Team FinanceLast Update - February 15, 2026 at 18:56
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 5,335 - 76.22%
Level 2: 6000 - $60 - 5,798 - 96.63%
Level 3: 2500 - $35 - 2,451 - 98.06%
Level 4: 4500 - $25 - 4,313 - 95.85%
Luxury : 1500 - $200 - 1,041 - 69.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.35%
Farm Level 2: 1000 - $15 - 961 - 96.14%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,939 - 88.09%
Average Income per Game$1,912,099
Year to Date Revenue$61,187,155
Farm
Home Games Left11
Average Attendance - %2,848 - 94.95%
Average Income per Game$80,464
Year to Date Revenue$2,413,925

Expense

Pro Players Total Salaries$87,840,175
Farm Players Total Salaries$1,527,625
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,219,854
Farm Year To Date Expenses$1,873,725
Pro Salary Cap To Date$64,389,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,208,887
Farm Estimated Season Revenue$885,106
Pro Remaining Season Days30
Pro Expenses Per Days$806,609
Pro Estimated Expenses$24,198,270
Farm Remaining Season Days32
Farm Expenses Per Days$22,172
Farm Estimated Expenses$709,504
Estimated Season Expenses$24,907,774
Season Salary Cap$87,840,175
Estimate Under Maximum Salary Cap of $121,330,574$33,490,399
Estimate Over Minimum Salary Cap of $61,700,000 $26,140,175
Current Bank Account$233,940,205
Projected Bank Account$227,126,424

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (5)
Victor Hedman $7,875,000 (1)
Viktor Arvidsson (1 Way Contract) $6,830,000 (3)
Connor Murphy (1 Way Contract) $6,020,000 (3)
Shea Theodore $5,200,000 (1)
Frederick Gaudreau (1 Way Contract) $5,100,000 (3)
Ryan Strome (1 Way Contract) $5,000,000 (2)
Pavel Zacha (1 Way Contract) $4,750,000 (5)
Mikael Backlund (1 Way Contract) $4,500,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Marcus Pettersson $4,025,175 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (2)
Anthony Duclair (1 Way Contract) $3,500,000 (4)
Brayden McNabb (1 Way Contract) $3,000,000 (1)
Adam Henrique $3,000,000 (3)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Jani Hakanpaa $2,000,000 (2)
Jakub Vrana $1,000,000 (4)
Jakub Lauko $790,000 (2)
Jansen Harkins (1 Way Contract) $787,500 (2)
Jonny Brodzinski (1 Way Contract) $787,500 (2)
Noah Juulsen $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $87,840,175
Year 2038 : $66,965,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000
Salary Average Commitment
Year 2037 : $36,630,715
Year 2038 : $32,995,000
Year 2039 : $23,250,000
Year 2040 : $3,100,000
Salary Cap with 1 Way Contract
Year 2037 : $87,840,175
Year 2038 : $66,965,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang (Out of Payroll) $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (1)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters $79,375 (1)
Isaiah George $79,375 (3)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Gabriel Szturc $70,000 (1)
Zac Funk $70,000 (1)
Aku Raty $0 (0)
Total Farm Players20
Salary Commitment
Year 2037 : $1,615,425
Year 2038 : $763,300
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,514,166
Year 2038 : $729,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,638 - 94.83%
Level 2: 6000 - $65 - 4,717 - 78.62%
Level 3: 2500 - $50 - 1,807 - 72.29%
Level 4: 4500 - $30 - 4,197 - 93.26%
Luxury : 1500 - $175 - 1,148 - 76.57%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,964 - 98.20%
Farm Level 2: 1000 - $15 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,508 - 86.08%
Average Income per Game$1,968,764
Year to Date Revenue$61,031,695
Farm
Home Games Left11
Average Attendance - %2,922 - 97.39%
Average Income per Game$63,465
Year to Date Revenue$1,903,935

Expense

Pro Players Total Salaries$110,784,584
Farm Players Total Salaries$1,386,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,951,425
Farm Year To Date Expenses$3,637,521
Pro Salary Cap To Date$75,697,271
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,687,644
Farm Estimated Season Revenue$698,110
Pro Remaining Season Days30
Pro Expenses Per Days$1,042,720
Pro Estimated Expenses$31,281,600
Farm Remaining Season Days32
Farm Expenses Per Days$42,867
Farm Estimated Expenses$1,371,744
Estimated Season Expenses$32,653,344
Season Salary Cap$106,512,088
Estimate Under Maximum Salary Cap of $121,330,574$14,818,486
Estimate Over Minimum Salary Cap of $61,700,000 $44,812,088
Current Bank Account$145,603,853
Projected Bank Account$133,336,263

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (6)
Joshua Norris (1 Way Contract) $7,950,000 (2)
Ryan McDonagh (1 Way Contract) $7,200,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (1)
Chandler Stephenson (1 Way Contract) $6,250,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (2)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
William Borgen (1 Way Contract) $4,100,000 (5)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Kevin Bahl (1 Way Contract) $1,050,000 (6)
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Sam Melinski (1 Way Contract) $925,000 (6)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (2)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (6)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Tanner Laczynski (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Maxim Shabanov (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2037 : $111,559,584
Year 2038 : $119,381,250
Year 2039 : $74,281,250
Year 2040 : $70,737,500
Salary Average Commitment
Year 2037 : $56,277,083
Year 2038 : $48,477,083
Year 2039 : $26,443,750
Year 2040 : $23,825,000
Salary Cap with 1 Way Contract
Year 2037 : $106,512,088
Year 2038 : $98,712,088
Year 2039 : $57,412,084
Year 2040 : $54,768,334

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (2)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (2)
William Lockwood $77,500 (1)
Brandon Scanlin $77,500 (2)
Simon Johansson $75,000 (1)
Maxim Barbashev $75,000 (2)
Matt Luff (Out of Payroll) $75,000 (2)
Maksymilian Szuber $70,625 (2)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (3)
Anri Ravinskis $70,000 (2)
Gunnarwolfe Fontaine $70,000 (2)
Carter Gylander $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,461,875
Year 2038 : $1,140,292
Year 2039 : $266,250
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,466,250
Year 2038 : $1,080,000
Year 2039 : $255,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,577 - 51.10%
Level 2: 6000 - $110 - 2,820 - 47.01%
Level 3: 2500 - $100 - 1,001 - 40.03%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,033 - 68.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,123 - 56.13%
Farm Level 2: 1000 - $30 - 459 - 45.88%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %10,231 - 47.59%
Average Income per Game$1,959,983
Year to Date Revenue$62,719,463
Farm
Home Games Left11
Average Attendance - %1,581 - 52.71%
Average Income per Game$69,896
Year to Date Revenue$2,096,890

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,866,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,428,996
Farm Year To Date Expenses$2,043,755
Pro Salary Cap To Date$69,196,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,639,849
Farm Estimated Season Revenue$768,860
Pro Remaining Season Days30
Pro Expenses Per Days$898,176
Pro Estimated Expenses$26,945,280
Farm Remaining Season Days32
Farm Expenses Per Days$25,143
Farm Estimated Expenses$804,576
Estimated Season Expenses$27,749,856
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $121,330,574$26,534,910
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$328,271,214
Projected Bank Account$318,930,067

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,903,000 (6)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson $925,000 (1)
Brock McGinn $800,000 (4)
Mattias Janmark $800,000 (4)
Austin Watson (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Athanasiou $800,000 (4)
Colin Blackwell (1 Way Contract) $775,000 (2)
Jonathan Kovacevic (1 Way Contract) $767,667 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $96,595,667
Year 2038 : $90,156,947
Year 2039 : $79,564,280
Year 2040 : $67,339,280
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $35,461,750
Year 2039 : $31,449,250
Year 2040 : $27,518,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $93,870,667
Year 2039 : $83,278,000
Year 2040 : $71,853,000

Farm Players Salaries

Calle Rosen $200,000 (3)
Ashton Sautner $200,000 (3)
Garret Sparks $150,000 (3)
Malcolm Subban $150,000 (3)
Georgii Merkulov $92,500 (2)
Vitaly Kravtsov $92,500 (3)
Sebastian Aho (Out of Payroll) $90,750 (2)
Mason Jobst $90,000 (3)
Justin Dowling $90,000 (3)
Ryder Rolston $89,500 (4)
Leo Loof $86,750 (4)
Nolan Kneen $85,000 (1)
Jack Becker $80,000 (2)
Sam Lafferty $80,000 (4)
A.J. White $80,000 (4)
Christopher Brown $80,000 (4)
Jake Wahlin $80,000 (1)
Clayton Phillips $70,000 (1)
Cooper Walker $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,957,000
Year 2038 : $1,707,000
Year 2039 : $1,373,750
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,642,500
Year 2039 : $1,335,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,671 - 95.30%
Level 2: 6000 - $55 - 5,714 - 95.23%
Level 3: 2500 - $36 - 2,455 - 98.22%
Level 4: 4500 - $21 - 4,430 - 98.45%
Luxury : 1500 - $150 - 1,451 - 96.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.26%
Farm Level 2: 1000 - $15 - 975 - 97.48%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,721 - 96.38%
Average Income per Game$1,957,397
Year to Date Revenue$62,636,689
Farm
Home Games Left12
Average Attendance - %2,880 - 96.00%
Average Income per Game$81,302
Year to Date Revenue$2,357,765

Expense

Pro Players Total Salaries$104,224,524
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,833,425
Farm Year To Date Expenses$3,723,620
Pro Salary Cap To Date$69,725,525
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,616,569
Farm Estimated Season Revenue$975,627
Pro Remaining Season Days30
Pro Expenses Per Days$984,148
Pro Estimated Expenses$29,524,440
Farm Remaining Season Days32
Farm Expenses Per Days$45,263
Farm Estimated Expenses$1,448,416
Estimated Season Expenses$30,972,856
Season Salary Cap$95,827,856
Estimate Under Maximum Salary Cap of $121,330,574$25,502,718
Estimate Over Minimum Salary Cap of $61,700,000 $34,127,856
Current Bank Account$86,282,653
Projected Bank Account$73,901,993

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (6)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Travis Sanheim $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Maxim Tsyplakov (1 Way Contract) $950,000 (4)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Logan Thompson (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (4)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (4)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (3)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tyson Kozak (Out of Payroll) $770,000 (6)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $104,994,524
Year 2038 : $82,950,357
Year 2039 : $60,037,857
Year 2040 : $49,120,000
Salary Average Commitment
Year 2037 : $51,212,392
Year 2038 : $36,873,106
Year 2039 : $26,029,356
Year 2040 : $22,479,356
Salary Cap with 1 Way Contract
Year 2037 : $95,827,856
Year 2038 : $69,567,856
Year 2039 : $50,467,856
Year 2040 : $41,500,000

Farm Players Salaries

Fraser Minten $88,125 (3)
Dylan Peterson $86,750 (3)
Jackson Kunz $79,375 (2)
Logan Neaton $77,500 (2)
Gavin Hain $77,500 (1)
Cole McWard $77,500 (3)
Ethen Frank $77,500 (2)
Scott Reedy $77,500 (2)
Matt Kiersted $77,500 (4)
Reilly Walsh $77,500 (1)
Alex Young $77,000 (1)
Parker Bell $75,000 (3)
Jack Beck $70,625 (2)
Matias Rajaniemi $70,625 (2)
Kyle Jackson $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,160,000
Year 2038 : $952,375
Year 2039 : $404,875
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,139,250
Year 2038 : $915,500
Year 2039 : $404,875
Year 2040 : $70,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,825 - 97.50%
Level 2: 6000 - $55 - 5,884 - 98.07%
Level 3: 2500 - $35 - 2,490 - 99.60%
Level 4: 4500 - $20 - 4,471 - 99.36%
Luxury : 1500 - $130 - 1,491 - 99.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,408 - 70.40%
Farm Level 2: 1000 - $20 - 680 - 67.99%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21,161 - 98.42%
Average Income per Game$1,847,578
Year to Date Revenue$57,274,916
Farm
Home Games Left11
Average Attendance - %2,088 - 69.60%
Average Income per Game$69,919
Year to Date Revenue$2,097,560

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,476,792
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,507,076
Farm Year To Date Expenses$1,400,530
Pro Salary Cap To Date$69,283,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,475,779
Farm Estimated Season Revenue$769,105
Pro Remaining Season Days30
Pro Expenses Per Days$920,818
Pro Estimated Expenses$27,624,540
Farm Remaining Season Days32
Farm Expenses Per Days$17,340
Farm Estimated Expenses$554,880
Estimated Season Expenses$28,179,420
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $121,330,574$26,698,926
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$161,894,901
Projected Bank Account$152,960,365

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
Adam Fox (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (3)
Connor Hellebuyck (1 Way Contract) $8,500,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (4)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (5)
Kirill Marchenko (1 Way Contract) $3,850,000 (4)
Nicholas Paul $3,150,000 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (4)
Alexandre Texier (1 Way Contract) $1,525,000 (2)
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Philipp Kurashev $1,000,000 (1)
Noah Cates $1,000,000 (1)
Mavrik Bourque (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (6)
Nicholas Robertson (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (3)
Calen Addison (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2037 : $97,131,650
Year 2038 : $86,487,500
Year 2039 : $65,725,000
Year 2040 : $44,600,000
Salary Average Commitment
Year 2037 : $24,547,084
Year 2038 : $18,281,667
Year 2039 : $14,225,000
Year 2040 : $8,606,250
Salary Cap with 1 Way Contract
Year 2037 : $94,631,648
Year 2038 : $79,237,504
Year 2039 : $58,900,000
Year 2040 : $37,775,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (2)
Cooper Black $95,000 (1)
Devon Levi $92,500 (1)
Domenick Fensore $92,500 (1)
Collin Graf $92,500 (2)
Lian Bichsel $92,500 (2)
Shane Wright $88,667 (4)
Matthew Robertson $88,125 (1)
Olen Zellweger $88,125 (2)
Marat Khusnutdinov $88,125 (2)
Jacob Quillan $87,500 (2)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (4)
Felix Sandstrom $77,500 (1)
Arseny Gritsyuk $75,000 (1)
Ivan Ivan $70,000 (1)
Zakhar Bardakov $70,000 (1)
Nils Lundkvist $0 (0)
Total Farm Players18
Salary Commitment
Year 2037 : $1,476,792
Year 2038 : $781,917
Year 2039 : $169,000
Year 2040 : $169,000
Salary Average Commitment
Year 2037 : $1,254,417
Year 2038 : $689,417
Year 2039 : $162,500
Year 2040 : $162,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,701 - 95.73%
Level 2: 6000 - $60 - 5,691 - 94.86%
Level 3: 2500 - $42 - 2,380 - 95.20%
Level 4: 4500 - $23 - 4,339 - 96.43%
Luxury : 1500 - $146 - 1,444 - 96.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,929 - 96.46%
Farm Level 2: 1000 - $17 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,556 - 95.61%
Average Income per Game$1,929,298
Year to Date Revenue$59,808,236
Farm
Home Games Left11
Average Attendance - %2,868 - 95.60%
Average Income per Game$71,904
Year to Date Revenue$2,157,117

Expense

Pro Players Total Salaries$79,991,249
Farm Players Total Salaries$2,755,882
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,025,777
Farm Year To Date Expenses$2,295,119
Pro Salary Cap To Date$51,149,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,292,979
Farm Estimated Season Revenue$790,943
Pro Remaining Season Days30
Pro Expenses Per Days$758,850
Pro Estimated Expenses$22,765,500
Farm Remaining Season Days32
Farm Expenses Per Days$32,946
Farm Estimated Expenses$1,054,272
Estimated Season Expenses$23,819,772
Season Salary Cap$79,991,249
Estimate Under Maximum Salary Cap of $121,330,574$41,339,325
Estimate Over Minimum Salary Cap of $61,700,000 $18,291,249
Current Bank Account$259,664,154
Projected Bank Account$255,928,304

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (5)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (6)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (6)
Cal Foote $925,000 (1)
Macklin Celebrini $925,000 (2)
Brad Lambert $925,000 (5)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $79,991,249
Year 2038 : $80,924,999
Year 2039 : $79,999,999
Year 2040 : $34,749,999
Salary Average Commitment
Year 2037 : $44,937,499
Year 2038 : $42,606,249
Year 2039 : $41,681,249
Year 2040 : $8,406,249
Salary Cap with 1 Way Contract
Year 2037 : $79,991,249
Year 2038 : $75,299,999
Year 2039 : $74,374,999
Year 2040 : $29,124,999

Farm Players Salaries

Michael Carcone $800,000 (2)
Jonas Rondbjerg $100,000 (3)
Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Reid Schaefer $92,500 (5)
Zach Benson $92,500 (3)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (2)
Michal Stinil $85,250 (2)
Jayden Grubbe $83,750 (3)
Jake Wise (Out of Payroll) $83,750 (2)
Alexander Campbell $83,750 (2)
Mathieu Cataford $83,750 (5)
Joseph Cecconi (Out of Payroll) $82,500 (1)
Linus Karlsson $77,500 (2)
Bryce Montgomery $70,625 (1)
Jeremy Hanzel $70,625 (1)
Ryan McCleary $70,000 (2)
Casey Bailey $70,000 (1)
Alex Kannok Leipert $70,000 (1)
Total Farm Players26
Salary Commitment
Year 2037 : $2,922,132
Year 2038 : $2,000,925
Year 2039 : $587,800
Year 2040 : $173,500
Salary Average Commitment
Year 2037 : $2,645,625
Year 2038 : $1,943,750
Year 2039 : $551,875
Year 2040 : $153,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,133 - 73.32%
Level 2: 6000 - $60 - 5,530 - 92.16%
Level 3: 2500 - $43 - 2,330 - 93.19%
Level 4: 4500 - $23 - 4,289 - 95.32%
Luxury : 1500 - $160 - 1,415 - 94.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,902 - 95.09%
Farm Level 2: 1000 - $15 - 977 - 97.67%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,696 - 86.96%
Average Income per Game$1,892,689
Year to Date Revenue$60,566,044
Farm
Home Games Left11
Average Attendance - %2,879 - 95.95%
Average Income per Game$77,409
Year to Date Revenue$2,322,279

Expense

Pro Players Total Salaries$79,844,500
Farm Players Total Salaries$1,361,750
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,414,120
Farm Year To Date Expenses$1,399,946
Pro Salary Cap To Date$59,434,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,034,200
Farm Estimated Season Revenue$851,502
Pro Remaining Season Days30
Pro Expenses Per Days$766,469
Pro Estimated Expenses$22,994,070
Farm Remaining Season Days32
Farm Expenses Per Days$16,331
Farm Estimated Expenses$522,592
Estimated Season Expenses$23,516,662
Season Salary Cap$74,669,498
Estimate Under Maximum Salary Cap of $121,330,574$46,661,076
Estimate Over Minimum Salary Cap of $61,700,000 $12,969,498
Current Bank Account$114,071,940
Projected Bank Account$108,440,980

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (3)
Drew Doughty (Out of Payroll) $11,000,000 (1)
Olli Maatta (1 Way Contract) $6,500,000 (4)
David Perron (1 Way Contract) $6,500,000 (4)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
Miles Wood (1 Way Contract) $4,000,000 (4)
Connor Clifton $3,950,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (1)
Max Domi (1 Way Contract) $3,750,000 (3)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Keaton Middleton $1,000,000 (1)
Josh Mahura $1,000,000 (1)
Samuel Blais $1,000,000 (5)
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Matej Blumel $1,000,000 (3)
Lucas Carlsson $1,000,000 (1)
Brett Murray $998,250 (2)
Seth Griffith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
Tyson Jost (1 Way Contract) $775,000 (2)
Cole Koepke $775,000 (1)
Roddy Ross $706,250 (2)
Total Pro Players32
Salary Commitment
Year 2037 : $90,844,500
Year 2038 : $69,520,000
Year 2039 : $59,255,000
Year 2040 : $35,190,000
Salary Average Commitment
Year 2037 : $48,737,500
Year 2038 : $42,356,250
Year 2039 : $37,450,000
Year 2040 : $31,000,000
Salary Cap with 1 Way Contract
Year 2037 : $85,669,498
Year 2038 : $64,919,498
Year 2039 : $54,350,000
Year 2040 : $33,150,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Keith Petruzzelli $100,000 (2)
Jonathan Aspirot $100,000 (1)
Quinn Olson $92,125 (3)
Trevor Kuntar $87,000 (4)
Ondrej Becher $83,750 (2)
Michael Milne $83,750 (3)
Samuel Knazko $83,750 (1)
Mason Beaupit $79,375 (2)
Hunter Skinner $77,500 (1)
Ryan McGregor $77,500 (1)
Jack Studnicka $77,500 (3)
Jacob Paquette $77,000 (1)
Skyler Brind'Amour $72,500 (3)
Chase Bradley $70,000 (3)
Total Farm Players15
Salary Commitment
Year 2037 : $1,361,750
Year 2038 : $722,125
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $1,133,458
Year 2038 : $678,125
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,427 - 77.52%
Level 2: 6000 - $60 - 5,785 - 96.42%
Level 3: 2500 - $35 - 2,428 - 97.12%
Level 4: 4500 - $20 - 4,444 - 98.75%
Luxury : 1500 - $200 - 1,043 - 69.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.28%
Farm Level 2: 1000 - $15 - 976 - 97.62%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19,127 - 88.96%
Average Income per Game$1,895,728
Year to Date Revenue$58,767,580
Farm
Home Games Left11
Average Attendance - %2,842 - 94.73%
Average Income per Game$79,942
Year to Date Revenue$2,398,255

Expense

Pro Players Total Salaries$99,722,500
Farm Players Total Salaries$1,400,121
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,537,864
Farm Year To Date Expenses$2,515,528
Pro Salary Cap To Date$73,145,027
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,957,284
Farm Estimated Season Revenue$879,360
Pro Remaining Season Days30
Pro Expenses Per Days$943,951
Pro Estimated Expenses$28,318,530
Farm Remaining Season Days32
Farm Expenses Per Days$29,826
Farm Estimated Expenses$954,432
Estimated Season Expenses$29,272,962
Season Salary Cap$99,722,500
Estimate Under Maximum Salary Cap of $121,330,574$21,608,074
Estimate Over Minimum Salary Cap of $61,700,000 $38,022,500
Current Bank Account$221,824,516
Projected Bank Account$212,388,198

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
Cale Makar $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (2)
John Carlson $8,000,000 (2)
Brock Boeser (1 Way Contract) $6,650,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (1)
Ridly Greig $3,250,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (1)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Anton Forsberg (1 Way Contract) $2,000,000 (2)
Simon Benoit $1,350,000 (2)
Zemgus Girgensons $850,000 (4)
Philip Tomasino $825,000 (1)
Luke Evangelista $797,500 (1)
Total Pro Players21
Salary Commitment
Year 2037 : $99,722,500
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $24,352,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $99,722,500
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000

Farm Players Salaries

Carson Lambos $92,500 (1)
Emil Andrae $90,333 (1)
Mac Guzda $89,750 (1)
Jack Peart $88,125 (1)
Thomas Bordeleau $87,413 (1)
Jacob Perreault (Out of Payroll) $86,336 (1)
Sasha Pastujov $83,750 (1)
Ryder Korczak $83,750 (1)
Nolan Foote $82,500 (1)
Samuel Bolduc $80,000 (1)
Tristen Robins (Out of Payroll) $79,750 (1)
Hunter McKown $79,750 (1)
Marc McLaughlin $79,750 (1)
Jason Polin $77,500 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone $77,500 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,566,206
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,526,958
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $92 - 6,656 - 95.08%
Level 2: 6000 - $59 - 5,678 - 94.64%
Level 3: 2500 - $40 - 2,404 - 96.16%
Level 4: 4500 - $29 - 4,375 - 97.22%
Luxury : 1500 - $166 - 1,455 - 96.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,906 - 95.28%
Farm Level 2: 1000 - $15 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,567 - 95.66%
Average Income per Game$2,045,899
Year to Date Revenue$63,422,881
Farm
Home Games Left11
Average Attendance - %2,863 - 95.44%
Average Income per Game$79,087
Year to Date Revenue$2,372,605

Expense

Pro Players Total Salaries$95,169,834
Farm Players Total Salaries$1,534,092
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,182,423
Farm Year To Date Expenses$3,531,636
Pro Salary Cap To Date$64,452,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,458,994
Farm Estimated Season Revenue$869,955
Pro Remaining Season Days30
Pro Expenses Per Days$850,624
Pro Estimated Expenses$25,518,720
Farm Remaining Season Days32
Farm Expenses Per Days$44,159
Farm Estimated Expenses$1,413,088
Estimated Season Expenses$26,931,808
Season Salary Cap$89,169,832
Estimate Under Maximum Salary Cap of $121,330,574$32,160,742
Estimate Over Minimum Salary Cap of $61,700,000 $27,469,832
Current Bank Account$150,547,749
Projected Bank Account$144,944,890

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (6)
Roman Josi (1 Way Contract) $9,059,000 (5)
Moritz Seider (1 Way Contract) $8,550,000 (4)
Tim Stutzle (1 Way Contract) $8,350,000 (3)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (4)
Ville Husso (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,850,000
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (3)
Alex Lyon (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Martin Jones (1 Way Contract) $1,600,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Anthony Beauvillier (1 Way Contract) $1,250,000 (3)
Luke Glendening (1 Way Contract) $1,200,000 (4)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $1,000,000 (5)
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev (1 Way Contract) $1,000,000 (2)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
Jake Neighbours (1 Way Contract) $835,834 (3)
Garrett Pilon (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Shane Bowers (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Alex Petrovic $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $95,169,834
Year 2038 : $97,505,189
Year 2039 : $76,530,189
Year 2040 : $43,380,189
Salary Average Commitment
Year 2037 : $33,131,250
Year 2038 : $28,431,250
Year 2039 : $20,900,000
Year 2040 : $9,925,000
Salary Cap with 1 Way Contract
Year 2037 : $89,169,832
Year 2038 : $86,219,832
Year 2039 : $66,394,832
Year 2040 : $41,459,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Roland McKeown $100,000 (4)
Gustav Lindstrom $100,000 (1)
Austin Poganski $100,000 (5)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Samuel Poulin $94,967 (2)
Matthew Stienburg $90,000 (2)
Julian Lutz $88,125 (2)
Adam Erne $80,000 (4)
Ryan Jones $80,000 (4)
Dustin Tokarski $77,500 (2)
Kale Clague $77,500 (2)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (3)
Jack Gorniak $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,534,092
Year 2038 : $1,385,375
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,470,000
Year 2038 : $1,311,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,296 - 75.66%
Level 2: 6000 - $60 - 5,704 - 95.07%
Level 3: 2500 - $45 - 2,359 - 94.36%
Level 4: 4500 - $35 - 3,043 - 67.63%
Luxury : 1500 - $180 - 1,126 - 75.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,407 - 70.33%
Farm Level 2: 1000 - $20 - 669 - 66.89%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17,529 - 81.53%
Average Income per Game$1,918,094
Year to Date Revenue$61,378,995
Farm
Home Games Left11
Average Attendance - %2,075 - 69.18%
Average Income per Game$69,638
Year to Date Revenue$2,089,140

Expense

Pro Players Total Salaries$67,016,518
Farm Players Total Salaries$2,198,337
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,610,080
Farm Year To Date Expenses$1,841,316
Pro Salary Cap To Date$51,877,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,262,842
Farm Estimated Season Revenue$766,018
Pro Remaining Season Days30
Pro Expenses Per Days$607,290
Pro Estimated Expenses$18,218,700
Farm Remaining Season Days32
Farm Expenses Per Days$23,670
Farm Estimated Expenses$757,440
Estimated Season Expenses$18,976,140
Season Salary Cap$67,016,518
Estimate Under Maximum Salary Cap of $121,330,574$54,314,056
Estimate Over Minimum Salary Cap of $61,700,000 $5,316,518
Current Bank Account$69,878,639
Projected Bank Account$68,931,359

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (6)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Nick Perbix (1 Way Contract) $1,125,000 (4)
Connor Brown (1 Way Contract) $1,000,000 (6)
Simon Lundmark $969,375 (4)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Patrick Brown $775,000 (3)
Justin Kirkland $775,000 (3)
Paul Cotter $775,000 (3)
Julien Gauthier $775,000 (3)
Beck Warm $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $67,016,518
Year 2038 : $78,097,143
Year 2039 : $58,425,000
Year 2040 : $37,375,000
Salary Average Commitment
Year 2037 : $23,687,500
Year 2038 : $22,137,500
Year 2039 : $18,231,250
Year 2040 : $12,043,750
Salary Cap with 1 Way Contract
Year 2037 : $67,016,518
Year 2038 : $65,341,518
Year 2039 : $45,669,375
Year 2040 : $24,619,375

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Shakir Mukhamadulin $89,400 (3)
Anton Wahlberg (Out of Payroll) $88,125 (3)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (5)
Tristan Bertucci $88,125 (5)
Owen Beck $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (3)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke (Out of Payroll) $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (4)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Jakov Novak $75,000 (2)
Marcel Marcel $75,000 (2)
Victor Mancini $75,000 (3)
Josh Nodler $75,000 (2)
Reilly Webb $70,625 (2)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (3)
Nikita Prishchepov $70,000 (2)
Total Farm Players29
Salary Commitment
Year 2037 : $2,368,962
Year 2038 : $2,399,651
Year 2039 : $1,510,301
Year 2040 : $344,734
Salary Average Commitment
Year 2037 : $2,271,125
Year 2038 : $2,271,125
Year 2039 : $1,451,875
Year 2040 : $325,625

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,794 - 97.05%
Level 2: 6000 - $55 - 5,801 - 96.68%
Level 3: 2500 - $40 - 2,408 - 96.30%
Level 4: 4500 - $25 - 4,347 - 96.61%
Luxury : 1500 - $150 - 1,449 - 96.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.98%
Farm Level 2: 1000 - $20 - 694 - 69.37%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,799 - 96.74%
Average Income per Game$1,813,313
Year to Date Revenue$56,212,697
Farm
Home Games Left11
Average Attendance - %2,673 - 89.11%
Average Income per Game$63,366
Year to Date Revenue$1,900,990

Expense

Pro Players Total Salaries$92,149,375
Farm Players Total Salaries$1,312,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,760,785
Farm Year To Date Expenses$2,379,579
Pro Salary Cap To Date$57,671,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,133,128
Farm Estimated Season Revenue$697,030
Pro Remaining Season Days30
Pro Expenses Per Days$876,334
Pro Estimated Expenses$26,290,020
Farm Remaining Season Days32
Farm Expenses Per Days$29,060
Farm Estimated Expenses$929,920
Estimated Season Expenses$27,219,940
Season Salary Cap$82,230,000
Estimate Under Maximum Salary Cap of $121,330,574$39,100,574
Estimate Over Minimum Salary Cap of $61,700,000 $20,530,000
Current Bank Account$161,933,134
Projected Bank Account$153,543,352

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (6)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
J.T Compher $5,100,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Bowen Byram (1 Way Contract) $4,000,000 (5)
Jonathan Toews (1 Way Contract) $4,000,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Alexis Lafreniere $2,400,000 (2)
Carter Hart $2,000,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Elmer Soderblom (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Albert Johansson (1 Way Contract) $969,375 (4)
-1 Way Contract Salary Cap : $0
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (3)
Jack Johnson (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $775,000 (5)
Total Pro Players34
Salary Commitment
Year 2037 : $92,149,375
Year 2038 : $91,925,000
Year 2039 : $73,675,000
Year 2040 : $57,100,000
Salary Average Commitment
Year 2037 : $39,795,000
Year 2038 : $34,545,000
Year 2039 : $25,813,750
Year 2040 : $12,063,750
Salary Cap with 1 Way Contract
Year 2037 : $82,230,000
Year 2038 : $81,455,000
Year 2039 : $67,005,000
Year 2040 : $49,625,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Sam Colangelo $88,125 (2)
Christian Kyrou $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (3)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Dru Krebs $70,625 (2)
Nathaniel Day $70,625 (3)
Chase Wheatcroft $70,000 (3)
William Rousseau $70,000 (3)
Charlie Wright $70,000 (2)
Chris Ortiz $70,000 (2)
Donavan Houle $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,312,875
Year 2038 : $1,325,750
Year 2039 : $710,225
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,273,958
Year 2038 : $1,273,958
Year 2039 : $667,500
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,261 - 75.16%
Level 2: 6000 - $49 - 5,760 - 96.00%
Level 3: 2500 - $44 - 2,327 - 93.07%
Level 4: 4500 - $29 - 4,201 - 93.36%
Luxury : 1500 - $184 - 1,075 - 71.65%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,975 - 98.76%
Farm Level 2: 1000 - $13 - 977 - 97.70%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,624 - 86.62%
Average Income per Game$1,825,309
Year to Date Revenue$56,584,564
Farm
Home Games Left11
Average Attendance - %2,952 - 98.40%
Average Income per Game$56,153
Year to Date Revenue$1,684,583

Expense

Pro Players Total Salaries$100,100,000
Farm Players Total Salaries$1,079,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,053,124
Farm Year To Date Expenses$1,484,146
Pro Salary Cap To Date$68,637,730
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,253,085
Farm Estimated Season Revenue$617,680
Pro Remaining Season Days30
Pro Expenses Per Days$947,321
Pro Estimated Expenses$28,419,630
Farm Remaining Season Days32
Farm Expenses Per Days$18,242
Farm Estimated Expenses$583,744
Estimated Season Expenses$29,003,374
Season Salary Cap$96,000,000
Estimate Under Maximum Salary Cap of $121,330,574$25,330,574
Estimate Over Minimum Salary Cap of $61,700,000 $34,300,000
Current Bank Account$199,041,254
Projected Bank Account$188,908,645

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (1 Way Contract) $3,500,000 (1)
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Brayden Pachal (1 Way Contract) $925,000 (1)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Matt Coronato $925,000 (1)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
Total Pro Players33
Salary Commitment
Year 2037 : $100,100,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $55,344,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $96,000,000
Year 2038 : $74,075,000
Year 2039 : $44,100,000
Year 2040 : $33,875,000

Farm Players Salaries

Shai Buium $88,125 (2)
Jack Finley $88,125 (1)
Oskar Pettersson $83,750 (1)
Pavol Regenda $77,500 (2)
Mason Shaw $77,500 (1)
Cameron Crotty $77,500 (1)
Jesse Ylonen $77,500 (1)
Hugh McGing $77,500 (2)
Cooper Marody $76,500 (2)
Artem Guryev $75,000 (1)
Hunter McDonald $70,625 (1)
Daniel Torgersson $70,000 (1)
David Tomasek $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,079,625
Year 2038 : $319,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,017,792
Year 2038 : $298,125
Year 2039 : $0
Year 2040 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,217 - 74.52%
Level 2: 6000 - $60 - 5,649 - 94.16%
Level 3: 2500 - $49 - 1,833 - 73.33%
Level 4: 4500 - $26 - 4,250 - 94.45%
Luxury : 1500 - $178 - 1,132 - 75.46%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,382 - 69.09%
Farm Level 2: 1000 - $15 - 968 - 96.80%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,082 - 84.10%
Average Income per Game$1,873,301
Year to Date Revenue$59,945,626
Farm
Home Games Left11
Average Attendance - %2,350 - 78.33%
Average Income per Game$69,792
Year to Date Revenue$2,093,745

Expense

Pro Players Total Salaries$92,450,000
Farm Players Total Salaries$777,375
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,839,408
Farm Year To Date Expenses$3,637,287
Pro Salary Cap To Date$68,897,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,859,707
Farm Estimated Season Revenue$767,706
Pro Remaining Season Days30
Pro Expenses Per Days$838,839
Pro Estimated Expenses$25,165,170
Farm Remaining Season Days32
Farm Expenses Per Days$41,907
Farm Estimated Expenses$1,341,024
Estimated Season Expenses$26,506,194
Season Salary Cap$90,599,998
Estimate Under Maximum Salary Cap of $121,330,574$30,730,576
Estimate Over Minimum Salary Cap of $61,700,000 $28,899,998
Current Bank Account$166,398,370
Projected Bank Account$157,519,589

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Simon Edvinsson $925,000 (2)
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $881,250 (1)
Taro Hirose $850,000 (2)
Ville Ottavainen $793,750 (1)
Kyle Capobianco $775,000 (4)
Jeremy Davies $775,000 (1)
Jonah Gadjovich $775,000 (4)
Trey Fix-Wolansky $775,000 (2)
Joona Koppanen $775,000 (2)
Gage Goncalves $775,000 (2)
Peyton Jones (Out of Payroll) $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $93,150,000
Year 2038 : $75,075,000
Year 2039 : $50,425,000
Year 2040 : $25,425,000
Salary Average Commitment
Year 2037 : $47,641,965
Year 2038 : $34,316,965
Year 2039 : $21,575,000
Year 2040 : $4,150,000
Salary Cap with 1 Way Contract
Year 2037 : $91,300,000
Year 2038 : $74,150,000
Year 2039 : $49,500,000
Year 2040 : $24,500,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen (Out of Payroll) $87,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Carson Meyer (Out of Payroll) $77,500 (2)
Ben Kraws $70,000 (1)
Joel Teasdale $70,000 (2)
Jermaine Loewen $70,000 (2)
Chaz Reddekopp $70,000 (1)
Austin Wagner $70,000 (2)
Total Farm Players12
Salary Commitment
Year 2037 : $941,875
Year 2038 : $775,000
Year 2039 : $77,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $858,750
Year 2038 : $718,750
Year 2039 : $88,125
Year 2040 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,803 - 97.18%
Level 2: 6000 - $60 - 5,619 - 93.65%
Level 3: 2500 - $35 - 2,427 - 97.08%
Level 4: 4500 - $20 - 4,437 - 98.60%
Luxury : 1500 - $200 - 1,010 - 67.34%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,436 - 71.82%
Farm Level 2: 1000 - $15 - 975 - 97.52%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,296 - 94.40%
Average Income per Game$1,822,372
Year to Date Revenue$56,493,537
Farm
Home Games Left12
Average Attendance - %2,412 - 80.39%
Average Income per Game$72,085
Year to Date Revenue$2,090,455

Expense

Pro Players Total Salaries$90,991,500
Farm Players Total Salaries$1,682,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,041,587
Farm Year To Date Expenses$1,931,738
Pro Salary Cap To Date$61,738,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,223,722
Farm Estimated Season Revenue$865,016
Pro Remaining Season Days30
Pro Expenses Per Days$825,817
Pro Estimated Expenses$24,774,510
Farm Remaining Season Days32
Farm Expenses Per Days$23,531
Farm Estimated Expenses$752,992
Estimated Season Expenses$25,527,502
Season Salary Cap$89,841,500
Estimate Under Maximum Salary Cap of $121,330,574$31,489,074
Estimate Over Minimum Salary Cap of $61,700,000 $28,141,500
Current Bank Account$137,603,840
Projected Bank Account$131,165,076

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Josh Manson (1 Way Contract) $4,000,000 (1)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Jordan Harris $1,400,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
Cameron Hughes $841,500 (1)
Michael Eyssimont $800,000 (1)
Mitchell Stephens $775,000 (3)
Total Pro Players24
Salary Commitment
Year 2037 : $90,991,500
Year 2038 : $64,075,000
Year 2039 : $45,875,000
Year 2040 : $20,700,000
Salary Average Commitment
Year 2037 : $36,251,250
Year 2038 : $20,776,250
Year 2039 : $13,650,000
Year 2040 : $5,150,000
Salary Cap with 1 Way Contract
Year 2037 : $89,841,500
Year 2038 : $62,925,000
Year 2039 : $44,725,000
Year 2040 : $20,700,000

Farm Players Salaries

David Rittich $300,000 (2)
Ivan Lodnia $100,000 (1)
David Cotton $86,000 (1)
Xavier Simoneau $85,500 (1)
Patrick Guay $82,500 (1)
Gage Alexander $81,000 (3)
Pontus Holmberg $80,000 (1)
Louis Crevier $80,000 (2)
Curtis Douglas $77,500 (1)
Brandon Saigeon $75,000 (1)
Aaron Ness $75,000 (3)
Zachary Sanford $70,000 (2)
Samuel Walker $70,000 (2)
Michael Karow $70,000 (1)
Chris Terry $70,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Sheldon Dries $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,682,500
Year 2038 : $816,000
Year 2039 : $156,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,575,625
Year 2038 : $800,000
Year 2039 : $150,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $87 - 6,634 - 94.77%
Level 2: 6000 - $58 - 5,674 - 94.57%
Level 3: 2500 - $37 - 2,407 - 96.26%
Level 4: 4500 - $26 - 4,264 - 94.76%
Luxury : 1500 - $156 - 1,414 - 94.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,916 - 95.78%
Farm Level 2: 1000 - $18 - 762 - 76.20%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,393 - 94.85%
Average Income per Game$1,952,511
Year to Date Revenue$62,480,345
Farm
Home Games Left11
Average Attendance - %2,678 - 89.25%
Average Income per Game$76,895
Year to Date Revenue$2,306,840

Expense

Pro Players Total Salaries$76,928,334
Farm Players Total Salaries$1,919,335
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,328,922
Farm Year To Date Expenses$2,765,723
Pro Salary Cap To Date$59,138,740
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,572,597
Farm Estimated Season Revenue$845,841
Pro Remaining Season Days30
Pro Expenses Per Days$727,039
Pro Estimated Expenses$21,811,170
Farm Remaining Season Days32
Farm Expenses Per Days$34,380
Farm Estimated Expenses$1,100,160
Estimated Season Expenses$22,911,330
Season Salary Cap$74,928,336
Estimate Under Maximum Salary Cap of $121,330,574$46,402,238
Estimate Over Minimum Salary Cap of $61,700,000 $13,228,336
Current Bank Account$170,300,487
Projected Bank Account$165,807,595

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (5)
Pius Suter (1 Way Contract) $1,600,000 (3)
Mathieu Olivier $1,100,000 (1)
Charlie Lindgren (Out of Payroll) $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard (1 Way Contract) $1,000,000 (2)
Alex Steeves (1 Way Contract) $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2037 : $78,028,334
Year 2038 : $69,453,334
Year 2039 : $50,411,667
Year 2040 : $26,691,667
Salary Average Commitment
Year 2037 : $42,043,750
Year 2038 : $33,187,500
Year 2039 : $24,812,500
Year 2040 : $15,237,500
Salary Cap with 1 Way Contract
Year 2037 : $76,028,336
Year 2038 : $65,778,334
Year 2039 : $46,736,667
Year 2040 : $25,541,667

Farm Players Salaries

Troy Grosenick $110,000 (2)
Austin Strand $100,000 (1)
Mike Hardman $100,000 (3)
Denis Smirnov $94,002 (1)
Brandt Clarke $92,500 (1)
David Jiricek $92,500 (1)
Scott Walford $92,125 (1)
Matthew Poitras $88,125 (1)
Kasper Halttunen $88,125 (2)
Evan Cormier $88,000 (2)
Josh Lopina $87,833 (2)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Casey Fitzgerald $85,250 (3)
Daylan Kuefler $84,000 (1)
Gavin Hayes $83,750 (2)
Benjamin Gaudreau $83,750 (2)
Colby Ambrosio $79,375 (1)
John Leonard $77,500 (1)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,919,335
Year 2038 : $887,508
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,770,083
Year 2038 : $804,375
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,765 - 96.65%
Level 2: 6000 - $54 - 5,833 - 97.22%
Level 3: 2500 - $36 - 2,448 - 97.92%
Level 4: 4500 - $23 - 4,421 - 98.25%
Luxury : 1500 - $151 - 1,465 - 97.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,410 - 70.48%
Farm Level 2: 1000 - $20 - 680 - 68.02%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,932 - 97.36%
Average Income per Game$1,857,856
Year to Date Revenue$57,593,534
Farm
Home Games Left11
Average Attendance - %2,090 - 69.66%
Average Income per Game$69,984
Year to Date Revenue$2,099,520

Expense

Pro Players Total Salaries$97,118,750
Farm Players Total Salaries$1,801,920
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,687,100
Farm Year To Date Expenses$2,101,943
Pro Salary Cap To Date$72,016,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,578,559
Farm Estimated Season Revenue$769,824
Pro Remaining Season Days30
Pro Expenses Per Days$911,775
Pro Estimated Expenses$27,353,250
Farm Remaining Season Days32
Farm Expenses Per Days$24,578
Farm Estimated Expenses$786,496
Estimated Season Expenses$28,139,746
Season Salary Cap$97,118,750
Estimate Under Maximum Salary Cap of $121,330,574$24,211,824
Estimate Over Minimum Salary Cap of $61,700,000 $35,418,750
Current Bank Account$143,562,977
Projected Bank Account$134,771,614

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Brayden Point (1 Way Contract) $9,000,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
Aaron Ekblad $7,500,000 (2)
Brady Skjei (1 Way Contract) $7,000,000 (4)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Christian Dvorak $5,600,000 (5)
Travis Konecny $5,500,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (2)
Anton Lundell (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Taylor Raddysh $2,000,000 (2)
Jacob Bryson $1,850,000 (1)
Cam York (1 Way Contract) $1,600,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (1)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Michael DiPietro (Out of Payroll) $1,100,000 (1)
Cutter Gauthier $925,000 (3)
Kyle MacLean $925,000 (1)
Logan Mailloux $925,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (3)
Cale Fleury (1 Way Contract) $800,000 (3)
Dmitri Voronkov $793,750 (1)
Rasmus Asplund (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $98,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000
Salary Average Commitment
Year 2037 : $37,329,000
Year 2038 : $29,097,750
Year 2039 : $24,085,250
Year 2040 : $20,250,000
Salary Cap with 1 Way Contract
Year 2037 : $98,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000

Farm Players Salaries

Dylan Gambrell $110,000 (1)
Vasili Podkolzin $100,000 (1)
Raphael Lavoie $96,938 (1)
Aidan McDonough (Out of Payroll) $93,170 (1)
Christian Krygier $93,170 (1)
Hendrix Lapierre (Out of Payroll) $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov (Out of Payroll) $88,125 (1)
Calle Odelius $88,125 (3)
Jamieson Rees $88,125 (1)
Bogdan Trineyev $87,313 (1)
David Spacek $86,250 (2)
Yegor Sidorov $83,750 (3)
Graeme Clarke $83,750 (1)
Joni Jurmo $83,750 (2)
Justus Annunen $83,750 (2)
Noah Laba $79,375 (3)
Dylan Duke $79,375 (2)
Keean Washkurak $75,000 (1)
Zachary Metsa $70,000 (1)
Zachary Massicotte $70,000 (1)
Valtteri Puustinen $70,000 (1)
Daniil Misyul $0 (0)
Total Farm Players25
Salary Commitment
Year 2037 : $2,075,716
Year 2038 : $765,875
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,737,750
Year 2038 : $687,750
Year 2039 : $254,000
Year 2040 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,802 - 97.17%
Level 2: 6000 - $40 - 5,927 - 98.79%
Level 3: 2500 - $28 - 2,489 - 99.57%
Level 4: 4500 - $17 - 4,475 - 99.44%
Luxury : 1500 - $113 - 1,476 - 98.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 851 - 42.54%
Farm Level 2: 1000 - $30 - 451 - 45.13%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21,170 - 98.46%
Average Income per Game$1,579,151
Year to Date Revenue$48,953,683
Farm
Home Games Left11
Average Attendance - %1,302 - 43.40%
Average Income per Game$68,840
Year to Date Revenue$2,065,195

Expense

Pro Players Total Salaries$81,550,834
Farm Players Total Salaries$683,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,463,369
Farm Year To Date Expenses$996,048
Pro Salary Cap To Date$53,181,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,791,511
Farm Estimated Season Revenue$757,238
Pro Remaining Season Days30
Pro Expenses Per Days$781,704
Pro Estimated Expenses$23,451,120
Farm Remaining Season Days32
Farm Expenses Per Days$10,379
Farm Estimated Expenses$332,128
Estimated Season Expenses$23,783,248
Season Salary Cap$76,166,672
Estimate Under Maximum Salary Cap of $121,330,574$45,163,902
Estimate Over Minimum Salary Cap of $61,700,000 $14,466,672
Current Bank Account$211,655,218
Projected Bank Account$204,420,719

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (4)
Brenden Dillon (1 Way Contract) $5,800,000 (3)
Jack Campbell (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $3,850,000
Sean Walker (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
Matt Roy (1 Way Contract) $4,600,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Samuel Montembeault $3,150,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Morgan Frost (1 Way Contract) $2,100,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (2)
Tyler Kleven $1,600,000 (3)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
Scott Wedgewood (Out of Payroll) $1,000,000 (1)
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (2)
Michael McCarron $975,000 (1)
Dylan Coghlan (1 Way Contract) $935,000 (2)
-1 Way Contract Salary Cap : $0
Fyodor Svechkov $925,000 (1)
John Beecher (1 Way Contract) $925,000 (1)
Alexander Holtz (1 Way Contract) $894,167 (1)
-1 Way Contract Salary Cap : $0
Tyson Foerster (1 Way Contract) $863,334 (1)
Victor Mete (1 Way Contract) $855,000 (2)
-1 Way Contract Salary Cap : $0
Will Cuylle (1 Way Contract) $828,333 (1)
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joshua Dunne (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $775,000 (1)
Justin Brazeau (1 Way Contract) $775,000 (1)
Isak Posch $700,000 (2)
Total Pro Players34
Salary Commitment
Year 2037 : $81,550,834
Year 2038 : $63,915,000
Year 2039 : $40,750,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $47,274,250
Year 2038 : $36,524,250
Year 2039 : $27,830,500
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $76,166,672
Year 2038 : $60,200,000
Year 2039 : $40,750,000
Year 2040 : $19,300,000

Farm Players Salaries

Helge Grans $97,000 (2)
Ryan O'Rourke $97,000 (1)
William Wallinder $97,000 (2)
Chase Lang $92,263 (1)
Filip Kral $82,500 (2)
Keeghan Howdeshell $77,500 (1)
Anthony Angello (Out of Payroll) $77,500 (1)
Michal Postava $70,000 (2)
Patrik Koch $70,000 (1)
Total Farm Players9
Salary Commitment
Year 2037 : $760,762
Year 2038 : $346,500
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $684,375
Year 2038 : $316,250
Year 2039 : $0
Year 2040 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,460 - 92.28%
Level 2: 6000 - $58 - 5,669 - 94.48%
Level 3: 2500 - $35 - 2,412 - 96.47%
Level 4: 4500 - $20 - 4,404 - 97.87%
Luxury : 1500 - $180 - 1,128 - 75.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.43%
Farm Level 2: 1000 - $15 - 975 - 97.48%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,073 - 93.36%
Average Income per Game$1,915,740
Year to Date Revenue$61,303,669
Farm
Home Games Left11
Average Attendance - %2,903 - 96.78%
Average Income per Game$82,122
Year to Date Revenue$2,463,655

Expense

Pro Players Total Salaries$111,095,000
Farm Players Total Salaries$1,343,062
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,983,760
Farm Year To Date Expenses$2,387,486
Pro Salary Cap To Date$73,482,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,241,657
Farm Estimated Season Revenue$903,340
Pro Remaining Season Days30
Pro Expenses Per Days$1,036,562
Pro Estimated Expenses$31,096,860
Farm Remaining Season Days32
Farm Expenses Per Days$29,325
Farm Estimated Expenses$938,400
Estimated Season Expenses$32,035,260
Season Salary Cap$99,044,168
Estimate Under Maximum Salary Cap of $121,330,574$22,286,406
Estimate Over Minimum Salary Cap of $61,700,000 $37,344,168
Current Bank Account$174,850,768
Projected Bank Account$160,960,505

Pro Players Salaries

Zach Werenski $9,600,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Jordan Kyrou $8,125,000 (3)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (1)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $2,350,000
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Brett Howden (1 Way Contract) $1,900,000 (1)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Ryan Johnson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (1)
Jayden Struble (1 Way Contract) $867,500 (1)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players36
Salary Commitment
Year 2037 : $111,095,000
Year 2038 : $69,493,333
Year 2039 : $49,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $71,489,583
Year 2038 : $47,150,000
Year 2039 : $34,150,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $99,044,168
Year 2038 : $65,475,000
Year 2039 : $45,975,000
Year 2040 : $25,000,000

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (1)
Luca Del Bel Belluz $88,125 (3)
Samuel Helenius $88,125 (1)
Scott Morrow $88,125 (2)
Colten Ellis $83,750 (1)
Landon Slaggert $83,750 (1)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Dominic James $70,625 (2)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,343,062
Year 2038 : $770,625
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,270,417
Year 2038 : $736,042
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,730 - 96.14%
Level 2: 6000 - $52 - 5,822 - 97.03%
Level 3: 2500 - $34 - 2,427 - 97.09%
Level 4: 4500 - $18 - 4,471 - 99.35%
Luxury : 1500 - $165 - 1,418 - 94.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.65%
Farm Level 2: 1000 - $15 - 944 - 94.39%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,868 - 97.06%
Average Income per Game$1,894,975
Year to Date Revenue$60,639,209
Farm
Home Games Left11
Average Attendance - %2,817 - 93.90%
Average Income per Game$79,714
Year to Date Revenue$2,391,420

Expense

Pro Players Total Salaries$87,856,250
Farm Players Total Salaries$1,607,792
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,024,478
Farm Year To Date Expenses$2,581,605
Pro Salary Cap To Date$61,131,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,054,778
Farm Estimated Season Revenue$876,854
Pro Remaining Season Days30
Pro Expenses Per Days$838,002
Pro Estimated Expenses$25,140,060
Farm Remaining Season Days32
Farm Expenses Per Days$31,647
Farm Estimated Expenses$1,012,704
Estimated Season Expenses$26,152,764
Season Salary Cap$82,556,248
Estimate Under Maximum Salary Cap of $121,330,574$38,774,326
Estimate Over Minimum Salary Cap of $61,700,000 $20,856,248
Current Bank Account$153,777,935
Projected Bank Account$145,556,803

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Cam Fowler (Out of Payroll) $6,500,000 (3)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Samuel Johannesson $706,250 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $94,356,250
Year 2038 : $89,670,250
Year 2039 : $62,819,000
Year 2040 : $43,530,000
Salary Average Commitment
Year 2037 : $49,526,250
Year 2038 : $48,732,500
Year 2039 : $33,106,250
Year 2040 : $20,531,250
Salary Cap with 1 Way Contract
Year 2037 : $89,056,250
Year 2038 : $83,431,250
Year 2039 : $58,350,000
Year 2040 : $39,925,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Ryan Chesley $88,125 (3)
Etienne Morin $88,125 (1)
Taylor Gauthier $86,000 (2)
Jordan Frasca $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
Walker Duehr $82,500 (2)
Jake Chiasson $79,375 (2)
Artem Shlaine $75,000 (2)
Graham Sward $75,000 (2)
Will Cranley $70,625 (3)
Landon Sim $70,625 (3)
Chase Yoder $70,625 (2)
Cole Clayton $70,000 (3)
Ty Smilanic $70,000 (2)
Case McCarthy $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,607,792
Year 2038 : $1,288,500
Year 2039 : $487,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,605,783
Year 2038 : $1,288,958
Year 2039 : $473,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,643 - 94.90%
Level 2: 6000 - $60 - 5,777 - 96.29%
Level 3: 2500 - $50 - 1,839 - 73.56%
Level 4: 4500 - $20 - 4,468 - 99.29%
Luxury : 1500 - $170 - 1,424 - 94.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,898 - 94.89%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,152 - 93.73%
Average Income per Game$2,038,269
Year to Date Revenue$63,186,326
Farm
Home Games Left11
Average Attendance - %2,858 - 95.25%
Average Income per Game$80,818
Year to Date Revenue$2,424,535

Expense

Pro Players Total Salaries$104,617,333
Farm Players Total Salaries$1,212,125
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,857,090
Farm Year To Date Expenses$1,521,130
Pro Salary Cap To Date$70,824,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,382,686
Farm Estimated Season Revenue$888,996
Pro Remaining Season Days30
Pro Expenses Per Days$987,655
Pro Estimated Expenses$29,629,650
Farm Remaining Season Days32
Farm Expenses Per Days$19,405
Farm Estimated Expenses$620,960
Estimated Season Expenses$30,250,610
Season Salary Cap$94,225,000
Estimate Under Maximum Salary Cap of $121,330,574$27,105,574
Estimate Over Minimum Salary Cap of $61,700,000 $32,525,000
Current Bank Account$282,707,320
Projected Bank Account$273,728,392

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mikhail Sergachev (1 Way Contract) $8,500,000 (4)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
Anze Kopitar (1 Way Contract) $7,750,000 (2)
Tom Wilson (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (6)
Charlie Coyle (1 Way Contract) $5,000,000 (2)
Adrian Kempe (1 Way Contract) $4,500,000 (2)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (6)
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (3)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (3)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Arttu Hyry (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players33
Salary Commitment
Year 2037 : $104,617,333
Year 2038 : $119,070,000
Year 2039 : $75,645,000
Year 2040 : $64,850,000
Salary Average Commitment
Year 2037 : $40,731,875
Year 2038 : $38,431,875
Year 2039 : $24,318,750
Year 2040 : $16,925,000
Salary Cap with 1 Way Contract
Year 2037 : $94,225,000
Year 2038 : $93,475,000
Year 2039 : $53,975,000
Year 2040 : $48,325,000

Farm Players Salaries

Ryan Leonard $92,500 (3)
Matvei Gridin $92,500 (3)
Seamus Casey $88,125 (2)
Pierrick Dube $87,000 (1)
Ondrej Pavel $87,000 (1)
Stanislav Svozil $83,750 (3)
Chase De Leo $80,000 (1)
Clay Stevenson $77,500 (2)
Hunter Shepard $77,500 (1)
Marshall Rifai $77,500 (4)
Jack Dugan $77,500 (1)
Ken Appleby $76,250 (4)
Connor Clattenburg $75,000 (3)
Travis Mitchell $70,000 (3)
Braeden Bowman $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,212,125
Year 2038 : $809,375
Year 2039 : $573,750
Year 2040 : $153,750
Salary Average Commitment
Year 2037 : $1,173,750
Year 2038 : $808,750
Year 2039 : $540,000
Year 2040 : $140,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,458 - 92.25%
Level 2: 6000 - $60 - 5,568 - 92.80%
Level 3: 2500 - $43 - 2,348 - 93.91%
Level 4: 4500 - $27 - 4,273 - 94.96%
Luxury : 1500 - $223 - 876 - 58.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.12%
Farm Level 2: 1000 - $15 - 956 - 95.55%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %19,522 - 90.80%
Average Income per Game$1,919,326
Year to Date Revenue$61,418,442
Farm
Home Games Left11
Average Attendance - %2,838 - 94.59%
Average Income per Game$80,213
Year to Date Revenue$2,406,390

Expense

Pro Players Total Salaries$67,775,000
Farm Players Total Salaries$1,272,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,968,641
Farm Year To Date Expenses$2,340,118
Pro Salary Cap To Date$49,171,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,273,937
Farm Estimated Season Revenue$882,343
Pro Remaining Season Days30
Pro Expenses Per Days$627,455
Pro Estimated Expenses$18,823,650
Farm Remaining Season Days32
Farm Expenses Per Days$28,706
Farm Estimated Expenses$918,592
Estimated Season Expenses$19,742,242
Season Salary Cap$65,987,500
Estimate Under Maximum Salary Cap of $121,330,574$55,343,074
Estimate Over Minimum Salary Cap of $61,700,000 $4,287,500
Current Bank Account$271,577,743
Projected Bank Account$269,991,781

Pro Players Salaries

Frederik Andersen (Out of Payroll) $6,000,000 (1)
David Kampf $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (4)
Alex Vlasic (1 Way Contract) $4,600,000 (3)
Mattias Samuelsson (1 Way Contract) $4,500,000 (3)
Ivan Fedotov (1 Way Contract) $4,400,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (2)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Nils Hoglander $2,750,000 (1)
Cody Glass $2,750,000 (1)
Jeffrey Viel $2,000,000 (4)
Oliver Wahlstrom $1,900,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (2)
Olle Lycksell $1,750,000 (1)
Glenn Gawdin $1,750,000 (1)
Isac Lundestrom $1,500,000 (2)
Zac Jones $1,500,000 (1)
Dylan McIlrath (Out of Payroll) $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Max Jones (1 Way Contract) $1,250,000 (3)
Ben Meyers $1,250,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Sam Rinzel $925,000 (3)
Easton Cowan $925,000 (3)
Emil Lilleberg (1 Way Contract) $900,000 (2)
Dennis Hildeby (Out of Payroll) $845,000 (2)
Ty Nelson (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Aydar Suniev $837,500 (3)
Marian Studenic $775,000 (1)
Kyle Keyser $775,000 (1)
Total Pro Players32
Salary Commitment
Year 2037 : $76,120,000
Year 2038 : $42,000,700
Year 2039 : $31,098,200
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $37,080,833
Year 2038 : $24,699,583
Year 2039 : $19,293,750
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $74,332,500
Year 2038 : $43,232,500
Year 2039 : $34,087,500
Year 2040 : $8,050,000

Farm Players Salaries

Dennis Cholowski $100,000 (2)
Filip Bystedt $92,500 (2)
David Reinbacher (Out of Payroll) $92,500 (1)
Brayden Yager $92,500 (3)
Givani Smith $80,000 (3)
Hunter Drew $80,000 (1)
Dawson Barteaux $80,000 (1)
Florian Xhekaj $79,375 (1)
Dans Locmelis $79,375 (2)
Gustav Olofsson $77,500 (2)
Nikita Grebenkin $75,000 (2)
Jacob Julien $75,000 (3)
Carsen Twarynski $75,000 (1)
Sandis Vilmanis $75,000 (2)
Jackson Dorrington $70,625 (3)
Connor Kurth $70,625 (2)
Noah Beck $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,365,000
Year 2038 : $934,375
Year 2039 : $318,125
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,292,950
Year 2038 : $934,250
Year 2039 : $326,250
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,565 - 50.93%
Level 2: 6000 - $110 - 2,819 - 46.99%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,013 - 67.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,111 - 55.55%
Farm Level 2: 1000 - $30 - 463 - 46.30%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %10,198 - 47.43%
Average Income per Game$1,951,327
Year to Date Revenue$62,442,473
Farm
Home Games Left11
Average Attendance - %1,574 - 52.47%
Average Income per Game$69,439
Year to Date Revenue$2,083,180

Expense

Pro Players Total Salaries$111,455,000
Farm Players Total Salaries$1,355,331
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,574,103
Farm Year To Date Expenses$2,485,861
Pro Salary Cap To Date$75,562,941
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,561,946
Farm Estimated Season Revenue$763,833
Pro Remaining Season Days30
Pro Expenses Per Days$1,048,705
Pro Estimated Expenses$31,461,150
Farm Remaining Season Days32
Farm Expenses Per Days$29,433
Farm Estimated Expenses$941,856
Estimated Season Expenses$32,403,006
Season Salary Cap$111,455,000
Estimate Under Maximum Salary Cap of $121,330,574$9,875,574
Estimate Over Minimum Salary Cap of $61,700,000 $49,755,000
Current Bank Account$47,484,462
Projected Bank Account$33,407,235

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (2)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Tyler Seguin (1 Way Contract) $7,600,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (5)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Troy Terry (1 Way Contract) $7,000,000 (3)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Damon Severson (1 Way Contract) $6,500,000 (3)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
John Klingberg (1 Way Contract) $4,000,000 (5)
Brandon Saad (1 Way Contract) $3,750,000 (5)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Karel Vejmelka (Out of Payroll) $2,725,000 (1)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Danila Klimovich $1,000,000 (4)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
Connor Bedard $925,000 (1)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Robert Bortuzzo $850,000 (2)
Matthew Phillips $775,000 (3)
Lane Pederson (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2037 : $112,230,000
Year 2038 : $94,950,000
Year 2039 : $62,300,000
Year 2040 : $47,250,000
Salary Average Commitment
Year 2037 : $81,834,250
Year 2038 : $70,284,250
Year 2039 : $44,606,250
Year 2040 : $35,775,000
Salary Cap with 1 Way Contract
Year 2037 : $111,455,000
Year 2038 : $96,500,000
Year 2039 : $64,625,000
Year 2040 : $47,250,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast (Out of Payroll) $100,000 (5)
Jeremie Poirier $100,000 (5)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
J.D. Greenway $90,750 (1)
Bokondji Imama $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Carson Wetsch $83,750 (3)
Josh Bloom $83,750 (2)
Martin Chromiak (Out of Payroll) $82,000 (2)
Liam O'Brien $80,000 (1)
Cameron Whitehead $79,375 (2)
Blake Hillman $75,000 (3)
Amir Miftakhov $70,625 (1)
Alex Gagne $70,625 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,537,331
Year 2038 : $942,000
Year 2039 : $626,250
Year 2040 : $375,000
Salary Average Commitment
Year 2037 : $1,295,208
Year 2038 : $805,208
Year 2039 : $580,208
Year 2040 : $328,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,728 - 96.12%
Level 2: 6000 - $69 - 4,421 - 73.69%
Level 3: 2500 - $52 - 1,750 - 70.01%
Level 4: 4500 - $40 - 2,761 - 61.35%
Luxury : 1500 - $140 - 1,468 - 97.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,973 - 98.66%
Farm Level 2: 1000 - $17 - 969 - 96.87%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,128 - 79.66%
Average Income per Game$1,912,964
Year to Date Revenue$59,301,882
Farm
Home Games Left11
Average Attendance - %2,942 - 98.06%
Average Income per Game$75,665
Year to Date Revenue$2,269,960

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,812,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,614,250
Farm Year To Date Expenses$1,941,809
Pro Salary Cap To Date$71,477,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,129,639
Farm Estimated Season Revenue$832,319
Pro Remaining Season Days30
Pro Expenses Per Days$922,125
Pro Estimated Expenses$27,663,750
Farm Remaining Season Days32
Farm Expenses Per Days$24,673
Farm Estimated Expenses$789,536
Estimated Season Expenses$28,453,286
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $121,330,574$23,702,574
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$256,286,161
Projected Bank Account$247,794,833

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Roope Hintz (1 Way Contract) $8,450,000 (4)
Brady Tkachuk (1 Way Contract) $8,200,000 (6)
Jake Sanderson (1 Way Contract) $8,000,000 (5)
Juuse Saros (1 Way Contract) $7,740,000 (5)
Joshua Morrissey (1 Way Contract) $6,250,000 (3)
Martin Necas (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $700,000
Bobby McMann (1 Way Contract) $1,500,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (4)
Seth Jarvis $1,100,000 (6)
Jordan Spence (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Cooley $950,000 (4)
Brock Faber (1 Way Contract) $925,000 (2)
James van Riemsdyk $900,000 (3)
Wyatt Johnston $900,000 (2)
Lukas Dostal $813,000 (3)
Jalen Chatfield (1 Way Contract) $800,000 (5)
Mark Giordano (1 Way Contract) $800,000 (2)
Joel Hanley $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $99,778,000
Year 2038 : $104,898,000
Year 2039 : $94,773,000
Year 2040 : $55,110,000
Salary Average Commitment
Year 2037 : $35,634,108
Year 2038 : $34,709,108
Year 2039 : $25,071,608
Year 2040 : $7,262,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $94,628,000
Year 2039 : $84,503,000
Year 2040 : $45,940,000

Farm Players Salaries

Charles-Edouard D'Astous $100,000 (2)
Roby Jarventie $95,000 (3)
Dalibor Dvorsky $92,500 (3)
Mackie Samoskevich $92,500 (2)
Leo Carlsson $92,500 (3)
Artyom Levshunov $92,500 (3)
Kevin Korchinski $92,500 (5)
Jacob Gaucher $90,000 (3)
Emil Heineman $90,000 (2)
Ryker Evans $88,125 (1)
Lane Hutson $88,125 (2)
Marco Rossi $86,500 (2)
Filip Larsson $77,500 (3)
Joshua Roy $75,000 (5)
Milan Lucic $70,000 (1)
Karsen Dorwart $70,000 (2)
Jet Greaves $70,000 (2)
Kevin Gravel $70,000 (3)
Ben Harpur (Out of Payroll) $70,000 (3)
Adam Klapka $70,000 (2)
Sam Morton $70,000 (5)
Victor Ostman $70,000 (3)
Quinn Hutson $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $1,882,750
Year 2038 : $1,737,125
Year 2039 : $1,000,000
Year 2040 : $247,500
Salary Average Commitment
Year 2037 : $1,858,292
Year 2038 : $1,695,792
Year 2039 : $971,292
Year 2040 : $237,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,479 - 49.69%
Level 2: 6000 - $100 - 3,003 - 50.04%
Level 3: 2500 - $45 - 2,361 - 94.46%
Level 4: 4500 - $40 - 2,628 - 58.41%
Luxury : 1500 - $150 - 1,417 - 94.46%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.87%
Farm Level 2: 1000 - $15 - 951 - 95.07%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %12,888 - 59.94%
Average Income per Game$1,856,471
Year to Date Revenue$57,550,616
Farm
Home Games Left11
Average Attendance - %2,828 - 94.27%
Average Income per Game$79,968
Year to Date Revenue$2,399,030

Expense

Pro Players Total Salaries$87,337,500
Farm Players Total Salaries$1,433,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,874,986
Farm Year To Date Expenses$1,923,061
Pro Salary Cap To Date$66,301,331
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,564,715
Farm Estimated Season Revenue$879,644
Pro Remaining Season Days30
Pro Expenses Per Days$833,371
Pro Estimated Expenses$25,001,130
Farm Remaining Season Days32
Farm Expenses Per Days$21,348
Farm Estimated Expenses$683,136
Estimated Season Expenses$25,684,266
Season Salary Cap$86,187,500
Estimate Under Maximum Salary Cap of $121,330,574$35,143,074
Estimate Over Minimum Salary Cap of $61,700,000 $24,487,500
Current Bank Account$191,490,907
Projected Bank Account$185,251,000

Pro Players Salaries

Igor Shesterkin (Out of Payroll) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Gabriel Landeskog (1 Way Contract) $7,000,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
Ville Heinola $1,200,000 (1)
Aatu Raty $1,200,000 (1)
Spencer Smallman $1,100,000 (1)
Jacob Ingham $1,000,000 (1)
Juraj Slafkovsky $925,000 (1)
Pavel Mintyukov $925,000 (1)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
Alex Bump $750,000 (3)
Jakub Dobes $750,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $98,837,500
Year 2038 : $80,525,000
Year 2039 : $70,550,000
Year 2040 : $54,525,000
Salary Average Commitment
Year 2037 : $37,612,083
Year 2038 : $23,343,750
Year 2039 : $21,243,750
Year 2040 : $16,393,750
Salary Cap with 1 Way Contract
Year 2037 : $97,687,496
Year 2038 : $80,525,000
Year 2039 : $70,550,000
Year 2040 : $54,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Nico Daws $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden $100,000 (1)
Nathan Noel $100,000 (1)
Gianni Fairbrother $100,000 (3)
Mason Primeau $99,000 (1)
Josiah Slavin (Out of Payroll) $93,170 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Connor Corcoran $0 (0)
Santeri Hatakka $0 (0)
Total Farm Players14
Salary Commitment
Year 2037 : $1,526,795
Year 2038 : $342,500
Year 2039 : $267,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $884,542
Year 2038 : $310,792
Year 2039 : $240,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,704 - 95.77%
Level 2: 6000 - $60 - 5,694 - 94.90%
Level 3: 2500 - $44 - 2,372 - 94.89%
Level 4: 4500 - $27 - 4,338 - 96.39%
Luxury : 1500 - $225 - 918 - 61.19%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.36%
Farm Level 2: 1000 - $15 - 950 - 94.96%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,025 - 93.14%
Average Income per Game$1,995,771
Year to Date Revenue$61,868,893
Farm
Home Games Left11
Average Attendance - %2,837 - 94.56%
Average Income per Game$80,294
Year to Date Revenue$2,408,825

Expense

Pro Players Total Salaries$89,058,307
Farm Players Total Salaries$1,345,011
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,225,189
Farm Year To Date Expenses$1,554,976
Pro Salary Cap To Date$64,493,031
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,957,707
Farm Estimated Season Revenue$883,236
Pro Remaining Season Days30
Pro Expenses Per Days$804,092
Pro Estimated Expenses$24,122,760
Farm Remaining Season Days32
Farm Expenses Per Days$20,570
Farm Estimated Expenses$658,240
Estimated Season Expenses$24,781,000
Season Salary Cap$89,058,307
Estimate Under Maximum Salary Cap of $121,330,574$32,272,267
Estimate Over Minimum Salary Cap of $61,700,000 $27,358,307
Current Bank Account$293,119,105
Projected Bank Account$289,179,048

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (2)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $89,058,307
Year 2038 : $70,851,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $39,793,750
Year 2038 : $26,818,750
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $89,058,307
Year 2038 : $71,076,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

Tristan Luneau $96,938 (1)
Cole Krygier $93,170 (1)
David Goyette $89,167 (2)
Gavin Brindley $88,125 (1)
Matthew Maggio $87,000 (2)
Alexis Gendron $86,000 (1)
Remi Poirier (Out of Payroll) $85,456 (1)
Ben Hemmerling $82,111 (2)
Nikita Nesterenko $78,750 (2)
Rory Kerins $77,500 (2)
Charles-Alexis Legault $75,000 (2)
Emmitt Finnie $70,625 (1)
Josh Filmon $70,625 (2)
Niko Huuhtanen $70,000 (1)
Domenic DiVincentiis $70,000 (3)
Dyllan Gill $70,000 (2)
Filip Engaras $70,000 (1)
Joel Nystrom $70,000 (2)
Connor McClennon $0 (0)
Mathias Laferriere $0 (0)
Phillip Kemp $0 (0)
Noel Hoefenmayer $0 (0)
Ben Jones $0 (0)
Total Farm Players23
Salary Commitment
Year 2037 : $1,430,467
Year 2038 : $770,153
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,296,486
Year 2038 : $717,736
Year 2039 : $70,000
Year 2040 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,702 - 95.74%
Level 2: 6000 - $60 - 5,814 - 96.90%
Level 3: 2500 - $44 - 2,381 - 95.24%
Level 4: 4500 - $27 - 4,314 - 95.87%
Luxury : 1500 - $225 - 926 - 61.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.03%
Farm Level 2: 1000 - $15 - 965 - 96.47%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,137 - 93.66%
Average Income per Game$2,008,806
Year to Date Revenue$64,281,797
Farm
Home Games Left11
Average Attendance - %2,845 - 94.85%
Average Income per Game$80,293
Year to Date Revenue$2,408,795

Expense

Pro Players Total Salaries$106,221,607
Farm Players Total Salaries$1,342,625
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,305,916
Farm Year To Date Expenses$2,317,052
Pro Salary Cap To Date$71,451,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,079,255
Farm Estimated Season Revenue$883,225
Pro Remaining Season Days30
Pro Expenses Per Days$984,121
Pro Estimated Expenses$29,523,630
Farm Remaining Season Days32
Farm Expenses Per Days$29,321
Farm Estimated Expenses$938,272
Estimated Season Expenses$30,461,902
Season Salary Cap$97,674,104
Estimate Under Maximum Salary Cap of $121,330,574$23,656,470
Estimate Over Minimum Salary Cap of $61,700,000 $35,974,104
Current Bank Account$234,260,114
Projected Bank Account$222,760,692

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (5)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (1 Way Contract) $3,750,000 (2)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (3)
Nikita Tolopilo (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Filip Hallander (1 Way Contract) $881,250 (4)
Justin Sourdif (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (2)
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (3)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (4)
Sean Day (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $106,221,607
Year 2038 : $88,777,857
Year 2039 : $64,742,857
Year 2040 : $34,067,857
Salary Average Commitment
Year 2037 : $65,076,608
Year 2038 : $59,576,608
Year 2039 : $47,176,608
Year 2040 : $21,308,750
Salary Cap with 1 Way Contract
Year 2037 : $97,674,104
Year 2038 : $84,299,104
Year 2039 : $61,849,104
Year 2040 : $30,249,106

Farm Players Salaries

Frank Nazar $92,500 (2)
Oliver Kapanen $88,125 (2)
Daniil Chayka $88,125 (1)
Evan Nause $88,125 (3)
Carson Focht $82,500 (2)
Arthur Kaliyev $82,500 (3)
Vincent Iorio $81,417 (3)
Ludvig Jansson $79,375 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (2)
Fabian Wagner $70,625 (3)
Jack Malone $70,625 (2)
Alexandre Fortin $70,000 (1)
Vyacheslav Buteyets $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2037 : $1,342,625
Year 2038 : $1,042,209
Year 2039 : $474,709
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,332,681
Year 2038 : $1,032,431
Year 2039 : $488,056
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,550 - 93.57%
Level 2: 6000 - $57 - 5,552 - 92.53%
Level 3: 2500 - $42 - 2,299 - 91.97%
Level 4: 4500 - $25 - 4,293 - 95.39%
Luxury : 1500 - $133 - 1,441 - 96.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,953 - 97.64%
Farm Level 2: 1000 - $17 - 936 - 93.57%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %20,134 - 93.65%
Average Income per Game$1,929,381
Year to Date Revenue$61,740,199
Farm
Home Games Left11
Average Attendance - %2,888 - 96.28%
Average Income per Game$58,866
Year to Date Revenue$1,765,994

Expense

Pro Players Total Salaries$74,728,333
Farm Players Total Salaries$1,757,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,346,199
Farm Year To Date Expenses$2,570,810
Pro Salary Cap To Date$57,990,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,364,431
Farm Estimated Season Revenue$647,531
Pro Remaining Season Days30
Pro Expenses Per Days$676,146
Pro Estimated Expenses$20,284,380
Farm Remaining Season Days32
Farm Expenses Per Days$32,957
Farm Estimated Expenses$1,054,624
Estimated Season Expenses$21,339,004
Season Salary Cap$72,065,000
Estimate Under Maximum Salary Cap of $121,330,574$49,265,574
Estimate Over Minimum Salary Cap of $61,700,000 $10,365,000
Current Bank Account$92,033,725
Projected Bank Account$88,706,683

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (Out of Payroll) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Ilya Samsonov (1 Way Contract) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Ronnie Attard $1,000,000 (2)
Sam Carrick $1,000,000 (2)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Tony DeAngelo $1,000,000 (1)
Declan Chisholm $1,000,000 (1)
Victor Soderstrom $925,000 (1)
Jack Quinn (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Alexander Nylander $775,000 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $81,228,333
Year 2038 : $57,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $42,492,323
Year 2038 : $21,706,608
Year 2039 : $13,425,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $78,565,000
Year 2038 : $55,900,000
Year 2039 : $42,500,000
Year 2040 : $16,350,000

Farm Players Salaries

Adam Scheel $110,000 (1)
Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Beckett Sennecke $92,500 (3)
Jimmy Snuggerud $92,500 (3)
Cole Fraser $90,750 (1)
Miko Matikka $83,750 (3)
Jake Boltmann $83,750 (2)
Tomas Hamara $83,750 (3)
Isaac Ratcliffe $81,500 (1)
Sergei Murashov $79,375 (3)
Kalle Vaisanen $79,375 (1)
Cameron Berg $79,375 (2)
Ethan Cardwell $79,375 (1)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek $77,500 (1)
Nick Wolff $75,000 (1)
Josh Davies $70,625 (1)
Justin Ertel $70,000 (1)
Tyce Thompson $70,000 (2)
Bryce McConnell-Barker $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2037 : $1,757,125
Year 2038 : $744,000
Year 2039 : $431,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,606,875
Year 2038 : $735,000
Year 2039 : $431,875
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,379 - 62.55%
Level 2: 6000 - $80 - 3,821 - 63.69%
Level 3: 2500 - $55 - 1,664 - 66.57%
Level 4: 4500 - $35 - 3,107 - 69.04%
Luxury : 1500 - $200 - 1,033 - 68.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.60%
Farm Level 2: 1000 - $15 - 974 - 97.42%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,004 - 65.13%
Average Income per Game$1,844,603
Year to Date Revenue$57,182,692
Farm
Home Games Left11
Average Attendance - %2,886 - 96.20%
Average Income per Game$81,530
Year to Date Revenue$2,445,900

Expense

Pro Players Total Salaries$110,639,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,893,420
Farm Year To Date Expenses$4,929,321
Pro Salary Cap To Date$65,783,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,446,030
Farm Estimated Season Revenue$896,830
Pro Remaining Season Days30
Pro Expenses Per Days$1,041,421
Pro Estimated Expenses$31,242,630
Farm Remaining Season Days32
Farm Expenses Per Days$60,255
Farm Estimated Expenses$1,928,160
Estimated Season Expenses$33,170,790
Season Salary Cap$100,014,172
Estimate Under Maximum Salary Cap of $121,330,574$21,316,402
Estimate Over Minimum Salary Cap of $61,700,000 $38,314,172
Current Bank Account$78,631,836
Projected Bank Account$64,803,906

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (4)
Dougie Hamilton (1 Way Contract) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (1)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (6)
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (5)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $100,183,334
Year 2039 : $85,858,334
Year 2040 : $68,108,334
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $50,062,500
Year 2039 : $42,512,500
Year 2040 : $30,912,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $91,301,664
Year 2039 : $78,901,664
Year 2040 : $64,526,667

Farm Players Salaries

Owen Pickering $92,500 (2)
Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (1)
Adam Beckman $77,500 (2)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (2)
Jared Moe $75,000 (2)
Ryan Francis $75,000 (2)
Arnaud Durandeau $70,625 (2)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $646,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $633,125
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,276 - 75.37%
Level 2: 6000 - $74 - 3,973 - 66.21%
Level 3: 2500 - $60 - 1,512 - 60.49%
Level 4: 4500 - $35 - 3,046 - 67.68%
Luxury : 1500 - $170 - 1,413 - 94.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.28%
Farm Level 2: 1000 - $15 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15,219 - 70.79%
Average Income per Game$1,868,109
Year to Date Revenue$57,911,365
Farm
Home Games Left11
Average Attendance - %2,885 - 96.17%
Average Income per Game$81,387
Year to Date Revenue$2,441,610

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,447,360
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,994,258
Farm Year To Date Expenses$2,435,693
Pro Salary Cap To Date$73,086,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,681,085
Farm Estimated Season Revenue$895,257
Pro Remaining Season Days30
Pro Expenses Per Days$949,777
Pro Estimated Expenses$28,493,310
Farm Remaining Season Days32
Farm Expenses Per Days$30,240
Farm Estimated Expenses$967,680
Estimated Season Expenses$29,460,990
Season Salary Cap$99,445,000
Estimate Under Maximum Salary Cap of $121,330,574$21,885,574
Estimate Over Minimum Salary Cap of $61,700,000 $37,745,000
Current Bank Account$109,449,433
Projected Bank Account$99,564,785

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
Ivan Provorov (1 Way Contract) $7,000,000 (1)
Adin Hill (1 Way Contract) $6,250,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (1)
K'Andre Miller (1 Way Contract) $3,820,000 (6)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Juuso Valimaki (1 Way Contract) $2,000,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (3)
Alexey Toropchenko $1,250,000 (3)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Trevor Lewis (1 Way Contract) $930,000 (1)
-1 Way Contract Salary Cap : $0
Parker Kelly (1 Way Contract) $825,000 (4)
Casey DeSmith (1 Way Contract) $800,000 (1)
Devin Cooley $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $100,375,000
Year 2038 : $81,025,000
Year 2039 : $71,975,000
Year 2040 : $59,700,000
Salary Average Commitment
Year 2037 : $33,630,000
Year 2038 : $26,918,750
Year 2039 : $21,937,500
Year 2040 : $16,737,500
Salary Cap with 1 Way Contract
Year 2037 : $99,445,000
Year 2038 : $76,895,000
Year 2039 : $67,845,000
Year 2040 : $56,020,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Cole Schwindt $100,000 (3)
Ryan Suzuki $100,000 (2)
Arshdeep Bains $100,000 (4)
Anthony Richard $100,000 (3)
Connor Zary $100,000 (2)
Alec Regula $100,000 (5)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Ryan Greene $88,125 (2)
Joel Blomqvist $88,125 (3)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (4)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Jackson Blake $79,375 (2)
Amadeus Lombardi $79,375 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $2,447,360
Year 2038 : $2,457,735
Year 2039 : $1,475,535
Year 2040 : $1,006,785
Salary Average Commitment
Year 2037 : $1,619,876
Year 2038 : $1,619,876
Year 2039 : $753,626
Year 2040 : $335,084

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,592 - 94.18%
Level 2: 6000 - $50 - 5,746 - 95.77%
Level 3: 2500 - $30 - 2,446 - 97.84%
Level 4: 4500 - $20 - 4,389 - 97.53%
Luxury : 1500 - $150 - 1,397 - 93.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,939 - 96.96%
Farm Level 2: 1000 - $10 - 991 - 99.15%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,571 - 95.68%
Average Income per Game$1,844,856
Year to Date Revenue$57,190,538
Farm
Home Games Left11
Average Attendance - %2,931 - 97.69%
Average Income per Game$58,396
Year to Date Revenue$1,751,865

Expense

Pro Players Total Salaries$89,493,750
Farm Players Total Salaries$1,845,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,409,446
Farm Year To Date Expenses$2,537,202
Pro Salary Cap To Date$68,213,031
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,448,561
Farm Estimated Season Revenue$642,350
Pro Remaining Season Days30
Pro Expenses Per Days$852,623
Pro Estimated Expenses$25,578,690
Farm Remaining Season Days32
Farm Expenses Per Days$33,736
Farm Estimated Expenses$1,079,552
Estimated Season Expenses$26,658,242
Season Salary Cap$88,718,750
Estimate Under Maximum Salary Cap of $121,330,574$32,611,824
Estimate Over Minimum Salary Cap of $61,700,000 $27,018,750
Current Bank Account$54,110,492
Projected Bank Account$46,543,161

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Ryan O'Reilly (1 Way Contract) $8,700,000 (5)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
Joonas Korpisalo (1 Way Contract) $4,000,000 (4)
Andrew Peeke $2,750,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Evgeni Dadonov (1 Way Contract) $1,800,000 (1)
Mark Jankowski (Out of Payroll) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
Carson Bjarnason $881,250 (3)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Luca Pinelli $793,750 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Trent Miner $775,000 (2)
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $90,493,750
Year 2038 : $83,000,000
Year 2039 : $57,175,000
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $76,656,250
Year 2038 : $70,725,000
Year 2039 : $49,731,250
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $89,718,752
Year 2038 : $82,225,000
Year 2039 : $57,175,000
Year 2040 : $36,525,000

Farm Players Salaries

Theo Lindstein $92,500 (3)
Nate Danielson $92,500 (3)
Eduard Sale $92,500 (3)
Daniil But $92,500 (3)
Clark Bishop $90,750 (1)
Lenni Hameenaho $88,125 (3)
Cam Dineen $85,250 (1)
Ilya Protas $83,750 (3)
Sawyer Mynio $83,750 (1)
Noel Nordh $83,750 (3)
Luca Cagnoni $79,375 (3)
Jordan Sambrook $77,000 (1)
Mitchell Vande Sompel $77,000 (1)
Ethan Keppen $77,000 (1)
Blade Jenkins $77,000 (1)
Ruslan Khazheyev $75,000 (3)
Thomas Milic $75,000 (2)
Tuomas Uronen $70,625 (3)
Matyas Melovsky $70,625 (3)
Loke Johansson $70,625 (3)
Trent Swick $70,625 (3)
Dylan Roobroeck $70,625 (3)
Maros Jedlicka $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $1,845,875
Year 2038 : $1,278,125
Year 2039 : $1,133,125
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,793,709
Year 2038 : $1,284,959
Year 2039 : $1,144,959
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $121,330,574
Available Cap Space

Over Minimum of
$61,700,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $233,940,205 $87,840,175 $33,490,399 $26,140,175 $1,527,625 $8,472,375 232043
Arizona Coyotes $145,603,853 $106,512,088 $14,818,486 $44,812,088 $1,386,875 $8,613,125 281947
Boston Bruins $328,271,214 $94,795,664 $26,534,910 $33,095,664 $1,866,250 $8,133,750 241943
Buffalo Sabres $86,282,653 $95,827,856 $25,502,718 $34,127,856 $1,160,000 $8,840,000 351550
Calgary Flames $161,894,901 $94,631,648 $26,698,926 $32,931,648 $1,476,792 $8,523,208 241842
Carolina Hurricanes $259,664,154 $79,991,249 $41,339,325 $18,291,249 $2,755,882 $7,244,118 232649
Chicago Blackhawks $114,071,940 $74,669,498 $46,661,076 $12,969,498 $1,361,750 $8,638,250 321547
Colorado Avalanche $221,824,516 $99,722,500 $21,608,074 $38,022,500 $1,400,121 $8,599,879 211940
Columbus Blue Jackets $150,547,749 $89,169,832 $32,160,742 $27,469,832 $1,534,092 $8,465,908 291746
Dallas Stars $69,878,639 $67,016,518 $54,314,056 $5,316,518 $2,198,337 $7,801,663 242953
Detroit Red Wings $161,933,134 $82,230,000 $39,100,574 $20,530,000 $1,312,875 $8,687,125 341751
Edmonton Oilers $199,041,254 $96,000,000 $25,330,574 $34,300,000 $1,079,625 $8,920,375 331447
Florida Panthers $166,398,370 $90,599,998 $30,730,576 $28,899,998 $777,375 $9,222,625 301242
Los Angeles Kings $137,603,840 $89,841,500 $31,489,074 $28,141,500 $1,682,500 $8,317,500 241943
Minnesota Wild $170,300,487 $74,928,336 $46,402,238 $13,228,336 $1,919,335 $8,080,665 262248
Montreal Canadiens $143,562,977 $97,118,750 $24,211,824 $35,418,750 $1,801,920 $8,198,080 272552
Nashville Predators $211,655,218 $76,166,672 $45,163,902 $14,466,672 $683,262 $9,316,738 34943
New Jersey Devils $174,850,768 $99,044,168 $22,286,406 $37,344,168 $1,343,062 $8,656,938 361652
New York Islanders $153,777,935 $82,556,248 $38,774,326 $20,856,248 $1,607,792 $8,392,208 292049
New York Rangers $282,707,320 $94,225,000 $27,105,574 $32,525,000 $1,212,125 $8,787,875 331548
Ottawa Senators $271,577,743 $65,987,500 $55,343,074 $4,287,500 $1,272,500 $8,727,500 321749
Philadelphia Flyers $47,484,462 $111,455,000 $9,875,574 $49,755,000 $1,355,331 $8,644,669 301747
Pittsburgh Penguins $256,286,161 $97,628,000 $23,702,574 $35,928,000 $1,812,750 $8,187,250 252348
San Jose Sharks $191,490,907 $86,187,500 $35,143,074 $24,487,500 $1,433,625 $8,566,375 291443
St. Louis Blues $293,119,105 $89,058,307 $32,272,267 $27,358,307 $1,345,011 $8,654,989 242347
Tampa Bay Lightning $234,260,114 $97,674,104 $23,656,470 $35,974,104 $1,342,625 $8,657,375 341751
Toronto Maple Leafs $92,033,725 $72,065,000 $49,265,574 $10,365,000 $1,757,125 $8,242,875 282149
Vancouver Canucks $78,631,836 $100,014,172 $21,316,402 $38,314,172 $869,124 $9,130,876 341145
Washington Capitals $109,449,433 $99,445,000 $21,885,574 $37,745,000 $2,447,360 $7,552,640 232043
Winnipeg Jets $54,110,492 $88,718,750 $32,611,824 $27,018,750 $1,845,875 $8,154,125 302353