Team FinanceLast Update - December 2, 2025 at 19:09
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 - 5,248 - 74.97%
Level 2: 6000 - $60 - 5,727 - 95.45%
Level 3: 2500 - $35 - 2,383 - 95.31%
Level 4: 4500 - $25 - 4,317 - 95.93%
Luxury : 1500 - $200 - 1,005 - 66.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.09%
Farm Level 2: 1000 - $15 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,679 - 86.88%
Average Income per Game$1,878,411
Year to Date Revenue$15,027,284
Farm
Home Games Left32
Average Attendance - %2,841 - 94.70%
Average Income per Game$80,252
Year to Date Revenue$722,270

Expense

Pro Players Total Salaries$86,277,675
Farm Players Total Salaries$1,546,392
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,321,081
Farm Year To Date Expenses$554,801
Pro Salary Cap To Date$17,807,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,987,546
Farm Estimated Season Revenue$2,568,071
Pro Remaining Season Days89
Pro Expenses Per Days$792,658
Pro Estimated Expenses$70,546,562
Farm Remaining Season Days91
Farm Expenses Per Days$22,337
Farm Estimated Expenses$2,032,667
Estimated Season Expenses$72,579,229
Season Salary Cap$86,277,675
Estimate Under Maximum Salary Cap of $104,922,665$18,644,990
Estimate Over Minimum Salary Cap of $61,700,000 $24,577,675
Current Bank Account$235,306,376
Projected Bank Account$227,282,764

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 (Out of Payroll) $787,500 (2)
Noah Juulsen (Out of Payroll) $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)
Samuel Poulin $94,967 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev (Out of Payroll) $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang $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 (Out of Payroll) $79,375 (1)
Isaiah George $79,375 (3)
Trent Miner $77,500 (2)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Zac Funk (Out of Payroll) $70,000 (1)
Gabriel Szturc $70,000 (1)
Aku Raty $0 (0)
Total Farm Players22
Salary Commitment
Year 2037 : $1,787,892
Year 2038 : $840,800
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,654,166
Year 2038 : $799,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,760 - 96.57%
Level 2: 6000 - $65 - 4,579 - 76.31%
Level 3: 2500 - $50 - 1,784 - 71.38%
Level 4: 4500 - $30 - 4,115 - 91.44%
Luxury : 1500 - $175 - 1,171 - 78.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.09%
Farm Level 2: 1000 - $15 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,408 - 85.62%
Average Income per Game$1,972,071
Year to Date Revenue$15,776,566
Farm
Home Games Left33
Average Attendance - %2,918 - 97.26%
Average Income per Game$63,387
Year to Date Revenue$507,095

Expense

Pro Players Total Salaries$104,934,584
Farm Players Total Salaries$1,604,375
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,871,161
Farm Year To Date Expenses$1,044,105
Pro Salary Cap To Date$20,815,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,078,335
Farm Estimated Season Revenue$2,091,767
Pro Remaining Season Days89
Pro Expenses Per Days$990,487
Pro Estimated Expenses$88,153,343
Farm Remaining Season Days91
Farm Expenses Per Days$44,775
Farm Estimated Expenses$4,074,525
Estimated Season Expenses$92,227,868
Season Salary Cap$101,362,088
Estimate Under Maximum Salary Cap of $104,922,665$3,560,577
Estimate Over Minimum Salary Cap of $61,700,000 $39,662,088
Current Bank Account$159,625,564
Projected Bank Account$134,567,798

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 (1)
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 (1)
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 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Kevin Bahl (1 Way Contract) $1,050,000 (1)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Sam Melinski (1 Way Contract) $925,000 (1)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (1)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (1)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Jacob Moverare (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2037 : $105,709,584
Year 2038 : $77,693,750
Year 2039 : $41,843,750
Year 2040 : $38,300,000
Salary Average Commitment
Year 2037 : $49,827,083
Year 2038 : $25,733,333
Year 2039 : $16,693,750
Year 2040 : $14,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,362,088
Year 2038 : $74,243,752
Year 2039 : $39,943,750
Year 2040 : $37,300,000

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 (1)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (1)
William Lockwood (Out of Payroll) $77,500 (1)
Brandon Scanlin $77,500 (1)
Jakov Novak $75,000 (1)
Simon Johansson $75,000 (1)
Josh Nodler $75,000 (1)
Maxim Barbashev $75,000 (1)
Matt Luff $75,000 (1)
Maksymilian Szuber $70,625 (1)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (1)
Anri Ravinskis $70,000 (2)
Maxim Shabanov $70,000 (1)
Gunnarwolfe Fontaine $70,000 (1)
Carter Gylander $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,681,875
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,681,250
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,645 - 52.07%
Level 2: 6000 - $110 - 2,786 - 46.43%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,022 - 68.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,125 - 56.27%
Farm Level 2: 1000 - $30 - 445 - 44.46%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %10,254 - 47.69%
Average Income per Game$1,966,383
Year to Date Revenue$17,697,444
Farm
Home Games Left32
Average Attendance - %1,570 - 52.33%
Average Income per Game$69,609
Year to Date Revenue$626,480

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,775,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,658,048
Farm Year To Date Expenses$564,734
Pro Salary Cap To Date$19,481,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,924,245
Farm Estimated Season Revenue$2,227,484
Pro Remaining Season Days89
Pro Expenses Per Days$898,176
Pro Estimated Expenses$79,937,664
Farm Remaining Season Days91
Farm Expenses Per Days$24,342
Farm Estimated Expenses$2,215,122
Estimated Season Expenses$82,152,786
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $104,922,665$10,127,001
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$336,028,754
Projected Bank Account$319,027,697

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (1)
Mitch Marner (1 Way Contract) $10,903,000 (1)
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 (1)
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 : $68,642,667
Year 2039 : $58,050,000
Year 2040 : $45,825,000
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $22,943,750
Year 2039 : $18,931,250
Year 2040 : $15,000,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $66,842,667
Year 2039 : $56,250,000
Year 2040 : $44,825,000

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 (Out of Payroll) $92,500 (1)
Sebastian Aho $90,750 (2)
Mason Jobst $90,000 (3)
Justin Dowling $90,000 (3)
Ryder Rolston (Out of Payroll) $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 : $1,629,500
Year 2039 : $1,296,250
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,572,500
Year 2039 : $1,265,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,661 - 95.16%
Level 2: 6000 - $55 - 5,850 - 97.49%
Level 3: 2500 - $36 - 2,454 - 98.16%
Level 4: 4500 - $21 - 4,441 - 98.69%
Luxury : 1500 - $150 - 1,462 - 97.46%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,966 - 98.31%
Farm Level 2: 1000 - $15 - 962 - 96.20%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,868 - 97.06%
Average Income per Game$1,969,971
Year to Date Revenue$15,759,767
Farm
Home Games Left33
Average Attendance - %2,928 - 97.60%
Average Income per Game$83,244
Year to Date Revenue$665,955

Expense

Pro Players Total Salaries$101,899,524
Farm Players Total Salaries$1,159,500
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,149,688
Farm Year To Date Expenses$1,055,917
Pro Salary Cap To Date$19,206,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,009,039
Farm Estimated Season Revenue$2,747,064
Pro Remaining Season Days89
Pro Expenses Per Days$963,389
Pro Estimated Expenses$85,741,621
Farm Remaining Season Days91
Farm Expenses Per Days$45,259
Farm Estimated Expenses$4,118,569
Estimated Season Expenses$89,860,190
Season Salary Cap$93,527,856
Estimate Under Maximum Salary Cap of $104,922,665$11,394,809
Estimate Over Minimum Salary Cap of $61,700,000 $31,827,856
Current Bank Account$98,065,361
Projected Bank Account$75,961,274

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (1)
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)
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)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
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)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
Logan Thompson (1 Way Contract) $950,000 (1)
Maxim Tsyplakov (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (1)
-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 (1)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (1)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (1)
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
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $101,899,524
Year 2038 : $60,730,357
Year 2039 : $34,817,857
Year 2040 : $25,725,000
Salary Average Commitment
Year 2037 : $51,662,392
Year 2038 : $31,391,856
Year 2039 : $19,623,106
Year 2040 : $16,954,356
Salary Cap with 1 Way Contract
Year 2037 : $93,527,856
Year 2038 : $55,067,856
Year 2039 : $32,967,856
Year 2040 : $23,875,000

Farm Players Salaries

Fraser Minten $88,125 (3)
Dylan Peterson $86,750 (3)
Jackson Kunz $79,375 (2)
Logan Neaton $77,500 (1)
Gavin Hain $77,500 (1)
Cole McWard $77,500 (1)
Ethen Frank $77,500 (2)
Scott Reedy (Out of Payroll) $77,500 (1)
Matt Kiersted $77,500 (1)
Reilly Walsh $77,500 (1)
Alex Young $77,000 (1)
Tyson Kozak $77,000 (1)
Parker Bell $75,000 (3)
Jack Beck $70,625 (1)
Matias Rajaniemi $70,625 (2)
Kyle Jackson $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2037 : $1,237,000
Year 2038 : $477,375
Year 2039 : $249,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,209,250
Year 2038 : $471,875
Year 2039 : $246,875
Year 2040 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,780 - 96.86%
Level 2: 6000 - $55 - 5,893 - 98.22%
Level 3: 2500 - $35 - 2,494 - 99.75%
Level 4: 4500 - $20 - 4,427 - 98.39%
Luxury : 1500 - $130 - 1,492 - 99.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,403 - 70.16%
Farm Level 2: 1000 - $20 - 694 - 69.43%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21,086 - 98.07%
Average Income per Game$1,842,005
Year to Date Revenue$14,736,041
Farm
Home Games Left33
Average Attendance - %2,097 - 69.91%
Average Income per Game$70,010
Year to Date Revenue$560,080

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,428,438
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,178,814
Farm Year To Date Expenses$389,068
Pro Salary Cap To Date$19,433,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,786,169
Farm Estimated Season Revenue$2,310,330
Pro Remaining Season Days89
Pro Expenses Per Days$920,818
Pro Estimated Expenses$81,952,802
Farm Remaining Season Days91
Farm Expenses Per Days$16,916
Farm Estimated Expenses$1,539,356
Estimated Season Expenses$83,492,158
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $104,922,665$10,291,017
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$173,158,270
Projected Bank Account$152,762,611

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 $1,525,000 (1)
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Noah Cates $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Collin Graf (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (1)
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
Owen Tippett (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2037 : $97,131,650
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000
Salary Average Commitment
Year 2037 : $24,577,917
Year 2038 : $15,806,250
Year 2039 : $13,343,750
Year 2040 : $7,725,000
Salary Cap with 1 Way Contract
Year 2037 : $94,631,648
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (1)
Albert Johansson $96,938 (1)
Cooper Black $95,000 (1)
Domenick Fensore $92,500 (1)
Lian Bichsel $92,500 (2)
Devon Levi $92,500 (1)
Mavrik Bourque $92,500 (1)
Shane Wright $88,667 (4)
Matthew Robertson $88,125 (1)
Olen Zellweger $88,125 (2)
Elmer Soderblom $87,833 (1)
Jacob Quillan $87,500 (1)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (1)
Felix Sandstrom $77,500 (1)
Ivan Ivan $70,000 (1)
Nils Lundkvist $0 (0)
Total Farm Players17
Salary Commitment
Year 2037 : $1,428,438
Year 2038 : $354,292
Year 2039 : $88,667
Year 2040 : $88,667
Salary Average Commitment
Year 2037 : $1,198,834
Year 2038 : $316,917
Year 2039 : $92,500
Year 2040 : $92,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,716 - 95.94%
Level 2: 6000 - $60 - 5,498 - 91.64%
Level 3: 2500 - $42 - 2,378 - 95.11%
Level 4: 4500 - $23 - 4,332 - 96.28%
Luxury : 1500 - $146 - 1,465 - 97.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,946 - 97.31%
Farm Level 2: 1000 - $17 - 976 - 97.60%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,389 - 94.83%
Average Income per Game$1,917,999
Year to Date Revenue$15,343,995
Farm
Home Games Left32
Average Attendance - %2,922 - 97.41%
Average Income per Game$73,032
Year to Date Revenue$657,292

Expense

Pro Players Total Salaries$65,041,249
Farm Players Total Salaries$1,912,782
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,612,751
Farm Year To Date Expenses$552,964
Pro Salary Cap To Date$13,442,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,293,979
Farm Estimated Season Revenue$2,337,038
Pro Remaining Season Days89
Pro Expenses Per Days$625,368
Pro Estimated Expenses$55,657,752
Farm Remaining Season Days91
Farm Expenses Per Days$25,551
Farm Estimated Expenses$2,325,141
Estimated Season Expenses$57,982,893
Season Salary Cap$63,891,249
Estimate Under Maximum Salary Cap of $104,922,665$41,031,416
Estimate Over Minimum Salary Cap of $61,700,000 $2,191,249
Current Bank Account$255,855,269
Projected Bank Account$263,503,393

Pro Players Salaries

Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
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)
-1 Way Contract Salary Cap : $350,000
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 (1)
Jonas Rondbjerg $1,000,000 (1)
Macklin Celebrini $925,000 (2)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2037 : $65,041,249
Year 2038 : $52,574,999
Year 2039 : $50,874,999
Year 2040 : $15,124,999
Salary Average Commitment
Year 2037 : $35,074,999
Year 2038 : $30,287,499
Year 2039 : $28,662,499
Year 2040 : $4,887,499
Salary Cap with 1 Way Contract
Year 2037 : $63,891,249
Year 2038 : $51,424,999
Year 2039 : $49,724,999
Year 2040 : $15,124,999

Farm Players Salaries

Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Billy Constantinou $93,775 (1)
Reid Schaefer $92,500 (5)
Cal Foote $92,500 (1)
Zach Benson $92,500 (3)
Brad Lambert $92,500 (5)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren (Out of Payroll) $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (1)
Michal Stinil $85,250 (1)
Jayden Grubbe $83,750 (3)
Jake Wise $83,750 (2)
Mathieu Cataford $83,750 (5)
Alexander Campbell $83,750 (2)
Jeremy Hanzel $70,625 (1)
Bryce Montgomery $70,625 (1)
Ryan McCleary $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $2,000,906
Year 2038 : $998,425
Year 2039 : $602,800
Year 2040 : $266,000
Salary Average Commitment
Year 2037 : $1,741,250
Year 2038 : $970,000
Year 2039 : $588,125
Year 2040 : $273,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,216 - 74.51%
Level 2: 6000 - $60 - 5,451 - 90.85%
Level 3: 2500 - $43 - 2,311 - 92.44%
Level 4: 4500 - $23 - 4,272 - 94.93%
Luxury : 1500 - $160 - 1,451 - 96.72%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,909 - 95.46%
Farm Level 2: 1000 - $15 - 949 - 94.92%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,701 - 86.98%
Average Income per Game$1,904,828
Year to Date Revenue$15,238,622
Farm
Home Games Left32
Average Attendance - %2,858 - 95.28%
Average Income per Game$77,239
Year to Date Revenue$695,151

Expense

Pro Players Total Salaries$91,290,000
Farm Players Total Salaries$1,532,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,983,409
Farm Year To Date Expenses$415,266
Pro Salary Cap To Date$17,342,777
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,859,316
Farm Estimated Season Revenue$2,471,648
Pro Remaining Season Days89
Pro Expenses Per Days$868,661
Pro Estimated Expenses$77,310,829
Farm Remaining Season Days91
Farm Expenses Per Days$17,826
Farm Estimated Expenses$1,622,166
Estimated Season Expenses$78,932,995
Season Salary Cap$85,190,000
Estimate Under Maximum Salary Cap of $104,922,665$19,732,665
Estimate Over Minimum Salary Cap of $61,700,000 $23,490,000
Current Bank Account$116,532,781
Projected Bank Account$102,930,750

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (3)
Drew Doughty (1 Way Contract) $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)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
Miles Wood (1 Way Contract) $4,000,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
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
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
Samuel Blais $1,000,000 (5)
Josh Mahura $1,000,000 (1)
Matej Blumel $1,000,000 (3)
Keaton Middleton $1,000,000 (1)
Lucas Carlsson $1,000,000 (1)
David Gustafsson (Out of Payroll) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
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
Cole Koepke $775,000 (1)
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $92,290,000
Year 2038 : $71,270,000
Year 2039 : $63,755,000
Year 2040 : $39,690,000
Salary Average Commitment
Year 2037 : $51,081,250
Year 2038 : $44,700,000
Year 2039 : $41,950,000
Year 2040 : $35,500,000
Salary Cap with 1 Way Contract
Year 2037 : $85,190,000
Year 2038 : $65,215,000
Year 2039 : $57,700,000
Year 2040 : $37,650,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Jonathan Aspirot $100,000 (1)
Keith Petruzzelli $100,000 (2)
Brett Murray $99,825 (2)
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)
Roddy Ross $70,625 (2)
Chase Bradley $70,000 (3)
Total Farm Players17
Salary Commitment
Year 2037 : $1,532,200
Year 2038 : $862,125
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $1,274,083
Year 2038 : $818,750
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,433 - 77.61%
Level 2: 6000 - $60 - 5,652 - 94.20%
Level 3: 2500 - $35 - 2,404 - 96.14%
Level 4: 4500 - $20 - 4,436 - 98.59%
Luxury : 1500 - $200 - 1,068 - 71.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,857 - 92.86%
Farm Level 2: 1000 - $15 - 994 - 99.36%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,992 - 88.34%
Average Income per Game$1,890,565
Year to Date Revenue$17,015,084
Farm
Home Games Left32
Average Attendance - %2,851 - 95.02%
Average Income per Game$79,902
Year to Date Revenue$719,120

Expense

Pro Players Total Salaries$98,925,000
Farm Players Total Salaries$1,568,457
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,547,090
Farm Year To Date Expenses$730,146
Pro Salary Cap To Date$20,314,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,498,076
Farm Estimated Season Revenue$2,556,871
Pro Remaining Season Days89
Pro Expenses Per Days$936,830
Pro Estimated Expenses$83,377,870
Farm Remaining Season Days91
Farm Expenses Per Days$31,302
Farm Estimated Expenses$2,848,482
Estimated Season Expenses$86,226,352
Season Salary Cap$98,925,000
Estimate Under Maximum Salary Cap of $104,922,665$5,997,665
Estimate Over Minimum Salary Cap of $61,700,000 $37,225,000
Current Bank Account$236,169,041
Projected Bank Account$212,997,636

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)
Total Pro Players20
Salary Commitment
Year 2037 : $98,925,000
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $23,652,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $98,925,000
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 $86,336 (1)
Ryder Korczak $83,750 (1)
Sasha Pastujov $83,750 (1)
Nolan Foote $82,500 (1)
Samuel Bolduc $80,000 (1)
Luke Evangelista $79,750 (1)
Hunter McKown $79,750 (1)
Marc McLaughlin $79,750 (1)
Tristen Robins $79,750 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone (Out of Payroll) $77,500 (1)
Jason Polin $77,500 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,645,956
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,596,958
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $91 - 6,661 - 95.16%
Level 2: 6000 - $57 - 5,653 - 94.22%
Level 3: 2500 - $39 - 2,390 - 95.59%
Level 4: 4500 - $25 - 4,444 - 98.76%
Luxury : 1500 - $161 - 1,439 - 95.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,914 - 95.71%
Farm Level 2: 1000 - $15 - 962 - 96.21%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,587 - 95.75%
Average Income per Game$2,027,117
Year to Date Revenue$16,216,935
Farm
Home Games Left33
Average Attendance - %2,876 - 95.88%
Average Income per Game$79,266
Year to Date Revenue$634,131

Expense

Pro Players Total Salaries$99,769,834
Farm Players Total Salaries$1,439,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,971,263
Farm Year To Date Expenses$983,328
Pro Salary Cap To Date$18,815,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,894,857
Farm Estimated Season Revenue$2,615,790
Pro Remaining Season Days89
Pro Expenses Per Days$891,695
Pro Estimated Expenses$79,360,855
Farm Remaining Season Days91
Farm Expenses Per Days$43,326
Farm Estimated Expenses$3,942,666
Estimated Season Expenses$83,303,521
Season Salary Cap$94,919,832
Estimate Under Maximum Salary Cap of $104,922,665$10,002,833
Estimate Over Minimum Salary Cap of $61,700,000 $33,219,832
Current Bank Account$152,362,797
Projected Bank Account$138,569,923

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)
Tyler Seguin (1 Way Contract) $7,600,000 (1)
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 (1)
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (1)
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)
Brendan Gaunce $1,000,000 (5)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev $1,000,000 (1)
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 : $99,769,834
Year 2038 : $85,434,000
Year 2039 : $65,459,000
Year 2040 : $38,809,000
Salary Average Commitment
Year 2037 : $37,731,250
Year 2038 : $21,631,250
Year 2039 : $14,800,000
Year 2040 : $9,225,000
Salary Cap with 1 Way Contract
Year 2037 : $94,919,832
Year 2038 : $77,319,832
Year 2039 : $58,494,832
Year 2040 : $37,809,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Roland McKeown $100,000 (4)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Austin Poganski $100,000 (5)
Gustav Lindstrom $100,000 (1)
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 (1)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (3)
Jack Gorniak $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,439,125
Year 2038 : $1,200,125
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,400,000
Year 2038 : $1,171,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,198 - 74.26%
Level 2: 6000 - $60 - 5,759 - 95.98%
Level 3: 2500 - $45 - 2,387 - 95.50%
Level 4: 4500 - $35 - 3,069 - 68.19%
Luxury : 1500 - $180 - 1,113 - 74.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,403 - 70.14%
Farm Level 2: 1000 - $20 - 667 - 66.71%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,526 - 81.51%
Average Income per Game$1,907,903
Year to Date Revenue$15,263,225
Farm
Home Games Left32
Average Attendance - %2,070 - 69.00%
Average Income per Game$69,453
Year to Date Revenue$625,080

Expense

Pro Players Total Salaries$71,841,518
Farm Players Total Salaries$1,966,437
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,157,628
Farm Year To Date Expenses$473,661
Pro Salary Cap To Date$16,952,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,960,803
Farm Estimated Season Revenue$2,222,507
Pro Remaining Season Days89
Pro Expenses Per Days$650,371
Pro Estimated Expenses$57,883,019
Farm Remaining Season Days91
Farm Expenses Per Days$21,635
Farm Estimated Expenses$1,968,785
Estimated Season Expenses$59,851,804
Season Salary Cap$71,841,518
Estimate Under Maximum Salary Cap of $104,922,665$33,081,147
Estimate Over Minimum Salary Cap of $61,700,000 $10,141,518
Current Bank Account$61,118,916
Projected Bank Account$66,450,422

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (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)
Josh Manson (1 Way Contract) $4,000,000 (1)
Evan Bouchard (1 Way Contract) $3,900,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Simon Lundmark $969,375 (1)
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)
Paul Cotter $775,000 (3)
Victor Mancini $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2037 : $71,841,518
Year 2038 : $63,772,143
Year 2039 : $44,800,000
Year 2040 : $30,200,000
Salary Average Commitment
Year 2037 : $24,362,500
Year 2038 : $16,662,500
Year 2039 : $13,456,250
Year 2040 : $10,162,500
Salary Cap with 1 Way Contract
Year 2037 : $71,841,518
Year 2038 : $60,547,143
Year 2039 : $41,575,000
Year 2040 : $26,975,000

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Anton Wahlberg $88,125 (3)
Lukas Dragicevic $88,125 (1)
Tristan Bertucci $88,125 (1)
Lukas Fischer $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (1)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (1)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Marcel Marcel $75,000 (1)
Reilly Webb $70,625 (1)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (1)
Nikita Prishchepov $70,000 (2)
Beck Warm $0 (0)
Total Farm Players25
Salary Commitment
Year 2037 : $1,966,438
Year 2038 : $1,388,375
Year 2039 : $809,025
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,870,500
Year 2038 : $1,334,250
Year 2039 : $800,625
Year 2040 : $70,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,798 - 97.12%
Level 2: 6000 - $55 - 5,755 - 95.92%
Level 3: 2500 - $40 - 2,325 - 93.00%
Level 4: 4500 - $25 - 4,341 - 96.46%
Luxury : 1500 - $150 - 1,447 - 96.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.74%
Farm Level 2: 1000 - $20 - 682 - 68.18%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,666 - 96.12%
Average Income per Game$1,804,423
Year to Date Revenue$16,239,809
Farm
Home Games Left32
Average Attendance - %2,657 - 88.55%
Average Income per Game$63,005
Year to Date Revenue$567,045

Expense

Pro Players Total Salaries$86,050,000
Farm Players Total Salaries$1,192,275
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,150,580
Farm Year To Date Expenses$641,698
Pro Salary Cap To Date$15,363,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,741,543
Farm Estimated Season Revenue$2,016,160
Pro Remaining Season Days89
Pro Expenses Per Days$821,875
Pro Estimated Expenses$73,146,875
Farm Remaining Season Days91
Farm Expenses Per Days$28,002
Farm Estimated Expenses$2,548,182
Estimated Season Expenses$75,695,057
Season Salary Cap$78,080,000
Estimate Under Maximum Salary Cap of $104,922,665$26,842,665
Estimate Over Minimum Salary Cap of $61,700,000 $16,380,000
Current Bank Account$177,974,387
Projected Bank Account$162,037,033

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (4)
Thomas Chabot (1 Way Contract) $8,000,000 (1)
Andrew Copp (1 Way Contract) $5,625,000 (1)
J.T Compher $5,100,000 (3)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Bowen Byram (1 Way Contract) $4,000,000 (1)
Jonathan Toews (1 Way Contract) $4,000,000 (1)
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 Greenway (1 Way Contract) $3,000,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Alexis Lafreniere $2,400,000 (2)
Jake Bean (1 Way Contract) $1,750,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
Caleb Jones (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2037 : $86,050,000
Year 2038 : $63,795,000
Year 2039 : $42,275,000
Year 2040 : $23,575,000
Salary Average Commitment
Year 2037 : $34,088,750
Year 2038 : $26,401,250
Year 2039 : $17,620,000
Year 2040 : $7,026,250
Salary Cap with 1 Way Contract
Year 2037 : $78,080,000
Year 2038 : $54,875,000
Year 2039 : $36,325,000
Year 2040 : $18,750,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Shakir Mukhamadulin $89,400 (3)
Christian Kyrou $88,125 (1)
Owen Beck $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (1)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Nathaniel Day $70,625 (3)
Dru Krebs $70,625 (2)
William Rousseau $70,000 (3)
Alex Kannok Leipert $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2037 : $1,192,275
Year 2038 : $969,650
Year 2039 : $652,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,157,083
Year 2038 : $946,458
Year 2039 : $638,125
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,401 - 77.16%
Level 2: 6000 - $49 - 5,775 - 96.25%
Level 3: 2500 - $44 - 2,399 - 95.96%
Level 4: 4500 - $29 - 4,270 - 94.89%
Luxury : 1500 - $184 - 1,113 - 74.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,966 - 98.28%
Farm Level 2: 1000 - $13 - 979 - 97.87%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,958 - 88.18%
Average Income per Game$1,865,246
Year to Date Revenue$14,921,971
Farm
Home Games Left32
Average Attendance - %2,944 - 98.14%
Average Income per Game$55,967
Year to Date Revenue$503,706

Expense

Pro Players Total Salaries$98,850,000
Farm Players Total Salaries$1,009,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,880,804
Farm Year To Date Expenses$411,584
Pro Salary Cap To Date$18,896,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,553,130
Farm Estimated Season Revenue$1,790,955
Pro Remaining Season Days89
Pro Expenses Per Days$936,161
Pro Estimated Expenses$83,318,329
Farm Remaining Season Days91
Farm Expenses Per Days$17,628
Farm Estimated Expenses$1,604,148
Estimated Season Expenses$84,922,477
Season Salary Cap$95,300,000
Estimate Under Maximum Salary Cap of $104,922,665$9,622,665
Estimate Over Minimum Salary Cap of $61,700,000 $33,600,000
Current Bank Account$212,442,666
Projected Bank Account$190,864,274

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)
-1 Way Contract Salary Cap : $2,350,000
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 (Out of Payroll) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
Jackson LaCombe (1 Way Contract) $925,000 (3)
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)
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
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)
Alex Turcotte (1 Way Contract) $775,000 (4)
David Tomasek $700,000 (1)
Total Pro Players34
Salary Commitment
Year 2037 : $100,800,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $56,044,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $97,250,000
Year 2038 : $75,775,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000

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)
Atro Leppanen $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2037 : $1,009,625
Year 2038 : $319,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $947,792
Year 2038 : $298,125
Year 2039 : $0
Year 2040 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,422 - 77.45%
Level 2: 6000 - $60 - 5,739 - 95.64%
Level 3: 2500 - $49 - 1,865 - 74.60%
Level 4: 4500 - $26 - 4,216 - 93.69%
Luxury : 1500 - $178 - 1,127 - 75.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,386 - 69.28%
Farm Level 2: 1000 - $15 - 949 - 94.91%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,368 - 85.43%
Average Income per Game$1,911,139
Year to Date Revenue$17,200,248
Farm
Home Games Left33
Average Attendance - %2,335 - 77.83%
Average Income per Game$69,662
Year to Date Revenue$557,295

Expense

Pro Players Total Salaries$102,761,250
Farm Players Total Salaries$1,096,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,357,220
Farm Year To Date Expenses$1,032,044
Pro Salary Cap To Date$20,452,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,156,437
Farm Estimated Season Revenue$2,298,842
Pro Remaining Season Days89
Pro Expenses Per Days$930,904
Pro Estimated Expenses$82,850,456
Farm Remaining Season Days91
Farm Expenses Per Days$44,709
Farm Estimated Expenses$4,068,519
Estimated Season Expenses$86,918,975
Season Salary Cap$99,856,254
Estimate Under Maximum Salary Cap of $104,922,665$5,066,411
Estimate Over Minimum Salary Cap of $61,700,000 $38,156,254
Current Bank Account$173,203,973
Projected Bank Account$149,740,277

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)
Travis Sanheim $6,250,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (5)
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)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Simon Edvinsson $925,000 (2)
Sam Colangelo $881,250 (2)
Laurent Dauphin $881,250 (1)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Ville Ottavainen $793,750 (1)
Gage Goncalves $775,000 (2)
Joona Koppanen $775,000 (2)
Trey Fix-Wolansky $775,000 (2)
Jeremy Davies $775,000 (1)
Kyle Capobianco $775,000 (4)
Total Pro Players30
Salary Commitment
Year 2037 : $102,761,250
Year 2038 : $86,311,250
Year 2039 : $63,800,000
Year 2040 : $38,800,000
Salary Average Commitment
Year 2037 : $47,285,715
Year 2038 : $35,585,715
Year 2039 : $22,975,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $99,856,254
Year 2038 : $84,556,248
Year 2039 : $62,875,000
Year 2040 : $37,875,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Taro Hirose $85,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Jonah Gadjovich (Out of Payroll) $77,500 (4)
Carson Meyer $77,500 (2)
Ben Kraws $70,000 (1)
Peyton Jones $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 Players15
Salary Commitment
Year 2037 : $1,174,375
Year 2038 : $937,500
Year 2039 : $155,000
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,091,250
Year 2038 : $881,250
Year 2039 : $158,125
Year 2040 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,781 - 96.87%
Level 2: 6000 - $60 - 5,776 - 96.27%
Level 3: 2500 - $35 - 2,441 - 97.62%
Level 4: 4500 - $20 - 4,424 - 98.31%
Luxury : 1500 - $200 - 1,023 - 68.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,366 - 68.30%
Farm Level 2: 1000 - $15 - 977 - 97.71%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,444 - 95.09%
Average Income per Game$1,837,925
Year to Date Revenue$14,703,402
Farm
Home Games Left32
Average Attendance - %2,343 - 78.10%
Average Income per Game$69,297
Year to Date Revenue$623,670

Expense

Pro Players Total Salaries$89,000,000
Farm Players Total Salaries$1,694,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,748,441
Farm Year To Date Expenses$538,647
Pro Salary Cap To Date$17,019,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,651,533
Farm Estimated Season Revenue$2,217,493
Pro Remaining Season Days89
Pro Expenses Per Days$808,036
Pro Estimated Expenses$71,915,204
Farm Remaining Season Days91
Farm Expenses Per Days$23,633
Farm Estimated Expenses$2,150,603
Estimated Season Expenses$74,065,807
Season Salary Cap$86,850,000
Estimate Under Maximum Salary Cap of $104,922,665$18,072,665
Estimate Over Minimum Salary Cap of $61,700,000 $25,150,000
Current Bank Account$142,033,157
Projected Bank Account$130,836,376

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (4)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
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)
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)
Nick Perbix (1 Way Contract) $1,125,000 (1)
Connor Brown (1 Way Contract) $1,000,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Chris Terry $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $89,000,000
Year 2038 : $64,000,000
Year 2039 : $45,100,000
Year 2040 : $20,700,000
Salary Average Commitment
Year 2037 : $33,657,500
Year 2038 : $20,776,250
Year 2039 : $12,950,000
Year 2040 : $5,150,000
Salary Cap with 1 Way Contract
Year 2037 : $86,850,000
Year 2038 : $61,850,000
Year 2039 : $43,950,000
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)
Cameron Hughes $84,150 (1)
Patrick Guay $82,500 (1)
Gage Alexander $81,000 (3)
Louis Crevier $80,000 (2)
Curtis Douglas $77,500 (1)
Mitchell Stephens $77,500 (3)
Aaron Ness $75,000 (3)
Brandon Saigeon $75,000 (1)
Zachary Sanford $70,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Samuel Walker $70,000 (2)
Sheldon Dries $70,000 (2)
Michael Karow $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,694,150
Year 2038 : $823,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,575,625
Year 2038 : $800,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $84 - 6,446 - 92.09%
Level 2: 6000 - $57 - 5,638 - 93.96%
Level 3: 2500 - $38 - 2,414 - 96.55%
Level 4: 4500 - $26 - 4,389 - 97.52%
Luxury : 1500 - $155 - 1,425 - 94.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,935 - 96.75%
Farm Level 2: 1000 - $18 - 791 - 79.12%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,311 - 94.47%
Average Income per Game$1,919,788
Year to Date Revenue$15,358,305
Farm
Home Games Left32
Average Attendance - %2,726 - 90.87%
Average Income per Game$77,986
Year to Date Revenue$701,873

Expense

Pro Players Total Salaries$85,803,334
Farm Players Total Salaries$1,841,835
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,499,706
Farm Year To Date Expenses$774,458
Pro Salary Cap To Date$17,349,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,353,008
Farm Estimated Season Revenue$2,495,548
Pro Remaining Season Days89
Pro Expenses Per Days$806,280
Pro Estimated Expenses$71,758,920
Farm Remaining Season Days91
Farm Expenses Per Days$33,700
Farm Estimated Expenses$3,066,700
Estimated Season Expenses$74,825,620
Season Salary Cap$84,803,336
Estimate Under Maximum Salary Cap of $104,922,665$20,119,329
Estimate Over Minimum Salary Cap of $61,700,000 $23,103,336
Current Bank Account$168,393,961
Projected Bank Account$159,416,897

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Michael Carcone $8,000,000 (2)
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 (1)
Pius Suter (1 Way Contract) $1,600,000 (1)
Mathieu Olivier $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Charlie Lindgren $1,100,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $775,000 (1)
John Leonard $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $85,803,334
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667
Salary Average Commitment
Year 2037 : $50,043,750
Year 2038 : $39,137,500
Year 2039 : $23,412,500
Year 2040 : $14,537,500
Salary Cap with 1 Way Contract
Year 2037 : $84,803,336
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667

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 (1)
Josh Lopina $87,833 (2)
Casey Fitzgerald $85,250 (3)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Daylan Kuefler $84,000 (1)
Benjamin Gaudreau $83,750 (2)
Gavin Hayes $83,750 (2)
Colby Ambrosio $79,375 (1)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2037 : $1,841,835
Year 2038 : $790,708
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,700,083
Year 2038 : $725,000
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,703 - 95.76%
Level 2: 6000 - $54 - 5,765 - 96.08%
Level 3: 2500 - $36 - 2,441 - 97.63%
Level 4: 4500 - $23 - 4,375 - 97.21%
Luxury : 1500 - $151 - 1,452 - 96.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,443 - 72.16%
Farm Level 2: 1000 - $20 - 672 - 67.18%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,735 - 96.44%
Average Income per Game$1,840,284
Year to Date Revenue$14,722,271
Farm
Home Games Left32
Average Attendance - %2,115 - 70.50%
Average Income per Game$71,164
Year to Date Revenue$640,480

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,975,716
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,024,080
Farm Year To Date Expenses$587,371
Pro Salary Cap To Date$19,987,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,729,368
Farm Estimated Season Revenue$2,277,262
Pro Remaining Season Days89
Pro Expenses Per Days$930,525
Pro Estimated Expenses$82,816,725
Farm Remaining Season Days91
Farm Expenses Per Days$26,103
Farm Estimated Expenses$2,375,373
Estimated Season Expenses$85,192,098
Season Salary Cap$99,218,750
Estimate Under Maximum Salary Cap of $104,922,665$5,703,915
Estimate Over Minimum Salary Cap of $61,700,000 $37,518,750
Current Bank Account$155,410,266
Projected Bank Account$133,224,798

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 $1,100,000 (1)
Vasili Podkolzin $1,000,000 (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 Players28
Salary Commitment
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000
Salary Average Commitment
Year 2037 : $38,029,000
Year 2038 : $29,097,750
Year 2039 : $24,085,250
Year 2040 : $20,250,000
Salary Cap with 1 Way Contract
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000

Farm Players Salaries

Dylan Gambrell $110,000 (1)
Raphael Lavoie $96,938 (1)
Aidan McDonough $93,170 (1)
Christian Krygier $93,170 (1)
Hendrix Lapierre $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov $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 Players24
Salary Commitment
Year 2037 : $1,975,716
Year 2038 : $765,875
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,667,750
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 - 6,816 - 97.37%
Level 2: 6000 - $40 - 5,888 - 98.13%
Level 3: 2500 - $28 - 2,492 - 99.69%
Level 4: 4500 - $17 - 4,487 - 99.71%
Luxury : 1500 - $113 - 1,473 - 98.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 847 - 42.35%
Farm Level 2: 1000 - $30 - 449 - 44.94%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,156 - 98.40%
Average Income per Game$1,578,199
Year to Date Revenue$14,203,788
Farm
Home Games Left32
Average Attendance - %1,296 - 43.21%
Average Income per Game$68,538
Year to Date Revenue$616,845

Expense

Pro Players Total Salaries$78,325,834
Farm Players Total Salaries$1,083,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,351,908
Farm Year To Date Expenses$298,750
Pro Salary Cap To Date$14,698,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,502,357
Farm Estimated Season Revenue$2,193,227
Pro Remaining Season Days89
Pro Expenses Per Days$752,909
Pro Estimated Expenses$67,008,901
Farm Remaining Season Days91
Farm Expenses Per Days$13,888
Farm Estimated Expenses$1,263,808
Estimated Season Expenses$68,272,709
Season Salary Cap$69,416,668
Estimate Under Maximum Salary Cap of $104,922,665$35,505,997
Estimate Over Minimum Salary Cap of $61,700,000 $7,716,668
Current Bank Account$221,265,732
Projected Bank Account$205,688,607

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)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Scott Wedgewood (1 Way Contract) $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
John Beecher (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
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)
Joshua Dunne (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Brazeau (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2037 : $78,325,834
Year 2038 : $61,615,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $44,993,000
Year 2038 : $34,943,000
Year 2039 : $26,949,250
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $69,416,672
Year 2038 : $57,900,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000

Farm Players Salaries

Tyler Kleven $160,000 (3)
Helge Grans $97,000 (2)
Ryan O'Rourke $97,000 (1)
William Wallinder $97,000 (2)
Fyodor Svechkov $92,500 (1)
Chase Lang $92,263 (1)
Filip Kral $82,500 (2)
Keeghan Howdeshell $77,500 (1)
Anthony Angello $77,500 (1)
Isak Posch $70,000 (2)
Michal Postava $70,000 (2)
Patrik Koch $70,000 (1)
Total Farm Players12
Salary Commitment
Year 2037 : $1,083,262
Year 2038 : $576,500
Year 2039 : $160,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $912,500
Year 2038 : $474,375
Year 2039 : $88,125
Year 2040 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,445 - 92.08%
Level 2: 6000 - $58 - 5,704 - 95.06%
Level 3: 2500 - $35 - 2,373 - 94.93%
Level 4: 4500 - $20 - 4,412 - 98.04%
Luxury : 1500 - $180 - 1,122 - 74.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.25%
Farm Level 2: 1000 - $15 - 963 - 96.28%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,056 - 93.29%
Average Income per Game$1,913,408
Year to Date Revenue$17,220,668
Farm
Home Games Left32
Average Attendance - %2,908 - 96.93%
Average Income per Game$82,517
Year to Date Revenue$742,650

Expense

Pro Players Total Salaries$109,525,000
Farm Players Total Salaries$1,349,938
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,518,535
Farm Year To Date Expenses$660,125
Pro Salary Cap To Date$20,462,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,229,042
Farm Estimated Season Revenue$2,640,533
Pro Remaining Season Days89
Pro Expenses Per Days$1,022,545
Pro Estimated Expenses$91,006,505
Farm Remaining Season Days91
Farm Expenses Per Days$29,385
Farm Estimated Expenses$2,674,035
Estimated Season Expenses$93,680,540
Season Salary Cap$99,644,168
Estimate Under Maximum Salary Cap of $104,922,665$5,278,497
Estimate Over Minimum Salary Cap of $61,700,000 $37,944,168
Current Bank Account$192,239,348
Projected Bank Account$162,428,383

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)
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
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)
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Johnson (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
Tyler Tucker (1 Way Contract) $800,000 (1)
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players35
Salary Commitment
Year 2037 : $109,525,000
Year 2038 : $70,843,333
Year 2039 : $49,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $71,169,583
Year 2038 : $48,500,000
Year 2039 : $34,150,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $99,644,168
Year 2038 : $67,975,000
Year 2039 : $47,125,000
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)
Hunter Shepard $77,500 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,349,937
Year 2038 : $700,000
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,269,792
Year 2038 : $665,417
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,617 - 94.52%
Level 2: 6000 - $52 - 5,725 - 95.41%
Level 3: 2500 - $34 - 2,464 - 98.56%
Level 4: 4500 - $18 - 4,470 - 99.34%
Luxury : 1500 - $165 - 1,418 - 94.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.30%
Farm Level 2: 1000 - $15 - 948 - 94.81%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,694 - 96.25%
Average Income per Game$1,874,957
Year to Date Revenue$16,874,611
Farm
Home Games Left32
Average Attendance - %2,814 - 93.80%
Average Income per Game$79,532
Year to Date Revenue$715,785

Expense

Pro Players Total Salaries$82,731,250
Farm Players Total Salaries$1,525,292
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,167,853
Farm Year To Date Expenses$715,335
Pro Salary Cap To Date$16,068,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,998,617
Farm Estimated Season Revenue$2,545,013
Pro Remaining Season Days89
Pro Expenses Per Days$792,243
Pro Estimated Expenses$70,509,627
Farm Remaining Season Days91
Farm Expenses Per Days$30,924
Farm Estimated Expenses$2,814,084
Estimated Season Expenses$73,323,711
Season Salary Cap$78,276,248
Estimate Under Maximum Salary Cap of $104,922,665$26,646,417
Estimate Over Minimum Salary Cap of $61,700,000 $16,576,248
Current Bank Account$160,285,719
Projected Bank Account$149,505,638

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)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Cam Fowler $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
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)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
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)
Walker Duehr $825,000 (2)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Brett Seney $775,000 (2)
Logan Brown (1 Way Contract) $775,000 (3)
Jack Johnson (1 Way Contract) $775,000 (1)
Samuel Johannesson $706,250 (2)
Total Pro Players27
Salary Commitment
Year 2037 : $82,731,250
Year 2038 : $81,895,250
Year 2039 : $56,194,000
Year 2040 : $37,780,000
Salary Average Commitment
Year 2037 : $51,526,250
Year 2038 : $46,276,250
Year 2039 : $30,550,000
Year 2040 : $18,725,000
Salary Cap with 1 Way Contract
Year 2037 : $78,276,250
Year 2038 : $77,501,250
Year 2039 : $52,725,000
Year 2040 : $35,175,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Etienne Morin $88,125 (1)
Ryan Chesley $88,125 (3)
Jordan Frasca $86,000 (2)
Taylor Gauthier $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
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)
Ty Smilanic $70,000 (2)
Dustyn McFaul $70,000 (1)
Case McCarthy $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,525,292
Year 2038 : $1,128,500
Year 2039 : $410,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,536,408
Year 2038 : $1,148,958
Year 2039 : $403,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,669 - 95.27%
Level 2: 6000 - $60 - 5,600 - 93.33%
Level 3: 2500 - $50 - 1,842 - 73.68%
Level 4: 4500 - $20 - 4,464 - 99.21%
Luxury : 1500 - $170 - 1,431 - 95.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,932 - 96.59%
Farm Level 2: 1000 - $15 - 970 - 96.99%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,006 - 93.05%
Average Income per Game$2,027,739
Year to Date Revenue$16,221,914
Farm
Home Games Left32
Average Attendance - %2,902 - 96.72%
Average Income per Game$82,161
Year to Date Revenue$739,445

Expense

Pro Players Total Salaries$107,962,333
Farm Players Total Salaries$1,059,625
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,550,525
Farm Year To Date Expenses$413,547
Pro Salary Cap To Date$20,079,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,915,395
Farm Estimated Season Revenue$2,629,138
Pro Remaining Season Days89
Pro Expenses Per Days$1,017,521
Pro Estimated Expenses$90,559,369
Farm Remaining Season Days91
Farm Expenses Per Days$18,067
Farm Estimated Expenses$1,644,097
Estimated Season Expenses$92,203,466
Season Salary Cap$98,025,000
Estimate Under Maximum Salary Cap of $104,922,665$6,897,665
Estimate Over Minimum Salary Cap of $61,700,000 $36,325,000
Current Bank Account$294,471,966
Projected Bank Account$271,813,033

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Mikhail Sergachev (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 (1)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (1)
Charlie Coyle (1 Way Contract) $5,000,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (1)
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)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Brett Howden (1 Way Contract) $1,900,000 (1)
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
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (1)
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (1)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (1)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (1)
-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)
Total Pro Players34
Salary Commitment
Year 2037 : $107,962,333
Year 2038 : $77,775,000
Year 2039 : $45,200,000
Year 2040 : $38,400,000
Salary Average Commitment
Year 2037 : $42,901,875
Year 2038 : $26,169,375
Year 2039 : $19,156,250
Year 2040 : $15,537,500
Salary Cap with 1 Way Contract
Year 2037 : $98,025,000
Year 2038 : $73,950,000
Year 2039 : $44,050,000
Year 2040 : $38,400,000

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 (1)
Chase De Leo $80,000 (1)
Clay Stevenson (Out of Payroll) $77,500 (2)
Marshall Rifai $77,500 (1)
Patrick Giles $77,500 (1)
Jack Dugan $77,500 (1)
Ken Appleby $76,250 (4)
Braeden Bowman $70,000 (2)
Arttu Hyry $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,137,125
Year 2038 : $496,875
Year 2039 : $261,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $1,098,750
Year 2038 : $523,750
Year 2039 : $255,000
Year 2040 : $70,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,852 - 97.89%
Level 2: 6000 - $60 - 5,693 - 94.89%
Level 3: 2500 - $43 - 2,489 - 99.57%
Level 4: 4500 - $27 - 4,355 - 96.78%
Luxury : 1500 - $223 - 898 - 59.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.45%
Farm Level 2: 1000 - $15 - 970 - 96.99%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,287 - 94.36%
Average Income per Game$1,999,531
Year to Date Revenue$17,995,781
Farm
Home Games Left33
Average Attendance - %2,839 - 94.63%
Average Income per Game$79,963
Year to Date Revenue$639,705

Expense

Pro Players Total Salaries$72,477,500
Farm Players Total Salaries$1,611,250
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,535,850
Farm Year To Date Expenses$563,828
Pro Salary Cap To Date$13,676,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,984,999
Farm Estimated Season Revenue$2,638,783
Pro Remaining Season Days89
Pro Expenses Per Days$669,442
Pro Estimated Expenses$59,580,338
Farm Remaining Season Days91
Farm Expenses Per Days$31,678
Farm Estimated Expenses$2,882,698
Estimated Season Expenses$62,463,036
Season Salary Cap$70,682,500
Estimate Under Maximum Salary Cap of $104,922,665$34,240,165
Estimate Over Minimum Salary Cap of $61,700,000 $8,982,500
Current Bank Account$265,597,478
Projected Bank Account$269,758,224

Pro Players Salaries

Frederik Andersen (1 Way Contract) $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)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (2)
Ivan Fedotov (1 Way Contract) $4,000,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
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)
Glenn Gawdin $1,500,000 (1)
Isac Lundestrom $1,500,000 (2)
Zac Jones $1,500,000 (1)
Olle Lycksell $1,500,000 (1)
Dylan McIlrath $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Max Jones (1 Way Contract) $1,250,000 (3)
Dennis Cholowski $1,000,000 (2)
Ben Meyers $1,000,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $870,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Ty Nelson (1 Way Contract) $837,500 (2)
Marian Studenic $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $72,477,500
Year 2038 : $40,075,700
Year 2039 : $28,410,700
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $34,168,333
Year 2038 : $22,712,083
Year 2039 : $16,606,250
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $70,682,500
Year 2038 : $41,507,500
Year 2039 : $31,400,000
Year 2040 : $8,050,000

Farm Players Salaries

Filip Bystedt $92,500 (2)
David Reinbacher $92,500 (1)
Sam Rinzel $92,500 (3)
Brayden Yager $92,500 (3)
Easton Cowan $92,500 (3)
Aydar Suniev $83,750 (3)
Hunter Drew $80,000 (1)
Dawson Barteaux $80,000 (1)
Givani Smith $80,000 (3)
Florian Xhekaj $79,375 (1)
Dans Locmelis $79,375 (2)
Kyle Keyser $77,500 (1)
Gustav Olofsson $77,500 (2)
Sandis Vilmanis $75,000 (2)
Jacob Julien $75,000 (3)
Nikita Grebenkin $75,000 (2)
Carsen Twarynski $75,000 (1)
Jackson Dorrington $70,625 (3)
Connor Kurth $70,625 (2)
Noah Beck $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,611,250
Year 2038 : $1,126,875
Year 2039 : $586,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,584,200
Year 2038 : $1,133,000
Year 2039 : $595,000
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,505 - 50.08%
Level 2: 6000 - $110 - 2,913 - 48.56%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,046 - 69.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,090 - 54.49%
Farm Level 2: 1000 - $30 - 465 - 46.49%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %10,265 - 47.74%
Average Income per Game$1,962,969
Year to Date Revenue$17,666,722
Farm
Home Games Left32
Average Attendance - %1,555 - 51.83%
Average Income per Game$68,441
Year to Date Revenue$615,970

Expense

Pro Players Total Salaries$101,005,000
Farm Players Total Salaries$1,799,831
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,276,387
Farm Year To Date Expenses$671,104
Pro Salary Cap To Date$20,403,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,815,012
Farm Estimated Season Revenue$2,190,116
Pro Remaining Season Days89
Pro Expenses Per Days$955,402
Pro Estimated Expenses$85,030,778
Farm Remaining Season Days91
Farm Expenses Per Days$33,332
Farm Estimated Expenses$3,033,212
Estimated Season Expenses$88,063,990
Season Salary Cap$98,155,000
Estimate Under Maximum Salary Cap of $104,922,665$6,767,665
Estimate Over Minimum Salary Cap of $61,700,000 $36,455,000
Current Bank Account$62,353,974
Projected Bank Account$39,295,112

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)
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)
Damon Severson (1 Way Contract) $6,500,000 (3)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
John Klingberg (Out of Payroll) $4,000,000 (5)
-1 Way Contract Salary Cap : $2,850,000
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)
Ville Husso (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,850,000
Karel Vejmelka (1 Way Contract) $2,725,000 (1)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Connor Bedard $925,000 (1)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2037 : $105,005,000
Year 2038 : $95,325,000
Year 2039 : $63,525,000
Year 2040 : $46,250,000
Salary Average Commitment
Year 2037 : $74,978,000
Year 2038 : $71,028,000
Year 2039 : $46,200,000
Year 2040 : $35,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,005,000
Year 2038 : $94,575,000
Year 2039 : $63,550,000
Year 2040 : $45,100,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
Danila Klimovich $100,000 (4)
Jeremie Poirier $100,000 (5)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
Bokondji Imama $90,750 (1)
J.D. Greenway $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Robert Bortuzzo $85,000 (2)
Josh Bloom $83,750 (2)
Carson Wetsch $83,750 (3)
Martin Chromiak $82,000 (2)
Liam O'Brien $80,000 (1)
Cameron Whitehead $79,375 (2)
Matthew Phillips $77,500 (3)
Blake Hillman $75,000 (3)
Amir Miftakhov $70,625 (1)
Alex Gagne $70,625 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,799,831
Year 2038 : $1,204,500
Year 2039 : $803,750
Year 2040 : $475,000
Salary Average Commitment
Year 2037 : $1,520,833
Year 2038 : $1,030,833
Year 2039 : $720,833
Year 2040 : $398,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,510 - 92.99%
Level 2: 6000 - $69 - 4,226 - 70.43%
Level 3: 2500 - $52 - 1,745 - 69.79%
Level 4: 4500 - $40 - 2,723 - 60.52%
Luxury : 1500 - $140 - 1,464 - 97.58%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,974 - 98.71%
Farm Level 2: 1000 - $17 - 956 - 95.64%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,667 - 77.52%
Average Income per Game$1,861,731
Year to Date Revenue$14,893,844
Farm
Home Games Left32
Average Attendance - %2,931 - 97.69%
Average Income per Game$75,486
Year to Date Revenue$679,376

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,697,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,208,875
Farm Year To Date Expenses$544,272
Pro Salary Cap To Date$20,048,617
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,437,106
Farm Estimated Season Revenue$2,415,559
Pro Remaining Season Days89
Pro Expenses Per Days$922,125
Pro Estimated Expenses$82,069,125
Farm Remaining Season Days91
Farm Expenses Per Days$23,664
Farm Estimated Expenses$2,153,424
Estimated Season Expenses$84,222,549
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $104,922,665$7,294,665
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$266,090,451
Projected Bank Account$245,720,567

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 (1)
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 (1)
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 (1 Way Contract) $900,000 (1)
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 : $92,198,000
Year 2039 : $82,073,000
Year 2040 : $43,410,000
Salary Average Commitment
Year 2037 : $35,634,108
Year 2038 : $26,509,108
Year 2039 : $16,871,608
Year 2040 : $6,562,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $83,728,000
Year 2039 : $73,603,000
Year 2040 : $35,940,000

Farm Players Salaries

Charles-Edouard D'Astous $100,000 (2)
Roby Jarventie $95,000 (3)
Mackie Samoskevich $92,500 (2)
Leo Carlsson $92,500 (3)
Kevin Korchinski $92,500 (5)
Emil Heineman $90,000 (2)
Jacob Gaucher $90,000 (3)
Lane Hutson $88,125 (2)
Ryker Evans $88,125 (1)
Marco Rossi $86,500 (2)
Filip Larsson $77,500 (3)
Joshua Roy $75,000 (5)
Kevin Gravel $70,000 (3)
Karsen Dorwart $70,000 (2)
Milan Lucic $70,000 (1)
Jet Greaves $70,000 (2)
Ben Harpur $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 Players21
Salary Commitment
Year 2037 : $1,697,750
Year 2038 : $1,552,125
Year 2039 : $815,000
Year 2040 : $247,500
Salary Average Commitment
Year 2037 : $1,672,125
Year 2038 : $1,509,625
Year 2039 : $785,125
Year 2040 : $237,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,513 - 50.19%
Level 2: 6000 - $100 - 2,901 - 48.36%
Level 3: 2500 - $45 - 2,380 - 95.19%
Level 4: 4500 - $40 - 2,667 - 59.26%
Luxury : 1500 - $150 - 1,447 - 96.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.68%
Farm Level 2: 1000 - $15 - 952 - 95.16%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %12,908 - 60.04%
Average Income per Game$1,859,310
Year to Date Revenue$14,874,476
Farm
Home Games Left32
Average Attendance - %2,825 - 94.17%
Average Income per Game$79,848
Year to Date Revenue$718,630

Expense

Pro Players Total Salaries$86,862,500
Farm Players Total Salaries$2,024,295
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,048,092
Farm Year To Date Expenses$610,167
Pro Salary Cap To Date$17,343,631
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,357,214
Farm Estimated Season Revenue$2,555,129
Pro Remaining Season Days89
Pro Expenses Per Days$829,129
Pro Estimated Expenses$73,792,481
Farm Remaining Season Days91
Farm Expenses Per Days$26,529
Farm Estimated Expenses$2,414,139
Estimated Season Expenses$76,206,620
Season Salary Cap$84,562,500
Estimate Under Maximum Salary Cap of $104,922,665$20,360,165
Estimate Over Minimum Salary Cap of $61,700,000 $22,862,500
Current Bank Account$209,774,155
Projected Bank Account$197,479,878

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $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)
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)
-1 Way Contract Salary Cap : $150,000
Aatu Raty $1,200,000 (1)
Juraj Slafkovsky $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)
Jakub Dobes $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $86,862,500
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000
Salary Average Commitment
Year 2037 : $26,843,750
Year 2038 : $15,593,750
Year 2039 : $13,493,750
Year 2040 : $9,393,750
Salary Cap with 1 Way Contract
Year 2037 : $84,562,496
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Ville Heinola $120,000 (1)
Spencer Smallman $110,000 (1)
Nico Daws $100,000 (1)
Jacob Ingham $100,000 (1)
Gianni Fairbrother $100,000 (3)
Nathan Noel $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden $100,000 (1)
Mason Primeau $99,000 (1)
Josiah Slavin $93,170 (1)
Pavel Mintyukov $92,500 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Alex Bump $75,000 (3)
Santeri Hatakka $0 (0)
Connor Corcoran $0 (0)
Total Farm Players19
Salary Commitment
Year 2037 : $2,024,295
Year 2038 : $417,500
Year 2039 : $342,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,261,375
Year 2038 : $385,792
Year 2039 : $315,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,773 - 96.76%
Level 2: 6000 - $60 - 5,594 - 93.23%
Level 3: 2500 - $44 - 2,381 - 95.24%
Level 4: 4500 - $27 - 4,355 - 96.78%
Luxury : 1500 - $225 - 903 - 60.19%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,913 - 95.65%
Farm Level 2: 1000 - $15 - 949 - 94.92%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,006 - 93.05%
Average Income per Game$1,991,904
Year to Date Revenue$17,927,134
Farm
Home Games Left32
Average Attendance - %2,862 - 95.41%
Average Income per Game$81,193
Year to Date Revenue$730,740

Expense

Pro Players Total Salaries$86,458,307
Farm Players Total Salaries$1,430,467
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,299,924
Farm Year To Date Expenses$504,854
Pro Salary Cap To Date$17,094,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,740,921
Farm Estimated Season Revenue$2,598,187
Pro Remaining Season Days89
Pro Expenses Per Days$780,878
Pro Estimated Expenses$69,498,142
Farm Remaining Season Days91
Farm Expenses Per Days$21,320
Farm Estimated Expenses$1,940,120
Estimated Season Expenses$71,438,262
Season Salary Cap$86,458,307
Estimate Under Maximum Salary Cap of $104,922,665$18,464,358
Estimate Over Minimum Salary Cap of $61,700,000 $24,758,307
Current Bank Account$296,474,648
Projected Bank Account$291,375,494

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)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (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)
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 Players23
Salary Commitment
Year 2037 : $86,458,307
Year 2038 : $68,251,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $38,956,250
Year 2038 : $25,981,250
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $86,458,307
Year 2038 : $68,476,607
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 $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 - 6,571 - 93.87%
Level 2: 6000 - $60 - 5,888 - 98.13%
Level 3: 2500 - $44 - 2,387 - 95.46%
Level 4: 4500 - $27 - 4,342 - 96.48%
Luxury : 1500 - $225 - 925 - 61.65%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.93%
Farm Level 2: 1000 - $15 - 964 - 96.39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,111 - 93.54%
Average Income per Game$1,999,682
Year to Date Revenue$17,997,136
Farm
Home Games Left32
Average Attendance - %2,862 - 95.41%
Average Income per Game$80,908
Year to Date Revenue$728,170

Expense

Pro Players Total Salaries$104,734,107
Farm Players Total Salaries$1,048,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,572,883
Farm Year To Date Expenses$624,621
Pro Salary Cap To Date$20,195,386
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,989,817
Farm Estimated Season Revenue$2,589,049
Pro Remaining Season Days89
Pro Expenses Per Days$970,840
Pro Estimated Expenses$86,404,760
Farm Remaining Season Days91
Farm Expenses Per Days$26,739
Farm Estimated Expenses$2,433,249
Estimated Season Expenses$88,838,009
Season Salary Cap$96,674,104
Estimate Under Maximum Salary Cap of $104,922,665$8,248,561
Estimate Over Minimum Salary Cap of $61,700,000 $34,974,104
Current Bank Account$245,720,292
Projected Bank Account$223,461,149

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
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 (1)
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 (1)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (Out of Payroll) $3,750,000 (2)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
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
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Filip Hallander $881,250 (1)
Kaedan Korczak (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
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 (1)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players33
Salary Commitment
Year 2037 : $108,484,107
Year 2038 : $64,877,857
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $64,174,108
Year 2038 : $36,167,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $100,424,104
Year 2038 : $61,367,856
Year 2039 : $39,742,856
Year 2040 : $25,092,856

Farm Players Salaries

Frank Nazar $92,500 (2)
Evan Nause $88,125 (1)
Daniil Chayka $88,125 (1)
Justin Sourdif $83,750 (1)
Carson Focht $82,500 (1)
Arthur Kaliyev $82,500 (1)
Vincent Iorio $81,417 (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 (1)
Jack Malone $70,625 (1)
Alexandre Fortin (Out of Payroll) $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,118,250
Year 2038 : $407,667
Year 2039 : $160,792
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,098,000
Year 2038 : $409,375
Year 2039 : $167,500
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,762 - 96.60%
Level 2: 6000 - $57 - 5,690 - 94.84%
Level 3: 2500 - $42 - 2,389 - 95.55%
Level 4: 4500 - $25 - 4,408 - 97.95%
Luxury : 1500 - $133 - 1,477 - 98.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,974 - 98.71%
Farm Level 2: 1000 - $17 - 940 - 93.96%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,727 - 96.40%
Average Income per Game$1,986,474
Year to Date Revenue$15,891,789
Farm
Home Games Left32
Average Attendance - %2,914 - 97.12%
Average Income per Game$59,403
Year to Date Revenue$534,626

Expense

Pro Players Total Salaries$81,228,333
Farm Players Total Salaries$1,757,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,367,428
Farm Year To Date Expenses$710,292
Pro Salary Cap To Date$16,874,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,553,630
Farm Estimated Season Revenue$1,900,892
Pro Remaining Season Days89
Pro Expenses Per Days$734,182
Pro Estimated Expenses$65,342,198
Farm Remaining Season Days91
Farm Expenses Per Days$32,957
Farm Estimated Expenses$2,999,087
Estimated Season Expenses$68,341,285
Season Salary Cap$78,565,000
Estimate Under Maximum Salary Cap of $104,922,665$26,357,665
Estimate Over Minimum Salary Cap of $61,700,000 $16,865,000
Current Bank Account$89,793,236
Projected Bank Account$88,906,473

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 (1 Way Contract) $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 - 4,490 - 64.14%
Level 2: 6000 - $80 - 3,814 - 63.57%
Level 3: 2500 - $55 - 1,612 - 64.48%
Level 4: 4500 - $35 - 3,064 - 68.09%
Luxury : 1500 - $200 - 1,029 - 68.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,941 - 97.05%
Farm Level 2: 1000 - $15 - 969 - 96.89%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14,009 - 65.16%
Average Income per Game$1,855,992
Year to Date Revenue$14,847,932
Farm
Home Games Left33
Average Attendance - %2,910 - 97.00%
Average Income per Game$82,468
Year to Date Revenue$659,745

Expense

Pro Players Total Salaries$99,489,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,496,438
Farm Year To Date Expenses$1,384,008
Pro Salary Cap To Date$20,072,110
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,247,720
Farm Estimated Season Revenue$2,721,448
Pro Remaining Season Days89
Pro Expenses Per Days$941,868
Pro Estimated Expenses$83,826,252
Farm Remaining Season Days91
Farm Expenses Per Days$60,255
Farm Estimated Expenses$5,483,205
Estimated Season Expenses$89,309,457
Season Salary Cap$88,864,172
Estimate Under Maximum Salary Cap of $104,922,665$16,058,493
Estimate Over Minimum Salary Cap of $61,700,000 $27,164,172
Current Bank Account$92,453,216
Projected Bank Account$67,112,927

Pro Players Salaries

Mathew Barzal (Out of Payroll) $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 (1)
Jeremy Lauzon (Out of Payroll) $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 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
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 : $92,591,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $47,868,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $88,066,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

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 (1)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (1)
Jared Moe $75,000 (1)
Ryan Francis $75,000 (1)
Arnaud Durandeau $70,625 (1)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $253,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $246,250
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,269 - 75.26%
Level 2: 6000 - $74 - 3,984 - 66.40%
Level 3: 2500 - $60 - 1,486 - 59.45%
Level 4: 4500 - $35 - 3,095 - 68.77%
Luxury : 1500 - $170 - 1,397 - 93.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,230 - 70.84%
Average Income per Game$1,864,444
Year to Date Revenue$14,915,553
Farm
Home Games Left32
Average Attendance - %2,874 - 95.79%
Average Income per Game$80,880
Year to Date Revenue$727,920

Expense

Pro Players Total Salaries$101,168,750
Farm Players Total Salaries$2,267,985
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,851,110
Farm Year To Date Expenses$671,308
Pro Salary Cap To Date$20,594,052
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,526,656
Farm Estimated Season Revenue$2,588,160
Pro Remaining Season Days89
Pro Expenses Per Days$956,864
Pro Estimated Expenses$85,160,896
Farm Remaining Season Days91
Farm Expenses Per Days$28,667
Farm Estimated Expenses$2,608,697
Estimated Season Expenses$87,769,593
Season Salary Cap$100,238,750
Estimate Under Maximum Salary Cap of $104,922,665$4,683,915
Estimate Over Minimum Salary Cap of $61,700,000 $38,538,750
Current Bank Account$122,647,464
Projected Bank Account$98,992,687

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 (1)
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)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Alexey Toropchenko $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)
Jackson Blake $793,750 (2)
Devin Cooley $775,000 (3)
Total Pro Players24
Salary Commitment
Year 2037 : $101,168,750
Year 2038 : $74,318,750
Year 2039 : $64,475,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $34,423,750
Year 2038 : $24,237,500
Year 2039 : $18,462,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $100,238,750
Year 2038 : $73,868,750
Year 2039 : $64,025,000
Year 2040 : $52,200,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Connor Zary $100,000 (2)
Arshdeep Bains (Out of Payroll) $100,000 (4)
Anthony Richard $100,000 (3)
Cole Schwindt $100,000 (3)
Alec Regula $100,000 (5)
Ryan Suzuki $100,000 (2)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Joel Blomqvist $88,125 (1)
Ryan Greene $88,125 (2)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (1)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Amadeus Lombardi $79,375 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $2,367,985
Year 2038 : $2,193,360
Year 2039 : $1,290,535
Year 2040 : $914,285
Salary Average Commitment
Year 2037 : $1,540,501
Year 2038 : $1,384,584
Year 2039 : $597,709
Year 2040 : $249,167

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,695 - 95.64%
Level 2: 6000 - $50 - 5,775 - 96.24%
Level 3: 2500 - $30 - 2,474 - 98.95%
Level 4: 4500 - $20 - 4,427 - 98.38%
Luxury : 1500 - $150 - 1,453 - 96.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,947 - 97.37%
Farm Level 2: 1000 - $10 - 984 - 98.36%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,823 - 96.85%
Average Income per Game$1,875,315
Year to Date Revenue$15,002,519
Farm
Home Games Left32
Average Attendance - %2,931 - 97.70%
Average Income per Game$58,522
Year to Date Revenue$526,695

Expense

Pro Players Total Salaries$98,451,250
Farm Players Total Salaries$1,768,625
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,590,812
Farm Year To Date Expenses$576,201
Pro Salary Cap To Date$18,963,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,885,391
Farm Estimated Season Revenue$1,872,693
Pro Remaining Season Days89
Pro Expenses Per Days$932,600
Pro Estimated Expenses$83,001,400
Farm Remaining Season Days91
Farm Expenses Per Days$33,058
Farm Estimated Expenses$3,008,278
Estimated Season Expenses$86,009,678
Season Salary Cap$97,676,250
Estimate Under Maximum Salary Cap of $104,922,665$7,246,415
Estimate Over Minimum Salary Cap of $61,700,000 $35,976,250
Current Bank Account$65,476,938
Projected Bank Account$43,225,344

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Jacob Markstrom (1 Way Contract) $9,500,000 (3)
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 (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Clark Bishop $907,500 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (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
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $98,451,250
Year 2038 : $90,050,000
Year 2039 : $65,000,000
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $84,531,250
Year 2038 : $77,850,000
Year 2039 : $57,556,250
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $97,676,248
Year 2038 : $89,275,000
Year 2039 : $65,000,000
Year 2040 : $36,525,000

Farm Players Salaries

Nate Danielson $92,500 (3)
Eduard Sale $92,500 (3)
Daniil But $92,500 (3)
Theo Lindstein $92,500 (3)
Lenni Hameenaho $88,125 (3)
Carson Bjarnason $88,125 (3)
Cam Dineen $85,250 (1)
Noel Nordh $83,750 (3)
Ilya Protas $83,750 (3)
Sawyer Mynio $83,750 (1)
Luca Pinelli $79,375 (3)
Luca Cagnoni $79,375 (3)
Jordan Sambrook $77,000 (1)
Mitchell Vande Sompel (Out of Payroll) $77,000 (1)
Ethan Keppen $77,000 (1)
Blade Jenkins (Out of Payroll) $77,000 (1)
Ruslan Khazheyev $75,000 (3)
Thomas Milic $75,000 (2)
Tuomas Uronen $70,625 (3)
Matyas Melovsky $70,625 (3)
Trent Swick $70,625 (3)
Loke Johansson $70,625 (3)
Dylan Roobroeck $70,625 (3)
Maros Jedlicka $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2037 : $1,922,625
Year 2038 : $1,445,625
Year 2039 : $1,300,625
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,886,209
Year 2038 : $1,452,459
Year 2039 : $1,312,459
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $104,922,665
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 $235,306,376 $86,277,675 $18,644,990 $24,577,675 $1,546,392 $8,453,608 232245
Arizona Coyotes $159,625,564 $101,362,088 $3,560,577 $39,662,088 $1,604,375 $8,395,625 262248
Boston Bruins $336,028,754 $94,795,664 $10,127,001 $33,095,664 $1,775,000 $8,225,000 241943
Buffalo Sabres $98,065,361 $93,527,856 $11,394,809 $31,827,856 $1,159,500 $8,840,500 351651
Calgary Flames $173,158,270 $94,631,648 $10,291,017 $32,931,648 $1,428,438 $8,571,562 251742
Carolina Hurricanes $255,855,269 $63,891,249 $41,031,416 $2,191,249 $1,912,782 $8,087,218 222345
Chicago Blackhawks $116,532,781 $85,190,000 $19,732,665 $23,490,000 $1,532,200 $8,467,800 301747
Colorado Avalanche $236,169,041 $98,925,000 $5,997,665 $37,225,000 $1,568,457 $8,431,543 202040
Columbus Blue Jackets $152,362,797 $94,919,832 $10,002,833 $33,219,832 $1,439,125 $8,560,875 291645
Dallas Stars $61,118,916 $71,841,518 $33,081,147 $10,141,518 $1,966,437 $8,033,563 202545
Detroit Red Wings $177,974,387 $78,080,000 $26,842,665 $16,380,000 $1,192,275 $8,807,725 321547
Edmonton Oilers $212,442,666 $95,300,000 $9,622,665 $33,600,000 $1,009,625 $8,990,375 341347
Florida Panthers $173,203,973 $99,856,254 $5,066,411 $38,156,254 $1,096,875 $8,903,125 301545
Los Angeles Kings $142,033,157 $86,850,000 $18,072,665 $25,150,000 $1,694,150 $8,305,850 251944
Minnesota Wild $168,393,961 $84,803,336 $20,119,329 $23,103,336 $1,841,835 $8,158,165 272148
Montreal Canadiens $155,410,266 $99,218,750 $5,703,915 $37,518,750 $1,975,716 $8,024,284 282452
Nashville Predators $221,265,732 $69,416,668 $35,505,997 $7,716,668 $1,083,262 $8,916,738 311243
New Jersey Devils $192,239,348 $99,644,168 $5,278,497 $37,944,168 $1,349,938 $8,650,062 351651
New York Islanders $160,285,719 $78,276,248 $26,646,417 $16,576,248 $1,525,292 $8,474,708 271946
New York Rangers $294,471,966 $98,025,000 $6,897,665 $36,325,000 $1,059,625 $8,940,375 341448
Ottawa Senators $265,597,478 $70,682,500 $34,240,165 $8,982,500 $1,611,250 $8,388,750 292049
Philadelphia Flyers $62,353,974 $98,155,000 $6,767,665 $36,455,000 $1,799,831 $8,200,169 272047
Pittsburgh Penguins $266,090,451 $97,628,000 $7,294,665 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $209,774,155 $84,562,500 $20,360,165 $22,862,500 $2,024,295 $7,975,705 231942
St. Louis Blues $296,474,648 $86,458,307 $18,464,358 $24,758,307 $1,430,467 $8,569,533 232346
Tampa Bay Lightning $245,720,292 $96,674,104 $8,248,561 $34,974,104 $1,048,250 $8,951,750 331447
Toronto Maple Leafs $89,793,236 $78,565,000 $26,357,665 $16,865,000 $1,757,125 $8,242,875 282149
Vancouver Canucks $92,453,216 $88,864,172 $16,058,493 $27,164,172 $869,124 $9,130,876 341145
Washington Capitals $122,647,464 $100,238,750 $4,683,915 $38,538,750 $2,267,985 $7,732,015 241943
Winnipeg Jets $65,476,938 $97,676,250 $7,246,415 $35,976,250 $1,768,625 $8,231,375 292453