Team FinanceLast Update - May 14, 2021 at 21:55
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 - 5,388 - 76.98%
Level 2: 6000 - $60 - 5,802 - 96.70%
Level 3: 2500 - $35 - 2,444 - 97.74%
Level 4: 4500 - $25 - 4,426 - 98.35%
Luxury : 1500 - $200 - 1,046 - 69.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.71%
Farm Level 2: 1000 - $15 - 958 - 95.85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,106 - 88.87%
Average Income per Game$1,925,717
Year to Date Revenue$78,954,415
Farm
Home Games Left0
Average Attendance - %2,853 - 95.09%
Average Income per Game$80,673
Year to Date Revenue$3,307,605

Expense

Pro Players Total Salaries$80,016,667
Farm Players Total Salaries$1,719,729
Coaches Total Salaries$7,260,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,724,213
Farm Year To Date Expenses$3,165,795
Pro Salary Cap To Date$80,779,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$789,144
Pro Estimated Expenses$789,144
Farm Remaining Season Days0
Farm Expenses Per Days$28,651
Farm Estimated Expenses$0
Estimated Season Expenses$789,144
Season Salary Cap$80,016,667
Estimate Under Maximum Salary Cap of $96,170,000$16,153,333
Estimate Over Minimum Salary Cap of $60,200,000 $19,816,667
Current Bank Account$130,076,871
Projected Bank Account$129,287,727

Pro Players Salaries

Logan Couture (1 Way Contract) $9,120,000 (6)
Victor Hedman $7,875,000 (3)
Patrice Bergeron (1 Way Contract) $7,000,000 (6)
Jake Muzzin (Out of Payroll) $5,625,000 (6)
Jonathan Drouin $5,500,000 (1)
Mikael Backlund $5,350,000 (5)
Ondrej Palat (1 Way Contract) $5,300,000 (5)
Shea Theodore $5,200,000 (3)
Sami Vatanen $4,875,000 (2)
Marcus Pettersson $4,025,000 (5)
Petr Mrazek (1 Way Contract) $3,800,000 (2)
Ryan Strome $3,400,000 (2)
Ryan Graves $3,166,667 (5)
Carson Soucy $2,750,000 (5)
Kevan Miller $2,600,000 (2)
Linus Ullmark $2,250,000 (2)
Pavel Zacha $1,680,000 (3)
Anthony Duclair (1 Way Contract) $1,650,000 (1)
Curtis Lazar $1,000,000 (3)
Ville Husso $1,000,000 (4)
Joel L'Esperance $925,000 (1)
Frederick Gaudreau $800,000 (2)
Stephen Harper $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2030 : $85,641,667
Year 2031 : $76,746,667
Year 2032 : $58,946,667
Year 2033 : $43,191,667
Salary Average Commitment
Year 2030 : $25,095,893
Year 2031 : $22,595,893
Year 2032 : $16,570,893
Year 2033 : $13,245,893
Salary Cap with 1 Way Contract
Year 2030 : $85,641,667
Year 2031 : $77,566,667
Year 2032 : $59,091,667
Year 2033 : $43,336,667

Farm Players Salaries

Dylan Labbe (Out of Payroll) $100,000 (1)
Filip Gustavsson $100,000 (1)
Remi Elie $96,938 (1)
Matt Abt $95,167 (1)
Jake Bischoff $92,000 (4)
Kieffer Bellows $89,500 (2)
Cameron Morrison $88,125 (2)
Ryan McLeod $88,125 (3)
Kole Lind $88,125 (3)
Calvin Pickard $85,000 (3)
Doyle Somerby $84,500 (4)
Frederic Allard $83,750 (2)
Matt Tennyson $80,000 (1)
Miles Liberti $77,000 (1)
Robert Lantosi $75,000 (2)
Tim Gettinger $75,000 (1)
Greg Chase $71,500 (1)
Jeremy Gregoire $70,000 (5)
Michael Bunting $70,000 (1)
Mike Watt $70,000 (1)
Brian Strait $70,000 (1)
Steve Bernier $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $1,819,729
Year 2031 : $844,125
Year 2032 : $507,750
Year 2033 : $246,500
Salary Average Commitment
Year 2030 : $1,628,750
Year 2031 : $759,375
Year 2032 : $447,500
Year 2033 : $206,250

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameACME Centre
Level 1: 7000 - $90 - 6,732 - 96.17%
Level 2: 6000 - $65 - 4,651 - 77.52%
Level 3: 2500 - $50 - 1,784 - 71.37%
Level 4: 4500 - $30 - 3,402 - 75.60%
Luxury : 1500 - $175 - 1,169 - 77.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,970 - 98.52%
Farm Level 2: 1000 - $15 - 959 - 95.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,739 - 82.51%
Average Income per Game$1,943,116
Year to Date Revenue$79,667,766
Farm
Home Games Left0
Average Attendance - %2,929 - 97.64%
Average Income per Game$63,640
Year to Date Revenue$2,609,250

Expense

Pro Players Total Salaries$83,933,333
Farm Players Total Salaries$1,972,774
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,655,073
Farm Year To Date Expenses$3,012,517
Pro Salary Cap To Date$79,401,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$829,664
Pro Estimated Expenses$829,664
Farm Remaining Season Days0
Farm Expenses Per Days$28,584
Farm Estimated Expenses$0
Estimated Season Expenses$829,664
Season Salary Cap$80,933,333
Estimate Under Maximum Salary Cap of $96,170,000$15,236,667
Estimate Over Minimum Salary Cap of $60,200,000 $20,733,333
Current Bank Account$97,559,620
Projected Bank Account$96,729,956

Pro Players Salaries

Evgeni Malkin $10,000,000 (4)
Jeff Petry (1 Way Contract) $6,200,000 (3)
Travis Hamonic $6,000,000 (3)
Matt Dumba $6,000,000 (1)
Tomas Hertl (1 Way Contract) $5,625,000 (3)
Nikita Gusev (1 Way Contract) $4,500,000 (3)
Eric Staal $4,000,000 (2)
Jake Gardiner (1 Way Contract) $4,000,000 (3)
Joonas Donskoi (1 Way Contract) $3,900,000 (4)
Will Butcher $3,733,333 (3)
Patrik Nemeth $3,500,000 (1)
Michael Ferland $3,500,000 (3)
Ryan Dzingel (1 Way Contract) $3,500,000 (2)
Casey Cizikas (1 Way Contract) $3,350,000 (1)
Andre Burakovsky (1 Way Contract) $3,250,000 (3)
Brandon Dubinsky (1 Way Contract) $2,400,000 (3)
James Reimer (1 Way Contract) $2,000,000 (2)
Zac Dalpe (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $925,000
Curtis McElhinney $1,500,000 (2)
Pat Maroon (1 Way Contract) $1,250,000 (2)
Chandler Stephenson (1 Way Contract) $1,050,000 (5)
Dryden Hunt (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Kevin Rooney (1 Way Contract) $750,000 (3)
Total Pro Players24
Salary Commitment
Year 2030 : $83,933,333
Year 2031 : $72,708,333
Year 2032 : $58,258,333
Year 2033 : $16,650,000
Salary Average Commitment
Year 2030 : $51,707,143
Year 2031 : $49,432,143
Year 2032 : $36,250,000
Year 2033 : $11,700,000
Salary Cap with 1 Way Contract
Year 2030 : $80,933,336
Year 2031 : $68,083,328
Year 2032 : $54,908,333
Year 2033 : $14,950,000

Farm Players Salaries

Malcolm Subban $100,000 (2)
Jimmy Schuldt $100,000 (1)
Johnathan MacLeod $96,938 (3)
Brandon Crawley $96,044 (1)
Josh Norris $92,500 (3)
Logan Day $92,500 (3)
Shane Starrett $92,500 (1)
Egor Korshkov $88,125 (1)
Jake Leschyshyn $88,125 (3)
Michael Dipietro $83,750 (1)
Connor Hobbs $82,500 (1)
Leon Gawanke $82,500 (1)
Eetu Tuulola $80,917 (4)
Calvin Thurkauf $80,000 (2)
Max Zimmer $79,375 (2)
Andrew Shortridge $77,000 (1)
Pavel Shen $70,000 (2)
Johan Sodergran $70,000 (2)
Ryan McGregor $70,000 (2)
Adam Helewka $70,000 (1)
Ryan Murphy $70,000 (1)
Cedric Pare $70,000 (3)
Tyler Tucker $70,000 (3)
Brett McKenzie $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2030 : $1,972,774
Year 2031 : $1,050,980
Year 2032 : $590,980
Year 2033 : $80,917
Salary Average Commitment
Year 2030 : $1,787,825
Year 2031 : $963,450
Year 2032 : $544,075
Year 2033 : $70,325

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Harvard Square
Level 1: 7000 - $150 - 3,458 - 49.40%
Level 2: 6000 - $110 - 2,658 - 44.30%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,018 - 67.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,095 - 54.75%
Farm Level 2: 1000 - $30 - 450 - 44.97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,934 - 46.20%
Average Income per Game$1,902,212
Year to Date Revenue$77,990,711
Farm
Home Games Left0
Average Attendance - %1,545 - 51.49%
Average Income per Game$68,238
Year to Date Revenue$2,797,760

Expense

Pro Players Total Salaries$78,933,000
Farm Players Total Salaries$1,235,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,777,877
Farm Year To Date Expenses$2,647,424
Pro Salary Cap To Date$74,933,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$742,505
Pro Estimated Expenses$742,505
Farm Remaining Season Days0
Farm Expenses Per Days$21,490
Farm Estimated Expenses$0
Estimated Season Expenses$742,505
Season Salary Cap$76,933,000
Estimate Under Maximum Salary Cap of $96,170,000$19,237,000
Estimate Over Minimum Salary Cap of $60,200,000 $16,733,000
Current Bank Account$133,806,692
Projected Bank Account$133,064,187

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (3)
Kevin Hayes (1 Way Contract) $7,200,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (5)
Nate Schmidt (1 Way Contract) $5,950,000 (4)
Justin Schultz $5,500,000 (4)
Anton Stralman $5,500,000 (3)
Darren Helm $4,500,000 (2)
Colin Miller $3,875,000 (2)
Brandon Tanev (1 Way Contract) $3,500,000 (6)
Matt Calvert $2,500,000 (2)
Matt Martin $2,500,000 (1)
Matt Benning (1 Way Contract) $2,000,000 (3)
Rocco Grimaldi $2,000,000 (3)
Thatcher Demko $1,750,000 (2)
Colton Sceviour $1,500,000 (2)
Brendan Perlini $1,400,000 (3)
Mathew Barzal (1 Way Contract) $1,400,000 (6)
Joonas Korpisalo (1 Way Contract) $1,350,000 (4)
Brandon Pirri (1 Way Contract) $1,340,000 (3)
Calle Rosen $1,300,000 (2)
Karl Alzner $1,100,000 (2)
Tomas Jurco (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Dominik Kahun (1 Way Contract) $1,000,000 (3)
Haydn Fleury (Out of Payroll) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Garret Sparks (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Rasmus Dahlin $925,000 (2)
Buddy Robinson $800,000 (3)
Total Pro Players27
Salary Commitment
Year 2030 : $79,933,000
Year 2031 : $84,283,000
Year 2032 : $66,833,000
Year 2033 : $40,400,000
Salary Average Commitment
Year 2030 : $45,217,109
Year 2031 : $42,717,109
Year 2032 : $29,460,858
Year 2033 : $5,750,000
Salary Cap with 1 Way Contract
Year 2030 : $76,933,000
Year 2031 : $74,433,000
Year 2032 : $56,983,000
Year 2033 : $32,050,000

Farm Players Salaries

David Warsofsky $100,000 (3)
Michael Haley (Out of Payroll) $100,000 (3)
Jarrett Burton $100,000 (4)
Ty Dellandrea $92,500 (2)
Joseph Duszak $92,500 (3)
Markus Hannikainen $80,000 (3)
Eric Israel $70,000 (4)
Justin Taylor $70,000 (3)
Hunter Miska $70,000 (2)
Jesse Mycan $70,000 (3)
Jake Wahlin $70,000 (3)
Tad Kozun $70,000 (3)
Griffin Luce $70,000 (2)
Joshua Lammon $70,000 (3)
Nolan Kneen $70,000 (4)
Corey Mackin $70,000 (3)
Ross Olsson $70,000 (3)
Total Farm Players17
Salary Commitment
Year 2030 : $1,335,000
Year 2031 : $1,375,000
Year 2032 : $1,142,500
Year 2033 : $245,000
Salary Average Commitment
Year 2030 : $1,325,000
Year 2031 : $1,325,000
Year 2032 : $1,092,500
Year 2033 : $240,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampax Centre
Level 1: 7000 - $90 - 6,503 - 92.90%
Level 2: 6000 - $55 - 5,792 - 96.54%
Level 3: 2500 - $36 - 2,426 - 97.02%
Level 4: 4500 - $21 - 4,376 - 97.24%
Luxury : 1500 - $150 - 1,440 - 96.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.54%
Farm Level 2: 1000 - $15 - 952 - 95.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,537 - 95.52%
Average Income per Game$1,935,616
Year to Date Revenue$79,360,255
Farm
Home Games Left0
Average Attendance - %2,823 - 94.09%
Average Income per Game$79,756
Year to Date Revenue$3,270,000

Expense

Pro Players Total Salaries$66,605,000
Farm Players Total Salaries$1,741,375
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,873,770
Farm Year To Date Expenses$2,343,713
Pro Salary Cap To Date$74,185,909
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$629,404
Pro Estimated Expenses$629,404
Farm Remaining Season Days0
Farm Expenses Per Days$22,513
Farm Estimated Expenses$0
Estimated Season Expenses$629,404
Season Salary Cap$65,530,000
Estimate Under Maximum Salary Cap of $96,170,000$30,640,000
Estimate Over Minimum Salary Cap of $60,200,000 $5,330,000
Current Bank Account$92,096,337
Projected Bank Account$91,466,933

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
Derek Stepan (1 Way Contract) $6,500,000 (2)
Evgeny Dadonov $5,500,000 (4)
Gustav Nyquist $5,500,000 (5)
Matt Murray (1 Way Contract) $5,250,000 (3)
Charlie McAvoy (Out of Payroll) $4,900,000 (3)
Nazem Kadri $4,500,000 (2)
Erik Gudbranson $4,000,000 (1)
Jordie Benn (1 Way Contract) $3,500,000 (2)
Chris Tierney (1 Way Contract) $3,000,000 (1)
Carl Hagelin (1 Way Contract) $2,750,000 (5)
David Rittich (1 Way Contract) $2,750,000 (2)
Michael Frolik (1 Way Contract) $2,500,000 (3)
Justin Holl (1 Way Contract) $2,000,000 (5)
Jason Spezza (1 Way Contract) $2,000,000 (1)
Jordan Weal $1,750,000 (2)
Scott Harrington $1,600,000 (1)
Jordan Oesterle $1,450,000 (2)
Tage Thompson (1 Way Contract) $1,400,000 (5)
-1 Way Contract Salary Cap : $325,000
Adam Erne (1 Way Contract) $1,050,000 (1)
Brendan Gaunce (Out of Payroll) $1,000,000 (1)
Mackenzie MacEachern $925,000 (4)
Jean-Sebastien Dea $880,000 (2)
Nick Seeler (1 Way Contract) $800,000 (4)
Total Pro Players24
Salary Commitment
Year 2030 : $72,505,000
Year 2031 : $59,855,000
Year 2032 : $38,525,000
Year 2033 : $18,875,000
Salary Average Commitment
Year 2030 : $42,915,181
Year 2031 : $36,066,073
Year 2032 : $24,605,358
Year 2033 : $13,617,858
Salary Cap with 1 Way Contract
Year 2030 : $71,430,000
Year 2031 : $58,780,000
Year 2032 : $37,450,000
Year 2033 : $17,800,000

Farm Players Salaries

Tom Kuhnhackl $100,000 (2)
Jonny Brodzinski $100,000 (1)
J.T. Brown $100,000 (4)
Roland McKeown $100,000 (1)
Hudson Elynuik $92,500 (1)
Cody Glass $92,500 (1)
Tyler Graovac $91,000 (1)
Steven Kampfer $85,000 (3)
Chad Johnson $82,500 (2)
A.J. Jenks $80,000 (3)
Erik Burgdoerfer $80,000 (3)
Jacob Cederholm $79,375 (1)
Jonathan Davidsson $77,500 (2)
Andreas Borgman $77,000 (1)
Bokondji Imama $75,000 (2)
Hugh McGing $75,000 (2)
Brad Thiessen $72,500 (2)
Matt Schmalz $71,500 (2)
Chance Braid $70,000 (1)
Adam Chapie $70,000 (1)
Adam Estoclet $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2030 : $1,741,375
Year 2031 : $899,000
Year 2032 : $345,000
Year 2033 : $100,000
Salary Average Commitment
Year 2030 : $1,596,575
Year 2031 : $864,700
Year 2032 : $345,000
Year 2033 : $100,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Stinky Pinky Forum
Level 1: 7000 - $80 - 6,774 - 96.77%
Level 2: 6000 - $55 - 5,770 - 96.17%
Level 3: 2500 - $35 - 2,449 - 97.95%
Level 4: 4500 - $20 - 4,442 - 98.70%
Luxury : 1500 - $130 - 1,472 - 98.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,430 - 71.51%
Farm Level 2: 1000 - $20 - 694 - 69.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,907 - 97.24%
Average Income per Game$1,825,589
Year to Date Revenue$74,849,156
Farm
Home Games Left0
Average Attendance - %2,124 - 70.81%
Average Income per Game$71,091
Year to Date Revenue$2,914,740

Expense

Pro Players Total Salaries$79,625,665
Farm Players Total Salaries$1,737,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,688,582
Farm Year To Date Expenses$2,694,649
Pro Salary Cap To Date$78,203,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$785,557
Pro Estimated Expenses$785,557
Farm Remaining Season Days0
Farm Expenses Per Days$26,317
Farm Estimated Expenses$0
Estimated Season Expenses$785,557
Season Salary Cap$79,625,665
Estimate Under Maximum Salary Cap of $96,170,000$16,544,335
Estimate Over Minimum Salary Cap of $60,200,000 $19,425,665
Current Bank Account$114,484,796
Projected Bank Account$113,699,239

Pro Players Salaries

Auston Matthews $11,634,000 (3)
Oliver Ekman-Larsson $8,250,000 (2)
Connor Hellebuyck $6,166,666 (1)
Dylan Larkin $6,100,000 (1)
Alexander Edler $5,500,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (5)
Dustin Brown (1 Way Contract) $4,500,000 (3)
Sean Couturier $4,333,333 (2)
Jonas Brodin (1 Way Contract) $4,166,666 (3)
J.T. Compher $3,500,000 (3)
Pavel Buchnevich $3,250,000 (2)
Oskar Lindblom (1 Way Contract) $3,000,000 (5)
Frank Vatrano (1 Way Contract) $3,000,000 (3)
Brent Seabrook (Out of Payroll) $3,000,000 (1)
Ilya Sorokin (1 Way Contract) $2,000,000 (2)
Mark Jankowski (1 Way Contract) $1,500,000 (2)
Jon Gillies (1 Way Contract) $1,050,000 (1)
Christian Djoos (1 Way Contract) $1,000,000 (1)
Vince Dunn (1 Way Contract) $1,000,000 (1)
Tyler Motte (1 Way Contract) $975,000 (1)
Robby Fabbri (1 Way Contract) $925,000 (1)
Adam Fox $925,000 (4)
Ilya Mikheyev (1 Way Contract) $925,000 (1)
Andrei Svechnikov $925,000 (2)
Vinnie Hinostroza $0 (0)
Total Pro Players25
Salary Commitment
Year 2030 : $82,625,665
Year 2031 : $55,983,999
Year 2032 : $35,725,666
Year 2033 : $8,925,000
Salary Average Commitment
Year 2030 : $27,662,500
Year 2031 : $12,793,750
Year 2032 : $8,618,750
Year 2033 : $2,237,500
Salary Cap with 1 Way Contract
Year 2030 : $82,625,665
Year 2031 : $55,983,999
Year 2032 : $35,725,666
Year 2033 : $8,925,000

Farm Players Salaries

Lawson Crouse $153,333 (3)
Yegor Rykov $92,500 (1)
Max Veronneau $92,500 (1)
Owen Tippett $92,500 (3)
Daniil Tarasov $92,500 (4)
Alexandre Texier $88,125 (1)
Nicolas Hague $88,125 (1)
Jordan Kyrou $88,125 (1)
Jeremy Lauzon $88,125 (4)
Christian Fischer $88,125 (1)
Gustav Forsling $87,500 (1)
Michael Amadio (Out of Payroll) $83,750 (2)
Felix Sandstrom $83,750 (1)
Mikhail Maltsev $80,917 (3)
William Lagesson $79,375 (2)
Rourke Chartier $75,000 (1)
Mikey Eyssimont (Out of Payroll) $75,000 (1)
Mathieu Joseph $75,000 (1)
Blake Hillman $75,000 (1)
Patrick Harper $75,000 (2)
Francis Perron $71,500 (1)
Giorgio Estephan $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $1,895,750
Year 2031 : $745,500
Year 2032 : $507,375
Year 2033 : $180,625
Salary Average Commitment
Year 2030 : $1,754,375
Year 2031 : $674,375
Year 2032 : $436,250
Year 2033 : $171,875

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $70 - 6,907 - 98.67%
Level 2: 6000 - $55 - 5,784 - 96.40%
Level 3: 2500 - $40 - 2,405 - 96.22%
Level 4: 4500 - $25 - 4,316 - 95.91%
Luxury : 1500 - $150 - 1,446 - 96.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.98%
Farm Level 2: 1000 - $20 - 700 - 70.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,858 - 97.02%
Average Income per Game$1,821,771
Year to Date Revenue$74,692,596
Farm
Home Games Left0
Average Attendance - %2,680 - 89.33%
Average Income per Game$63,498
Year to Date Revenue$2,603,435

Expense

Pro Players Total Salaries$83,850,000
Farm Players Total Salaries$1,585,250
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,285,550
Farm Year To Date Expenses$2,251,304
Pro Salary Cap To Date$77,826,371
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$815,138
Pro Estimated Expenses$815,138
Farm Remaining Season Days0
Farm Expenses Per Days$22,454
Farm Estimated Expenses$0
Estimated Season Expenses$815,138
Season Salary Cap$78,775,000
Estimate Under Maximum Salary Cap of $96,170,000$17,395,000
Estimate Over Minimum Salary Cap of $60,200,000 $18,575,000
Current Bank Account$58,957,738
Projected Bank Account$58,142,600

Pro Players Salaries

Patrick Kane $10,500,000 (4)
John Gibson $6,400,000 (2)
Josh Morrissey (1 Way Contract) $6,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (3)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
Cam Fowler (1 Way Contract) $6,000,000 (6)
Danny DeKeyser $5,500,000 (4)
Josh Manson (1 Way Contract) $4,100,000 (3)
Andreas Athanasiou (1 Way Contract) $3,500,000 (2)
Anthony Mantha (1 Way Contract) $3,300,000 (5)
Bobby Ryan $2,500,000 (3)
Jamie Oleksiak (1 Way Contract) $2,250,000 (2)
Sam Gagner (1 Way Contract) $2,250,000 (3)
Luke Glendening $2,200,000 (2)
Drake Caggiula (1 Way Contract) $2,000,000 (3)
Sonny Milano (1 Way Contract) $1,700,000 (4)
Zach Whitecloud (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $225,000
Jujhar Khaira $1,250,000 (2)
Brian Lashoff $1,250,000 (3)
Joshua Ho-Sang (1 Way Contract) $1,250,000 (3)
Tyson Jost (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $175,000
Anthony Stolarz $1,250,000 (2)
Alex Galchenyuk (1 Way Contract) $1,050,000 (3)
Dylan McIlrath $1,000,000 (2)
Casey Mittelstadt (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Michael Dal Colle (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Alex Biega (1 Way Contract) $875,000 (4)
Total Pro Players28
Salary Commitment
Year 2030 : $83,850,000
Year 2031 : $85,200,000
Year 2032 : $66,350,000
Year 2033 : $44,325,000
Salary Average Commitment
Year 2030 : $22,479,217
Year 2031 : $22,479,217
Year 2032 : $16,139,286
Year 2033 : $5,150,000
Salary Cap with 1 Way Contract
Year 2030 : $78,775,000
Year 2031 : $78,775,000
Year 2032 : $60,925,000
Year 2033 : $40,350,000

Farm Players Salaries

Nathan Walker $125,000 (2)
Matthew Register $100,000 (2)
Jake Dotchin $99,500 (3)
Givani Smith $97,000 (2)
Chase Pearson $92,500 (2)
Blake Heinrich $90,000 (2)
Alex Formenton $88,125 (4)
Connor Dewar $83,750 (5)
Tyler Lewington $82,500 (3)
Devante Stephens $82,500 (1)
Markus Phillips $79,375 (6)
Chase Perry $75,000 (3)
Adam Comrie $70,000 (1)
Marcus Crawford $70,000 (4)
Ryan Bednard $70,000 (3)
Denis Malgin $70,000 (3)
Dominic Turgeon $70,000 (3)
Mitchell Hoelscher $70,000 (2)
Brendan De Jong $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2030 : $1,585,250
Year 2031 : $1,366,583
Year 2032 : $792,083
Year 2033 : $315,083
Salary Average Commitment
Year 2030 : $1,432,768
Year 2031 : $1,223,393
Year 2032 : $736,875
Year 2033 : $316,250

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 7000 - $100 - 5,107 - 72.96%
Level 2: 6000 - $60 - 5,622 - 93.69%
Level 3: 2500 - $43 - 2,313 - 92.52%
Level 4: 4500 - $23 - 4,304 - 95.65%
Luxury : 1500 - $160 - 1,401 - 93.40%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 949 - 94.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,747 - 87.20%
Average Income per Game$1,893,272
Year to Date Revenue$77,624,147
Farm
Home Games Left0
Average Attendance - %2,835 - 94.49%
Average Income per Game$76,462
Year to Date Revenue$3,134,934

Expense

Pro Players Total Salaries$66,070,000
Farm Players Total Salaries$2,378,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,732,652
Farm Year To Date Expenses$2,393,567
Pro Salary Cap To Date$72,176,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$629,083
Pro Estimated Expenses$629,083
Farm Remaining Season Days0
Farm Expenses Per Days$25,750
Farm Estimated Expenses$0
Estimated Season Expenses$629,083
Season Salary Cap$66,070,000
Estimate Under Maximum Salary Cap of $96,170,000$30,100,000
Estimate Over Minimum Salary Cap of $60,200,000 $5,870,000
Current Bank Account$69,380,990
Projected Bank Account$68,751,907

Pro Players Salaries

Braden Holtby $8,500,000 (4)
Viktor Arvidsson (1 Way Contract) $6,500,000 (5)
Nikita Zaitsev (1 Way Contract) $5,900,000 (5)
Elias Pettersson (1 Way Contract) $5,500,000 (2)
Victor Rask (Out of Payroll) $4,750,000 (3)
Kevin Labanc (1 Way Contract) $4,725,000 (4)
Riley Sheahan $4,700,000 (3)
Sam Bennett (1 Way Contract) $2,850,000 (2)
Nick Jensen $2,500,000 (4)
Yannick Weber (1 Way Contract) $2,500,000 (5)
Stephen Johns $2,350,000 (2)
Troy Stecher $2,325,000 (1)
Carter Rowney (1 Way Contract) $2,300,000 (5)
Pavel Francouz $2,300,000 (5)
Mattias Janmark (1 Way Contract) $2,300,000 (1)
Michael Stone $2,000,000 (5)
Luke Schenn (1 Way Contract) $1,950,000 (3)
William Carrier (1 Way Contract) $1,850,000 (5)
Matthew Highmore $1,350,000 (3)
Luke Witkowski $1,250,000 (1)
Ethan Prow $900,000 (4)
Jordan Nolan $820,000 (1)
Brett Sutter $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2030 : $70,820,000
Year 2031 : $63,425,000
Year 2032 : $52,725,000
Year 2033 : $39,975,000
Salary Average Commitment
Year 2030 : $41,443,750
Year 2031 : $37,956,250
Year 2032 : $33,531,250
Year 2033 : $25,531,250
Salary Cap with 1 Way Contract
Year 2030 : $70,820,000
Year 2031 : $63,425,000
Year 2032 : $52,725,000
Year 2033 : $39,975,000

Farm Players Salaries

Zach Werenski $600,000 (1)
Justin Woods $130,000 (1)
Nolan Valleau $100,000 (4)
Keaton Thompson $100,000 (1)
Paul Bittner $99,500 (1)
Josh Wesley $96,500 (3)
Kevin Roy $95,000 (1)
Ryan Kuffner $95,000 (4)
Terrance Amorosa $84,500 (4)
Anthony Peluso $82,500 (4)
Tanner Kaspick (Out of Payroll) $80,000 (3)
Justin Scott $80,000 (1)
Matteson Iacopelli $78,000 (4)
Macoy Erkamps $77,500 (4)
Matt Tomkins $75,000 (4)
Charlie O'Connor $75,000 (4)
Tanner MacMaster $75,000 (4)
Hayden Hodgson $75,000 (4)
Lucas Carlsson $75,000 (1)
Adam Carlson $74,500 (4)
Jeff Kubiak $70,000 (4)
Taylor Cammarata $70,000 (4)
Matt Ustaski $70,000 (4)
Total Farm Players23
Salary Commitment
Year 2030 : $2,458,000
Year 2031 : $1,278,500
Year 2032 : $1,278,500
Year 2033 : $1,102,000
Salary Average Commitment
Year 2030 : $1,658,482
Year 2031 : $1,122,500
Year 2032 : $1,122,500
Year 2033 : $992,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $100 - 5,346 - 76.37%
Level 2: 6000 - $60 - 5,765 - 96.09%
Level 3: 2500 - $35 - 2,436 - 97.45%
Level 4: 4500 - $20 - 4,438 - 98.63%
Luxury : 1500 - $200 - 1,039 - 69.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.69%
Farm Level 2: 1000 - $15 - 957 - 95.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,025 - 88.49%
Average Income per Game$1,880,950
Year to Date Revenue$77,118,951
Farm
Home Games Left0
Average Attendance - %2,831 - 94.37%
Average Income per Game$79,941
Year to Date Revenue$3,277,575

Expense

Pro Players Total Salaries$91,911,667
Farm Players Total Salaries$2,161,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,434,945
Farm Year To Date Expenses$3,102,644
Pro Salary Cap To Date$80,935,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$861,575
Pro Estimated Expenses$861,575
Farm Remaining Season Days0
Farm Expenses Per Days$30,399
Farm Estimated Expenses$0
Estimated Season Expenses$861,575
Season Salary Cap$90,986,664
Estimate Under Maximum Salary Cap of $96,170,000$5,183,336
Estimate Over Minimum Salary Cap of $60,200,000 $30,786,664
Current Bank Account$142,495,694
Projected Bank Account$141,634,119

Pro Players Salaries

Nicklas Backstrom $8,000,000 (2)
John Carlson (1 Way Contract) $8,000,000 (6)
Ryan Suter (1 Way Contract) $7,600,000 (1)
William Nylander $6,900,000 (2)
David Pastrnak (1 Way Contract) $6,670,000 (5)
David Krejci (1 Way Contract) $6,000,000 (6)
Brock Boeser $5,875,000 (3)
Teuvo Teravainen $5,400,000 (3)
Hampus Lindholm $5,250,000 (4)
Jacob Markstrom (1 Way Contract) $4,750,000 (6)
Vincent Trocheck $4,750,000 (2)
Cam Talbot (1 Way Contract) $4,000,000 (1)
Neal Pionk $3,000,000 (2)
Radek Faksa (1 Way Contract) $2,200,000 (2)
Blake Coleman (1 Way Contract) $1,800,000 (2)
Noel Acciari $1,666,667 (3)
Zemgus Girgensons (1 Way Contract) $1,650,000 (2)
Adam Pelech $1,600,000 (2)
Scott Mayfield $1,450,000 (2)
Calvin Petersen $1,300,000 (3)
Pierre-Luc Dubois (1 Way Contract) $1,150,000 (5)
Dylan DeMelo (1 Way Contract) $1,000,000 (6)
Eric Robinson $975,000 (4)
Connor Mackey (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2030 : $91,911,667
Year 2031 : $89,086,667
Year 2032 : $55,136,667
Year 2033 : $40,895,000
Salary Average Commitment
Year 2030 : $34,316,966
Year 2031 : $22,066,966
Year 2032 : $13,964,286
Year 2033 : $10,864,286
Salary Cap with 1 Way Contract
Year 2030 : $90,986,664
Year 2031 : $79,386,664
Year 2032 : $48,036,667
Year 2033 : $33,795,000

Farm Players Salaries

Landon Bow $130,000 (3)
Matiss Kivlenieks $130,000 (3)
Daniel Brickley $130,000 (2)
Cavan Fitzgerald $130,000 (3)
Corey Tropp $100,000 (1)
Matt Lorito $100,000 (1)
Matt Beleskey $100,000 (1)
Simon Benoit $92,500 (3)
Jacob Pritchard $92,500 (1)
Mitch Eliot $92,500 (3)
Brandon Fortunato $92,500 (3)
Josh Wilkins $92,500 (2)
Ben Gleason $92,500 (3)
Nick Schneider $92,500 (3)
Cale Makar $92,500 (2)
Grant Hutton $92,500 (3)
Jake Oettinger $92,500 (2)
Sam Miletic $92,500 (2)
Nick Baptiste $92,125 (1)
Cale Fleury $82,500 (4)
Connor Bunnaman $79,375 (2)
Brandon Hagel $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2030 : $2,161,500
Year 2031 : $1,706,875
Year 2032 : $1,042,500
Year 2033 : $82,500
Salary Average Commitment
Year 2030 : $2,132,900
Year 2031 : $1,675,400
Year 2032 : $1,026,025
Year 2033 : $81,025

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - $100 - 5,095 - 72.79%
Level 2: 6000 - $60 - 5,624 - 93.73%
Level 3: 2500 - $35 - 2,361 - 94.45%
Level 4: 4500 - $20 - 4,294 - 95.42%
Luxury : 1500 - $200 - 984 - 65.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.87%
Farm Level 2: 1000 - $15 - 947 - 94.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,358 - 85.39%
Average Income per Game$1,806,345
Year to Date Revenue$74,060,160
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$79,915
Year to Date Revenue$3,276,520

Expense

Pro Players Total Salaries$70,182,375
Farm Players Total Salaries$1,209,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,874,484
Farm Year To Date Expenses$2,676,395
Pro Salary Cap To Date$66,587,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$698,921
Pro Estimated Expenses$698,921
Farm Remaining Season Days0
Farm Expenses Per Days$21,240
Farm Estimated Expenses$0
Estimated Season Expenses$698,921
Season Salary Cap$64,632,376
Estimate Under Maximum Salary Cap of $96,170,000$31,537,624
Estimate Over Minimum Salary Cap of $60,200,000 $4,432,376
Current Bank Account$100,926,155
Projected Bank Account$100,227,234

Pro Players Salaries

James van Riemsdyk (1 Way Contract) $7,500,000 (5)
Tomas Tatar $5,300,000 (2)
Semyon Varlamov $5,000,000 (3)
Brandon Sutter $4,750,000 (2)
Cody Ceci (1 Way Contract) $4,500,000 (2)
Olli Maatta $4,083,000 (2)
Leo Komarov $3,500,000 (1)
Justin Falk $3,250,000 (1)
Derek Ryan $3,000,000 (2)
Conor Sheary (1 Way Contract) $3,000,000 (2)
Thomas Hickey $2,710,000 (1)
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (6)
Connor Brown (1 Way Contract) $2,100,000 (2)
Ryan Miller (1 Way Contract) $1,800,000 (1)
Josh Leivo (1 Way Contract) $1,500,000 (2)
Teddy Purcell $1,500,000 (1)
Josh Brown (1 Way Contract) $1,200,000 (4)
Dominic Toninato $1,000,000 (3)
Ryan Carpenter $1,000,000 (3)
Tucker Poolman $1,000,000 (2)
Anthony Bitetto $1,000,000 (1)
Erik Cernak (1 Way Contract) $970,000 (6)
Teddy Blueger (1 Way Contract) $969,375 (3)
Patrick Khodorenko (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Joel Teasdale (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Brandon Biro (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jack Ahcan (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jake Christiansen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Vladislav Gavrikov (1 Way Contract) $925,000 (6)
-1 Way Contract Salary Cap : $0
Yan Stastny $800,000 (1)
Cory Schneider $700,000 (1)
Total Pro Players31
Salary Commitment
Year 2030 : $70,182,375
Year 2031 : $60,943,000
Year 2032 : $31,550,000
Year 2033 : $19,850,000
Salary Average Commitment
Year 2030 : $48,441,875
Year 2031 : $35,906,875
Year 2032 : $17,238,125
Year 2033 : $10,618,750
Salary Cap with 1 Way Contract
Year 2030 : $64,632,376
Year 2031 : $49,372,376
Year 2032 : $20,139,376
Year 2033 : $12,170,000

Farm Players Salaries

Kevin Boyle $100,000 (1)
Mason McDonald $96,938 (3)
Michael Rasmussen $92,500 (2)
Barrett Hayton $92,500 (2)
Shane Bowers $92,500 (3)
John Marino $92,500 (2)
Miles Gendron $92,125 (3)
Alexis Vanier $87,313 (3)
Garrett Pilon $83,750 (3)
Clark Bishop $82,500 (3)
Jonathan Ang $79,375 (3)
William Lochead $77,000 (3)
Liam Pecararo $70,000 (1)
Patrick Bajkov $70,000 (3)
Total Farm Players14
Salary Commitment
Year 2030 : $1,209,001
Year 2031 : $1,177,500
Year 2032 : $900,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,075,000
Year 2031 : $935,000
Year 2032 : $680,625
Year 2033 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameSouthwest Airlines Center
Level 1: 7000 - $80 - 6,675 - 95.36%
Level 2: 6000 - $61 - 5,680 - 94.67%
Level 3: 2500 - $40 - 2,385 - 95.41%
Level 4: 4500 - $25 - 4,329 - 96.21%
Luxury : 1500 - $150 - 1,441 - 96.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,903 - 95.15%
Farm Level 2: 1000 - $15 - 969 - 96.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,511 - 95.40%
Average Income per Game$1,937,485
Year to Date Revenue$79,436,885
Farm
Home Games Left0
Average Attendance - %2,872 - 95.75%
Average Income per Game$71,632
Year to Date Revenue$2,936,895

Expense

Pro Players Total Salaries$79,325,000
Farm Players Total Salaries$1,819,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,227,081
Farm Year To Date Expenses$2,810,937
Pro Salary Cap To Date$80,282,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$782,798
Pro Estimated Expenses$782,798
Farm Remaining Season Days0
Farm Expenses Per Days$27,111
Farm Estimated Expenses$0
Estimated Season Expenses$782,798
Season Salary Cap$79,325,000
Estimate Under Maximum Salary Cap of $96,170,000$16,845,000
Estimate Over Minimum Salary Cap of $60,200,000 $19,125,000
Current Bank Account$107,933,420
Projected Bank Account$107,150,622

Pro Players Salaries

Zach Parise $7,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Kevin Shattenkirk $6,650,000 (2)
Brandon Saad (1 Way Contract) $6,000,000 (2)
Travis Zajac $5,850,000 (2)
Marcus Johansson (1 Way Contract) $5,500,000 (3)
Nick Foligno $5,500,000 (2)
Jakob Silfverberg $5,250,000 (3)
Ian Cole $4,250,000 (1)
Vladislav Namestnikov (1 Way Contract) $4,000,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (5)
Anton Khudobin $3,000,000 (1)
Marcus Foligno (1 Way Contract) $2,875,000 (2)
Jay Beagle (Out of Payroll) $2,000,000 (2)
Jack Campbell (1 Way Contract) $1,650,000 (4)
Martin Marincin (1 Way Contract) $1,600,000 (2)
Garnet Hathaway $1,500,000 (3)
Andrej Sekera (1 Way Contract) $1,500,000 (4)
Robert Bortuzzo $1,375,000 (2)
Jan Rutta (1 Way Contract) $1,300,000 (1)
Carl Dahlstrom $970,000 (2)
Karson Kuhlman $925,000 (3)
Sam Lafferty $880,000 (3)
Total Pro Players23
Salary Commitment
Year 2030 : $81,325,000
Year 2031 : $73,970,000
Year 2032 : $41,150,000
Year 2033 : $22,400,000
Salary Average Commitment
Year 2030 : $37,385,716
Year 2031 : $32,585,716
Year 2032 : $21,111,608
Year 2033 : $12,317,858
Salary Cap with 1 Way Contract
Year 2030 : $81,325,000
Year 2031 : $72,775,000
Year 2032 : $39,955,000
Year 2033 : $21,900,000

Farm Players Salaries

Andy Andreoff $100,000 (2)
Dalton Prout $100,000 (1)
John Lethemon $92,500 (1)
Josh Teves $92,500 (3)
Cal Foote $92,500 (1)
Kasper Bjorkqvist $88,125 (2)
Alexei Lipanov $83,750 (4)
Jonas Rondbjerg $83,750 (4)
Jaycob Megna $82,000 (2)
Seth Helgeson $80,000 (3)
Martin Pospisil $79,375 (2)
Egor Sharangovich $75,000 (3)
Michael Lackey $70,000 (2)
Luke McInnis $70,000 (2)
Jack Massie $70,000 (1)
Valentin Zykov $70,000 (1)
Zach Sawchenko $70,000 (2)
Sean Josling $70,000 (3)
Felix Robert $70,000 (3)
Joseph Garreffa $70,000 (3)
Donald Busdeker $70,000 (3)
Jeremy McKenna $70,000 (3)
Chantz Petruic $70,000 (3)
Total Farm Players23
Salary Commitment
Year 2030 : $1,819,500
Year 2031 : $1,442,000
Year 2032 : $882,500
Year 2033 : $200,000
Salary Average Commitment
Year 2030 : $1,741,250
Year 2031 : $1,343,750
Year 2032 : $835,000
Year 2033 : $167,500

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - $75 - 6,663 - 95.18%
Level 2: 6000 - $40 - 5,897 - 98.28%
Level 3: 2500 - $28 - 2,457 - 98.28%
Level 4: 4500 - $17 - 4,457 - 99.05%
Luxury : 1500 - $113 - 1,480 - 98.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 878 - 43.88%
Farm Level 2: 1000 - $30 - 458 - 45.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,954 - 97.46%
Average Income per Game$1,570,305
Year to Date Revenue$64,382,492
Farm
Home Games Left0
Average Attendance - %1,336 - 44.52%
Average Income per Game$68,791
Year to Date Revenue$2,820,445

Expense

Pro Players Total Salaries$64,912,917
Farm Players Total Salaries$1,722,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,812,032
Farm Year To Date Expenses$2,311,227
Pro Salary Cap To Date$62,897,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$650,577
Pro Estimated Expenses$650,577
Farm Remaining Season Days0
Farm Expenses Per Days$21,370
Farm Estimated Expenses$0
Estimated Season Expenses$650,577
Season Salary Cap$61,012,920
Estimate Under Maximum Salary Cap of $96,170,000$35,157,080
Estimate Over Minimum Salary Cap of $60,200,000 $812,920
Current Bank Account$165,975,954
Projected Bank Account$165,325,377

Pro Players Salaries

Reilly Smith (1 Way Contract) $6,250,000 (4)
Timo Meier $6,000,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (3)
Jarred Tinordi $5,000,000 (1)
Nikita Zadorov (1 Way Contract) $4,000,000 (5)
Alexander Kerfoot $3,500,000 (4)
Dominik Kubalik (1 Way Contract) $3,400,000 (4)
Adam Lowry $3,000,000 (2)
Loui Eriksson $2,800,000 (1)
Blake Comeau (1 Way Contract) $2,750,000 (4)
John Moore $2,750,000 (2)
Miles Wood (1 Way Contract) $2,750,000 (4)
Zach Trotman $1,500,000 (1)
Juuse Saros $1,500,000 (2)
Ben Harpur $1,250,000 (5)
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (4)
Daniel Sprong (1 Way Contract) $1,050,000 (5)
-1 Way Contract Salary Cap : $0
Sam Montembeault (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Tyler Pitlick (1 Way Contract) $1,000,000 (5)
Danton Heinen (1 Way Contract) $1,000,000 (3)
Connor Clifton $1,000,000 (3)
Adam Gaudette (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jacob MacDonald $925,000 (5)
Trent Frederic (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Blake Lizotte (1 Way Contract) $925,000 (3)
Marcus Hogberg (1 Way Contract) $921,250 (4)
Teemu Kivihalme $900,000 (1)
Lucas Wallmark (1 Way Contract) $880,000 (3)
Artyom Zub $770,000 (1)
Total Pro Players29
Salary Commitment
Year 2030 : $64,912,917
Year 2031 : $58,537,917
Year 2032 : $51,287,917
Year 2033 : $30,821,250
Salary Average Commitment
Year 2030 : $29,414,644
Year 2031 : $19,444,644
Year 2032 : $17,190,179
Year 2033 : $10,677,679
Salary Cap with 1 Way Contract
Year 2030 : $61,012,918
Year 2031 : $50,042,918
Year 2032 : $42,792,918
Year 2033 : $27,821,250

Farm Players Salaries

Evan Polei $95,000 (1)
Logan Stanley $92,500 (2)
Sam Steel $92,500 (2)
Nelson Nogier $92,500 (2)
Noah Dobson $92,500 (2)
Carl Grundstrom $90,000 (3)
Mario Culina $90,000 (4)
Victor Mete $87,500 (1)
Logan Thompson $85,000 (3)
Frank Hora $85,000 (3)
Alexandre Goulet $80,000 (1)
Olivier Galipeau $80,000 (3)
Alex Breton $80,000 (3)
Kevin Davis $80,000 (3)
Joey Ratelle $80,000 (1)
Jordan Topping $70,000 (4)
Justin Brazeau $70,000 (4)
Samuel Asselin $70,000 (2)
Alan Lyszczarczyk $70,000 (4)
Robby Jackson $70,000 (4)
Keeghan Howdeshell $70,000 (4)
Total Farm Players21
Salary Commitment
Year 2030 : $1,722,500
Year 2031 : $1,457,500
Year 2032 : $1,015,000
Year 2033 : $515,000
Salary Average Commitment
Year 2030 : $1,529,375
Year 2031 : $1,255,000
Year 2032 : $828,125
Year 2033 : $415,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Centre
Level 1: 7000 - $99 - 5,312 - 75.89%
Level 2: 6000 - $49 - 5,897 - 98.29%
Level 3: 2500 - $44 - 2,371 - 94.83%
Level 4: 4500 - $29 - 3,551 - 78.92%
Luxury : 1500 - $184 - 1,115 - 74.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,964 - 98.20%
Farm Level 2: 1000 - $13 - 964 - 96.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,246 - 84.87%
Average Income per Game$1,828,689
Year to Date Revenue$74,976,254
Farm
Home Games Left0
Average Attendance - %2,927 - 97.58%
Average Income per Game$55,732
Year to Date Revenue$2,285,018

Expense

Pro Players Total Salaries$80,855,000
Farm Players Total Salaries$1,627,856
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,361,612
Farm Year To Date Expenses$2,045,833
Pro Salary Cap To Date$80,398,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$778,486
Pro Estimated Expenses$778,486
Farm Remaining Season Days0
Farm Expenses Per Days$19,499
Farm Estimated Expenses$0
Estimated Season Expenses$778,486
Season Salary Cap$80,855,000
Estimate Under Maximum Salary Cap of $96,170,000$15,315,000
Estimate Over Minimum Salary Cap of $60,200,000 $20,655,000
Current Bank Account$213,235,819
Projected Bank Account$212,457,333

Pro Players Salaries

Ryan Getzlaf $9,000,000 (2)
Ryan Johansen (1 Way Contract) $8,000,000 (5)
Ryan Ellis $6,250,000 (3)
Taylor Hall (1 Way Contract) $6,127,000 (3)
Tyson Barrie $5,650,000 (1)
Tyler Johnson (1 Way Contract) $5,000,000 (4)
Noah Hanifin (1 Way Contract) $4,950,000 (5)
Alex Tuch (1 Way Contract) $4,750,000 (4)
Calvin de Haan $4,550,000 (1)
Christian Dvorak (1 Way Contract) $4,450,000 (3)
Erik Haula (1 Way Contract) $4,000,000 (4)
Craig Smith (1 Way Contract) $3,300,000 (5)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (3)
Mark Pysyk $2,733,000 (1)
Zach Bogosian (Out of Payroll) $2,000,000 (3)
Jon Merrill (1 Way Contract) $1,850,000 (3)
Dean Kukan (1 Way Contract) $1,650,000 (3)
Mike Reilly (1 Way Contract) $1,500,000 (5)
Chris Driedger $1,000,000 (2)
Liam Foudy $925,000 (3)
Kyle Clifford $900,000 (2)
Antti Suomela $770,000 (1)
Kirill Kaprizov $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2030 : $82,855,000
Year 2031 : $71,025,000
Year 2032 : $59,425,000
Year 2033 : $31,500,000
Salary Average Commitment
Year 2030 : $31,825,000
Year 2031 : $29,775,000
Year 2032 : $18,525,000
Year 2033 : $11,550,000
Salary Cap with 1 Way Contract
Year 2030 : $82,855,000
Year 2031 : $69,152,000
Year 2032 : $57,552,000
Year 2033 : $31,500,000

Farm Players Salaries

Oliver Wahlstrom $92,500 (3)
Dylan Wells $90,750 (4)
Colby Williams $90,000 (2)
Kody Clark $88,125 (3)
Jansen Harkins $88,125 (2)
Joseph Masonius $85,456 (3)
Vinny Lettieri $82,500 (3)
Jaret Anderson-Dolan $82,225 (4)
Joel Daccord $80,300 (4)
Adam Brooks $79,750 (3)
Alex Green $79,375 (2)
Riley Sutter $79,375 (3)
Will Bitten $79,375 (2)
Sheldon Rempal $77,000 (3)
Miikka Salomaki $77,000 (1)
Tanner Jago $77,000 (1)
Brady Norrish $77,000 (1)
Derek Sheppard $77,000 (1)
Morgan Barron $75,000 (3)
Steven Ruggiero $70,000 (4)
Cameron Darcy $0 (0)
Total Farm Players21
Salary Commitment
Year 2030 : $1,627,856
Year 2031 : $1,384,654
Year 2032 : $1,047,778
Year 2033 : $355,602
Salary Average Commitment
Year 2030 : $1,492,500
Year 2031 : $1,212,500
Year 2032 : $895,000
Year 2033 : $280,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Fortress
Level 1: 7000 - $100 - 5,166 - 73.80%
Level 2: 6000 - $60 - 5,713 - 95.21%
Level 3: 2500 - $50 - 1,760 - 70.40%
Level 4: 4500 - $25 - 4,218 - 93.73%
Luxury : 1500 - $180 - 1,128 - 75.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,414 - 70.69%
Farm Level 2: 1000 - $15 - 960 - 95.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,985 - 83.65%
Average Income per Game$1,871,302
Year to Date Revenue$76,723,402
Farm
Home Games Left0
Average Attendance - %2,374 - 79.12%
Average Income per Game$70,953
Year to Date Revenue$2,909,055

Expense

Pro Players Total Salaries$80,463,272
Farm Players Total Salaries$1,644,225
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,340,483
Farm Year To Date Expenses$2,640,457
Pro Salary Cap To Date$79,349,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$747,369
Pro Estimated Expenses$747,369
Farm Remaining Season Days0
Farm Expenses Per Days$25,425
Farm Estimated Expenses$0
Estimated Season Expenses$747,369
Season Salary Cap$80,463,272
Estimate Under Maximum Salary Cap of $96,170,000$15,706,728
Estimate Over Minimum Salary Cap of $60,200,000 $20,263,272
Current Bank Account$80,854,194
Projected Bank Account$80,106,825

Pro Players Salaries

John Tavares $12,000,000 (1)
Jeff Skinner (1 Way Contract) $9,000,000 (3)
Joe Pavelski $8,500,000 (2)
Kyle Connor (1 Way Contract) $7,142,857 (3)
Frederik Andersen $7,000,000 (3)
Matthew Tkachuk (1 Way Contract) $7,000,000 (3)
Nathan MacKinnon $6,850,000 (2)
Patric Hornqvist $6,000,000 (1)
Mathieu Perreault (1 Way Contract) $2,000,000 (3)
Nate Thompson $1,900,000 (1)
Brett Kulak (1 Way Contract) $1,850,000 (3)
Paul Byron $1,800,000 (1)
Joel Eriksson Ek $1,250,000 (2)
Vitaly Abramov $1,000,000 (1)
Dennis Cholowski $1,000,000 (1)
Ilya Samsonov $1,000,000 (1)
Alexandre Carrier $1,000,000 (1)
Kevin Lohan $951,665 (1)
Henri Jokiharju $925,000 (1)
Eric Knodel $800,000 (3)
Drake Batherson $793,750 (1)
Adam Hall $700,000 (1)
Brandon Montour $0 (0)
Alex DeBrincat $0 (0)
Josh Anderson $0 (0)
Total Pro Players25
Salary Commitment
Year 2030 : $80,463,272
Year 2031 : $51,392,857
Year 2032 : $34,792,857
Year 2033 : $0
Salary Average Commitment
Year 2030 : $27,218,750
Year 2031 : $16,950,000
Year 2032 : $6,600,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $80,463,272
Year 2031 : $51,392,857
Year 2032 : $34,792,857
Year 2033 : $0

Farm Players Salaries

Dylan Blujus $106,600 (1)
Dan Vladar $100,000 (1)
Kyle Capobianco $100,000 (1)
Nicolas Meloche $100,000 (1)
Juuso Valimaki $100,000 (1)
Spencer Martin $100,000 (1)
J.C. Beaudin $92,500 (2)
Jonah Gadjovich $88,125 (1)
Bobby MacIntyre $80,000 (1)
Chaz Reddekopp $77,000 (1)
Adam Hobson $70,000 (1)
Ryan Haggerty $70,000 (1)
Thomas Ziegler $70,000 (1)
Nikita Korostelev $70,000 (1)
Robert Francz $70,000 (1)
Dax Lauwers $70,000 (1)
Travis St. Denis $70,000 (1)
Kyle Quick $70,000 (1)
Laurent Dauphin $70,000 (1)
Adam Henrich $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $1,644,225
Year 2031 : $92,500
Year 2032 : $0
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,426,875
Year 2031 : $83,750
Year 2032 : $0
Year 2033 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 7000 - $75 - 6,746 - 96.37%
Level 2: 6000 - $60 - 5,717 - 95.29%
Level 3: 2500 - $35 - 2,412 - 96.49%
Level 4: 4500 - $20 - 4,413 - 98.07%
Luxury : 1500 - $200 - 1,020 - 67.97%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,410 - 70.49%
Farm Level 2: 1000 - $15 - 955 - 95.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,308 - 94.46%
Average Income per Game$1,826,114
Year to Date Revenue$74,870,656
Farm
Home Games Left0
Average Attendance - %2,365 - 78.84%
Average Income per Game$70,723
Year to Date Revenue$2,899,660

Expense

Pro Players Total Salaries$78,895,000
Farm Players Total Salaries$2,035,650
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,347,438
Farm Year To Date Expenses$2,639,244
Pro Salary Cap To Date$79,778,619
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$732,982
Pro Estimated Expenses$732,982
Farm Remaining Season Days0
Farm Expenses Per Days$26,785
Farm Estimated Expenses$0
Estimated Season Expenses$732,982
Season Salary Cap$78,195,000
Estimate Under Maximum Salary Cap of $96,170,000$17,975,000
Estimate Over Minimum Salary Cap of $60,200,000 $17,995,000
Current Bank Account$17,383,631
Projected Bank Account$16,650,649

Pro Players Salaries

P.K. Subban $9,000,000 (3)
Jamie Benn $9,000,000 (4)
Tyler Myers (1 Way Contract) $7,250,000 (4)
Jack Johnson $5,250,000 (4)
Frans Nielsen $5,100,000 (3)
Antti Raanta (1 Way Contract) $5,100,000 (3)
Mike Matheson $4,875,000 (2)
Milan Lucic $4,250,000 (1)
Tanner Pearson $3,750,000 (2)
Nick Holden $3,000,000 (1)
Corey Perry (1 Way Contract) $2,750,000 (3)
Anders Nilsson $2,600,000 (2)
Patrick Marleau $2,500,000 (1)
Alex Chiasson $2,150,000 (2)
Nick Cousins $1,900,000 (2)
Austin Watson $1,500,000 (5)
Austin Czarnik (1 Way Contract) $1,250,000 (2)
Alexandar Georgiev $1,100,000 (1)
Darren Raddysh $1,100,000 (1)
Alexander True $1,000,000 (4)
Xavier Ouellet $800,000 (3)
Antoine Roussel $800,000 (2)
Kevin Spinozzi $770,000 (1)
Dominik Simon (1 Way Contract) $700,000 (1)
Samuel Morin (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Liam O'Brien $700,000 (1)
Joakim Nordstrom $0 (0)
Michael Chaput $0 (0)
C.J. Smith $0 (0)
Total Pro Players29
Salary Commitment
Year 2030 : $78,895,000
Year 2031 : $64,775,000
Year 2032 : $46,750,000
Year 2033 : $24,000,000
Salary Average Commitment
Year 2030 : $66,900,000
Year 2031 : $53,425,000
Year 2032 : $45,950,000
Year 2033 : $23,350,000
Salary Cap with 1 Way Contract
Year 2030 : $78,195,000
Year 2031 : $64,075,000
Year 2032 : $46,750,000
Year 2033 : $24,000,000

Farm Players Salaries

Jesse Lees $150,000 (1)
Louis Domingue $125,000 (1)
Evan McEneny $120,000 (1)
John Quenneville $100,000 (2)
Thomas DiPauli $99,500 (2)
Rinat Valiev $92,000 (1)
Devin Williams $90,000 (1)
Stefan LeBlanc $90,000 (2)
Tom Parisi $82,500 (1)
Alexis D'Aoust $80,000 (1)
Luke Esposito $80,000 (2)
Eddie Wittchow $78,650 (1)
Cody Corbett $77,000 (1)
Maxime Lajoie $71,000 (3)
Niko Mikkola $70,000 (1)
Jonathon Martin $70,000 (1)
Michael Vecchione $70,000 (1)
Christopher Brown $70,000 (1)
Beau Bennett $70,000 (1)
Adam Morrison $70,000 (1)
Matt Berry $70,000 (1)
Chase De Leo $70,000 (1)
Jacob Middleton $70,000 (1)
Tyler Soy $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2030 : $2,035,650
Year 2031 : $440,500
Year 2032 : $71,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,641,250
Year 2031 : $325,000
Year 2032 : $65,000
Year 2033 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Asylum
Level 1: 7000 - $90 - 6,410 - 91.57%
Level 2: 6000 - $60 - 5,499 - 91.65%
Level 3: 2500 - $50 - 1,681 - 67.22%
Level 4: 4500 - $20 - 4,331 - 96.24%
Luxury : 1500 - $170 - 1,379 - 91.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.09%
Farm Level 2: 1000 - $15 - 968 - 96.79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,299 - 89.76%
Average Income per Game$1,954,692
Year to Date Revenue$80,142,374
Farm
Home Games Left0
Average Attendance - %2,870 - 95.66%
Average Income per Game$81,083
Year to Date Revenue$3,324,420

Expense

Pro Players Total Salaries$64,453,000
Farm Players Total Salaries$1,785,625
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,768,544
Farm Year To Date Expenses$5,841,172
Pro Salary Cap To Date$67,222,908
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$646,358
Pro Estimated Expenses$646,358
Farm Remaining Season Days0
Farm Expenses Per Days$55,631
Farm Estimated Expenses$0
Estimated Season Expenses$646,358
Season Salary Cap$60,653,000
Estimate Under Maximum Salary Cap of $96,170,000$35,517,000
Estimate Over Minimum Salary Cap of $60,200,000 $453,000
Current Bank Account$100,752,792
Projected Bank Account$100,106,434

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (5)
Devan Dubnyk $6,000,000 (1)
Adam Larsson $5,500,000 (2)
Niklas Hjalmarsson $5,500,000 (2)
Justin Abdelkader $4,750,000 (1)
Brian Elliott $4,500,000 (2)
David Backes (Out of Payroll) $4,000,000 (1)
Michael Grabner $2,800,000 (3)
Michal Kempny (1 Way Contract) $2,500,000 (4)
Dale Weise (1 Way Contract) $2,350,000 (1)
Jimmy Vesey (1 Way Contract) $2,275,000 (2)
Jordan Martinook (1 Way Contract) $2,000,000 (2)
Evan Rodrigues $2,000,000 (2)
Casey DeSmith $1,500,000 (4)
Zach Sanford (1 Way Contract) $1,500,000 (2)
Connor Carrick $1,500,000 (2)
Marian Gaborik (1 Way Contract) $1,300,000 (4)
Lucas Johansen $1,128,000 (2)
Luca Sbisa $1,100,000 (1)
Scott Wilson (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Collin Delia (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Frederik Gauthier $1,000,000 (2)
Phil Di Giuseppe (1 Way Contract) $1,000,000 (2)
Derrick Pouliot $1,000,000 (1)
Juuso Riikola $1,000,000 (2)
Kole Sherwood (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Cameron Clarke $750,000 (1)
Michael Hutchinson (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Nieto (1 Way Contract) $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2030 : $68,453,000
Year 2031 : $43,913,000
Year 2032 : $15,850,000
Year 2033 : $12,300,000
Salary Average Commitment
Year 2030 : $52,271,429
Year 2031 : $33,808,929
Year 2032 : $14,000,000
Year 2033 : $10,450,000
Salary Cap with 1 Way Contract
Year 2030 : $64,653,000
Year 2031 : $44,703,000
Year 2032 : $15,100,000
Year 2033 : $12,300,000

Farm Players Salaries

Troy Brouwer $100,000 (1)
Jesperi Kotkaniemi $92,500 (2)
Filip Chytil $92,500 (2)
Drew O'Connor $92,500 (3)
Austin Strand $92,500 (1)
Max Jones $92,500 (2)
Alexander Nylander $92,500 (2)
Paul Carey $90,000 (1)
Andrew Agozzino $90,000 (3)
Nathan Bastian $88,125 (3)
Conor Timmins $88,125 (1)
Trevor Carrick $88,000 (2)
Chris Nell $82,000 (4)
Ryan Stanton $80,000 (2)
Evan Cormier $80,000 (3)
Brandon Davidson $80,000 (1)
Keaton Middleton $79,375 (1)
Cole Candella $75,000 (2)
A.J. Greer $70,000 (2)
Jack Ramsey $70,000 (1)
Tyler Gaudet $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2030 : $1,785,625
Year 2031 : $1,106,375
Year 2032 : $432,625
Year 2033 : $82,000
Salary Average Commitment
Year 2030 : $1,754,375
Year 2031 : $1,084,375
Year 2032 : $410,000
Year 2033 : $70,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhil McGroin Centre
Level 1: 7000 - $76 - 6,897 - 98.53%
Level 2: 6000 - $53 - 5,794 - 96.56%
Level 3: 2500 - $35 - 2,445 - 97.80%
Level 4: 4500 - $21 - 4,395 - 97.66%
Luxury : 1500 - $151 - 1,437 - 95.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,462 - 73.10%
Farm Level 2: 1000 - $20 - 698 - 69.79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,967 - 97.52%
Average Income per Game$1,826,833
Year to Date Revenue$74,900,151
Farm
Home Games Left0
Average Attendance - %2,160 - 72.00%
Average Income per Game$72,441
Year to Date Revenue$2,970,080

Expense

Pro Players Total Salaries$97,040,000
Farm Players Total Salaries$1,936,875
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,115,731
Farm Year To Date Expenses$3,299,123
Pro Salary Cap To Date$83,810,445
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$945,321
Pro Estimated Expenses$945,321
Farm Remaining Season Days0
Farm Expenses Per Days$28,239
Farm Estimated Expenses$0
Estimated Season Expenses$945,321
Season Salary Cap$96,040,000
Estimate Under Maximum Salary Cap of $96,170,000$130,000
Estimate Over Minimum Salary Cap of $60,200,000 $35,840,000
Current Bank Account$101,176,254
Projected Bank Account$100,230,933

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (6)
Mikko Rantanen $9,250,000 (3)
Brayden Point (1 Way Contract) $6,750,000 (4)
Jordan Staal (1 Way Contract) $6,000,000 (5)
David Savard $6,000,000 (4)
Dougie Hamilton (1 Way Contract) $5,750,000 (2)
Travis Konecny $5,500,000 (3)
Jason Zucker $5,500,000 (1)
Brady Skjei (1 Way Contract) $5,250,000 (6)
J.T. Miller $5,250,000 (2)
TJ Brodie (1 Way Contract) $5,000,000 (5)
Nick Leddy (1 Way Contract) $5,000,000 (4)
Connor Murphy (1 Way Contract) $4,750,000 (2)
Darcy Kuemper (1 Way Contract) $4,500,000 (5)
Brendan Gallagher (1 Way Contract) $3,750,000 (2)
Jared McCann (1 Way Contract) $2,940,000 (4)
Alex Stalock (1 Way Contract) $1,300,000 (4)
Luke Kunin (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Joey Anderson (1 Way Contract) $925,000 (6)
Kailer Yamamoto $925,000 (2)
Miro Heiskanen $925,000 (2)
Robert Thomas $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2030 : $97,040,000
Year 2031 : $92,540,000
Year 2032 : $70,640,000
Year 2033 : $55,890,000
Salary Average Commitment
Year 2030 : $35,692,858
Year 2031 : $34,825,000
Year 2032 : $25,700,000
Year 2033 : $24,400,000
Salary Cap with 1 Way Contract
Year 2030 : $96,040,000
Year 2031 : $90,540,000
Year 2032 : $68,265,000
Year 2033 : $53,515,000

Farm Players Salaries

Sammy Blais $150,000 (5)
Anton Forsberg $135,000 (1)
Jonas Johansson $100,000 (2)
Christopher Gibson $100,000 (1)
Charlie Lindgren $100,000 (3)
Janne Kuokkanen $97,500 (2)
Adam Boqvist $92,500 (2)
Jake Walman $92,500 (4)
Isac Lundestrom $92,500 (3)
Eeli Tolvanen $92,500 (2)
Dylan Gambrell $88,125 (2)
Aleksi Heponiemi $88,125 (2)
Rasmus Asplund $88,125 (2)
Chad Krys $88,125 (1)
Fabian Zetterlund $83,750 (3)
Brendan Warren $83,750 (1)
Tim Soderlund $79,375 (2)
Beck Malenstyn $75,000 (2)
Matt Bartkowski $70,000 (1)
Joel Hanley $70,000 (1)
Adam Smith $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2030 : $1,936,875
Year 2031 : $1,342,500
Year 2032 : $526,250
Year 2033 : $250,000
Salary Average Commitment
Year 2030 : $1,675,714
Year 2031 : $1,147,500
Year 2032 : $385,625
Year 2033 : $154,375

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Centre of the Universe
Level 1: 7000 - $80 - 6,802 - 97.18%
Level 2: 6000 - $55 - 5,727 - 95.45%
Level 3: 2500 - $35 - 2,400 - 95.98%
Level 4: 4500 - $20 - 4,395 - 97.67%
Luxury : 1500 - $130 - 1,451 - 96.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,388 - 69.42%
Farm Level 2: 1000 - $20 - 675 - 67.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,776 - 96.63%
Average Income per Game$1,817,404
Year to Date Revenue$74,513,568
Farm
Home Games Left0
Average Attendance - %2,063 - 68.77%
Average Income per Game$69,032
Year to Date Revenue$2,830,320

Expense

Pro Players Total Salaries$82,182,190
Farm Players Total Salaries$1,655,125
Coaches Total Salaries$7,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,124,337
Farm Year To Date Expenses$2,151,209
Pro Salary Cap To Date$80,114,267
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$809,011
Pro Estimated Expenses$809,011
Farm Remaining Season Days0
Farm Expenses Per Days$20,722
Farm Estimated Expenses$0
Estimated Season Expenses$809,011
Season Salary Cap$81,107,192
Estimate Under Maximum Salary Cap of $96,170,000$15,062,808
Estimate Over Minimum Salary Cap of $60,200,000 $20,907,192
Current Bank Account$86,259,581
Projected Bank Account$85,450,570

Pro Players Salaries

Artemi Panarin $11,642,860 (4)
Evgeny Kuznetsov $7,800,000 (4)
Anders Lee (1 Way Contract) $7,000,000 (5)
Brock Nelson $6,000,000 (3)
Cam Atkinson (1 Way Contract) $5,875,000 (5)
Alex Goligoski (1 Way Contract) $5,350,000 (5)
Jaden Schwartz $5,350,000 (2)
Justin Braun (1 Way Contract) $5,000,000 (3)
John Klingberg (1 Way Contract) $4,250,000 (4)
Mikael Granlund (1 Way Contract) $3,750,000 (2)
Jaroslav Halak (1 Way Contract) $3,500,000 (3)
Phillip Danault $3,083,333 (1)
Jonathan Quick (1 Way Contract) $2,500,000 (5)
Wayne Simmonds (1 Way Contract) $1,504,000 (5)
Brad Hunt (1 Way Contract) $1,500,000 (2)
Austin Wagner (1 Way Contract) $1,133,000 (5)
-1 Way Contract Salary Cap : $58,000
Nathan Beaulieu (1 Way Contract) $1,000,000 (1)
David Kampf $1,000,000 (2)
Justin Bailey $1,000,000 (1)
Barclay Goodrow $935,000 (2)
Carl Gunnarsson (1 Way Contract) $889,000 (5)
Matt Irwin (1 Way Contract) $720,000 (4)
Josh Archibald $700,000 (4)
Braydon Coburn $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2030 : $82,182,190
Year 2031 : $76,398,857
Year 2032 : $63,863,857
Year 2033 : $49,363,857
Salary Average Commitment
Year 2030 : $41,685,144
Year 2031 : $38,760,144
Year 2032 : $31,745,144
Year 2033 : $21,820,144
Salary Cap with 1 Way Contract
Year 2030 : $81,107,192
Year 2031 : $75,323,856
Year 2032 : $62,788,856
Year 2033 : $48,288,856

Farm Players Salaries

Kevin Czuczman $100,000 (4)
Stefan Matteau $100,000 (1)
Mark Friedman $100,000 (5)
T.J. Brennan $100,000 (3)
Michael McNiven $100,000 (1)
Matt Donovan $100,000 (4)
Mitchell Stephens $100,000 (1)
Ken Agostino $99,000 (2)
Brandon Duhaime $92,500 (3)
Philippe Desrosiers $88,125 (1)
Lukas Vejdemo $85,000 (3)
Rodrigo Abols $81,750 (3)
Alex Dostie $79,375 (1)
Paul Cotter $79,375 (2)
Daniel Carr $70,000 (1)
Justin Dowling $70,000 (1)
Colin McDonald $70,000 (1)
Dylan Olsen $70,000 (1)
Andy Welinski $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2030 : $1,655,125
Year 2031 : $837,625
Year 2032 : $659,250
Year 2033 : $300,000
Salary Average Commitment
Year 2030 : $1,493,750
Year 2031 : $748,750
Year 2032 : $594,375
Year 2033 : $265,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Rock
Level 1: 7000 - $90 - 6,774 - 96.76%
Level 2: 6000 - $58 - 5,777 - 96.28%
Level 3: 2500 - $35 - 2,448 - 97.93%
Level 4: 4500 - $20 - 4,451 - 98.91%
Luxury : 1500 - $180 - 1,148 - 76.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.35%
Farm Level 2: 1000 - $15 - 958 - 95.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,598 - 95.80%
Average Income per Game$1,975,792
Year to Date Revenue$81,007,488
Farm
Home Games Left0
Average Attendance - %2,865 - 95.50%
Average Income per Game$81,117
Year to Date Revenue$3,325,790

Expense

Pro Players Total Salaries$78,141,700
Farm Players Total Salaries$2,000,029
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,707,151
Farm Year To Date Expenses$4,989,602
Pro Salary Cap To Date$77,845,665
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$771,942
Pro Estimated Expenses$771,942
Farm Remaining Season Days0
Farm Expenses Per Days$48,077
Farm Estimated Expenses$0
Estimated Season Expenses$771,942
Season Salary Cap$77,216,704
Estimate Under Maximum Salary Cap of $96,170,000$18,953,296
Estimate Over Minimum Salary Cap of $60,200,000 $17,016,704
Current Bank Account$117,774,707
Projected Bank Account$117,002,765

Pro Players Salaries

Claude Giroux $8,275,000 (3)
Phil Kessel (1 Way Contract) $6,800,000 (4)
Alec Martinez (Out of Payroll) $6,500,000 (2)
Jonathan Marchessault $6,000,000 (3)
Filip Forsberg (1 Way Contract) $6,000,000 (5)
Brayden Schenn (1 Way Contract) $6,000,000 (4)
Robin Lehner (1 Way Contract) $5,000,000 (5)
Shayne Gostisbehere $4,500,000 (4)
Andy Greene $4,500,000 (2)
Marco Scandella $4,500,000 (2)
Damon Severson (1 Way Contract) $4,166,700 (5)
Andrew Shaw (1 Way Contract) $3,900,000 (1)
Markus Nutivaara $2,700,000 (2)
Brock McGinn $2,100,000 (2)
Nick Bjugstad (1 Way Contract) $2,000,000 (4)
Brian Boyle (1 Way Contract) $2,000,000 (4)
Zach Aston-Reese $1,800,000 (3)
Valtteri Filppula (1 Way Contract) $1,200,000 (2)
Craig Anderson $1,150,000 (1)
Slater Koekkoek $1,000,000 (2)
Trevor Moore $1,000,000 (2)
Mikhail Sergachev (1 Way Contract) $1,000,000 (6)
Arrtu Ruotsalainen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Kevin Connauton $925,000 (2)
Travis Boyd (1 Way Contract) $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2030 : $84,641,700
Year 2031 : $83,391,700
Year 2032 : $58,266,700
Year 2033 : $41,266,700
Salary Average Commitment
Year 2030 : $34,394,645
Year 2031 : $32,548,216
Year 2032 : $10,855,358
Year 2033 : $8,130,358
Salary Cap with 1 Way Contract
Year 2030 : $83,716,696
Year 2031 : $78,666,696
Year 2032 : $53,541,700
Year 2033 : $37,466,700

Farm Players Salaries

Brendan Guhle $110,000 (4)
Oscar Dansk $100,000 (1)
Evgeny Svechnikov $100,000 (3)
Dylan Coghlan $100,000 (3)
Dysin Mayo $93,500 (3)
Colton Point $92,500 (2)
Klim Kostin (Out of Payroll) $92,500 (2)
Lane Pederson $92,500 (2)
Martin Fehervary $88,125 (3)
J.J. Piccinich $87,500 (1)
Merrick Madsen $85,154 (1)
Phelix Martineau $85,000 (3)
Sean Day $83,750 (4)
Reilly Walsh $83,750 (3)
Jan Drozg $81,000 (4)
Kyle Olson $79,375 (3)
Declan Chisholm $75,000 (2)
Logan O'Connor $72,500 (4)
Sasha Chmelevski $70,375 (3)
Matt Bradley $70,000 (2)
Travis Barron $70,000 (2)
Ryan Lohin $70,000 (1)
Kyle Bauman $70,000 (1)
Jake Hildebrand $70,000 (4)
Fedor Gordeev $70,000 (3)
Total Farm Players25
Salary Commitment
Year 2030 : $2,092,529
Year 2031 : $1,703,083
Year 2032 : $1,210,583
Year 2033 : $426,000
Salary Average Commitment
Year 2030 : $1,895,375
Year 2031 : $1,536,000
Year 2032 : $1,071,000
Year 2033 : $381,875

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNasseau Colisieum
Level 1: 7000 - $85 - 6,678 - 95.41%
Level 2: 6000 - $52 - 5,834 - 97.23%
Level 3: 2500 - $34 - 2,421 - 96.85%
Level 4: 4500 - $18 - 4,448 - 98.84%
Luxury : 1500 - $165 - 1,427 - 95.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.22%
Farm Level 2: 1000 - $15 - 965 - 96.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,808 - 96.78%
Average Income per Game$1,890,601
Year to Date Revenue$77,514,652
Farm
Home Games Left0
Average Attendance - %2,850 - 94.98%
Average Income per Game$80,431
Year to Date Revenue$3,297,685

Expense

Pro Players Total Salaries$75,187,500
Farm Players Total Salaries$1,598,575
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,396,394
Farm Year To Date Expenses$1,754,464
Pro Salary Cap To Date$74,482,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$698,968
Pro Estimated Expenses$698,968
Farm Remaining Season Days0
Farm Expenses Per Days$16,332
Farm Estimated Expenses$0
Estimated Season Expenses$698,968
Season Salary Cap$72,200,000
Estimate Under Maximum Salary Cap of $96,170,000$23,970,000
Estimate Over Minimum Salary Cap of $60,200,000 $12,000,000
Current Bank Account$138,405,542
Projected Bank Account$137,706,574

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (4)
Ryan O'Reilly $7,500,000 (2)
Brad Marchand $7,000,000 (2)
Ryan McDonagh $6,500,000 (2)
Erik Johnson $6,500,000 (2)
William Karlsson (1 Way Contract) $6,250,000 (6)
Mattias Ekholm $4,000,000 (2)
Sam Reinhart (1 Way Contract) $3,650,000 (2)
Jonathan Bernier (1 Way Contract) $3,000,000 (2)
Kevin Fiala (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,925,000
Oskar Sundqvist (1 Way Contract) $2,750,000 (3)
Derek Forbort $2,600,000 (2)
Calle Jarnkrok (1 Way Contract) $2,000,000 (5)
MacKenzie Weegar (1 Way Contract) $1,600,000 (1)
Johan Larsson (1 Way Contract) $1,550,000 (3)
Jake Debrusk (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $175,000
Anthony DeAngelo (1 Way Contract) $1,000,000 (1)
Carter Verhaeghe (1 Way Contract) $1,000,000 (3)
Sean Walker $995,000 (2)
Christian Wolanin $990,000 (3)
John Hayden (1 Way Contract) $990,000 (2)
Callum Booth $875,000 (1)
Cameron Johnson $850,000 (2)
Warren Foegele (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2030 : $75,187,500
Year 2031 : $76,510,000
Year 2032 : $29,215,000
Year 2033 : $16,400,000
Salary Average Commitment
Year 2030 : $30,016,072
Year 2031 : $27,909,822
Year 2032 : $15,243,750
Year 2033 : $7,600,000
Salary Cap with 1 Way Contract
Year 2030 : $72,200,000
Year 2031 : $68,725,000
Year 2032 : $25,140,000
Year 2033 : $16,750,000

Farm Players Salaries

Tyler Wotherspoon $100,000 (3)
Blake Siebenaler $100,000 (1)
Reece Willcox $100,000 (1)
Gabriel Carlsson $92,500 (1)
Dennis Gilbert $92,500 (3)
Logan Brown $92,500 (2)
Kristian Vesalainen $92,500 (2)
Aleksi Saarela $92,200 (2)
Eetu Luostarinen $88,125 (3)
Christian Jaros $84,000 (2)
Tommy Novak $83,750 (3)
Brett Seney $83,500 (2)
Parker Gahagen $77,000 (1)
Austin Farley $70,000 (1)
David Ayres $70,000 (1)
Chris Schmidt $70,000 (1)
Michael McCarron $70,000 (1)
Brent Pedersen $70,000 (1)
Erik Gustafsson $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2030 : $1,598,575
Year 2031 : $824,700
Year 2032 : $372,500
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,461,875
Year 2031 : $739,375
Year 2032 : $320,625
Year 2033 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameGWC Gardens
Level 1: 7000 - $90 - 6,809 - 97.28%
Level 2: 6000 - $60 - 5,854 - 97.56%
Level 3: 2500 - $50 - 1,848 - 73.90%
Level 4: 4500 - $20 - 4,462 - 99.16%
Luxury : 1500 - $170 - 1,456 - 97.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.62%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,429 - 95.02%
Average Income per Game$2,075,941
Year to Date Revenue$85,113,581
Farm
Home Games Left0
Average Attendance - %2,881 - 96.05%
Average Income per Game$81,469
Year to Date Revenue$3,340,245

Expense

Pro Players Total Salaries$93,096,429
Farm Players Total Salaries$2,364,167
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,328,413
Farm Year To Date Expenses$4,117,711
Pro Salary Cap To Date$83,079,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$909,142
Pro Estimated Expenses$909,142
Farm Remaining Season Days0
Farm Expenses Per Days$30,425
Farm Estimated Expenses$0
Estimated Season Expenses$909,142
Season Salary Cap$91,096,432
Estimate Under Maximum Salary Cap of $96,170,000$5,073,568
Estimate Over Minimum Salary Cap of $60,200,000 $30,896,432
Current Bank Account$161,637,380
Projected Bank Account$160,728,238

Pro Players Salaries

Anze Kopitar $10,000,000 (5)
Henrik Lundqvist $8,500,000 (1)
T.J. Oshie $7,640,000 (3)
Alex Pietrangelo (1 Way Contract) $6,850,000 (6)
Patrik Laine $6,750,000 (4)
Mark Scheifele $6,125,000 (3)
Jake Guentzel $6,000,000 (4)
Gabriel Landeskog $5,571,429 (2)
Mikko Koivu $5,500,000 (1)
Rasmus Ristolainen $5,400,000 (2)
Josh Bailey $5,000,000 (1)
Ben Chiarot (1 Way Contract) $3,500,000 (5)
Joel Edmundson (1 Way Contract) $3,100,000 (5)
Greg Pateryn $2,250,000 (1)
Adrian Kempe (1 Way Contract) $2,000,000 (3)
Mirco Mueller (1 Way Contract) $1,500,000 (3)
Ivan Barbashev (1 Way Contract) $1,475,000 (3)
Jack Roslovic (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Ryan Lomberg (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Samuel Girard $985,000 (6)
Gemel Smith $800,000 (2)
Ben Street $750,000 (1)
Keith Kinkaid $700,000 (1)
Adam Cracknell $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2030 : $93,096,429
Year 2031 : $76,721,086
Year 2032 : $64,224,657
Year 2033 : $43,550,000
Salary Average Commitment
Year 2030 : $30,071,250
Year 2031 : $21,821,250
Year 2032 : $18,621,250
Year 2033 : $5,325,000
Salary Cap with 1 Way Contract
Year 2030 : $91,096,432
Year 2031 : $67,696,428
Year 2032 : $55,925,000
Year 2033 : $37,185,000

Farm Players Salaries

Carter Hart $250,000 (3)
Pat Nagle $200,000 (1)
Olli Juolevi $124,000 (4)
Ken Appleby $100,000 (1)
Louie Belpedio $100,000 (3)
Jake Bean $100,000 (2)
Jalen Chatfield $100,000 (1)
Sam Anas $100,000 (1)
Kevin Lankinen $92,500 (1)
Mitchell Chaffee $92,500 (2)
Morgan Frost $92,500 (3)
Jett Woo $88,125 (3)
Ian Mitchell $88,125 (3)
Jesper Boqvist $88,125 (3)
Jason Robertson $88,125 (3)
Paul Thompson $80,000 (1)
Cal O'Reilly $80,000 (1)
Dmitry Sokolov $76,500 (4)
Joachim Blichfeld $73,667 (3)
Cody Goloubef $70,000 (1)
Blaine Byron $70,000 (1)
Joseph LaBate $70,000 (1)
Lucas Elvenes $70,000 (3)
Mathieu Brisebois $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2030 : $2,364,167
Year 2031 : $1,321,250
Year 2032 : $1,128,750
Year 2033 : $200,500
Salary Average Commitment
Year 2030 : $2,043,125
Year 2031 : $1,078,125
Year 2032 : $893,125
Year 2033 : $158,750

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - $85 - 6,795 - 97.07%
Level 2: 6000 - $60 - 5,810 - 96.83%
Level 3: 2500 - $44 - 2,391 - 95.65%
Level 4: 4500 - $27 - 4,306 - 95.69%
Luxury : 1500 - $225 - 928 - 61.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.09%
Farm Level 2: 1000 - $15 - 958 - 95.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,230 - 94.09%
Average Income per Game$2,021,180
Year to Date Revenue$82,868,393
Farm
Home Games Left0
Average Attendance - %2,840 - 94.66%
Average Income per Game$80,234
Year to Date Revenue$3,289,575

Expense

Pro Players Total Salaries$76,620,000
Farm Players Total Salaries$1,901,975
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,918,297
Farm Year To Date Expenses$2,817,277
Pro Salary Cap To Date$73,927,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$712,110
Pro Estimated Expenses$712,110
Farm Remaining Season Days0
Farm Expenses Per Days$27,904
Farm Estimated Expenses$0
Estimated Season Expenses$712,110
Season Salary Cap$76,620,000
Estimate Under Maximum Salary Cap of $96,170,000$19,550,000
Estimate Over Minimum Salary Cap of $60,200,000 $16,420,000
Current Bank Account$58,056,632
Projected Bank Account$57,344,522

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Leon Draisaitl (1 Way Contract) $8,500,000 (5)
Charlie Coyle (1 Way Contract) $5,400,000 (3)
Jared Spurgeon $5,187,500 (1)
Tyler Toffoli (1 Way Contract) $4,600,000 (1)
Jordan Binnington (Out of Payroll) $4,400,000 (2)
Andrew Cogliano $4,000,000 (1)
Kris Russell $3,800,000 (2)
Mike Smith (1 Way Contract) $3,750,000 (2)
Brett Connolly $3,500,000 (3)
Zack Kassian (1 Way Contract) $3,200,000 (4)
Richard Panik $2,750,000 (3)
Zack Smith $2,750,000 (2)
Joel Kellman $1,800,000 (4)
Matt Grzelcyk (1 Way Contract) $1,400,000 (1)
Trevor Lewis (1 Way Contract) $1,250,000 (1)
Chad Ruhwedel $1,100,000 (1)
Paul Ladue $1,000,000 (1)
Boo Nieves $1,000,000 (1)
Max Comtois (1 Way Contract) $925,000 (2)
Joakim Ryan $907,500 (1)
Christian Folin (1 Way Contract) $800,000 (2)
Cameron Gaunce $700,000 (3)
Dylan Sikura $700,000 (1)
Kiefer Sherwood $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2030 : $76,620,000
Year 2031 : $42,275,000
Year 2032 : $25,850,000
Year 2033 : $13,500,000
Salary Average Commitment
Year 2030 : $30,023,216
Year 2031 : $17,992,858
Year 2032 : $5,317,858
Year 2033 : $2,450,000
Salary Cap with 1 Way Contract
Year 2030 : $76,620,000
Year 2031 : $42,275,000
Year 2032 : $25,850,000
Year 2033 : $13,500,000

Farm Players Salaries

Jordan Gross $130,000 (1)
Aaron Ness $100,000 (3)
Gustav Olofsson $100,000 (2)
Mike Condon $100,000 (4)
Greg Carey $100,000 (4)
Gabriel Bourque $100,000 (4)
Emil Larmi $92,500 (1)
Michael Houser $86,350 (1)
Nathan Schnarr $83,750 (2)
Glenn Gawdin $79,375 (1)
Jeffrey Viel $78,000 (2)
Vincent Desharnais $77,000 (1)
Marian Studenic $75,000 (2)
Matt Fonteyne $70,000 (1)
Evan Weinger $70,000 (1)
Aaron Johnson $70,000 (1)
Ivan Kosorenkov $70,000 (1)
Jake Lucchini $70,000 (1)
Kurtis Gabriel $70,000 (1)
Will Merchant $70,000 (1)
Peter Abbandonato $70,000 (1)
Hunter Drew $70,000 (2)
Jayden Halbgewachs $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2030 : $1,901,975
Year 2031 : $806,750
Year 2032 : $400,000
Year 2033 : $300,000
Salary Average Commitment
Year 2030 : $1,824,950
Year 2031 : $758,075
Year 2032 : $400,000
Year 2033 : $300,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - $150 - 3,600 - 51.42%
Level 2: 6000 - $110 - 2,766 - 46.11%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,043 - 69.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,095 - 54.73%
Farm Level 2: 1000 - $30 - 449 - 44.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,209 - 47.48%
Average Income per Game$1,959,088
Year to Date Revenue$80,322,590
Farm
Home Games Left0
Average Attendance - %1,544 - 51.46%
Average Income per Game$68,207
Year to Date Revenue$2,796,470

Expense

Pro Players Total Salaries$86,085,416
Farm Players Total Salaries$1,660,875
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,034,216
Farm Year To Date Expenses$2,671,839
Pro Salary Cap To Date$82,089,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$844,820
Pro Estimated Expenses$844,820
Farm Remaining Season Days0
Farm Expenses Per Days$25,585
Farm Estimated Expenses$0
Estimated Season Expenses$844,820
Season Salary Cap$86,085,416
Estimate Under Maximum Salary Cap of $96,170,000$10,084,584
Estimate Over Minimum Salary Cap of $60,200,000 $25,885,416
Current Bank Account$101,150,554
Projected Bank Account$100,305,734

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $15,000,000 (3)
Ben Bishop $9,200,000 (4)
Zdeno Chara $9,000,000 (2)
Mats Zuccarello-Aasen $6,000,000 (3)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
Esa Lindell (1 Way Contract) $5,800,000 (4)
Martin Jones $5,750,000 (1)
Colton Parayko (1 Way Contract) $5,500,000 (4)
Bo Horvat (1 Way Contract) $5,500,000 (6)
Elias Lindholm (1 Way Contract) $4,850,000 (6)
James Neal $2,500,000 (3)
Dmitry Kulikov (1 Way Contract) $1,500,000 (4)
Ryan Donato $1,500,000 (3)
Steven Santini $1,416,666 (1)
Nathan Gerbe $1,300,000 (4)
Nick Deslauriers $1,000,000 (4)
Brogan Rafferty $925,000 (2)
Nico Sturm (1 Way Contract) $925,000 (4)
Kurtis MacDermid (1 Way Contract) $875,000 (4)
Ashton Sautner $850,000 (2)
Ryan Jones $793,750 (1)
Total Pro Players21
Salary Commitment
Year 2030 : $86,085,416
Year 2031 : $78,125,000
Year 2032 : $67,350,000
Year 2033 : $42,350,000
Salary Average Commitment
Year 2030 : $49,379,465
Year 2031 : $47,054,465
Year 2032 : $36,529,465
Year 2033 : $18,148,215
Salary Cap with 1 Way Contract
Year 2030 : $86,085,416
Year 2031 : $78,125,000
Year 2032 : $67,350,000
Year 2033 : $42,350,000

Farm Players Salaries

Colin White $120,000 (1)
Martin Ouellette $110,000 (2)
Nathan Noel $97,500 (4)
Josef Korenar $95,000 (1)
Austin Rueschhoff $92,500 (3)
Danil Yurtaykin $92,500 (1)
Nolan Vesey $90,000 (2)
Chris Leblanc $85,000 (3)
Noah Gregor $79,375 (2)
Robbie Payne $77,000 (2)
Matt Salhany $77,000 (3)
Nate Prosser $75,000 (3)
James Melindy $75,000 (2)
Tyler Bird $75,000 (1)
Chris Martenet $70,000 (1)
Mathieu Gagnon $70,000 (1)
Adam Marsh $70,000 (1)
Dennis Ezhov $70,000 (1)
Michael Joly $70,000 (1)
Aaron Marvin $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $1,660,875
Year 2031 : $859,000
Year 2032 : $427,000
Year 2033 : $97,500
Salary Average Commitment
Year 2030 : $1,493,750
Year 2031 : $728,125
Year 2032 : $377,500
Year 2033 : $79,375

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 7000 - $77 - 6,784 - 96.91%
Level 2: 6000 - $64 - 4,815 - 80.26%
Level 3: 2500 - $45 - 1,997 - 79.89%
Level 4: 4500 - $32 - 3,242 - 72.04%
Luxury : 1500 - $120 - 1,492 - 99.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 1,965 - 98.25%
Farm Level 2: 1000 - $18 - 778 - 77.79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,330 - 85.25%
Average Income per Game$1,792,679
Year to Date Revenue$73,499,842
Farm
Home Games Left0
Average Attendance - %2,743 - 91.43%
Average Income per Game$69,022
Year to Date Revenue$2,829,922

Expense

Pro Players Total Salaries$96,419,500
Farm Players Total Salaries$1,470,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,830,670
Farm Year To Date Expenses$2,971,849
Pro Salary Cap To Date$82,589,801
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$895,592
Pro Estimated Expenses$895,592
Farm Remaining Season Days0
Farm Expenses Per Days$23,750
Farm Estimated Expenses$0
Estimated Season Expenses$895,592
Season Salary Cap$89,987,496
Estimate Under Maximum Salary Cap of $96,170,000$6,182,504
Estimate Over Minimum Salary Cap of $60,200,000 $29,787,496
Current Bank Account$178,863,289
Projected Bank Account$177,967,697

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (5)
Blake Wheeler $8,250,000 (3)
Jeff Carter $8,000,000 (1)
Johnny Gaudreau $6,750,000 (2)
Mark Giordano (1 Way Contract) $6,750,000 (4)
Aleksander Barkov $5,900,000 (2)
Seth Jones $5,400,000 (1)
Jaccob Slavin $5,300,000 (1)
Roman Josi $4,000,000 (1)
Ryan Kesler $3,750,000 (1)
Andrei Vasilevskiy $3,500,000 (1)
Victor Olofsson $3,500,000 (4)
Colton Sissons (Out of Payroll) $2,850,000 (4)
Jason Demers $2,430,000 (1)
Jordan Eberle (1 Way Contract) $1,982,500 (3)
Thomas Chabot $1,150,000 (2)
Darnell Nurse (1 Way Contract) $1,100,000 (4)
Tristan Jarry (1 Way Contract) $1,000,000 (1)
Denis Gurianov (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Martin Necas (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Troy Terry (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Tyler Bertuzzi (1 Way Contract) $925,000 (5)
Brandon Carlo (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Pierre Engvall (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Roope Hintz (1 Way Contract) $882,000 (6)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $850,000 (4)
-1 Way Contract Salary Cap : $0
Tyler Ennis (1 Way Contract) $700,000 (4)
Nic Dowd (1 Way Contract) $700,000 (4)
Chris Wagner $700,000 (2)
Total Pro Players30
Salary Commitment
Year 2030 : $99,269,500
Year 2031 : $76,932,500
Year 2032 : $62,432,500
Year 2033 : $49,350,000
Salary Average Commitment
Year 2030 : $33,815,180
Year 2031 : $15,678,930
Year 2032 : $12,375,358
Year 2033 : $9,511,608
Salary Cap with 1 Way Contract
Year 2030 : $92,837,496
Year 2031 : $59,457,500
Year 2032 : $44,957,500
Year 2033 : $34,725,000

Farm Players Salaries

Travis Sanheim $125,000 (2)
Oliver Kylington $100,000 (4)
Henrik Borgstrom $100,000 (2)
Jordan Greenway $100,000 (2)
Jacob Larsson $100,000 (4)
Anders Bjork $100,000 (1)
Erik Brannstrom $92,500 (4)
Joel Farabee $92,500 (3)
Ryan Lindgren $92,500 (3)
Brady Tkachuk $92,500 (2)
Andrew Mangiapane $90,000 (1)
Noah Juulsen $86,500 (3)
Jesper Bratt $82,500 (3)
Rudolfs Balcers $76,000 (4)
Troy Grosenick $70,000 (1)
Mike Morrison $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2030 : $1,470,000
Year 2031 : $1,152,500
Year 2032 : $735,000
Year 2033 : $392,500
Salary Average Commitment
Year 2030 : $1,315,625
Year 2031 : $1,030,000
Year 2032 : $664,375
Year 2033 : $348,125

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameEA Sports Shark Tank
Level 1: 7000 - $150 - 3,465 - 49.50%
Level 2: 6000 - $100 - 2,938 - 48.97%
Level 3: 2500 - $45 - 1,925 - 76.99%
Level 4: 4500 - $40 - 2,468 - 54.84%
Luxury : 1500 - $150 - 1,426 - 95.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.11%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,222 - 56.85%
Average Income per Game$1,807,115
Year to Date Revenue$74,091,705
Farm
Home Games Left0
Average Attendance - %2,844 - 94.82%
Average Income per Game$80,312
Year to Date Revenue$3,292,780

Expense

Pro Players Total Salaries$77,094,500
Farm Players Total Salaries$1,814,400
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,467,557
Farm Year To Date Expenses$2,872,314
Pro Salary Cap To Date$78,027,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$766,922
Pro Estimated Expenses$766,922
Farm Remaining Season Days0
Farm Expenses Per Days$27,062
Farm Estimated Expenses$0
Estimated Season Expenses$766,922
Season Salary Cap$77,094,500
Estimate Under Maximum Salary Cap of $96,170,000$19,075,500
Estimate Over Minimum Salary Cap of $60,200,000 $16,894,500
Current Bank Account$75,970,777
Projected Bank Account$75,203,855

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (4)
Jonathan Toews (1 Way Contract) $11,500,000 (5)
Sergei Bobrovsky $10,000,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (5)
Jakob Chychrun (1 Way Contract) $5,060,000 (5)
Jakub Vrana $3,350,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (5)
Ondrej Kase (1 Way Contract) $2,600,000 (3)
Andrew Copp (1 Way Contract) $2,300,000 (3)
Anthony Beauvillier (1 Way Contract) $2,100,000 (3)
Jake Allen $2,000,000 (4)
Marcus Sorensen $1,500,000 (2)
Robert Hagg (1 Way Contract) $1,300,000 (3)
Jacob de La Rose $1,250,000 (3)
Alex Barre-Boulet $1,017,500 (2)
Dylan Strome (1 Way Contract) $1,000,000 (2)
Quinn Hughes $925,000 (2)
Igor Shesterkin $925,000 (2)
Conor Garland (1 Way Contract) $910,000 (3)
Ethan Bear $907,000 (2)
Total Pro Players21
Salary Commitment
Year 2030 : $77,094,500
Year 2031 : $80,334,500
Year 2032 : $74,060,000
Year 2033 : $48,010,000
Salary Average Commitment
Year 2030 : $20,186,608
Year 2031 : $20,186,608
Year 2032 : $15,174,108
Year 2033 : $5,050,000
Salary Cap with 1 Way Contract
Year 2030 : $77,094,500
Year 2031 : $77,094,500
Year 2032 : $70,820,000
Year 2033 : $47,010,000

Farm Players Salaries

Casey Fitzgerald $109,000 (5)
Parker Wotherspoon $108,000 (6)
Taylor Raddysh $105,000 (3)
Keegan Kolesar $104,000 (3)
Filip Chlapik $100,000 (1)
Blake Speers $97,500 (3)
Michael Brodzinski $94,500 (1)
Zach Gallant (Out of Payroll) $92,500 (3)
Dylan Samberg $88,125 (2)
Mario Ferraro $88,125 (4)
Matthew Strome $85,000 (3)
Luke Green $84,000 (6)
Spencer Smallman $82,500 (3)
Marko Dano $80,000 (3)
Ian Scott $79,325 (2)
Ross Colton $79,325 (3)
Michael Pezzetta $77,000 (3)
Matteo Gennaro $73,000 (3)
Jason Holland $70,000 (1)
Antoine Waked $70,000 (3)
Jacob Ingham $70,000 (3)
Steve Kelly $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $1,906,900
Year 2031 : $1,673,950
Year 2032 : $1,506,500
Year 2033 : $422,000
Salary Average Commitment
Year 2030 : $1,629,275
Year 2031 : $1,359,275
Year 2032 : $1,191,825
Year 2033 : $301,875

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaavis Center
Level 1: 7000 - $85 - 6,751 - 96.44%
Level 2: 6000 - $60 - 5,679 - 94.66%
Level 3: 2500 - $44 - 2,404 - 96.17%
Level 4: 4500 - $27 - 4,351 - 96.70%
Luxury : 1500 - $225 - 929 - 61.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 970 - 97.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,115 - 93.56%
Average Income per Game$2,007,028
Year to Date Revenue$82,288,155
Farm
Home Games Left0
Average Attendance - %2,859 - 95.30%
Average Income per Game$80,659
Year to Date Revenue$3,307,020

Expense

Pro Players Total Salaries$82,480,000
Farm Players Total Salaries$1,750,417
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,399,128
Farm Year To Date Expenses$2,769,014
Pro Salary Cap To Date$78,922,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$779,633
Pro Estimated Expenses$779,633
Farm Remaining Season Days0
Farm Expenses Per Days$26,446
Farm Estimated Expenses$0
Estimated Season Expenses$779,633
Season Salary Cap$82,480,000
Estimate Under Maximum Salary Cap of $96,170,000$13,690,000
Estimate Over Minimum Salary Cap of $60,200,000 $22,280,000
Current Bank Account$127,915,632
Projected Bank Account$127,135,999

Pro Players Salaries

Tuukka Rask $11,500,000 (3)
Drew Doughty $11,000,000 (3)
Kris Letang $8,000,000 (1)
Mika Zibanejad (1 Way Contract) $5,350,000 (4)
Brenden Dillon (1 Way Contract) $5,000,000 (5)
Chris Tanev $5,000,000 (4)
Chris Kreider (1 Way Contract) $4,625,000 (6)
Radko Gudas (1 Way Contract) $4,200,000 (4)
Cody Eakin (1 Way Contract) $3,850,000 (1)
Lars Eller (1 Way Contract) $3,500,000 (3)
Andreas Johnsson $3,400,000 (3)
Joel Armia (1 Way Contract) $2,600,000 (3)
Alex Iafallo (1 Way Contract) $2,425,000 (2)
Jesper Fast (1 Way Contract) $2,000,000 (5)
Ryan Hartman (1 Way Contract) $1,900,000 (2)
Cedric Paquette (1 Way Contract) $1,650,000 (3)
Jake Virtanen (1 Way Contract) $1,250,000 (4)
Mason Appleton (1 Way Contract) $975,000 (3)
Nick Paul (1 Way Contract) $970,000 (4)
Matt Roy $920,000 (1)
Martin Frk (1 Way Contract) $900,000 (4)
Andrew Hammond $750,000 (3)
Charles Williams $715,000 (1)
Total Pro Players23
Salary Commitment
Year 2030 : $82,480,000
Year 2031 : $72,575,000
Year 2032 : $68,250,000
Year 2033 : $32,850,000
Salary Average Commitment
Year 2030 : $41,489,287
Year 2031 : $32,176,787
Year 2032 : $29,726,787
Year 2033 : $14,704,465
Salary Cap with 1 Way Contract
Year 2030 : $82,480,000
Year 2031 : $68,995,000
Year 2032 : $64,670,000
Year 2033 : $29,295,000

Farm Players Salaries

Michael Spacek $99,500 (1)
Brayden Burke $92,500 (3)
Chase Priskie $92,500 (2)
Emil Bemstrom $92,500 (4)
Sami Niku $91,667 (1)
Karlis Cukste $90,750 (2)
Dakota Joshua $90,000 (2)
Giovanni Fiore $90,000 (2)
Nolan Stevens $90,000 (3)
Otto Somppi $90,000 (3)
Scott Perunovich $88,125 (2)
Zack MacEwen $86,000 (1)
Nick Henry $85,000 (3)
Noel Hoefenmayer $79,375 (1)
Jake Paterson $72,500 (1)
Evan Weninger $70,000 (1)
Dawson Barteaux $70,000 (2)
John Leonard $70,000 (2)
Ben Jones $70,000 (4)
Jake Ryczek $70,000 (1)
Mathias Laferriere $70,000 (2)
Aaron Luchuk $0 (0)
Total Farm Players22
Salary Commitment
Year 2030 : $1,750,417
Year 2031 : $1,197,625
Year 2032 : $536,250
Year 2033 : $169,500
Salary Average Commitment
Year 2030 : $1,541,000
Year 2031 : $1,029,750
Year 2032 : $448,125
Year 2033 : $145,625

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameElectric Storm Centre
Level 1: 7000 - $85 - 6,791 - 97.01%
Level 2: 6000 - $60 - 5,745 - 95.76%
Level 3: 2500 - $44 - 2,363 - 94.52%
Level 4: 4500 - $27 - 4,349 - 96.65%
Luxury : 1500 - $225 - 912 - 60.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.34%
Farm Level 2: 1000 - $15 - 963 - 96.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,161 - 93.77%
Average Income per Game$2,009,364
Year to Date Revenue$82,383,929
Farm
Home Games Left0
Average Attendance - %2,850 - 95.00%
Average Income per Game$80,485
Year to Date Revenue$3,299,880

Expense

Pro Players Total Salaries$86,150,000
Farm Players Total Salaries$2,114,062
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,615,605
Farm Year To Date Expenses$3,047,475
Pro Salary Cap To Date$77,837,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$845,413
Pro Estimated Expenses$845,413
Farm Remaining Season Days0
Farm Expenses Per Days$29,943
Farm Estimated Expenses$0
Estimated Season Expenses$845,413
Season Salary Cap$84,300,000
Estimate Under Maximum Salary Cap of $96,170,000$11,870,000
Estimate Over Minimum Salary Cap of $60,200,000 $24,100,000
Current Bank Account$162,609,302
Projected Bank Account$161,763,889

Pro Players Salaries

Mark Stone $9,500,000 (3)
Duncan Keith $8,200,000 (3)
Marc-Edouard Vlasic $7,000,000 (2)
Marc Staal $6,500,000 (1)
Sean Monahan $6,375,000 (2)
Kyle Turris $6,000,000 (1)
Kyle Palmieri $5,500,000 (2)
Nino Niederreiter (1 Way Contract) $5,250,000 (3)
Ryan Pulock (1 Way Contract) $5,000,000 (4)
Alex Killorn $4,450,000 (2)
Carter Hutton $3,500,000 (2)
Joe Thornton (1 Way Contract) $3,200,000 (5)
Derick Brassard $3,000,000 (2)
Mark Borowiecki $2,250,000 (2)
Michael Raffl (1 Way Contract) $1,600,000 (2)
Pierre-Edouard Bellemare (1 Way Contract) $1,400,000 (3)
Trevor van Riemsdyk (1 Way Contract) $1,400,000 (3)
Sean Kuraly $1,275,000 (2)
Elvis Merzlikins (Out of Payroll) $1,000,000 (2)
Byron Froese $1,000,000 (4)
Travis Dermott (1 Way Contract) $1,000,000 (2)
Joel Kiviranta (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jordy Bellerive (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Gage Quinney $900,000 (2)
Total Pro Players24
Salary Commitment
Year 2030 : $87,150,000
Year 2031 : $74,650,000
Year 2032 : $34,950,000
Year 2033 : $9,200,000
Salary Average Commitment
Year 2030 : $40,126,786
Year 2031 : $33,626,786
Year 2032 : $20,339,286
Year 2033 : $4,900,000
Salary Cap with 1 Way Contract
Year 2030 : $85,300,000
Year 2031 : $72,800,000
Year 2032 : $34,950,000
Year 2033 : $9,200,000

Farm Players Salaries

Joe Hicketts $125,000 (1)
Jeremy Roy $100,000 (4)
Matt Read $100,000 (1)
Anthony Greco $100,000 (1)
Dustin Tokarski $100,000 (1)
Jakub Zboril $100,000 (2)
Maxim Letunov $100,000 (3)
Maxime Lagace $100,000 (1)
Jayce Hawryluk $97,500 (2)
Will Borgen $96,200 (3)
C.J. Suess $92,500 (1)
Tye Felhaber $92,500 (1)
Mason Jobst $92,500 (1)
Rasmus Kupari $92,500 (2)
Patrick Newell $92,500 (2)
Manuel Wiederer $90,800 (1)
Austin Poganski $88,000 (1)
Lane Bauer $80,000 (1)
Mitch Gillam $78,650 (1)
Nick Boka $77,413 (1)
Carl-Johan Lerby $75,000 (2)
David Drake $73,000 (1)
Matt Brassard $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2030 : $2,114,062
Year 2031 : $753,700
Year 2032 : $296,200
Year 2033 : $100,000
Salary Average Commitment
Year 2030 : $1,878,125
Year 2031 : $631,250
Year 2032 : $218,125
Year 2033 : $88,125

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,599 - 94.26%
Level 2: 6000 - $57 - 5,678 - 94.63%
Level 3: 2500 - $42 - 2,357 - 94.30%
Level 4: 4500 - $25 - 4,329 - 96.20%
Luxury : 1500 - $133 - 1,441 - 96.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,970 - 98.52%
Farm Level 2: 1000 - $17 - 919 - 91.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,404 - 94.90%
Average Income per Game$1,951,566
Year to Date Revenue$80,014,202
Farm
Home Games Left0
Average Attendance - %2,889 - 96.31%
Average Income per Game$58,971
Year to Date Revenue$2,417,816

Expense

Pro Players Total Salaries$73,474,666
Farm Players Total Salaries$1,795,562
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,218,093
Farm Year To Date Expenses$2,799,236
Pro Salary Cap To Date$73,229,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$692,428
Pro Estimated Expenses$692,428
Farm Remaining Season Days0
Farm Expenses Per Days$26,880
Farm Estimated Expenses$0
Estimated Season Expenses$692,428
Season Salary Cap$73,474,666
Estimate Under Maximum Salary Cap of $96,170,000$22,695,334
Estimate Over Minimum Salary Cap of $60,200,000 $13,274,666
Current Bank Account$75,487,109
Projected Bank Account$74,794,681

Pro Players Salaries

Jack Eichel $10,000,000 (1)
Jacob Trouba $8,000,000 (1)
Ivan Provorov (1 Way Contract) $6,750,000 (3)
Nick Schmaltz (1 Way Contract) $5,850,000 (5)
Max Domi (1 Way Contract) $5,300,000 (2)
Tom Wilson $5,166,666 (1)
Morgan Rielly $5,000,000 (1)
Anthony Cirelli (1 Way Contract) $4,800,000 (3)
Brett Pesce $4,025,000 (1)
Philipp Grubauer $3,333,000 (2)
Ryan Reaves $2,800,000 (3)
Alexander Wennberg (1 Way Contract) $2,250,000 (1)
Radim Simek (1 Way Contract) $2,250,000 (4)
Jason Dickinson $1,500,000 (3)
Brendan Lemieux $1,100,000 (2)
Valeri Nichushkin (1 Way Contract) $1,000,000 (1)
Gabriel Vilardi (Out of Payroll) $925,000 (2)
Aaron Dell $800,000 (1)
Anders Lindback $750,000 (1)
Mikhail Grigorenko $700,000 (1)
Joe Gambardella $700,000 (1)
Lias Andersson $700,000 (1)
Adam Almquist $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2030 : $74,399,666
Year 2031 : $34,608,000
Year 2032 : $23,950,000
Year 2033 : $8,100,000
Salary Average Commitment
Year 2030 : $19,821,072
Year 2031 : $9,721,072
Year 2032 : $6,475,000
Year 2033 : $1,400,000
Salary Cap with 1 Way Contract
Year 2030 : $74,399,666
Year 2031 : $34,608,000
Year 2032 : $23,950,000
Year 2033 : $8,100,000

Farm Players Salaries

Julien Gauthier $117,000 (3)
Adam Clendening $100,000 (1)
Joshua Jacobs $100,000 (1)
Jake Elmer $92,500 (2)
Nicolas Beaudin $92,500 (2)
Parker Kelly $92,500 (2)
Evan Bouchard $92,500 (2)
Jimmy Huntington $92,500 (2)
Riley Stillman $87,313 (1)
Jakub Skarek $83,750 (2)
Cole Fraser $75,000 (1)
Aaron Voros $70,000 (1)
Aaron Palushaj $70,000 (1)
Andreas Sundin $70,000 (1)
Andrew Poturalski $70,000 (1)
Brett Murray $70,000 (1)
Adam Berti $70,000 (1)
Ryan Poehling $70,000 (1)
David Leggio $70,000 (1)
Joseph Blandisi (Out of Payroll) $70,000 (1)
Isaac Ratcliffe $70,000 (1)
Nicholas Merkley $70,000 (1)
Ian Macneil $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2030 : $1,865,562
Year 2031 : $663,250
Year 2032 : $117,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,793,750
Year 2031 : $638,750
Year 2032 : $92,500
Year 2033 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Beer Gardens
Level 1: 7000 - $120 - 4,410 - 62.99%
Level 2: 6000 - $80 - 3,754 - 62.57%
Level 3: 2500 - $55 - 1,591 - 63.65%
Level 4: 4500 - $35 - 2,929 - 65.08%
Luxury : 1500 - $200 - 1,031 - 68.75%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.02%
Farm Level 2: 1000 - $15 - 949 - 94.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,715 - 63.79%
Average Income per Game$1,826,366
Year to Date Revenue$74,881,014
Farm
Home Games Left0
Average Attendance - %2,849 - 94.98%
Average Income per Game$80,748
Year to Date Revenue$3,310,650

Expense

Pro Players Total Salaries$92,697,500
Farm Players Total Salaries$2,194,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,247,225
Farm Year To Date Expenses$3,322,282
Pro Salary Cap To Date$82,675,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$868,784
Pro Estimated Expenses$868,784
Farm Remaining Season Days0
Farm Expenses Per Days$30,712
Farm Estimated Expenses$0
Estimated Season Expenses$868,784
Season Salary Cap$90,367,504
Estimate Under Maximum Salary Cap of $96,170,000$5,802,496
Estimate Over Minimum Salary Cap of $60,200,000 $30,167,504
Current Bank Account$16,118,228
Projected Bank Account$15,249,444

Pro Players Salaries

Carey Price $10,500,000 (3)
Torey Krug $7,800,000 (5)
Carl Soderberg $7,500,000 (2)
Evander Kane (1 Way Contract) $7,000,000 (6)
Paul Stastny $6,500,000 (1)
David Perron (1 Way Contract) $6,000,000 (3)
Adam Henrique $5,825,000 (2)
Dmitry Orlov (1 Way Contract) $5,100,000 (5)
Tyler Bozak (1 Way Contract) $5,000,000 (1)
Ryan Murray (1 Way Contract) $4,600,000 (2)
Artem Anisimov $4,500,000 (2)
Brian Dumoulin $4,200,000 (5)
Bryan Rust (1 Way Contract) $3,500,000 (3)
Ron Hainsey $2,500,000 (2)
Artturi Lehkonen $2,400,000 (2)
Tomas Nosek (1 Way Contract) $1,250,000 (2)
Devon Toews (1 Way Contract) $1,050,000 (1)
Matt Moulson $1,000,000 (2)
Andreas Englund $967,500 (1)
Devin Shore (1 Way Contract) $925,000 (1)
Brad Malone (1 Way Contract) $880,000 (1)
-1 Way Contract Salary Cap : $0
Jayson Megna $800,000 (1)
Jake Evans (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Alan Quine $750,000 (1)
Jake Kupsky $700,000 (1)
Jesse Puljujarvi (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2030 : $92,697,500
Year 2031 : $73,300,000
Year 2032 : $44,025,000
Year 2033 : $24,100,000
Salary Average Commitment
Year 2030 : $59,611,250
Year 2031 : $42,656,250
Year 2032 : $20,875,000
Year 2033 : $12,550,000
Salary Cap with 1 Way Contract
Year 2030 : $90,367,504
Year 2031 : $73,675,000
Year 2032 : $44,100,000
Year 2033 : $24,100,000

Farm Players Salaries

Gavin Bayreuther $200,000 (1)
Ross Johnston $171,000 (3)
Pheonix Copley $125,000 (1)
Kevin Stenlund $125,000 (3)
Anton Lindholm (Out of Payroll) $100,000 (1)
Seth Griffith $100,000 (2)
Kevin Gravel $100,000 (1)
Marcus Vela $92,500 (1)
Mason Marchment $92,500 (2)
Filip Zadina $92,500 (2)
Pierre-Olivier Joseph $92,500 (1)
Guillaume Brisebois $92,500 (2)
Ty Lewis $92,500 (1)
Par Lindholm $88,000 (1)
Sebastian AhoD $82,500 (1)
Cole Schneider $80,000 (2)
Brad Morrison $74,333 (1)
Turner Elson $72,500 (2)
Alexandre Fortin $70,667 (2)
Luke Martin $70,000 (2)
Matt Filipe $70,000 (2)
Jean-Francois Berube $70,000 (2)
Justin Almeida $70,000 (3)
David Cotton $70,000 (2)
Dylan McLaughlin $0 (0)
Total Farm Players25
Salary Commitment
Year 2030 : $2,294,000
Year 2031 : $1,213,500
Year 2032 : $366,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,834,393
Year 2031 : $1,061,393
Year 2032 : $200,000
Year 2033 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Alpine Center
Level 1: 7000 - $95 - 5,695 - 81.35%
Level 2: 6000 - $65 - 4,686 - 78.11%
Level 3: 2500 - $45 - 1,992 - 79.68%
Level 4: 4500 - $25 - 4,383 - 97.39%
Luxury : 1500 - $175 - 1,188 - 79.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 1,524 - 76.20%
Farm Level 2: 1000 - $20 - 688 - 68.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,944 - 83.46%
Average Income per Game$1,866,570
Year to Date Revenue$76,529,371
Farm
Home Games Left0
Average Attendance - %2,212 - 73.74%
Average Income per Game$70,149
Year to Date Revenue$2,876,128

Expense

Pro Players Total Salaries$88,852,000
Farm Players Total Salaries$1,814,077
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,339,124
Farm Year To Date Expenses$8,403,215
Pro Salary Cap To Date$82,127,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$870,202
Pro Estimated Expenses$870,202
Farm Remaining Season Days0
Farm Expenses Per Days$75,135
Farm Estimated Expenses$0
Estimated Season Expenses$870,202
Season Salary Cap$86,777,000
Estimate Under Maximum Salary Cap of $96,170,000$9,393,000
Estimate Over Minimum Salary Cap of $60,200,000 $26,577,000
Current Bank Account$64,760,760
Projected Bank Account$63,890,558

Pro Players Salaries

Brent Burns (1 Way Contract) $9,690,000 (3)
Shea Weber (1 Way Contract) $9,000,000 (3)
Steven Stamkos $8,500,000 (2)
Alexander Radulov $8,000,000 (2)
Vladimir Tarasenko $7,500,000 (5)
Rasmus Andersson (1 Way Contract) $4,550,000 (6)
-1 Way Contract Salary Cap : $3,475,000
Mikko Koskinen $4,500,000 (3)
Oscar Klefbom $4,167,000 (2)
Nick Bonino (1 Way Contract) $4,100,000 (3)
Rickard Rakell $4,000,000 (2)
Thomas Greiss (1 Way Contract) $3,400,000 (1)
Jake McCabe (1 Way Contract) $2,850,000 (3)
Ben Hutton (1 Way Contract) $2,800,000 (1)
Zach Hyman (1 Way Contract) $2,500,000 (2)
Scott Laughton $2,300,000 (2)
Brad Richardson (1 Way Contract) $1,750,000 (2)
Michael Del Zotto (1 Way Contract) $1,500,000 (3)
Andrew Ladd $1,500,000 (5)
Vitek Vanecek (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Madison Bowey (1 Way Contract) $995,000 (2)
Joakim Nygard $925,000 (1)
Artem Zagidulin $925,000 (3)
Nick Suzuki $925,000 (3)
Jonathan Ericsson (1 Way Contract) $775,000 (5)
Derek Grant (1 Way Contract) $700,000 (6)
Total Pro Players25
Salary Commitment
Year 2030 : $88,852,000
Year 2031 : $82,382,000
Year 2032 : $50,165,000
Year 2033 : $15,525,000
Salary Average Commitment
Year 2030 : $36,128,572
Year 2031 : $33,553,572
Year 2032 : $22,397,322
Year 2033 : $4,459,822
Salary Cap with 1 Way Contract
Year 2030 : $86,777,000
Year 2031 : $79,652,000
Year 2032 : $47,440,000
Year 2033 : $13,950,000

Farm Players Salaries

Nick Ritchie $164,000 (2)
Ryan Collins $100,000 (3)
Yakov Trenin $100,000 (3)
Michael McLeod $100,000 (2)
Brett Lernout $99,000 (1)
Anthony Richard $96,032 (2)
Cam Lee $92,500 (2)
Kyle Keyser $92,500 (2)
Urho Vaakanainen $92,500 (3)
Bobby Nardella $92,500 (2)
Martin Kaut $92,500 (3)
German Rubtsov $92,500 (2)
Adin Hill $92,125 (2)
Danick Martel $90,508 (3)
Libor Hajek $88,125 (1)
Alexander Volkov $88,125 (1)
Nolan Patrick $87,413 (2)
Morgan Geekie $83,750 (2)
Philippe Hudon $70,000 (3)
Total Farm Players19
Salary Commitment
Year 2030 : $1,814,078
Year 2031 : $1,564,607
Year 2032 : $555,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,615,625
Year 2031 : $1,355,625
Year 2032 : $483,750
Year 2033 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe MTS Centre
Level 1: 7000 - $88 - 6,543 - 93.46%
Level 2: 6000 - $50 - 5,722 - 95.36%
Level 3: 2500 - $30 - 2,400 - 96.00%
Level 4: 4500 - $20 - 4,329 - 96.21%
Luxury : 1500 - $150 - 1,419 - 94.59%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,971 - 98.56%
Farm Level 2: 1000 - $10 - 999 - 99.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,413 - 94.94%
Average Income per Game$1,837,527
Year to Date Revenue$75,338,616
Farm
Home Games Left0
Average Attendance - %2,970 - 99.00%
Average Income per Game$59,267
Year to Date Revenue$2,429,960

Expense

Pro Players Total Salaries$72,837,000
Farm Players Total Salaries$2,004,375
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,909,987
Farm Year To Date Expenses$5,173,540
Pro Salary Cap To Date$76,168,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$723,275
Pro Estimated Expenses$723,275
Farm Remaining Season Days0
Farm Expenses Per Days$48,119
Farm Estimated Expenses$0
Estimated Season Expenses$723,275
Season Salary Cap$72,837,000
Estimate Under Maximum Salary Cap of $96,170,000$23,333,000
Estimate Over Minimum Salary Cap of $60,200,000 $12,637,000
Current Bank Account$41,347,881
Projected Bank Account$40,624,606

Pro Players Salaries

Jakub Voracek $8,500,000 (2)
Matt Duchene (1 Way Contract) $8,000,000 (4)
Mike Hoffman (1 Way Contract) $8,000,000 (5)
Pekka Rinne $7,500,000 (1)
Keith Yandle $7,500,000 (2)
Bryan Little (1 Way Contract) $5,300,000 (5)
Brendan Smith (1 Way Contract) $4,350,000 (2)
Sven Baertschi (1 Way Contract) $3,367,000 (2)
Riley Nash $3,000,000 (2)
Brayden McNabb $2,500,000 (1)
Cal Clutterbuck (1 Way Contract) $2,000,000 (4)
Tim Schaller (1 Way Contract) $1,800,000 (4)
Kyle Okposo $1,800,000 (1)
Laurent Brossoit $1,500,000 (2)
Philippe Myers (1 Way Contract) $1,300,000 (1)
Ilya Lyubushkin $1,100,000 (2)
Alex Lyon $1,000,000 (1)
Filip Hronek $1,000,000 (2)
Brett Howden $1,000,000 (2)
Fredrik Claesson $885,000 (1)
Stefan Noesen $735,000 (1)
Riley Barber $700,000 (3)
Total Pro Players22
Salary Commitment
Year 2030 : $72,837,000
Year 2031 : $57,217,000
Year 2032 : $25,900,000
Year 2033 : $25,100,000
Salary Average Commitment
Year 2030 : $50,310,715
Year 2031 : $40,050,000
Year 2032 : $17,193,750
Year 2033 : $16,500,000
Salary Cap with 1 Way Contract
Year 2030 : $72,837,000
Year 2031 : $57,117,000
Year 2032 : $25,800,000
Year 2033 : $25,100,000

Farm Players Salaries

Brandon Manning $150,000 (4)
Dillon Dube $100,000 (2)
Cam Dineen $100,000 (3)
Jonas Siegenthaler $100,000 (1)
Dmytro Timashov $100,000 (3)
Steven Fogarty $100,000 (3)
Kaapo Kahkonen $100,000 (1)
Nicolas Roy $100,000 (4)
Greg McKegg $100,000 (3)
Mitchell Vande Sompel $97,500 (2)
Chris Mueller $97,500 (3)
Timothy Liljegren $92,500 (4)
Dante Fabbro $92,500 (2)
Taro Hirose $92,500 (3)
Nick DeSimone $92,500 (1)
Rhett Gardner $92,500 (3)
Nic Petan (Out of Payroll) $88,125 (2)
Gustav Lindstrom $88,125 (2)
Rem Pitlick $83,750 (3)
Ty Ronning $80,000 (2)
Hunter Shepard $75,000 (1)
Alec Richards $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $2,092,500
Year 2031 : $1,674,250
Year 2032 : $1,128,000
Year 2033 : $342,500
Salary Average Commitment
Year 2030 : $1,784,375
Year 2031 : $1,421,875
Year 2032 : $958,125
Year 2033 : $307,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,170,000
Available Cap Space

Over Minimum of
$60,200,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $130,076,871 $80,016,667 $16,153,333 $19,816,667 $1,719,729 $8,280,271 232245
Arizona Coyotes $97,559,620 $80,933,333 $15,236,667 $20,733,333 $1,972,774 $8,027,226 242448
Boston Bruins $133,806,692 $76,933,000 $19,237,000 $16,733,000 $1,235,000 $8,765,000 271744
Buffalo Sabres $92,096,337 $65,530,000 $30,640,000 $5,330,000 $1,741,375 $8,258,625 242145
Calgary Flames $114,484,796 $79,625,665 $16,544,335 $19,425,665 $1,737,000 $8,263,000 252247
Carolina Hurricanes $58,957,738 $78,775,000 $17,395,000 $18,575,000 $1,585,250 $8,414,750 281947
Chicago Blackhawks $69,380,990 $66,070,000 $30,100,000 $5,870,000 $2,378,000 $7,622,000 232346
Colorado Avalanche $142,495,694 $90,986,664 $5,183,336 $30,786,664 $2,161,500 $7,838,500 242246
Columbus Blue Jackets $100,926,155 $64,632,376 $31,537,624 $4,432,376 $1,209,000 $8,791,000 311445
Dallas Stars $107,933,420 $79,325,000 $16,845,000 $19,125,000 $1,819,500 $8,180,500 232346
Detroit Red Wings $165,975,954 $61,012,920 $35,157,080 $812,920 $1,722,500 $8,277,500 292150
Edmonton Oilers $213,235,819 $80,855,000 $15,315,000 $20,655,000 $1,627,856 $8,372,144 232144
Florida Panthers $80,854,194 $80,463,272 $15,706,728 $20,263,272 $1,644,225 $8,355,775 252045
Los Angeles Kings $17,383,631 $78,195,000 $17,975,000 $17,995,000 $2,035,650 $7,964,350 292453
Minnesota Wild $100,752,792 $60,653,000 $35,517,000 $453,000 $1,785,625 $8,214,375 292150
Montreal Canadiens $101,176,254 $96,040,000 $130,000 $35,840,000 $1,936,875 $8,063,125 222143
Nashville Predators $86,259,581 $81,107,192 $15,062,808 $20,907,192 $1,655,125 $8,344,875 241943
New Jersey Devils $117,774,707 $77,216,704 $18,953,296 $17,016,704 $2,000,029 $7,999,971 252550
New York Islanders $138,405,542 $72,200,000 $23,970,000 $12,000,000 $1,598,575 $8,401,425 241943
New York Rangers $161,637,380 $91,096,432 $5,073,568 $30,896,432 $2,364,167 $7,635,833 242448
Ottawa Senators $58,056,632 $76,620,000 $19,550,000 $16,420,000 $1,901,975 $8,098,025 252348
Philadelphia Flyers $101,150,554 $86,085,416 $10,084,584 $25,885,416 $1,660,875 $8,339,125 212041
Pittsburgh Penguins $178,863,289 $89,987,496 $6,182,504 $29,787,496 $1,470,000 $8,530,000 301646
San Jose Sharks $75,970,777 $77,094,500 $19,075,500 $16,894,500 $1,814,400 $8,185,600 212243
St. Louis Blues $127,915,632 $82,480,000 $13,690,000 $22,280,000 $1,750,417 $8,249,583 232245
Tampa Bay Lightning $162,609,302 $84,300,000 $11,870,000 $24,100,000 $2,114,062 $7,885,938 242347
Toronto Maple Leafs $75,487,109 $73,474,666 $22,695,334 $13,274,666 $1,795,562 $8,204,438 232346
Vancouver Canucks $16,118,228 $90,367,504 $5,802,496 $30,167,504 $2,194,000 $7,806,000 262551
Washington Capitals $64,760,760 $86,777,000 $9,393,000 $26,577,000 $1,814,077 $8,185,923 251944
Winnipeg Jets $41,347,881 $72,837,000 $23,333,000 $12,637,000 $2,004,375 $7,995,625 222244