Team FinanceLast Update - April 11, 2026 at 21:00
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 - 5,386 - 76.94%
Level 2: 6000 - $60 - 5,827 - 97.11%
Level 3: 2500 - $35 - 2,446 - 97.86%
Level 4: 4500 - $25 - 4,344 - 96.52%
Luxury : 1500 - $200 - 1,045 - 69.65%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.11%
Farm Level 2: 1000 - $15 - 954 - 95.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,047 - 88.59%
Average Income per Game$1,924,056
Year to Date Revenue$78,886,306
Farm
Home Games Left0
Average Attendance - %2,836 - 94.55%
Average Income per Game$80,190
Year to Date Revenue$3,287,785

Expense

Pro Players Total Salaries$87,840,175
Farm Players Total Salaries$1,515,425
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,418,124
Farm Year To Date Expenses$2,588,170
Pro Salary Cap To Date$87,918,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$806,609
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,065
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,840,175
Estimate Under Maximum Salary Cap of $121,330,574$33,490,399
Estimate Over Minimum Salary Cap of $61,700,000 $26,140,175
Current Bank Account$227,600,501
Projected Bank Account$227,600,501

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (5)
Victor Hedman (1 Way Contract) $7,875,000 (5)
Viktor Arvidsson (1 Way Contract) $6,830,000 (3)
Connor Murphy (1 Way Contract) $6,020,000 (3)
Shea Theodore (1 Way Contract) $5,200,000 (6)
Frederick Gaudreau (1 Way Contract) $5,100,000 (3)
Ryan Strome (1 Way Contract) $5,000,000 (2)
Pavel Zacha (1 Way Contract) $4,750,000 (5)
Mikael Backlund (1 Way Contract) $4,500,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Marcus Pettersson (1 Way Contract) $4,025,175 (6)
Filip Gustavsson (1 Way Contract) $3,750,000 (2)
Anthony Duclair (1 Way Contract) $3,500,000 (4)
Brayden McNabb (1 Way Contract) $3,000,000 (1)
Adam Henrique $3,000,000 (3)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Jani Hakanpaa $2,000,000 (2)
Jakub Vrana $1,000,000 (4)
Jakub Lauko $790,000 (2)
Jansen Harkins (1 Way Contract) $787,500 (2)
Jonny Brodzinski (1 Way Contract) $787,500 (2)
Noah Juulsen $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $87,840,175
Year 2038 : $87,890,000
Year 2039 : $63,875,000
Year 2040 : $38,425,000
Salary Average Commitment
Year 2037 : $36,630,715
Year 2038 : $35,170,000
Year 2039 : $25,425,000
Year 2040 : $5,275,000
Salary Cap with 1 Way Contract
Year 2037 : $87,840,175
Year 2038 : $84,065,175
Year 2039 : $60,050,175
Year 2040 : $34,600,175

Farm Players Salaries

Tyler Inamoto (Out of Payroll) $100,000 (3)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $92,125 (1)
Artem Grushnikov $88,125 (3)
Hunter Haight $88,125 (3)
Calle Clang $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (6)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters $79,375 (3)
Isaiah George $79,375 (3)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Gabriel Szturc $70,000 (1)
Zac Funk $70,000 (1)
Aku Raty $0 (0)
Total Farm Players20
Salary Commitment
Year 2037 : $1,615,425
Year 2038 : $1,121,800
Year 2039 : $956,500
Year 2040 : $259,833
Salary Average Commitment
Year 2037 : $1,514,166
Year 2038 : $1,041,583
Year 2039 : $869,708
Year 2040 : $223,750

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,681 - 95.45%
Level 2: 6000 - $65 - 4,779 - 79.65%
Level 3: 2500 - $50 - 1,819 - 72.78%
Level 4: 4500 - $30 - 4,230 - 93.99%
Luxury : 1500 - $175 - 1,170 - 77.97%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,968 - 98.40%
Farm Level 2: 1000 - $15 - 961 - 96.06%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,679 - 86.88%
Average Income per Game$1,988,374
Year to Date Revenue$81,523,337
Farm
Home Games Left0
Average Attendance - %2,928 - 97.62%
Average Income per Game$63,607
Year to Date Revenue$2,607,870

Expense

Pro Players Total Salaries$111,559,584
Farm Players Total Salaries$1,461,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$113,628,772
Farm Year To Date Expenses$5,029,707
Pro Salary Cap To Date$103,463,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$1,049,639
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$43,525
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$106,512,088
Estimate Under Maximum Salary Cap of $121,330,574$14,818,486
Estimate Over Minimum Salary Cap of $61,700,000 $44,812,088
Current Bank Account$134,729,897
Projected Bank Account$134,729,897

Pro Players Salaries

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

Farm Players Salaries

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

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,608 - 51.55%
Level 2: 6000 - $110 - 2,823 - 47.04%
Level 3: 2500 - $100 - 1,001 - 40.05%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,039 - 69.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,126 - 56.30%
Farm Level 2: 1000 - $30 - 460 - 46.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,271 - 47.77%
Average Income per Game$1,969,324
Year to Date Revenue$80,742,264
Farm
Home Games Left0
Average Attendance - %1,586 - 52.87%
Average Income per Game$70,109
Year to Date Revenue$2,874,480

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,957,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$100,374,276
Farm Year To Date Expenses$2,855,503
Pro Salary Cap To Date$94,588,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$898,176
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,939
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $121,330,574$26,534,910
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$319,314,577
Projected Bank Account$319,314,577

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,903,000 (6)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson (1 Way Contract) $925,000 (3)
Brock McGinn $800,000 (4)
Mattias Janmark $800,000 (4)
Austin Watson (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Athanasiou $800,000 (4)
Colin Blackwell (1 Way Contract) $775,000 (2)
Jonathan Kovacevic (1 Way Contract) $767,667 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $96,595,667
Year 2038 : $91,256,947
Year 2039 : $80,664,280
Year 2040 : $67,339,280
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $36,343,000
Year 2039 : $32,330,500
Year 2040 : $27,518,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $94,795,667
Year 2039 : $84,203,000
Year 2040 : $71,853,000

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,674 - 95.34%
Level 2: 6000 - $55 - 5,722 - 95.36%
Level 3: 2500 - $36 - 2,442 - 97.69%
Level 4: 4500 - $21 - 4,430 - 98.44%
Luxury : 1500 - $150 - 1,448 - 96.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.56%
Farm Level 2: 1000 - $15 - 970 - 96.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,716 - 96.35%
Average Income per Game$1,957,183
Year to Date Revenue$80,244,518
Farm
Home Games Left0
Average Attendance - %2,881 - 96.03%
Average Income per Game$81,437
Year to Date Revenue$3,338,920

Expense

Pro Players Total Salaries$104,994,524
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$109,536,615
Farm Year To Date Expenses$5,172,036
Pro Salary Cap To Date$95,393,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$991,023
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$45,263
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$95,827,856
Estimate Under Maximum Salary Cap of $121,330,574$25,502,718
Estimate Over Minimum Salary Cap of $61,700,000 $34,127,856
Current Bank Account$73,720,031
Projected Bank Account$73,720,031

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (6)
Mark Stone (1 Way Contract) $9,500,000 (6)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Travis Sanheim $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (6)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Maxim Tsyplakov (1 Way Contract) $950,000 (4)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Logan Thompson (1 Way Contract) $950,000 (6)
Tomas Suchanek (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (4)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (4)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (3)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $770,000 (6)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $104,994,524
Year 2038 : $106,300,357
Year 2039 : $83,387,857
Year 2040 : $72,470,000
Salary Average Commitment
Year 2037 : $51,212,392
Year 2038 : $41,012,392
Year 2039 : $30,168,642
Year 2040 : $26,618,642
Salary Cap with 1 Way Contract
Year 2037 : $95,827,856
Year 2038 : $84,442,856
Year 2039 : $65,342,856
Year 2040 : $56,375,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,852 - 97.89%
Level 2: 6000 - $55 - 5,903 - 98.39%
Level 3: 2500 - $35 - 2,486 - 99.44%
Level 4: 4500 - $20 - 4,478 - 99.52%
Luxury : 1500 - $130 - 1,491 - 99.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,416 - 70.81%
Farm Level 2: 1000 - $20 - 678 - 67.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,211 - 98.66%
Average Income per Game$1,852,562
Year to Date Revenue$75,955,024
Farm
Home Games Left0
Average Attendance - %2,094 - 69.81%
Average Income per Game$70,212
Year to Date Revenue$2,878,700

Expense

Pro Players Total Salaries$99,156,650
Farm Players Total Salaries$1,399,292
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$103,222,917
Farm Year To Date Expenses$1,939,991
Pro Salary Cap To Date$94,731,383
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$938,899
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,660
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$95,506,648
Estimate Under Maximum Salary Cap of $121,330,574$25,823,926
Estimate Over Minimum Salary Cap of $61,700,000 $33,806,648
Current Bank Account$153,100,847
Projected Bank Account$153,100,847

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
Adam Fox (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (3)
Connor Hellebuyck (1 Way Contract) $8,500,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (4)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (5)
Kirill Marchenko (1 Way Contract) $3,850,000 (4)
Nicholas Paul $3,150,000 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (2)
Nicolas Hague (1 Way Contract) $2,294,150 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (4)
Alexandre Texier (1 Way Contract) $1,525,000 (2)
Nils Lundkvist (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Noah Cates $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Mavrik Bourque (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (6)
Nicholas Robertson (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
Felix Sandstrom $775,000 (1)
John St. Ivany $775,000 (3)
Calen Addison (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2037 : $99,156,650
Year 2038 : $90,812,500
Year 2039 : $65,725,000
Year 2040 : $44,600,000
Salary Average Commitment
Year 2037 : $25,947,084
Year 2038 : $20,381,667
Year 2039 : $14,225,000
Year 2040 : $8,606,250
Salary Cap with 1 Way Contract
Year 2037 : $95,506,648
Year 2038 : $81,637,504
Year 2039 : $58,900,000
Year 2040 : $37,775,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (2)
Cooper Black $95,000 (1)
Devon Levi $92,500 (1)
Domenick Fensore $92,500 (2)
Lian Bichsel $92,500 (2)
Collin Graf $92,500 (2)
Shane Wright $88,667 (4)
Marat Khusnutdinov $88,125 (2)
Olen Zellweger $88,125 (2)
Matthew Robertson $88,125 (4)
Jacob Quillan $87,500 (2)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (4)
Arseny Gritsyuk $75,000 (1)
Ivan Ivan $70,000 (1)
Zakhar Bardakov $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2037 : $1,399,292
Year 2038 : $936,917
Year 2039 : $246,500
Year 2040 : $246,500
Salary Average Commitment
Year 2037 : $1,184,417
Year 2038 : $829,417
Year 2039 : $232,500
Year 2040 : $232,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,706 - 95.80%
Level 2: 6000 - $60 - 5,723 - 95.39%
Level 3: 2500 - $42 - 2,377 - 95.08%
Level 4: 4500 - $23 - 4,341 - 96.46%
Luxury : 1500 - $146 - 1,453 - 96.86%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,925 - 96.25%
Farm Level 2: 1000 - $17 - 929 - 92.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,600 - 95.81%
Average Income per Game$1,934,583
Year to Date Revenue$79,317,893
Farm
Home Games Left0
Average Attendance - %2,854 - 95.13%
Average Income per Game$71,619
Year to Date Revenue$2,936,360

Expense

Pro Players Total Salaries$91,997,499
Farm Players Total Salaries$1,721,506
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,887,556
Farm Year To Date Expenses$3,187,074
Pro Salary Cap To Date$73,665,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$866,049
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,873
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,291,248
Estimate Under Maximum Salary Cap of $121,330,574$30,039,326
Estimate Over Minimum Salary Cap of $61,700,000 $29,591,248
Current Bank Account$255,199,320
Projected Bank Account$255,199,320

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Michael Carcone $8,000,000 (2)
Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (5)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (6)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Jonas Rondbjerg $1,000,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (6)
Brad Lambert $925,000 (5)
Macklin Celebrini $925,000 (2)
Marco Kasper $925,000 (5)
Cal Foote $925,000 (1)
Adam Gaudette $866,250 (1)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Jeremy Hanzel (1 Way Contract) $706,250 (5)
-1 Way Contract Salary Cap : $0
Casey Bailey $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $91,997,499
Year 2038 : $91,349,999
Year 2039 : $81,649,999
Year 2040 : $35,624,999
Salary Average Commitment
Year 2037 : $56,581,249
Year 2038 : $52,849,999
Year 2039 : $43,224,999
Year 2040 : $9,112,499
Salary Cap with 1 Way Contract
Year 2037 : $91,291,248
Year 2038 : $85,075,000
Year 2039 : $75,375,000
Year 2040 : $29,125,000

Farm Players Salaries

Xavier Bernard $100,000 (2)
Demetrios Koumontzis $96,044 (2)
Nick Leivermann $93,775 (1)
Reid Schaefer $92,500 (5)
Zach Benson $92,500 (3)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (2)
Michal Stinil $85,250 (2)
Mathieu Cataford $83,750 (5)
Jake Wise $83,750 (2)
Jayden Grubbe $83,750 (3)
Alexander Campbell $83,750 (2)
Bryce Montgomery $70,625 (5)
Alex Kannok Leipert $70,000 (1)
Ryan McCleary $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,721,507
Year 2038 : $1,273,425
Year 2039 : $597,800
Year 2040 : $261,000
Salary Average Commitment
Year 2037 : $1,481,250
Year 2038 : $1,200,625
Year 2039 : $538,750
Year 2040 : $224,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,122 - 73.18%
Level 2: 6000 - $60 - 5,518 - 91.97%
Level 3: 2500 - $43 - 2,317 - 92.68%
Level 4: 4500 - $23 - 4,274 - 94.98%
Luxury : 1500 - $160 - 1,404 - 93.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,904 - 95.20%
Farm Level 2: 1000 - $15 - 974 - 97.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,636 - 86.68%
Average Income per Game$1,886,292
Year to Date Revenue$77,337,977
Farm
Home Games Left0
Average Attendance - %2,878 - 95.92%
Average Income per Game$77,437
Year to Date Revenue$3,174,903

Expense

Pro Players Total Salaries$90,844,500
Farm Players Total Salaries$1,361,750
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,568,898
Farm Year To Date Expenses$1,922,538
Pro Salary Cap To Date$81,596,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$864,683
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,331
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$85,669,498
Estimate Under Maximum Salary Cap of $121,330,574$35,661,076
Estimate Over Minimum Salary Cap of $61,700,000 $23,969,498
Current Bank Account$106,019,127
Projected Bank Account$106,019,127

Pro Players Salaries

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

Farm Players Salaries

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

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,431 - 77.59%
Level 2: 6000 - $60 - 5,783 - 96.39%
Level 3: 2500 - $35 - 2,435 - 97.40%
Level 4: 4500 - $20 - 4,455 - 98.99%
Luxury : 1500 - $200 - 1,043 - 69.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.84%
Farm Level 2: 1000 - $15 - 971 - 97.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,147 - 89.06%
Average Income per Game$1,896,808
Year to Date Revenue$77,769,133
Farm
Home Games Left0
Average Attendance - %2,848 - 94.93%
Average Income per Game$80,257
Year to Date Revenue$3,290,555

Expense

Pro Players Total Salaries$104,683,333
Farm Players Total Salaries$1,070,124
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$106,491,421
Farm Year To Date Expenses$3,424,196
Pro Salary Cap To Date$100,491,441
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$988,244
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,931
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$104,683,333
Estimate Under Maximum Salary Cap of $121,330,574$16,647,241
Estimate Over Minimum Salary Cap of $61,700,000 $42,983,333
Current Bank Account$211,856,144
Projected Bank Account$211,856,144

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
Cale Makar (1 Way Contract) $9,000,000 (2)
Jake Oettinger (1 Way Contract) $8,250,000 (2)
John Carlson $8,000,000 (2)
Brock Boeser (1 Way Contract) $6,650,000 (6)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (5)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (6)
Ridly Greig $3,250,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (3)
Matt Duchene (1 Way Contract) $3,000,000 (5)
Anton Forsberg (1 Way Contract) $2,000,000 (2)
Simon Benoit $1,350,000 (2)
Emil Andrae $903,333 (2)
Zemgus Girgensons $850,000 (4)
Sasha Pastujov $837,500 (2)
Nolan Foote $825,000 (2)
Philip Tomasino $825,000 (2)
Samuel Bolduc $800,000 (2)
Hunter McKown $797,500 (2)
Luke Evangelista $797,500 (2)
Marc McLaughlin $797,500 (2)
Total Pro Players27
Salary Commitment
Year 2037 : $104,683,333
Year 2038 : $109,803,333
Year 2039 : $48,350,000
Year 2040 : $23,850,000
Salary Average Commitment
Year 2037 : $29,002,680
Year 2038 : $29,002,680
Year 2039 : $14,556,250
Year 2040 : $8,006,250
Salary Cap with 1 Way Contract
Year 2037 : $104,683,333
Year 2038 : $104,683,333
Year 2039 : $46,250,000
Year 2040 : $21,750,000

Farm Players Salaries

Carson Lambos $92,500 (2)
Mac Guzda $89,750 (1)
Jack Peart $88,125 (2)
Thomas Bordeleau $87,413 (2)
Jacob Perreault $86,336 (2)
Ryder Korczak $83,750 (1)
Tristen Robins $79,750 (1)
Jason Polin $77,500 (2)
Jake Livingstone $77,500 (2)
Jack Rathbone $77,500 (2)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (2)
Parker Gahagen $75,000 (2)
Total Farm Players13
Salary Commitment
Year 2037 : $1,070,124
Year 2038 : $732,669
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,061,958
Year 2038 : $743,125
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $93 - 6,594 - 94.20%
Level 2: 6000 - $61 - 5,724 - 95.39%
Level 3: 2500 - $42 - 2,406 - 96.23%
Level 4: 4500 - $29 - 4,335 - 96.34%
Luxury : 1500 - $167 - 1,453 - 96.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 961 - 96.07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,512 - 95.40%
Average Income per Game$2,060,911
Year to Date Revenue$84,497,361
Farm
Home Games Left0
Average Attendance - %2,864 - 95.46%
Average Income per Game$79,069
Year to Date Revenue$3,241,825

Expense

Pro Players Total Salaries$95,169,834
Farm Players Total Salaries$1,534,092
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,540,427
Farm Year To Date Expenses$4,944,724
Pro Salary Cap To Date$88,237,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$850,624
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$44,159
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,169,832
Estimate Under Maximum Salary Cap of $121,330,574$32,160,742
Estimate Over Minimum Salary Cap of $61,700,000 $27,469,832
Current Bank Account$145,720,357
Projected Bank Account$145,720,357

Pro Players Salaries

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

Farm Players Salaries

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

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,275 - 75.36%
Level 2: 6000 - $60 - 5,714 - 95.24%
Level 3: 2500 - $45 - 2,368 - 94.73%
Level 4: 4500 - $35 - 3,063 - 68.06%
Luxury : 1500 - $180 - 1,130 - 75.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,389 - 69.47%
Farm Level 2: 1000 - $20 - 669 - 66.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,551 - 81.63%
Average Income per Game$1,918,438
Year to Date Revenue$78,655,955
Farm
Home Games Left0
Average Attendance - %2,058 - 68.62%
Average Income per Game$68,960
Year to Date Revenue$2,827,340

Expense

Pro Players Total Salaries$66,316,518
Farm Players Total Salaries$2,368,963
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,791,280
Farm Year To Date Expenses$2,626,724
Pro Salary Cap To Date$69,791,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$601,040
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,166
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,316,518
Estimate Under Maximum Salary Cap of $121,330,574$55,014,056
Estimate Over Minimum Salary Cap of $61,700,000 $4,616,518
Current Bank Account$68,927,191
Projected Bank Account$68,927,191

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (6)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Nick Perbix (1 Way Contract) $1,125,000 (4)
Connor Brown (1 Way Contract) $1,000,000 (6)
Simon Lundmark $969,375 (4)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Patrick Brown $775,000 (3)
Justin Kirkland $775,000 (3)
Paul Cotter $775,000 (3)
Julien Gauthier $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $66,316,518
Year 2038 : $77,397,143
Year 2039 : $58,425,000
Year 2040 : $37,375,000
Salary Average Commitment
Year 2037 : $22,987,500
Year 2038 : $21,437,500
Year 2039 : $18,231,250
Year 2040 : $12,043,750
Salary Cap with 1 Way Contract
Year 2037 : $66,316,518
Year 2038 : $64,641,518
Year 2039 : $45,669,375
Year 2040 : $24,619,375

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Shakir Mukhamadulin $89,400 (3)
Anton Wahlberg $88,125 (3)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (5)
Tristan Bertucci $88,125 (5)
Owen Beck $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (3)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (4)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Jakov Novak $75,000 (2)
Marcel Marcel $75,000 (2)
Victor Mancini $75,000 (3)
Josh Nodler $75,000 (2)
Reilly Webb $70,625 (2)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (3)
Beck Warm $70,000 (2)
Nikita Prishchepov (Out of Payroll) $70,000 (2)
Total Farm Players30
Salary Commitment
Year 2037 : $2,438,962
Year 2038 : $2,469,651
Year 2039 : $1,510,301
Year 2040 : $344,734
Salary Average Commitment
Year 2037 : $2,341,125
Year 2038 : $2,341,125
Year 2039 : $1,451,875
Year 2040 : $325,625

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,822 - 97.45%
Level 2: 6000 - $55 - 5,791 - 96.52%
Level 3: 2500 - $40 - 2,414 - 96.55%
Level 4: 4500 - $25 - 4,381 - 97.36%
Luxury : 1500 - $150 - 1,445 - 96.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.90%
Farm Level 2: 1000 - $20 - 694 - 69.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,853 - 96.99%
Average Income per Game$1,816,163
Year to Date Revenue$74,462,693
Farm
Home Games Left0
Average Attendance - %2,672 - 89.06%
Average Income per Game$63,329
Year to Date Revenue$2,596,470

Expense

Pro Players Total Salaries$91,274,375
Farm Players Total Salaries$1,460,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,434,896
Farm Year To Date Expenses$3,303,699
Pro Salary Cap To Date$79,521,157
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$868,521
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,359
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,505,000
Estimate Under Maximum Salary Cap of $121,330,574$38,825,574
Estimate Over Minimum Salary Cap of $61,700,000 $20,805,000
Current Bank Account$151,280,379
Projected Bank Account$151,280,379

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (6)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (2)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
J.T Compher $5,100,000 (3)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Jonathan Toews (1 Way Contract) $4,000,000 (3)
Bowen Byram (1 Way Contract) $4,000,000 (5)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Alexis Lafreniere $2,400,000 (2)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Elmer Soderblom (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Albert Johansson (1 Way Contract) $969,375 (4)
-1 Way Contract Salary Cap : $0
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (3)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Jack Johnson (1 Way Contract) $775,000 (1)
Caleb Jones (1 Way Contract) $775,000 (5)
Total Pro Players33
Salary Commitment
Year 2037 : $91,274,375
Year 2038 : $91,050,000
Year 2039 : $66,675,000
Year 2040 : $50,100,000
Salary Average Commitment
Year 2037 : $38,395,000
Year 2038 : $33,145,000
Year 2039 : $24,413,750
Year 2040 : $10,663,750
Salary Cap with 1 Way Contract
Year 2037 : $82,505,000
Year 2038 : $81,730,000
Year 2039 : $61,155,000
Year 2040 : $42,625,000

Farm Players Salaries

Owen Michaels $148,000 (2)
Judd Caulfield $90,000 (3)
Sam Colangelo $88,125 (2)
Christian Kyrou $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (3)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Dru Krebs $70,625 (2)
Nathaniel Day $70,625 (3)
Chase Wheatcroft $70,000 (3)
William Rousseau $70,000 (3)
Charlie Wright $70,000 (2)
Chris Ortiz $70,000 (2)
Donavan Houle $70,000 (2)
Total Farm Players18
Salary Commitment
Year 2037 : $1,460,875
Year 2038 : $1,473,750
Year 2039 : $710,225
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,421,958
Year 2038 : $1,421,958
Year 2039 : $667,500
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,210 - 74.43%
Level 2: 6000 - $49 - 5,723 - 95.38%
Level 3: 2500 - $44 - 2,318 - 92.73%
Level 4: 4500 - $29 - 4,154 - 92.30%
Luxury : 1500 - $184 - 1,063 - 70.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,967 - 98.35%
Farm Level 2: 1000 - $13 - 976 - 97.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,468 - 85.90%
Average Income per Game$1,809,194
Year to Date Revenue$74,176,963
Farm
Home Games Left0
Average Attendance - %2,943 - 98.10%
Average Income per Game$55,962
Year to Date Revenue$2,294,458

Expense

Pro Players Total Salaries$97,650,000
Farm Players Total Salaries$1,324,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$104,341,504
Farm Year To Date Expenses$2,077,964
Pro Salary Cap To Date$94,110,946
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$925,446
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,391
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,500,000
Estimate Under Maximum Salary Cap of $121,330,574$29,830,574
Estimate Over Minimum Salary Cap of $61,700,000 $29,800,000
Current Bank Account$188,361,330
Projected Bank Account$188,361,330

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (6)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (6)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (5)
Cameron Johnson (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Brayden Pachal (1 Way Contract) $925,000 (5)
Matt Coronato (1 Way Contract) $925,000 (6)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Jayson Megna (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Brian Halonen (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Adam Wilsby (1 Way Contract) $775,000 (5)
Joseph Woll (1 Way Contract) $775,000 (5)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
Total Pro Players30
Salary Commitment
Year 2037 : $97,650,000
Year 2038 : $101,375,000
Year 2039 : $69,775,000
Year 2040 : $58,625,000
Salary Average Commitment
Year 2037 : $53,244,286
Year 2038 : $48,144,286
Year 2039 : $34,947,619
Year 2040 : $31,889,286
Salary Cap with 1 Way Contract
Year 2037 : $91,500,000
Year 2038 : $84,150,000
Year 2039 : $54,950,000
Year 2040 : $44,725,000

Farm Players Salaries

Isak Rosen $90,000 (4)
Shai Buium $88,125 (2)
Jack Finley $88,125 (5)
Oskar Pettersson $83,750 (6)
Mason Shaw $77,500 (3)
Hugh McGing $77,500 (2)
Liam Foudy $77,500 (2)
Jesse Ylonen $77,500 (2)
Cameron Crotty $77,500 (1)
Pavol Regenda $77,500 (2)
Marc Gatcomb $77,500 (2)
Cooper Marody $76,500 (2)
Artem Guryev $75,000 (1)
Hunter McDonald $70,625 (1)
Daniel Torgersson $70,000 (2)
David Tomasek $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2037 : $1,324,625
Year 2038 : $979,925
Year 2039 : $328,500
Year 2040 : $251,000
Salary Average Commitment
Year 2037 : $1,227,792
Year 2038 : $877,792
Year 2039 : $299,667
Year 2040 : $229,667

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,228 - 74.69%
Level 2: 6000 - $60 - 5,645 - 94.08%
Level 3: 2500 - $49 - 1,826 - 73.04%
Level 4: 4500 - $26 - 4,277 - 95.04%
Luxury : 1500 - $178 - 1,122 - 74.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,379 - 68.93%
Farm Level 2: 1000 - $15 - 960 - 96.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,098 - 84.18%
Average Income per Game$1,872,563
Year to Date Revenue$76,775,089
Farm
Home Games Left0
Average Attendance - %2,339 - 77.96%
Average Income per Game$69,545
Year to Date Revenue$2,851,355

Expense

Pro Players Total Salaries$92,225,000
Farm Players Total Salaries$863,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$97,032,926
Farm Year To Date Expenses$5,004,284
Pro Salary Cap To Date$93,234,856
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$836,830
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$42,666
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,299,998
Estimate Under Maximum Salary Cap of $121,330,574$30,030,576
Estimate Over Minimum Salary Cap of $61,700,000 $29,599,998
Current Bank Account$157,424,928
Projected Bank Account$157,424,928

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (4)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Jake Christiansen (1 Way Contract) $1,200,000 (3)
Simon Edvinsson $925,000 (2)
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Corson Ceulemans (Out of Payroll) $925,000 (4)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $881,250 (1)
Taro Hirose $850,000 (2)
Ville Ottavainen $793,750 (1)
Kyle Capobianco $775,000 (4)
Jeremy Davies $775,000 (1)
Jonah Gadjovich $775,000 (4)
Trey Fix-Wolansky $775,000 (2)
Joona Koppanen $775,000 (2)
Gage Goncalves $775,000 (2)
Peyton Jones $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $93,150,000
Year 2038 : $80,675,000
Year 2039 : $56,025,000
Year 2040 : $29,425,000
Salary Average Commitment
Year 2037 : $47,641,965
Year 2038 : $35,716,965
Year 2039 : $22,975,000
Year 2040 : $4,850,000
Salary Cap with 1 Way Contract
Year 2037 : $91,300,000
Year 2038 : $79,450,000
Year 2039 : $54,800,000
Year 2040 : $28,600,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Ben King $79,375 (2)
Matthew Strome (Out of Payroll) $78,000 (2)
Nathan Clurman $77,500 (2)
Carson Meyer $77,500 (2)
Ben Kraws $70,000 (3)
Joel Teasdale $70,000 (2)
Jermaine Loewen $70,000 (2)
Chaz Reddekopp $70,000 (1)
Austin Wagner $70,000 (2)
Total Farm Players12
Salary Commitment
Year 2037 : $941,875
Year 2038 : $875,000
Year 2039 : $177,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $858,750
Year 2038 : $788,750
Year 2039 : $158,125
Year 2040 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,750 - 96.42%
Level 2: 6000 - $60 - 5,634 - 93.90%
Level 3: 2500 - $35 - 2,438 - 97.53%
Level 4: 4500 - $20 - 4,430 - 98.44%
Luxury : 1500 - $200 - 1,004 - 66.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,432 - 71.61%
Farm Level 2: 1000 - $15 - 975 - 97.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,255 - 94.21%
Average Income per Game$1,816,201
Year to Date Revenue$74,464,249
Farm
Home Games Left0
Average Attendance - %2,407 - 80.23%
Average Income per Game$71,909
Year to Date Revenue$2,948,285

Expense

Pro Players Total Salaries$100,550,000
Farm Players Total Salaries$1,546,650
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,922,455
Farm Year To Date Expenses$2,676,011
Pro Salary Cap To Date$87,804,142
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$911,161
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,339
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$97,250,000
Estimate Under Maximum Salary Cap of $121,330,574$24,080,574
Estimate Over Minimum Salary Cap of $61,700,000 $35,550,000
Current Bank Account$128,807,241
Projected Bank Account$128,807,241

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (6)
Kevin Fiala (1 Way Contract) $6,000,000 (6)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Josh Manson (1 Way Contract) $4,000,000 (1)
John Klingberg (1 Way Contract) $4,000,000 (5)
-1 Way Contract Salary Cap : $2,850,000
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Brandon Saad (1 Way Contract) $3,750,000 (5)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (3)
Jordan Harris $1,400,000 (3)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (5)
Mitchell Stephens $775,000 (3)
Zachary Sanford $700,000 (2)
Chris Terry $700,000 (2)
Total Pro Players26
Salary Commitment
Year 2037 : $100,550,000
Year 2038 : $93,400,000
Year 2039 : $69,300,000
Year 2040 : $41,650,000
Salary Average Commitment
Year 2037 : $47,770,000
Year 2038 : $37,320,000
Year 2039 : $23,175,000
Year 2040 : $12,625,000
Salary Cap with 1 Way Contract
Year 2037 : $97,250,000
Year 2038 : $86,700,000
Year 2039 : $63,600,000
Year 2040 : $37,625,000

Farm Players Salaries

David Rittich $300,000 (2)
Ivan Lodnia $100,000 (1)
David Cotton $86,000 (2)
Xavier Simoneau $85,500 (2)
Cameron Hughes $84,150 (1)
Patrick Guay $82,500 (2)
Gage Alexander $81,000 (3)
Louis Crevier $80,000 (2)
Curtis Douglas $77,500 (3)
Aaron Ness $75,000 (3)
Brandon Saigeon $75,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Samuel Walker $70,000 (2)
Sheldon Dries $70,000 (2)
Michael Karow $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2037 : $1,546,650
Year 2038 : $1,078,500
Year 2039 : $241,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,435,625
Year 2038 : $1,015,625
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $85 - 6,609 - 94.41%
Level 2: 6000 - $57 - 5,638 - 93.97%
Level 3: 2500 - $38 - 2,402 - 96.10%
Level 4: 4500 - $28 - 4,243 - 94.29%
Luxury : 1500 - $157 - 1,424 - 94.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,930 - 96.49%
Farm Level 2: 1000 - $18 - 757 - 75.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,316 - 94.49%
Average Income per Game$1,950,393
Year to Date Revenue$79,966,096
Farm
Home Games Left0
Average Attendance - %2,687 - 89.56%
Average Income per Game$77,285
Year to Date Revenue$3,168,677

Expense

Pro Players Total Salaries$77,028,334
Farm Players Total Salaries$2,019,335
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,256,162
Farm Year To Date Expenses$3,880,428
Pro Salary Cap To Date$79,452,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$727,932
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$35,257
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,878,336
Estimate Under Maximum Salary Cap of $121,330,574$46,452,238
Estimate Over Minimum Salary Cap of $61,700,000 $13,178,336
Current Bank Account$165,606,130
Projected Bank Account$165,606,130

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
-1 Way Contract Salary Cap : $3,350,000
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (4)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (5)
Pius Suter (1 Way Contract) $1,600,000 (3)
Mathieu Olivier (1 Way Contract) $1,100,000 (6)
Charlie Lindgren $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (3)
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard (1 Way Contract) $1,000,000 (2)
Alex Steeves (1 Way Contract) $775,000 (2)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2037 : $77,028,334
Year 2038 : $80,030,834
Year 2039 : $60,136,667
Year 2040 : $34,216,667
Salary Average Commitment
Year 2037 : $41,343,750
Year 2038 : $36,393,750
Year 2039 : $27,093,750
Year 2040 : $16,637,500
Salary Cap with 1 Way Contract
Year 2037 : $74,878,336
Year 2038 : $70,003,335
Year 2039 : $50,186,667
Year 2040 : $29,041,667

Farm Players Salaries

Troy Grosenick $110,000 (2)
Austin Strand $100,000 (1)
Tobias Bjornfot $100,000 (2)
Mike Hardman $100,000 (3)
Denis Smirnov $94,002 (2)
David Jiricek $92,500 (2)
Brandt Clarke $92,500 (2)
Scott Walford $92,125 (1)
Matthew Poitras $88,125 (2)
Kasper Halttunen $88,125 (2)
Evan Cormier $88,000 (2)
Josh Lopina $87,833 (2)
Guillaume Brisebois $85,250 (2)
Lucas Johansen $85,250 (2)
Casey Fitzgerald $85,250 (3)
Daylan Kuefler $84,000 (2)
Gavin Hayes $83,750 (2)
Benjamin Gaudreau $83,750 (2)
Colby Ambrosio $79,375 (2)
John Leonard $77,500 (2)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $2,019,335
Year 2038 : $1,929,458
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,840,083
Year 2038 : $1,663,833
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,779 - 96.85%
Level 2: 6000 - $54 - 5,869 - 97.81%
Level 3: 2500 - $36 - 2,455 - 98.20%
Level 4: 4500 - $23 - 4,414 - 98.10%
Luxury : 1500 - $151 - 1,467 - 97.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,422 - 71.11%
Farm Level 2: 1000 - $20 - 681 - 68.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,985 - 97.60%
Average Income per Game$1,863,100
Year to Date Revenue$76,387,114
Farm
Home Games Left0
Average Attendance - %2,104 - 70.12%
Average Income per Game$70,516
Year to Date Revenue$2,891,160

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,887,590
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$103,352,838
Farm Year To Date Expenses$2,925,845
Pro Salary Cap To Date$98,324,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$930,525
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,330
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$98,218,750
Estimate Under Maximum Salary Cap of $121,330,574$23,111,824
Estimate Over Minimum Salary Cap of $61,700,000 $36,518,750
Current Bank Account$134,658,557
Projected Bank Account$134,658,557

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (4)
Brayden Point (1 Way Contract) $9,000,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
Aaron Ekblad $7,500,000 (2)
Brady Skjei (1 Way Contract) $7,000,000 (4)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Christian Dvorak $5,600,000 (5)
Travis Konecny (1 Way Contract) $5,500,000 (4)
Robert Thomas (1 Way Contract) $5,000,000 (2)
Anton Lundell (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Taylor Raddysh $2,000,000 (2)
Jacob Bryson $1,850,000 (1)
Cam York (1 Way Contract) $1,600,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (2)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Michael DiPietro $1,100,000 (3)
Vasili Podkolzin (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Cutter Gauthier $925,000 (3)
Kyle MacLean (1 Way Contract) $925,000 (2)
Logan Mailloux $925,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (3)
Cale Fleury (1 Way Contract) $800,000 (3)
Dmitri Voronkov (1 Way Contract) $793,750 (3)
Rasmus Asplund (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $99,218,750
Year 2038 : $102,950,000
Year 2039 : $69,225,000
Year 2040 : $53,050,000
Salary Average Commitment
Year 2037 : $38,029,000
Year 2038 : $34,122,750
Year 2039 : $27,485,250
Year 2040 : $21,550,000
Salary Cap with 1 Way Contract
Year 2037 : $98,218,750
Year 2038 : $89,993,750
Year 2039 : $58,943,750
Year 2040 : $47,050,000

Farm Players Salaries

Dylan Gambrell $110,000 (4)
Raphael Lavoie $96,938 (2)
Aidan McDonough $93,170 (2)
Christian Krygier $93,170 (1)
Hendrix Lapierre $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov (Out of Payroll) $88,125 (2)
Calle Odelius $88,125 (3)
Jamieson Rees $88,125 (2)
Bogdan Trineyev $87,313 (3)
David Spacek $86,250 (2)
Yegor Sidorov $83,750 (3)
Graeme Clarke $83,750 (3)
Joni Jurmo $83,750 (2)
Justus Annunen $83,750 (2)
Noah Laba $79,375 (3)
Dylan Duke $79,375 (2)
Keean Washkurak $75,000 (3)
Zachary Metsa $70,000 (1)
Zachary Massicotte $70,000 (1)
Valtteri Puustinen $70,000 (2)
Daniil Misyul $0 (0)
Total Farm Players24
Salary Commitment
Year 2037 : $1,975,716
Year 2038 : $1,487,125
Year 2039 : $570,000
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,667,750
Year 2038 : $1,317,750
Year 2039 : $534,000
Year 2040 : $70,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,828 - 97.54%
Level 2: 6000 - $40 - 5,923 - 98.72%
Level 3: 2500 - $28 - 2,488 - 99.50%
Level 4: 4500 - $17 - 4,471 - 99.36%
Luxury : 1500 - $113 - 1,476 - 98.40%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 850 - 42.49%
Farm Level 2: 1000 - $30 - 449 - 44.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,186 - 98.54%
Average Income per Game$1,581,623
Year to Date Revenue$64,846,538
Farm
Home Games Left0
Average Attendance - %1,299 - 43.30%
Average Income per Game$68,714
Year to Date Revenue$2,817,260

Expense

Pro Players Total Salaries$81,550,834
Farm Players Total Salaries$760,762
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,905,560
Farm Year To Date Expenses$1,338,602
Pro Salary Cap To Date$73,574,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$781,704
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,059
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,166,672
Estimate Under Maximum Salary Cap of $121,330,574$45,163,902
Estimate Over Minimum Salary Cap of $61,700,000 $14,466,672
Current Bank Account$204,515,393
Projected Bank Account$204,515,393

Pro Players Salaries

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

Farm Players Salaries

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

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,507 - 92.96%
Level 2: 6000 - $58 - 5,650 - 94.17%
Level 3: 2500 - $35 - 2,396 - 95.84%
Level 4: 4500 - $20 - 4,381 - 97.35%
Luxury : 1500 - $180 - 1,127 - 75.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.46%
Farm Level 2: 1000 - $15 - 977 - 97.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,061 - 93.31%
Average Income per Game$1,918,586
Year to Date Revenue$78,662,042
Farm
Home Games Left0
Average Attendance - %2,907 - 96.89%
Average Income per Game$82,184
Year to Date Revenue$3,369,550

Expense

Pro Players Total Salaries$108,351,250
Farm Players Total Salaries$1,087,438
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$115,056,643
Farm Year To Date Expenses$3,281,046
Pro Salary Cap To Date$98,577,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$1,012,065
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,083
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,744,168
Estimate Under Maximum Salary Cap of $121,330,574$27,586,406
Estimate Over Minimum Salary Cap of $61,700,000 $32,044,168
Current Bank Account$162,148,593
Projected Bank Account$162,148,593

Pro Players Salaries

Zach Werenski $9,600,000 (6)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Anthony Mantha (1 Way Contract) $3,500,000 (2)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $2,350,000
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (2)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli (1 Way Contract) $925,000 (2)
Lucas Condotta (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (6)
Samuel Helenius (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Jayden Struble (1 Way Contract) $867,500 (4)
-1 Way Contract Salary Cap : $0
Colten Ellis (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Landon Slaggert (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (4)
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo (1 Way Contract) $700,000 (4)
Total Pro Players38
Salary Commitment
Year 2037 : $108,351,250
Year 2038 : $102,719,499
Year 2039 : $74,189,166
Year 2040 : $56,545,833
Salary Average Commitment
Year 2037 : $74,077,083
Year 2038 : $64,707,083
Year 2039 : $43,057,083
Year 2040 : $27,444,583
Salary Cap with 1 Way Contract
Year 2037 : $93,744,168
Year 2038 : $84,994,168
Year 2039 : $57,594,168
Year 2040 : $44,744,168

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (2)
Luca Del Bel Belluz $88,125 (3)
Scott Morrow $88,125 (2)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Nick Abruzzese $77,500 (2)
Ryan Hofer $70,625 (2)
Dominic James $70,625 (2)
Matvei Petrov $70,000 (2)
Total Farm Players13
Salary Commitment
Year 2037 : $1,087,438
Year 2038 : $1,010,792
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,039,167
Year 2038 : $969,167
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,697 - 95.68%
Level 2: 6000 - $52 - 5,797 - 96.61%
Level 3: 2500 - $34 - 2,414 - 96.56%
Level 4: 4500 - $18 - 4,459 - 99.10%
Luxury : 1500 - $165 - 1,404 - 93.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,851 - 92.55%
Farm Level 2: 1000 - $15 - 940 - 93.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,772 - 96.61%
Average Income per Game$1,884,508
Year to Date Revenue$77,264,824
Farm
Home Games Left0
Average Attendance - %2,791 - 93.02%
Average Income per Game$78,878
Year to Date Revenue$3,234,010

Expense

Pro Players Total Salaries$96,056,250
Farm Players Total Salaries$1,525,292
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,255,836
Farm Year To Date Expenses$3,583,464
Pro Salary Cap To Date$84,254,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$911,217
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,924
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,601,248
Estimate Under Maximum Salary Cap of $121,330,574$29,729,326
Estimate Over Minimum Salary Cap of $61,700,000 $29,901,248
Current Bank Account$147,012,923
Projected Bank Account$147,012,923

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Cam Fowler $6,500,000 (3)
Adam Pelech (1 Way Contract) $6,500,000 (3)
William Karlsson $5,900,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (6)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Carter Hart $2,000,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
Walker Duehr $825,000 (2)
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Samuel Johannesson $706,250 (2)
Total Pro Players31
Salary Commitment
Year 2037 : $96,056,250
Year 2038 : $97,220,250
Year 2039 : $75,669,000
Year 2040 : $56,380,000
Salary Average Commitment
Year 2037 : $51,626,250
Year 2038 : $51,626,250
Year 2039 : $35,300,000
Year 2040 : $22,725,000
Salary Cap with 1 Way Contract
Year 2037 : $91,601,250
Year 2038 : $91,601,250
Year 2039 : $70,975,000
Year 2040 : $52,550,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Ryan Chesley $88,125 (3)
Etienne Morin $88,125 (1)
Taylor Gauthier $86,000 (2)
Jordan Frasca $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (2)
Jake Chiasson $79,375 (2)
Artem Shlaine $75,000 (2)
Graham Sward $75,000 (2)
Will Cranley $70,625 (3)
Landon Sim $70,625 (3)
Chase Yoder $70,625 (2)
Cole Clayton $70,000 (3)
Ty Smilanic $70,000 (2)
Case McCarthy $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,525,292
Year 2038 : $1,289,000
Year 2039 : $487,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,535,783
Year 2038 : $1,288,958
Year 2039 : $473,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,686 - 95.51%
Level 2: 6000 - $60 - 5,805 - 96.75%
Level 3: 2500 - $50 - 1,849 - 73.96%
Level 4: 4500 - $20 - 4,468 - 99.29%
Luxury : 1500 - $170 - 1,433 - 95.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.68%
Farm Level 2: 1000 - $15 - 967 - 96.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,241 - 94.14%
Average Income per Game$2,049,394
Year to Date Revenue$84,025,168
Farm
Home Games Left0
Average Attendance - %2,840 - 94.68%
Average Income per Game$80,078
Year to Date Revenue$3,283,200

Expense

Pro Players Total Salaries$104,617,333
Farm Players Total Salaries$1,212,125
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$112,425,798
Farm Year To Date Expenses$2,122,716
Pro Salary Cap To Date$96,084,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$987,655
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,405
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$95,375,000
Estimate Under Maximum Salary Cap of $121,330,574$25,955,574
Estimate Over Minimum Salary Cap of $61,700,000 $33,675,000
Current Bank Account$274,234,533
Projected Bank Account$274,234,533

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mikhail Sergachev (1 Way Contract) $8,500,000 (4)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
Anze Kopitar (1 Way Contract) $7,750,000 (2)
Tom Wilson (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (6)
Charlie Coyle (1 Way Contract) $5,000,000 (2)
Adrian Kempe (1 Way Contract) $4,500,000 (2)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (6)
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (3)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (3)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Arttu Hyry (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players33
Salary Commitment
Year 2037 : $104,617,333
Year 2038 : $119,070,000
Year 2039 : $75,645,000
Year 2040 : $64,850,000
Salary Average Commitment
Year 2037 : $40,731,875
Year 2038 : $38,431,875
Year 2039 : $24,318,750
Year 2040 : $16,925,000
Salary Cap with 1 Way Contract
Year 2037 : $95,375,000
Year 2038 : $94,625,000
Year 2039 : $55,125,000
Year 2040 : $48,325,000

Farm Players Salaries

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

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,404 - 91.49%
Level 2: 6000 - $60 - 5,533 - 92.22%
Level 3: 2500 - $43 - 2,323 - 92.91%
Level 4: 4500 - $27 - 4,219 - 93.77%
Luxury : 1500 - $223 - 872 - 58.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.74%
Farm Level 2: 1000 - $15 - 947 - 94.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,352 - 90.01%
Average Income per Game$1,904,491
Year to Date Revenue$78,084,136
Farm
Home Games Left0
Average Attendance - %2,822 - 94.07%
Average Income per Game$79,824
Year to Date Revenue$3,272,800

Expense

Pro Players Total Salaries$76,120,000
Farm Players Total Salaries$1,195,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,506,894
Farm Year To Date Expenses$3,252,854
Pro Salary Cap To Date$68,561,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$701,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,026
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,332,500
Estimate Under Maximum Salary Cap of $121,330,574$46,998,074
Estimate Over Minimum Salary Cap of $61,700,000 $12,632,500
Current Bank Account$267,658,858
Projected Bank Account$267,658,858

Pro Players Salaries

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

Farm Players Salaries

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

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,557 - 50.81%
Level 2: 6000 - $110 - 2,807 - 46.79%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,012 - 67.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,114 - 55.72%
Farm Level 2: 1000 - $30 - 462 - 46.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,176 - 47.33%
Average Income per Game$1,946,894
Year to Date Revenue$79,822,637
Farm
Home Games Left0
Average Attendance - %1,576 - 52.55%
Average Income per Game$69,580
Year to Date Revenue$2,852,760

Expense

Pro Players Total Salaries$100,730,000
Farm Players Total Salaries$1,468,331
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$111,835,270
Farm Year To Date Expenses$3,475,087
Pro Salary Cap To Date$104,037,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$952,946
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,424
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$99,955,000
Estimate Under Maximum Salary Cap of $121,330,574$21,375,574
Estimate Over Minimum Salary Cap of $61,700,000 $38,255,000
Current Bank Account$34,383,813
Projected Bank Account$34,383,813

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (2)
Jordan Kyrou $8,125,000 (3)
Tyler Seguin (Out of Payroll) $7,600,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (5)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Troy Terry (1 Way Contract) $7,000,000 (3)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Damon Severson (1 Way Contract) $6,500,000 (3)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Karel Vejmelka (1 Way Contract) $2,725,000 (6)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Brett Howden (1 Way Contract) $1,900,000 (1)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (2)
Connor Bedard (1 Way Contract) $925,000 (2)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Robert Bortuzzo $850,000 (2)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Phillips $775,000 (3)
Total Pro Players30
Salary Commitment
Year 2037 : $108,330,000
Year 2038 : $97,150,000
Year 2039 : $62,725,000
Year 2040 : $38,100,000
Salary Average Commitment
Year 2037 : $70,740,500
Year 2038 : $60,865,500
Year 2039 : $39,881,250
Year 2040 : $29,700,000
Salary Cap with 1 Way Contract
Year 2037 : $107,555,000
Year 2038 : $95,275,000
Year 2039 : $63,025,000
Year 2040 : $36,075,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
Jeremie Poirier $100,000 (5)
Danila Klimovich $100,000 (4)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
J.D. Greenway $90,750 (1)
Bokondji Imama $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith (Out of Payroll) $85,250 (2)
Carson Wetsch $83,750 (3)
Josh Bloom (Out of Payroll) $83,750 (2)
Martin Chromiak $82,000 (2)
Liam O'Brien $80,000 (1)
Cameron Whitehead $79,375 (2)
Blake Hillman $75,000 (3)
Amir Miftakhov $70,625 (6)
Alex Gagne $70,625 (2)
Total Farm Players18
Salary Commitment
Year 2037 : $1,637,331
Year 2038 : $1,202,000
Year 2039 : $806,250
Year 2040 : $555,000
Salary Average Commitment
Year 2037 : $1,365,208
Year 2038 : $1,015,208
Year 2039 : $720,208
Year 2040 : $468,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,792 - 97.02%
Level 2: 6000 - $69 - 4,487 - 74.78%
Level 3: 2500 - $52 - 1,780 - 71.18%
Level 4: 4500 - $40 - 2,775 - 61.68%
Luxury : 1500 - $140 - 1,472 - 98.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,972 - 98.58%
Farm Level 2: 1000 - $17 - 973 - 97.31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,305 - 80.49%
Average Income per Game$1,931,809
Year to Date Revenue$79,204,183
Farm
Home Games Left0
Average Attendance - %2,945 - 98.16%
Average Income per Game$75,691
Year to Date Revenue$3,103,329

Expense

Pro Players Total Salaries$100,659,250
Farm Players Total Salaries$1,794,625
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$103,364,548
Farm Year To Date Expenses$2,734,190
Pro Salary Cap To Date$97,628,048
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$929,993
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,514
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $121,330,574$23,702,574
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$248,479,152
Projected Bank Account$248,479,152

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Roope Hintz (1 Way Contract) $8,450,000 (4)
Brady Tkachuk (1 Way Contract) $8,200,000 (6)
Jake Sanderson (1 Way Contract) $8,000,000 (5)
Juuse Saros (1 Way Contract) $7,740,000 (5)
Joshua Morrissey (1 Way Contract) $6,250,000 (3)
Martin Necas (1 Way Contract) $3,000,000 (2)
Ian Cole (1 Way Contract) $2,800,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $700,000
Bobby McMann (1 Way Contract) $1,500,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (4)
Seth Jarvis $1,100,000 (6)
Jordan Spence (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Cooley $950,000 (4)
Brock Faber (1 Way Contract) $925,000 (2)
James van Riemsdyk $900,000 (3)
Wyatt Johnston $900,000 (2)
Ryker Evans (1 Way Contract) $881,250 (5)
-1 Way Contract Salary Cap : $0
Lukas Dostal $813,000 (3)
Mark Giordano (1 Way Contract) $800,000 (2)
Jalen Chatfield (1 Way Contract) $800,000 (5)
Joel Hanley $700,000 (2)
Total Pro Players26
Salary Commitment
Year 2037 : $100,659,250
Year 2038 : $113,398,000
Year 2039 : $96,773,000
Year 2040 : $57,110,000
Salary Average Commitment
Year 2037 : $36,559,108
Year 2038 : $36,559,108
Year 2039 : $25,996,608
Year 2040 : $8,187,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $97,628,000
Year 2039 : $84,503,000
Year 2040 : $45,940,000

Farm Players Salaries

Charles-Edouard D'Astous $100,000 (2)
Roby Jarventie $95,000 (3)
Dalibor Dvorsky $92,500 (3)
Mackie Samoskevich $92,500 (2)
Leo Carlsson $92,500 (3)
Artyom Levshunov $92,500 (3)
Kevin Korchinski $92,500 (5)
Jacob Gaucher $90,000 (3)
Emil Heineman $90,000 (2)
Lane Hutson $88,125 (2)
Marco Rossi $86,500 (2)
Filip Larsson $77,500 (3)
Joshua Roy $75,000 (5)
Milan Lucic $70,000 (1)
Karsen Dorwart $70,000 (2)
Jet Greaves $70,000 (2)
Kevin Gravel $70,000 (3)
Ben Harpur $70,000 (3)
Adam Klapka $70,000 (2)
Sam Morton $70,000 (5)
Victor Ostman $70,000 (3)
Quinn Hutson $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2037 : $1,794,625
Year 2038 : $1,737,125
Year 2039 : $1,000,000
Year 2040 : $247,500
Salary Average Commitment
Year 2037 : $1,765,792
Year 2038 : $1,695,792
Year 2039 : $971,292
Year 2040 : $237,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,486 - 49.80%
Level 2: 6000 - $100 - 2,998 - 49.97%
Level 3: 2500 - $45 - 2,349 - 93.97%
Level 4: 4500 - $40 - 2,632 - 58.49%
Luxury : 1500 - $150 - 1,422 - 94.79%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,848 - 92.41%
Farm Level 2: 1000 - $15 - 947 - 94.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,887 - 59.94%
Average Income per Game$1,858,009
Year to Date Revenue$76,178,352
Farm
Home Games Left0
Average Attendance - %2,795 - 93.18%
Average Income per Game$78,896
Year to Date Revenue$3,234,730

Expense

Pro Players Total Salaries$98,087,500
Farm Players Total Salaries$1,601,795
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$99,121,191
Farm Year To Date Expenses$2,639,657
Pro Salary Cap To Date$91,556,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$929,353
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,823
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$96,937,500
Estimate Under Maximum Salary Cap of $121,330,574$24,393,074
Estimate Over Minimum Salary Cap of $61,700,000 $35,237,500
Current Bank Account$182,991,542
Projected Bank Account$182,991,542

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Gabriel Landeskog (1 Way Contract) $7,000,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg (1 Way Contract) $1,500,000 (6)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
Ville Heinola $1,200,000 (4)
Aatu Raty $1,200,000 (1)
Spencer Smallman $1,100,000 (1)
Nico Daws $1,000,000 (4)
Juraj Slafkovsky $925,000 (1)
Pavel Mintyukov (1 Way Contract) $925,000 (2)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
Jakub Dobes $750,000 (3)
Total Pro Players28
Salary Commitment
Year 2037 : $98,087,500
Year 2038 : $90,090,000
Year 2039 : $78,915,000
Year 2040 : $62,675,000
Salary Average Commitment
Year 2037 : $36,999,583
Year 2038 : $26,630,833
Year 2039 : $23,612,500
Year 2040 : $18,812,500
Salary Cap with 1 Way Contract
Year 2037 : $96,937,496
Year 2038 : $85,150,000
Year 2039 : $74,250,000
Year 2040 : $58,225,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Jacob Ingham $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden $100,000 (1)
Nathan Noel $100,000 (1)
Gianni Fairbrother $100,000 (3)
Mason Primeau $99,000 (1)
Josiah Slavin $93,170 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Alex Bump $75,000 (3)
Connor Corcoran $0 (0)
Santeri Hatakka $0 (0)
Total Farm Players15
Salary Commitment
Year 2037 : $1,601,795
Year 2038 : $417,500
Year 2039 : $342,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $945,792
Year 2038 : $385,792
Year 2039 : $315,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,715 - 95.92%
Level 2: 6000 - $60 - 5,714 - 95.24%
Level 3: 2500 - $44 - 2,379 - 95.15%
Level 4: 4500 - $27 - 4,338 - 96.39%
Luxury : 1500 - $225 - 911 - 60.72%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.82%
Farm Level 2: 1000 - $15 - 949 - 94.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,056 - 93.28%
Average Income per Game$1,997,081
Year to Date Revenue$81,880,325
Farm
Home Games Left0
Average Attendance - %2,826 - 94.19%
Average Income per Game$79,910
Year to Date Revenue$3,276,330

Expense

Pro Players Total Salaries$86,058,307
Farm Players Total Salaries$1,730,467
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,377,863
Farm Year To Date Expenses$2,206,921
Pro Salary Cap To Date$88,377,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$777,306
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,951
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,058,307
Estimate Under Maximum Salary Cap of $121,330,574$35,272,267
Estimate Over Minimum Salary Cap of $61,700,000 $24,358,307
Current Bank Account$289,193,423
Projected Bank Account$289,193,423

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Total Pro Players23
Salary Commitment
Year 2037 : $86,058,307
Year 2038 : $70,851,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $36,793,750
Year 2038 : $26,818,750
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $86,058,307
Year 2038 : $71,076,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

Kurtis MacDermid $300,000 (1)
Tristan Luneau $96,938 (1)
Cole Krygier $93,170 (1)
David Goyette $89,167 (2)
Gavin Brindley $88,125 (1)
Matthew Maggio $87,000 (2)
Alexis Gendron $86,000 (1)
Remi Poirier $85,456 (1)
Ben Hemmerling $82,111 (2)
Nikita Nesterenko $78,750 (2)
Rory Kerins $77,500 (2)
Charles-Alexis Legault $75,000 (2)
Emmitt Finnie $70,625 (1)
Josh Filmon $70,625 (2)
Niko Huuhtanen $70,000 (1)
Domenic DiVincentiis $70,000 (3)
Filip Engaras $70,000 (1)
Dyllan Gill $70,000 (2)
Joel Nystrom $70,000 (2)
Connor McClennon $0 (0)
Mathias Laferriere $0 (0)
Phillip Kemp $0 (0)
Noel Hoefenmayer $0 (0)
Ben Jones $0 (0)
Total Farm Players24
Salary Commitment
Year 2037 : $1,730,467
Year 2038 : $770,153
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,596,486
Year 2038 : $717,736
Year 2039 : $70,000
Year 2040 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,718 - 95.97%
Level 2: 6000 - $60 - 5,807 - 96.79%
Level 3: 2500 - $44 - 2,381 - 95.23%
Level 4: 4500 - $27 - 4,340 - 96.44%
Luxury : 1500 - $225 - 928 - 61.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.95%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,174 - 93.83%
Average Income per Game$2,011,808
Year to Date Revenue$82,484,142
Farm
Home Games Left0
Average Attendance - %2,859 - 95.29%
Average Income per Game$80,859
Year to Date Revenue$3,315,230

Expense

Pro Players Total Salaries$105,446,607
Farm Players Total Salaries$1,342,625
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$109,793,164
Farm Year To Date Expenses$3,252,391
Pro Salary Cap To Date$97,614,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$977,202
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,321
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$97,674,104
Estimate Under Maximum Salary Cap of $121,330,574$23,656,470
Estimate Over Minimum Salary Cap of $61,700,000 $35,974,104
Current Bank Account$222,946,307
Projected Bank Account$222,946,307

Pro Players Salaries

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

Farm Players Salaries

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

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,447 - 92.10%
Level 2: 6000 - $57 - 5,480 - 91.33%
Level 3: 2500 - $42 - 2,282 - 91.28%
Level 4: 4500 - $25 - 4,227 - 93.94%
Luxury : 1500 - $133 - 1,431 - 95.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,958 - 97.92%
Farm Level 2: 1000 - $17 - 933 - 93.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,866 - 92.40%
Average Income per Game$1,904,053
Year to Date Revenue$78,066,171
Farm
Home Games Left0
Average Attendance - %2,892 - 96.40%
Average Income per Game$58,954
Year to Date Revenue$2,417,131

Expense

Pro Players Total Salaries$84,047,083
Farm Players Total Salaries$1,475,250
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,056,913
Farm Year To Date Expenses$3,567,018
Pro Salary Cap To Date$78,927,867
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$759,349
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,485
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,247,083
Estimate Under Maximum Salary Cap of $121,330,574$39,083,491
Estimate Over Minimum Salary Cap of $61,700,000 $20,547,083
Current Bank Account$86,303,912
Projected Bank Account$86,303,912

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Ilya Samsonov (1 Way Contract) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Adam Scheel $1,100,000 (1)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Declan Chisholm $1,000,000 (1)
Sam Carrick $1,000,000 (2)
Tony DeAngelo $1,000,000 (1)
Ronnie Attard $1,000,000 (2)
Victor Soderstrom $925,000 (1)
Jimmy Snuggerud $925,000 (3)
Jack Quinn (1 Way Contract) $863,333 (1)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Ethan Cardwell $793,750 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Alexander Nylander $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players31
Salary Commitment
Year 2037 : $84,047,083
Year 2038 : $58,625,000
Year 2039 : $44,225,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $45,042,323
Year 2038 : $22,631,608
Year 2039 : $14,350,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $82,247,086
Year 2038 : $56,825,000
Year 2039 : $43,425,000
Year 2040 : $16,350,000

Farm Players Salaries

Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Beckett Sennecke $92,500 (3)
Cole Fraser $90,750 (1)
Tomas Hamara $83,750 (3)
Miko Matikka $83,750 (3)
Jake Boltmann $83,750 (2)
Isaac Ratcliffe $81,500 (1)
Kalle Vaisanen $79,375 (1)
Sergei Murashov $79,375 (3)
Cameron Berg $79,375 (2)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek $77,500 (1)
Nick Wolff $75,000 (1)
Josh Davies $70,625 (1)
Tyce Thompson $70,000 (2)
Justin Ertel $70,000 (1)
Bryce McConnell-Barker $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2037 : $1,475,250
Year 2038 : $651,500
Year 2039 : $339,375
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,351,875
Year 2038 : $642,500
Year 2039 : $339,375
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,412 - 63.02%
Level 2: 6000 - $80 - 3,835 - 63.91%
Level 3: 2500 - $55 - 1,656 - 66.23%
Level 4: 4500 - $35 - 3,114 - 69.21%
Luxury : 1500 - $200 - 1,038 - 69.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.69%
Farm Level 2: 1000 - $15 - 974 - 97.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,054 - 65.37%
Average Income per Game$1,853,177
Year to Date Revenue$75,980,271
Farm
Home Games Left0
Average Attendance - %2,888 - 96.27%
Average Income per Game$81,597
Year to Date Revenue$3,345,460

Expense

Pro Players Total Salaries$110,639,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$109,131,586
Farm Year To Date Expenses$6,854,545
Pro Salary Cap To Date$92,568,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$1,041,421
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$60,255
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$100,014,172
Estimate Under Maximum Salary Cap of $121,330,574$21,316,402
Estimate Over Minimum Salary Cap of $61,700,000 $38,314,172
Current Bank Account$65,165,585
Projected Bank Account$65,165,585

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (4)
Dougie Hamilton (1 Way Contract) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (4)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (6)
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (5)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $105,733,334
Year 2039 : $90,633,334
Year 2040 : $72,108,334
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $55,887,500
Year 2039 : $47,637,500
Year 2040 : $35,112,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $94,451,664
Year 2039 : $82,051,664
Year 2040 : $67,676,667

Farm Players Salaries

Owen Pickering $92,500 (2)
Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (2)
Adam Beckman $77,500 (2)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (2)
Jared Moe $75,000 (2)
Ryan Francis $75,000 (2)
Arnaud Durandeau $70,625 (2)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $723,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $712,500
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,261 - 75.16%
Level 2: 6000 - $74 - 3,992 - 66.54%
Level 3: 2500 - $60 - 1,509 - 60.37%
Level 4: 4500 - $35 - 3,002 - 66.70%
Luxury : 1500 - $170 - 1,415 - 94.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.52%
Farm Level 2: 1000 - $15 - 977 - 97.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,179 - 70.60%
Average Income per Game$1,865,982
Year to Date Revenue$76,505,247
Farm
Home Games Left0
Average Attendance - %2,887 - 96.25%
Average Income per Game$81,517
Year to Date Revenue$3,342,190

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,367,985
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$106,487,568
Farm Year To Date Expenses$3,382,193
Pro Salary Cap To Date$99,723,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$949,777
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,544
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$99,445,000
Estimate Under Maximum Salary Cap of $121,330,574$21,885,574
Estimate Over Minimum Salary Cap of $61,700,000 $37,745,000
Current Bank Account$99,504,085
Projected Bank Account$99,504,085

Pro Players Salaries

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

Farm Players Salaries

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

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,639 - 94.84%
Level 2: 6000 - $50 - 5,730 - 95.50%
Level 3: 2500 - $30 - 2,449 - 97.95%
Level 4: 4500 - $20 - 4,409 - 97.98%
Luxury : 1500 - $150 - 1,406 - 93.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,938 - 96.91%
Farm Level 2: 1000 - $10 - 991 - 99.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,633 - 95.97%
Average Income per Game$1,852,514
Year to Date Revenue$75,953,065
Farm
Home Games Left0
Average Attendance - %2,929 - 97.65%
Average Income per Game$58,367
Year to Date Revenue$2,393,050

Expense

Pro Players Total Salaries$90,493,750
Farm Players Total Salaries$1,845,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$99,080,990
Farm Year To Date Expenses$3,616,754
Pro Salary Cap To Date$92,215,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$861,551
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$33,736
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,718,750
Estimate Under Maximum Salary Cap of $121,330,574$31,611,824
Estimate Over Minimum Salary Cap of $61,700,000 $28,018,750
Current Bank Account$46,763,108
Projected Bank Account$46,763,108

Pro Players Salaries

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

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,700,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $227,600,501 $87,840,175 $33,490,399 $26,140,175 $1,515,425 $8,484,575 232043
Arizona Coyotes $134,729,897 $106,512,088 $14,818,486 $44,812,088 $1,461,875 $8,538,125 281947
Boston Bruins $319,314,577 $94,795,664 $26,534,910 $33,095,664 $1,957,000 $8,043,000 241943
Buffalo Sabres $73,720,031 $95,827,856 $25,502,718 $34,127,856 $1,160,000 $8,840,000 351550
Calgary Flames $153,100,847 $95,506,648 $25,823,926 $33,806,648 $1,399,292 $8,600,708 261642
Carolina Hurricanes $255,199,320 $91,291,248 $30,039,326 $29,591,248 $1,721,506 $8,278,494 292049
Chicago Blackhawks $106,019,127 $85,669,498 $35,661,076 $23,969,498 $1,361,750 $8,638,250 321547
Colorado Avalanche $211,856,144 $104,683,333 $16,647,241 $42,983,333 $1,070,124 $8,929,876 271340
Columbus Blue Jackets $145,720,357 $89,169,832 $32,160,742 $27,469,832 $1,534,092 $8,465,908 291746
Dallas Stars $68,927,191 $66,316,518 $55,014,056 $4,616,518 $2,368,963 $7,631,037 233053
Detroit Red Wings $151,280,379 $82,505,000 $38,825,574 $20,805,000 $1,460,875 $8,539,125 331851
Edmonton Oilers $188,361,330 $91,500,000 $29,830,574 $29,800,000 $1,324,625 $8,675,375 301747
Florida Panthers $157,424,928 $91,299,998 $30,030,576 $29,599,998 $863,875 $9,136,125 301242
Los Angeles Kings $128,807,241 $97,250,000 $24,080,574 $35,550,000 $1,546,650 $8,453,350 261743
Minnesota Wild $165,606,130 $74,878,336 $46,452,238 $13,178,336 $2,019,335 $7,980,665 252348
Montreal Canadiens $134,658,557 $98,218,750 $23,111,824 $36,518,750 $1,887,590 $8,112,410 282452
Nashville Predators $204,515,393 $76,166,672 $45,163,902 $14,466,672 $760,762 $9,239,238 34943
New Jersey Devils $162,148,593 $93,744,168 $27,586,406 $32,044,168 $1,087,438 $8,912,562 381351
New York Islanders $147,012,923 $91,601,248 $29,729,326 $29,901,248 $1,525,292 $8,474,708 311950
New York Rangers $274,234,533 $95,375,000 $25,955,574 $33,675,000 $1,212,125 $8,787,875 331548
Ottawa Senators $267,658,858 $74,332,500 $46,998,074 $12,632,500 $1,195,000 $8,805,000 321749
Philadelphia Flyers $34,383,813 $99,955,000 $21,375,574 $38,255,000 $1,468,331 $8,531,669 301848
Pittsburgh Penguins $248,479,152 $97,628,000 $23,702,574 $35,928,000 $1,794,625 $8,205,375 262248
San Jose Sharks $182,991,542 $96,937,500 $24,393,074 $35,237,500 $1,601,795 $8,398,205 281543
St. Louis Blues $289,193,423 $86,058,307 $35,272,267 $24,358,307 $1,730,467 $8,269,533 232447
Tampa Bay Lightning $222,946,307 $97,674,104 $23,656,470 $35,974,104 $1,342,625 $8,657,375 341751
Toronto Maple Leafs $86,303,912 $82,247,083 $39,083,491 $20,547,083 $1,475,250 $8,524,750 311849
Vancouver Canucks $65,165,585 $100,014,172 $21,316,402 $38,314,172 $869,124 $9,130,876 341145
Washington Capitals $99,504,085 $99,445,000 $21,885,574 $37,745,000 $2,367,985 $7,632,015 232043
Winnipeg Jets $46,763,108 $89,718,750 $31,611,824 $28,018,750 $1,845,875 $8,154,125 302353