Team FinanceLast Update - November 11, 2025 at 21:35
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 - 5,288 - 75.55%
Level 2: 6000 - $60 - 5,729 - 95.49%
Level 3: 2500 - $35 - 2,360 - 94.40%
Level 4: 4500 - $25 - 4,340 - 96.44%
Luxury : 1500 - $200 - 1,027 - 68.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,931 - 96.55%
Farm Level 2: 1000 - $15 - 983 - 98.30%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,745 - 87.18%
Average Income per Game$1,891,036
Year to Date Revenue$5,673,108
Farm
Home Games Left39
Average Attendance - %2,914 - 97.13%
Average Income per Game$82,330
Year to Date Revenue$164,660

Expense

Pro Players Total Salaries$87,052,675
Farm Players Total Salaries$1,787,892
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,597,039
Farm Year To Date Expenses$171,185
Pro Salary Cap To Date$5,440,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,859,368
Farm Estimated Season Revenue$3,210,870
Pro Remaining Season Days105
Pro Expenses Per Days$799,577
Pro Estimated Expenses$83,955,585
Farm Remaining Season Days107
Farm Expenses Per Days$24,455
Farm Estimated Expenses$2,616,685
Estimated Season Expenses$86,572,270
Season Salary Cap$87,052,675
Estimate Under Maximum Salary Cap of $101,866,666$14,813,991
Estimate Over Minimum Salary Cap of $61,700,000 $25,352,675
Current Bank Account$238,502,248
Projected Bank Account$227,000,216

Pro Players Salaries

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

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Samuel Poulin $94,967 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (1)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters $79,375 (1)
Isaiah George $79,375 (3)
Trent Miner $77,500 (2)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Zac Funk $70,000 (1)
Gabriel Szturc $70,000 (1)
Aku Raty $0 (0)
Total Farm Players22
Salary Commitment
Year 2037 : $1,787,892
Year 2038 : $840,800
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,654,166
Year 2038 : $799,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,788 - 96.97%
Level 2: 6000 - $65 - 4,451 - 74.18%
Level 3: 2500 - $50 - 1,739 - 69.57%
Level 4: 4500 - $30 - 4,234 - 94.08%
Luxury : 1500 - $175 - 1,126 - 75.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,890 - 94.48%
Farm Level 2: 1000 - $15 - 999 - 99.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,338 - 85.29%
Average Income per Game$1,953,780
Year to Date Revenue$5,861,339
Farm
Home Games Left39
Average Attendance - %2,889 - 96.28%
Average Income per Game$62,223
Year to Date Revenue$124,445

Expense

Pro Players Total Salaries$105,709,584
Farm Players Total Salaries$1,681,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,981,849
Farm Year To Date Expenses$318,185
Pro Salary Cap To Date$6,335,133
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,243,627
Farm Estimated Season Revenue$2,426,678
Pro Remaining Season Days105
Pro Expenses Per Days$997,407
Pro Estimated Expenses$104,727,735
Farm Remaining Season Days107
Farm Expenses Per Days$45,455
Farm Estimated Expenses$4,863,685
Estimated Season Expenses$109,591,420
Season Salary Cap$101,362,088
Estimate Under Maximum Salary Cap of $101,866,666$504,578
Estimate Over Minimum Salary Cap of $61,700,000 $39,662,088
Current Bank Account$165,942,919
Projected Bank Account$133,021,804

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (1)
Joshua Norris (1 Way Contract) $7,950,000 (2)
Ryan McDonagh (1 Way Contract) $7,200,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (1)
Chandler Stephenson (1 Way Contract) $6,250,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
William Borgen (1 Way Contract) $4,100,000 (5)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Kevin Bahl (1 Way Contract) $1,050,000 (1)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Sam Melinski (1 Way Contract) $925,000 (1)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (1)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (1)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2037 : $105,709,584
Year 2038 : $77,693,750
Year 2039 : $41,843,750
Year 2040 : $38,300,000
Salary Average Commitment
Year 2037 : $49,827,083
Year 2038 : $25,733,333
Year 2039 : $16,693,750
Year 2040 : $14,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,362,088
Year 2038 : $74,243,752
Year 2039 : $39,943,750
Year 2040 : $37,300,000

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (1)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (1)
William Lockwood $77,500 (1)
Brandon Scanlin $77,500 (1)
Jakov Novak $75,000 (1)
Simon Johansson $75,000 (1)
Josh Nodler $75,000 (1)
Maxim Barbashev $75,000 (1)
Matt Luff $75,000 (1)
Maksymilian Szuber $70,625 (1)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (1)
Anri Ravinskis $70,000 (2)
Maxim Shabanov $70,000 (1)
Gunnarwolfe Fontaine $70,000 (1)
Carter Gylander $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,681,875
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,681,250
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,626 - 51.80%
Level 2: 6000 - $110 - 2,895 - 48.24%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,060 - 70.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,121 - 56.07%
Farm Level 2: 1000 - $30 - 438 - 43.83%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %10,380 - 48.28%
Average Income per Game$1,991,032
Year to Date Revenue$5,973,097
Farm
Home Games Left38
Average Attendance - %1,560 - 51.99%
Average Income per Game$69,217
Year to Date Revenue$207,650

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,877,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,287,232
Farm Year To Date Expenses$178,063
Pro Salary Cap To Date$5,939,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,659,229
Farm Estimated Season Revenue$2,630,233
Pro Remaining Season Days105
Pro Expenses Per Days$898,176
Pro Estimated Expenses$94,308,480
Farm Remaining Season Days107
Farm Expenses Per Days$25,237
Farm Estimated Expenses$2,700,359
Estimated Season Expenses$97,008,839
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $101,866,666$7,071,002
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$338,643,064
Projected Bank Account$319,923,687

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (1)
Mitch Marner (1 Way Contract) $10,903,000 (1)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (1)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson $925,000 (1)
Brock McGinn $800,000 (4)
Mattias Janmark $800,000 (4)
Austin Watson (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Athanasiou $800,000 (4)
Colin Blackwell (1 Way Contract) $775,000 (2)
Jonathan Kovacevic (1 Way Contract) $767,667 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $96,595,667
Year 2038 : $68,642,667
Year 2039 : $58,050,000
Year 2040 : $45,825,000
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $22,943,750
Year 2039 : $18,931,250
Year 2040 : $15,000,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $66,842,667
Year 2039 : $56,250,000
Year 2040 : $44,825,000

Farm Players Salaries

Calle Rosen $200,000 (3)
Ashton Sautner $200,000 (3)
Garret Sparks $150,000 (3)
Malcolm Subban $150,000 (3)
Georgii Merkulov $92,500 (2)
Vitaly Kravtsov $92,500 (1)
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 (Out of Payroll) $80,000 (2)
Sam Lafferty $80,000 (4)
A.J. White $80,000 (4)
Christopher Brown $80,000 (4)
Jake Wahlin $80,000 (1)
Clayton Phillips $70,000 (1)
Cooper Walker $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,957,000
Year 2038 : $1,629,500
Year 2039 : $1,296,250
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,572,500
Year 2039 : $1,265,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,875 - 98.21%
Level 2: 6000 - $55 - 5,869 - 97.82%
Level 3: 2500 - $36 - 2,450 - 97.99%
Level 4: 4500 - $21 - 4,367 - 97.04%
Luxury : 1500 - $150 - 1,450 - 96.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,988 - 99.40%
Farm Level 2: 1000 - $15 - 967 - 96.67%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %21,011 - 97.72%
Average Income per Game$1,994,973
Year to Date Revenue$5,984,920
Farm
Home Games Left38
Average Attendance - %2,955 - 98.49%
Average Income per Game$84,080
Year to Date Revenue$252,240

Expense

Pro Players Total Salaries$100,974,524
Farm Players Total Salaries$1,237,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,735,464
Farm Year To Date Expenses$321,573
Pro Salary Cap To Date$5,845,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,808,987
Farm Estimated Season Revenue$3,195,040
Pro Remaining Season Days105
Pro Expenses Per Days$955,130
Pro Estimated Expenses$100,288,650
Farm Remaining Season Days107
Farm Expenses Per Days$45,939
Farm Estimated Expenses$4,915,473
Estimated Season Expenses$105,204,123
Season Salary Cap$93,527,856
Estimate Under Maximum Salary Cap of $101,866,666$8,338,810
Estimate Over Minimum Salary Cap of $61,700,000 $31,827,856
Current Bank Account$104,025,367
Projected Bank Account$77,825,271

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (1)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
Logan Thompson (1 Way Contract) $950,000 (1)
Maxim Tsyplakov (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (1)
Nick DeSimone (Out of Payroll) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (1)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (1)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $101,899,524
Year 2038 : $60,730,357
Year 2039 : $34,817,857
Year 2040 : $25,725,000
Salary Average Commitment
Year 2037 : $51,662,392
Year 2038 : $31,391,856
Year 2039 : $19,623,106
Year 2040 : $16,954,356
Salary Cap with 1 Way Contract
Year 2037 : $93,527,856
Year 2038 : $55,067,856
Year 2039 : $32,967,856
Year 2040 : $23,875,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,805 - 97.21%
Level 2: 6000 - $55 - 5,898 - 98.29%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4500 - $20 - 4,472 - 99.39%
Luxury : 1500 - $130 - 1,477 - 98.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,433 - 71.63%
Farm Level 2: 1000 - $20 - 673 - 67.25%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %21,152 - 98.38%
Average Income per Game$1,844,240
Year to Date Revenue$5,532,721
Farm
Home Games Left39
Average Attendance - %2,105 - 70.17%
Average Income per Game$70,750
Year to Date Revenue$141,500

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,428,438
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,445,726
Farm Year To Date Expenses$118,412
Pro Salary Cap To Date$5,914,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,081,133
Farm Estimated Season Revenue$2,759,250
Pro Remaining Season Days105
Pro Expenses Per Days$920,818
Pro Estimated Expenses$96,685,890
Farm Remaining Season Days107
Farm Expenses Per Days$16,916
Farm Estimated Expenses$1,810,012
Estimated Season Expenses$98,495,902
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $101,866,666$7,235,018
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$178,540,114
Projected Bank Account$152,884,595

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
Adam Fox (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (3)
Connor Hellebuyck (1 Way Contract) $8,500,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (4)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (5)
Kirill Marchenko (1 Way Contract) $3,850,000 (4)
Nicholas Paul $3,150,000 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (4)
Alexandre Texier $1,525,000 (1)
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Noah Cates $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Collin Graf (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (1)
Nicholas Robertson (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (3)
Calen Addison (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Owen Tippett (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2037 : $97,131,650
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000
Salary Average Commitment
Year 2037 : $24,577,917
Year 2038 : $15,806,250
Year 2039 : $13,343,750
Year 2040 : $7,725,000
Salary Cap with 1 Way Contract
Year 2037 : $94,631,648
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000

Farm Players Salaries

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

Carolina Hurricanes

Carolina Hurricanes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,695 - 95.64%
Level 2: 6000 - $60 - 5,467 - 91.11%
Level 3: 2500 - $42 - 2,423 - 96.92%
Level 4: 4500 - $23 - 4,284 - 95.19%
Luxury : 1500 - $146 - 1,453 - 96.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,922 - 96.10%
Farm Level 2: 1000 - $17 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,321 - 94.52%
Average Income per Game$1,911,185
Year to Date Revenue$5,733,555
Farm
Home Games Left38
Average Attendance - %2,910 - 97.00%
Average Income per Game$72,534
Year to Date Revenue$217,602

Expense

Pro Players Total Salaries$61,328,749
Farm Players Total Salaries$1,639,656
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,448,042
Farm Year To Date Expenses$167,453
Pro Salary Cap To Date$4,063,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,625,030
Farm Estimated Season Revenue$2,756,292
Pro Remaining Season Days105
Pro Expenses Per Days$592,221
Pro Estimated Expenses$62,183,205
Farm Remaining Season Days107
Farm Expenses Per Days$23,155
Farm Estimated Expenses$2,477,585
Estimated Season Expenses$64,660,790
Season Salary Cap$61,328,749
Estimate Under Maximum Salary Cap of $101,866,666$40,537,917
Estimate Over Minimum Salary Cap of $61,700,000 -$371,251
Current Bank Account$256,355,359
Projected Bank Account$267,075,891

Pro Players Salaries

Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (Out of Payroll) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington (1 Way Contract) $2,500,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (Out of Payroll) $1,000,000 (1)
Jonas Rondbjerg $1,000,000 (1)
Brad Lambert $925,000 (1)
Marco Kasper $925,000 (1)
Macklin Celebrini $925,000 (2)
Reid Schaefer $925,000 (1)
Adam Gaudette $866,250 (1)
Jake Wise $837,500 (2)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $67,328,749
Year 2038 : $47,537,499
Year 2039 : $44,999,999
Year 2040 : $14,199,999
Salary Average Commitment
Year 2037 : $37,674,999
Year 2038 : $29,537,499
Year 2039 : $27,212,499
Year 2040 : $4,187,499
Salary Cap with 1 Way Contract
Year 2037 : $67,328,749
Year 2038 : $47,537,499
Year 2039 : $44,999,999
Year 2040 : $14,199,999

Farm Players Salaries

Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Billy Constantinou $93,775 (1)
Zach Benson $92,500 (1)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (1)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (1)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (1)
Jackson Leppard $85,250 (1)
Michal Stinil $85,250 (1)
Mathieu Cataford $83,750 (1)
Jayden Grubbe $83,750 (1)
Alexander Campbell $83,750 (2)
Jeremy Hanzel $70,625 (1)
Bryce Montgomery $70,625 (1)
Ryan McCleary $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,639,656
Year 2038 : $241,875
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,411,250
Year 2038 : $241,875
Year 2039 : $0
Year 2040 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,361 - 76.58%
Level 2: 6000 - $60 - 5,243 - 87.38%
Level 3: 2500 - $43 - 2,384 - 95.35%
Level 4: 4500 - $23 - 4,340 - 96.45%
Luxury : 1500 - $160 - 1,495 - 99.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,955 - 97.73%
Farm Level 2: 1000 - $15 - 969 - 96.87%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,823 - 87.55%
Average Income per Game$1,925,336
Year to Date Revenue$5,776,009
Farm
Home Games Left38
Average Attendance - %2,923 - 97.44%
Average Income per Game$79,034
Year to Date Revenue$237,102

Expense

Pro Players Total Salaries$96,295,000
Farm Players Total Salaries$1,532,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,474,075
Farm Year To Date Expenses$130,050
Pro Salary Cap To Date$5,669,165
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,162,781
Farm Estimated Season Revenue$3,003,292
Pro Remaining Season Days105
Pro Expenses Per Days$913,348
Pro Estimated Expenses$95,901,540
Farm Remaining Season Days107
Farm Expenses Per Days$17,826
Farm Estimated Expenses$1,907,382
Estimated Season Expenses$97,808,922
Season Salary Cap$89,195,000
Estimate Under Maximum Salary Cap of $101,866,666$12,671,666
Estimate Over Minimum Salary Cap of $61,700,000 $27,495,000
Current Bank Account$120,406,669
Projected Bank Account$98,763,820

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)
J.T Compher $5,100,000 (3)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
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)
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
Jordan Harris $1,400,000 (1)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Samuel Blais $1,000,000 (5)
Josh Mahura $1,000,000 (1)
Matej Blumel $1,000,000 (3)
Keaton Middleton $1,000,000 (1)
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Lucas Carlsson $1,000,000 (1)
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
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
Cole Koepke $775,000 (1)
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $775,000 (2)
Total Pro Players32
Salary Commitment
Year 2037 : $96,295,000
Year 2038 : $73,070,000
Year 2039 : $68,855,000
Year 2040 : $39,690,000
Salary Average Commitment
Year 2037 : $52,481,250
Year 2038 : $44,700,000
Year 2039 : $42,650,000
Year 2040 : $35,500,000
Salary Cap with 1 Way Contract
Year 2037 : $89,195,000
Year 2038 : $67,015,000
Year 2039 : $62,800,000
Year 2040 : $37,650,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Jonathan Aspirot $100,000 (1)
Keith Petruzzelli $100,000 (2)
Brett Murray $99,825 (2)
Quinn Olson $92,125 (3)
Trevor Kuntar $87,000 (4)
Ondrej Becher $83,750 (2)
Michael Milne $83,750 (3)
Samuel Knazko $83,750 (1)
Mason Beaupit $79,375 (2)
Hunter Skinner $77,500 (1)
Ryan McGregor $77,500 (1)
Jack Studnicka $77,500 (3)
Jacob Paquette $77,000 (1)
Skyler Brind'Amour $72,500 (3)
Roddy Ross $70,625 (2)
Chase Bradley $70,000 (3)
Total Farm Players17
Salary Commitment
Year 2037 : $1,532,200
Year 2038 : $862,125
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $1,274,083
Year 2038 : $818,750
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,442 - 77.74%
Level 2: 6000 - $60 - 5,643 - 94.06%
Level 3: 2500 - $35 - 2,461 - 98.43%
Level 4: 4500 - $20 - 4,464 - 99.21%
Luxury : 1500 - $200 - 1,074 - 71.58%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,936 - 96.78%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,084 - 88.76%
Average Income per Game$1,896,685
Year to Date Revenue$5,690,056
Farm
Home Games Left39
Average Attendance - %2,936 - 97.85%
Average Income per Game$82,743
Year to Date Revenue$165,485

Expense

Pro Players Total Salaries$98,925,000
Farm Players Total Salaries$1,645,957
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,557,810
Farm Year To Date Expenses$223,874
Pro Salary Cap To Date$6,182,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,074,043
Farm Estimated Season Revenue$3,226,958
Pro Remaining Season Days105
Pro Expenses Per Days$936,830
Pro Estimated Expenses$98,367,150
Farm Remaining Season Days107
Farm Expenses Per Days$31,982
Farm Estimated Expenses$3,422,074
Estimated Season Expenses$101,789,224
Season Salary Cap$98,925,000
Estimate Under Maximum Salary Cap of $101,866,666$2,941,666
Estimate Over Minimum Salary Cap of $61,700,000 $37,225,000
Current Bank Account$239,785,930
Projected Bank Account$213,297,707

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
Cale Makar $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (2)
John Carlson $8,000,000 (2)
Brock Boeser (1 Way Contract) $6,650,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (1)
Ridly Greig $3,250,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (1)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Anton Forsberg (1 Way Contract) $2,000,000 (2)
Simon Benoit $1,350,000 (2)
Zemgus Girgensons $850,000 (4)
Philip Tomasino $825,000 (1)
Total Pro Players20
Salary Commitment
Year 2037 : $98,925,000
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $23,652,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $98,925,000
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000

Farm Players Salaries

Carson Lambos $92,500 (1)
Emil Andrae $90,333 (1)
Mac Guzda $89,750 (1)
Jack Peart $88,125 (1)
Thomas Bordeleau $87,413 (1)
Jacob Perreault $86,336 (1)
Ryder Korczak $83,750 (1)
Sasha Pastujov $83,750 (1)
Nolan Foote $82,500 (1)
Samuel Bolduc $80,000 (1)
Luke Evangelista $79,750 (1)
Hunter McKown $79,750 (1)
Marc McLaughlin $79,750 (1)
Tristen Robins $79,750 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone $77,500 (1)
Jason Polin $77,500 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,645,956
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,596,958
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $89 - 6,813 - 97.33%
Level 2: 6000 - $58 - 5,742 - 95.69%
Level 3: 2500 - $40 - 2,397 - 95.87%
Level 4: 4500 - $25 - 4,404 - 97.86%
Luxury : 1500 - $160 - 1,384 - 92.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 941 - 94.10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,739 - 96.46%
Average Income per Game$2,032,978
Year to Date Revenue$6,098,935
Farm
Home Games Left39
Average Attendance - %2,941 - 98.03%
Average Income per Game$81,115
Year to Date Revenue$162,230

Expense

Pro Players Total Salaries$100,769,834
Farm Players Total Salaries$1,339,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,302,359
Farm Year To Date Expenses$298,014
Pro Salary Cap To Date$5,928,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,253,177
Farm Estimated Season Revenue$3,163,485
Pro Remaining Season Days105
Pro Expenses Per Days$900,624
Pro Estimated Expenses$94,565,520
Farm Remaining Season Days107
Farm Expenses Per Days$42,448
Farm Estimated Expenses$4,541,936
Estimated Season Expenses$99,107,456
Season Salary Cap$94,994,832
Estimate Under Maximum Salary Cap of $101,866,666$6,871,834
Estimate Over Minimum Salary Cap of $61,700,000 $33,294,832
Current Bank Account$156,127,114
Projected Bank Account$137,436,320

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (1)
Roman Josi (1 Way Contract) $9,059,000 (5)
Moritz Seider (1 Way Contract) $8,550,000 (4)
Tim Stutzle (1 Way Contract) $8,350,000 (3)
Tyler Seguin (1 Way Contract) $7,600,000 (1)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (1)
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (1)
Alex Lyon (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Martin Jones (1 Way Contract) $1,600,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Anthony Beauvillier (1 Way Contract) $1,250,000 (1)
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)
Roland McKeown $1,000,000 (4)
Alexander Alexeyev $1,000,000 (1)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jake Neighbours $835,834 (1)
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 Players30
Salary Commitment
Year 2037 : $100,769,834
Year 2038 : $70,434,000
Year 2039 : $50,459,000
Year 2040 : $30,309,000
Salary Average Commitment
Year 2037 : $38,731,250
Year 2038 : $20,306,250
Year 2039 : $13,475,000
Year 2040 : $9,525,000
Salary Cap with 1 Way Contract
Year 2037 : $94,994,832
Year 2038 : $65,809,000
Year 2039 : $47,909,000
Year 2040 : $29,309,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Austin Poganski $100,000 (5)
Gustav Lindstrom $100,000 (1)
Matthew Stienburg $90,000 (2)
Julian Lutz $88,125 (2)
Adam Erne $80,000 (4)
Ryan Jones $80,000 (4)
Dustin Tokarski $77,500 (2)
Kale Clague $77,500 (1)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (1)
Jack Gorniak $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2037 : $1,339,125
Year 2038 : $940,625
Year 2039 : $560,000
Year 2040 : $560,000
Salary Average Commitment
Year 2037 : $1,300,000
Year 2038 : $926,875
Year 2039 : $560,000
Year 2040 : $560,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,108 - 72.98%
Level 2: 6000 - $60 - 5,735 - 95.58%
Level 3: 2500 - $45 - 2,398 - 95.92%
Level 4: 4500 - $35 - 3,155 - 70.11%
Luxury : 1500 - $180 - 1,083 - 72.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,399 - 69.95%
Farm Level 2: 1000 - $20 - 686 - 68.57%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,479 - 81.30%
Average Income per Game$1,889,511
Year to Date Revenue$5,668,534
Farm
Home Games Left38
Average Attendance - %2,085 - 69.49%
Average Income per Game$69,673
Year to Date Revenue$209,020

Expense

Pro Players Total Salaries$86,041,518
Farm Players Total Salaries$1,785,187
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,440,092
Farm Year To Date Expenses$140,322
Pro Salary Cap To Date$5,377,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,801,431
Farm Estimated Season Revenue$2,647,587
Pro Remaining Season Days105
Pro Expenses Per Days$777,156
Pro Estimated Expenses$81,601,380
Farm Remaining Season Days107
Farm Expenses Per Days$20,046
Farm Estimated Expenses$2,144,922
Estimated Season Expenses$83,746,302
Season Salary Cap$86,041,518
Estimate Under Maximum Salary Cap of $101,866,666$15,825,148
Estimate Over Minimum Salary Cap of $61,700,000 $24,341,518
Current Bank Account$63,159,040
Projected Bank Account$53,861,756

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Josh Manson (1 Way Contract) $4,000,000 (1)
Evan Bouchard (1 Way Contract) $3,900,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Simon Lundmark $969,375 (1)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Paul Cotter $775,000 (3)
Victor Mancini $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2037 : $86,041,518
Year 2038 : $77,972,143
Year 2039 : $52,300,000
Year 2040 : $37,700,000
Salary Average Commitment
Year 2037 : $34,062,500
Year 2038 : $26,362,500
Year 2039 : $14,156,250
Year 2040 : $10,862,500
Salary Cap with 1 Way Contract
Year 2037 : $86,041,518
Year 2038 : $74,747,143
Year 2039 : $49,075,000
Year 2040 : $34,475,000

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Anton Wahlberg $88,125 (3)
Jack Hughes $88,125 (2)
Lukas Fischer $88,125 (3)
Gannon Laroque $87,313 (1)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (1)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Reilly Webb $70,625 (1)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Alex Krushelnyski $70,000 (1)
Nikita Novikov $70,000 (1)
Alex Gallant $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,785,188
Year 2038 : $1,318,375
Year 2039 : $809,025
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,694,250
Year 2038 : $1,264,250
Year 2039 : $800,625
Year 2040 : $70,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,987 - 99.82%
Level 2: 6000 - $55 - 5,964 - 99.41%
Level 3: 2500 - $40 - 2,406 - 96.25%
Level 4: 4500 - $25 - 4,212 - 93.60%
Luxury : 1500 - $150 - 1,425 - 95.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.70%
Farm Level 2: 1000 - $20 - 697 - 69.73%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,995 - 97.65%
Average Income per Game$1,836,358
Year to Date Revenue$5,509,074
Farm
Home Games Left38
Average Attendance - %2,671 - 89.04%
Average Income per Game$63,297
Year to Date Revenue$189,890

Expense

Pro Players Total Salaries$72,695,000
Farm Players Total Salaries$1,192,275
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,457,990
Farm Year To Date Expenses$197,391
Pro Salary Cap To Date$4,646,474
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,781,604
Farm Estimated Season Revenue$2,405,273
Pro Remaining Season Days105
Pro Expenses Per Days$702,634
Pro Estimated Expenses$73,776,570
Farm Remaining Season Days107
Farm Expenses Per Days$28,002
Farm Estimated Expenses$2,996,214
Estimated Season Expenses$76,772,784
Season Salary Cap$67,025,000
Estimate Under Maximum Salary Cap of $101,866,666$34,841,666
Estimate Over Minimum Salary Cap of $61,700,000 $5,325,000
Current Bank Account$183,003,394
Projected Bank Account$178,417,487

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (4)
Thomas Chabot (1 Way Contract) $8,000,000 (1)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Bowen Byram (1 Way Contract) $4,000,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Alexis Lafreniere $2,400,000 (2)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
Logan Stanley (1 Way Contract) $1,250,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (2)
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2037 : $72,695,000
Year 2038 : $55,245,000
Year 2039 : $30,425,000
Year 2040 : $21,825,000
Salary Average Commitment
Year 2037 : $26,920,000
Year 2038 : $23,932,500
Year 2039 : $14,451,250
Year 2040 : $6,101,250
Salary Cap with 1 Way Contract
Year 2037 : $67,025,000
Year 2038 : $48,625,000
Year 2039 : $25,625,000
Year 2040 : $17,000,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Shakir Mukhamadulin $89,400 (3)
Christian Kyrou $88,125 (1)
Owen Beck $88,125 (3)
Cross Hanas $86,000 (1)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (1)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Nathaniel Day $70,625 (3)
Dru Krebs $70,625 (2)
William Rousseau $70,000 (1)
Alex Kannok Leipert $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2037 : $1,192,275
Year 2038 : $813,650
Year 2039 : $496,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,157,083
Year 2038 : $788,333
Year 2039 : $480,000
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,219 - 74.56%
Level 2: 6000 - $49 - 5,523 - 92.05%
Level 3: 2500 - $44 - 2,403 - 96.12%
Level 4: 4500 - $29 - 4,314 - 95.87%
Luxury : 1500 - $184 - 1,116 - 74.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,974 - 98.70%
Farm Level 2: 1000 - $13 - 970 - 96.97%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,575 - 86.39%
Average Income per Game$1,822,863
Year to Date Revenue$3,645,726
Farm
Home Games Left38
Average Attendance - %2,944 - 98.12%
Average Income per Game$56,034
Year to Date Revenue$168,101

Expense

Pro Players Total Salaries$97,300,000
Farm Players Total Salaries$1,009,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,394,864
Farm Year To Date Expenses$129,536
Pro Salary Cap To Date$5,686,830
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,091,657
Farm Estimated Season Revenue$2,129,279
Pro Remaining Season Days105
Pro Expenses Per Days$922,321
Pro Estimated Expenses$96,843,705
Farm Remaining Season Days107
Farm Expenses Per Days$17,628
Farm Estimated Expenses$1,886,196
Estimated Season Expenses$98,729,901
Season Salary Cap$93,200,000
Estimate Under Maximum Salary Cap of $101,866,666$8,666,666
Estimate Over Minimum Salary Cap of $61,700,000 $31,500,000
Current Bank Account$215,598,804
Projected Bank Account$190,089,839

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jackson LaCombe (1 Way Contract) $925,000 (3)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
David Tomasek $700,000 (1)
Total Pro Players33
Salary Commitment
Year 2037 : $97,300,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $52,544,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $93,200,000
Year 2038 : $74,075,000
Year 2039 : $44,100,000
Year 2040 : $33,875,000

Farm Players Salaries

Shai Buium $88,125 (2)
Jack Finley $88,125 (1)
Oskar Pettersson $83,750 (1)
Pavol Regenda $77,500 (2)
Mason Shaw $77,500 (1)
Cameron Crotty $77,500 (1)
Jesse Ylonen $77,500 (1)
Hugh McGing $77,500 (2)
Cooper Marody $76,500 (2)
Artem Guryev $75,000 (1)
Hunter McDonald $70,625 (1)
Daniel Torgersson $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2037 : $1,009,625
Year 2038 : $319,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $947,792
Year 2038 : $298,125
Year 2039 : $0
Year 2040 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,333 - 76.19%
Level 2: 6000 - $60 - 5,715 - 95.25%
Level 3: 2500 - $49 - 1,893 - 75.73%
Level 4: 4500 - $26 - 4,231 - 94.01%
Luxury : 1500 - $178 - 1,143 - 76.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,350 - 67.48%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,315 - 85.19%
Average Income per Game$1,902,955
Year to Date Revenue$5,708,865
Farm
Home Games Left39
Average Attendance - %2,316 - 77.20%
Average Income per Game$68,478
Year to Date Revenue$136,955

Expense

Pro Players Total Salaries$102,761,250
Farm Players Total Salaries$1,081,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,516,328
Farm Year To Date Expenses$312,046
Pro Salary Cap To Date$6,241,018
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,312,290
Farm Estimated Season Revenue$2,670,622
Pro Remaining Season Days105
Pro Expenses Per Days$930,904
Pro Estimated Expenses$97,744,920
Farm Remaining Season Days107
Farm Expenses Per Days$44,578
Farm Estimated Expenses$4,769,846
Estimated Season Expenses$102,514,766
Season Salary Cap$99,856,254
Estimate Under Maximum Salary Cap of $101,866,666$2,010,412
Estimate Over Minimum Salary Cap of $61,700,000 $38,156,254
Current Bank Account$176,853,140
Projected Bank Account$149,321,286

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Travis Sanheim $6,250,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Simon Edvinsson $925,000 (2)
Sam Colangelo $881,250 (2)
Laurent Dauphin $881,250 (1)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Ville Ottavainen $793,750 (1)
Gage Goncalves $775,000 (2)
Joona Koppanen $775,000 (2)
Trey Fix-Wolansky $775,000 (2)
Jeremy Davies $775,000 (1)
Kyle Capobianco $775,000 (4)
Total Pro Players30
Salary Commitment
Year 2037 : $102,761,250
Year 2038 : $86,311,250
Year 2039 : $63,800,000
Year 2040 : $38,800,000
Salary Average Commitment
Year 2037 : $47,285,715
Year 2038 : $35,585,715
Year 2039 : $22,975,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $99,856,254
Year 2038 : $84,556,248
Year 2039 : $62,875,000
Year 2040 : $37,875,000

Farm Players Salaries

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

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,753 - 96.47%
Level 2: 6000 - $60 - 5,753 - 95.89%
Level 3: 2500 - $35 - 2,393 - 95.73%
Level 4: 4500 - $20 - 4,327 - 96.16%
Luxury : 1500 - $200 - 992 - 66.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,361 - 68.03%
Farm Level 2: 1000 - $15 - 949 - 94.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,218 - 94.04%
Average Income per Game$1,818,269
Year to Date Revenue$5,454,808
Farm
Home Games Left38
Average Attendance - %2,310 - 77.00%
Average Income per Game$68,667
Year to Date Revenue$206,000

Expense

Pro Players Total Salaries$84,225,000
Farm Players Total Salaries$1,624,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,391,743
Farm Year To Date Expenses$161,133
Pro Salary Cap To Date$5,184,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,094,235
Farm Estimated Season Revenue$2,609,333
Pro Remaining Season Days105
Pro Expenses Per Days$765,402
Pro Estimated Expenses$80,367,210
Farm Remaining Season Days107
Farm Expenses Per Days$23,019
Farm Estimated Expenses$2,463,033
Estimated Season Expenses$82,830,243
Season Salary Cap$82,075,000
Estimate Under Maximum Salary Cap of $101,866,666$19,791,666
Estimate Over Minimum Salary Cap of $61,700,000 $20,375,000
Current Bank Account$142,101,105
Projected Bank Account$130,974,430

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Nick Perbix (1 Way Contract) $1,125,000 (1)
Connor Brown (1 Way Contract) $1,000,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Chris Terry $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $84,225,000
Year 2038 : $60,625,000
Year 2039 : $41,725,000
Year 2040 : $13,200,000
Salary Average Commitment
Year 2037 : $33,051,250
Year 2038 : $20,870,000
Year 2039 : $13,043,750
Year 2040 : $4,450,000
Salary Cap with 1 Way Contract
Year 2037 : $82,075,000
Year 2038 : $58,475,000
Year 2039 : $40,575,000
Year 2040 : $13,200,000

Farm Players Salaries

David Rittich $300,000 (2)
Ivan Lodnia $100,000 (1)
David Cotton $86,000 (1)
Xavier Simoneau $85,500 (1)
Cameron Hughes $84,150 (1)
Patrick Guay $82,500 (1)
Gage Alexander $81,000 (3)
Louis Crevier $80,000 (2)
Curtis Douglas $77,500 (1)
Mitchell Stephens $77,500 (3)
Aaron Ness $75,000 (3)
Brandon Saigeon $75,000 (1)
Zachary Sanford $70,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Samuel Walker $70,000 (2)
Sheldon Dries $70,000 (2)
Michael Karow (Out of Payroll) $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,694,150
Year 2038 : $823,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,575,625
Year 2038 : $800,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $83 - 6,277 - 89.66%
Level 2: 6000 - $58 - 5,880 - 97.99%
Level 3: 2500 - $38 - 2,478 - 99.12%
Level 4: 4500 - $26 - 4,423 - 98.29%
Luxury : 1500 - $155 - 1,426 - 95.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,904 - 95.20%
Farm Level 2: 1000 - $18 - 850 - 85.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,483 - 95.27%
Average Income per Game$1,916,547
Year to Date Revenue$3,833,093
Farm
Home Games Left38
Average Attendance - %2,754 - 91.80%
Average Income per Game$77,799
Year to Date Revenue$233,396

Expense

Pro Players Total Salaries$89,803,334
Farm Players Total Salaries$1,841,835
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,563,512
Farm Year To Date Expenses$235,258
Pro Salary Cap To Date$5,199,227
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,745,314
Farm Estimated Season Revenue$2,956,349
Pro Remaining Season Days105
Pro Expenses Per Days$841,994
Pro Estimated Expenses$88,409,370
Farm Remaining Season Days107
Farm Expenses Per Days$33,700
Farm Estimated Expenses$3,605,900
Estimated Season Expenses$92,015,270
Season Salary Cap$88,803,336
Estimate Under Maximum Salary Cap of $101,866,666$13,063,330
Estimate Over Minimum Salary Cap of $61,700,000 $27,103,336
Current Bank Account$169,875,666
Projected Bank Account$155,562,059

Pro Players Salaries

Michael Carcone $8,000,000 (2)
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)
Jonathan Toews (1 Way Contract) $4,000,000 (1)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (1)
Pius Suter (1 Way Contract) $1,600,000 (1)
Charlie Lindgren $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Mathieu Olivier $1,100,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
John Leonard $775,000 (1)
Alex Steeves (1 Way Contract) $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $89,803,334
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667
Salary Average Commitment
Year 2037 : $54,043,750
Year 2038 : $39,137,500
Year 2039 : $23,412,500
Year 2040 : $14,537,500
Salary Cap with 1 Way Contract
Year 2037 : $88,803,336
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667

Farm Players Salaries

Troy Grosenick $110,000 (2)
Austin Strand $100,000 (1)
Mike Hardman $100,000 (3)
Denis Smirnov $94,002 (1)
Brandt Clarke $92,500 (1)
David Jiricek $92,500 (1)
Scott Walford $92,125 (1)
Matthew Poitras $88,125 (1)
Kasper Halttunen $88,125 (2)
Evan Cormier $88,000 (1)
Josh Lopina $87,833 (2)
Casey Fitzgerald $85,250 (3)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Daylan Kuefler $84,000 (1)
Benjamin Gaudreau $83,750 (2)
Gavin Hayes $83,750 (2)
Colby Ambrosio $79,375 (1)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2037 : $1,841,835
Year 2038 : $790,708
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,700,083
Year 2038 : $725,000
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,832 - 97.60%
Level 2: 6000 - $54 - 5,905 - 98.41%
Level 3: 2500 - $36 - 2,419 - 96.76%
Level 4: 4500 - $23 - 4,381 - 97.35%
Luxury : 1500 - $151 - 1,434 - 95.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,417 - 70.85%
Farm Level 2: 1000 - $20 - 660 - 66.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,971 - 97.54%
Average Income per Game$1,861,554
Year to Date Revenue$5,584,663
Farm
Home Games Left38
Average Attendance - %2,077 - 69.23%
Average Income per Game$69,880
Year to Date Revenue$209,640

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,798,796
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,135,680
Farm Year To Date Expenses$180,839
Pro Salary Cap To Date$5,812,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,739,065
Farm Estimated Season Revenue$2,655,440
Pro Remaining Season Days105
Pro Expenses Per Days$930,525
Pro Estimated Expenses$97,705,125
Farm Remaining Season Days107
Farm Expenses Per Days$24,551
Farm Estimated Expenses$2,626,957
Estimated Season Expenses$100,332,082
Season Salary Cap$99,218,750
Estimate Under Maximum Salary Cap of $101,866,666$2,647,916
Estimate Over Minimum Salary Cap of $61,700,000 $37,518,750
Current Bank Account$161,136,750
Projected Bank Account$134,199,173

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Brayden Point (1 Way Contract) $9,000,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
Aaron Ekblad $7,500,000 (2)
Brady Skjei (1 Way Contract) $7,000,000 (4)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Christian Dvorak $5,600,000 (5)
Travis Konecny $5,500,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (2)
Anton Lundell (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Taylor Raddysh $2,000,000 (2)
Jacob Bryson $1,850,000 (1)
Cam York (1 Way Contract) $1,600,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (1)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Michael DiPietro $1,100,000 (1)
Vasili Podkolzin $1,000,000 (1)
Cutter Gauthier $925,000 (3)
Kyle MacLean $925,000 (1)
Logan Mailloux $925,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (3)
Cale Fleury (1 Way Contract) $800,000 (3)
Dmitri Voronkov $793,750 (1)
Rasmus Asplund (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000
Salary Average Commitment
Year 2037 : $38,029,000
Year 2038 : $29,097,750
Year 2039 : $24,085,250
Year 2040 : $20,250,000
Salary Cap with 1 Way Contract
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000

Farm Players Salaries

Dylan Gambrell $110,000 (1)
Raphael Lavoie $96,938 (1)
Aidan McDonough $93,170 (1)
Christian Krygier (Out of Payroll) $93,170 (1)
Hendrix Lapierre $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov $88,125 (1)
Calle Odelius $88,125 (3)
Jamieson Rees $88,125 (1)
Bogdan Trineyev $87,313 (1)
David Spacek $86,250 (2)
Yegor Sidorov $83,750 (3)
Graeme Clarke (Out of Payroll) $83,750 (1)
Joni Jurmo $83,750 (2)
Justus Annunen $83,750 (2)
Noah Laba $79,375 (3)
Dylan Duke $79,375 (2)
Keean Washkurak $75,000 (1)
Zachary Metsa $70,000 (1)
Zachary Massicotte $70,000 (1)
Valtteri Puustinen $70,000 (1)
Daniil Misyul $0 (0)
Total Farm Players24
Salary Commitment
Year 2037 : $1,975,716
Year 2038 : $765,875
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,667,750
Year 2038 : $687,750
Year 2039 : $254,000
Year 2040 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,881 - 98.29%
Level 2: 6000 - $40 - 6,000 - 100.00%
Level 3: 2500 - $28 - 2,500 - 100.00%
Level 4: 4500 - $17 - 4,500 - 100.00%
Luxury : 1500 - $113 - 1,498 - 99.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 866 - 43.30%
Farm Level 2: 1000 - $30 - 470 - 47.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21,378 - 99.43%
Average Income per Game$1,596,915
Year to Date Revenue$3,193,830
Farm
Home Games Left38
Average Attendance - %1,336 - 44.53%
Average Income per Game$70,390
Year to Date Revenue$211,170

Expense

Pro Players Total Salaries$78,325,834
Farm Players Total Salaries$873,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,305,364
Farm Year To Date Expenses$82,068
Pro Salary Cap To Date$4,631,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,279,685
Farm Estimated Season Revenue$2,674,820
Pro Remaining Season Days105
Pro Expenses Per Days$752,909
Pro Estimated Expenses$79,055,445
Farm Remaining Season Days107
Farm Expenses Per Days$12,046
Farm Estimated Expenses$1,288,922
Estimated Season Expenses$80,344,367
Season Salary Cap$75,026,669
Estimate Under Maximum Salary Cap of $101,866,666$26,839,997
Estimate Over Minimum Salary Cap of $61,700,000 $13,326,669
Current Bank Account$222,113,325
Projected Bank Account$206,723,463

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)
Sean Walker (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
Matt Roy (1 Way Contract) $4,600,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Samuel Montembeault $3,150,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Morgan Frost (1 Way Contract) $2,100,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (2)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
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)
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)
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)
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Patrik Koch $0 (0)
Total Pro Players32
Salary Commitment
Year 2037 : $78,325,834
Year 2038 : $61,615,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $44,993,000
Year 2038 : $34,943,000
Year 2039 : $26,949,250
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $75,026,672
Year 2038 : $59,985,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000

Farm Players Salaries

Tyler Kleven $160,000 (3)
Helge Grans $97,000 (2)
Ryan O'Rourke $97,000 (1)
William Wallinder $97,000 (2)
Fyodor Svechkov $92,500 (1)
Chase Lang $92,263 (1)
Filip Kral $82,500 (2)
Keeghan Howdeshell $77,500 (1)
Anthony Angello $77,500 (1)
Total Farm Players9
Salary Commitment
Year 2037 : $873,262
Year 2038 : $436,500
Year 2039 : $160,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $702,500
Year 2038 : $334,375
Year 2039 : $88,125
Year 2040 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,624 - 94.62%
Level 2: 6000 - $58 - 5,646 - 94.10%
Level 3: 2500 - $35 - 2,420 - 96.79%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $180 - 1,164 - 77.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,964 - 98.20%
Farm Level 2: 1000 - $15 - 967 - 96.67%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,354 - 94.67%
Average Income per Game$1,948,721
Year to Date Revenue$5,846,163
Farm
Home Games Left38
Average Attendance - %2,931 - 97.69%
Average Income per Game$83,240
Year to Date Revenue$249,720

Expense

Pro Players Total Salaries$109,525,000
Farm Players Total Salaries$1,349,938
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,157,815
Farm Year To Date Expenses$189,965
Pro Salary Cap To Date$6,227,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,051,398
Farm Estimated Season Revenue$3,163,120
Pro Remaining Season Days105
Pro Expenses Per Days$1,022,545
Pro Estimated Expenses$107,367,225
Farm Remaining Season Days107
Farm Expenses Per Days$29,385
Farm Estimated Expenses$3,144,195
Estimated Season Expenses$110,511,420
Season Salary Cap$99,644,168
Estimate Under Maximum Salary Cap of $101,866,666$2,222,498
Estimate Over Minimum Salary Cap of $61,700,000 $37,944,168
Current Bank Account$197,202,793
Projected Bank Account$163,905,891

Pro Players Salaries

Zach Werenski $9,600,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Jordan Kyrou $8,125,000 (3)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (1)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (1)
Jayden Struble (1 Way Contract) $867,500 (1)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (1)
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players35
Salary Commitment
Year 2037 : $109,525,000
Year 2038 : $70,843,333
Year 2039 : $49,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $71,169,583
Year 2038 : $48,500,000
Year 2039 : $34,150,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $99,644,168
Year 2038 : $67,975,000
Year 2039 : $47,125,000
Year 2040 : $25,000,000

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (1)
Luca Del Bel Belluz $88,125 (3)
Samuel Helenius $88,125 (1)
Scott Morrow $88,125 (2)
Colten Ellis $83,750 (1)
Landon Slaggert $83,750 (1)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Hunter Shepard $77,500 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,349,937
Year 2038 : $700,000
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,269,792
Year 2038 : $665,417
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,623 - 94.62%
Level 2: 6000 - $52 - 5,668 - 94.46%
Level 3: 2500 - $34 - 2,437 - 97.49%
Level 4: 4500 - $18 - 4,411 - 98.02%
Luxury : 1500 - $165 - 1,424 - 94.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.47%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,564 - 95.64%
Average Income per Game$1,869,927
Year to Date Revenue$5,609,780
Farm
Home Games Left38
Average Attendance - %2,858 - 95.28%
Average Income per Game$80,662
Year to Date Revenue$241,985

Expense

Pro Players Total Salaries$83,656,250
Farm Players Total Salaries$1,607,792
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,384,764
Farm Year To Date Expenses$221,529
Pro Salary Cap To Date$4,731,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,057,213
Farm Estimated Season Revenue$3,065,143
Pro Remaining Season Days105
Pro Expenses Per Days$800,502
Pro Estimated Expenses$84,052,710
Farm Remaining Season Days107
Farm Expenses Per Days$31,647
Farm Estimated Expenses$3,386,229
Estimated Season Expenses$87,438,939
Season Salary Cap$79,201,248
Estimate Under Maximum Salary Cap of $101,866,666$22,665,418
Estimate Over Minimum Salary Cap of $61,700,000 $17,501,248
Current Bank Account$161,823,983
Projected Bank Account$148,507,400

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Cam Fowler $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
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)
Jack Johnson (1 Way Contract) $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Brett Seney $775,000 (2)
Samuel Johannesson $706,250 (2)
Total Pro Players27
Salary Commitment
Year 2037 : $83,656,250
Year 2038 : $82,820,250
Year 2039 : $57,944,000
Year 2040 : $39,530,000
Salary Average Commitment
Year 2037 : $51,751,250
Year 2038 : $46,501,250
Year 2039 : $31,475,000
Year 2040 : $19,650,000
Salary Cap with 1 Way Contract
Year 2037 : $79,201,250
Year 2038 : $78,426,250
Year 2039 : $54,475,000
Year 2040 : $36,925,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Etienne Morin $88,125 (1)
Ryan Chesley $88,125 (3)
Jordan Frasca $86,000 (2)
Taylor Gauthier $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
Walker Duehr $82,500 (2)
Jake Chiasson $79,375 (2)
Artem Shlaine $75,000 (2)
Graham Sward $75,000 (2)
Will Cranley $70,625 (3)
Landon Sim $70,625 (3)
Chase Yoder $70,625 (2)
Ty Smilanic $70,000 (2)
Dustyn McFaul $70,000 (1)
Case McCarthy $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,607,792
Year 2038 : $1,211,000
Year 2039 : $410,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,606,408
Year 2038 : $1,218,958
Year 2039 : $403,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,676 - 95.37%
Level 2: 6000 - $60 - 5,311 - 88.51%
Level 3: 2500 - $50 - 1,872 - 74.88%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $170 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,994 - 99.68%
Farm Level 2: 1000 - $15 - 996 - 99.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %19,859 - 92.37%
Average Income per Game$2,023,525
Year to Date Revenue$4,047,049
Farm
Home Games Left38
Average Attendance - %2,990 - 99.66%
Average Income per Game$84,718
Year to Date Revenue$254,155

Expense

Pro Players Total Salaries$109,512,333
Farm Players Total Salaries$990,875
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,219,520
Farm Year To Date Expenses$123,586
Pro Salary Cap To Date$6,107,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,917,456
Farm Estimated Season Revenue$3,219,297
Pro Remaining Season Days105
Pro Expenses Per Days$1,031,360
Pro Estimated Expenses$108,292,800
Farm Remaining Season Days107
Farm Expenses Per Days$17,464
Farm Estimated Expenses$1,868,648
Estimated Season Expenses$110,161,448
Season Salary Cap$97,725,000
Estimate Under Maximum Salary Cap of $101,866,666$4,141,666
Estimate Over Minimum Salary Cap of $61,700,000 $36,025,000
Current Bank Account$298,432,777
Projected Bank Account$270,408,082

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 (1)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (1)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Brett Howden (1 Way Contract) $1,900,000 (1)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Henry Thrun (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Max Sasson (1 Way Contract) $870,000 (1)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (1)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (1)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Total Pro Players36
Salary Commitment
Year 2037 : $109,512,333
Year 2038 : $78,650,000
Year 2039 : $46,075,000
Year 2040 : $38,400,000
Salary Average Commitment
Year 2037 : $41,151,875
Year 2038 : $26,919,375
Year 2039 : $19,906,250
Year 2040 : $15,537,500
Salary Cap with 1 Way Contract
Year 2037 : $97,725,000
Year 2038 : $74,825,000
Year 2039 : $44,925,000
Year 2040 : $38,400,000

Farm Players Salaries

Ryan Leonard $92,500 (3)
Matvei Gridin $92,500 (3)
Seamus Casey $88,125 (2)
Pierrick Dube $87,000 (1)
Ondrej Pavel $87,000 (1)
Stanislav Svozil $83,750 (1)
Chase De Leo $80,000 (1)
Clay Stevenson $77,500 (2)
Marshall Rifai $77,500 (1)
Patrick Giles $77,500 (1)
Jack Dugan $77,500 (1)
Ken Appleby (Out of Payroll) $76,250 (4)
Arttu Hyry $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2037 : $1,067,125
Year 2038 : $426,875
Year 2039 : $261,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $1,015,000
Year 2038 : $440,000
Year 2039 : $255,000
Year 2040 : $70,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,794 - 97.05%
Level 2: 6000 - $60 - 5,724 - 95.39%
Level 3: 2500 - $43 - 2,488 - 99.52%
Level 4: 4500 - $27 - 4,283 - 95.19%
Luxury : 1500 - $223 - 917 - 61.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.18%
Farm Level 2: 1000 - $15 - 942 - 94.20%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,206 - 93.98%
Average Income per Game$1,998,518
Year to Date Revenue$5,995,554
Farm
Home Games Left38
Average Attendance - %2,826 - 94.19%
Average Income per Game$80,058
Year to Date Revenue$240,175

Expense

Pro Players Total Salaries$69,550,700
Farm Players Total Salaries$716,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,255,402
Farm Year To Date Expenses$166,824
Pro Salary Cap To Date$3,986,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,943,684
Farm Estimated Season Revenue$3,042,217
Pro Remaining Season Days105
Pro Expenses Per Days$643,310
Pro Estimated Expenses$67,547,550
Farm Remaining Season Days107
Farm Expenses Per Days$23,832
Farm Estimated Expenses$2,550,024
Estimated Season Expenses$70,097,574
Season Salary Cap$67,755,700
Estimate Under Maximum Salary Cap of $101,866,666$34,110,966
Estimate Over Minimum Salary Cap of $61,700,000 $6,055,700
Current Bank Account$263,875,173
Projected Bank Account$272,763,500

Pro Players Salaries

Frederik Andersen (1 Way Contract) $6,000,000 (1)
Colin White (1 Way Contract) $4,750,000 (4)
Alex Vlasic (1 Way Contract) $4,600,000 (3)
Mattias Samuelsson (1 Way Contract) $4,285,700 (3)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
David Kampf (1 Way Contract) $4,000,000 (3)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (2)
Ivan Fedotov (1 Way Contract) $4,000,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
Nils Hoglander (1 Way Contract) $2,500,000 (1)
Cody Glass (1 Way Contract) $2,500,000 (1)
Jeffrey Viel $2,000,000 (4)
Oliver Wahlstrom $1,900,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (2)
Glenn Gawdin $1,500,000 (1)
Isac Lundestrom $1,500,000 (2)
Dylan McIlrath $1,500,000 (1)
Olle Lycksell $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Max Jones (1 Way Contract) $1,000,000 (3)
Zac Jones $1,000,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $870,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Ty Nelson (1 Way Contract) $837,500 (2)
Ben Meyers (1 Way Contract) $775,000 (1)
Marian Studenic $775,000 (1)
Dennis Cholowski $762,500 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $69,550,700
Year 2038 : $40,075,700
Year 2039 : $28,410,700
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $34,168,333
Year 2038 : $22,712,083
Year 2039 : $16,606,250
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $67,755,700
Year 2038 : $39,805,700
Year 2039 : $29,935,700
Year 2040 : $8,050,000

Farm Players Salaries

David Reinbacher $92,500 (1)
Hunter Drew $80,000 (1)
Dawson Barteaux $80,000 (1)
Givani Smith $80,000 (3)
Florian Xhekaj $79,375 (1)
Kyle Keyser $77,500 (1)
Gustav Olofsson $77,500 (2)
Nikita Grebenkin $75,000 (2)
Carsen Twarynski $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2037 : $716,875
Year 2038 : $232,500
Year 2039 : $80,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $679,325
Year 2038 : $228,125
Year 2039 : $88,125
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,343 - 47.75%
Level 2: 6000 - $110 - 2,905 - 48.41%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,074 - 71.58%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,106 - 55.30%
Farm Level 2: 1000 - $30 - 462 - 46.17%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %10,121 - 47.07%
Average Income per Game$1,933,494
Year to Date Revenue$5,800,481
Farm
Home Games Left38
Average Attendance - %1,568 - 52.26%
Average Income per Game$69,150
Year to Date Revenue$207,450

Expense

Pro Players Total Salaries$104,125,000
Farm Players Total Salaries$1,226,706
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,882,813
Farm Year To Date Expenses$198,128
Pro Salary Cap To Date$6,297,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,472,759
Farm Estimated Season Revenue$2,627,700
Pro Remaining Season Days105
Pro Expenses Per Days$983,259
Pro Estimated Expenses$103,242,195
Farm Remaining Season Days107
Farm Expenses Per Days$28,304
Farm Estimated Expenses$3,028,528
Estimated Season Expenses$106,270,723
Season Salary Cap$101,050,000
Estimate Under Maximum Salary Cap of $101,866,666$816,666
Estimate Over Minimum Salary Cap of $61,700,000 $39,350,000
Current Bank Account$65,945,763
Projected Bank Account$35,775,499

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (2)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Anders Lee (1 Way Contract) $7,250,000 (5)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Troy Terry (1 Way Contract) $7,000,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (3)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
John Klingberg (1 Way Contract) $4,000,000 (5)
-1 Way Contract Salary Cap : $2,850,000
Brandon Saad (1 Way Contract) $3,750,000 (5)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Ville Husso (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,850,000
Karel Vejmelka (1 Way Contract) $2,725,000 (1)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
Connor Bedard $925,000 (1)
Travis Dermott (Out of Payroll) $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2037 : $105,005,000
Year 2038 : $95,325,000
Year 2039 : $63,525,000
Year 2040 : $46,250,000
Salary Average Commitment
Year 2037 : $74,978,000
Year 2038 : $71,028,000
Year 2039 : $46,200,000
Year 2040 : $35,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,930,000
Year 2038 : $94,575,000
Year 2039 : $63,550,000
Year 2040 : $45,100,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
Jeremie Poirier $100,000 (5)
Danila Klimovich $100,000 (4)
J.D. Greenway $90,750 (1)
Bokondji Imama $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Robert Bortuzzo $85,000 (2)
Martin Chromiak $82,000 (2)
Liam O'Brien $80,000 (1)
Matthew Phillips $77,500 (3)
Blake Hillman $75,000 (3)
Dillon Heatherington $0 (0)
Total Farm Players14
Salary Commitment
Year 2037 : $1,226,706
Year 2038 : $794,500
Year 2039 : $627,500
Year 2040 : $475,000
Salary Average Commitment
Year 2037 : $1,054,583
Year 2038 : $704,583
Year 2039 : $544,583
Year 2040 : $398,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,599 - 94.28%
Level 2: 6000 - $69 - 4,192 - 69.87%
Level 3: 2500 - $52 - 1,745 - 69.80%
Level 4: 4500 - $40 - 2,811 - 62.46%
Luxury : 1500 - $140 - 1,489 - 99.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,956 - 97.78%
Farm Level 2: 1000 - $17 - 924 - 92.35%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,836 - 78.31%
Average Income per Game$1,880,039
Year to Date Revenue$5,640,118
Farm
Home Games Left39
Average Attendance - %2,879 - 95.97%
Average Income per Game$74,365
Year to Date Revenue$148,729

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,697,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,454,875
Farm Year To Date Expenses$165,648
Pro Salary Cap To Date$6,101,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,441,495
Farm Estimated Season Revenue$2,900,216
Pro Remaining Season Days105
Pro Expenses Per Days$922,125
Pro Estimated Expenses$96,823,125
Farm Remaining Season Days107
Farm Expenses Per Days$23,664
Farm Estimated Expenses$2,532,048
Estimated Season Expenses$99,355,173
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $101,866,666$4,238,666
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$271,438,702
Projected Bank Account$246,425,240

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (1)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Roope Hintz (1 Way Contract) $8,450,000 (4)
Brady Tkachuk (1 Way Contract) $8,200,000 (6)
Jake Sanderson (1 Way Contract) $8,000,000 (5)
Juuse Saros (1 Way Contract) $7,740,000 (5)
Joshua Morrissey (1 Way Contract) $6,250,000 (3)
Martin Necas (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $700,000
Bobby McMann (1 Way Contract) $1,500,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (1)
Seth Jarvis $1,100,000 (6)
Jordan Spence (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Cooley $950,000 (4)
Brock Faber (1 Way Contract) $925,000 (2)
James van Riemsdyk (1 Way Contract) $900,000 (1)
Wyatt Johnston $900,000 (2)
Lukas Dostal $813,000 (3)
Jalen Chatfield (1 Way Contract) $800,000 (5)
Mark Giordano (1 Way Contract) $800,000 (2)
Joel Hanley $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $99,778,000
Year 2038 : $92,198,000
Year 2039 : $82,073,000
Year 2040 : $43,410,000
Salary Average Commitment
Year 2037 : $35,634,108
Year 2038 : $26,509,108
Year 2039 : $16,871,608
Year 2040 : $6,562,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $83,728,000
Year 2039 : $73,603,000
Year 2040 : $35,940,000

Farm Players Salaries

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

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,572 - 51.02%
Level 2: 6000 - $100 - 2,869 - 47.81%
Level 3: 2500 - $45 - 2,403 - 96.13%
Level 4: 4500 - $40 - 2,652 - 58.93%
Luxury : 1500 - $150 - 1,408 - 93.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.02%
Farm Level 2: 1000 - $15 - 983 - 98.30%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %12,903 - 60.01%
Average Income per Game$1,859,495
Year to Date Revenue$5,578,485
Farm
Home Games Left38
Average Attendance - %2,883 - 96.11%
Average Income per Game$81,257
Year to Date Revenue$243,770

Expense

Pro Players Total Salaries$86,862,500
Farm Players Total Salaries$2,024,295
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,782,028
Farm Year To Date Expenses$185,703
Pro Salary Cap To Date$5,263,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,660,810
Farm Estimated Season Revenue$3,087,753
Pro Remaining Season Days105
Pro Expenses Per Days$829,129
Pro Estimated Expenses$87,058,545
Farm Remaining Season Days107
Farm Expenses Per Days$26,529
Farm Estimated Expenses$2,838,603
Estimated Season Expenses$89,897,148
Season Salary Cap$84,562,500
Estimate Under Maximum Salary Cap of $101,866,666$17,304,166
Estimate Over Minimum Salary Cap of $61,700,000 $22,862,500
Current Bank Account$213,693,832
Projected Bank Account$197,545,247

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Aatu Raty $1,200,000 (1)
Juraj Slafkovsky $925,000 (1)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
Jakub Dobes $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $86,862,500
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000
Salary Average Commitment
Year 2037 : $26,843,750
Year 2038 : $15,593,750
Year 2039 : $13,493,750
Year 2040 : $9,393,750
Salary Cap with 1 Way Contract
Year 2037 : $84,562,496
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000

Farm Players Salaries

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

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,599 - 94.27%
Level 2: 6000 - $60 - 5,715 - 95.24%
Level 3: 2500 - $44 - 2,380 - 95.20%
Level 4: 4500 - $27 - 4,475 - 99.44%
Luxury : 1500 - $225 - 940 - 62.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.23%
Farm Level 2: 1000 - $15 - 996 - 99.55%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,108 - 93.53%
Average Income per Game$1,997,669
Year to Date Revenue$3,995,338
Farm
Home Games Left39
Average Attendance - %2,900 - 96.67%
Average Income per Game$81,590
Year to Date Revenue$163,180

Expense

Pro Players Total Salaries$78,308,307
Farm Players Total Salaries$1,645,467
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,956,770
Farm Year To Date Expenses$162,442
Pro Salary Cap To Date$4,894,267
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,909,091
Farm Estimated Season Revenue$3,182,010
Pro Remaining Season Days105
Pro Expenses Per Days$708,110
Pro Estimated Expenses$74,351,550
Farm Remaining Season Days107
Farm Expenses Per Days$23,206
Farm Estimated Expenses$2,483,042
Estimated Season Expenses$76,834,592
Season Salary Cap$78,308,307
Estimate Under Maximum Salary Cap of $101,866,666$23,558,359
Estimate Over Minimum Salary Cap of $61,700,000 $16,608,307
Current Bank Account$294,660,858
Projected Bank Account$298,917,367

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 (Out of Payroll) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
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 Players21
Salary Commitment
Year 2037 : $84,308,307
Year 2038 : $68,251,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $37,556,250
Year 2038 : $25,981,250
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $84,308,307
Year 2038 : $68,476,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

Scott Perunovich $115,000 (1)
Emil Bemstrom $100,000 (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)
Domenic DiVincentiis $70,000 (3)
Niko Huuhtanen $70,000 (1)
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 Players25
Salary Commitment
Year 2037 : $1,645,467
Year 2038 : $770,153
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,436,486
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 - 6,616 - 94.52%
Level 2: 6000 - $60 - 5,992 - 99.86%
Level 3: 2500 - $44 - 2,404 - 96.15%
Level 4: 4500 - $27 - 4,439 - 98.64%
Luxury : 1500 - $225 - 957 - 63.82%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 965 - 96.50%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,408 - 94.92%
Average Income per Game$2,030,725
Year to Date Revenue$6,092,174
Farm
Home Games Left38
Average Attendance - %2,881 - 96.02%
Average Income per Game$81,523
Year to Date Revenue$244,570

Expense

Pro Players Total Salaries$107,809,107
Farm Players Total Salaries$1,118,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,988,072
Farm Year To Date Expenses$191,471
Pro Salary Cap To Date$6,292,132
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,167,537
Farm Estimated Season Revenue$3,097,887
Pro Remaining Season Days105
Pro Expenses Per Days$998,296
Pro Estimated Expenses$104,821,080
Farm Remaining Season Days107
Farm Expenses Per Days$27,353
Farm Estimated Expenses$2,926,771
Estimated Season Expenses$107,747,851
Season Salary Cap$100,674,104
Estimate Under Maximum Salary Cap of $101,866,666$1,192,562
Estimate Over Minimum Salary Cap of $61,700,000 $38,974,104
Current Bank Account$249,349,691
Projected Bank Account$221,867,264

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Charlie Coyle (1 Way Contract) $5,000,000 (1)
Blake Coleman (1 Way Contract) $4,900,000 (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)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
Nikita Tolopilo (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Matvei Michkov $925,000 (2)
Filip Hallander $881,250 (1)
Kaedan Korczak (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (1)
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players32
Salary Commitment
Year 2037 : $107,809,107
Year 2038 : $64,877,857
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $66,674,108
Year 2038 : $36,167,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $100,674,104
Year 2038 : $61,367,856
Year 2039 : $39,742,856
Year 2040 : $25,092,856

Farm Players Salaries

Frank Nazar $92,500 (2)
Evan Nause $88,125 (1)
Daniil Chayka $88,125 (1)
Justin Sourdif $83,750 (1)
Carson Focht $82,500 (1)
Arthur Kaliyev $82,500 (1)
Vincent Iorio $81,417 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (1)
Jack Malone $70,625 (1)
Alexandre Fortin $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,118,250
Year 2038 : $407,667
Year 2039 : $160,792
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,098,000
Year 2038 : $409,375
Year 2039 : $167,500
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,980 - 99.71%
Level 2: 6000 - $57 - 5,433 - 90.56%
Level 3: 2500 - $42 - 2,429 - 97.16%
Level 4: 4500 - $25 - 4,383 - 97.39%
Luxury : 1500 - $133 - 1,487 - 99.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 2,000 - 100.00%
Farm Level 2: 1000 - $17 - 914 - 91.40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,712 - 96.34%
Average Income per Game$1,997,077
Year to Date Revenue$5,991,230
Farm
Home Games Left38
Average Attendance - %2,914 - 97.13%
Average Income per Game$59,538
Year to Date Revenue$178,614

Expense

Pro Players Total Salaries$84,872,083
Farm Players Total Salaries$1,382,750
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,367,005
Farm Year To Date Expenses$212,536
Pro Salary Cap To Date$5,242,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,888,913
Farm Estimated Season Revenue$2,262,444
Pro Remaining Season Days105
Pro Expenses Per Days$766,715
Pro Estimated Expenses$80,505,075
Farm Remaining Season Days107
Farm Expenses Per Days$29,673
Farm Estimated Expenses$3,175,011
Estimated Season Expenses$83,680,086
Season Salary Cap$83,872,083
Estimate Under Maximum Salary Cap of $101,866,666$17,994,583
Estimate Over Minimum Salary Cap of $61,700,000 $22,172,083
Current Bank Account$92,034,844
Projected Bank Account$86,506,115

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
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)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Tony DeAngelo $1,000,000 (1)
Sam Carrick $1,000,000 (2)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Ronnie Attard $1,000,000 (2)
Victor Soderstrom $925,000 (1)
Jimmy Snuggerud $925,000 (3)
Beckett Sennecke $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)
Ethan Cardwell $793,750 (1)
Alexander Nylander $775,000 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players31
Salary Commitment
Year 2037 : $84,872,083
Year 2038 : $61,550,000
Year 2039 : $47,150,000
Year 2040 : $18,350,000
Salary Average Commitment
Year 2037 : $46,342,323
Year 2038 : $25,556,608
Year 2039 : $17,275,358
Year 2040 : $10,375,000
Salary Cap with 1 Way Contract
Year 2037 : $83,872,083
Year 2038 : $60,550,000
Year 2039 : $47,150,000
Year 2040 : $18,350,000

Farm Players Salaries

Adam Scheel (Out of Payroll) $110,000 (1)
Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Cole Fraser $90,750 (1)
Tomas Hamara $83,750 (3)
Jake Boltmann $83,750 (2)
Miko Matikka $83,750 (3)
Isaac Ratcliffe $81,500 (1)
Sergei Murashov $79,375 (3)
Kalle Vaisanen $79,375 (1)
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 : $1,492,750
Year 2038 : $559,000
Year 2039 : $246,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,351,875
Year 2038 : $550,000
Year 2039 : $246,875
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,627 - 66.09%
Level 2: 6000 - $80 - 3,836 - 63.93%
Level 3: 2500 - $55 - 1,600 - 63.98%
Level 4: 4500 - $35 - 2,803 - 62.29%
Luxury : 1500 - $200 - 1,091 - 72.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,971 - 98.55%
Farm Level 2: 1000 - $15 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %13,956 - 64.91%
Average Income per Game$1,886,843
Year to Date Revenue$3,773,686
Farm
Home Games Left39
Average Attendance - %2,929 - 97.63%
Average Income per Game$83,355
Year to Date Revenue$166,710

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$7,356,913
Farm Year To Date Expenses$419,928
Pro Salary Cap To Date$6,307,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,586,877
Farm Estimated Season Revenue$3,250,845
Pro Remaining Season Days105
Pro Expenses Per Days$1,041,421
Pro Estimated Expenses$109,349,205
Farm Remaining Season Days107
Farm Expenses Per Days$60,255
Farm Estimated Expenses$6,447,285
Estimated Season Expenses$115,796,490
Season Salary Cap$100,014,172
Estimate Under Maximum Salary Cap of $101,866,666$1,852,494
Estimate Over Minimum Salary Cap of $61,700,000 $38,314,172
Current Bank Account$97,989,540
Projected Bank Account$59,030,772

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (4)
Dougie Hamilton (1 Way Contract) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (1)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (1)
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $92,591,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $47,868,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $88,066,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

Farm Players Salaries

Owen Pickering $92,500 (2)
Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (1)
Jared Moe $75,000 (1)
Ryan Francis $75,000 (1)
Arnaud Durandeau $70,625 (1)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $253,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $246,250
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,422 - 77.46%
Level 2: 6000 - $74 - 3,918 - 65.29%
Level 3: 2500 - $60 - 1,486 - 59.43%
Level 4: 4500 - $35 - 3,141 - 69.79%
Luxury : 1500 - $170 - 1,443 - 96.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.93%
Farm Level 2: 1000 - $15 - 993 - 99.33%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,409 - 71.67%
Average Income per Game$1,893,842
Year to Date Revenue$5,681,526
Farm
Home Games Left38
Average Attendance - %2,852 - 95.07%
Average Income per Game$79,953
Year to Date Revenue$239,860

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,359,235
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,581,473
Farm Year To Date Expenses$202,214
Pro Salary Cap To Date$6,206,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,965,996
Farm Estimated Season Revenue$3,038,227
Pro Remaining Season Days105
Pro Expenses Per Days$949,777
Pro Estimated Expenses$99,726,585
Farm Remaining Season Days107
Farm Expenses Per Days$29,467
Farm Estimated Expenses$3,152,969
Estimated Season Expenses$102,879,554
Season Salary Cap$100,375,000
Estimate Under Maximum Salary Cap of $101,866,666$1,491,666
Estimate Over Minimum Salary Cap of $61,700,000 $38,675,000
Current Bank Account$128,664,108
Projected Bank Account$100,788,777

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
Ivan Provorov (1 Way Contract) $7,000,000 (1)
Adin Hill (1 Way Contract) $6,250,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (1)
K'Andre Miller (1 Way Contract) $3,820,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Juuso Valimaki (1 Way Contract) $2,000,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (3)
Alexey Toropchenko $1,250,000 (1)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Trevor Lewis (1 Way Contract) $930,000 (1)
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 : $71,825,000
Year 2039 : $62,775,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $33,630,000
Year 2038 : $22,743,750
Year 2039 : $17,762,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $100,375,000
Year 2038 : $71,825,000
Year 2039 : $62,775,000
Year 2040 : $52,200,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Arshdeep Bains $100,000 (1)
Anthony Richard $100,000 (1)
Connor Zary $100,000 (2)
Cole Schwindt $100,000 (1)
Alec Regula $100,000 (5)
Ryan Suzuki $100,000 (2)
Jean-Luc Foudy $92,500 (2)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Eemil Viro $92,125 (2)
Joel Blomqvist $88,125 (1)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (1)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Jackson Blake $79,375 (2)
Amadeus Lombardi $79,375 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $2,359,235
Year 2038 : $1,884,610
Year 2039 : $990,535
Year 2040 : $814,285
Salary Average Commitment
Year 2037 : $1,531,751
Year 2038 : $1,116,959
Year 2039 : $338,834
Year 2040 : $156,667

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,448 - 92.12%
Level 2: 6000 - $50 - 5,880 - 97.99%
Level 3: 2500 - $30 - 2,430 - 97.20%
Level 4: 4500 - $20 - 4,415 - 98.12%
Luxury : 1500 - $150 - 1,479 - 98.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,924 - 96.20%
Farm Level 2: 1000 - $10 - 982 - 98.17%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,653 - 96.06%
Average Income per Game$1,854,370
Year to Date Revenue$5,563,109
Farm
Home Games Left38
Average Attendance - %2,906 - 96.86%
Average Income per Game$57,917
Year to Date Revenue$173,750

Expense

Pro Players Total Salaries$94,251,250
Farm Players Total Salaries$877,625
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,235,277
Farm Year To Date Expenses$176,694
Pro Salary Cap To Date$5,739,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,466,047
Farm Estimated Season Revenue$2,200,833
Pro Remaining Season Days105
Pro Expenses Per Days$895,100
Pro Estimated Expenses$93,985,500
Farm Remaining Season Days107
Farm Expenses Per Days$25,242
Farm Estimated Expenses$2,700,894
Estimated Season Expenses$96,686,394
Season Salary Cap$92,326,248
Estimate Under Maximum Salary Cap of $101,866,666$9,540,418
Estimate Over Minimum Salary Cap of $61,700,000 $30,626,248
Current Bank Account$70,439,625
Projected Bank Account$46,420,111

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Ryan O'Reilly (1 Way Contract) $8,700,000 (5)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
Joonas Korpisalo (1 Way Contract) $4,000,000 (4)
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
James Reimer (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
Andrew Peeke $2,750,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Evgeni Dadonov (1 Way Contract) $1,800,000 (1)
Declan Chisholm $1,000,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Clark Bishop $907,500 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $94,251,250
Year 2038 : $81,350,000
Year 2039 : $63,000,000
Year 2040 : $34,525,000
Salary Average Commitment
Year 2037 : $77,731,250
Year 2038 : $66,850,000
Year 2039 : $55,556,250
Year 2040 : $31,500,000
Salary Cap with 1 Way Contract
Year 2037 : $92,326,248
Year 2038 : $80,575,000
Year 2039 : $63,000,000
Year 2040 : $34,525,000

Farm Players Salaries

Lukas Dragicevic $88,125 (1)
Tristan Bertucci $88,125 (1)
Cam Dineen $85,250 (1)
Sawyer Mynio $83,750 (1)
Luca Cagnoni $79,375 (3)
Blade Jenkins $77,000 (1)
Ethan Keppen $77,000 (1)
Mitchell Vande Sompel $77,000 (1)
Jordan Sambrook $77,000 (1)
Marcel Marcel $75,000 (1)
Nikita Prishchepov $70,000 (2)
Beck Warm $0 (0)
Total Farm Players12
Salary Commitment
Year 2037 : $877,625
Year 2038 : $149,375
Year 2039 : $79,375
Year 2040 : $0
Salary Average Commitment
Year 2037 : $839,500
Year 2038 : $159,500
Year 2039 : $89,500
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $101,866,666
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 $238,502,248 $87,052,675 $14,813,991 $25,352,675 $1,787,892 $8,212,108 232245
Arizona Coyotes $165,942,919 $101,362,088 $504,578 $39,662,088 $1,681,875 $8,318,125 262248
Boston Bruins $338,643,064 $94,795,664 $7,071,002 $33,095,664 $1,877,000 $8,123,000 241943
Buffalo Sabres $104,025,367 $93,527,856 $8,338,810 $31,827,856 $1,237,000 $8,763,000 351651
Calgary Flames $178,540,114 $94,631,648 $7,235,018 $32,931,648 $1,428,438 $8,571,562 251742
Carolina Hurricanes $256,355,359 $61,328,749 $40,537,917 -$371,251 $1,639,656 $8,360,344 251944
Chicago Blackhawks $120,406,669 $89,195,000 $12,671,666 $27,495,000 $1,532,200 $8,467,800 321749
Colorado Avalanche $239,785,930 $98,925,000 $2,941,666 $37,225,000 $1,645,957 $8,354,043 202040
Columbus Blue Jackets $156,127,114 $94,994,832 $6,871,834 $33,294,832 $1,339,125 $8,660,875 301545
Dallas Stars $63,159,040 $86,041,518 $15,825,148 $24,341,518 $1,785,187 $8,214,813 222244
Detroit Red Wings $183,003,394 $67,025,000 $34,841,666 $5,325,000 $1,192,275 $8,807,725 271542
Edmonton Oilers $215,598,804 $93,200,000 $8,666,666 $31,500,000 $1,009,625 $8,990,375 331346
Florida Panthers $176,853,140 $99,856,254 $2,010,412 $38,156,254 $1,081,875 $8,918,125 301545
Los Angeles Kings $142,101,105 $82,075,000 $19,791,666 $20,375,000 $1,624,150 $8,375,850 241943
Minnesota Wild $169,875,666 $88,803,336 $13,063,330 $27,103,336 $1,841,835 $8,158,165 282149
Montreal Canadiens $161,136,750 $99,218,750 $2,647,916 $37,518,750 $1,798,796 $8,201,204 282452
Nashville Predators $222,113,325 $75,026,669 $26,839,997 $13,326,669 $873,262 $9,126,738 32941
New Jersey Devils $197,202,793 $99,644,168 $2,222,498 $37,944,168 $1,349,938 $8,650,062 351651
New York Islanders $161,823,983 $79,201,248 $22,665,418 $17,501,248 $1,607,792 $8,392,208 272047
New York Rangers $298,432,777 $97,725,000 $4,141,666 $36,025,000 $990,875 $9,009,125 361349
Ottawa Senators $263,875,173 $67,755,700 $34,110,966 $6,055,700 $716,875 $9,283,125 29938
Philadelphia Flyers $65,945,763 $101,050,000 $816,666 $39,350,000 $1,226,706 $8,773,294 271441
Pittsburgh Penguins $271,438,702 $97,628,000 $4,238,666 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $213,693,832 $84,562,500 $17,304,166 $22,862,500 $2,024,295 $7,975,705 231942
St. Louis Blues $294,660,858 $78,308,307 $23,558,359 $16,608,307 $1,645,467 $8,354,533 212546
Tampa Bay Lightning $249,349,691 $100,674,104 $1,192,562 $38,974,104 $1,118,250 $8,881,750 321446
Toronto Maple Leafs $92,034,844 $83,872,083 $17,994,583 $22,172,083 $1,382,750 $8,617,250 311849
Vancouver Canucks $97,989,540 $100,014,172 $1,852,494 $38,314,172 $869,124 $9,130,876 341145
Washington Capitals $128,664,108 $100,375,000 $1,491,666 $38,675,000 $2,359,235 $7,640,765 231942
Winnipeg Jets $70,439,625 $92,326,248 $9,540,418 $30,626,248 $877,625 $9,122,375 291241