Team FinanceLast Update - November 25, 2025 at 18:54
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 - 5,276 - 75.37%
Level 2: 6000 - $60 - 5,778 - 96.30%
Level 3: 2500 - $35 - 2,411 - 96.43%
Level 4: 4500 - $25 - 4,289 - 95.31%
Luxury : 1500 - $200 - 1,013 - 67.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.39%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,767 - 87.29%
Average Income per Game$1,890,039
Year to Date Revenue$11,340,234
Farm
Home Games Left34
Average Attendance - %2,867 - 95.58%
Average Income per Game$81,166
Year to Date Revenue$568,160

Expense

Pro Players Total Salaries$86,277,675
Farm Players Total Salaries$1,787,892
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,565,133
Farm Year To Date Expenses$415,735
Pro Salary Cap To Date$13,185,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,151,365
Farm Estimated Season Revenue$2,759,634
Pro Remaining Season Days95
Pro Expenses Per Days$792,658
Pro Estimated Expenses$75,302,510
Farm Remaining Season Days97
Farm Expenses Per Days$24,455
Farm Estimated Expenses$2,372,135
Estimated Season Expenses$77,674,645
Season Salary Cap$86,277,675
Estimate Under Maximum Salary Cap of $101,866,666$15,588,991
Estimate Over Minimum Salary Cap of $61,700,000 $24,577,675
Current Bank Account$236,360,230
Projected Bank Account$227,596,584

Pro Players Salaries

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

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Samuel Poulin $94,967 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $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 - 6,715 - 95.92%
Level 2: 6000 - $65 - 4,439 - 73.99%
Level 3: 2500 - $50 - 1,753 - 70.10%
Level 4: 4500 - $30 - 4,113 - 91.39%
Luxury : 1500 - $175 - 1,181 - 78.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,949 - 97.46%
Farm Level 2: 1000 - $15 - 957 - 95.70%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,200 - 84.65%
Average Income per Game$1,952,642
Year to Date Revenue$11,715,854
Farm
Home Games Left35
Average Attendance - %2,906 - 96.87%
Average Income per Game$63,084
Year to Date Revenue$378,505

Expense

Pro Players Total Salaries$104,934,584
Farm Players Total Salaries$1,681,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,928,239
Farm Year To Date Expenses$772,735
Pro Salary Cap To Date$15,385,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,342,482
Farm Estimated Season Revenue$2,207,946
Pro Remaining Season Days95
Pro Expenses Per Days$990,487
Pro Estimated Expenses$94,096,265
Farm Remaining Season Days97
Farm Expenses Per Days$45,455
Farm Estimated Expenses$4,409,135
Estimated Season Expenses$98,505,400
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$161,650,554
Projected Bank Account$133,695,582

Pro Players Salaries

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

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (1)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (1)
William Lockwood $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 - 51.79%
Level 2: 6000 - $110 - 2,878 - 47.96%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,034 - 68.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,141 - 57.04%
Farm Level 2: 1000 - $30 - 445 - 44.47%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %10,337 - 48.08%
Average Income per Game$1,980,433
Year to Date Revenue$11,882,600
Farm
Home Games Left34
Average Attendance - %1,586 - 52.85%
Average Income per Game$70,384
Year to Date Revenue$492,690

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,867,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,268,992
Farm Year To Date Expenses$416,246
Pro Salary Cap To Date$14,402,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,315,167
Farm Estimated Season Revenue$2,393,066
Pro Remaining Season Days95
Pro Expenses Per Days$898,176
Pro Estimated Expenses$85,326,720
Farm Remaining Season Days97
Farm Expenses Per Days$25,154
Farm Estimated Expenses$2,439,938
Estimated Season Expenses$87,766,658
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$335,617,664
Projected Bank Account$319,559,239

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 (Out of Payroll) $89,500 (4)
Leo Loof $86,750 (4)
Nolan Kneen $85,000 (1)
Jack Becker $80,000 (2)
Sam Lafferty $80,000 (4)
A.J. White $80,000 (4)
Christopher Brown $80,000 (4)
Jake Wahlin $80,000 (1)
Clayton Phillips $70,000 (1)
Cooper Walker $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,957,000
Year 2038 : $1,629,500
Year 2039 : $1,296,250
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,572,500
Year 2039 : $1,265,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,809 - 97.26%
Level 2: 6000 - $55 - 5,800 - 96.66%
Level 3: 2500 - $36 - 2,456 - 98.24%
Level 4: 4500 - $21 - 4,429 - 98.41%
Luxury : 1500 - $150 - 1,471 - 98.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.93%
Farm Level 2: 1000 - $15 - 968 - 96.80%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,964 - 97.51%
Average Income per Game$1,987,370
Year to Date Revenue$11,924,221
Farm
Home Games Left35
Average Attendance - %2,927 - 97.56%
Average Income per Game$83,073
Year to Date Revenue$498,440

Expense

Pro Players Total Salaries$101,899,524
Farm Players Total Salaries$1,237,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,369,354
Farm Year To Date Expenses$780,963
Pro Salary Cap To Date$14,196,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,557,956
Farm Estimated Season Revenue$2,907,567
Pro Remaining Season Days95
Pro Expenses Per Days$963,389
Pro Estimated Expenses$91,521,955
Farm Remaining Season Days97
Farm Expenses Per Days$45,939
Farm Estimated Expenses$4,456,083
Estimated Season Expenses$95,978,038
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$100,117,588
Projected Bank Account$76,605,073

Pro Players Salaries

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

Farm Players Salaries

Fraser Minten $88,125 (3)
Dylan Peterson $86,750 (3)
Jackson Kunz $79,375 (2)
Logan Neaton $77,500 (1)
Gavin Hain $77,500 (1)
Cole McWard $77,500 (1)
Ethen Frank $77,500 (2)
Scott Reedy $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 - 6,762 - 96.60%
Level 2: 6000 - $55 - 5,920 - 98.67%
Level 3: 2500 - $35 - 2,492 - 99.66%
Level 4: 4500 - $20 - 4,431 - 98.47%
Luxury : 1500 - $130 - 1,489 - 99.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,384 - 69.18%
Farm Level 2: 1000 - $20 - 711 - 71.12%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %21,094 - 98.11%
Average Income per Game$1,841,537
Year to Date Revenue$11,049,222
Farm
Home Games Left35
Average Attendance - %2,095 - 69.83%
Average Income per Game$69,570
Year to Date Revenue$417,420

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$15,653,906
Farm Year To Date Expenses$287,572
Pro Salary Cap To Date$14,363,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,453,795
Farm Estimated Season Revenue$2,434,950
Pro Remaining Season Days95
Pro Expenses Per Days$920,818
Pro Estimated Expenses$87,477,710
Farm Remaining Season Days97
Farm Expenses Per Days$16,916
Farm Estimated Expenses$1,640,852
Estimated Season Expenses$89,118,562
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$174,955,195
Projected Bank Account$152,725,378

Pro Players Salaries

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

Farm Players Salaries

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

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,655 - 95.07%
Level 2: 6000 - $60 - 5,486 - 91.43%
Level 3: 2500 - $42 - 2,371 - 94.84%
Level 4: 4500 - $23 - 4,336 - 96.36%
Luxury : 1500 - $146 - 1,453 - 96.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,939 - 96.94%
Farm Level 2: 1000 - $17 - 972 - 97.17%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,301 - 94.42%
Average Income per Game$1,906,711
Year to Date Revenue$11,440,267
Farm
Home Games Left35
Average Attendance - %2,911 - 97.02%
Average Income per Game$72,745
Year to Date Revenue$436,467

Expense

Pro Players Total Salaries$65,041,249
Farm Players Total Salaries$1,908,406
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,860,543
Farm Year To Date Expenses$401,360
Pro Salary Cap To Date$10,019,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,734,891
Farm Estimated Season Revenue$2,546,058
Pro Remaining Season Days95
Pro Expenses Per Days$625,368
Pro Estimated Expenses$59,409,960
Farm Remaining Season Days97
Farm Expenses Per Days$25,512
Farm Estimated Expenses$2,474,664
Estimated Season Expenses$61,884,624
Season Salary Cap$63,891,249
Estimate Under Maximum Salary Cap of $101,866,666$37,975,417
Estimate Over Minimum Salary Cap of $61,700,000 $2,191,249
Current Bank Account$255,634,528
Projected Bank Account$263,030,853

Pro Players Salaries

Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (1)
Jonas Rondbjerg $1,000,000 (1)
Macklin Celebrini $925,000 (2)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2037 : $65,041,249
Year 2038 : $52,574,999
Year 2039 : $50,874,999
Year 2040 : $15,124,999
Salary Average Commitment
Year 2037 : $35,074,999
Year 2038 : $30,287,499
Year 2039 : $28,662,499
Year 2040 : $4,887,499
Salary Cap with 1 Way Contract
Year 2037 : $63,891,249
Year 2038 : $51,424,999
Year 2039 : $49,724,999
Year 2040 : $15,124,999

Farm Players Salaries

Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Billy Constantinou $93,775 (1)
Reid Schaefer $92,500 (5)
Zach Benson $92,500 (3)
Brad Lambert $92,500 (5)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (1)
Michal Stinil $85,250 (1)
Jake Wise $83,750 (2)
Jayden Grubbe $83,750 (3)
Mathieu Cataford $83,750 (5)
Alexander Campbell $83,750 (2)
Jeremy Hanzel $70,625 (1)
Bryce Montgomery $70,625 (1)
Ryan McCleary $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2037 : $1,908,406
Year 2038 : $998,425
Year 2039 : $602,800
Year 2040 : $266,000
Salary Average Commitment
Year 2037 : $1,671,250
Year 2038 : $970,000
Year 2039 : $588,125
Year 2040 : $273,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,145 - 73.50%
Level 2: 6000 - $60 - 5,321 - 88.69%
Level 3: 2500 - $43 - 2,322 - 92.86%
Level 4: 4500 - $23 - 4,302 - 95.61%
Luxury : 1500 - $160 - 1,444 - 96.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,938 - 96.88%
Farm Level 2: 1000 - $15 - 969 - 96.85%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,534 - 86.20%
Average Income per Game$1,882,692
Year to Date Revenue$11,296,151
Farm
Home Games Left35
Average Attendance - %2,906 - 96.87%
Average Income per Game$78,465
Year to Date Revenue$470,790

Expense

Pro Players Total Salaries$85,790,000
Farm Players Total Salaries$1,532,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,043,765
Farm Year To Date Expenses$308,310
Pro Salary Cap To Date$13,069,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,894,214
Farm Estimated Season Revenue$2,746,275
Pro Remaining Season Days95
Pro Expenses Per Days$819,554
Pro Estimated Expenses$77,857,630
Farm Remaining Season Days97
Farm Expenses Per Days$17,826
Farm Estimated Expenses$1,729,122
Estimated Season Expenses$79,586,752
Season Salary Cap$78,690,000
Estimate Under Maximum Salary Cap of $101,866,666$23,176,666
Estimate Over Minimum Salary Cap of $61,700,000 $16,990,000
Current Bank Account$117,412,549
Projected Bank Account$106,466,286

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 (Out of Payroll) $6,500,000 (4)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
Miles Wood (1 Way Contract) $4,000,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
Connor Clifton $3,950,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (1)
Max Domi (1 Way Contract) $3,750,000 (3)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Samuel Blais $1,000,000 (5)
Josh Mahura $1,000,000 (1)
Matej Blumel $1,000,000 (3)
Keaton Middleton $1,000,000 (1)
Lucas Carlsson $1,000,000 (1)
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Seth Griffith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Cole Koepke $775,000 (1)
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $92,290,000
Year 2038 : $71,270,000
Year 2039 : $63,755,000
Year 2040 : $39,690,000
Salary Average Commitment
Year 2037 : $51,081,250
Year 2038 : $44,700,000
Year 2039 : $41,950,000
Year 2040 : $35,500,000
Salary Cap with 1 Way Contract
Year 2037 : $85,190,000
Year 2038 : $65,215,000
Year 2039 : $57,700,000
Year 2040 : $37,650,000

Farm Players Salaries

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

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,375 - 76.79%
Level 2: 6000 - $60 - 5,588 - 93.13%
Level 3: 2500 - $35 - 2,439 - 97.55%
Level 4: 4500 - $20 - 4,446 - 98.80%
Luxury : 1500 - $200 - 1,067 - 71.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,845 - 92.27%
Farm Level 2: 1000 - $15 - 992 - 99.22%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,915 - 87.98%
Average Income per Game$1,878,094
Year to Date Revenue$11,268,563
Farm
Home Games Left35
Average Attendance - %2,838 - 94.58%
Average Income per Game$79,469
Year to Date Revenue$476,815

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$15,926,110
Farm Year To Date Expenses$543,694
Pro Salary Cap To Date$15,015,403
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,733,284
Farm Estimated Season Revenue$2,781,421
Pro Remaining Season Days95
Pro Expenses Per Days$936,830
Pro Estimated Expenses$88,998,850
Farm Remaining Season Days97
Farm Expenses Per Days$31,982
Farm Estimated Expenses$3,102,254
Estimated Season Expenses$92,101,104
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$235,987,647
Projected Bank Account$212,401,248

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 - $91 - 6,674 - 95.34%
Level 2: 6000 - $57 - 5,620 - 93.67%
Level 3: 2500 - $39 - 2,389 - 95.57%
Level 4: 4500 - $25 - 4,426 - 98.35%
Luxury : 1500 - $161 - 1,418 - 94.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,937 - 96.84%
Farm Level 2: 1000 - $15 - 963 - 96.27%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,527 - 95.48%
Average Income per Game$2,018,542
Year to Date Revenue$12,111,252
Farm
Home Games Left35
Average Attendance - %2,900 - 96.65%
Average Income per Game$79,959
Year to Date Revenue$479,754

Expense

Pro Players Total Salaries$92,169,834
Farm Players Total Salaries$1,439,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,756,807
Farm Year To Date Expenses$723,372
Pro Salary Cap To Date$13,866,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,648,970
Farm Estimated Season Revenue$2,798,565
Pro Remaining Season Days95
Pro Expenses Per Days$823,838
Pro Estimated Expenses$78,264,610
Farm Remaining Season Days97
Farm Expenses Per Days$43,326
Farm Estimated Expenses$4,202,622
Estimated Season Expenses$82,467,232
Season Salary Cap$87,319,832
Estimate Under Maximum Salary Cap of $101,866,666$14,546,834
Estimate Over Minimum Salary Cap of $61,700,000 $25,619,832
Current Bank Account$153,577,149
Projected Bank Account$144,557,452

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (6)
Roman Josi (1 Way Contract) $9,059,000 (5)
Moritz Seider (1 Way Contract) $8,550,000 (4)
Tim Stutzle (1 Way Contract) $8,350,000 (3)
Tyler Seguin (Out of Payroll) $7,600,000 (1)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (1)
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (1)
Alex Lyon (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Martin Jones (1 Way Contract) $1,600,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Anthony Beauvillier (1 Way Contract) $1,250,000 (3)
Luke Glendening (1 Way Contract) $1,200,000 (4)
Brendan Gaunce $1,000,000 (5)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev $1,000,000 (1)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
Jake Neighbours (1 Way Contract) $835,834 (3)
Garrett Pilon (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Shane Bowers (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Alex Petrovic $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $99,769,834
Year 2038 : $85,434,000
Year 2039 : $65,459,000
Year 2040 : $38,809,000
Salary Average Commitment
Year 2037 : $37,731,250
Year 2038 : $21,631,250
Year 2039 : $14,800,000
Year 2040 : $9,225,000
Salary Cap with 1 Way Contract
Year 2037 : $94,919,832
Year 2038 : $77,319,832
Year 2039 : $58,494,832
Year 2040 : $37,809,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Roland McKeown $100,000 (4)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Austin Poganski $100,000 (5)
Gustav Lindstrom $100,000 (1)
Matthew Stienburg $90,000 (2)
Julian Lutz $88,125 (2)
Adam Erne $80,000 (4)
Ryan Jones $80,000 (4)
Dustin Tokarski $77,500 (2)
Kale Clague $77,500 (1)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (3)
Jack Gorniak $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,439,125
Year 2038 : $1,200,125
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,400,000
Year 2038 : $1,171,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,184 - 74.06%
Level 2: 6000 - $60 - 5,786 - 96.43%
Level 3: 2500 - $45 - 2,404 - 96.16%
Level 4: 4500 - $35 - 3,108 - 69.06%
Luxury : 1500 - $180 - 1,106 - 73.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,383 - 69.16%
Farm Level 2: 1000 - $20 - 673 - 67.26%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17,587 - 81.80%
Average Income per Game$1,909,563
Year to Date Revenue$11,457,378
Farm
Home Games Left34
Average Attendance - %2,056 - 68.52%
Average Income per Game$68,777
Year to Date Revenue$481,440

Expense

Pro Players Total Salaries$81,341,518
Farm Players Total Salaries$1,943,312
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,085,760
Farm Year To Date Expenses$344,255
Pro Salary Cap To Date$12,933,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,834,705
Farm Estimated Season Revenue$2,338,423
Pro Remaining Season Days95
Pro Expenses Per Days$735,192
Pro Estimated Expenses$69,843,240
Farm Remaining Season Days97
Farm Expenses Per Days$21,433
Farm Estimated Expenses$2,079,001
Estimated Season Expenses$71,922,241
Season Salary Cap$81,341,518
Estimate Under Maximum Salary Cap of $101,866,666$20,525,148
Estimate Over Minimum Salary Cap of $61,700,000 $19,641,518
Current Bank Account$61,370,703
Projected Bank Account$58,621,590

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Josh Manson (1 Way Contract) $4,000,000 (1)
Evan Bouchard (1 Way Contract) $3,900,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Simon Lundmark $969,375 (1)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Paul Cotter $775,000 (3)
Victor Mancini $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2037 : $81,341,518
Year 2038 : $73,272,143
Year 2039 : $44,800,000
Year 2040 : $30,200,000
Salary Average Commitment
Year 2037 : $33,362,500
Year 2038 : $25,662,500
Year 2039 : $13,456,250
Year 2040 : $10,162,500
Salary Cap with 1 Way Contract
Year 2037 : $81,341,518
Year 2038 : $70,047,143
Year 2039 : $41,575,000
Year 2040 : $26,975,000

Farm Players Salaries

Ethan Samson $100,000 (2)
Zeev Buium $92,500 (3)
Axel Sandin-Pellikka $92,500 (3)
Jack Hughes $88,125 (2)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (1)
Anton Wahlberg $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)
Jared Wright $70,625 (2)
Reilly Webb $70,625 (1)
Lucas Mercuri $70,625 (3)
Alex Gallant $70,000 (1)
Alex Krushelnyski $70,000 (1)
Nikita Novikov $70,000 (1)
Nikita Prishchepov $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2037 : $1,943,312
Year 2038 : $1,388,375
Year 2039 : $809,025
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,852,375
Year 2038 : $1,334,250
Year 2039 : $800,625
Year 2040 : $70,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,840 - 97.71%
Level 2: 6000 - $55 - 5,658 - 94.30%
Level 3: 2500 - $40 - 2,325 - 92.99%
Level 4: 4500 - $25 - 4,351 - 96.69%
Luxury : 1500 - $150 - 1,429 - 95.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,968 - 98.38%
Farm Level 2: 1000 - $20 - 687 - 68.70%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,603 - 95.83%
Average Income per Game$1,797,081
Year to Date Revenue$10,782,483
Farm
Home Games Left34
Average Attendance - %2,655 - 88.49%
Average Income per Game$62,929
Year to Date Revenue$440,505

Expense

Pro Players Total Salaries$86,050,000
Farm Players Total Salaries$1,107,275
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,219,330
Farm Year To Date Expenses$476,666
Pro Salary Cap To Date$11,181,030
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,897,818
Farm Estimated Season Revenue$2,139,596
Pro Remaining Season Days95
Pro Expenses Per Days$821,875
Pro Estimated Expenses$78,078,125
Farm Remaining Season Days97
Farm Expenses Per Days$27,257
Farm Estimated Expenses$2,643,929
Estimated Season Expenses$80,722,054
Season Salary Cap$78,080,000
Estimate Under Maximum Salary Cap of $101,866,666$23,786,666
Estimate Over Minimum Salary Cap of $61,700,000 $16,380,000
Current Bank Account$177,486,803
Projected Bank Account$161,802,163

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (4)
Thomas Chabot (1 Way Contract) $8,000,000 (1)
Andrew Copp (1 Way Contract) $5,625,000 (1)
J.T Compher $5,100,000 (3)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Bowen Byram (1 Way Contract) $4,000,000 (1)
Jonathan Toews (1 Way Contract) $4,000,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Alexis Lafreniere $2,400,000 (2)
Jake Bean (1 Way Contract) $1,750,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
Caleb Jones (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2037 : $86,050,000
Year 2038 : $63,795,000
Year 2039 : $42,275,000
Year 2040 : $23,575,000
Salary Average Commitment
Year 2037 : $34,088,750
Year 2038 : $26,401,250
Year 2039 : $17,620,000
Year 2040 : $7,026,250
Salary Cap with 1 Way Contract
Year 2037 : $78,080,000
Year 2038 : $54,875,000
Year 2039 : $36,325,000
Year 2040 : $18,750,000

Farm Players Salaries

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

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,421 - 77.44%
Level 2: 6000 - $49 - 5,720 - 95.33%
Level 3: 2500 - $44 - 2,416 - 96.65%
Level 4: 4500 - $29 - 4,310 - 95.78%
Luxury : 1500 - $184 - 1,102 - 73.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,970 - 98.49%
Farm Level 2: 1000 - $13 - 973 - 97.26%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,969 - 88.23%
Average Income per Game$1,863,901
Year to Date Revenue$11,183,408
Farm
Home Games Left34
Average Attendance - %2,942 - 98.08%
Average Income per Game$55,977
Year to Date Revenue$391,840

Expense

Pro Players Total Salaries$95,350,000
Farm Players Total Salaries$1,009,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,465,178
Farm Year To Date Expenses$305,816
Pro Salary Cap To Date$13,945,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,236,547
Farm Estimated Season Revenue$1,903,223
Pro Remaining Season Days95
Pro Expenses Per Days$904,911
Pro Estimated Expenses$85,966,545
Farm Remaining Season Days97
Farm Expenses Per Days$17,628
Farm Estimated Expenses$1,709,916
Estimated Season Expenses$87,676,461
Season Salary Cap$92,175,000
Estimate Under Maximum Salary Cap of $101,866,666$9,691,666
Estimate Over Minimum Salary Cap of $61,700,000 $30,475,000
Current Bank Account$214,113,631
Projected Bank Account$193,576,940

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 (Out of Payroll) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-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 : $94,125,000
Year 2038 : $75,000,000
Year 2039 : $45,025,000
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 - 5,377 - 76.81%
Level 2: 6000 - $60 - 5,745 - 95.74%
Level 3: 2500 - $49 - 1,857 - 74.28%
Level 4: 4500 - $26 - 4,294 - 95.43%
Luxury : 1500 - $178 - 1,127 - 75.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,361 - 68.05%
Farm Level 2: 1000 - $15 - 950 - 95.03%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,400 - 85.58%
Average Income per Game$1,907,514
Year to Date Revenue$11,445,083
Farm
Home Games Left35
Average Attendance - %2,311 - 77.04%
Average Income per Game$68,695
Year to Date Revenue$412,170

Expense

Pro Players Total Salaries$99,761,250
Farm Players Total Salaries$1,174,375
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,771,796
Farm Year To Date Expenses$761,070
Pro Salary Cap To Date$15,103,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,762,984
Farm Estimated Season Revenue$2,404,325
Pro Remaining Season Days95
Pro Expenses Per Days$904,118
Pro Estimated Expenses$85,891,210
Farm Remaining Season Days97
Farm Expenses Per Days$45,389
Farm Estimated Expenses$4,402,733
Estimated Season Expenses$90,293,943
Season Salary Cap$96,856,254
Estimate Under Maximum Salary Cap of $101,866,666$5,010,412
Estimate Over Minimum Salary Cap of $61,700,000 $35,156,254
Current Bank Account$173,160,081
Projected Bank Account$152,033,447

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

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Taro Hirose $85,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Jonah Gadjovich $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 - 6,830 - 97.58%
Level 2: 6000 - $60 - 5,821 - 97.01%
Level 3: 2500 - $35 - 2,421 - 96.83%
Level 4: 4500 - $20 - 4,414 - 98.08%
Luxury : 1500 - $200 - 1,005 - 67.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,330 - 66.52%
Farm Level 2: 1000 - $15 - 975 - 97.47%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,490 - 95.30%
Average Income per Game$1,840,922
Year to Date Revenue$11,045,534
Farm
Home Games Left35
Average Attendance - %2,305 - 76.83%
Average Income per Game$67,833
Year to Date Revenue$407,000

Expense

Pro Players Total Salaries$82,875,000
Farm Players Total Salaries$1,694,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,064,289
Farm Year To Date Expenses$396,849
Pro Salary Cap To Date$12,530,797
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,432,282
Farm Estimated Season Revenue$2,374,167
Pro Remaining Season Days95
Pro Expenses Per Days$753,348
Pro Estimated Expenses$71,568,060
Farm Remaining Season Days97
Farm Expenses Per Days$23,633
Farm Estimated Expenses$2,292,401
Estimated Season Expenses$73,860,461
Season Salary Cap$80,725,000
Estimate Under Maximum Salary Cap of $101,866,666$21,141,666
Estimate Over Minimum Salary Cap of $61,700,000 $19,025,000
Current Bank Account$142,984,569
Projected Bank Account$135,930,557

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (4)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (Out of Payroll) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Jordan Harris $1,400,000 (1)
Nick Perbix (1 Way Contract) $1,125,000 (1)
Connor Brown (1 Way Contract) $1,000,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Chris Terry $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $89,000,000
Year 2038 : $64,000,000
Year 2039 : $45,100,000
Year 2040 : $20,700,000
Salary Average Commitment
Year 2037 : $33,657,500
Year 2038 : $20,776,250
Year 2039 : $12,950,000
Year 2040 : $5,150,000
Salary Cap with 1 Way Contract
Year 2037 : $86,850,000
Year 2038 : $61,850,000
Year 2039 : $43,950,000
Year 2040 : $20,700,000

Farm Players Salaries

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

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $84 - 6,498 - 92.82%
Level 2: 6000 - $58 - 5,642 - 94.04%
Level 3: 2500 - $38 - 2,420 - 96.79%
Level 4: 4500 - $25 - 4,351 - 96.70%
Luxury : 1500 - $155 - 1,427 - 95.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,937 - 96.85%
Farm Level 2: 1000 - $18 - 810 - 80.97%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,338 - 94.59%
Average Income per Game$1,924,843
Year to Date Revenue$11,549,056
Farm
Home Games Left34
Average Attendance - %2,747 - 91.56%
Average Income per Game$78,353
Year to Date Revenue$548,471

Expense

Pro Players Total Salaries$85,803,334
Farm Players Total Salaries$1,841,835
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,662,026
Farm Year To Date Expenses$572,258
Pro Salary Cap To Date$12,806,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,369,493
Farm Estimated Season Revenue$2,664,002
Pro Remaining Season Days95
Pro Expenses Per Days$806,280
Pro Estimated Expenses$76,596,600
Farm Remaining Season Days97
Farm Expenses Per Days$33,700
Farm Estimated Expenses$3,268,900
Estimated Season Expenses$79,865,500
Season Salary Cap$84,803,336
Estimate Under Maximum Salary Cap of $101,866,666$17,063,330
Estimate Over Minimum Salary Cap of $61,700,000 $23,103,336
Current Bank Account$169,471,190
Projected Bank Account$159,639,185

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Michael Carcone $8,000,000 (2)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (1)
Pius Suter (1 Way Contract) $1,600,000 (1)
Mathieu Olivier $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Charlie Lindgren $1,100,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $775,000 (1)
John Leonard $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $85,803,334
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667
Salary Average Commitment
Year 2037 : $50,043,750
Year 2038 : $39,137,500
Year 2039 : $23,412,500
Year 2040 : $14,537,500
Salary Cap with 1 Way Contract
Year 2037 : $84,803,336
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,726 - 96.08%
Level 2: 6000 - $54 - 5,773 - 96.22%
Level 3: 2500 - $36 - 2,430 - 97.18%
Level 4: 4500 - $23 - 4,394 - 97.65%
Luxury : 1500 - $151 - 1,450 - 96.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,443 - 72.17%
Farm Level 2: 1000 - $20 - 681 - 68.11%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,773 - 96.62%
Average Income per Game$1,843,329
Year to Date Revenue$11,059,975
Farm
Home Games Left34
Average Attendance - %2,125 - 70.82%
Average Income per Game$71,360
Year to Date Revenue$499,520

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,882,546
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,440,930
Farm Year To Date Expenses$430,753
Pro Salary Cap To Date$14,671,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,516,521
Farm Estimated Season Revenue$2,426,240
Pro Remaining Season Days95
Pro Expenses Per Days$930,525
Pro Estimated Expenses$88,399,875
Farm Remaining Season Days97
Farm Expenses Per Days$25,285
Farm Estimated Expenses$2,452,645
Estimated Season Expenses$90,852,520
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$157,346,778
Projected Bank Account$133,437,019

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 $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 - 6,772 - 96.74%
Level 2: 6000 - $40 - 5,957 - 99.28%
Level 3: 2500 - $28 - 2,489 - 99.54%
Level 4: 4500 - $17 - 4,493 - 99.84%
Luxury : 1500 - $113 - 1,474 - 98.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 846 - 42.28%
Farm Level 2: 1000 - $30 - 458 - 45.83%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %21,183 - 98.53%
Average Income per Game$1,577,495
Year to Date Revenue$9,464,972
Farm
Home Games Left34
Average Attendance - %1,304 - 43.46%
Average Income per Game$68,711
Year to Date Revenue$480,975

Expense

Pro Players Total Salaries$78,325,834
Farm Players Total Salaries$1,083,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,834,454
Farm Year To Date Expenses$215,422
Pro Salary Cap To Date$10,980,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,212,337
Farm Estimated Season Revenue$2,336,164
Pro Remaining Season Days95
Pro Expenses Per Days$752,909
Pro Estimated Expenses$71,526,355
Farm Remaining Season Days97
Farm Expenses Per Days$13,888
Farm Estimated Expenses$1,347,136
Estimated Season Expenses$72,873,491
Season Salary Cap$69,416,668
Estimate Under Maximum Salary Cap of $101,866,666$32,449,998
Estimate Over Minimum Salary Cap of $61,700,000 $7,716,668
Current Bank Account$220,991,828
Projected Bank Account$205,666,838

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (4)
Brenden Dillon (1 Way Contract) $5,800,000 (3)
Jack Campbell (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $3,850,000
Sean Walker (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
Matt Roy (1 Way Contract) $4,600,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Samuel Montembeault $3,150,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Morgan Frost (1 Way Contract) $2,100,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (2)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Scott Wedgewood (1 Way Contract) $1,000,000 (1)
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (2)
Michael McCarron $975,000 (1)
Dylan Coghlan (1 Way Contract) $935,000 (2)
-1 Way Contract Salary Cap : $0
John Beecher (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Alexander Holtz (1 Way Contract) $894,167 (1)
-1 Way Contract Salary Cap : $0
Tyson Foerster (1 Way Contract) $863,334 (1)
Victor Mete (1 Way Contract) $855,000 (2)
-1 Way Contract Salary Cap : $0
Will Cuylle (1 Way Contract) $828,333 (1)
Joshua Dunne (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Brazeau (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2037 : $78,325,834
Year 2038 : $61,615,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $44,993,000
Year 2038 : $34,943,000
Year 2039 : $26,949,250
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $69,416,672
Year 2038 : $57,900,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000

Farm Players Salaries

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

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,434 - 91.92%
Level 2: 6000 - $58 - 5,811 - 96.85%
Level 3: 2500 - $35 - 2,424 - 96.95%
Level 4: 4500 - $20 - 4,448 - 98.85%
Luxury : 1500 - $180 - 1,145 - 76.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.31%
Farm Level 2: 1000 - $15 - 976 - 97.60%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,263 - 94.25%
Average Income per Game$1,931,086
Year to Date Revenue$13,517,603
Farm
Home Games Left35
Average Attendance - %2,922 - 97.41%
Average Income per Game$82,756
Year to Date Revenue$496,535

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$17,383,265
Farm Year To Date Expenses$483,815
Pro Salary Cap To Date$15,124,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,656,929
Farm Estimated Season Revenue$2,896,454
Pro Remaining Season Days95
Pro Expenses Per Days$1,022,545
Pro Estimated Expenses$97,141,775
Farm Remaining Season Days97
Farm Expenses Per Days$29,385
Farm Estimated Expenses$2,850,345
Estimated Season Expenses$99,992,120
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$194,601,748
Projected Bank Account$163,163,011

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 - 6,677 - 95.39%
Level 2: 6000 - $52 - 5,600 - 93.33%
Level 3: 2500 - $34 - 2,469 - 98.75%
Level 4: 4500 - $18 - 4,456 - 99.01%
Luxury : 1500 - $165 - 1,437 - 95.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.90%
Farm Level 2: 1000 - $15 - 952 - 95.19%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,637 - 95.99%
Average Income per Game$1,877,255
Year to Date Revenue$11,263,529
Farm
Home Games Left34
Average Attendance - %2,830 - 94.33%
Average Income per Game$80,008
Year to Date Revenue$560,055

Expense

Pro Players Total Salaries$81,906,250
Farm Players Total Salaries$1,607,792
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,358,534
Farm Year To Date Expenses$537,999
Pro Salary Cap To Date$11,771,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,703,919
Farm Estimated Season Revenue$2,720,267
Pro Remaining Season Days95
Pro Expenses Per Days$784,877
Pro Estimated Expenses$74,563,315
Farm Remaining Season Days97
Farm Expenses Per Days$31,647
Farm Estimated Expenses$3,069,759
Estimated Season Expenses$77,633,074
Season Salary Cap$77,451,248
Estimate Under Maximum Salary Cap of $101,866,666$24,415,418
Estimate Over Minimum Salary Cap of $61,700,000 $15,751,248
Current Bank Account$159,505,562
Projected Bank Account$150,296,674

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Cam Fowler $6,500,000 (3)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
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)
Logan Brown (1 Way Contract) $775,000 (3)
Jack Johnson (1 Way Contract) $775,000 (1)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Brett Seney $775,000 (2)
Samuel Johannesson $706,250 (2)
Total Pro Players26
Salary Commitment
Year 2037 : $81,906,250
Year 2038 : $81,070,250
Year 2039 : $56,194,000
Year 2040 : $37,780,000
Salary Average Commitment
Year 2037 : $50,826,250
Year 2038 : $45,576,250
Year 2039 : $30,550,000
Year 2040 : $18,725,000
Salary Cap with 1 Way Contract
Year 2037 : $77,451,250
Year 2038 : $76,676,250
Year 2039 : $52,725,000
Year 2040 : $35,175,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Etienne Morin $88,125 (1)
Ryan Chesley $88,125 (3)
Jordan Frasca $86,000 (2)
Taylor Gauthier $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
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 - 6,728 - 96.12%
Level 2: 6000 - $60 - 5,542 - 92.37%
Level 3: 2500 - $50 - 1,834 - 73.34%
Level 4: 4500 - $20 - 4,459 - 99.10%
Luxury : 1500 - $170 - 1,447 - 96.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,961 - 98.05%
Farm Level 2: 1000 - $15 - 975 - 97.45%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,011 - 93.07%
Average Income per Game$2,033,861
Year to Date Revenue$14,237,025
Farm
Home Games Left35
Average Attendance - %2,936 - 97.85%
Average Income per Game$83,253
Year to Date Revenue$499,515

Expense

Pro Players Total Salaries$108,724,833
Farm Players Total Salaries$1,060,875
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,438,591
Farm Year To Date Expenses$305,814
Pro Salary Cap To Date$14,821,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,151,264
Farm Estimated Season Revenue$2,913,838
Pro Remaining Season Days95
Pro Expenses Per Days$1,024,329
Pro Estimated Expenses$97,311,255
Farm Remaining Season Days97
Farm Expenses Per Days$18,078
Farm Estimated Expenses$1,753,566
Estimated Season Expenses$99,064,821
Season Salary Cap$98,787,500
Estimate Under Maximum Salary Cap of $101,866,666$3,079,166
Estimate Over Minimum Salary Cap of $61,700,000 $37,087,500
Current Bank Account$298,466,814
Projected Bank Account$271,467,095

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)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
Charlie Coyle (1 Way Contract) $5,000,000 (1)
Jason Robertson (1 Way Contract) $5,000,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
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
Luke Hughes (1 Way Contract) $925,000 (1)
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
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
Ken Appleby $762,500 (4)
Justin Danforth (1 Way Contract) $750,000 (1)
Total Pro Players35
Salary Commitment
Year 2037 : $108,724,833
Year 2038 : $78,537,500
Year 2039 : $45,962,500
Year 2040 : $39,162,500
Salary Average Commitment
Year 2037 : $43,601,875
Year 2038 : $26,869,375
Year 2039 : $19,856,250
Year 2040 : $16,237,500
Salary Cap with 1 Way Contract
Year 2037 : $98,787,500
Year 2038 : $74,712,500
Year 2039 : $44,812,500
Year 2040 : $39,162,500

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)
Braeden Bowman $70,000 (2)
Arttu Hyry $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2037 : $1,060,875
Year 2038 : $420,625
Year 2039 : $185,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,028,750
Year 2038 : $453,750
Year 2039 : $185,000
Year 2040 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,852 - 97.89%
Level 2: 6000 - $60 - 5,769 - 96.14%
Level 3: 2500 - $43 - 2,486 - 99.45%
Level 4: 4500 - $27 - 4,392 - 97.61%
Luxury : 1500 - $223 - 914 - 60.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.53%
Farm Level 2: 1000 - $15 - 962 - 96.17%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,414 - 94.95%
Average Income per Game$2,013,059
Year to Date Revenue$14,091,411
Farm
Home Games Left35
Average Attendance - %2,852 - 95.08%
Average Income per Game$80,598
Year to Date Revenue$483,590

Expense

Pro Players Total Salaries$63,550,700
Farm Players Total Salaries$716,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,612,295
Farm Year To Date Expenses$405,144
Pro Salary Cap To Date$9,983,011
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,443,996
Farm Estimated Season Revenue$2,820,942
Pro Remaining Season Days95
Pro Expenses Per Days$589,738
Pro Estimated Expenses$56,025,110
Farm Remaining Season Days97
Farm Expenses Per Days$23,832
Farm Estimated Expenses$2,311,704
Estimated Season Expenses$58,336,814
Season Salary Cap$61,755,700
Estimate Under Maximum Salary Cap of $101,866,666$40,110,966
Estimate Over Minimum Salary Cap of $61,700,000 $55,700
Current Bank Account$265,619,232
Projected Bank Account$278,547,356

Pro Players Salaries

Frederik Andersen (Out of Payroll) $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 - 3,476 - 49.66%
Level 2: 6000 - $110 - 2,905 - 48.42%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,070 - 71.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,087 - 54.36%
Farm Level 2: 1000 - $30 - 467 - 46.67%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %10,252 - 47.68%
Average Income per Game$1,962,430
Year to Date Revenue$13,737,011
Farm
Home Games Left34
Average Attendance - %1,554 - 51.80%
Average Income per Game$68,359
Year to Date Revenue$478,510

Expense

Pro Players Total Salaries$101,005,000
Farm Players Total Salaries$1,226,706
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,543,975
Farm Year To Date Expenses$481,168
Pro Salary Cap To Date$15,145,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,722,625
Farm Estimated Season Revenue$2,324,191
Pro Remaining Season Days95
Pro Expenses Per Days$955,402
Pro Estimated Expenses$90,763,190
Farm Remaining Season Days97
Farm Expenses Per Days$28,304
Farm Estimated Expenses$2,745,488
Estimated Season Expenses$93,508,678
Season Salary Cap$98,155,000
Estimate Under Maximum Salary Cap of $101,866,666$3,711,666
Estimate Over Minimum Salary Cap of $61,700,000 $36,455,000
Current Bank Account$64,209,151
Projected Bank Account$39,747,289

Pro Players Salaries

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

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
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 - 6,491 - 92.73%
Level 2: 6000 - $69 - 4,175 - 69.58%
Level 3: 2500 - $52 - 1,753 - 70.12%
Level 4: 4500 - $40 - 2,731 - 60.69%
Luxury : 1500 - $140 - 1,469 - 97.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,985 - 99.26%
Farm Level 2: 1000 - $17 - 950 - 95.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,620 - 77.30%
Average Income per Game$1,856,435
Year to Date Revenue$11,138,610
Farm
Home Games Left35
Average Attendance - %2,935 - 97.84%
Average Income per Game$75,705
Year to Date Revenue$454,230

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$15,676,125
Farm Year To Date Expenses$402,288
Pro Salary Cap To Date$14,818,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,975,225
Farm Estimated Season Revenue$2,649,675
Pro Remaining Season Days95
Pro Expenses Per Days$922,125
Pro Estimated Expenses$87,601,875
Farm Remaining Season Days97
Farm Expenses Per Days$23,664
Farm Estimated Expenses$2,295,408
Estimated Season Expenses$89,897,283
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$267,784,805
Projected Bank Account$245,512,422

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 - 3,475 - 49.65%
Level 2: 6000 - $100 - 2,926 - 48.76%
Level 3: 2500 - $45 - 2,367 - 94.66%
Level 4: 4500 - $40 - 2,668 - 59.29%
Luxury : 1500 - $150 - 1,456 - 97.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.87%
Farm Level 2: 1000 - $15 - 965 - 96.49%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %12,891 - 59.96%
Average Income per Game$1,855,680
Year to Date Revenue$12,989,760
Farm
Home Games Left34
Average Attendance - %2,842 - 94.74%
Average Income per Game$80,183
Year to Date Revenue$561,280

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$14,073,318
Farm Year To Date Expenses$450,993
Pro Salary Cap To Date$12,813,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,093,120
Farm Estimated Season Revenue$2,726,217
Pro Remaining Season Days95
Pro Expenses Per Days$829,129
Pro Estimated Expenses$78,767,255
Farm Remaining Season Days97
Farm Expenses Per Days$26,529
Farm Estimated Expenses$2,573,313
Estimated Season Expenses$81,340,568
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$212,866,037
Projected Bank Account$197,344,806

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 - 6,823 - 97.48%
Level 2: 6000 - $60 - 5,640 - 94.00%
Level 3: 2500 - $44 - 2,366 - 94.64%
Level 4: 4500 - $27 - 4,441 - 98.69%
Luxury : 1500 - $225 - 913 - 60.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.24%
Farm Level 2: 1000 - $15 - 954 - 95.43%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,184 - 93.88%
Average Income per Game$2,008,384
Year to Date Revenue$12,050,304
Farm
Home Games Left34
Average Attendance - %2,879 - 95.97%
Average Income per Game$81,684
Year to Date Revenue$571,790

Expense

Pro Players Total Salaries$86,458,307
Farm Players Total Salaries$1,359,842
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,614,656
Farm Year To Date Expenses$377,554
Pro Salary Cap To Date$12,462,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,293,440
Farm Estimated Season Revenue$2,777,266
Pro Remaining Season Days95
Pro Expenses Per Days$780,878
Pro Estimated Expenses$74,183,410
Farm Remaining Season Days97
Farm Expenses Per Days$20,700
Farm Estimated Expenses$2,007,900
Estimated Season Expenses$76,191,310
Season Salary Cap$86,458,307
Estimate Under Maximum Salary Cap of $101,866,666$15,408,359
Estimate Over Minimum Salary Cap of $61,700,000 $24,758,307
Current Bank Account$295,251,436
Projected Bank Account$292,130,832

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Total Pro Players23
Salary Commitment
Year 2037 : $86,458,307
Year 2038 : $68,251,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $38,956,250
Year 2038 : $25,981,250
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $86,458,307
Year 2038 : $68,476,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

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

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,541 - 93.44%
Level 2: 6000 - $60 - 5,930 - 98.83%
Level 3: 2500 - $44 - 2,383 - 95.33%
Level 4: 4500 - $27 - 4,357 - 96.83%
Luxury : 1500 - $225 - 928 - 61.86%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.13%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,139 - 93.67%
Average Income per Game$2,001,149
Year to Date Revenue$14,008,043
Farm
Home Games Left34
Average Attendance - %2,862 - 95.41%
Average Income per Game$80,986
Year to Date Revenue$566,900

Expense

Pro Players Total Salaries$104,734,107
Farm Players Total Salaries$1,118,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,747,843
Farm Year To Date Expenses$463,573
Pro Salary Cap To Date$15,016,414
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,039,066
Farm Estimated Season Revenue$2,753,514
Pro Remaining Season Days95
Pro Expenses Per Days$970,840
Pro Estimated Expenses$92,229,800
Farm Remaining Season Days97
Farm Expenses Per Days$27,353
Farm Estimated Expenses$2,653,241
Estimated Season Expenses$94,883,041
Season Salary Cap$96,674,104
Estimate Under Maximum Salary Cap of $101,866,666$5,192,562
Estimate Over Minimum Salary Cap of $61,700,000 $34,974,104
Current Bank Account$247,556,017
Projected Bank Account$223,465,556

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (Out of Payroll) $3,750,000 (2)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Filip Hallander $881,250 (1)
Kaedan Korczak (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (1)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players33
Salary Commitment
Year 2037 : $108,484,107
Year 2038 : $64,877,857
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $64,174,108
Year 2038 : $36,167,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $100,424,104
Year 2038 : $61,367,856
Year 2039 : $39,742,856
Year 2040 : $25,092,856

Farm Players Salaries

Frank Nazar $92,500 (2)
Evan Nause $88,125 (1)
Daniil Chayka $88,125 (1)
Justin Sourdif $83,750 (1)
Carson Focht $82,500 (1)
Arthur Kaliyev $82,500 (1)
Vincent Iorio $81,417 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (1)
Jack Malone $70,625 (1)
Alexandre Fortin $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 - 6,857 - 97.96%
Level 2: 6000 - $57 - 5,717 - 95.28%
Level 3: 2500 - $42 - 2,443 - 97.73%
Level 4: 4500 - $25 - 4,427 - 98.37%
Luxury : 1500 - $133 - 1,470 - 97.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,980 - 99.02%
Farm Level 2: 1000 - $17 - 940 - 94.03%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,913 - 97.27%
Average Income per Game$2,003,887
Year to Date Revenue$12,023,321
Farm
Home Games Left34
Average Attendance - %2,921 - 97.36%
Average Income per Game$59,554
Year to Date Revenue$416,880

Expense

Pro Players Total Salaries$81,228,333
Farm Players Total Salaries$1,757,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,962,336
Farm Year To Date Expenses$512,550
Pro Salary Cap To Date$12,651,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,136,039
Farm Estimated Season Revenue$2,024,846
Pro Remaining Season Days95
Pro Expenses Per Days$734,182
Pro Estimated Expenses$69,747,290
Farm Remaining Season Days97
Farm Expenses Per Days$32,957
Farm Estimated Expenses$3,196,829
Estimated Season Expenses$72,944,119
Season Salary Cap$79,365,000
Estimate Under Maximum Salary Cap of $101,866,666$22,501,666
Estimate Over Minimum Salary Cap of $61,700,000 $17,665,000
Current Bank Account$90,409,856
Projected Bank Account$89,626,622

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Ilya Samsonov (1 Way Contract) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Ronnie Attard $1,000,000 (2)
Sam Carrick $1,000,000 (2)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Tony DeAngelo $1,000,000 (1)
Declan Chisholm $1,000,000 (1)
Victor Soderstrom $925,000 (1)
Jack Quinn (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
Alexander Nylander $775,000 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $81,228,333
Year 2038 : $57,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $42,492,323
Year 2038 : $21,706,608
Year 2039 : $13,425,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $79,365,000
Year 2038 : $56,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000

Farm Players Salaries

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

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,532 - 64.74%
Level 2: 6000 - $80 - 3,815 - 63.59%
Level 3: 2500 - $55 - 1,601 - 64.03%
Level 4: 4500 - $35 - 2,991 - 66.47%
Luxury : 1500 - $200 - 1,010 - 67.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.07%
Farm Level 2: 1000 - $15 - 967 - 96.72%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %13,949 - 64.88%
Average Income per Game$1,853,168
Year to Date Revenue$11,119,006
Farm
Home Games Left35
Average Attendance - %2,889 - 96.28%
Average Income per Game$81,754
Year to Date Revenue$490,525

Expense

Pro Players Total Salaries$108,639,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,681,838
Farm Year To Date Expenses$1,022,478
Pro Salary Cap To Date$15,148,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,860,868
Farm Estimated Season Revenue$2,861,396
Pro Remaining Season Days95
Pro Expenses Per Days$1,023,564
Pro Estimated Expenses$97,238,580
Farm Remaining Season Days97
Farm Expenses Per Days$60,255
Farm Estimated Expenses$5,844,735
Estimated Season Expenses$103,083,315
Season Salary Cap$98,014,172
Estimate Under Maximum Salary Cap of $101,866,666$3,852,494
Estimate Over Minimum Salary Cap of $61,700,000 $36,314,172
Current Bank Account$94,731,200
Projected Bank Account$59,370,149

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 (Out of Payroll) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $92,591,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $47,868,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $88,066,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

Farm Players Salaries

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

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,350 - 76.43%
Level 2: 6000 - $74 - 4,011 - 66.85%
Level 3: 2500 - $60 - 1,521 - 60.85%
Level 4: 4500 - $35 - 3,072 - 68.26%
Luxury : 1500 - $170 - 1,406 - 93.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.17%
Farm Level 2: 1000 - $15 - 981 - 98.09%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,360 - 71.44%
Average Income per Game$1,883,722
Year to Date Revenue$11,302,331
Farm
Home Games Left34
Average Attendance - %2,864 - 95.48%
Average Income per Game$80,633
Year to Date Revenue$564,430

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,447,360
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,079,243
Farm Year To Date Expenses$499,976
Pro Salary Cap To Date$15,168,525
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,930,264
Farm Estimated Season Revenue$2,741,517
Pro Remaining Season Days95
Pro Expenses Per Days$949,777
Pro Estimated Expenses$90,228,815
Farm Remaining Season Days97
Farm Expenses Per Days$30,240
Farm Estimated Expenses$2,933,280
Estimated Season Expenses$93,162,095
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$124,813,951
Projected Bank Account$100,323,637

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 (3)
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 : $73,525,000
Year 2039 : $64,475,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $33,630,000
Year 2038 : $23,443,750
Year 2039 : $18,462,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $100,375,000
Year 2038 : $73,075,000
Year 2039 : $64,025,000
Year 2040 : $52,200,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Cole Schwindt $100,000 (3)
Ryan Suzuki $100,000 (2)
Arshdeep Bains $100,000 (4)
Anthony Richard $100,000 (3)
Connor Zary $100,000 (2)
Alec Regula $100,000 (5)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Ryan Greene $88,125 (2)
Joel Blomqvist $88,125 (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 Players20
Salary Commitment
Year 2037 : $2,447,360
Year 2038 : $2,272,735
Year 2039 : $1,290,535
Year 2040 : $914,285
Salary Average Commitment
Year 2037 : $1,619,876
Year 2038 : $1,463,959
Year 2039 : $597,709
Year 2040 : $249,167

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,651 - 95.02%
Level 2: 6000 - $50 - 5,832 - 97.20%
Level 3: 2500 - $30 - 2,470 - 98.80%
Level 4: 4500 - $20 - 4,464 - 99.19%
Luxury : 1500 - $150 - 1,451 - 96.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,921 - 96.06%
Farm Level 2: 1000 - $10 - 982 - 98.20%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,868 - 97.06%
Average Income per Game$1,874,266
Year to Date Revenue$13,119,859
Farm
Home Games Left35
Average Attendance - %2,903 - 96.77%
Average Income per Game$57,849
Year to Date Revenue$347,095

Expense

Pro Players Total Salaries$90,651,250
Farm Players Total Salaries$642,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,009,496
Farm Year To Date Expenses$420,903
Pro Salary Cap To Date$13,806,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,725,029
Farm Estimated Season Revenue$2,024,721
Pro Remaining Season Days95
Pro Expenses Per Days$862,958
Pro Estimated Expenses$81,981,010
Farm Remaining Season Days97
Farm Expenses Per Days$23,180
Farm Estimated Expenses$2,248,460
Estimated Season Expenses$84,229,470
Season Salary Cap$88,726,248
Estimate Under Maximum Salary Cap of $101,866,666$13,140,418
Estimate Over Minimum Salary Cap of $61,700,000 $27,026,248
Current Bank Account$69,151,292
Projected Bank Account$50,671,572

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)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
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)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Evgeni Dadonov (Out of Payroll) $1,800,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Clark Bishop $907,500 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $92,451,250
Year 2038 : $80,550,000
Year 2039 : $65,000,000
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $79,031,250
Year 2038 : $68,850,000
Year 2039 : $57,556,250
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $90,526,248
Year 2038 : $79,775,000
Year 2039 : $65,000,000
Year 2040 : $36,525,000

Farm Players Salaries

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 (Out of Payroll) $77,000 (1)
Jordan Sambrook $77,000 (1)
Marcel Marcel $75,000 (1)
Beck Warm $0 (0)
Total Farm Players10
Salary Commitment
Year 2037 : $719,500
Year 2038 : $79,375
Year 2039 : $79,375
Year 2040 : $0
Salary Average Commitment
Year 2037 : $681,375
Year 2038 : $89,500
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 $236,360,230 $86,277,675 $15,588,991 $24,577,675 $1,787,892 $8,212,108 232245
Arizona Coyotes $161,650,554 $101,362,088 $504,578 $39,662,088 $1,681,875 $8,318,125 262248
Boston Bruins $335,617,664 $94,795,664 $7,071,002 $33,095,664 $1,867,500 $8,132,500 241943
Buffalo Sabres $100,117,588 $93,527,856 $8,338,810 $31,827,856 $1,237,000 $8,763,000 351651
Calgary Flames $174,955,195 $94,631,648 $7,235,018 $32,931,648 $1,428,438 $8,571,562 251742
Carolina Hurricanes $255,634,528 $63,891,249 $37,975,417 $2,191,249 $1,908,406 $8,091,594 222244
Chicago Blackhawks $117,412,549 $78,690,000 $23,176,666 $16,990,000 $1,532,200 $8,467,800 301747
Colorado Avalanche $235,987,647 $98,925,000 $2,941,666 $37,225,000 $1,645,957 $8,354,043 202040
Columbus Blue Jackets $153,577,149 $87,319,832 $14,546,834 $25,619,832 $1,439,125 $8,560,875 291645
Dallas Stars $61,370,703 $81,341,518 $20,525,148 $19,641,518 $1,943,312 $8,056,688 212445
Detroit Red Wings $177,486,803 $78,080,000 $23,786,666 $16,380,000 $1,107,275 $8,892,725 321547
Edmonton Oilers $214,113,631 $92,175,000 $9,691,666 $30,475,000 $1,009,625 $8,990,375 331346
Florida Panthers $173,160,081 $96,856,254 $5,010,412 $35,156,254 $1,174,375 $8,825,625 301545
Los Angeles Kings $142,984,569 $80,725,000 $21,141,666 $19,025,000 $1,694,150 $8,305,850 251944
Minnesota Wild $169,471,190 $84,803,336 $17,063,330 $23,103,336 $1,841,835 $8,158,165 272148
Montreal Canadiens $157,346,778 $99,218,750 $2,647,916 $37,518,750 $1,882,546 $8,117,454 282452
Nashville Predators $220,991,828 $69,416,668 $32,449,998 $7,716,668 $1,083,262 $8,916,738 311243
New Jersey Devils $194,601,748 $99,644,168 $2,222,498 $37,944,168 $1,349,938 $8,650,062 351651
New York Islanders $159,505,562 $77,451,248 $24,415,418 $15,751,248 $1,607,792 $8,392,208 262046
New York Rangers $298,466,814 $98,787,500 $3,079,166 $37,087,500 $1,060,875 $8,939,125 351348
Ottawa Senators $265,619,232 $61,755,700 $40,110,966 $55,700 $716,875 $9,283,125 29938
Philadelphia Flyers $64,209,151 $98,155,000 $3,711,666 $36,455,000 $1,226,706 $8,773,294 271441
Pittsburgh Penguins $267,784,805 $97,628,000 $4,238,666 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $212,866,037 $84,562,500 $17,304,166 $22,862,500 $2,024,295 $7,975,705 231942
St. Louis Blues $295,251,436 $86,458,307 $15,408,359 $24,758,307 $1,359,842 $8,640,158 232346
Tampa Bay Lightning $247,556,017 $96,674,104 $5,192,562 $34,974,104 $1,118,250 $8,881,750 331447
Toronto Maple Leafs $90,409,856 $79,365,000 $22,501,666 $17,665,000 $1,757,125 $8,242,875 282149
Vancouver Canucks $94,731,200 $98,014,172 $3,852,494 $36,314,172 $869,124 $9,130,876 341145
Washington Capitals $124,813,951 $100,375,000 $1,491,666 $38,675,000 $2,447,360 $7,552,640 232043
Winnipeg Jets $69,151,292 $88,726,248 $13,140,418 $27,026,248 $642,500 $9,357,500 291039