Team FinanceLast Update - July 15, 2026 at 20:55
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,268,333
Farm Players Total Salaries$1,553,217
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$820,959
Pro Estimated Expenses$92,768,367
Farm Remaining Season Days124
Farm Expenses Per Days$24,623
Farm Estimated Expenses$3,053,252
Estimated Season Expenses$95,821,619
Season Salary Cap$88,555,832
Estimate Under Maximum Salary Cap of $110,933,333$22,377,501
Estimate Over Minimum Salary Cap of $76,900,000 $11,655,832
Current Bank Account$247,928,422
Projected Bank Account$152,106,803

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (4)
Victor Hedman (1 Way Contract) $8,000,000 (4)
Shea Theodore (1 Way Contract) $7,425,000 (5)
Viktor Arvidsson (1 Way Contract) $6,830,000 (2)
Connor Murphy (1 Way Contract) $6,020,000 (2)
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
Frederick Gaudreau (1 Way Contract) $5,100,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Ryan Graves (1 Way Contract) $4,500,000 (2)
Lawson Crouse (1 Way Contract) $4,300,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Adam Henrique $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (1)
Dominik Shine $1,000,000 (4)
Cameron Johnson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Noah Ostlund $925,000 (2)
Nick Lardis $865,000 (5)
Brennan Othmann $863,333 (2)
John Leonard $852,500 (1)
Jonny Brodzinski (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Kole Lind $775,000 (1)
Mike Callahan $750,000 (2)
Total Pro Players25
Salary Commitment
Year 2038 : $90,268,333
Year 2039 : $68,203,333
Year 2040 : $39,290,000
Year 2041 : $35,790,000
Salary Average Commitment
Year 2038 : $35,875,000
Year 2039 : $29,687,500
Year 2040 : $6,112,500
Year 2041 : $5,412,500
Salary Cap with 1 Way Contract
Year 2038 : $88,555,832
Year 2039 : $67,278,333
Year 2040 : $39,290,000
Year 2041 : $35,790,000

Farm Players Salaries

Tyler Inamoto $110,000 (2)
Xavier Bourgault $92,500 (4)
Aku Raty $90,750 (1)
Zac Funk $90,500 (4)
Samuel Honzek $88,667 (2)
Colby Barlow $88,667 (5)
Hunter Haight $88,125 (2)
Calle Clang $87,800 (1)
Viktor Neuchev $87,000 (2)
Gabriel Szturc $87,000 (4)
Alex Jefferies $86,750 (3)
Kyle Masters $86,500 (2)
Kaleb Lawrence $85,250 (1)
Hiroki Gojsic $83,750 (2)
Roman Schmidt $80,583 (5)
Isaiah George $79,375 (2)
Cameron Morrison $70,000 (1)
Owen Lindmark $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,553,217
Year 2039 : $1,149,417
Year 2040 : $526,000
Year 2041 : $439,250
Salary Average Commitment
Year 2038 : $1,388,083
Year 2039 : $1,009,083
Year 2040 : $456,250
Year 2041 : $386,250

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $110 - 0 - 0.00%
Level 3: 2500 - $100 - 0 - 0.00%
Level 4: 4500 - $90 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$109,396,947
Farm Players Total Salaries$1,810,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$985,814
Pro Estimated Expenses$111,396,982
Farm Remaining Season Days124
Farm Expenses Per Days$22,662
Farm Estimated Expenses$2,810,088
Estimated Season Expenses$114,207,070
Season Salary Cap$107,246,947
Estimate Under Maximum Salary Cap of $110,933,333$3,686,386
Estimate Over Minimum Salary Cap of $76,900,000 $30,346,947
Current Bank Account$323,497,009
Projected Bank Account$209,289,939

Pro Players Salaries

Mitch Marner (1 Way Contract) $12,000,000 (5)
Elias Pettersson (1 Way Contract) $11,600,000 (2)
Rasmus Dahlin (1 Way Contract) $11,000,000 (4)
Jack Eichel (1 Way Contract) $10,000,000 (3)
Juuse Saros (1 Way Contract) $7,740,000 (4)
Brayden McNabb (1 Way Contract) $5,500,000 (5)
Darcy Kuemper (1 Way Contract) $5,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
Drake Batherson (1 Way Contract) $4,975,000 (4)
John Marino (1 Way Contract) $4,400,000 (3)
John Tavares (1 Way Contract) $4,389,280 (5)
Corey Perry (1 Way Contract) $3,200,000 (5)
Martin Fehervary (1 Way Contract) $2,675,000 (2)
Juuso Valimaki (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Teddy Blueger (1 Way Contract) $1,800,000 (1)
Drew Helleson (1 Way Contract) $1,100,000 (2)
Josh Brown (1 Way Contract) $1,000,000 (3)
Mitchell Vande Sompel (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Brock McGinn $800,000 (3)
Mattias Janmark $800,000 (3)
Andreas Athanasiou $800,000 (3)
Colin Blackwell (1 Way Contract) $775,000 (1)
Johnathan Kovacevic (1 Way Contract) $767,667 (1)
Ethan Haider $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2038 : $109,396,947
Year 2039 : $105,354,280
Year 2040 : $82,979,280
Year 2041 : $60,179,280
Salary Average Commitment
Year 2038 : $43,868,625
Year 2039 : $40,599,250
Year 2040 : $36,511,750
Year 2041 : $31,136,750
Salary Cap with 1 Way Contract
Year 2038 : $107,246,947
Year 2039 : $103,204,280
Year 2040 : $81,979,280
Year 2041 : $59,179,280

Farm Players Salaries

Calle Rosen $200,000 (2)
Ashton Sautner $200,000 (2)
Cavan Fitzgerald $100,000 (5)
Nolan Kneen $93,500 (1)
Sebastian Aho $90,750 (1)
Justin Dowling $90,000 (2)
Mason Jobst $90,000 (2)
Ryder Rolston $89,500 (3)
Jaroslav Chmelar $86,750 (1)
Cameron Crotty $85,250 (1)
Jake Wahlin $80,000 (5)
Sam Lafferty (Out of Payroll) $80,000 (3)
Jack Becker $80,000 (1)
Spencer Smallman $80,000 (5)
Christopher Brown $80,000 (3)
Mitchell Gibson $79,375 (1)
Harrison Blaisdell $75,000 (1)
Hunter Miska $70,000 (1)
Jeremy Michel $70,000 (1)
Cooper Walker $70,000 (1)
Jeremy Brodeur (Out of Payroll) $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,960,125
Year 2039 : $1,089,500
Year 2040 : $509,500
Year 2041 : $260,000
Salary Average Commitment
Year 2038 : $1,874,250
Year 2039 : $1,075,000
Year 2040 : $495,000
Year 2041 : $260,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$111,081,607
Farm Players Total Salaries$965,225
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$1,036,120
Pro Estimated Expenses$117,081,560
Farm Remaining Season Days124
Farm Expenses Per Days$40,042
Farm Estimated Expenses$4,965,208
Estimated Season Expenses$122,046,768
Season Salary Cap$104,419,104
Estimate Under Maximum Salary Cap of $110,933,333$6,514,229
Estimate Over Minimum Salary Cap of $76,900,000 $27,519,104
Current Bank Account$84,218,361
Projected Bank Account-$37,828,407

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Mark Stone (1 Way Contract) $9,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (5)
Roope Hintz (1 Way Contract) $8,450,000 (3)
Sam Bennett (1 Way Contract) $8,000,000 (5)
Pavel Buchnevich (1 Way Contract) $8,000,000 (4)
Tage Thompson (1 Way Contract) $7,142,857 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
Travis Sanheim $6,250,000 (3)
Logan Thompson (1 Way Contract) $5,850,000 (5)
Vincent Trocheck (1 Way Contract) $5,625,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (3)
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (2)
Tye Kartye (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Ben Hutton (1 Way Contract) $1,100,000 (4)
Jon Merrill (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (2)
Brian Pinho (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Fraser Minten $881,250 (2)
Tomas Suchanek (1 Way Contract) $870,000 (3)
Adam Ginning (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Ethen Frank $775,000 (1)
Tyson Kozak (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $111,081,607
Year 2039 : $92,894,107
Year 2040 : $82,095,000
Year 2041 : $51,225,000
Salary Average Commitment
Year 2038 : $37,622,214
Year 2039 : $30,362,392
Year 2040 : $26,724,892
Year 2041 : $15,632,927
Salary Cap with 1 Way Contract
Year 2038 : $104,419,104
Year 2039 : $90,044,104
Year 2040 : $79,245,000
Year 2041 : $50,450,000

Farm Players Salaries

Shakir Mukhamadulin $89,400 (2)
Dylan Peterson $86,750 (2)
Alex Young $84,700 (1)
Logan Neaton $80,000 (1)
Kyle Jackson $80,000 (1)
Scott Reedy $80,000 (1)
Jackson Kunz $79,375 (1)
Zach Sawchenko $77,500 (2)
Simon Lundmark $77,500 (3)
Cole McWard $77,500 (2)
Matt Kiersted $77,500 (3)
Parker Bell $75,000 (2)
Total Farm Players12
Salary Commitment
Year 2038 : $965,225
Year 2039 : $561,150
Year 2040 : $155,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $913,625
Year 2039 : $549,250
Year 2040 : $140,000
Year 2041 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$97,501,667
Farm Players Total Salaries$1,674,750
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$915,944
Pro Estimated Expenses$103,501,672
Farm Remaining Season Days124
Farm Expenses Per Days$17,538
Farm Estimated Expenses$2,174,712
Estimated Season Expenses$105,676,384
Season Salary Cap$92,851,664
Estimate Under Maximum Salary Cap of $110,933,333$18,081,669
Estimate Over Minimum Salary Cap of $76,900,000 $15,951,664
Current Bank Account$158,256,372
Projected Bank Account$52,579,988

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (3)
Adam Fox (1 Way Contract) $9,500,000 (1)
Dylan Larkin (1 Way Contract) $8,700,000 (2)
Connor Hellebuyck (1 Way Contract) $8,500,000 (2)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Matthew Knies (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (3)
Michael Matheson (1 Way Contract) $4,875,000 (1)
Filip Chytil (1 Way Contract) $4,437,500 (1)
Dawson Mercer (1 Way Contract) $4,000,000 (4)
Kirill Marchenko (1 Way Contract) $3,850,000 (3)
Nicholas Paul $3,150,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (3)
-1 Way Contract Salary Cap : $1,100,000
Jake Allen (1 Way Contract) $1,010,000 (3)
Noah Cates $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Nicholas Robertson (1 Way Contract) $962,500 (1)
-1 Way Contract Salary Cap : $0
Mavrik Bourque (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Collin Graf $941,667 (1)
Alexander Nikishin $837,500 (1)
Arseny Gritsyuk $825,000 (1)
Devon Levi (1 Way Contract) $812,500 (3)
-1 Way Contract Salary Cap : $0
Calen Addison (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (2)
Matthew Robertson $775,000 (3)
Rafael Harvey-Pinard $775,000 (1)
Nicolas Hague (1 Way Contract) $0 (0)
Total Pro Players28
Salary Commitment
Year 2038 : $97,501,667
Year 2039 : $68,322,500
Year 2040 : $47,197,500
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $26,741,667
Year 2039 : $16,635,000
Year 2040 : $11,016,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $92,851,664
Year 2039 : $66,360,000
Year 2040 : $45,235,000
Year 2041 : $19,500,000

Farm Players Salaries

Cooper Black $95,000 (1)
Lian Bichsel $92,500 (1)
Stian Solberg $92,500 (3)
Rutger McGroarty $92,500 (2)
Shane Wright $88,667 (3)
Colton Dach $88,125 (2)
Olen Zellweger $88,125 (1)
Marat Khusnutdinov $88,125 (1)
Jacob Quillan $87,500 (1)
Xavier Parent $85,000 (1)
Brett Harrison $83,750 (2)
Daemon Hunt $83,750 (1)
Brandon Hickey $83,750 (1)
Danny Zhilkin $80,333 (3)
Domenick Fensore $77,500 (1)
Ivan Ivan $77,000 (1)
Brett Berard $75,000 (2)
Kirill Gerasimyuk $75,000 (2)
Marshall Warren $70,625 (1)
Ty Gallagher $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2038 : $1,674,750
Year 2039 : $745,875
Year 2040 : $261,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,503,667
Year 2039 : $719,250
Year 2040 : $256,750
Year 2041 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $42 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $146 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,600,000
Farm Players Total Salaries$1,617,925
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$938,938
Pro Estimated Expenses$106,099,994
Farm Remaining Season Days124
Farm Expenses Per Days$15,064
Farm Estimated Expenses$1,867,936
Estimated Season Expenses$107,967,930
Season Salary Cap$99,575,000
Estimate Under Maximum Salary Cap of $110,933,333$11,358,333
Estimate Over Minimum Salary Cap of $76,900,000 $22,675,000
Current Bank Account$230,901,482
Projected Bank Account$122,933,552

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (2)
Jordan Kyrou $8,125,000 (2)
Nazem Kadri (1 Way Contract) $7,500,000 (4)
Brett Pesce (1 Way Contract) $7,200,000 (4)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (5)
Neal Pionk (1 Way Contract) $6,250,000 (2)
Owen Tippett (1 Way Contract) $6,200,000 (4)
Robby Fabbri (1 Way Contract) $5,500,000 (2)
-1 Way Contract Salary Cap : $4,350,000
Sean Monahan (1 Way Contract) $5,500,000 (3)
Kaiden Guhle (1 Way Contract) $5,500,000 (5)
Erik Cernak (1 Way Contract) $5,200,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (4)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (2)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (3)
Morgan Barron (1 Way Contract) $1,850,000 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (2)
Cal Foote $1,000,000 (1)
Macklin Celebrini $925,000 (1)
Jeremy Hanzel (1 Way Contract) $875,000 (4)
-1 Way Contract Salary Cap : $0
Linus Karlsson $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2038 : $101,600,000
Year 2039 : $92,850,000
Year 2040 : $51,725,000
Year 2041 : $39,025,000
Salary Average Commitment
Year 2038 : $46,273,215
Year 2039 : $42,437,500
Year 2040 : $21,812,500
Year 2041 : $19,125,000
Salary Cap with 1 Way Contract
Year 2038 : $99,575,000
Year 2039 : $90,825,000
Year 2040 : $50,850,000
Year 2041 : $38,150,000

Farm Players Salaries

Calum Ritchie $92,500 (3)
Jackson Hallum $92,500 (2)
Reid Schaefer $92,500 (4)
Zach Dean $92,500 (2)
Brad Lambert $92,500 (4)
Noah Warren $88,125 (1)
Bryce Montgomery $87,500 (4)
Jayden Grubbe $86,800 (2)
Jake Wise $83,750 (1)
Alexander Campbell $83,750 (1)
Mathieu Cataford $81,000 (4)
Jonas Rondbjerg $77,500 (2)
Alex Kannok Leipert $77,000 (1)
Michal Stinil $70,000 (1)
Ryan McCleary $70,000 (1)
Xavier Bernard $70,000 (1)
Bailey Brkin $70,000 (1)
Nick Capone $70,000 (1)
Demetrios Koumontzis $70,000 (1)
Mitchell Weeks $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,617,925
Year 2039 : $795,300
Year 2040 : $446,000
Year 2041 : $353,500
Salary Average Commitment
Year 2038 : $1,555,000
Year 2039 : $753,125
Year 2040 : $436,875
Year 2041 : $344,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,742,500
Farm Players Total Salaries$1,483,325
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$794,181
Pro Estimated Expenses$89,742,453
Farm Remaining Season Days124
Farm Expenses Per Days$15,995
Farm Estimated Expenses$1,983,380
Estimated Season Expenses$91,725,833
Season Salary Cap$81,642,504
Estimate Under Maximum Salary Cap of $110,933,333$29,290,829
Estimate Over Minimum Salary Cap of $76,900,000 $4,742,504
Current Bank Account$106,343,127
Projected Bank Account$14,617,294

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (2)
Olli Maatta (1 Way Contract) $6,500,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (2)
David Perron (1 Way Contract) $6,500,000 (3)
Rasmus Sandin (1 Way Contract) $4,600,000 (3)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Fabian Zetterlund (1 Way Contract) $4,275,000 (1)
Miles Wood (1 Way Contract) $4,000,000 (3)
Pierre Engvall (1 Way Contract) $4,000,000 (2)
Connor Clifton $3,950,000 (3)
Max Domi (1 Way Contract) $3,750,000 (2)
Matias Maccelli (1 Way Contract) $3,425,000 (2)
Kirby Dach (1 Way Contract) $3,300,000 (1)
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
Anton Forsberg (1 Way Contract) $2,000,000 (1)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Zach Aston-Reese (1 Way Contract) $2,000,000 (3)
Tyler Motte (1 Way Contract) $2,000,000 (2)
Beck Malenstyn (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Jonathan Aspirot $1,000,000 (1)
Josh Mahura $1,000,000 (1)
Samuel Blais $1,000,000 (4)
Seth Griffith (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Matej Blumel $875,000 (2)
Cole Koepke $852,500 (1)
Cale Fleury (1 Way Contract) $800,000 (2)
Noah Philp $775,000 (1)
Tyson Jost (1 Way Contract) $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $83,742,500
Year 2039 : $63,750,000
Year 2040 : $34,300,000
Year 2041 : $1,000,000
Salary Average Commitment
Year 2038 : $53,010,250
Year 2039 : $43,785,250
Year 2040 : $30,075,000
Year 2041 : $1,000,000
Salary Cap with 1 Way Contract
Year 2038 : $81,642,500
Year 2039 : $61,650,000
Year 2040 : $33,150,000
Year 2041 : $1,000,000

Farm Players Salaries

Keaton Middleton $100,000 (1)
Aidan McDonough $92,500 (1)
Chase Bradley $87,500 (2)
Trevor Kuntar $87,000 (3)
Cross Hanas $86,000 (2)
Hunter Skinner $85,250 (1)
Ryan McGregor $85,250 (1)
Jacob Paquette $84,700 (1)
Ondrej Becher $83,750 (1)
Keith Petruzzelli $82,000 (1)
Ben Gleason $80,000 (1)
Mason Beaupit $79,375 (1)
Jake Livingstone $77,500 (1)
Michael Milne $77,500 (2)
Skyler Brind'Amour $77,500 (2)
Jack Studnicka $77,500 (2)
Quinn Olson $70,000 (2)
Roddy Ross $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,483,325
Year 2039 : $563,000
Year 2040 : $87,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,371,875
Year 2039 : $533,125
Year 2040 : $70,000
Year 2041 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,934,000
Farm Players Total Salaries$1,934,877
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$972,867
Pro Estimated Expenses$109,933,971
Farm Remaining Season Days124
Farm Expenses Per Days$31,733
Farm Estimated Expenses$3,934,892
Estimated Season Expenses$113,868,863
Season Salary Cap$103,934,000
Estimate Under Maximum Salary Cap of $110,933,333$6,999,333
Estimate Over Minimum Salary Cap of $76,900,000 $27,034,000
Current Bank Account$236,896,582
Projected Bank Account$123,027,719

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (1)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Brock Boeser (1 Way Contract) $7,250,000 (5)
Brady Skjei (1 Way Contract) $7,000,000 (3)
Hampus Lindholm (1 Way Contract) $6,500,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (1)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Ryan Hartman (1 Way Contract) $5,000,000 (5)
Zach Bogosian (1 Way Contract) $4,000,000 (2)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Ridly Greig $3,250,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (3)
Luke Evangelista $3,000,000 (1)
Oliver Wahlstrom $1,900,000 (1)
Simon Benoit $1,350,000 (1)
Daniil Tarasov $1,050,000 (1)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
Juuso Parssinen (1 Way Contract) $975,000 (1)
Tyler Tucker (1 Way Contract) $925,000 (3)
Zemgus Girgensons $850,000 (3)
Erik Portillo $784,000 (3)
Total Pro Players24
Salary Commitment
Year 2038 : $103,934,000
Year 2039 : $60,659,000
Year 2040 : $39,559,000
Year 2041 : $23,750,000
Salary Average Commitment
Year 2038 : $41,299,108
Year 2039 : $32,731,250
Year 2040 : $27,106,250
Year 2041 : $14,806,250
Salary Cap with 1 Way Contract
Year 2038 : $103,934,000
Year 2039 : $60,659,000
Year 2040 : $39,559,000
Year 2041 : $23,750,000

Farm Players Salaries

Philip Tomasino $175,000 (1)
Zachary L'Heureux $92,500 (2)
Quentin Musty $92,500 (3)
Jack Peart $92,500 (1)
Emil Andrae $90,333 (1)
Aleksi Heimosalmi $88,125 (2)
Ville Koivunen $88,125 (2)
Oscar Fisker Molgaard $88,125 (3)
Jacob Perreault $86,336 (1)
Carson Lambos $86,333 (1)
Matthew Villalta $83,750 (1)
Hunter Brzustewicz $83,750 (3)
Ayrton Martino $83,750 (2)
Aleksanteri Kaskimaki $83,750 (1)
Sasha Pastujov $82,500 (1)
Jack Rathbone $80,000 (1)
Hunter McKown $80,000 (1)
Thomas Bordeleau $77,500 (1)
Jason Polin $77,500 (1)
Marc McLaughlin $77,500 (1)
Parker Gahagen $75,000 (1)
Ryan Fanti $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,934,877
Year 2039 : $616,875
Year 2040 : $264,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,784,084
Year 2039 : $584,709
Year 2040 : $272,834
Year 2041 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $94 - 0 - 0.00%
Level 2: 6000 - $62 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $30 - 0 - 0.00%
Luxury : 1500 - $168 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,920,189
Farm Players Total Salaries$1,636,325
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$813,453
Pro Estimated Expenses$91,920,189
Farm Remaining Season Days124
Farm Expenses Per Days$17,228
Farm Estimated Expenses$2,136,272
Estimated Season Expenses$94,056,461
Season Salary Cap$86,845,192
Estimate Under Maximum Salary Cap of $110,933,333$24,088,141
Estimate Over Minimum Salary Cap of $76,900,000 $9,945,192
Current Bank Account$150,263,332
Projected Bank Account$56,206,871

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Roman Josi (1 Way Contract) $9,059,000 (4)
Moritz Seider (1 Way Contract) $8,550,000 (3)
Tim Stutzle (1 Way Contract) $8,350,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (2)
Jake DeBrusk (1 Way Contract) $5,500,000 (4)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (1)
Phillip Danault (1 Way Contract) $4,250,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
-1 Way Contract Salary Cap : $2,600,000
Warren Foegele (1 Way Contract) $3,500,000 (2)
Ville Husso (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $1,850,000
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
Alex Lyon (1 Way Contract) $2,250,000 (1)
Jacob Bryson $1,850,000 (1)
Matthew Benning $1,250,000 (1)
Luke Glendening (1 Way Contract) $1,200,000 (3)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Louis Belpedio $1,000,000 (4)
Brendan Gaunce $1,000,000 (4)
Wyatt Kaiser (1 Way Contract) $925,000 (1)
Cal Petersen (1 Way Contract) $900,000 (5)
David Gustafsson (1 Way Contract) $890,000 (2)
Justin Bailey (1 Way Contract) $800,000 (2)
Filip Hallander (1 Way Contract) $775,000 (3)
Trent Miner $775,000 (1)
Shane Bowers (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (1)
Justin Kirkland $775,000 (2)
Dakota Mermis $700,000 (4)
Total Pro Players30
Salary Commitment
Year 2038 : $90,920,189
Year 2039 : $78,595,189
Year 2040 : $43,755,189
Year 2041 : $28,659,000
Salary Average Commitment
Year 2038 : $30,106,250
Year 2039 : $22,700,000
Year 2040 : $10,225,000
Year 2041 : $6,925,000
Salary Cap with 1 Way Contract
Year 2038 : $86,845,192
Year 2039 : $74,520,192
Year 2040 : $42,755,188
Year 2041 : $27,659,000

Farm Players Salaries

Matthew Highmore $100,000 (4)
Austin Poganski $100,000 (4)
Roland McKeown $100,000 (3)
Joe Hicketts $100,000 (4)
Hunter Shepard $90,000 (5)
Anthony Angello $90,000 (2)
Matthew Stienburg $90,000 (1)
Julian Lutz $88,125 (1)
Kale Clague $85,250 (1)
Ethan Keppen $84,700 (1)
Gabriel D'Aigle $83,750 (3)
Evan Vierling $82,500 (2)
Adam Erne $80,000 (3)
Ryan Jones $80,000 (3)
Brody Lamb $79,375 (2)
Chase Lang $77,500 (2)
Aaron Luchuk $77,500 (2)
Jack Gorniak $77,000 (1)
Ashton Cumby $70,625 (3)
Total Farm Players19
Salary Commitment
Year 2038 : $1,636,325
Year 2039 : $1,211,250
Year 2040 : $804,375
Year 2041 : $390,000
Salary Average Commitment
Year 2038 : $1,568,750
Year 2039 : $1,186,875
Year 2040 : $804,375
Year 2041 : $390,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $35 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,844,143
Farm Players Total Salaries$2,039,059
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$839,329
Pro Estimated Expenses$94,844,177
Farm Remaining Season Days124
Farm Expenses Per Days$20,476
Farm Estimated Expenses$2,539,024
Estimated Season Expenses$97,383,201
Season Salary Cap$87,244,144
Estimate Under Maximum Salary Cap of $110,933,333$23,689,189
Estimate Over Minimum Salary Cap of $76,900,000 $10,344,144
Current Bank Account$75,078,862
Projected Bank Account-$22,304,339

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
Jonas Brodin (1 Way Contract) $5,000,000 (5)
Michael Anderson (1 Way Contract) $4,125,000 (2)
Alex Laferriere (1 Way Contract) $4,100,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (2)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Connor Brown (1 Way Contract) $3,000,000 (5)
Colton Sissons $2,857,143 (1)
Nick Perbix (1 Way Contract) $2,750,000 (3)
Conor Sheary (1 Way Contract) $2,000,000 (4)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
Charlie Lindgren (1 Way Contract) $1,750,000 (3)
Sean Kuraly (1 Way Contract) $1,667,000 (3)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Victor Olofsson (1 Way Contract) $1,250,000 (3)
Marc Gatcomb $900,000 (1)
Arturs Silovs $850,000 (1)
Phillip Di Giuseppe (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Pheonix Copley (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Scott Perunovich (1 Way Contract) $775,000 (3)
Patrick Brown $775,000 (2)
Paul Cotter $775,000 (2)
Zachary Metsa $770,000 (1)
Sheldon Dries $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $88,844,143
Year 2039 : $74,767,000
Year 2040 : $52,692,000
Year 2041 : $24,100,000
Salary Average Commitment
Year 2038 : $43,799,441
Year 2039 : $34,666,108
Year 2040 : $27,360,750
Year 2041 : $9,243,750
Salary Cap with 1 Way Contract
Year 2038 : $87,244,144
Year 2039 : $73,967,000
Year 2040 : $51,892,000
Year 2041 : $24,100,000

Farm Players Salaries

Axel Sandin-Pellikka $92,500 (2)
Zeev Buium $92,500 (2)
Lukas Dragicevic $89,167 (4)
Jack Hughes $88,125 (1)
Owen Beck $88,125 (2)
Anton Wahlberg $88,125 (2)
Lukas Fischer $88,125 (2)
Victor Mancini $87,000 (2)
Nikita Novikov $86,750 (2)
Ryan Tverberg $85,200 (1)
Tristan Bertucci $84,667 (4)
Lucas Ciona $83,000 (1)
Henrik Tikkanen $82,400 (1)
Logan Stankoven $81,500 (1)
Jackson Blake $79,375 (1)
Vilmer Alriksson $79,375 (2)
Tyson Jugnauth $79,375 (2)
Reilly Webb $77,500 (1)
Jakov Novak $77,500 (1)
Josh Nodler $77,500 (1)
Lucas Mercuri $70,625 (2)
Jared Wright $70,625 (1)
Matthew Thiessen $70,000 (1)
Trevor Janicke $70,000 (2)
Nikita Prishchepov $70,000 (1)
Total Farm Players25
Salary Commitment
Year 2038 : $2,039,059
Year 2039 : $1,096,334
Year 2040 : $173,834
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $1,956,750
Year 2039 : $1,070,000
Year 2040 : $176,250
Year 2041 : $176,250

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,285,000
Farm Players Total Salaries$1,900,900
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$940,575
Pro Estimated Expenses$106,284,975
Farm Remaining Season Days124
Farm Expenses Per Days$31,459
Farm Estimated Expenses$3,900,916
Estimated Season Expenses$110,185,891
Season Salary Cap$95,665,000
Estimate Under Maximum Salary Cap of $110,933,333$15,268,333
Estimate Over Minimum Salary Cap of $76,900,000 $18,765,000
Current Bank Account$143,026,599
Projected Bank Account$32,840,708

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (3)
Brent Burns (1 Way Contract) $8,500,000 (2)
Jack Hughes (1 Way Contract) $8,000,000 (3)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
Mason McTavish (1 Way Contract) $7,000,000 (5)
Bowen Byram (1 Way Contract) $6,250,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Mason Marchment (1 Way Contract) $4,500,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer $3,400,000 (1)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (1)
Alexis Lafreniere $2,400,000 (1)
Peyton Krebs (1 Way Contract) $1,450,000 (1)
Arber Xhekaj (1 Way Contract) $1,300,000 (2)
Logan Stanley (1 Way Contract) $1,250,000 (1)
Connor Dewar (1 Way Contract) $1,250,000 (1)
Sebastian Cossa (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Brendan Brisson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Jakub Dobes $965,000 (2)
Matthew Schaefer $925,000 (3)
Nico Myatovic (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $890,000 (4)
-1 Way Contract Salary Cap : $0
Donovan Sebrango (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2038 : $100,285,000
Year 2039 : $69,730,000
Year 2040 : $52,565,000
Year 2041 : $28,040,000
Salary Average Commitment
Year 2038 : $34,675,000
Year 2039 : $24,975,000
Year 2040 : $8,125,000
Year 2041 : $4,650,000
Salary Cap with 1 Way Contract
Year 2038 : $95,665,000
Year 2039 : $67,940,000
Year 2040 : $50,775,000
Year 2041 : $26,250,000

Farm Players Salaries

Owen Michaels $148,000 (1)
Arshdeep Bains $100,000 (3)
Marco Kasper $92,500 (4)
Sam Colangelo $88,125 (1)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (1)
Ethan Edwards $79,375 (1)
Kevin He $79,375 (3)
Cole O'Hara $79,375 (2)
Nathan Walker $77,500 (2)
Michael Callahan $75,000 (1)
Dru Krebs $70,625 (1)
Nathaniel Day $70,625 (2)
Riley Fiddler-Schultz $70,000 (1)
Sahil Panwar $70,000 (1)
Charlie Wright $70,000 (1)
Jeremie Biakabutuka $70,000 (3)
Anson Thornton $70,000 (3)
Kenta Isogai $70,000 (3)
Kienan Draper $70,000 (1)
Theo Rochette $70,000 (2)
Chase Wheatcroft $70,000 (2)
Tag Bertuzzi $70,000 (1)
Luke Mittelstadt $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2038 : $1,900,900
Year 2039 : $1,007,375
Year 2040 : $481,875
Year 2041 : $92,500
Salary Average Commitment
Year 2038 : $1,845,708
Year 2039 : $956,250
Year 2040 : $451,875
Year 2041 : $70,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $49 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $29 - 0 - 0.00%
Luxury : 1500 - $184 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $13 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,465,000
Farm Players Total Salaries$1,446,813
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$942,168
Pro Estimated Expenses$106,464,984
Farm Remaining Season Days124
Farm Expenses Per Days$19,732
Farm Estimated Expenses$2,446,768
Estimated Season Expenses$108,911,752
Season Salary Cap$98,840,000
Estimate Under Maximum Salary Cap of $110,933,333$12,093,333
Estimate Over Minimum Salary Cap of $76,900,000 $21,940,000
Current Bank Account$195,861,330
Projected Bank Account$86,949,578

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (1)
Cole Caufield (1 Way Contract) $7,850,000 (1)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Matt Coronato (1 Way Contract) $6,500,000 (5)
Brendan Gallagher (1 Way Contract) $6,500,000 (1)
Justin Faulk (1 Way Contract) $6,500,000 (1)
Kyle Palmieri (1 Way Contract) $6,000,000 (4)
Morgan Geekie (1 Way Contract) $5,500,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (5)
Dylan DeMelo (1 Way Contract) $4,900,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (1)
Joseph Woll (1 Way Contract) $4,000,000 (4)
Thomas Novak (1 Way Contract) $3,500,000 (3)
Mason Appleton (1 Way Contract) $3,400,000 (4)
Nic Dowd (1 Way Contract) $3,000,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (2)
Connor Ingram (1 Way Contract) $1,950,000 (2)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Brayden Pachal (1 Way Contract) $1,250,000 (4)
James van Riemsdyk $1,000,000 (2)
Jackson LaCombe (1 Way Contract) $925,000 (2)
Cayden Primeau $890,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Yan Kuznetsov (1 Way Contract) $775,000 (1)
Brian Halonen (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Pavol Regenda $775,000 (1)
Alex Turcotte (1 Way Contract) $775,000 (3)
Total Pro Players28
Salary Commitment
Year 2038 : $100,465,000
Year 2039 : $57,550,000
Year 2040 : $43,825,000
Year 2041 : $31,650,000
Salary Average Commitment
Year 2038 : $41,572,619
Year 2039 : $26,422,619
Year 2040 : $16,089,286
Year 2041 : $13,350,000
Salary Cap with 1 Way Contract
Year 2038 : $98,840,000
Year 2039 : $57,550,000
Year 2040 : $43,825,000
Year 2041 : $31,650,000

Farm Players Salaries

Isak Rosen $90,000 (3)
Theodor Niederbach $88,125 (2)
Shai Buium $88,125 (1)
Aidan Hreschuk $83,750 (2)
Ludwig Persson $83,750 (2)
Will Reynolds $83,750 (3)
Oskar Pettersson $83,500 (5)
Artem Guryev $82,500 (1)
Terrell Goldsmith $79,375 (3)
Samuel Sjolund $79,375 (1)
Charlie Leddy $79,375 (2)
Hunter McDonald $77,688 (1)
Hugh McGing $77,500 (1)
Mason Shaw $77,500 (2)
Jack Finley $77,500 (4)
Ty Murchison $75,000 (2)
Owen Flores $70,000 (2)
Luke Cavallin $70,000 (2)
Total Farm Players18
Salary Commitment
Year 2038 : $1,446,812
Year 2039 : $1,041,625
Year 2040 : $414,125
Year 2041 : $161,000
Salary Average Commitment
Year 2038 : $1,401,292
Year 2039 : $1,023,792
Year 2040 : $392,792
Year 2041 : $159,667

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $49 - 0 - 0.00%
Level 4: 4500 - $26 - 0 - 0.00%
Luxury : 1500 - $178 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,950,000
Farm Players Total Salaries$1,322,937
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$955,310
Pro Estimated Expenses$107,950,030
Farm Remaining Season Days124
Farm Expenses Per Days$18,733
Farm Estimated Expenses$2,322,892
Estimated Season Expenses$110,272,922
Season Salary Cap$102,225,000
Estimate Under Maximum Salary Cap of $110,933,333$8,708,333
Estimate Over Minimum Salary Cap of $76,900,000 $25,325,000
Current Bank Account$153,384,928
Projected Bank Account$43,112,006

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
Mikko Rantanen (1 Way Contract) $12,000,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (2)
Gustav Nyquist (1 Way Contract) $7,500,000 (4)
Joey Daccord (1 Way Contract) $7,000,000 (4)
J.T. Compher (1 Way Contract) $5,100,000 (2)
Dylan Strome (1 Way Contract) $5,000,000 (1)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Brandon Carlo (1 Way Contract) $4,000,000 (3)
Cole Perfetti (1 Way Contract) $3,250,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Kevin Lankinen (1 Way Contract) $3,000,000 (2)
Taylor Raddysh $2,000,000 (1)
Jake Christiansen (1 Way Contract) $1,600,000 (2)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Curtis Lazar (1 Way Contract) $1,250,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Alec Regula $1,000,000 (4)
Corson Ceulemans (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Austin Watson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Joona Koppanen $775,000 (1)
Gage Goncalves $775,000 (1)
Kyle Capobianco $775,000 (3)
Joel Hanley $700,000 (1)
Declan Chisholm $0 (0)
Total Pro Players28
Salary Commitment
Year 2038 : $103,950,000
Year 2039 : $78,400,000
Year 2040 : $53,450,000
Year 2041 : $19,700,000
Salary Average Commitment
Year 2038 : $42,960,417
Year 2039 : $31,816,667
Year 2040 : $19,516,667
Year 2041 : $15,366,667
Salary Cap with 1 Way Contract
Year 2038 : $102,225,000
Year 2039 : $76,675,000
Year 2040 : $52,525,000
Year 2041 : $20,000,000

Farm Players Salaries

Ben Kraws $100,000 (2)
Nathan Gaucher $92,500 (1)
Filip Mesar $92,500 (2)
Antti Tuomisto $88,125 (1)
Gabriel Eliasson $88,125 (3)
Ville Ottavainen $87,313 (1)
Tristen Nielsen $87,000 (1)
Sam Stange $79,375 (1)
Aaron Huglen $79,375 (1)
Matthew Strome $78,000 (1)
Nathan Clurman $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Jake Leschyshyn $77,500 (2)
Carson Meyer $77,500 (1)
Jared Woolley $70,625 (3)
T.J. Semptimphelter $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,322,937
Year 2039 : $428,750
Year 2040 : $158,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,176,167
Year 2039 : $405,542
Year 2040 : $158,750
Year 2041 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$108,495,000
Farm Players Total Salaries$1,511,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$968,982
Pro Estimated Expenses$109,494,966
Farm Remaining Season Days124
Farm Expenses Per Days$28,321
Farm Estimated Expenses$3,511,804
Estimated Season Expenses$113,006,770
Season Salary Cap$106,900,000
Estimate Under Maximum Salary Cap of $110,933,333$4,033,333
Estimate Over Minimum Salary Cap of $76,900,000 $30,000,000
Current Bank Account$114,267,037
Projected Bank Account$1,260,267

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (2)
Kevin Fiala (1 Way Contract) $7,950,000 (5)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (4)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Cam Fowler $6,500,000 (2)
Cody Ceci (1 Way Contract) $6,500,000 (1)
Colton Parayko (1 Way Contract) $6,500,000 (1)
Valeri Nichushkin (1 Way Contract) $6,250,000 (5)
Jordan Eberle (1 Way Contract) $5,600,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (2)
John Klingberg (1 Way Contract) $4,000,000 (4)
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (2)
Brandon Saad (1 Way Contract) $3,750,000 (4)
Jordan Martinook (1 Way Contract) $3,100,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
David Rittich $3,000,000 (1)
Sam Steel (1 Way Contract) $2,100,000 (3)
Pontus Holmberg $1,600,000 (4)
Ty Dellandrea (1 Way Contract) $1,300,000 (3)
Alexandre Texier (1 Way Contract) $1,000,000 (1)
Matthew Rempe (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Louis Crevier $800,000 (1)
Adam Wilsby (1 Way Contract) $775,000 (4)
Devin Cooley $775,000 (2)
Akil Thomas (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2038 : $108,495,000
Year 2039 : $81,175,000
Year 2040 : $54,200,000
Year 2041 : $38,525,000
Salary Average Commitment
Year 2038 : $60,046,250
Year 2039 : $43,120,000
Year 2040 : $34,895,000
Year 2041 : $24,975,000
Salary Cap with 1 Way Contract
Year 2038 : $106,900,000
Year 2039 : $80,400,000
Year 2040 : $53,425,000
Year 2041 : $38,525,000

Farm Players Salaries

Nikita Pavlychev $90,000 (3)
Jalen Smereck $90,000 (3)
David Cotton $87,500 (1)
Judd Caulfield $83,800 (2)
Mitchell Stephens $77,500 (2)
Jett Woo $77,500 (2)
Atro Leppanen $77,000 (1)
Michael Karow $77,000 (1)
Cooper Marody $76,500 (1)
Isaac Belliveau $75,000 (2)
Chris Terry $70,000 (1)
Jacob Leguerrier $70,000 (1)
Brandon Halverson $70,000 (1)
Samuel Walker $70,000 (1)
Patrick Guay $70,000 (1)
William Rousseau $70,000 (2)
Max Wanner $70,000 (2)
Chris Ortiz $70,000 (1)
Donavan Houle $70,000 (1)
Jordan Papirny $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,511,800
Year 2039 : $633,800
Year 2040 : $180,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,445,000
Year 2039 : $605,000
Year 2040 : $180,000
Year 2041 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $57 - 0 - 0.00%
Level 3: 2500 - $38 - 0 - 0.00%
Level 4: 4500 - $28 - 0 - 0.00%
Luxury : 1500 - $157 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,080,834
Farm Players Total Salaries$1,923,457
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$836,999
Pro Estimated Expenses$94,580,887
Farm Remaining Season Days124
Farm Expenses Per Days$31,641
Farm Estimated Expenses$3,923,484
Estimated Season Expenses$98,504,371
Season Salary Cap$87,405,840
Estimate Under Maximum Salary Cap of $110,933,333$23,527,493
Estimate Over Minimum Salary Cap of $76,900,000 $10,505,840
Current Bank Account$166,617,182
Projected Bank Account$68,112,811

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,500,000 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (1)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
Yanni Gourde (1 Way Contract) $5,166,667 (1)
Radko Gudas (1 Way Contract) $5,000,000 (4)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
Kaapo Kakko (1 Way Contract) $4,525,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (2)
Pius Suter (1 Way Contract) $4,125,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
Jonathan Drouin (1 Way Contract) $3,000,000 (1)
Mathieu Olivier (1 Way Contract) $3,000,000 (5)
Jake Evans (1 Way Contract) $2,850,000 (4)
Conor Timmins (1 Way Contract) $2,200,000 (2)
Nico Sturm (1 Way Contract) $2,000,000 (1)
Jonas Johansson $1,200,000 (5)
Matt Murray (1 Way Contract) $1,200,000 (2)
Laurent Brossoit (1 Way Contract) $1,100,000 (5)
Calvin Pickard (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Tobias Bjornfot $1,000,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (2)
Brandt Clarke $1,000,000 (1)
Josh Doan $925,000 (1)
Dylan McIlrath (1 Way Contract) $900,000 (3)
Dominic Toninato (1 Way Contract) $900,000 (4)
Kurtis MacDermid (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $852,500 (1)
Tomas Nosek (1 Way Contract) $800,000 (4)
Julien Gauthier $775,000 (2)
Samuel Laberge (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jayson Megna (1 Way Contract) $775,000 (2)
Total Pro Players32
Salary Commitment
Year 2038 : $90,080,834
Year 2039 : $67,261,667
Year 2040 : $38,616,667
Year 2041 : $26,350,000
Salary Average Commitment
Year 2038 : $50,707,083
Year 2039 : $39,143,750
Year 2040 : $25,037,500
Year 2041 : $21,900,000
Salary Cap with 1 Way Contract
Year 2038 : $87,405,832
Year 2039 : $65,586,668
Year 2040 : $38,616,667
Year 2041 : $26,350,000

Farm Players Salaries

Mike Hardman $100,000 (2)
David Jiricek $100,000 (1)
Denis Smirnov $100,000 (1)
Matthew Poitras $96,938 (1)
Evan Cormier $96,800 (1)
Lucas Johansen $93,775 (1)
Guillaume Brisebois $93,775 (1)
Maveric Lamoureux $92,500 (2)
Daylan Kuefler $92,400 (1)
Chase De Leo $90,000 (2)
Kasper Halttunen $88,125 (1)
Dawson Barteaux $88,000 (1)
Josh Lopina $87,833 (1)
Colby Ambrosio $87,313 (1)
Casey Fitzgerald $85,250 (2)
Gavin Hayes $83,750 (1)
Matt Tomkins $77,500 (5)
Rem Pitlick $77,500 (3)
Chase Stillman $77,000 (1)
Justin Gill $75,000 (1)
Dryden McKay $70,000 (1)
Brandon Saigeon $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,923,458
Year 2039 : $522,750
Year 2040 : $155,000
Year 2041 : $77,500
Salary Average Commitment
Year 2038 : $1,722,417
Year 2039 : $468,667
Year 2040 : $155,000
Year 2041 : $77,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 0 - 0.00%
Level 2: 6000 - $54 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $151 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$113,672,500
Farm Players Total Salaries$1,256,375
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$1,050,199
Pro Estimated Expenses$118,672,487
Farm Remaining Season Days124
Farm Expenses Per Days$18,197
Farm Estimated Expenses$2,256,428
Estimated Season Expenses$120,928,915
Season Salary Cap$108,447,500
Estimate Under Maximum Salary Cap of $110,933,333$2,485,833
Estimate Over Minimum Salary Cap of $76,900,000 $31,547,500
Current Bank Account$139,977,327
Projected Bank Account$19,048,412

Pro Players Salaries

Jake McCabe (1 Way Contract) $12,000,000 (5)
Sean Couturier (1 Way Contract) $10,100,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (3)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
John Carlson $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Brett Kulak (1 Way Contract) $6,500,000 (5)
Casey Mittelstadt (1 Way Contract) $5,750,000 (3)
Christian Dvorak $5,600,000 (4)
Anton Lundell (1 Way Contract) $5,000,000 (3)
Robert Thomas (1 Way Contract) $5,000,000 (1)
Jared McCann (1 Way Contract) $4,250,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
-1 Way Contract Salary Cap : $2,050,000
Danton Heinen (1 Way Contract) $2,250,000 (1)
Ryker Evans (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $850,000
Claude Giroux (1 Way Contract) $2,000,000 (1)
Elmer Soderblom (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Nick Bjugstad (1 Way Contract) $1,200,000 (5)
Martin Pospisil (1 Way Contract) $1,000,000 (2)
Vasili Podkolzin (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael DiPietro $1,000,000 (2)
Dylan Coghlan (1 Way Contract) $935,000 (1)
Beckett Sennecke $925,000 (2)
Cutter Gauthier $925,000 (2)
Simon Edvinsson $925,000 (1)
Georgii Merkulov $925,000 (1)
Dustin Wolf (1 Way Contract) $850,000 (2)
Justus Annunen $837,500 (1)
Kyle MacLean (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $113,672,500
Year 2039 : $80,275,000
Year 2040 : $70,575,000
Year 2041 : $45,850,000
Salary Average Commitment
Year 2038 : $62,737,500
Year 2039 : $47,068,750
Year 2040 : $41,625,000
Year 2041 : $37,025,000
Salary Cap with 1 Way Contract
Year 2038 : $108,447,504
Year 2039 : $75,050,000
Year 2040 : $66,350,000
Year 2041 : $44,700,000

Farm Players Salaries

Christian Krygier $100,000 (1)
Dmitry Kuzmin $100,000 (1)
Hendrix Lapierre $92,500 (1)
Calle Odelius $88,125 (2)
David Spacek $86,250 (1)
Joni Jurmo $83,750 (1)
Kyle Keyser $82,500 (1)
Noah Laba $79,375 (2)
Dylan Duke $79,375 (1)
Bogdan Trineyev $77,500 (2)
Valtteri Puustinen $77,500 (1)
Jamieson Rees $77,500 (1)
Graeme Clarke $77,500 (2)
Raphael Lavoie $77,500 (1)
Zachary Massicotte $77,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,256,375
Year 2039 : $322,500
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,091,250
Year 2039 : $307,500
Year 2040 : $0
Year 2041 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 2500 - $28 - 0 - 0.00%
Level 4: 4500 - $17 - 0 - 0.00%
Luxury : 1500 - $113 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,992,225
Farm Players Total Salaries$1,439,250
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$849,489
Pro Estimated Expenses$95,992,257
Farm Remaining Season Days124
Farm Expenses Per Days$15,639
Farm Estimated Expenses$1,939,236
Estimated Season Expenses$97,931,493
Season Salary Cap$85,177,504
Estimate Under Maximum Salary Cap of $110,933,333$25,755,829
Estimate Over Minimum Salary Cap of $76,900,000 $8,277,504
Current Bank Account$204,515,393
Projected Bank Account$106,583,900

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Brenden Dillon (1 Way Contract) $5,800,000 (2)
Sean Walker (1 Way Contract) $5,000,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Matt Roy (1 Way Contract) $4,600,000 (2)
Michael Bunting (1 Way Contract) $4,500,000 (2)
Morgan Frost (1 Way Contract) $4,375,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (1)
Will Cuylle (1 Way Contract) $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (3)
-1 Way Contract Salary Cap : $2,600,000
Justin Holl (1 Way Contract) $3,400,000 (1)
Samuel Montembeault $3,150,000 (2)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Scott Wedgewood (1 Way Contract) $2,500,000 (3)
Trent Frederic (1 Way Contract) $2,300,000 (1)
Ethan Bear $2,000,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
Jack McBain (1 Way Contract) $1,600,000 (1)
Tyler Kleven $1,600,000 (2)
Justin Brazeau (1 Way Contract) $1,500,000 (3)
Fyodor Svechkov (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Daniil Miromanov (1 Way Contract) $1,250,000 (1)
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
Henry Thrun (1 Way Contract) $1,000,000 (2)
Ivan Demidov $925,000 (3)
Nick DeSimone (1 Way Contract) $925,000 (3)
Michael McCarron (1 Way Contract) $900,000 (1)
John Beecher (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $852,500 (1)
Alexander Holtz (1 Way Contract) $839,725 (2)
-1 Way Contract Salary Cap : $0
Brett Leason (1 Way Contract) $775,000 (1)
Joshua Dunne (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Luke Kunin (1 Way Contract) $775,000 (1)
Total Pro Players34
Salary Commitment
Year 2038 : $89,992,225
Year 2039 : $61,714,725
Year 2040 : $38,425,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $49,521,333
Year 2039 : $35,521,333
Year 2040 : $19,665,833
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $85,177,504
Year 2039 : $58,575,000
Year 2040 : $36,125,000
Year 2041 : $0

Farm Players Salaries

Ryan O'Rourke $100,000 (1)
Helge Grans $97,000 (1)
William Wallinder $97,000 (1)
Konsta Helenius $92,500 (3)
Damian Clara $88,125 (3)
Robert Mastrosimone $88,125 (1)
William Stromgren $88,125 (2)
Artyom Duda $88,125 (2)
Luke Tuch $88,125 (1)
Keeghan Howdeshell $85,250 (1)
Nathan Legare $83,750 (1)
Marek Alscher $83,750 (2)
Jakub Malek $79,375 (2)
Michal Postava $70,000 (1)
Riley Mercer $70,000 (2)
Isak Posch $70,000 (1)
Riley Hughes $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2038 : $1,439,250
Year 2039 : $590,000
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,320,667
Year 2039 : $584,417
Year 2040 : $164,250
Year 2041 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $58 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$104,344,499
Farm Players Total Salaries$1,330,623
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$967,650
Pro Estimated Expenses$109,344,450
Farm Remaining Season Days124
Farm Expenses Per Days$26,860
Farm Estimated Expenses$3,330,640
Estimated Season Expenses$112,675,090
Season Salary Cap$92,520,832
Estimate Under Maximum Salary Cap of $110,933,333$18,412,501
Estimate Over Minimum Salary Cap of $76,900,000 $15,620,832
Current Bank Account$160,498,593
Projected Bank Account$47,823,503

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (1)
Zach Werenski $9,583,333 (5)
Brandon Montour (1 Way Contract) $7,600,000 (3)
Tyler Toffoli (1 Way Contract) $7,000,000 (3)
Yegor Sharangovich (1 Way Contract) $5,750,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (3)
Dmitry Orlov (1 Way Contract) $4,750,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-1 Way Contract Salary Cap : $2,350,000
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (1)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Barrett Hayton (1 Way Contract) $2,650,000 (3)
Michael Amadio (1 Way Contract) $2,600,000 (4)
Anthony Mantha (1 Way Contract) $2,500,000 (1)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (4)
Casey DeSmith (1 Way Contract) $2,350,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (2)
Zac Jones $1,500,000 (1)
Jayden Struble (1 Way Contract) $1,412,500 (3)
-1 Way Contract Salary Cap : $262,500
Lukas Reichel (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $50,000
Leevi Merilainen (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Matt Grzelcyk (1 Way Contract) $1,000,000 (1)
Adam Fantilli (1 Way Contract) $950,000 (1)
Simon Nemec (1 Way Contract) $918,333 (2)
-1 Way Contract Salary Cap : $0
Landon Slaggert (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (1)
Samuel Helenius (1 Way Contract) $805,333 (1)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Liam Foudy $775,000 (1)
Nikita Alexandrov $775,000 (1)
Cole Guttman (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players38
Salary Commitment
Year 2038 : $104,344,499
Year 2039 : $64,664,166
Year 2040 : $44,220,833
Year 2041 : $17,708,333
Salary Average Commitment
Year 2038 : $60,447,500
Year 2039 : $41,025,833
Year 2040 : $26,544,583
Year 2041 : $6,850,000
Salary Cap with 1 Way Contract
Year 2038 : $92,520,832
Year 2039 : $54,695,832
Year 2040 : $39,845,832
Year 2041 : $16,933,332

Farm Players Salaries

Tyler Boucher $92,500 (1)
Ivan Miroshnichenko $92,500 (1)
Dmitry Simashev $92,500 (2)
Zayne Parekh $92,500 (2)
Luca Del Bel Belluz $88,125 (2)
Scott Morrow $88,125 (1)
Patrick Moynihan $85,456 (1)
Ryan Hofer $85,167 (1)
Elias PetterssonD $83,750 (2)
Mikey Eyssimont $80,000 (5)
Tyler Brennan $79,375 (2)
John Farinacci $77,500 (1)
Nick Abruzzese $77,500 (1)
Arno Tiefensee $75,000 (1)
Dominic James $70,625 (1)
Matvei Petrov $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,330,623
Year 2039 : $516,250
Year 2040 : $80,000
Year 2041 : $80,000
Salary Average Commitment
Year 2038 : $1,283,625
Year 2039 : $498,208
Year 2040 : $80,000
Year 2041 : $80,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $52 - 0 - 0.00%
Level 3: 2500 - $34 - 0 - 0.00%
Level 4: 4500 - $18 - 0 - 0.00%
Luxury : 1500 - $165 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,676,500
Farm Players Total Salaries$1,487,320
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$784,748
Pro Estimated Expenses$88,676,524
Farm Remaining Season Days124
Farm Expenses Per Days$28,124
Farm Estimated Expenses$3,487,376
Estimated Season Expenses$92,163,900
Season Salary Cap$79,207,504
Estimate Under Maximum Salary Cap of $110,933,333$31,725,829
Estimate Over Minimum Salary Cap of $76,900,000 $2,307,504
Current Bank Account$130,014,923
Projected Bank Account$37,851,023

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (4)
Sam Reinhart (1 Way Contract) $8,625,000 (4)
Jaccob Slavin (1 Way Contract) $7,500,000 (2)
Adam Pelech (1 Way Contract) $6,500,000 (2)
William Karlsson $5,900,000 (1)
Andrew Copp (1 Way Contract) $5,850,000 (5)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
Carter Verhaeghe (1 Way Contract) $4,250,000 (1)
Jordan Greenway (1 Way Contract) $4,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (3)
Maxim Tsyplakov (1 Way Contract) $2,250,000 (3)
Carter Hart $2,000,000 (3)
Jake Bean (1 Way Contract) $1,750,000 (3)
Nils Lundkvist (1 Way Contract) $1,250,000 (1)
Albert Johansson (1 Way Contract) $1,125,000 (3)
Cole Smith (1 Way Contract) $1,000,000 (1)
Caleb Jones (1 Way Contract) $900,000 (4)
Joe Veleno (1 Way Contract) $900,000 (2)
Akira Schmid (1 Way Contract) $875,000 (2)
Jacob Bernard-Docker (1 Way Contract) $875,000 (2)
Maxim Groshev (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (3)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $864,000 (2)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (1)
William Carrier (1 Way Contract) $845,000 (1)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (2)
Nolan Foote $775,000 (1)
Samuel Bolduc $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (2)
Landon Sim $706,250 (2)
Chase Yoder $706,250 (1)
Adam Klapka $700,000 (1)
Total Pro Players33
Salary Commitment
Year 2038 : $82,676,500
Year 2039 : $65,625,250
Year 2040 : $45,855,000
Year 2041 : $33,625,000
Salary Average Commitment
Year 2038 : $49,827,500
Year 2039 : $36,993,750
Year 2040 : $17,812,500
Year 2041 : $9,818,750
Salary Cap with 1 Way Contract
Year 2038 : $79,207,500
Year 2039 : $62,156,250
Year 2040 : $43,250,000
Year 2041 : $33,625,000

Farm Players Salaries

Etienne Morin $96,938 (1)
Zachary Uens $94,508 (1)
Jonathan Lekkerimaki $92,500 (1)
Michael Brandsegg-Nygard $92,500 (2)
Ryan Chesley $88,125 (2)
Jordan Frasca $86,000 (1)
Taylor Gauthier $86,000 (1)
Alexander Pashin $83,000 (1)
Walker Duehr $82,500 (1)
Noel Gunler $81,500 (2)
Owen Protz $79,375 (3)
Jake Chiasson $79,375 (1)
Cole Clayton $77,500 (2)
Will Cranley $77,500 (2)
Michael Koster $75,000 (1)
Artem Shlaine $75,000 (1)
Declan Mcdonnell $70,000 (1)
Isaac Poulter $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,487,321
Year 2039 : $496,500
Year 2040 : $79,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,409,583
Year 2039 : $482,708
Year 2040 : $79,375
Year 2041 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$112,100,000
Farm Players Total Salaries$1,540,625
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$1,036,283
Pro Estimated Expenses$117,099,979
Farm Remaining Season Days124
Farm Expenses Per Days$20,489
Farm Estimated Expenses$2,540,636
Estimated Season Expenses$119,640,615
Season Salary Cap$108,750,000
Estimate Under Maximum Salary Cap of $110,933,333$2,183,333
Estimate Over Minimum Salary Cap of $76,900,000 $31,850,000
Current Bank Account$298,418,330
Projected Bank Account$178,777,715

Pro Players Salaries

Luke Hughes (1 Way Contract) $9,000,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
Mark Scheifele (1 Way Contract) $8,500,000 (3)
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
Ilya Sorokin (1 Way Contract) $8,250,000 (4)
Elias Lindholm (1 Way Contract) $7,750,000 (4)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Gabriel Vilardi (1 Way Contract) $7,500,000 (5)
Tom Wilson (1 Way Contract) $6,500,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (1)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (2)
Mario Ferraro $3,250,000 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (3)
Alex Iafallo (1 Way Contract) $1,900,000 (2)
Petr Mrazek (1 Way Contract) $1,350,000 (1)
Eric Robinson (1 Way Contract) $1,150,000 (3)
Dryden Hunt (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Leonard $925,000 (2)
Cameron Hughes (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $775,000 (2)
Patrick Giles (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2038 : $112,100,000
Year 2039 : $81,150,000
Year 2040 : $72,600,000
Year 2041 : $44,750,000
Salary Average Commitment
Year 2038 : $35,393,750
Year 2039 : $24,525,000
Year 2040 : $18,625,000
Year 2041 : $14,043,750
Salary Cap with 1 Way Contract
Year 2038 : $108,750,000
Year 2039 : $78,600,000
Year 2040 : $71,600,000
Year 2041 : $43,750,000

Farm Players Salaries

Matvei Gridin $92,500 (2)
Seamus Casey $88,125 (1)
Jagger Firkus $88,125 (2)
Carson Rehkopf $88,125 (3)
Carter Mazur $83,750 (1)
Stanislav Svozil $82,500 (2)
Dylan Garand $79,375 (2)
Marshall Rifai $77,500 (3)
Clay Stevenson $77,500 (1)
Travis Mitchell $77,500 (2)
Ken Appleby (Out of Payroll) $76,250 (3)
Connor Clattenburg $75,000 (2)
Matthew Seminoff $70,625 (2)
Tyson Gross $70,000 (2)
Avery Hayes $70,000 (2)
Josh Samanski $70,000 (1)
Tim Washe $70,000 (1)
Trey Taylor $70,000 (1)
Mikulas Hovorka $70,000 (1)
Braeden Bowman $70,000 (1)
Viking Gustavsson-Nyberg $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2038 : $1,616,875
Year 2039 : $1,017,500
Year 2040 : $241,875
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,594,584
Year 2039 : $975,834
Year 2040 : $229,167
Year 2041 : $0

Ottawa Senators

Ottawa Senators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $223 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,075,700
Farm Players Total Salaries$1,886,562
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$664,387
Pro Estimated Expenses$75,075,731
Farm Remaining Season Days124
Farm Expenses Per Days$27,311
Farm Estimated Expenses$3,386,564
Estimated Season Expenses$78,462,295
Season Salary Cap$71,288,200
Estimate Under Maximum Salary Cap of $110,933,333$39,645,133
Estimate Over Minimum Salary Cap of $76,900,000 -$5,611,800
Current Bank Account$268,608,858
Projected Bank Account$190,146,563

Pro Players Salaries

Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
Philipp Grubauer (1 Way Contract) $6,500,000 (3)
Matt Dumba (1 Way Contract) $6,000,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (1)
Evander Kane (1 Way Contract) $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (3)
Alex Vlasic (1 Way Contract) $4,600,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,700 (2)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Joel Edmundson (1 Way Contract) $4,000,000 (2)
Ross Colton (1 Way Contract) $4,000,000 (1)
Nils Hoglander (1 Way Contract) $3,000,000 (5)
Cody Glass (1 Way Contract) $2,500,000 (2)
Ryan Poehling (1 Way Contract) $1,900,000 (1)
Isac Lundestrom $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,000,000 (3)
Max Jones (1 Way Contract) $1,000,000 (2)
Dysin Mayo (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $870,000 (1)
Dennis Hildeby (1 Way Contract) $845,000 (1)
Ty Nelson (1 Way Contract) $837,500 (1)
-1 Way Contract Salary Cap : $0
Jeffrey Viel $775,000 (3)
Dylan Gambrell $775,000 (3)
Dennis Cholowski $762,500 (1)
Nikita Grebenkin $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $73,075,700
Year 2039 : $55,360,700
Year 2040 : $28,800,000
Year 2041 : $3,000,000
Salary Average Commitment
Year 2038 : $43,462,083
Year 2039 : $35,906,250
Year 2040 : $22,000,000
Year 2041 : $700,000
Salary Cap with 1 Way Contract
Year 2038 : $71,288,196
Year 2039 : $55,360,700
Year 2040 : $28,800,000
Year 2041 : $3,000,000

Farm Players Salaries

Ben Meyers $125,000 (1)
David Reinbacher $100,000 (1)
Ben Danford $92,500 (3)
Brayden Yager $92,500 (2)
Easton Cowan $92,500 (2)
Filip Bystedt $92,500 (1)
Sam Rinzel $92,500 (2)
Xavier Simoneau $90,000 (1)
Ilya Nabokov $88,125 (2)
Evan Gardner $88,125 (3)
Hunter Drew $88,000 (1)
Florian Xhekaj $87,313 (1)
Jaydon Dureau $85,000 (1)
Aydar Suniev $83,750 (2)
Dans Locmelis $79,375 (1)
Gustav Olofsson $77,500 (1)
Jacob Julien $75,000 (2)
Sandis Vilmanis $75,000 (1)
Kyle Aucoin $70,625 (2)
Connor Kurth $70,625 (1)
Jackson Dorrington $70,625 (2)
Noah Beck $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,886,562
Year 2039 : $846,250
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,734,875
Year 2039 : $846,250
Year 2040 : $180,625
Year 2041 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $110 - 0 - 0.00%
Level 3: 2500 - $100 - 0 - 0.00%
Level 4: 4500 - $90 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$108,481,250
Farm Players Total Salaries$1,391,002
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$977,710
Pro Estimated Expenses$110,481,230
Farm Remaining Season Days124
Farm Expenses Per Days$17,669
Farm Estimated Expenses$2,190,956
Estimated Season Expenses$112,672,186
Season Salary Cap$108,481,250
Estimate Under Maximum Salary Cap of $110,933,333$2,452,083
Estimate Over Minimum Salary Cap of $76,900,000 $31,581,250
Current Bank Account$11,313,813
Projected Bank Account-$101,358,373

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,750,000 (5)
Patrik Laine (1 Way Contract) $8,700,000 (1)
Esa Lindell (1 Way Contract) $8,500,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (4)
Filip Hronek (1 Way Contract) $7,250,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (2)
Alex Killorn (1 Way Contract) $6,750,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Artem Zub (1 Way Contract) $5,350,000 (3)
Jean-Gabriel Pageau (1 Way Contract) $5,250,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (3)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Noah Juulsen (1 Way Contract) $2,850,000 (5)
Kiefer Sherwood (1 Way Contract) $2,600,000 (3)
Brett Howden (1 Way Contract) $2,500,000 (5)
Dylan Holloway (1 Way Contract) $2,300,000 (1)
Radek Faksa (1 Way Contract) $2,250,000 (4)
Ryan Donato (1 Way Contract) $2,000,000 (1)
Adam Gaudette (1 Way Contract) $2,000,000 (5)
Blake Lizotte (1 Way Contract) $1,850,000 (2)
Troy Stecher (1 Way Contract) $1,300,000 (5)
Logan O'Connor (1 Way Contract) $1,050,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (4)
Eric Comrie (1 Way Contract) $975,000 (1)
Connor Bedard (1 Way Contract) $950,000 (1)
Dillon Dube $881,250 (1)
Kailer Yamamoto (1 Way Contract) $775,000 (2)
Total Pro Players28
Salary Commitment
Year 2038 : $108,481,250
Year 2039 : $74,225,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000
Salary Average Commitment
Year 2038 : $76,859,250
Year 2039 : $56,950,000
Year 2040 : $54,400,000
Year 2041 : $39,000,000
Salary Cap with 1 Way Contract
Year 2038 : $108,481,250
Year 2039 : $74,225,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000

Farm Players Salaries

Ryan Mast $100,000 (4)
Jeremie Poirier $100,000 (4)
Danila Klimovich $100,000 (3)
Logan Shaw $100,000 (5)
Kevin Wall $94,002 (1)
Logan Mailloux $92,500 (1)
Marek Vanacker $92,500 (2)
Josh Bloom $83,750 (1)
Carson Wetsch $83,750 (2)
Martin Chromiak $82,000 (1)
Amir Miftakhov $80,000 (5)
Nathan Smith $80,000 (1)
Cameron Whitehead $79,375 (1)
Matthew Phillips $77,500 (2)
Blake Hillman $75,000 (2)
Alex Gagne $70,625 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,391,002
Year 2039 : $808,750
Year 2040 : $480,000
Year 2041 : $380,000
Salary Average Commitment
Year 2038 : $1,150,833
Year 2039 : $715,833
Year 2040 : $393,958
Year 2041 : $323,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $69 - 0 - 0.00%
Level 3: 2500 - $52 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $140 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$106,239,250
Farm Players Total Salaries$1,668,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$971,144
Pro Estimated Expenses$109,739,272
Farm Remaining Season Days124
Farm Expenses Per Days$21,519
Farm Estimated Expenses$2,668,356
Estimated Season Expenses$112,407,628
Season Salary Cap$106,239,250
Estimate Under Maximum Salary Cap of $110,933,333$4,694,083
Estimate Over Minimum Salary Cap of $76,900,000 $29,339,250
Current Bank Account$260,262,815
Projected Bank Account$147,855,187

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (2)
Aleksander Barkov (1 Way Contract) $10,000,000 (4)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
Brady Tkachuk (1 Way Contract) $8,200,000 (5)
Jake Sanderson (1 Way Contract) $8,000,000 (4)
Seth Jarvis $7,420,000 (5)
Martin Necas (1 Way Contract) $6,500,000 (1)
Joshua Morrissey (1 Way Contract) $6,250,000 (2)
Zach Hyman (1 Way Contract) $5,500,000 (3)
Nikita Zadorov (1 Way Contract) $5,000,000 (3)
Ian Cole (1 Way Contract) $2,800,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (1)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (3)
Bobby McMann (1 Way Contract) $1,500,000 (1)
Charles-Edouard D'Astous $1,000,000 (1)
Logan Cooley $950,000 (3)
Leo Carlsson $950,000 (2)
Brock Faber (1 Way Contract) $925,000 (1)
Wyatt Johnston $900,000 (1)
Emil Heineman $900,000 (1)
Lane Hutson $881,250 (1)
Lukas Dostal $813,000 (2)
Jalen Chatfield (1 Way Contract) $800,000 (4)
Evgeny Dadonov $700,000 (5)
Vincent Desharnais $700,000 (5)
Nick Seeler $700,000 (5)
Jet Greaves $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2038 : $106,239,250
Year 2039 : $87,633,000
Year 2040 : $58,520,000
Year 2041 : $36,520,000
Salary Average Commitment
Year 2038 : $31,453,750
Year 2039 : $19,160,000
Year 2040 : $9,587,500
Year 2041 : $6,150,000
Salary Cap with 1 Way Contract
Year 2038 : $106,239,250
Year 2039 : $87,633,000
Year 2040 : $58,520,000
Year 2041 : $36,520,000

Farm Players Salaries

Roby Jarventie $95,000 (2)
Kevin Korchinski $92,500 (4)
Dalibor Dvorsky $92,500 (2)
Mackie Samoskevich $92,500 (1)
Artyom Levshunov $92,500 (2)
Otto Stenberg $92,500 (3)
Jacob Gaucher $90,000 (2)
Marco Rossi $86,500 (1)
Joshua Roy $85,000 (4)
Ethan Del Mastro $79,375 (2)
Luke Haymes $70,000 (2)
Karsen Dorwart $70,000 (1)
Kai Uchacz $70,000 (2)
Max Lundgren $70,000 (5)
Jake Livanavage $70,000 (5)
Jarred Tinordi $70,000 (3)
Kevin Gravel $70,000 (2)
Alex Tracy $70,000 (5)
Sam Morton $70,000 (4)
Victor Ostman $70,000 (2)
Quinn Hutson $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,668,375
Year 2039 : $1,349,375
Year 2040 : $620,000
Year 2041 : $457,500
Salary Average Commitment
Year 2038 : $1,677,625
Year 2039 : $1,352,625
Year 2040 : $609,333
Year 2041 : $447,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $100 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,875,000
Farm Players Total Salaries$1,611,250
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$954,646
Pro Estimated Expenses$107,874,998
Farm Remaining Season Days124
Farm Expenses Per Days$13,800
Farm Estimated Expenses$1,711,200
Estimated Season Expenses$109,586,198
Season Salary Cap$98,425,000
Estimate Under Maximum Salary Cap of $110,933,333$12,508,333
Estimate Over Minimum Salary Cap of $76,900,000 $21,525,000
Current Bank Account$182,991,542
Projected Bank Account$73,405,344

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (4)
Quinn Hughes (1 Way Contract) $8,500,000 (4)
Owen Power (1 Way Contract) $8,350,000 (3)
Lucas Raymond (1 Way Contract) $8,075,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (5)
Kyle Connor (1 Way Contract) $7,200,000 (3)
Matthew Boldy $7,000,000 (1)
Dylan Samberg (1 Way Contract) $5,750,000 (5)
Trevor Zegras $5,750,000 (3)
William Eklund (1 Way Contract) $5,600,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (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 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Ville Heinola $1,200,000 (3)
Pavel Mintyukov (1 Way Contract) $1,200,000 (1)
James Hagens $925,000 (3)
Sam Dickinson $925,000 (3)
Will Smith $925,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (1)
Jakob Pelletier $875,000 (1)
Total Pro Players24
Salary Commitment
Year 2038 : $101,875,000
Year 2039 : $82,575,000
Year 2040 : $76,050,000
Year 2041 : $50,400,000
Salary Average Commitment
Year 2038 : $25,873,333
Year 2039 : $16,430,000
Year 2040 : $14,830,000
Year 2041 : $9,512,500
Salary Cap with 1 Way Contract
Year 2038 : $98,425,000
Year 2039 : $81,425,000
Year 2040 : $74,900,000
Year 2041 : $50,400,000

Farm Players Salaries

Nathan Noel $100,000 (1)
Jacob Ingham $100,000 (1)
Luke Prokop $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Mason Primeau $100,000 (1)
Josiah Slavin $100,000 (1)
Carter Yakemchuk $92,500 (3)
Nathan Villeneuve $88,125 (2)
Mads Sogaard $88,125 (1)
Jani Nyman $88,125 (3)
Angus Booth $79,375 (2)
Cooper Moore $75,000 (1)
Jared Davidson $75,000 (1)
Alex Bump $75,000 (2)
Zachary Gallant $70,000 (1)
Braden Doyle $70,000 (1)
Nolan Allan $70,000 (1)
Jackson Edward $70,000 (2)
Massimo Rizzo $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,611,250
Year 2039 : $493,125
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,422,376
Year 2039 : $512,376
Year 2040 : $183,417
Year 2041 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,285,774
Farm Players Total Salaries$1,642,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$807,839
Pro Estimated Expenses$91,285,807
Farm Remaining Season Days124
Farm Expenses Per Days$21,308
Farm Estimated Expenses$2,642,192
Estimated Season Expenses$93,927,999
Season Salary Cap$81,127,023
Estimate Under Maximum Salary Cap of $110,933,333$29,806,310
Estimate Over Minimum Salary Cap of $76,900,000 $4,227,023
Current Bank Account$287,407,069
Projected Bank Account$193,479,070

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Mika Zibanejad (1 Way Contract) $8,500,000 (1)
Kevin Hayes (1 Way Contract) $8,000,000 (3)
Andrei Kuzmenko (Out of Payroll) $7,500,000 (5)
Chris Kreider (1 Way Contract) $6,500,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (4)
Christopher Tanev $4,500,000 (2)
Patrick Kane (1 Way Contract) $4,000,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (1)
Dakota Joshua (1 Way Contract) $3,350,000 (1)
Dante Fabbro (1 Way Contract) $3,100,000 (2)
Tony DeAngelo (1 Way Contract) $3,000,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Dan Vladar (1 Way Contract) $2,200,000 (1)
Ilya Solovyov (1 Way Contract) $1,000,000 (4)
Jiri Kulich (1 Way Contract) $1,000,000 (3)
Tristan Luneau (1 Way Contract) $1,000,000 (4)
Porter Martone $925,000 (3)
Nils Aman (1 Way Contract) $883,750 (1)
-1 Way Contract Salary Cap : $0
Emmitt Finnie (1 Way Contract) $821,667 (3)
Nikita Nesterenko $787,500 (1)
MacKenzie Entwistle (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joel Nystrom $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $90,285,774
Year 2039 : $54,764,524
Year 2040 : $44,164,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $45,675,000
Year 2039 : $36,056,250
Year 2040 : $31,431,250
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $88,627,024
Year 2039 : $53,989,524
Year 2040 : $43,389,524
Year 2041 : $14,500,000

Farm Players Salaries

Remi Poirier $100,000 (3)
Mathias Laferriere $100,000 (1)
Ben Jones $100,000 (1)
Gavin Brindley $95,000 (3)
Liam Greentree $92,500 (3)
David Goyette $89,167 (1)
Matthew Maggio $87,000 (1)
Alexis Gendron $86,000 (3)
Phillip Kemp $85,250 (1)
Ben Hemmerling $82,111 (1)
Rory Kerins $77,500 (1)
Filip Engaras $77,000 (1)
Quinn Beauchesne $75,000 (3)
Charles-Alexis Legault $75,000 (1)
Josh Filmon $70,625 (1)
Domenic DiVincentiis $70,000 (2)
Dyllan Gill $70,000 (1)
Abram Wiebe $70,000 (2)
Logan Flodell $70,000 (1)
Tyler Angle $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,642,153
Year 2039 : $588,500
Year 2040 : $448,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,463,361
Year 2039 : $535,625
Year 2040 : $395,625
Year 2041 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$108,327,857
Farm Players Total Salaries$1,109,709
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$994,052
Pro Estimated Expenses$112,327,876
Farm Remaining Season Days124
Farm Expenses Per Days$25,078
Farm Estimated Expenses$3,109,672
Estimated Season Expenses$115,437,548
Season Salary Cap$102,317,856
Estimate Under Maximum Salary Cap of $110,933,333$8,615,477
Estimate Over Minimum Salary Cap of $76,900,000 $25,417,856
Current Bank Account$219,182,727
Projected Bank Account$103,745,179

Pro Players Salaries

Erik Karlsson (1 Way Contract) $10,000,000 (5)
Alex Ovechkin (1 Way Contract) $9,500,000 (2)
Brock Nelson (1 Way Contract) $7,500,000 (4)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Dylan Guenther (1 Way Contract) $7,142,857 (4)
Ryan Pulock (1 Way Contract) $6,150,000 (1)
Jordan Binnington (1 Way Contract) $6,000,000 (4)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Blake Coleman (1 Way Contract) $4,900,000 (2)
Ben Chiarot (1 Way Contract) $4,750,000 (2)
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (1)
Oskar Sundqvist (1 Way Contract) $4,000,000 (1)
J.J. Moser (1 Way Contract) $3,750,000 (1)
Stefan Noesen (1 Way Contract) $2,600,000 (1)
-1 Way Contract Salary Cap : $1,450,000
Anthony Stolarz (1 Way Contract) $2,500,000 (2)
Jesper Boqvist (1 Way Contract) $1,500,000 (3)
Noel Acciari (1 Way Contract) $1,200,000 (3)
Nico Daws $1,200,000 (3)
Zach Benson $950,000 (2)
Frank Nazar $925,000 (1)
Vyacheslav Buteyets (1 Way Contract) $875,000 (5)
-1 Way Contract Salary Cap : $0
Justin Sourdif (1 Way Contract) $825,000 (3)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (1)
Ronan Seeley (1 Way Contract) $810,000 (1)
-1 Way Contract Salary Cap : $0
Andreas Englund (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $775,000 (3)
James Hamblin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Alexander Petrovic $700,000 (1)
Total Pro Players31
Salary Commitment
Year 2038 : $108,327,857
Year 2039 : $79,092,857
Year 2040 : $43,067,857
Year 2041 : $36,767,857
Salary Average Commitment
Year 2038 : $70,689,108
Year 2039 : $56,889,108
Year 2040 : $29,846,250
Year 2041 : $24,300,000
Salary Cap with 1 Way Contract
Year 2038 : $102,317,856
Year 2039 : $75,817,856
Year 2040 : $40,567,856
Year 2041 : $35,892,856

Farm Players Salaries

Matvei Michkov $92,500 (1)
Oliver Kapanen $88,125 (1)
Evan Nause $86,417 (2)
Kirill Kudryavtsev $82,500 (1)
Vincent Iorio (Out of Payroll) $81,417 (2)
Ludvig Jansson $79,375 (2)
Cam Squires $79,375 (2)
Conner Roulette $79,375 (1)
Arthur Kaliyev $77,500 (2)
Jack Malone $77,500 (1)
Frederic Brunet $75,000 (1)
Fabian Wagner $70,625 (2)
Drew Commesso $70,000 (1)
Vitali Pinchuk $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2038 : $1,109,709
Year 2039 : $474,709
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,114,931
Year 2039 : $488,056
Year 2040 : $0
Year 2041 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 0 - 0.00%
Level 2: 6000 - $57 - 0 - 0.00%
Level 3: 2500 - $42 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $133 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,440,000
Farm Players Total Salaries$2,132,604
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$809,204
Pro Estimated Expenses$91,440,052
Farm Remaining Season Days124
Farm Expenses Per Days$25,263
Farm Estimated Expenses$3,132,612
Estimated Season Expenses$94,572,664
Season Salary Cap$85,490,000
Estimate Under Maximum Salary Cap of $110,933,333$25,443,333
Estimate Over Minimum Salary Cap of $76,900,000 $8,590,000
Current Bank Account$80,988,912
Projected Bank Account-$13,583,752

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (2)
Noah Hanifin (1 Way Contract) $7,350,000 (4)
John Gibson (1 Way Contract) $6,500,000 (2)
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (1)
Tristan Jarry (1 Way Contract) $5,400,000 (2)
Alexander Wennberg (1 Way Contract) $5,000,000 (2)
Brandon Tanev (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Nick Jensen (1 Way Contract) $4,500,000 (4)
Jake Middleton (1 Way Contract) $4,000,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (3)
Jack Quinn (1 Way Contract) $3,500,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (3)
Jack Drury (1 Way Contract) $1,800,000 (1)
Riley Stillman (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $350,000
Philippe Myers (1 Way Contract) $1,450,000 (2)
Sam Carrick $1,000,000 (1)
Samuel Poulin $1,000,000 (1)
Nick Cousins (1 Way Contract) $925,000 (3)
Jimmy Snuggerud $925,000 (2)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (2)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Dillon Hamaliuk $790,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $87,440,000
Year 2039 : $71,750,000
Year 2040 : $33,525,000
Year 2041 : $11,850,000
Salary Average Commitment
Year 2038 : $42,256,608
Year 2039 : $33,575,358
Year 2040 : $25,550,000
Year 2041 : $5,425,000
Salary Cap with 1 Way Contract
Year 2038 : $85,490,000
Year 2039 : $70,950,000
Year 2040 : $33,525,000
Year 2041 : $11,850,000

Farm Players Salaries

Ronnie Attard $100,000 (1)
Serron Noel $100,000 (1)
Cole Fraser $99,825 (1)
Michael Pezzetta $89,650 (1)
Isaac Ratcliffe $89,650 (1)
Colin Ralph $88,125 (3)
Kalle Vaisanen $87,313 (1)
Ethan Cardwell (Out of Payroll) $87,313 (1)
Keean Washkurak $86,250 (2)
Jimmy Huntington $85,250 (1)
Alexander Nylander $85,250 (1)
Pavel Moysevich $83,750 (3)
Miko Matikka $83,750 (2)
Tomas Hamara $83,750 (2)
Yegor Sidorov $83,750 (2)
Jake Boltmann $83,750 (1)
Jackson Parsons $82,917 (3)
Jakub Skarek $82,500 (1)
Caedan Bankier $80,000 (1)
Travis Hayes $79,375 (3)
Sergei Murashov $79,375 (2)
Cameron Berg $79,375 (1)
Josh Davies $77,688 (1)
Justin Ertel $77,000 (1)
Bryce McConnell-Barker $77,000 (1)
Total Farm Players25
Salary Commitment
Year 2038 : $2,132,604
Year 2039 : $751,042
Year 2040 : $334,167
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,880,667
Year 2039 : $737,542
Year 2040 : $334,167
Year 2041 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $30 - 0 - 0.00%
Luxury : 1500 - $175 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$115,132,500
Farm Players Total Salaries$1,332,417
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$1,071,969
Pro Estimated Expenses$121,132,497
Farm Remaining Season Days124
Farm Expenses Per Days$38,971
Farm Estimated Expenses$4,832,404
Estimated Season Expenses$125,964,901
Season Salary Cap$110,782,496
Estimate Under Maximum Salary Cap of $110,933,333$150,837
Estimate Over Minimum Salary Cap of $76,900,000 $33,882,496
Current Bank Account$139,395,073
Projected Bank Account$13,430,172

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (3)
Seth Jones (1 Way Contract) $9,500,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (1)
Jeremy Swayman (1 Way Contract) $8,250,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Joshua Norris (1 Way Contract) $7,950,000 (1)
John-Jason Peterka (1 Way Contract) $7,700,000 (5)
Ryan McDonagh (1 Way Contract) $7,200,000 (3)
Chandler Stephenson (1 Way Contract) $6,250,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Kevin Bahl (1 Way Contract) $5,350,000 (5)
Cam York (1 Way Contract) $5,150,000 (5)
Sam Malinski (1 Way Contract) $4,750,000 (5)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
William Borgen (1 Way Contract) $4,100,000 (4)
James Reimer (1 Way Contract) $1,150,000 (3)
Dennis Gilbert (1 Way Contract) $975,000 (4)
-1 Way Contract Salary Cap : $0
Maxim Shabanov (1 Way Contract) $975,000 (1)
Clark Bishop (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Christian Wolanin (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo (1 Way Contract) $875,000 (3)
Arttu Hyry (1 Way Contract) $870,000 (2)
Tanner Laczynski (1 Way Contract) $775,000 (1)
Jacob Moverare (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Hryckowian $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2038 : $115,132,500
Year 2039 : $78,582,500
Year 2040 : $75,887,500
Year 2041 : $44,412,500
Salary Average Commitment
Year 2038 : $50,875,000
Year 2039 : $26,650,000
Year 2040 : $24,125,000
Year 2041 : $8,875,000
Salary Cap with 1 Way Contract
Year 2038 : $110,782,504
Year 2039 : $75,782,504
Year 2040 : $74,912,504
Year 2041 : $43,437,500

Farm Players Salaries

Ethan Samson $100,000 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Trey Augustine $88,125 (3)
Matyas Sapovaliv $88,125 (1)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander $85,500 (1)
William Lockwood $85,250 (1)
Maxim Barbashev $77,500 (1)
Brandon Scanlin $77,500 (1)
Cedric Pare $77,500 (1)
Matt Luff $77,500 (1)
Gunnarwolfe Fontaine $77,500 (1)
Noah Powell $70,000 (1)
Anri Ravinskis $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,332,417
Year 2039 : $273,125
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,255,000
Year 2039 : $260,000
Year 2040 : $167,500
Year 2041 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 0 - 0.00%
Level 2: 6000 - $80 - 0 - 0.00%
Level 3: 2500 - $55 - 0 - 0.00%
Level 4: 4500 - $35 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$109,890,334
Farm Players Total Salaries$718,750
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$1,025,578
Pro Estimated Expenses$115,890,314
Farm Remaining Season Days124
Farm Expenses Per Days$21,925
Farm Estimated Expenses$2,718,700
Estimated Season Expenses$118,609,014
Season Salary Cap$99,550,328
Estimate Under Maximum Salary Cap of $110,933,333$11,383,005
Estimate Over Minimum Salary Cap of $76,900,000 $22,650,328
Current Bank Account$71,929,843
Projected Bank Account-$46,679,171

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (3)
Dougie Hamilton (1 Way Contract) $8,750,000 (4)
Steven Stamkos (1 Way Contract) $8,000,000 (4)
J.T. Miller (1 Way Contract) $8,000,000 (1)
Alex DeBrincat (1 Way Contract) $7,875,000 (2)
Devon Toews (1 Way Contract) $7,250,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (3)
Mackenzie Blackwood (1 Way Contract) $5,250,000 (5)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Philip Broberg (1 Way Contract) $4,600,000 (3)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (5)
Brian Dumoulin (1 Way Contract) $4,000,000 (3)
Lars Eller (1 Way Contract) $3,500,000 (3)
Taylor Hall (1 Way Contract) $3,166,667 (4)
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
Arvid Soderblom (1 Way Contract) $2,750,000 (4)
Semyon Varlamov (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Justin Danforth (1 Way Contract) $1,667,000 (4)
Mark Kastelic (1 Way Contract) $1,566,667 (4)
Mike Reilly (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Darren Raddysh (1 Way Contract) $975,000 (2)
Travis Dermott (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Glenn Gawdin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $800,000 (2)
Laurent Dauphin (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Declan Carlile (1 Way Contract) $775,000 (2)
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Sean Day (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2038 : $109,890,334
Year 2039 : $93,250,334
Year 2040 : $81,225,334
Year 2041 : $36,300,334
Salary Average Commitment
Year 2038 : $58,604,500
Year 2039 : $48,954,500
Year 2040 : $44,229,500
Year 2041 : $29,367,000
Salary Cap with 1 Way Contract
Year 2038 : $99,550,328
Year 2039 : $87,950,336
Year 2040 : $77,525,336
Year 2041 : $35,400,336

Farm Players Salaries

Owen Pickering $92,500 (1)
Jacob Fowler $83,750 (2)
Ryan Francis $80,000 (1)
Boris Katchouk $77,500 (1)
Mason Millman $77,500 (1)
Carson Focht $77,500 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (1)
Niilopekka Muhonen $75,000 (3)
Total Farm Players9
Salary Commitment
Year 2038 : $718,750
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $717,500
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $74 - 0 - 0.00%
Level 3: 2500 - $60 - 0 - 0.00%
Level 4: 4500 - $35 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$98,492,850
Farm Players Total Salaries$2,307,650
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$924,715
Pro Estimated Expenses$104,492,795
Farm Remaining Season Days124
Farm Expenses Per Days$34,739
Farm Estimated Expenses$4,307,636
Estimated Season Expenses$108,800,431
Season Salary Cap$96,192,848
Estimate Under Maximum Salary Cap of $110,933,333$14,740,485
Estimate Over Minimum Salary Cap of $76,900,000 $19,292,848
Current Bank Account$104,789,085
Projected Bank Account-$4,011,346

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (3)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Matty Beniers $7,142,850 (3)
Ryan Suter (1 Way Contract) $7,000,000 (2)
Adin Hill (1 Way Contract) $6,250,000 (4)
Jeff Petry (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Alexander Kerfoot (1 Way Contract) $5,000,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Jeff Skinner (1 Way Contract) $4,250,000 (4)
-1 Way Contract Salary Cap : $3,100,000
Matthew Nieto $2,500,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (1)
Kent Johnson (1 Way Contract) $1,800,000 (3)
-1 Way Contract Salary Cap : $650,000
Alexey Toropchenko $1,700,000 (2)
Jordan Spence (1 Way Contract) $1,000,000 (2)
Jordan Harris $925,000 (2)
Denton Mateychuk $925,000 (2)
Parker Kelly (1 Way Contract) $825,000 (3)
Total Pro Players21
Salary Commitment
Year 2038 : $98,492,850
Year 2039 : $91,442,850
Year 2040 : $62,892,850
Year 2041 : $28,750,000
Salary Average Commitment
Year 2038 : $39,943,750
Year 2039 : $38,181,250
Year 2040 : $19,637,500
Year 2041 : $14,987,500
Salary Cap with 1 Way Contract
Year 2038 : $96,192,848
Year 2039 : $89,142,848
Year 2040 : $60,592,848
Year 2041 : $27,600,000

Farm Players Salaries

Ryan Suzuki $100,000 (1)
Cole Schwindt $100,000 (2)
Connor Zary $100,000 (1)
Joel Blomqvist $92,500 (2)
Ben Kindel $92,500 (3)
Isaak Phillips $92,500 (3)
Jean-Luc Foudy $92,500 (1)
Danila Yurov $92,500 (2)
Liam Ohgren $92,500 (1)
Eemil Viro $92,125 (1)
Ryan Greene $88,125 (1)
Francesco Pinelli $88,125 (2)
William Villeneuve $87,400 (1)
Dmitri Kuzmin $83,750 (2)
Devin Kaplan $83,750 (2)
Adam Engstrom $83,750 (2)
Redmond Savage $79,375 (2)
Zayde Wisdom $79,375 (2)
Stephen Halliday $79,375 (2)
Jakub Demek $79,375 (2)
Amadeus Lombardi $79,375 (1)
Tanner Dickinson $79,375 (1)
Gavin White $79,375 (2)
Ole Julian Bjorgvik Holm $75,000 (1)
Jacob Melanson $75,000 (2)
Carl Lindbom $70,000 (2)
Ben McCartney $70,000 (2)
Total Farm Players27
Salary Commitment
Year 2038 : $2,307,650
Year 2039 : $1,421,250
Year 2040 : $185,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $2,110,376
Year 2039 : $1,324,126
Year 2040 : $183,417
Year 2041 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $30 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,425,000
Farm Players Total Salaries$1,991,967
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days113
Pro Expenses Per Days$800,221
Pro Estimated Expenses$90,424,973
Farm Remaining Season Days124
Farm Expenses Per Days$24,129
Farm Estimated Expenses$2,991,996
Estimated Season Expenses$93,416,969
Season Salary Cap$82,062,500
Estimate Under Maximum Salary Cap of $110,933,333$28,870,833
Estimate Over Minimum Salary Cap of $76,900,000 $5,162,500
Current Bank Account$45,043,108
Projected Bank Account-$48,373,861

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Mikael Granlund (1 Way Contract) $10,000,000 (4)
Jamie Benn (1 Way Contract) $9,500,000 (1)
Ryan O'Reilly (1 Way Contract) $8,700,000 (4)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (3)
Jason Zucker (1 Way Contract) $6,000,000 (1)
Josh Manson (1 Way Contract) $4,500,000 (3)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (3)
Andrew Peeke $2,750,000 (1)
Ty Emberson (1 Way Contract) $2,000,000 (4)
Brandon Bussi (1 Way Contract) $1,900,000 (3)
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Daniil But $925,000 (2)
Nate Schmidt (1 Way Contract) $900,000 (1)
Uvis Balinskis (1 Way Contract) $875,000 (2)
A.J. Greer $850,000 (1)
Curtis Douglas $850,000 (2)
Spencer Stastney $825,000 (3)
Parker Ford $812,500 (2)
Joey Anderson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jeff Malott (1 Way Contract) $800,000 (5)
Jansen Harkins (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Colten Ellis (1 Way Contract) $775,000 (3)
William Lagesson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (2)
Oskar Back $775,000 (1)
Max Crozier $775,000 (3)
Jonah Gadjovich $775,000 (3)
Total Pro Players29
Salary Commitment
Year 2038 : $84,425,000
Year 2039 : $51,087,500
Year 2040 : $46,050,000
Year 2041 : $21,500,000
Salary Average Commitment
Year 2038 : $67,656,250
Year 2039 : $46,481,250
Year 2040 : $41,600,000
Year 2041 : $21,500,000
Salary Cap with 1 Way Contract
Year 2038 : $82,062,504
Year 2039 : $50,287,500
Year 2040 : $46,050,000
Year 2041 : $21,500,000

Farm Players Salaries

Cam Dineen $93,775 (1)
Nate Danielson $92,500 (2)
Eduard Sale $92,500 (2)
Theo Lindstein $92,500 (2)
Lenni Hameenaho $88,125 (2)
Carson Bjarnason $88,125 (2)
Blade Jenkins $84,700 (1)
Jordan Sambrook $84,700 (1)
Ilya Protas $83,750 (2)
Noel Nordh $83,750 (2)
Coulson Pitre $83,750 (3)
Sawyer Mynio $80,667 (3)
Luca Pinelli $79,375 (2)
Luca Cagnoni $79,375 (2)
Ruslan Khazheyev $75,000 (2)
Thomas Milic $75,000 (1)
Matyas Melovsky $70,625 (2)
Tuomas Uronen $70,625 (2)
Loke Johansson $70,625 (2)
Trent Swick $70,625 (2)
Hunter St. Martin $70,625 (3)
Austin Roest $70,625 (2)
Dylan Roobroeck $70,625 (2)
Maros Jedlicka $70,000 (1)
Jake Schmaltz $70,000 (1)
Total Farm Players25
Salary Commitment
Year 2038 : $1,991,967
Year 2039 : $1,513,792
Year 2040 : $235,042
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,950,334
Year 2039 : $1,530,334
Year 2040 : $239,750
Year 2041 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $110,933,333
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $247,928,422 $88,555,832 $22,377,501 $11,655,832 $1,553,217 $8,446,783 251843
Boston Bruins $323,497,009 $107,246,947 $3,686,386 $30,346,947 $1,810,125 $8,189,875 262147
Buffalo Sabres $84,218,361 $104,419,104 $6,514,229 $27,519,104 $965,225 $9,034,775 301242
Calgary Flames $158,256,372 $92,851,664 $18,081,669 $15,951,664 $1,674,750 $8,325,250 282048
Carolina Hurricanes $230,901,482 $99,575,000 $11,358,333 $22,675,000 $1,617,925 $8,382,075 242044
Chicago Blackhawks $106,343,127 $81,642,504 $29,290,829 $4,742,504 $1,483,325 $8,516,675 291847
Colorado Avalanche $236,896,582 $103,934,000 $6,999,333 $27,034,000 $1,934,877 $8,065,123 242246
Columbus Blue Jackets $150,263,332 $86,845,192 $24,088,141 $9,945,192 $1,636,325 $8,363,675 301949
Dallas Stars $75,078,862 $87,244,144 $23,689,189 $10,344,144 $2,039,059 $7,960,941 292554
Detroit Red Wings $143,026,599 $95,665,000 $15,268,333 $18,765,000 $1,900,900 $8,099,100 272451
Edmonton Oilers $195,861,330 $98,840,000 $12,093,333 $21,940,000 $1,446,813 $8,553,187 281846
Florida Panthers $153,384,928 $102,225,000 $8,708,333 $25,325,000 $1,322,937 $8,677,063 281644
Los Angeles Kings $114,267,037 $106,900,000 $4,033,333 $30,000,000 $1,511,800 $8,488,200 272047
Minnesota Wild $166,617,182 $87,405,840 $23,527,493 $10,505,840 $1,923,457 $8,076,543 322254
Montreal Canadiens $139,977,327 $108,447,500 $2,485,833 $31,547,500 $1,256,375 $8,743,625 311546
Nashville Predators $204,515,393 $85,177,504 $25,755,829 $8,277,504 $1,439,250 $8,560,750 341751
New Jersey Devils $160,498,593 $92,520,832 $18,412,501 $15,620,832 $1,330,623 $8,669,377 381654
New York Islanders $130,014,923 $79,207,504 $31,725,829 $2,307,504 $1,487,320 $8,512,680 331851
New York Rangers $298,418,330 $108,750,000 $2,183,333 $31,850,000 $1,540,625 $8,459,375 252146
Ottawa Senators $268,608,858 $71,288,200 $39,645,133 -$5,611,800 $1,886,562 $8,113,438 252247
Philadelphia Flyers $11,313,813 $108,481,250 $2,452,083 $31,581,250 $1,391,002 $8,608,998 281644
Pittsburgh Penguins $260,262,815 $106,239,250 $4,694,083 $29,339,250 $1,668,375 $8,331,625 282149
San Jose Sharks $182,991,542 $98,425,000 $12,508,333 $21,525,000 $1,611,250 $8,388,750 241943
St. Louis Blues $287,407,069 $81,127,023 $29,806,310 $4,227,023 $1,642,153 $8,357,847 252045
Tampa Bay Lightning $219,182,727 $102,317,856 $8,615,477 $25,417,856 $1,028,292 $8,971,708 311445
Toronto Maple Leafs $80,988,912 $85,490,000 $25,443,333 $8,590,000 $2,045,292 $7,954,708 252550
Utah Mammoth $139,395,073 $110,782,496 $150,837 $33,882,496 $1,332,417 $8,667,583 261642
Vancouver Canucks $71,929,843 $99,550,328 $11,383,005 $22,650,328 $718,750 $9,281,250 34943
Washington Capitals $104,789,085 $96,192,848 $14,740,485 $19,292,848 $2,307,650 $7,692,350 212748
Winnipeg Jets $45,043,108 $82,062,500 $28,870,833 $5,162,500 $1,991,967 $8,008,033 292554