Login

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8000 - $102 - 8 000 - 100,00%
Level 2: 4000 - $60 - 3 864 - 96,60%
Level 3: 5000 - $42 - 4 944 - 98,88%
Level 4: 2000 - $30 - 1 928 - 96,40%
Luxury : 1000 - $206 - 972 - 97,18%
Total Capacity :20000
Team Popularity : 125,00%

Income

Home Games Left24
Average Attendance - %19 708 - 98,54%
Average Income per Game$1,570,758
Year to Date Revenue$26,702,890

Expense

Pro Players Total Salaries$71,600,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$23,808,125
Farm Year To Date Expenses$765,125
Pro Salary Cap To Date$23,775,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,698,198
Pro Remaining Season Days107
Pro Expenses Per Days$448,125
Pro Estimated Expenses$47,949,375
Farm Remaining Season Days107
Farm Expenses Per Days$14,875
Farm Estimated Expenses$1,591,625
Estimated Season Expenses$49,541,000
Estimated Season Salary Cap$72,357,500
Estimate Under Maximum Salary Cap of $74,000,000$1,642,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,357,500
Current Bank Account$16,801,660
Projected Bank Account$4,958,858

Pro Players Salaries

Artemi Panarin $8,300,000 (3)
-Salary Remaining : $5,550,625
Sean Couturier $7,300,000 (1)
-Salary Remaining : $4,881,875
Cale Makar $7,000,000 (1)
-Salary Remaining : $4,681,250
Mathew Barzal $6,000,000 (1)
-Salary Remaining : $4,012,500
Charlie McAvoy $5,700,000 (2)
-Salary Remaining : $3,811,875
Thatcher Demko $5,000,000 (5)
-Salary Remaining : $3,343,750
Anthony Cirelli $3,900,000 (1)
-Salary Remaining : $2,608,125
Stuart Skinner $3,800,000 (3)
-Salary Remaining : $2,541,250
Blake Coleman $3,600,000 (3)
-Salary Remaining : $2,407,500
Mark Stone $3,300,000 (1)
-Salary Remaining : $2,206,875
Ryan Lindgren $3,200,000 (2)
-Salary Remaining : $2,140,000
Sean Monahan $3,000,000 (2)
-Salary Remaining : $2,006,250
Ross Colton $2,700,000 (3)
-Salary Remaining : $1,805,625
Tyson Jost $1,600,000 (2)
-Salary Remaining : $1,070,000
Jordan Harris $1,600,000 (1)
-Salary Remaining : $1,070,000
Danton Heinen $1,300,000 (2)
-Salary Remaining : $869,375
Michael Eyssimont $1,300,000 (3)
-Salary Remaining : $869,375
Justin Brazeau $1,200,000 (1)
-Salary Remaining : $802,500
Wyatt Kaiser $900,000 (2)
-Salary Remaining : $601,875
Brock Faber $900,000 (2)
-Salary Remaining : $601,875
Total Pro Players20
Salary Commitment
Year 24 : $71,600,000
Year 25 : $41,300,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $71,600,000
Year 25 : $41,300,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $71,600,000
Year 25 : $41,300,000
Year 26 : $24,700,000
Year 27 : $5,000,000

Farm Players Salaries

Oscar Dansk $120,000 (2)
Salary Remaining : $80,250
Nick DeSimone $120,000 (2)
Salary Remaining : $80,250
Ben Hutton $120,000 (2)
Salary Remaining : $80,250
Connor Carrick $120,000 (2)
Salary Remaining : $80,250
Matt Tomkins $120,000 (2)
Salary Remaining : $80,250
Kevin Connauton $110,000 (2)
Salary Remaining : $73,563
Jack St. Ivany $100,000 (1)
Salary Remaining : $66,875
Tyler Wotherspoon $100,000 (1)
Salary Remaining : $66,875
Marc Del Gaizo $100,000 (1)
Salary Remaining : $66,875
Cam Dineen $100,000 (2)
Salary Remaining : $66,875
Glenn Gawdin $90,000 (1)
Salary Remaining : $60,188
Jack Ahcan $90,000 (1)
Salary Remaining : $60,188
Adam Gaudette $90,000 (1)
Salary Remaining : $60,188
Nathan Smith $90,000 (2)
Salary Remaining : $60,188
Dustin Wolf $90,000 (2)
Salary Remaining : $60,188
Marc McLaughlin $80,000 (1)
Salary Remaining : $53,500
Nick Abruzzese $80,000 (2)
Salary Remaining : $53,500
Jack Studnicka $80,000 (1)
Salary Remaining : $53,500
Cole Guttman $80,000 (1)
Salary Remaining : $53,500
Aidan McDonough $80,000 (1)
Salary Remaining : $53,500
Cole Koepke $80,000 (1)
Salary Remaining : $53,500
Matthew Phillips $80,000 (1)
Salary Remaining : $53,500
Kole Lind $70,000 (1)
Salary Remaining : $46,813
Brendan Perlini $50,000 (2)
Salary Remaining : $33,438
Georgii Merkulov $40,000 (1)
Salary Remaining : $26,750
Brad Morrison $10,000 (4)
Salary Remaining : $6,688
Scott Walford $10,000 (10)
Salary Remaining : $6,688
Brady Gilmour $10,000 (10)
Salary Remaining : $6,688
Matt Brassard $10,000 (9)
Salary Remaining : $6,688
Connor McClennon $10,000 (9)
Salary Remaining : $6,688
Carson Focht $10,000 (6)
Salary Remaining : $6,688
Ben Brinkman $10,000 (9)
Salary Remaining : $6,688
Collin Adams $10,000 (7)
Salary Remaining : $6,688
Sean Behrens $10,000 (9)
Salary Remaining : $6,688
Lucas Edmonds $10,000 (8)
Salary Remaining : $6,688
Total Farm Players35
Salary Commitment
Year 24 : $2,380,000
Year 25 : $1,220,000
Year 26 : $100,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $2,380,000
Year 25 : $1,220,000
Year 26 : $100,000
Year 27 : $100,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $100 - 7 889 - 98,61%
Level 2: 4000 - $59 - 3 936 - 98,40%
Level 3: 5000 - $40 - 4 889 - 97,77%
Level 4: 2000 - $30 - 1 959 - 97,93%
Luxury : 1000 - $202 - 980 - 98,02%
Total Capacity :20000
Team Popularity : 105,00%

Income

Home Games Left27
Average Attendance - %19 652 - 98,26%
Average Income per Game$1,517,610
Year to Date Revenue$21,246,545

Expense

Pro Players Total Salaries$62,000,000
Farm Players Total Salaries$710,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,570,625
Farm Year To Date Expenses$235,214
Pro Salary Cap To Date$20,537,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,975,480
Pro Remaining Season Days107
Pro Expenses Per Days$388,125
Pro Estimated Expenses$41,529,375
Farm Remaining Season Days107
Farm Expenses Per Days$4,438
Farm Estimated Expenses$474,866
Estimated Season Expenses$42,004,241
Estimated Season Salary Cap$62,000,000
Estimate Under Maximum Salary Cap of $74,000,000$12,000,000
Estimate Over Minimum Salary Cap of $44,000,000 $18,000,000
Current Bank Account$26,231,852
Projected Bank Account$25,203,091

Pro Players Salaries

Jake Guentzel $6,700,000 (3)
-Salary Remaining : $4,480,625
MacKenzie Weegar $5,500,000 (1)
-Salary Remaining : $3,678,125
Brayden Schenn $4,900,000 (3)
-Salary Remaining : $3,276,875
Philipp Kurashev $4,600,000 (2)
-Salary Remaining : $3,076,250
Mikhail Sergachev $4,500,000 (1)
-Salary Remaining : $3,009,375
Dmitry Orlov $3,700,000 (3)
-Salary Remaining : $2,474,375
Brandon Carlo $3,700,000 (1)
-Salary Remaining : $2,474,375
Rickard Rakell $3,500,000 (1)
-Salary Remaining : $2,340,625
Charlie Lindgren $3,500,000 (5)
-Salary Remaining : $2,340,625
Alexandre Carrier $2,800,000 (1)
-Salary Remaining : $1,872,500
Alexander Wennberg $2,700,000 (1)
-Salary Remaining : $1,805,625
Casey Cizikas $2,100,000 (2)
-Salary Remaining : $1,404,375
Eric Robinson $2,000,000 (2)
-Salary Remaining : $1,337,500
Karel Vejmelka $1,900,000 (3)
-Salary Remaining : $1,270,625
Luke Hughes $1,800,000 (3)
-Salary Remaining : $1,203,750
Byron Froese $1,200,000 (1)
-Salary Remaining : $802,500
Mattias Janmark $1,200,000 (3)
-Salary Remaining : $802,500
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $802,500
Arber Xhekaj $1,200,000 (1)
-Salary Remaining : $802,500
Emil Bemstrom $1,200,000 (1)
-Salary Remaining : $802,500
Derek Ryan $900,000 (1)
-Salary Remaining : $601,875
Riley Nash $700,000 (2)
-Salary Remaining : $468,125
Charles Hudon $500,000 (2)
-Salary Remaining : $334,375
Total Pro Players23
Salary Commitment
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000

Farm Players Salaries

Dylan McIlrath $100,000 (2)
Salary Remaining : $66,875
Corey Schueneman $80,000 (1)
Salary Remaining : $53,500
Sam Poulin $70,000 (2)
Salary Remaining : $46,813
Gerry Mayhew $60,000 (2)
Salary Remaining : $40,125
Jiri Patera $60,000 (1)
Salary Remaining : $40,125
Cal O'Reilly $60,000 (2)
Salary Remaining : $40,125
Steven Fogarty $60,000 (2)
Salary Remaining : $40,125
Gabriel Bourque $50,000 (2)
Salary Remaining : $33,438
Curtis Hall $10,000 (7)
Salary Remaining : $6,688
Oskar Back $10,000 (7)
Salary Remaining : $6,688
Calle Sjalin $10,000 (9)
Salary Remaining : $6,688
Cole Krygier $10,000 (9)
Salary Remaining : $6,688
Chase Priskie $10,000 (5)
Salary Remaining : $6,688
Dean Stewart $10,000 (7)
Salary Remaining : $6,688
Tyler Brennan $10,000 (9)
Salary Remaining : $6,688
David Cotton $10,000 (7)
Salary Remaining : $6,688
Jan Mysak $10,000 (7)
Salary Remaining : $6,688
Garin Bjorklund $10,000 (6)
Salary Remaining : $6,688
Vasily Ponomarev $10,000 (7)
Salary Remaining : $6,688
Brandon Kruse $10,000 (8)
Salary Remaining : $6,688
Matthew Seminoff $10,000 (9)
Salary Remaining : $6,688
Nick Leivermann $10,000 (9)
Salary Remaining : $6,688
Maxim Groshev $10,000 (9)
Salary Remaining : $6,688
Jeremy Hanzel $10,000 (10)
Salary Remaining : $6,688
Layton Ahac $10,000 (7)
Salary Remaining : $6,688
Total Farm Players25
Salary Commitment
Year 24 : $710,000
Year 25 : $570,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $710,000
Year 25 : $570,000
Year 26 : $170,000
Year 27 : $170,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $100 - 6 871 - 85,89%
Level 2: 4000 - $60 - 3 271 - 81,76%
Level 3: 5000 - $40 - 4 142 - 82,83%
Level 4: 2000 - $30 - 1 802 - 90,11%
Luxury : 1000 - $200 - 880 - 87,97%
Total Capacity :20000
Team Popularity : 92,00%

Income

Home Games Left27
Average Attendance - %16 965 - 84,83%
Average Income per Game$1,327,227
Year to Date Revenue$18,581,175

Expense

Pro Players Total Salaries$46,100,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$15,260,625
Farm Year To Date Expenses$213,245
Pro Salary Cap To Date$14,830,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,835,123
Pro Remaining Season Days107
Pro Expenses Per Days$288,750
Pro Estimated Expenses$30,896,250
Farm Remaining Season Days107
Farm Expenses Per Days$4,562
Farm Estimated Expenses$488,134
Estimated Season Expenses$31,384,384
Estimated Season Salary Cap$50,856,875
Estimate Under Maximum Salary Cap of $74,000,000$23,143,125
Estimate Over Minimum Salary Cap of $44,000,000 $6,856,875
Current Bank Account$27,909,041
Projected Bank Account$32,359,780

Pro Players Salaries

Andre Burakovsky $5,000,000 (2)
-Salary Remaining : $3,343,750
Casey Mittelstadt $4,500,000 (3)
-Salary Remaining : $3,009,375
Ukko-Pekka Luukkonen $3,700,000 (2)
-Salary Remaining : $2,474,375
Petr Mrazek $3,500,000 (3)
-Salary Remaining : $2,340,625
Zac Jones $3,200,000 (1)
-Salary Remaining : $2,140,000
Shane Pinto $3,100,000 (1)
-Salary Remaining : $2,073,125
Darren Raddysh $2,600,000 (3)
-Salary Remaining : $1,738,750
Simon Benoit $2,500,000 (2)
-Salary Remaining : $1,671,875
Vladislav Namestnikov $2,400,000 (3)
-Salary Remaining : $1,605,000
Tommy Novak $2,100,000 (4)
-Salary Remaining : $1,404,375
Brendan Gallagher $2,000,000 (1)
-Salary Remaining : $1,337,500
William Carrier $1,500,000 (2)
-Salary Remaining : $1,003,125
Nick Foligno $1,500,000 (3)
-Salary Remaining : $1,003,125
David Jiricek $1,300,000 (3)
-Salary Remaining : $869,375
Chris Driedger (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Cameron Atkinson $1,200,000 (2)
-Salary Remaining : $802,500
Philip Broberg $1,000,000 (1)
-Salary Remaining : $668,750
Declan Chisholm $900,000 (1)
-Salary Remaining : $601,875
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $601,875
Jesse Puljujarvi $900,000 (1)
-Salary Remaining : $601,875
Alex Barre-Boulet $700,000 (1)
-Salary Remaining : $468,125
Nolan Allan $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players22
Salary Commitment
Year 24 : $46,100,000
Year 25 : $33,000,000
Year 26 : $17,900,000
Year 27 : $2,100,000
Salary Average Commitment
Year 24 : $46,100,000
Year 25 : $33,000,000
Year 26 : $17,900,000
Year 27 : $2,100,000
Salary Cap with 1 Way Contract
Year 24 : $44,900,000
Year 25 : $31,800,000
Year 26 : $17,900,000
Year 27 : $2,100,000

Farm Players Salaries

Zack Bolduc $90,000 (3)
Salary Remaining : $60,188
Zach Dean $80,000 (3)
Salary Remaining : $53,500
Ryan Winterton $80,000 (3)
Salary Remaining : $53,500
Waltteri Merela $70,000 (2)
Salary Remaining : $46,813
Jean-Luc Foudy $60,000 (2)
Salary Remaining : $40,125
Linus Karlsson $60,000 (1)
Salary Remaining : $40,125
Emil Andrae $40,000 (1)
Salary Remaining : $26,750
Samuel Helenius $40,000 (1)
Salary Remaining : $26,750
Filip Bystedt $10,000 (10)
Salary Remaining : $6,688
Etienne Morin $10,000 (10)
Salary Remaining : $6,688
Jorian Donovan $10,000 (10)
Salary Remaining : $6,688
Victor Brattstrom $10,000 (7)
Salary Remaining : $6,688
Niklas Kokko $10,000 (10)
Salary Remaining : $6,688
Tristan Luneau $10,000 (10)
Salary Remaining : $6,688
Colby Barlow $10,000 (10)
Salary Remaining : $6,688
Noah Ostlund $10,000 (10)
Salary Remaining : $6,688
Reilly Walsh $10,000 (6)
Salary Remaining : $6,688
Kyle Jackson $10,000 (10)
Salary Remaining : $6,688
William Stromgren $10,000 (10)
Salary Remaining : $6,688
Daylan Kuefler $10,000 (10)
Salary Remaining : $6,688
Lukas Cormier $10,000 (9)
Salary Remaining : $6,688
Mathias Laferriere $10,000 (8)
Salary Remaining : $6,688
Patrick Holway $10,000 (9)
Salary Remaining : $6,688
Domenic DiVincentiis $10,000 (9)
Salary Remaining : $6,688
Michael Milne $10,000 (9)
Salary Remaining : $6,688
Ben King $10,000 (9)
Salary Remaining : $6,688
David Spacek $10,000 (9)
Salary Remaining : $6,688
Oskar Pettersson $10,000 (10)
Salary Remaining : $6,688
Carson Bjarnason $10,000 (9)
Salary Remaining : $6,688
Total Farm Players29
Salary Commitment
Year 24 : $730,000
Year 25 : $590,000
Year 26 : $460,000
Year 27 : $210,000
Salary Average Commitment
Year 24 : $730,000
Year 25 : $590,000
Year 26 : $460,000
Year 27 : $210,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 7 631 - 95,39%
Level 2: 4000 - $68 - 3 734 - 93,36%
Level 3: 5000 - $47 - 4 695 - 93,90%
Level 4: 2000 - $37 - 1 864 - 93,21%
Luxury : 1000 - $213 - 986 - 98,59%
Total Capacity :20000
Team Popularity : 130,00%

Income

Home Games Left24
Average Attendance - %18 911 - 94,55%
Average Income per Game$1,604,018
Year to Date Revenue$27,268,304

Expense

Pro Players Total Salaries$68,400,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,113,125
Farm Year To Date Expenses$582,010
Pro Salary Cap To Date$23,080,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,496,429
Pro Remaining Season Days107
Pro Expenses Per Days$428,125
Pro Estimated Expenses$45,809,375
Farm Remaining Season Days107
Farm Expenses Per Days$11,750
Farm Estimated Expenses$1,257,250
Estimated Season Expenses$47,066,625
Estimated Season Salary Cap$68,822,500
Estimate Under Maximum Salary Cap of $74,000,000$5,177,500
Estimate Over Minimum Salary Cap of $44,000,000 $24,822,500
Current Bank Account$15,671,381
Projected Bank Account$7,101,185

Pro Players Salaries

Mitch Marner $7,400,000 (1)
-Salary Remaining : $4,948,750
Connor Hellebuyck $6,000,000 (2)
-Salary Remaining : $4,012,500
Carter Verhaeghe $5,900,000 (3)
-Salary Remaining : $3,945,625
Jared McCann $4,900,000 (4)
-Salary Remaining : $3,276,875
Joel Eriksson Ek $4,800,000 (1)
-Salary Remaining : $3,210,000
Travis Sanheim $4,000,000 (4)
-Salary Remaining : $2,675,000
Martin Necas $4,000,000 (2)
-Salary Remaining : $2,675,000
Evan Bouchard $3,800,000 (1)
-Salary Remaining : $2,541,250
Jake Walman $3,600,000 (3)
-Salary Remaining : $2,407,500
Radko Gudas $3,200,000 (3)
-Salary Remaining : $2,140,000
Fabian Zetterlund $3,000,000 (1)
-Salary Remaining : $2,006,250
Timothy Liljegren $2,900,000 (2)
-Salary Remaining : $1,939,375
Logan Couture $2,500,000 (1)
-Salary Remaining : $1,671,875
Jason Dickinson $2,400,000 (2)
-Salary Remaining : $1,605,000
Jack McBain $2,200,000 (1)
-Salary Remaining : $1,471,250
Calvin Pickard $2,000,000 (3)
-Salary Remaining : $1,337,500
Kaiden Guhle $1,800,000 (2)
-Salary Remaining : $1,203,750
Morgan Geekie $1,600,000 (1)
-Salary Remaining : $1,070,000
Bobby McMann $1,300,000 (3)
-Salary Remaining : $869,375
Sam Steel (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $735,625
Total Pro Players20
Salary Commitment
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000
Salary Average Commitment
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000
Salary Cap with 1 Way Contract
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000

Farm Players Salaries

Taylor Fedun $120,000 (1)
Salary Remaining : $80,250
Devin Shore $120,000 (2)
Salary Remaining : $80,250
Jonas Johansson $110,000 (1)
Salary Remaining : $73,563
Kyle Capobianco $90,000 (1)
Salary Remaining : $60,188
Julien Gauthier $90,000 (1)
Salary Remaining : $60,188
Andy Welinski $90,000 (1)
Salary Remaining : $60,188
Seth Helgeson $90,000 (1)
Salary Remaining : $60,188
Paul LaDue $90,000 (1)
Salary Remaining : $60,188
Xavier Ouellet $90,000 (1)
Salary Remaining : $60,188
Isak Rosen $80,000 (3)
Salary Remaining : $53,500
Brett Seney $80,000 (2)
Salary Remaining : $53,500
Colton White $70,000 (1)
Salary Remaining : $46,813
Alex Steeves $70,000 (1)
Salary Remaining : $46,813
Adam Cracknell $70,000 (1)
Salary Remaining : $46,813
Shane Bowers $60,000 (1)
Salary Remaining : $40,125
Gabriel Fortier $60,000 (1)
Salary Remaining : $40,125
Brett Bulmer $50,000 (2)
Salary Remaining : $33,438
Shane Harper $50,000 (2)
Salary Remaining : $33,438
Josh Currie $50,000 (2)
Salary Remaining : $33,438
Peter Holland $50,000 (2)
Salary Remaining : $33,438
Michael Mersch $50,000 (2)
Salary Remaining : $33,438
Cody Hodgson $50,000 (2)
Salary Remaining : $33,438
Seamus Casey $40,000 (1)
Salary Remaining : $26,750
Conor Geekie $40,000 (1)
Salary Remaining : $26,750
William Trudeau $10,000 (8)
Salary Remaining : $6,688
Xavier Bourgault $10,000 (8)
Salary Remaining : $6,688
Vyacheslav Peksa $10,000 (9)
Salary Remaining : $6,688
Fraser Minten $10,000 (10)
Salary Remaining : $6,688
Brycen Martin $10,000 (8)
Salary Remaining : $6,688
Daniel Walcott $10,000 (2)
Salary Remaining : $6,688
Roni Hirvonen $10,000 (9)
Salary Remaining : $6,688
Maxim Barbashev $10,000 (10)
Salary Remaining : $6,688
Mathieu Cataford $10,000 (10)
Salary Remaining : $6,688
Chase Perry $10,000 (10)
Salary Remaining : $6,688
Chase Clark $10,000 (8)
Salary Remaining : $6,688
Scott Morrow $10,000 (10)
Salary Remaining : $6,688
Total Farm Players36
Salary Commitment
Year 24 : $1,880,000
Year 25 : $700,000
Year 26 : $190,000
Year 27 : $110,000
Salary Average Commitment
Year 24 : $1,880,000
Year 25 : $700,000
Year 26 : $190,000
Year 27 : $110,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $103 - 7 948 - 99,34%
Level 2: 4000 - $60 - 3 945 - 98,62%
Level 3: 5000 - $42 - 4 791 - 95,82%
Level 4: 2000 - $32 - 1 887 - 94,33%
Luxury : 1000 - $208 - 989 - 98,90%
Total Capacity :20000
Team Popularity : 117,00%

Income

Home Games Left25
Average Attendance - %19 559 - 97,79%
Average Income per Game$1,566,849
Year to Date Revenue$25,069,576

Expense

Pro Players Total Salaries$75,700,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,108,750
Farm Year To Date Expenses$457,125
Pro Salary Cap To Date$24,451,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,171,212
Pro Remaining Season Days107
Pro Expenses Per Days$473,750
Pro Estimated Expenses$50,691,250
Farm Remaining Season Days107
Farm Expenses Per Days$8,625
Farm Estimated Expenses$922,875
Estimated Season Expenses$51,614,125
Estimated Season Salary Cap$73,805,000
Estimate Under Maximum Salary Cap of $74,000,000$195,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,805,000
Current Bank Account$16,922,717
Projected Bank Account$4,479,804

Pro Players Salaries

Elias Pettersson $6,600,000 (3)
-Salary Remaining : $4,413,750
Alex Tuch $6,200,000 (5)
-Salary Remaining : $4,146,250
Chandler Stephenson $5,100,000 (2)
-Salary Remaining : $3,410,625
Mattias Ekholm $4,500,000 (1)
-Salary Remaining : $3,009,375
Vladislav Gavrikov $4,400,000 (3)
-Salary Remaining : $2,942,500
Lawson Crouse $4,000,000 (1)
-Salary Remaining : $2,675,000
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $2,675,000
Dakota Joshua $3,800,000 (3)
-Salary Remaining : $2,541,250
Ilya Samsonov $3,800,000 (1)
-Salary Remaining : $2,541,250
Tyson Barrie $3,600,000 (2)
-Salary Remaining : $2,407,500
Jake McCabe $3,500,000 (2)
-Salary Remaining : $2,340,625
Morgan Frost $3,100,000 (1)
-Salary Remaining : $2,073,125
Marc-Andre Fleury $3,000,000 (1)
-Salary Remaining : $2,006,250
Nicholas Paul $3,000,000 (4)
-Salary Remaining : $2,006,250
Torey Krug $2,700,000 (2)
-Salary Remaining : $1,805,625
Mason Marchment $2,700,000 (2)
-Salary Remaining : $1,805,625
T.J. Oshie $2,500,000 (3)
-Salary Remaining : $1,671,875
Olli Maatta $2,400,000 (1)
-Salary Remaining : $1,605,000
Kyle Okposo $2,000,000 (1)
-Salary Remaining : $1,337,500
Zach Bogosian $1,600,000 (3)
-Salary Remaining : $1,070,000
Stefan Noesen $1,300,000 (2)
-Salary Remaining : $869,375
Chris Tierney (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $735,625
Nicolas Aube-Kubel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $535,000
Total Pro Players23
Salary Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Average Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Cap with 1 Way Contract
Year 24 : $73,800,000
Year 25 : $47,000,000
Year 26 : $28,100,000
Year 27 : $9,200,000

Farm Players Salaries

Joel Hanley $120,000 (2)
Salary Remaining : $80,250
Nikolai Knyzhov $120,000 (2)
Salary Remaining : $80,250
Louis Domingue $110,000 (2)
Salary Remaining : $73,563
Nils Aman $110,000 (1)
Salary Remaining : $73,563
Uvis Balinskis $100,000 (1)
Salary Remaining : $66,875
Simon Edvinsson $100,000 (2)
Salary Remaining : $66,875
Max Lajoie $100,000 (1)
Salary Remaining : $66,875
Matt Donovan $90,000 (2)
Salary Remaining : $60,188
Lucas Carlsson $90,000 (1)
Salary Remaining : $60,188
Jonah Gadjovich $80,000 (1)
Salary Remaining : $53,500
Grigori Denisenko $80,000 (1)
Salary Remaining : $53,500
Mattias Norlinder $70,000 (2)
Salary Remaining : $46,813
Artem Anisimov $70,000 (1)
Salary Remaining : $46,813
Daniel Torgersson $10,000 (8)
Salary Remaining : $6,688
Mike Robinson $10,000 (4)
Salary Remaining : $6,688
Ville Koivunen $10,000 (9)
Salary Remaining : $6,688
Joakim Kemell $10,000 (9)
Salary Remaining : $6,688
Paul Ludwinski $10,000 (10)
Salary Remaining : $6,688
Alexander Campbell $10,000 (10)
Salary Remaining : $6,688
Alex Green $10,000 (6)
Salary Remaining : $6,688
Ryan Suzuki $10,000 (6)
Salary Remaining : $6,688
Jake Chiasson $10,000 (10)
Salary Remaining : $6,688
Jan Bednar $10,000 (7)
Salary Remaining : $6,688
Ondrej Becher $10,000 (10)
Salary Remaining : $6,688
Ivan Zhigalov $10,000 (8)
Salary Remaining : $6,688
Yegor Sidorov $10,000 (10)
Salary Remaining : $6,688
Gleb Trikozov $10,000 (10)
Salary Remaining : $6,688
Total Farm Players27
Salary Commitment
Year 24 : $1,380,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,380,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $103 - 7 973 - 99,66%
Level 2: 4000 - $61 - 3 802 - 95,04%
Level 3: 5000 - $42 - 4 933 - 98,66%
Level 4: 2000 - $23 - 2 000 - 100,00%
Luxury : 1000 - $206 - 998 - 99,82%
Total Capacity :20000
Team Popularity : 116,00%

Income

Home Games Left26
Average Attendance - %19 706 - 98,53%
Average Income per Game$1,545,352
Year to Date Revenue$23,180,285

Expense

Pro Players Total Salaries$52,000,000
Farm Players Total Salaries$1,920,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$16,353,125
Farm Year To Date Expenses$582,748
Pro Salary Cap To Date$15,348,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,179,161
Pro Remaining Season Days107
Pro Expenses Per Days$325,625
Pro Estimated Expenses$34,841,875
Farm Remaining Season Days107
Farm Expenses Per Days$12,000
Farm Estimated Expenses$1,284,000
Estimated Season Expenses$36,125,875
Estimated Season Salary Cap$51,018,125
Estimate Under Maximum Salary Cap of $74,000,000$22,981,875
Estimate Over Minimum Salary Cap of $44,000,000 $7,018,125
Current Bank Account$46,503,143
Projected Bank Account$50,556,429

Pro Players Salaries

Connor McDavid $9,200,000 (1)
-Salary Remaining : $6,152,500
Leon Draisaitl $9,100,000 (5)
-Salary Remaining : $6,085,625
Seth Jones $5,300,000 (4)
-Salary Remaining : $3,544,375
Josh Anderson $3,000,000 (1)
-Salary Remaining : $2,006,250
Oskar Sundqvist $3,000,000 (1)
-Salary Remaining : $2,006,250
Pyotr Kochetkov $2,300,000 (1)
-Salary Remaining : $1,538,125
Tyler Motte $1,800,000 (2)
-Salary Remaining : $1,203,750
Travis Dermott $1,700,000 (1)
-Salary Remaining : $1,136,875
Juuso Valimaki $1,600,000 (1)
-Salary Remaining : $1,070,000
Martin Jones $1,500,000 (1)
-Salary Remaining : $1,003,125
Kirill Marchenko $1,300,000 (1)
-Salary Remaining : $869,375
David Perron $1,100,000 (3)
-Salary Remaining : $735,625
Cal Clutterbuck $900,000 (2)
-Salary Remaining : $601,875
Erik Gustafsson $900,000 (2)
-Salary Remaining : $601,875
Justin Schultz $900,000 (2)
-Salary Remaining : $601,875
Tyler Johnson $800,000 (2)
-Salary Remaining : $535,000
Jeff Carter $800,000 (2)
-Salary Remaining : $535,000
Sean Kuraly $800,000 (2)
-Salary Remaining : $535,000
Travis Boyd $800,000 (2)
-Salary Remaining : $535,000
Evgenii Dadonov $800,000 (1)
-Salary Remaining : $535,000
Jack Johnson $800,000 (2)
-Salary Remaining : $535,000
A.J. Greer (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $468,125
Jimmy Vesey (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $401,250
Alex Goligoski (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $401,250
Mark Jankowski (1 Way Contract) $600,000 (2)
-Salary Remaining : $401,250
Brendan Smith (1 Way Contract) $600,000 (1)
-Salary Remaining : $401,250
Jonny Brodzinski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $334,375
Total Pro Players27
Salary Commitment
Year 24 : $52,000,000
Year 25 : $25,200,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $52,000,000
Year 25 : $25,200,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $49,600,000
Year 25 : $24,600,000
Year 26 : $15,500,000
Year 27 : $14,400,000

Farm Players Salaries

Sam Malinski $140,000 (1)
Salary Remaining : $93,625
Spencer Martin $100,000 (1)
Salary Remaining : $66,875
Caleb Jones $100,000 (1)
Salary Remaining : $66,875
MacKenzie Entwistle $90,000 (1)
Salary Remaining : $60,188
Max Willman $90,000 (1)
Salary Remaining : $60,188
Matthew Kessel $90,000 (1)
Salary Remaining : $60,188
Justin Barron $90,000 (1)
Salary Remaining : $60,188
Fredrik Karlstrom $80,000 (1)
Salary Remaining : $53,500
Mitchell Stephens $80,000 (1)
Salary Remaining : $53,500
Jan Jenik $70,000 (1)
Salary Remaining : $46,813
Joe Hicketts $70,000 (2)
Salary Remaining : $46,813
Casey Fitzgerald $70,000 (1)
Salary Remaining : $46,813
Jasper Weatherby $70,000 (1)
Salary Remaining : $46,813
Lassi Thomson $70,000 (1)
Salary Remaining : $46,813
Mikael Pyyhtia $70,000 (2)
Salary Remaining : $46,813
Liam Foudy $70,000 (1)
Salary Remaining : $46,813
Olle Lycksell $70,000 (1)
Salary Remaining : $46,813
Dakota Mermis $60,000 (2)
Salary Remaining : $40,125
Taro Hirose $60,000 (2)
Salary Remaining : $40,125
Cole Schwindt $50,000 (2)
Salary Remaining : $33,438
Craig Smith $50,000 (1)
Salary Remaining : $33,438
Ryan Reaves $50,000 (1)
Salary Remaining : $33,438
Oliver Kapanen $40,000 (1)
Salary Remaining : $26,750
Dennis Hildeby $40,000 (1)
Salary Remaining : $26,750
Denton Mateychuk $40,000 (1)
Salary Remaining : $26,750
Will Smith $40,000 (1)
Salary Remaining : $26,750
Hunter Jones $10,000 (6)
Salary Remaining : $6,688
Oskar Olausson $10,000 (8)
Salary Remaining : $6,688
Alex Peters $10,000 (9)
Salary Remaining : $6,688
Cross Hanas $10,000 (8)
Salary Remaining : $6,688
Simon Lundmark $10,000 (9)
Salary Remaining : $6,688
Brett Davis $10,000 (9)
Salary Remaining : $6,688
Adam Gajan $10,000 (10)
Salary Remaining : $6,688
Total Farm Players33
Salary Commitment
Year 24 : $1,920,000
Year 25 : $380,000
Year 26 : $70,000
Year 27 : $70,000
Salary Average Commitment
Year 24 : $1,890,000
Year 25 : $380,000
Year 26 : $70,000
Year 27 : $70,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8000 - $101 - 7 999 - 99,99%
Level 2: 4000 - $61 - 4 000 - 99,99%
Level 3: 5000 - $41 - 4 999 - 99,97%
Level 4: 2000 - $32 - 1 996 - 99,78%
Luxury : 1000 - $206 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 128,00%

Income

Home Games Left25
Average Attendance - %19 993 - 99,97%
Average Income per Game$1,553,219
Year to Date Revenue$24,851,510

Expense

Pro Players Total Salaries$74,200,000
Farm Players Total Salaries$1,320,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$24,536,875
Farm Year To Date Expenses$441,875
Pro Salary Cap To Date$23,647,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,830,484
Pro Remaining Season Days107
Pro Expenses Per Days$464,375
Pro Estimated Expenses$49,688,125
Farm Remaining Season Days107
Farm Expenses Per Days$8,250
Farm Estimated Expenses$882,750
Estimated Season Expenses$50,570,875
Estimated Season Salary Cap$72,797,500
Estimate Under Maximum Salary Cap of $74,000,000$1,202,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,797,500
Current Bank Account$10,171,752
Projected Bank Account($1,568,639)

Pro Players Salaries

Mika Zibanejad $7,400,000 (1)
-Salary Remaining : $4,948,750
Andrei Vasilevskiy $6,700,000 (3)
-Salary Remaining : $4,480,625
J.T. Miller $5,700,000 (2)
-Salary Remaining : $3,811,875
Claude Giroux $5,300,000 (3)
-Salary Remaining : $3,544,375
Rasmus Andersson $5,200,000 (1)
-Salary Remaining : $3,477,500
Mathew Dumba $4,500,000 (1)
-Salary Remaining : $3,009,375
Erik Karlsson $4,300,000 (1)
-Salary Remaining : $2,875,625
Jordan Staal $4,000,000 (1)
-Salary Remaining : $2,675,000
Brandon Saad $3,700,000 (1)
-Salary Remaining : $2,474,375
Michael Rasmussen $3,200,000 (3)
-Salary Remaining : $2,140,000
Timo Meier $3,000,000 (1)
-Salary Remaining : $2,006,250
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $1,538,125
Mikael Granlund $2,200,000 (1)
-Salary Remaining : $1,471,250
Semyon Varlamov $2,200,000 (1)
-Salary Remaining : $1,471,250
Erik Gudbranson $2,000,000 (2)
-Salary Remaining : $1,337,500
Jonathan Drouin $2,000,000 (3)
-Salary Remaining : $1,337,500
Noah Juulsen $1,800,000 (1)
-Salary Remaining : $1,203,750
Justin Danforth $1,700,000 (1)
-Salary Remaining : $1,136,875
Jordan Martinook $1,500,000 (2)
-Salary Remaining : $1,003,125
Nick Cousins (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $802,500
Matt Benning (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Marc-Edouard Vlasic $1,100,000 (1)
-Salary Remaining : $735,625
Dryden Hunt $1,000,000 (2)
-Salary Remaining : $668,750
Andreas Englund (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $668,750
Total Pro Players24
Salary Commitment
Year 24 : $74,200,000
Year 25 : $29,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $74,200,000
Year 25 : $29,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $72,000,000
Year 25 : $27,400,000
Year 26 : $17,200,000
Year 27 : $0

Farm Players Salaries

Dillon Dube $120,000 (2)
Salary Remaining : $80,250
Robert Hagg $120,000 (2)
Salary Remaining : $80,250
Steven Lorentz $120,000 (2)
Salary Remaining : $80,250
Adam Ruzicka $120,000 (2)
Salary Remaining : $80,250
Garret Sparks $90,000 (1)
Salary Remaining : $60,188
Ilya Solovyov $90,000 (1)
Salary Remaining : $60,188
Max McCormick $80,000 (2)
Salary Remaining : $53,500
Justin Dowling $80,000 (1)
Salary Remaining : $53,500
Chris Terry $80,000 (2)
Salary Remaining : $53,500
Kyle Criscuolo $70,000 (2)
Salary Remaining : $46,813
Brandon Biro $60,000 (1)
Salary Remaining : $40,125
Michael Houser $60,000 (1)
Salary Remaining : $40,125
Cole Schneider $50,000 (2)
Salary Remaining : $33,438
Anthony Angello $50,000 (2)
Salary Remaining : $33,438
Mikko Kokkonen $10,000 (8)
Salary Remaining : $6,688
Nathan Legare $10,000 (7)
Salary Remaining : $6,688
Benton Maass $10,000 (8)
Salary Remaining : $6,688
Keaton Thompson $10,000 (4)
Salary Remaining : $6,688
Brendan Warren $10,000 (8)
Salary Remaining : $6,688
Denis Smirnov $10,000 (8)
Salary Remaining : $6,688
Fedor Gordeev $10,000 (6)
Salary Remaining : $6,688
Kevin Wall $10,000 (9)
Salary Remaining : $6,688
Drew Commesso $10,000 (6)
Salary Remaining : $6,688
Matthew Strome $10,000 (5)
Salary Remaining : $6,688
Logan Neaton $10,000 (5)
Salary Remaining : $6,688
Brian Pinho $10,000 (6)
Salary Remaining : $6,688
Matt Filipe $10,000 (8)
Salary Remaining : $6,688
Total Farm Players27
Salary Commitment
Year 24 : $1,320,000
Year 25 : $940,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,320,000
Year 25 : $940,000
Year 26 : $130,000
Year 27 : $130,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 8000 - $100 - 7 920 - 99,00%
Level 2: 4000 - $60 - 3 968 - 99,21%
Level 3: 5000 - $35 - 4 996 - 99,91%
Level 4: 2000 - $30 - 2 000 - 100,00%
Luxury : 1000 - $210 - 872 - 87,16%
Total Capacity :20000
Team Popularity : 119,00%

Income

Home Games Left27
Average Attendance - %19 756 - 98,78%
Average Income per Game$1,491,446
Year to Date Revenue$20,880,237

Expense

Pro Players Total Salaries$54,200,000
Farm Players Total Salaries$2,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,300,000
Pro Year To Date Expenses$18,048,750
Farm Year To Date Expenses$772,271
Pro Salary Cap To Date$17,320,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,269,028
Pro Remaining Season Days107
Pro Expenses Per Days$339,375
Pro Estimated Expenses$36,313,125
Farm Remaining Season Days107
Farm Expenses Per Days$14,688
Farm Estimated Expenses$1,571,616
Estimated Season Expenses$37,884,741
Estimated Season Salary Cap$59,461,875
Estimate Under Maximum Salary Cap of $74,000,000$14,538,125
Estimate Over Minimum Salary Cap of $44,000,000 $15,461,875
Current Bank Account$33,574,661
Projected Bank Account$35,958,948

Pro Players Salaries

Brock Boeser $4,300,000 (1)
-Salary Remaining : $2,875,625
Artem Zub $3,800,000 (3)
-Salary Remaining : $2,541,250
Anthony Mantha $3,700,000 (2)
-Salary Remaining : $2,474,375
Nick Bjugstad $3,200,000 (2)
-Salary Remaining : $2,140,000
Brian Dumoulin $3,200,000 (1)
-Salary Remaining : $2,140,000
Erik Haula $3,100,000 (1)
-Salary Remaining : $2,073,125
Jonathan Quick $2,700,000 (1)
-Salary Remaining : $1,805,625
Joonas Korpisalo $2,700,000 (2)
-Salary Remaining : $1,805,625
Marcus Johansson $2,600,000 (1)
-Salary Remaining : $1,738,750
Jason Zucker $2,200,000 (3)
-Salary Remaining : $1,471,250
Colin Miller $2,200,000 (2)
-Salary Remaining : $1,471,250
Will Borgen $2,100,000 (1)
-Salary Remaining : $1,404,375
Jamie Drysdale $2,000,000 (3)
-Salary Remaining : $1,337,500
Lucas Raymond $1,800,000 (1)
-Salary Remaining : $1,203,750
Joe Veleno $1,800,000 (3)
-Salary Remaining : $1,203,750
Kailer Yamamoto $1,600,000 (1)
-Salary Remaining : $1,070,000
Ryan Johansen $1,500,000 (3)
-Salary Remaining : $1,003,125
Parker Kelly $1,500,000 (1)
-Salary Remaining : $1,003,125
Troy Stecher $1,400,000 (2)
-Salary Remaining : $936,250
Valtteri Puustinen $1,200,000 (2)
-Salary Remaining : $802,500
Lukas Dostal $1,200,000 (1)
-Salary Remaining : $802,500
Jaden Schwartz $1,200,000 (3)
-Salary Remaining : $802,500
Philippe Myers (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
J.J. Peterka $1,100,000 (2)
-Salary Remaining : $735,625
Milan Lucic (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $601,875
Total Pro Players25
Salary Commitment
Year 24 : $54,200,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $54,200,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $52,100,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0

Farm Players Salaries

Zach Benson $140,000 (3)
Salary Remaining : $93,625
Michael Hutchinson $120,000 (2)
Salary Remaining : $80,250
Brendan Lemieux $120,000 (2)
Salary Remaining : $80,250
Austin Poganski $120,000 (2)
Salary Remaining : $80,250
Will Butcher $120,000 (1)
Salary Remaining : $80,250
Steven Santini $120,000 (1)
Salary Remaining : $80,250
Dillon Heatherington $120,000 (1)
Salary Remaining : $80,250
Ryan Dzingel $120,000 (2)
Salary Remaining : $80,250
John Hayden $120,000 (1)
Salary Remaining : $80,250
Dustin Tokarski $110,000 (1)
Salary Remaining : $73,563
Kent Johnson $100,000 (1)
Salary Remaining : $66,875
Zac Dalpe $90,000 (2)
Salary Remaining : $60,188
Scott Sabourin $90,000 (2)
Salary Remaining : $60,188
Samuel Bolduc $90,000 (1)
Salary Remaining : $60,188
Jake Lucchini $80,000 (1)
Salary Remaining : $53,500
Egor Afanasyev $80,000 (1)
Salary Remaining : $53,500
Thomas Bordeleau $80,000 (2)
Salary Remaining : $53,500
Jiri Smejkal $80,000 (1)
Salary Remaining : $53,500
Joel L'Esperance $70,000 (1)
Salary Remaining : $46,813
Spencer Knight $70,000 (1)
Salary Remaining : $46,813
Landon Slaggert $70,000 (2)
Salary Remaining : $46,813
Ville Heinola $60,000 (1)
Salary Remaining : $40,125
Matthew Peca $50,000 (1)
Salary Remaining : $33,438
Nicolas Beaudin $50,000 (2)
Salary Remaining : $33,438
Lukas Dragicevic $10,000 (10)
Salary Remaining : $6,688
Luca Del Bel Belluz $10,000 (10)
Salary Remaining : $6,688
Brad Lambert $10,000 (9)
Salary Remaining : $6,688
Sasha Pastujov $10,000 (10)
Salary Remaining : $6,688
Ryan McGregor $10,000 (7)
Salary Remaining : $6,688
Jack Peart $10,000 (10)
Salary Remaining : $6,688
Thomas Milic $10,000 (10)
Salary Remaining : $6,688
Daniil Chayka $10,000 (8)
Salary Remaining : $6,688
Total Farm Players32
Salary Commitment
Year 24 : $2,350,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $2,350,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $105 - 7 961 - 99,51%
Level 2: 4000 - $63 - 3 950 - 98,76%
Level 3: 5000 - $42 - 4 970 - 99,39%
Level 4: 2000 - $31 - 1 985 - 99,27%
Luxury : 1000 - $212 - 987 - 98,73%
Total Capacity :20000
Team Popularity : 120,00%

Income

Home Games Left29
Average Attendance - %19 853 - 99,27%
Average Income per Game$1,552,371
Year to Date Revenue$18,628,456

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$1,520,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$24,053,125
Farm Year To Date Expenses$519,603
Pro Salary Cap To Date$23,262,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,018,769
Pro Remaining Season Days107
Pro Expenses Per Days$456,875
Pro Estimated Expenses$48,885,625
Farm Remaining Season Days107
Farm Expenses Per Days$9,500
Farm Estimated Expenses$1,016,500
Estimated Season Expenses$49,902,125
Estimated Season Salary Cap$71,476,250
Estimate Under Maximum Salary Cap of $74,000,000$2,523,750
Estimate Over Minimum Salary Cap of $44,000,000 $27,476,250
Current Bank Account$11,377,539
Projected Bank Account$6,494,183

Pro Players Salaries

Nazem Kadri $9,000,000 (1)
-Salary Remaining : $6,018,750
Elias Lindholm $6,200,000 (4)
-Salary Remaining : $4,146,250
Tage Thompson $5,600,000 (1)
-Salary Remaining : $3,745,000
Jeff Petry $4,900,000 (2)
-Salary Remaining : $3,276,875
Troy Terry $4,300,000 (1)
-Salary Remaining : $2,875,625
Sergei Bobrovsky $4,200,000 (3)
-Salary Remaining : $2,808,750
Ryan McDonagh $4,200,000 (1)
-Salary Remaining : $2,808,750
Derek Forbort $4,000,000 (2)
-Salary Remaining : $2,675,000
Jordan Greenway $3,500,000 (1)
-Salary Remaining : $2,340,625
Andrew Mangiapane $3,400,000 (5)
-Salary Remaining : $2,273,750
Michael Bunting $3,200,000 (2)
-Salary Remaining : $2,140,000
Alex Kerfoot $3,000,000 (1)
-Salary Remaining : $2,006,250
John Marino $3,000,000 (1)
-Salary Remaining : $2,006,250
Mikael Backlund $2,600,000 (3)
-Salary Remaining : $1,738,750
Radek Faksa $1,800,000 (1)
-Salary Remaining : $1,203,750
Mackenzie Blackwood $1,600,000 (1)
-Salary Remaining : $1,070,000
Jarred Tinordi $1,600,000 (2)
-Salary Remaining : $1,070,000
Mark Giordano $1,500,000 (3)
-Salary Remaining : $1,003,125
Sonny Milano $1,500,000 (3)
-Salary Remaining : $1,003,125
Josh Mahura (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Michael Amadio (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Connor McMichael $1,000,000 (1)
-Salary Remaining : $668,750
Wade Allison $500,000 (1)
-Salary Remaining : $334,375
Total Pro Players23
Salary Commitment
Year 24 : $73,000,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $73,000,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $70,600,000
Year 25 : $33,100,000
Year 26 : $19,400,000
Year 27 : $9,600,000

Farm Players Salaries

Brad Malone $120,000 (1)
Salary Remaining : $80,250
Peyton Krebs $100,000 (1)
Salary Remaining : $66,875
Josh Dunne $90,000 (1)
Salary Remaining : $60,188
Nick Blankenburg $90,000 (1)
Salary Remaining : $60,188
Ethan Bear $90,000 (1)
Salary Remaining : $60,188
Jake Christiansen $90,000 (1)
Salary Remaining : $60,188
Jansen Harkins $80,000 (1)
Salary Remaining : $53,500
Hunter McKown $80,000 (2)
Salary Remaining : $53,500
Mackie Samoskevich $80,000 (3)
Salary Remaining : $53,500
Colin White $80,000 (1)
Salary Remaining : $53,500
Kaedan Korczak $70,000 (1)
Salary Remaining : $46,813
Jet Greaves $70,000 (1)
Salary Remaining : $46,813
Marcus Bjork $70,000 (1)
Salary Remaining : $46,813
Brandon Gignac $70,000 (1)
Salary Remaining : $46,813
Dysin Mayo $70,000 (2)
Salary Remaining : $46,813
Billy Sweezey $60,000 (2)
Salary Remaining : $40,125
Hugh McGing $60,000 (1)
Salary Remaining : $40,125
Tim Gettinger $50,000 (2)
Salary Remaining : $33,438
Mavrik Bourque $40,000 (1)
Salary Remaining : $26,750
Hunter Skinner $10,000 (7)
Salary Remaining : $6,688
Ryan Tverberg $10,000 (9)
Salary Remaining : $6,688
Justin Sourdif $10,000 (8)
Salary Remaining : $6,688
Tyler Tullio $10,000 (9)
Salary Remaining : $6,688
Garrett Metcalf $10,000 (2)
Salary Remaining : $6,688
Remi Poirier $10,000 (9)
Salary Remaining : $6,688
Total Farm Players25
Salary Commitment
Year 24 : $1,520,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,520,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 8000 - $102 - 7 982 - 99,77%
Level 2: 4000 - $62 - 3 512 - 87,79%
Level 3: 5000 - $41 - 4 950 - 98,99%
Level 4: 2000 - $31 - 1 996 - 99,82%
Luxury : 1000 - $210 - 887 - 88,69%
Total Capacity :20000
Team Popularity : 112,00%

Income

Home Games Left26
Average Attendance - %19 326 - 96,63%
Average Income per Game$1,527,440
Year to Date Revenue$22,911,594

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$1,590,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$23,502,500
Farm Year To Date Expenses$565,877
Pro Salary Cap To Date$22,906,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,713,430
Pro Remaining Season Days107
Pro Expenses Per Days$456,875
Pro Estimated Expenses$48,885,625
Farm Remaining Season Days107
Farm Expenses Per Days$9,938
Farm Estimated Expenses$1,063,366
Estimated Season Expenses$49,948,991
Estimated Season Salary Cap$73,923,125
Estimate Under Maximum Salary Cap of $74,000,000$76,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,923,125
Current Bank Account$13,482,024
Projected Bank Account$3,246,463

Pro Players Salaries

Nathan MacKinnon $8,300,000 (3)
-Salary Remaining : $5,550,625
Sam Reinhart $7,400,000 (4)
-Salary Remaining : $4,948,750
Josh Morrissey $6,000,000 (2)
-Salary Remaining : $4,012,500
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $3,343,750
Brad Marchand $5,000,000 (3)
-Salary Remaining : $3,343,750
Nikolaj Ehlers $5,000,000 (4)
-Salary Remaining : $3,343,750
Victor Olofsson $4,500,000 (1)
-Salary Remaining : $3,009,375
Max Pacioretty $4,400,000 (3)
-Salary Remaining : $2,942,500
Brett Pesce $4,300,000 (2)
-Salary Remaining : $2,875,625
Elvis Merzlikins $3,400,000 (3)
-Salary Remaining : $2,273,750
Ivan Barbashev $3,300,000 (3)
-Salary Remaining : $2,206,875
Andrei Kuzmenko $3,000,000 (3)
-Salary Remaining : $2,006,250
Brandon Montour $2,700,000 (1)
-Salary Remaining : $1,805,625
Logan Thompson $2,700,000 (1)
-Salary Remaining : $1,805,625
Urho Vaakanainen $1,600,000 (1)
-Salary Remaining : $1,070,000
Austin Watson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Luke Glendening (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $802,500
Tony DeAngelo $1,100,000 (3)
-Salary Remaining : $735,625
Cole Perfetti $1,000,000 (1)
-Salary Remaining : $668,750
Aliaksei Protas $900,000 (1)
-Salary Remaining : $601,875
Justin Holl $500,000 (3)
-Salary Remaining : $334,375
Barclay Goodrow $500,000 (3)
-Salary Remaining : $334,375
Total Pro Players22
Salary Commitment
Year 24 : $73,000,000
Year 25 : $57,200,000
Year 26 : $41,900,000
Year 27 : $12,400,000
Salary Average Commitment
Year 24 : $73,000,000
Year 25 : $57,200,000
Year 26 : $41,900,000
Year 27 : $12,400,000
Salary Cap with 1 Way Contract
Year 24 : $71,800,000
Year 25 : $57,200,000
Year 26 : $41,900,000
Year 27 : $12,400,000

Farm Players Salaries

Liam O'Brien $120,000 (2)
Salary Remaining : $80,250
Calle Rosen $120,000 (2)
Salary Remaining : $80,250
Derrick Pouliot $120,000 (2)
Salary Remaining : $80,250
Alexander Petrovic $120,000 (2)
Salary Remaining : $80,250
Michael Sgarbossa $120,000 (2)
Salary Remaining : $80,250
Ross Johnston $120,000 (2)
Salary Remaining : $80,250
Vinnie Hinostroza $120,000 (2)
Salary Remaining : $80,250
Hunter Shepard $80,000 (2)
Salary Remaining : $53,500
Cole Bardreau $80,000 (1)
Salary Remaining : $53,500
Robbie Russo $80,000 (1)
Salary Remaining : $53,500
Tyler Kleven $80,000 (2)
Salary Remaining : $53,500
Steven Kampfer $80,000 (1)
Salary Remaining : $53,500
Joe Snively $70,000 (2)
Salary Remaining : $46,813
Adam Beckman $60,000 (1)
Salary Remaining : $40,125
Libor Hajek $50,000 (1)
Salary Remaining : $33,438
Jacob Perreault $10,000 (7)
Salary Remaining : $6,688
Connor Levis $10,000 (10)
Salary Remaining : $6,688
Vladimir Nikitin $10,000 (10)
Salary Remaining : $6,688
Aatu Jamsen $10,000 (10)
Salary Remaining : $6,688
Noah Chadwick $10,000 (10)
Salary Remaining : $6,688
Ryan O'Rourke $10,000 (6)
Salary Remaining : $6,688
Nate Clurman $10,000 (7)
Salary Remaining : $6,688
Yan Kuznetsov $10,000 (7)
Salary Remaining : $6,688
Quinn Schmiemann $10,000 (8)
Salary Remaining : $6,688
Riley Kidney $10,000 (9)
Salary Remaining : $6,688
Maxim Cajkovic $10,000 (8)
Salary Remaining : $6,688
Danila Klimovich $10,000 (7)
Salary Remaining : $6,688
Ethen Frank $10,000 (1)
Salary Remaining : $6,688
Chase Lang $10,000 (2)
Salary Remaining : $6,688
Antoine Keller $10,000 (10)
Salary Remaining : $6,688
Dillon Hamaliuk $10,000 (7)
Salary Remaining : $6,688
Colten Ellis $10,000 (6)
Salary Remaining : $6,688
Total Farm Players32
Salary Commitment
Year 24 : $1,590,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,590,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $106 - 7 487 - 93,58%
Level 2: 4000 - $65 - 3 771 - 94,26%
Level 3: 5000 - $44 - 4 622 - 92,43%
Level 4: 2000 - $33 - 1 824 - 91,21%
Luxury : 1000 - $210 - 996 - 99,61%
Total Capacity :20000
Team Popularity : 127,00%

Income

Home Games Left27
Average Attendance - %18 699 - 93,50%
Average Income per Game$1,535,523
Year to Date Revenue$21,497,319

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$1,330,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,545,000
Farm Year To Date Expenses$471,382
Pro Salary Cap To Date$23,511,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,459,115
Pro Remaining Season Days107
Pro Expenses Per Days$461,875
Pro Estimated Expenses$49,420,625
Farm Remaining Season Days107
Farm Expenses Per Days$8,312
Farm Estimated Expenses$889,384
Estimated Season Expenses$50,310,009
Estimated Season Salary Cap$72,865,625
Estimate Under Maximum Salary Cap of $74,000,000$1,134,375
Estimate Over Minimum Salary Cap of $44,000,000 $28,865,625
Current Bank Account$51,509,739
Projected Bank Account$42,658,845

Pro Players Salaries

Kyle Connor $6,900,000 (5)
-Salary Remaining : $4,614,375
Robert Thomas $6,500,000 (2)
-Salary Remaining : $4,346,875
Adam Fox $6,000,000 (1)
-Salary Remaining : $4,012,500
Nick Suzuki $6,000,000 (1)
-Salary Remaining : $4,012,500
Juuse Saros $5,600,000 (4)
-Salary Remaining : $3,745,000
Rasmus Dahlin $4,900,000 (2)
-Salary Remaining : $3,276,875
David Pastrnak $4,500,000 (3)
-Salary Remaining : $3,009,375
Jesper Bratt $4,200,000 (2)
-Salary Remaining : $2,808,750
Dylan DeMelo $3,900,000 (3)
-Salary Remaining : $2,608,125
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $2,340,625
Mattias Samuelsson $3,300,000 (3)
-Salary Remaining : $2,206,875
Jan Rutta $2,500,000 (1)
-Salary Remaining : $1,671,875
David Kampf $2,300,000 (1)
-Salary Remaining : $1,538,125
Alex Newhook $2,000,000 (1)
-Salary Remaining : $1,337,500
Trevor van Riemsdyk $1,800,000 (1)
-Salary Remaining : $1,203,750
Michael McLeod $1,600,000 (1)
-Salary Remaining : $1,070,000
Erik Brannstrom $1,600,000 (1)
-Salary Remaining : $1,070,000
Ryan Poehling $1,500,000 (1)
-Salary Remaining : $1,003,125
Kevin Stenlund $1,400,000 (3)
-Salary Remaining : $936,250
Mason McTavish $1,400,000 (2)
-Salary Remaining : $936,250
Tomas Nosek $1,400,000 (1)
-Salary Remaining : $936,250
Michael Pezzetta $1,000,000 (1)
-Salary Remaining : $668,750
Total Pro Players22
Salary Commitment
Year 24 : $73,800,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000
Salary Average Commitment
Year 24 : $73,800,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000
Salary Cap with 1 Way Contract
Year 24 : $73,800,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000

Farm Players Salaries

Cayden Primeau $120,000 (1)
Salary Remaining : $80,250
Jacob Peterson $110,000 (1)
Salary Remaining : $73,563
Tobias Bjornfot $90,000 (1)
Salary Remaining : $60,188
Elmer Soderblom $80,000 (1)
Salary Remaining : $53,500
Felix Sandstrom $80,000 (1)
Salary Remaining : $53,500
Erik Kallgren $80,000 (1)
Salary Remaining : $53,500
Otto Koivula $80,000 (1)
Salary Remaining : $53,500
Tyler Tucker $80,000 (1)
Salary Remaining : $53,500
Joona Koppanen $80,000 (1)
Salary Remaining : $53,500
Santeri Hatakka $80,000 (1)
Salary Remaining : $53,500
Roby Jarventie $70,000 (2)
Salary Remaining : $46,813
Akil Thomas $70,000 (1)
Salary Remaining : $46,813
Rourke Chartier $60,000 (1)
Salary Remaining : $40,125
Mackenzie MacEachern $50,000 (2)
Salary Remaining : $33,438
Eetu Makiniemi $50,000 (2)
Salary Remaining : $33,438
Mathias Emilio Pettersen $10,000 (6)
Salary Remaining : $6,688
Cole Fraser $10,000 (5)
Salary Remaining : $6,688
Nolan Stevens $10,000 (8)
Salary Remaining : $6,688
Logan Cockerill $10,000 (10)
Salary Remaining : $6,688
Vadim Zherenko $10,000 (10)
Salary Remaining : $6,688
Philip Kemp $10,000 (10)
Salary Remaining : $6,688
Ben Jones $10,000 (8)
Salary Remaining : $6,688
J.D. Greenway $10,000 (8)
Salary Remaining : $6,688
Michael Callahan $10,000 (8)
Salary Remaining : $6,688
Ronan Seeley $10,000 (10)
Salary Remaining : $6,688
William Villeneuve $10,000 (10)
Salary Remaining : $6,688
Daniil Misyul $10,000 (10)
Salary Remaining : $6,688
Jakub Brabenec $10,000 (10)
Salary Remaining : $6,688
Christian Krygier $10,000 (10)
Salary Remaining : $6,688
Florian Xhekaj $10,000 (10)
Salary Remaining : $6,688
Total Farm Players30
Salary Commitment
Year 24 : $1,330,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,330,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 8 000 - 100,00%
Level 2: 4000 - $62 - 3 996 - 99,91%
Level 3: 5000 - $42 - 5 000 - 100,00%
Level 4: 2000 - $32 - 2 000 - 100,00%
Luxury : 1000 - $204 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 132,00%

Income

Home Games Left27
Average Attendance - %19 996 - 99,98%
Average Income per Game$1,555,656
Year to Date Revenue$21,779,183

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$1,920,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,211,250
Farm Year To Date Expenses$636,330
Pro Salary Cap To Date$24,178,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,002,710
Pro Remaining Season Days107
Pro Expenses Per Days$456,875
Pro Estimated Expenses$48,885,625
Farm Remaining Season Days107
Farm Expenses Per Days$12,000
Farm Estimated Expenses$1,284,000
Estimated Season Expenses$50,169,625
Estimated Season Salary Cap$72,996,875
Estimate Under Maximum Salary Cap of $74,000,000$1,003,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,996,875
Current Bank Account$23,886,637
Projected Bank Account$15,719,722

Pro Players Salaries

Brady Tkachuk $6,900,000 (2)
-Salary Remaining : $4,614,375
Kevin Fiala $6,000,000 (4)
-Salary Remaining : $4,012,500
Travis Konecny $6,000,000 (3)
-Salary Remaining : $4,012,500
Jordan Kyrou $5,800,000 (1)
-Salary Remaining : $3,878,750
Alex Ovechkin $4,600,000 (2)
-Salary Remaining : $3,076,250
Noah Hanifin $4,500,000 (1)
-Salary Remaining : $3,009,375
Noah Dobson $4,400,000 (1)
-Salary Remaining : $2,942,500
Josh Norris $4,400,000 (1)
-Salary Remaining : $2,942,500
Ryan Hartman $3,800,000 (3)
-Salary Remaining : $2,541,250
Adam Pelech $3,600,000 (2)
-Salary Remaining : $2,407,500
K'Andre Miller $3,500,000 (1)
-Salary Remaining : $2,340,625
Alexandar Georgiev $3,000,000 (2)
-Salary Remaining : $2,006,250
Vince Dunn $2,900,000 (1)
-Salary Remaining : $1,939,375
Mathieu Joseph $2,700,000 (1)
-Salary Remaining : $1,805,625
Garnet Hathaway $2,400,000 (2)
-Salary Remaining : $1,605,000
Adin Hill $2,300,000 (3)
-Salary Remaining : $1,538,125
Zach Parise $1,800,000 (1)
-Salary Remaining : $1,203,750
Owen Power $1,400,000 (1)
-Salary Remaining : $936,250
Zemgus Girgensons $1,400,000 (1)
-Salary Remaining : $936,250
Rafael Harvey-Pinard $900,000 (1)
-Salary Remaining : $601,875
Spencer Stastney $700,000 (1)
-Salary Remaining : $468,125
Total Pro Players21
Salary Commitment
Year 24 : $73,000,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $73,000,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,000,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000

Farm Players Salaries

Jacob MacDonald $120,000 (1)
Salary Remaining : $80,250
Egor Zamula $120,000 (1)
Salary Remaining : $80,250
Jordan Oesterle $120,000 (1)
Salary Remaining : $80,250
Colin Blackwell $120,000 (2)
Salary Remaining : $80,250
Kevin Gravel $120,000 (1)
Salary Remaining : $80,250
Daniil Tarasov $100,000 (1)
Salary Remaining : $66,875
Collin Delia $100,000 (2)
Salary Remaining : $66,875
Logan Shaw $100,000 (2)
Salary Remaining : $66,875
James Malatesta $80,000 (3)
Salary Remaining : $53,500
Jesse Ylonen $80,000 (1)
Salary Remaining : $53,500
Sean Farrell $80,000 (1)
Salary Remaining : $53,500
Hayden Hodgson $80,000 (2)
Salary Remaining : $53,500
Jonas Rondbjerg $80,000 (1)
Salary Remaining : $53,500
John Leonard $80,000 (1)
Salary Remaining : $53,500
Jackson Cates $80,000 (1)
Salary Remaining : $53,500
Adam Brooks $70,000 (1)
Salary Remaining : $46,813
Adam Raska $60,000 (1)
Salary Remaining : $40,125
Ben Harpur $50,000 (2)
Salary Remaining : $33,438
Magnus Chrona $50,000 (1)
Salary Remaining : $33,438
Lane Hutson $40,000 (1)
Salary Remaining : $26,750
Victor Mancini $40,000 (1)
Salary Remaining : $26,750
Santtu Kinnunen $10,000 (8)
Salary Remaining : $6,688
Ty Taylor $10,000 (10)
Salary Remaining : $6,688
Matej Pekar $10,000 (7)
Salary Remaining : $6,688
Artemi Kniazev $10,000 (7)
Salary Remaining : $6,688
Nikita Pavlychev $10,000 (8)
Salary Remaining : $6,688
Rory Kerins $10,000 (9)
Salary Remaining : $6,688
Topi Niemela $10,000 (9)
Salary Remaining : $6,688
Domenick Fensore $10,000 (10)
Salary Remaining : $6,688
Eetu Liukas $10,000 (10)
Salary Remaining : $6,688
Viktor Neuchev $10,000 (10)
Salary Remaining : $6,688
Alex Young $10,000 (10)
Salary Remaining : $6,688
Dylan Peterson $10,000 (10)
Salary Remaining : $6,688
Jack Gorniak $10,000 (10)
Salary Remaining : $6,688
Alexis Gravel $10,000 (5)
Salary Remaining : $6,688
Mitchell Hoelscher $10,000 (8)
Salary Remaining : $6,688
Total Farm Players36
Salary Commitment
Year 24 : $1,920,000
Year 25 : $680,000
Year 26 : $230,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,920,000
Year 25 : $680,000
Year 26 : $230,000
Year 27 : $150,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7 373 - 92,17%
Level 2: 4000 - $56 - 3 684 - 92,10%
Level 3: 5000 - $41 - 4 599 - 91,98%
Level 4: 2000 - $29 - 1 846 - 92,30%
Luxury : 1000 - $195 - 915 - 91,51%
Total Capacity :20000
Team Popularity : 90,00%

Income

Home Games Left28
Average Attendance - %18 417 - 92,09%
Average Income per Game$1,374,716
Year to Date Revenue$17,871,305

Expense

Pro Players Total Salaries$47,100,000
Farm Players Total Salaries$480,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$9,550,000
Pro Year To Date Expenses$14,358,750
Farm Year To Date Expenses$203,750
Pro Salary Cap To Date$14,243,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,492,042
Pro Remaining Season Days107
Pro Expenses Per Days$295,000
Pro Estimated Expenses$31,565,000
Farm Remaining Season Days107
Farm Expenses Per Days$3,000
Farm Estimated Expenses$321,000
Estimated Season Expenses$31,886,000
Estimated Season Salary Cap$54,890,000
Estimate Under Maximum Salary Cap of $74,000,000$19,110,000
Estimate Over Minimum Salary Cap of $44,000,000 $10,890,000
Current Bank Account$50,748,626
Projected Bank Account$57,354,668

Pro Players Salaries

Johnny Gaudreau $6,000,000 (3)
-Salary Remaining : $4,012,500
Reilly Smith $5,000,000 (2)
-Salary Remaining : $3,343,750
Alexander Romanov $4,000,000 (3)
-Salary Remaining : $2,675,000
Marcus Pettersson $3,900,000 (2)
-Salary Remaining : $2,608,125
Andrew Peeke $3,800,000 (1)
-Salary Remaining : $2,541,250
Nick Jensen $3,600,000 (2)
-Salary Remaining : $2,407,500
Ryan Graves $2,500,000 (2)
-Salary Remaining : $1,671,875
Kasperi Kapanen $2,000,000 (3)
-Salary Remaining : $1,337,500
Calvin de Haan $2,000,000 (1)
-Salary Remaining : $1,337,500
Henri Jokiharju $2,000,000 (1)
-Salary Remaining : $1,337,500
Philipp Grubauer $1,200,000 (2)
-Salary Remaining : $802,500
Hudson Fasching (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $802,500
James Reimer $1,200,000 (2)
-Salary Remaining : $802,500
Jesper Boqvist $1,100,000 (1)
-Salary Remaining : $735,625
Tyson Foerster $1,000,000 (2)
-Salary Remaining : $668,750
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $668,750
Brandon Duhaime (1 Way Contract) $900,000 (1)
-Salary Remaining : $601,875
Austin Czarnik (1 Way Contract) $800,000 (1)
-Salary Remaining : $535,000
Matt Murray $800,000 (2)
-Salary Remaining : $535,000
Rasmus Kupari $600,000 (1)
-Salary Remaining : $401,250
Matt Irwin (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $401,250
Phillip Di Giuseppe $500,000 (2)
-Salary Remaining : $334,375
Nathan Walker $500,000 (2)
-Salary Remaining : $334,375
Taylor Hall $500,000 (2)
-Salary Remaining : $334,375
Jonathan Lekkerimaki $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players25
Salary Commitment
Year 24 : $47,100,000
Year 25 : $32,700,000
Year 26 : $12,000,000
Year 27 : $0
Salary Average Commitment
Year 24 : $47,100,000
Year 25 : $32,700,000
Year 26 : $12,000,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $46,500,000
Year 25 : $32,700,000
Year 26 : $12,000,000
Year 27 : $0

Farm Players Salaries

Jacob Bryson $120,000 (1)
Salary Remaining : $80,250
Marian Studenic $70,000 (1)
Salary Remaining : $46,813
Tyce Thompson $70,000 (1)
Salary Remaining : $46,813
Riley Stillman $50,000 (1)
Salary Remaining : $33,438
Dylan Garand $10,000 (7)
Salary Remaining : $6,688
Ty Smilanic $10,000 (10)
Salary Remaining : $6,688
Bear Hughes $10,000 (10)
Salary Remaining : $6,688
Conner Roulette $10,000 (10)
Salary Remaining : $6,688
Filip Engaras $10,000 (8)
Salary Remaining : $6,688
Josh Wesley $10,000 (9)
Salary Remaining : $6,688
Tyler Bird $10,000 (6)
Salary Remaining : $6,688
Sebastian Cossa $10,000 (8)
Salary Remaining : $6,688
Graeme Clarke $10,000 (8)
Salary Remaining : $6,688
Jack Dugan $10,000 (8)
Salary Remaining : $6,688
Fedor Svechkov $10,000 (9)
Salary Remaining : $6,688
Leo Loof $10,000 (9)
Salary Remaining : $6,688
Maksymilian Szuber $10,000 (9)
Salary Remaining : $6,688
Konnor Smith $10,000 (10)
Salary Remaining : $6,688
Skyler Brind'Amour $10,000 (10)
Salary Remaining : $6,688
Gage Alexander $10,000 (8)
Salary Remaining : $6,688
Brent Pedersen $10,000 (9)
Salary Remaining : $6,688
Total Farm Players21
Salary Commitment
Year 24 : $480,000
Year 25 : $170,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $480,000
Year 25 : $170,000
Year 26 : $170,000
Year 27 : $170,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $99 - 7 202 - 90,03%
Level 2: 4000 - $57 - 3 647 - 91,17%
Level 3: 5000 - $34 - 4 392 - 87,83%
Level 4: 2000 - $29 - 1 808 - 90,42%
Luxury : 1000 - $209 - 916 - 91,59%
Total Capacity :20000
Team Popularity : 93,00%

Income

Home Games Left28
Average Attendance - %17 965 - 89,82%
Average Income per Game$1,356,357
Year to Date Revenue$17,632,638

Expense

Pro Players Total Salaries$58,700,000
Farm Players Total Salaries$1,750,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$8,250,000
Pro Year To Date Expenses$19,003,750
Farm Year To Date Expenses$642,125
Pro Salary Cap To Date$18,970,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,977,990
Pro Remaining Season Days107
Pro Expenses Per Days$367,500
Pro Estimated Expenses$39,322,500
Farm Remaining Season Days107
Farm Expenses Per Days$10,938
Farm Estimated Expenses$1,170,366
Estimated Season Expenses$40,492,866
Estimated Season Salary Cap$66,476,250
Estimate Under Maximum Salary Cap of $74,000,000$7,523,750
Estimate Over Minimum Salary Cap of $44,000,000 $22,476,250
Current Bank Account$10,773,270
Projected Bank Account$8,258,394

Pro Players Salaries

Patrik Laine $8,800,000 (2)
-Salary Remaining : $5,885,000
Pierre-Luc Dubois $5,000,000 (1)
-Salary Remaining : $3,343,750
Andrew Copp $4,800,000 (1)
-Salary Remaining : $3,210,000
Damon Severson $4,500,000 (1)
-Salary Remaining : $3,009,375
Blake Wheeler $4,000,000 (1)
-Salary Remaining : $2,675,000
Barrett Hayton $3,800,000 (2)
-Salary Remaining : $2,541,250
Anthony Duclair $3,800,000 (5)
-Salary Remaining : $2,541,250
Cam Fowler $3,100,000 (3)
-Salary Remaining : $2,073,125
Max Domi $3,000,000 (4)
-Salary Remaining : $2,006,250
Connor Bedard $2,000,000 (3)
-Salary Remaining : $1,337,500
Robby Fabbri $1,800,000 (3)
-Salary Remaining : $1,203,750
Pavel Mintyukov $1,700,000 (3)
-Salary Remaining : $1,136,875
Jackson LaCombe $1,600,000 (2)
-Salary Remaining : $1,070,000
Jake Bean $1,400,000 (2)
-Salary Remaining : $936,250
Noah Gregor $1,300,000 (2)
-Salary Remaining : $869,375
Kevin Lankinen $1,300,000 (2)
-Salary Remaining : $869,375
Kaapo Kahkonen $1,200,000 (2)
-Salary Remaining : $802,500
Scott Perunovich $1,200,000 (1)
-Salary Remaining : $802,500
Pavel Dorofeyev $1,100,000 (1)
-Salary Remaining : $735,625
Isaak Phillips $900,000 (1)
-Salary Remaining : $601,875
Simon Holmstrom $900,000 (1)
-Salary Remaining : $601,875
Kyle MacLean $700,000 (1)
-Salary Remaining : $468,125
Marc Gatcomb $400,000 (1)
-Salary Remaining : $267,500
Nikolai Kovalenko $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players24
Salary Commitment
Year 24 : $58,700,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000
Salary Average Commitment
Year 24 : $58,700,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000
Salary Cap with 1 Way Contract
Year 24 : $58,700,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000

Farm Players Salaries

Alex Stalock $120,000 (2)
Salary Remaining : $80,250
Kevin Korchinski $120,000 (3)
Salary Remaining : $80,250
Trevor Carrick $120,000 (2)
Salary Remaining : $80,250
Ashton Sautner $120,000 (2)
Salary Remaining : $80,250
Dan Renouf $120,000 (2)
Salary Remaining : $80,250
Aaron Ness $120,000 (2)
Salary Remaining : $80,250
Vasily Podkolzin $120,000 (1)
Salary Remaining : $80,250
Mason Geertsen $120,000 (2)
Salary Remaining : $80,250
Louis Crevier $110,000 (2)
Salary Remaining : $73,563
Collin Graf $90,000 (2)
Salary Remaining : $60,188
Lukas Reichel $90,000 (1)
Salary Remaining : $60,188
Nolan Foote $90,000 (1)
Salary Remaining : $60,188
Cal Foote $90,000 (1)
Salary Remaining : $60,188
Angus Crookshank $70,000 (1)
Salary Remaining : $46,813
Ivan Prosvetov $70,000 (1)
Salary Remaining : $46,813
Frank Nazar $40,000 (1)
Salary Remaining : $26,750
Colton Dach $10,000 (10)
Salary Remaining : $6,688
Olivier Rodrigue $10,000 (7)
Salary Remaining : $6,688
Dmitry Ovchinnikov $10,000 (9)
Salary Remaining : $6,688
Dylan Wells $10,000 (10)
Salary Remaining : $6,688
Erik Portillo $10,000 (6)
Salary Remaining : $6,688
Hunter McDonald $10,000 (10)
Salary Remaining : $6,688
Simon Johansson $10,000 (9)
Salary Remaining : $6,688
Nick Campoli $10,000 (9)
Salary Remaining : $6,688
Artem Guryev $10,000 (9)
Salary Remaining : $6,688
Jack Adams $10,000 (9)
Salary Remaining : $6,688
Blake McLaughlin $10,000 (9)
Salary Remaining : $6,688
Carter Savoie $10,000 (9)
Salary Remaining : $6,688
Will Cranley $10,000 (7)
Salary Remaining : $6,688
Gannon Laroque $10,000 (9)
Salary Remaining : $6,688
Total Farm Players30
Salary Commitment
Year 24 : $1,750,000
Year 25 : $1,180,000
Year 26 : $260,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,750,000
Year 25 : $1,180,000
Year 26 : $260,000
Year 27 : $140,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7 991 - 99,88%
Level 2: 4000 - $62 - 3 548 - 88,71%
Level 3: 5000 - $42 - 4 685 - 93,69%
Level 4: 2000 - $32 - 1 731 - 86,54%
Luxury : 1000 - $202 - 996 - 99,56%
Total Capacity :20000
Team Popularity : 114,00%

Income

Home Games Left26
Average Attendance - %18 950 - 94,75%
Average Income per Game$1,532,947
Year to Date Revenue$22,994,204

Expense

Pro Players Total Salaries$69,200,000
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,936,250
Farm Year To Date Expenses$769,786
Pro Salary Cap To Date$22,815,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,856,620
Pro Remaining Season Days107
Pro Expenses Per Days$433,125
Pro Estimated Expenses$46,344,375
Farm Remaining Season Days107
Farm Expenses Per Days$14,562
Farm Estimated Expenses$1,558,134
Estimated Season Expenses$47,902,509
Estimated Season Salary Cap$69,093,125
Estimate Under Maximum Salary Cap of $74,000,000$4,906,875
Estimate Over Minimum Salary Cap of $44,000,000 $25,093,125
Current Bank Account$12,288,168
Projected Bank Account$4,242,279

Pro Players Salaries

Mark Scheifele $7,300,000 (1)
-Salary Remaining : $4,881,875
John Tavares $6,600,000 (2)
-Salary Remaining : $4,413,750
Teuvo Teravainen $5,000,000 (2)
-Salary Remaining : $3,343,750
Kris Letang $4,800,000 (3)
-Salary Remaining : $3,210,000
Shea Theodore $4,300,000 (3)
-Salary Remaining : $2,875,625
Evan Rodrigues $4,300,000 (3)
-Salary Remaining : $2,875,625
Gabriel Vilardi $4,200,000 (2)
-Salary Remaining : $2,808,750
Marcus Foligno $4,200,000 (1)
-Salary Remaining : $2,808,750
Ivan Provorov $4,200,000 (1)
-Salary Remaining : $2,808,750
Thomas Chabot $3,900,000 (1)
-Salary Remaining : $2,608,125
Ryan Suter $3,500,000 (1)
-Salary Remaining : $2,340,625
Drew O'Connor $3,000,000 (2)
-Salary Remaining : $2,006,250
Rasmus Sandin $2,800,000 (2)
-Salary Remaining : $1,872,500
Anton Forsberg $2,400,000 (2)
-Salary Remaining : $1,605,000
Christian Dvorak $2,300,000 (3)
-Salary Remaining : $1,538,125
Alex Nedeljkovic $1,700,000 (3)
-Salary Remaining : $1,136,875
Curtis Lazar $1,400,000 (2)
-Salary Remaining : $936,250
Trey Fix-Wolansky $900,000 (1)
-Salary Remaining : $601,875
Jack Drury $900,000 (1)
-Salary Remaining : $601,875
Radim Zohorna $800,000 (2)
-Salary Remaining : $535,000
Aaron Dell (1 Way Contract) $700,000 (1)
-Salary Remaining : $468,125
Total Pro Players21
Salary Commitment
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0

Farm Players Salaries

Brady Keeper $200,000 (1)
Salary Remaining : $133,750
Brogan Rafferty $200,000 (1)
Salary Remaining : $133,750
Brady Lyle $200,000 (1)
Salary Remaining : $133,750
Bobby Trivigno $200,000 (1)
Salary Remaining : $133,750
Austin Rueschhoff $200,000 (1)
Salary Remaining : $133,750
Brett Sutter $120,000 (2)
Salary Remaining : $80,250
Akim Aliu $120,000 (2)
Salary Remaining : $80,250
Stefan Matteau $120,000 (2)
Salary Remaining : $80,250
Mark Pysyk $120,000 (2)
Salary Remaining : $80,250
Kyle Clifford $120,000 (2)
Salary Remaining : $80,250
Garrett Wilson $120,000 (2)
Salary Remaining : $80,250
Joseph Gambardella $120,000 (2)
Salary Remaining : $80,250
Rem Pitlick $80,000 (1)
Salary Remaining : $53,500
Aatu Raty $80,000 (2)
Salary Remaining : $53,500
Ryan Shea $70,000 (1)
Salary Remaining : $46,813
Oskar Steen $70,000 (1)
Salary Remaining : $46,813
Anders Bjork $60,000 (2)
Salary Remaining : $40,125
Josh Ho-Sang $50,000 (2)
Salary Remaining : $33,438
Ty Young $10,000 (8)
Salary Remaining : $6,688
Will Reilly $10,000 (7)
Salary Remaining : $6,688
Josh Lopina $10,000 (7)
Salary Remaining : $6,688
Spencer Smallman $10,000 (4)
Salary Remaining : $6,688
Shakir Mukhamadullin $10,000 (9)
Salary Remaining : $6,688
Matt Savoie $10,000 (9)
Salary Remaining : $6,688
Ty Mueller $10,000 (10)
Salary Remaining : $6,688
Philippe Desrosiers $10,000 (3)
Salary Remaining : $6,688
Total Farm Players26
Salary Commitment
Year 24 : $2,330,000
Year 25 : $1,110,000
Year 26 : $80,000
Year 27 : $70,000
Salary Average Commitment
Year 24 : $2,330,000
Year 25 : $1,110,000
Year 26 : $80,000
Year 27 : $70,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $115 - 7 267 - 90,83%
Level 2: 4000 - $69 - 3 729 - 93,22%
Level 3: 5000 - $48 - 4 533 - 90,66%
Level 4: 2000 - $37 - 1 757 - 87,86%
Luxury : 1000 - $230 - 922 - 92,22%
Total Capacity :20000
Team Popularity : 132,00%

Income

Home Games Left27
Average Attendance - %18 208 - 91,04%
Average Income per Game$1,635,283
Year to Date Revenue$22,893,956

Expense

Pro Players Total Salaries$71,450,000
Farm Players Total Salaries$1,270,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$120,000
Pro Year To Date Expenses$24,471,888
Farm Year To Date Expenses$367,308
Pro Salary Cap To Date$24,438,737
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,152,629
Pro Remaining Season Days107
Pro Expenses Per Days$447,188
Pro Estimated Expenses$47,849,116
Farm Remaining Season Days107
Farm Expenses Per Days$7,938
Farm Estimated Expenses$849,366
Estimated Season Expenses$48,698,482
Estimated Season Salary Cap$72,340,871
Estimate Under Maximum Salary Cap of $74,000,000$1,659,129
Estimate Over Minimum Salary Cap of $44,000,000 $28,340,871
Current Bank Account$20,585,435
Projected Bank Account$16,039,582

Pro Players Salaries

Cam Talbot $8,100,000 (2)
-Salary Remaining : $5,416,875
Steven Stamkos $6,500,000 (2)
-Salary Remaining : $4,346,875
Zach Hyman $5,700,000 (5)
-Salary Remaining : $3,811,875
Patrick Kane $5,600,000 (1)
-Salary Remaining : $3,745,000
Tomas Hertl $5,600,000 (2)
-Salary Remaining : $3,745,000
Darnell Nurse $5,500,000 (3)
-Salary Remaining : $3,678,125
Jacob Trouba $5,100,000 (2)
-Salary Remaining : $3,410,625
Ryan Pulock $4,200,000 (2)
-Salary Remaining : $2,808,750
Jonas Brodin $3,900,000 (1)
-Salary Remaining : $2,608,125
Boone Jenner $3,500,000 (1)
-Salary Remaining : $2,340,625
Brock Nelson $2,800,000 (1)
-Salary Remaining : $1,872,500
Warren Foegele $2,700,000 (3)
-Salary Remaining : $1,805,625
Filip Gustavsson $2,400,000 (1)
-Salary Remaining : $1,605,000
Trevor Lewis $2,000,000 (3)
-Salary Remaining : $1,337,500
Alexey Toropchenko $1,900,000 (3)
-Salary Remaining : $1,270,625
Hampus Lindholm $1,750,000 (1)
-Salary Remaining : $1,170,313
Travis Hamonic $1,700,000 (3)
-Salary Remaining : $1,136,875
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $668,750
Vinni Lettieri $900,000 (1)
-Salary Remaining : $601,875
Jon Merrill $600,000 (2)
-Salary Remaining : $401,250
Total Pro Players20
Salary Commitment
Year 24 : $71,450,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Average Commitment
Year 24 : $71,450,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Cap with 1 Way Contract
Year 24 : $71,450,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000

Farm Players Salaries

Curtis McKenzie $120,000 (1)
Salary Remaining : $80,250
Brendan Gaunce $120,000 (1)
Salary Remaining : $80,250
Andrew Agozzino $120,000 (1)
Salary Remaining : $80,250
Chris Wagner $120,000 (1)
Salary Remaining : $80,250
Dylan Gambrell $100,000 (2)
Salary Remaining : $66,875
Mark Friedman $90,000 (2)
Salary Remaining : $60,188
Ivan Fedotov $90,000 (1)
Salary Remaining : $60,188
Gustav Olofsson $90,000 (1)
Salary Remaining : $60,188
Carson Meyer $80,000 (1)
Salary Remaining : $53,500
Jonathan Gruden $80,000 (1)
Salary Remaining : $53,500
Tyler Benson $70,000 (1)
Salary Remaining : $46,813
Bokondji Imama $60,000 (2)
Salary Remaining : $40,125
Connor Lockhart $10,000 (10)
Salary Remaining : $6,688
Hugo Alnefelt $10,000 (7)
Salary Remaining : $6,688
Karl Henriksson $10,000 (8)
Salary Remaining : $6,688
William Dufour $10,000 (8)
Salary Remaining : $6,688
Xavier Simoneau $10,000 (8)
Salary Remaining : $6,688
Chaz Reddekopp $10,000 (4)
Salary Remaining : $6,688
Patrick Kudla $10,000 (9)
Salary Remaining : $6,688
Kirill Tyutyayev $10,000 (7)
Salary Remaining : $6,688
Andrew Nielsen $10,000 (10)
Salary Remaining : $6,688
Jeremy Helvig $10,000 (10)
Salary Remaining : $6,688
Jake Massie $10,000 (6)
Salary Remaining : $6,688
Michael Karow $10,000 (8)
Salary Remaining : $6,688
Ben McCartney $10,000 (7)
Salary Remaining : $6,688
Total Farm Players25
Salary Commitment
Year 24 : $1,270,000
Year 25 : $380,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,270,000
Year 25 : $380,000
Year 26 : $130,000
Year 27 : $130,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7 905 - 98,81%
Level 2: 4000 - $60 - 3 943 - 98,57%
Level 3: 5000 - $40 - 4 985 - 99,70%
Level 4: 2000 - $30 - 1 984 - 99,18%
Luxury : 1000 - $200 - 990 - 98,96%
Total Capacity :20000
Team Popularity : 111,00%

Income

Home Games Left29
Average Attendance - %19 806 - 99,03%
Average Income per Game$1,528,384
Year to Date Revenue$18,340,613

Expense

Pro Players Total Salaries$56,700,000
Farm Players Total Salaries$1,430,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$19,644,375
Farm Year To Date Expenses$491,260
Pro Salary Cap To Date$18,882,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,323,148
Pro Remaining Season Days107
Pro Expenses Per Days$355,000
Pro Estimated Expenses$37,985,000
Farm Remaining Season Days107
Farm Expenses Per Days$8,938
Farm Estimated Expenses$956,366
Estimated Season Expenses$38,941,366
Estimated Season Salary Cap$57,079,375
Estimate Under Maximum Salary Cap of $74,000,000$16,920,625
Estimate Over Minimum Salary Cap of $44,000,000 $13,079,375
Current Bank Account$11,584,313
Projected Bank Account$16,966,095

Pro Players Salaries

Jack Eichel $7,500,000 (1)
-Salary Remaining : $5,015,625
Dylan Larkin $7,300,000 (4)
-Salary Remaining : $4,881,875
Miro Heiskanen $4,000,000 (1)
-Salary Remaining : $2,675,000
Ben Chiarot $3,600,000 (1)
-Salary Remaining : $2,407,500
Rasmus Ristolainen $3,500,000 (2)
-Salary Remaining : $2,340,625
Luke Schenn $3,400,000 (2)
-Salary Remaining : $2,273,750
Nick Seeler $3,300,000 (3)
-Salary Remaining : $2,206,875
Tristan Jarry $3,300,000 (2)
-Salary Remaining : $2,206,875
Colton Sissons $2,900,000 (1)
-Salary Remaining : $1,939,375
Yakov Trenin $2,700,000 (1)
-Salary Remaining : $1,805,625
Trevor Moore $2,200,000 (3)
-Salary Remaining : $1,471,250
Luke Kunin $1,800,000 (2)
-Salary Remaining : $1,203,750
Sam Montembeault $1,600,000 (1)
-Salary Remaining : $1,070,000
Cole Sillinger $1,400,000 (1)
-Salary Remaining : $936,250
Dylan Guenther $1,300,000 (2)
-Salary Remaining : $869,375
Paul Cotter $1,200,000 (1)
-Salary Remaining : $802,500
Jalen Chatfield (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Cam York $1,200,000 (1)
-Salary Remaining : $802,500
Kiefer Sherwood (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $735,625
Justus Annunen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $668,750
Matias Maccelli $800,000 (1)
-Salary Remaining : $535,000
Max Sasson $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players22
Salary Commitment
Year 24 : $56,700,000
Year 25 : $27,300,000
Year 26 : $12,800,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $56,700,000
Year 25 : $27,300,000
Year 26 : $12,800,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $54,500,000
Year 25 : $26,100,000
Year 26 : $12,800,000
Year 27 : $7,300,000

Farm Players Salaries

Brendan Brisson $110,000 (2)
Salary Remaining : $73,563
Mike Reilly $100,000 (1)
Salary Remaining : $66,875
Joshua Roy $90,000 (3)
Salary Remaining : $60,188
Jakub Lauko $90,000 (1)
Salary Remaining : $60,188
Zack MacEwen $90,000 (2)
Salary Remaining : $60,188
Akito Hirose $90,000 (2)
Salary Remaining : $60,188
Bobby Brink $90,000 (1)
Salary Remaining : $60,188
Anthony Richard $80,000 (1)
Salary Remaining : $53,500
T.J. Tynan $80,000 (2)
Salary Remaining : $53,500
Malcolm Subban $80,000 (2)
Salary Remaining : $53,500
Brad Hunt $80,000 (1)
Salary Remaining : $53,500
Louie Belpedio $80,000 (2)
Salary Remaining : $53,500
Givani Smith $80,000 (1)
Salary Remaining : $53,500
Cole McWard $70,000 (1)
Salary Remaining : $46,813
Arshdeep Bains $60,000 (2)
Salary Remaining : $40,125
Justin Bailey $60,000 (1)
Salary Remaining : $40,125
Brandon Coe $10,000 (9)
Salary Remaining : $6,688
Gavin Brindley $10,000 (10)
Salary Remaining : $6,688
Cameron Hillis $10,000 (8)
Salary Remaining : $6,688
Niko Huuhtanen $10,000 (10)
Salary Remaining : $6,688
Corson Ceulemans $10,000 (9)
Salary Remaining : $6,688
Liam Ohgren $10,000 (10)
Salary Remaining : $6,688
Aleksi Heimosalmi $10,000 (10)
Salary Remaining : $6,688
Ryder Korczak $10,000 (9)
Salary Remaining : $6,688
Danny Zhilkin $10,000 (10)
Salary Remaining : $6,688
Ryan Ufko $10,000 (10)
Salary Remaining : $6,688
Total Farm Players26
Salary Commitment
Year 24 : $1,430,000
Year 25 : $780,000
Year 26 : $190,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $1,430,000
Year 25 : $780,000
Year 26 : $190,000
Year 27 : $100,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6 398 - 79,97%
Level 2: 4000 - $65 - 3 169 - 79,23%
Level 3: 5000 - $45 - 3 885 - 77,70%
Level 4: 2000 - $35 - 1 528 - 76,39%
Luxury : 1000 - $220 - 821 - 82,13%
Total Capacity :20000
Team Popularity : 101,00%

Income

Home Games Left26
Average Attendance - %15 801 - 79,00%
Average Income per Game$1,358,291
Year to Date Revenue$20,374,358

Expense

Pro Players Total Salaries$42,800,000
Farm Players Total Salaries$1,320,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$12,550,000
Pro Year To Date Expenses$14,687,500
Farm Year To Date Expenses$376,749
Pro Salary Cap To Date$14,654,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,315,554
Pro Remaining Season Days107
Pro Expenses Per Days$268,125
Pro Estimated Expenses$28,689,375
Farm Remaining Season Days107
Farm Expenses Per Days$8,250
Farm Estimated Expenses$882,750
Estimated Season Expenses$29,572,125
Estimated Season Salary Cap$55,826,875
Estimate Under Maximum Salary Cap of $74,000,000$18,173,125
Estimate Over Minimum Salary Cap of $44,000,000 $11,826,875
Current Bank Account$22,379,483
Projected Bank Account$28,122,912

Pro Players Salaries

Jeff Skinner $5,500,000 (4)
-Salary Remaining : $3,678,125
Jonathan Huberdeau $3,900,000 (5)
-Salary Remaining : $2,608,125
Brandon Tanev $2,800,000 (3)
-Salary Remaining : $1,872,500
Teddy Blueger $2,700,000 (1)
-Salary Remaining : $1,805,625
Oliver Ekman-Larsson $2,600,000 (3)
-Salary Remaining : $1,738,750
Jake Allen $2,500,000 (1)
-Salary Remaining : $1,671,875
Evgeny Kuznetsov $2,500,000 (1)
-Salary Remaining : $1,671,875
Kyle Burroughs $2,300,000 (2)
-Salary Remaining : $1,538,125
T.J. Brodie $2,300,000 (2)
-Salary Remaining : $1,538,125
Ian Cole $2,300,000 (2)
-Salary Remaining : $1,538,125
Nick Bonino $2,200,000 (1)
-Salary Remaining : $1,471,250
Viktor Arvidsson $2,200,000 (2)
-Salary Remaining : $1,471,250
Ryan McLeod $2,000,000 (2)
-Salary Remaining : $1,337,500
William Lagesson $1,300,000 (3)
-Salary Remaining : $869,375
Jordan Spence $1,200,000 (1)
-Salary Remaining : $802,500
Arthur Kaliyev $1,100,000 (1)
-Salary Remaining : $735,625
John Beecher $1,100,000 (2)
-Salary Remaining : $735,625
Nico Daws $1,000,000 (1)
-Salary Remaining : $668,750
Bo Groulx $900,000 (1)
-Salary Remaining : $601,875
Maxim Tsyplakov $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players20
Salary Commitment
Year 24 : $42,800,000
Year 25 : $28,300,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Average Commitment
Year 24 : $42,800,000
Year 25 : $28,300,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Cap with 1 Way Contract
Year 24 : $42,800,000
Year 25 : $28,300,000
Year 26 : $16,100,000
Year 27 : $9,400,000

Farm Players Salaries

Joey Anderson $120,000 (1)
Salary Remaining : $80,250
Ryker Evans $110,000 (2)
Salary Remaining : $73,563
Oliver Wahlstrom $100,000 (1)
Salary Remaining : $66,875
Daemon Hunt $100,000 (2)
Salary Remaining : $66,875
Leevi Merilainen $100,000 (2)
Salary Remaining : $66,875
Nikita Nesterenko $90,000 (1)
Salary Remaining : $60,188
Pavol Regenda $90,000 (1)
Salary Remaining : $60,188
Jakub Vrana $80,000 (2)
Salary Remaining : $53,500
William Lockwood $80,000 (1)
Salary Remaining : $53,500
Kieffer Bellows $70,000 (2)
Salary Remaining : $46,813
Sammy Walker $70,000 (2)
Salary Remaining : $46,813
Drew Helleson $40,000 (1)
Salary Remaining : $26,750
Tyson Kozak $10,000 (8)
Salary Remaining : $6,688
David Goyette $10,000 (9)
Salary Remaining : $6,688
Brett Berard $10,000 (9)
Salary Remaining : $6,688
Evan Cormier $10,000 (5)
Salary Remaining : $6,688
Kirill Kudryavtsev $10,000 (10)
Salary Remaining : $6,688
Garrett Pilon $10,000 (5)
Salary Remaining : $6,688
Dru Krebs $10,000 (10)
Salary Remaining : $6,688
Samuel Johannesson $10,000 (10)
Salary Remaining : $6,688
Jackson Edward $10,000 (10)
Salary Remaining : $6,688
Hunter Brzustewicz $10,000 (10)
Salary Remaining : $6,688
Cole Cassels $10,000 (6)
Salary Remaining : $6,688
Ty Voit $10,000 (10)
Salary Remaining : $6,688
Olivier Nadeau $10,000 (10)
Salary Remaining : $6,688
Ruslan Khazheyev $10,000 (10)
Salary Remaining : $6,688
Blake Hillman $10,000 (4)
Salary Remaining : $6,688
Francois Brassard $10,000 (7)
Salary Remaining : $6,688
Philippe Daoust $10,000 (7)
Salary Remaining : $6,688
Reece Newkirk $10,000 (7)
Salary Remaining : $6,688
Sam Houde $10,000 (7)
Salary Remaining : $6,688
Benjamin Gaudreau $10,000 (10)
Salary Remaining : $6,688
Alex Jefferies $10,000 (10)
Salary Remaining : $6,688
Kim Nousiainen $10,000 (8)
Salary Remaining : $6,688
Alexis Gendron $10,000 (10)
Salary Remaining : $6,688
Stanislav Svozil $10,000 (9)
Salary Remaining : $6,688
Anton Wahlberg $10,000 (10)
Salary Remaining : $6,688
Marc-Andre Gaudet $10,000 (10)
Salary Remaining : $6,688
Ilya Nikolaev $10,000 (9)
Salary Remaining : $6,688
Total Farm Players39
Salary Commitment
Year 24 : $1,320,000
Year 25 : $800,000
Year 26 : $270,000
Year 27 : $270,000
Salary Average Commitment
Year 24 : $1,320,000
Year 25 : $800,000
Year 26 : $270,000
Year 27 : $270,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7 515 - 93,94%
Level 2: 4000 - $60 - 3 875 - 96,88%
Level 3: 5000 - $40 - 4 778 - 95,56%
Level 4: 2000 - $30 - 1 923 - 96,16%
Luxury : 1000 - $200 - 939 - 93,90%
Total Capacity :20000
Team Popularity : 98,00%

Income

Home Games Left27
Average Attendance - %19 030 - 95,15%
Average Income per Game$1,463,221
Year to Date Revenue$20,485,095

Expense

Pro Players Total Salaries$42,900,000
Farm Players Total Salaries$850,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,250,000
Pro Year To Date Expenses$14,461,250
Farm Year To Date Expenses$189,562
Pro Salary Cap To Date$14,428,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,506,969
Pro Remaining Season Days107
Pro Expenses Per Days$268,750
Pro Estimated Expenses$28,756,250
Farm Remaining Season Days107
Farm Expenses Per Days$5,312
Farm Estimated Expenses$568,384
Estimated Season Expenses$29,324,634
Estimated Season Salary Cap$54,367,500
Estimate Under Maximum Salary Cap of $74,000,000$19,632,500
Estimate Over Minimum Salary Cap of $44,000,000 $10,367,500
Current Bank Account$8,922,620
Projected Bank Account$19,104,955

Pro Players Salaries

Andrei Svechnikov $5,500,000 (1)
-Salary Remaining : $3,678,125
Dylan Cozens $5,100,000 (3)
-Salary Remaining : $3,410,625
Phillip Danault $4,400,000 (3)
-Salary Remaining : $2,942,500
Martin Fehervary $3,600,000 (2)
-Salary Remaining : $2,407,500
Jonas Siegenthaler $3,300,000 (1)
-Salary Remaining : $2,206,875
Kirby Dach $3,100,000 (1)
-Salary Remaining : $2,073,125
Vincent Desharnais $2,900,000 (3)
-Salary Remaining : $1,939,375
David Rittich $2,800,000 (1)
-Salary Remaining : $1,872,500
Zach Aston-Reese $2,300,000 (1)
-Salary Remaining : $1,538,125
Adam Erne $1,600,000 (1)
-Salary Remaining : $1,070,000
Drake Caggiula $1,200,000 (1)
-Salary Remaining : $802,500
Danil Gushchin $1,000,000 (2)
-Salary Remaining : $668,750
Zane McIntyre $1,000,000 (2)
-Salary Remaining : $668,750
Connor Mackey $800,000 (2)
-Salary Remaining : $535,000
Walker Duehr $800,000 (1)
-Salary Remaining : $535,000
Vincent Iorio $800,000 (3)
-Salary Remaining : $535,000
David Gustafsson $800,000 (1)
-Salary Remaining : $535,000
Grant Hutton $700,000 (1)
-Salary Remaining : $468,125
Ryan Lomberg $700,000 (2)
-Salary Remaining : $468,125
Kevin Hayes $500,000 (1)
-Salary Remaining : $334,375
Total Pro Players20
Salary Commitment
Year 24 : $42,900,000
Year 25 : $20,300,000
Year 26 : $13,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $42,900,000
Year 25 : $20,300,000
Year 26 : $13,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $42,900,000
Year 25 : $20,300,000
Year 26 : $13,200,000
Year 27 : $0

Farm Players Salaries

Evan Polei $200,000 (1)
Salary Remaining : $133,750
Adam Edstrom $100,000 (2)
Salary Remaining : $66,875
Nick Cicek $90,000 (1)
Salary Remaining : $60,188
Jack LaFontaine $70,000 (1)
Salary Remaining : $46,813
Isaac Ratcliffe $70,000 (1)
Salary Remaining : $46,813
Egor Sokolov $70,000 (1)
Salary Remaining : $46,813
Kyle Rau $50,000 (1)
Salary Remaining : $33,438
Calle Clang $10,000 (9)
Salary Remaining : $6,688
Cole Moberg $10,000 (6)
Salary Remaining : $6,688
Jaydon Dureau $10,000 (7)
Salary Remaining : $6,688
Arnaud Durandeau $10,000 (6)
Salary Remaining : $6,688
Cole Fonstad $10,000 (7)
Salary Remaining : $6,688
Chase Bradley $10,000 (10)
Salary Remaining : $6,688
Luke Loheit $10,000 (10)
Salary Remaining : $6,688
Matthew Wedman $10,000 (6)
Salary Remaining : $6,688
Wyatte Wylie $10,000 (6)
Salary Remaining : $6,688
Kale Kessy $10,000 (9)
Salary Remaining : $6,688
Jermaine Loewen $10,000 (6)
Salary Remaining : $6,688
Brent Moran $10,000 (9)
Salary Remaining : $6,688
Justin Vaive $10,000 (8)
Salary Remaining : $6,688
Kale Howarth $10,000 (7)
Salary Remaining : $6,688
Clayton Phillips $10,000 (1)
Salary Remaining : $6,688
Jordan Sambrook $10,000 (9)
Salary Remaining : $6,688
Zachary Uens $10,000 (8)
Salary Remaining : $6,688
Zachary L'Heureux $10,000 (9)
Salary Remaining : $6,688
Tyler Boucher $10,000 (9)
Salary Remaining : $6,688
Isaac Belliveau $10,000 (10)
Salary Remaining : $6,688
Total Farm Players27
Salary Commitment
Year 24 : $850,000
Year 25 : $290,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $850,000
Year 25 : $290,000
Year 26 : $190,000
Year 27 : $190,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $105 - 7 257 - 90,72%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 5000 - $45 - 4 243 - 84,86%
Level 4: 2000 - $30 - 2 000 - 100,00%
Luxury : 1000 - $210 - 939 - 93,88%
Total Capacity :20000
Team Popularity : 113,00%

Income

Home Games Left28
Average Attendance - %18 439 - 92,20%
Average Income per Game$1,493,618
Year to Date Revenue$19,417,035

Expense

Pro Players Total Salaries$71,500,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$23,828,125
Farm Year To Date Expenses$391,074
Pro Salary Cap To Date$23,495,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,821,306
Pro Remaining Season Days107
Pro Expenses Per Days$447,500
Pro Estimated Expenses$47,882,500
Farm Remaining Season Days107
Farm Expenses Per Days$8,375
Farm Estimated Expenses$896,125
Estimated Season Expenses$48,778,625
Estimated Season Salary Cap$71,243,125
Estimate Under Maximum Salary Cap of $74,000,000$2,756,875
Estimate Over Minimum Salary Cap of $44,000,000 $27,243,125
Current Bank Account$14,622,710
Projected Bank Account$7,665,391

Pro Players Salaries

Jason Robertson $8,000,000 (3)
-Salary Remaining : $5,350,000
Nico Hischier $6,600,000 (1)
-Salary Remaining : $4,413,750
Vladimir Tarasenko $6,200,000 (3)
-Salary Remaining : $4,146,250
Dougie Hamilton $5,900,000 (1)
-Salary Remaining : $3,945,625
Chris Tanev $5,000,000 (1)
-Salary Remaining : $3,343,750
Yanni Gourde $4,500,000 (1)
-Salary Remaining : $3,009,375
Ryan Nugent-Hopkins $4,500,000 (3)
-Salary Remaining : $3,009,375
Jacob Markstrom $3,900,000 (2)
-Salary Remaining : $2,608,125
Scott Laughton $3,800,000 (2)
-Salary Remaining : $2,541,250
Jamie Oleksiak $3,500,000 (5)
-Salary Remaining : $2,340,625
Zach Whitecloud $3,200,000 (1)
-Salary Remaining : $2,140,000
Frank Vatrano $2,400,000 (1)
-Salary Remaining : $1,605,000
Tomas Tatar $2,300,000 (1)
-Salary Remaining : $1,538,125
Nate Schmidt $2,100,000 (1)
-Salary Remaining : $1,404,375
Jacob Bernard-Docker $1,700,000 (1)
-Salary Remaining : $1,136,875
Isac Lundestrom $1,600,000 (3)
-Salary Remaining : $1,070,000
Josh Brown $1,500,000 (1)
-Salary Remaining : $1,003,125
Philip Tomasino $1,400,000 (1)
-Salary Remaining : $936,250
Jack Quinn $1,300,000 (1)
-Salary Remaining : $869,375
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Samuel Ersson $900,000 (1)
-Salary Remaining : $601,875
Total Pro Players21
Salary Commitment
Year 24 : $71,500,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $71,500,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $70,300,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $133,750
Bryce Kindopp $200,000 (1)
Salary Remaining : $133,750
Filip Zadina $120,000 (1)
Salary Remaining : $80,250
Daniil Miromanov $110,000 (1)
Salary Remaining : $73,563
Mason Morelli $100,000 (1)
Salary Remaining : $66,875
Mason Shaw $80,000 (1)
Salary Remaining : $53,500
Jake Leschyshyn $70,000 (1)
Salary Remaining : $46,813
Adam Ginning $70,000 (1)
Salary Remaining : $46,813
Zach Sawchenko $70,000 (1)
Salary Remaining : $46,813
Josiah Slavin $60,000 (1)
Salary Remaining : $40,125
Jakub Zboril $60,000 (1)
Salary Remaining : $40,125
Scott Reedy $60,000 (1)
Salary Remaining : $40,125
Angus Booth $10,000 (10)
Salary Remaining : $6,688
Julian Lutz $10,000 (10)
Salary Remaining : $6,688
Jakub Skarek $10,000 (6)
Salary Remaining : $6,688
Jayden Grubbe $10,000 (10)
Salary Remaining : $6,688
Chase Stillman $10,000 (1)
Salary Remaining : $6,688
Dalton Smith $10,000 (8)
Salary Remaining : $6,688
William Wallinder $10,000 (9)
Salary Remaining : $6,688
Cole Reinhardt $10,000 (8)
Salary Remaining : $6,688
Jared McIsaac $10,000 (7)
Salary Remaining : $6,688
Jett Woo $10,000 (7)
Salary Remaining : $6,688
Mitchell Gibson $10,000 (9)
Salary Remaining : $6,688
Amadeus Lombardi $10,000 (9)
Salary Remaining : $6,688
Tyler Inamoto $10,000 (10)
Salary Remaining : $6,688
Justin Taylor $10,000 (3)
Salary Remaining : $6,688
Total Farm Players26
Salary Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000
Salary Average Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7 984 - 99,80%
Level 2: 4000 - $60 - 3 950 - 98,74%
Level 3: 5000 - $40 - 4 944 - 98,87%
Level 4: 2000 - $30 - 1 991 - 99,55%
Luxury : 1000 - $205 - 994 - 99,45%
Total Capacity :20000
Team Popularity : 110,00%

Income

Home Games Left28
Average Attendance - %19 863 - 99,31%
Average Income per Game$1,541,602
Year to Date Revenue$20,040,824

Expense

Pro Players Total Salaries$74,000,000
Farm Players Total Salaries$1,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$24,580,625
Farm Year To Date Expenses$413,875
Pro Salary Cap To Date$23,760,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,164,852
Pro Remaining Season Days107
Pro Expenses Per Days$463,125
Pro Estimated Expenses$49,554,375
Farm Remaining Season Days107
Farm Expenses Per Days$7,875
Farm Estimated Expenses$842,625
Estimated Season Expenses$50,397,000
Estimated Season Salary Cap$72,642,500
Estimate Under Maximum Salary Cap of $74,000,000$1,357,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,642,500
Current Bank Account$16,887,947
Projected Bank Account$9,655,799

Pro Players Salaries

Mikko Rantanen $8,100,000 (1)
-Salary Remaining : $5,416,875
Pavel Buchnevich $7,400,000 (2)
-Salary Remaining : $4,948,750
Roman Josi $6,900,000 (4)
-Salary Remaining : $4,614,375
Anze Kopitar $6,700,000 (1)
-Salary Remaining : $4,480,625
Filip Hronek $4,600,000 (2)
-Salary Remaining : $3,076,250
Tom Wilson $3,900,000 (3)
-Salary Remaining : $2,608,125
Mikey Anderson $3,600,000 (1)
-Salary Remaining : $2,407,500
Janis Moser $3,500,000 (3)
-Salary Remaining : $2,340,625
Alex Iafallo $3,300,000 (1)
-Salary Remaining : $2,206,875
Alex Lyon $3,200,000 (2)
-Salary Remaining : $2,140,000
Trent Frederic $3,000,000 (2)
-Salary Remaining : $2,006,250
Kevin Bahl $2,800,000 (2)
-Salary Remaining : $1,872,500
Ville Husso $2,800,000 (2)
-Salary Remaining : $1,872,500
Blake Lizotte $2,700,000 (2)
-Salary Remaining : $1,805,625
Andreas Athanasiou $2,300,000 (1)
-Salary Remaining : $1,538,125
Sean Walker $2,000,000 (2)
-Salary Remaining : $1,337,500
Pierre-Edouard Bellemare $1,900,000 (1)
-Salary Remaining : $1,270,625
Eric Comrie (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Luke Evangelista $1,200,000 (2)
-Salary Remaining : $802,500
Carl Grundstrom (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Alex Laferriere $900,000 (2)
-Salary Remaining : $601,875
Parker Wotherspoon $800,000 (1)
-Salary Remaining : $535,000
Total Pro Players22
Salary Commitment
Year 24 : $74,000,000
Year 25 : $46,100,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Average Commitment
Year 24 : $74,000,000
Year 25 : $46,100,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Cap with 1 Way Contract
Year 24 : $71,600,000
Year 25 : $44,900,000
Year 26 : $14,300,000
Year 27 : $6,900,000

Farm Players Salaries

Connor Zary $140,000 (2)
Salary Remaining : $93,625
Will Cuylle $140,000 (2)
Salary Remaining : $93,625
Karson Kuhlman $120,000 (1)
Salary Remaining : $80,250
Mads Sogaard $100,000 (1)
Salary Remaining : $66,875
Victor Soderstrom $100,000 (1)
Salary Remaining : $66,875
Sheldon Rempal $80,000 (1)
Salary Remaining : $53,500
Austin Strand $80,000 (1)
Salary Remaining : $53,500
Henry Thrun $80,000 (1)
Salary Remaining : $53,500
Kevin Mandolese $60,000 (1)
Salary Remaining : $40,125
Patrick Maroon $60,000 (2)
Salary Remaining : $40,125
Lias Andersson $60,000 (2)
Salary Remaining : $40,125
Matt Luff $50,000 (1)
Salary Remaining : $33,438
Gabriel Dumont $50,000 (1)
Salary Remaining : $33,438
Henri Nikkanen $10,000 (9)
Salary Remaining : $6,688
Anthony Romano $10,000 (10)
Salary Remaining : $6,688
Curtis Douglas $10,000 (9)
Salary Remaining : $6,688
John Farinacci $10,000 (9)
Salary Remaining : $6,688
Brennan Othmann $10,000 (9)
Salary Remaining : $6,688
Lian Bichsel $10,000 (9)
Salary Remaining : $6,688
Roman Schmidt $10,000 (9)
Salary Remaining : $6,688
Jordan Stallard $10,000 (10)
Salary Remaining : $6,688
Tanner Dickinson $10,000 (9)
Salary Remaining : $6,688
Bryce McConnell-Barker $10,000 (10)
Salary Remaining : $6,688
Tristan Lennox $10,000 (9)
Salary Remaining : $6,688
Riley Duran $10,000 (10)
Salary Remaining : $6,688
Michael Buchinger $10,000 (10)
Salary Remaining : $6,688
Kasper Halttunen $10,000 (10)
Salary Remaining : $6,688
Total Farm Players27
Salary Commitment
Year 24 : $1,260,000
Year 25 : $540,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,260,000
Year 25 : $540,000
Year 26 : $140,000
Year 27 : $140,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $90 - 7 205 - 90,06%
Level 2: 4000 - $55 - 3 745 - 93,62%
Level 3: 5000 - $35 - 4 595 - 91,89%
Level 4: 2000 - $25 - 1 827 - 91,37%
Luxury : 1000 - $180 - 916 - 91,58%
Total Capacity :20000
Team Popularity : 93,00%

Income

Home Games Left26
Average Attendance - %18 287 - 91,44%
Average Income per Game$1,407,936
Year to Date Revenue$21,119,039

Expense

Pro Players Total Salaries$43,300,000
Farm Players Total Salaries$1,520,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,800,000
Pro Year To Date Expenses$14,337,500
Farm Year To Date Expenses$343,625
Pro Salary Cap To Date$14,304,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,606,334
Pro Remaining Season Days107
Pro Expenses Per Days$271,250
Pro Estimated Expenses$29,023,750
Farm Remaining Season Days107
Farm Expenses Per Days$9,500
Farm Estimated Expenses$1,016,500
Estimated Season Expenses$30,040,250
Estimated Season Salary Cap$48,061,250
Estimate Under Maximum Salary Cap of $74,000,000$25,938,750
Estimate Over Minimum Salary Cap of $44,000,000 $4,061,250
Current Bank Account$45,039,641
Projected Bank Account$51,605,725

Pro Players Salaries

Connor Murphy $4,000,000 (1)
-Salary Remaining : $2,675,000
Tyler Myers $3,600,000 (1)
-Salary Remaining : $2,407,500
Ondrej Palat $3,100,000 (3)
-Salary Remaining : $2,073,125
Jeremy Lauzon $2,900,000 (1)
-Salary Remaining : $1,939,375
Connor Clifton $2,900,000 (3)
-Salary Remaining : $1,939,375
Mason Appleton $2,700,000 (3)
-Salary Remaining : $1,805,625
Pius Suter $2,700,000 (3)
-Salary Remaining : $1,805,625
Nico Sturm $2,400,000 (2)
-Salary Remaining : $1,605,000
Frederick Gaudreau $2,000,000 (1)
-Salary Remaining : $1,337,500
Nathan Bastian $1,900,000 (2)
-Salary Remaining : $1,270,625
Dante Fabbro $1,600,000 (1)
-Salary Remaining : $1,070,000
Matty Beniers $1,400,000 (1)
-Salary Remaining : $936,250
Corey Perry $1,400,000 (2)
-Salary Remaining : $936,250
Nicklas Backstrom $1,200,000 (1)
-Salary Remaining : $802,500
Vitek Vanecek (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $802,500
Kurtis MacDermid $1,100,000 (2)
-Salary Remaining : $735,625
Matt Nieto $1,100,000 (1)
-Salary Remaining : $735,625
John Klingberg $1,100,000 (1)
-Salary Remaining : $735,625
Sebastian Aho 2 $1,000,000 (2)
-Salary Remaining : $668,750
Haydn Fleury $1,000,000 (2)
-Salary Remaining : $668,750
Tye Kartye $1,000,000 (1)
-Salary Remaining : $668,750
Jack Campbell $800,000 (2)
-Salary Remaining : $535,000
Denis Gurianov $700,000 (1)
-Salary Remaining : $468,125
Cory Conacher $500,000 (1)
-Salary Remaining : $334,375
Total Pro Players24
Salary Commitment
Year 24 : $43,300,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $43,300,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $43,300,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0

Farm Players Salaries

Dave Gust $200,000 (1)
Salary Remaining : $133,750
Cameron Hebig $200,000 (1)
Salary Remaining : $133,750
Colin Jacobs $200,000 (1)
Salary Remaining : $133,750
Simon Nemec $140,000 (3)
Salary Remaining : $93,625
Zachary Sanford $120,000 (1)
Salary Remaining : $80,250
Emil Lilleberg $120,000 (2)
Salary Remaining : $80,250
Dylan Coghlan $90,000 (1)
Salary Remaining : $60,188
Zack Ostapchuk $80,000 (3)
Salary Remaining : $53,500
Cale Fleury $80,000 (1)
Salary Remaining : $53,500
Ian White $60,000 (1)
Salary Remaining : $40,125
Radim Simek $60,000 (1)
Salary Remaining : $40,125
Matyas Sapovaliv $10,000 (10)
Salary Remaining : $6,688
Marek Alscher $10,000 (10)
Salary Remaining : $6,688
Justin Gill $10,000 (10)
Salary Remaining : $6,688
Jagger Firkus $10,000 (10)
Salary Remaining : $6,688
Samuel Knazko $10,000 (8)
Salary Remaining : $6,688
Sawyer Mynio $10,000 (10)
Salary Remaining : $6,688
Hayden Lavigne $10,000 (9)
Salary Remaining : $6,688
Carter Mazur $10,000 (9)
Salary Remaining : $6,688
Brandon Halverson $10,000 (9)
Salary Remaining : $6,688
Christopher Brown $10,000 (9)
Salary Remaining : $6,688
Liam Coughlin $10,000 (9)
Salary Remaining : $6,688
Gavin White $10,000 (9)
Salary Remaining : $6,688
Elias Pettersson 2 $10,000 (10)
Salary Remaining : $6,688
Aku Koskenvuo $10,000 (8)
Salary Remaining : $6,688
Reid Dyck $10,000 (8)
Salary Remaining : $6,688
Zach Bouthillier $10,000 (8)
Salary Remaining : $6,688
Luke Tuch $10,000 (10)
Salary Remaining : $6,688
Total Farm Players28
Salary Commitment
Year 24 : $1,520,000
Year 25 : $510,000
Year 26 : $390,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $1,520,000
Year 25 : $510,000
Year 26 : $390,000
Year 27 : $170,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $110 - 6 435 - 80,44%
Level 2: 4000 - $65 - 3 354 - 83,86%
Level 3: 5000 - $45 - 4 000 - 80,00%
Level 4: 2000 - $38 - 1 497 - 74,84%
Luxury : 1000 - $232 - 818 - 81,84%
Total Capacity :20000
Team Popularity : 114,00%

Income

Home Games Left28
Average Attendance - %16 104 - 80,52%
Average Income per Game$1,484,278
Year to Date Revenue$19,295,619

Expense

Pro Players Total Salaries$72,400,000
Farm Players Total Salaries$1,690,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$24,151,875
Farm Year To Date Expenses$544,671
Pro Salary Cap To Date$24,118,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,559,795
Pro Remaining Season Days107
Pro Expenses Per Days$453,125
Pro Estimated Expenses$48,484,375
Farm Remaining Season Days107
Farm Expenses Per Days$10,562
Farm Estimated Expenses$1,130,134
Estimated Season Expenses$49,614,509
Estimated Season Salary Cap$73,786,250
Estimate Under Maximum Salary Cap of $74,000,000$213,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,786,250
Current Bank Account$10,424,228
Projected Bank Account$2,369,514

Pro Players Salaries

Sam Bennett $8,000,000 (2)
-Salary Remaining : $5,350,000
Ryan O'Reilly $5,900,000 (3)
-Salary Remaining : $3,945,625
Jake Oettinger $5,700,000 (3)
-Salary Remaining : $3,811,875
Alex Pietrangelo $5,400,000 (2)
-Salary Remaining : $3,611,250
Cole Caufield $4,900,000 (4)
-Salary Remaining : $3,276,875
Owen Tippett $4,700,000 (3)
-Salary Remaining : $3,143,125
Quinn Hughes $4,700,000 (3)
-Salary Remaining : $3,143,125
Jakob Chychrun $4,300,000 (1)
-Salary Remaining : $2,875,625
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $2,675,000
Samuel Girard $4,000,000 (1)
-Salary Remaining : $2,675,000
Tyler Bertuzzi $3,300,000 (2)
-Salary Remaining : $2,206,875
Eeli Tolvanen $2,900,000 (1)
-Salary Remaining : $1,939,375
Dylan Samberg $2,900,000 (3)
-Salary Remaining : $1,939,375
Carson Soucy $2,800,000 (1)
-Salary Remaining : $1,872,500
Jake Evans $2,600,000 (3)
-Salary Remaining : $1,738,750
Scott Wedgewood $1,700,000 (1)
-Salary Remaining : $1,136,875
Pontus Holmberg $1,400,000 (1)
-Salary Remaining : $936,250
Trevor Zegras $1,200,000 (1)
-Salary Remaining : $802,500
Nicholas Robertson $1,200,000 (1)
-Salary Remaining : $802,500
Jake Neighbours $800,000 (1)
-Salary Remaining : $535,000
Total Pro Players20
Salary Commitment
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000
Salary Average Commitment
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000
Salary Cap with 1 Way Contract
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000

Farm Players Salaries

Adam Fantilli $140,000 (3)
Salary Remaining : $93,625
Logan Stankoven $120,000 (3)
Salary Remaining : $80,250
Matthew Poitras $120,000 (3)
Salary Remaining : $80,250
Maxime Comtois $110,000 (2)
Salary Remaining : $73,563
Jayden Struble $110,000 (2)
Salary Remaining : $73,563
Ronnie Attard $110,000 (1)
Salary Remaining : $73,563
Dylan Holloway $100,000 (1)
Salary Remaining : $66,875
Alex Vlasic $90,000 (1)
Salary Remaining : $60,188
Marco Rossi $90,000 (1)
Salary Remaining : $60,188
Raphael Lavoie $80,000 (1)
Salary Remaining : $53,500
Roland McKeown $80,000 (2)
Salary Remaining : $53,500
James Hamblin $80,000 (1)
Salary Remaining : $53,500
Lukas Rousek $70,000 (1)
Salary Remaining : $46,813
Ty Smith $70,000 (1)
Salary Remaining : $46,813
Matt Villalta $70,000 (1)
Salary Remaining : $46,813
Tanner Kero $50,000 (1)
Salary Remaining : $33,438
Macklin Celebrini $40,000 (1)
Salary Remaining : $26,750
David Farrance $10,000 (7)
Salary Remaining : $6,688
Joel Blomqvist $10,000 (8)
Salary Remaining : $6,688
Josiah Didier $10,000 (2)
Salary Remaining : $6,688
David Drake $10,000 (9)
Salary Remaining : $6,688
Devante Stephens $10,000 (3)
Salary Remaining : $6,688
Cameron Crotty $10,000 (7)
Salary Remaining : $6,688
Logan Mailloux $10,000 (10)
Salary Remaining : $6,688
Jeremie Poirier $10,000 (9)
Salary Remaining : $6,688
Artem Grushnikov $10,000 (9)
Salary Remaining : $6,688
Arvid Holm $10,000 (8)
Salary Remaining : $6,688
Alex Beaucage $10,000 (8)
Salary Remaining : $6,688
Jake Wise $10,000 (9)
Salary Remaining : $6,688
David Reinbacher $10,000 (10)
Salary Remaining : $6,688
Mike Benning $10,000 (10)
Salary Remaining : $6,688
Tucker Robertson $10,000 (10)
Salary Remaining : $6,688
Adam Wilsby $10,000 (9)
Salary Remaining : $6,688
Total Farm Players33
Salary Commitment
Year 24 : $1,690,000
Year 25 : $840,000
Year 26 : $530,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,690,000
Year 25 : $840,000
Year 26 : $530,000
Year 27 : $140,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $115 - 7 681 - 96,02%
Level 2: 4000 - $63 - 3 940 - 98,50%
Level 3: 5000 - $44 - 4 928 - 98,56%
Level 4: 2000 - $31 - 2 000 - 100,00%
Luxury : 1000 - $250 - 904 - 90,35%
Total Capacity :20000
Team Popularity : 128,00%

Income

Home Games Left28
Average Attendance - %19 453 - 97,26%
Average Income per Game$1,685,371
Year to Date Revenue$21,909,828

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$940,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,883,125
Farm Year To Date Expenses$343,875
Pro Salary Cap To Date$23,850,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,190,399
Pro Remaining Season Days107
Pro Expenses Per Days$453,750
Pro Estimated Expenses$48,551,250
Farm Remaining Season Days107
Farm Expenses Per Days$5,875
Farm Estimated Expenses$628,625
Estimated Season Expenses$49,179,875
Estimated Season Salary Cap$72,334,375
Estimate Under Maximum Salary Cap of $74,000,000$1,665,625
Estimate Over Minimum Salary Cap of $44,000,000 $28,334,375
Current Bank Account$21,134,371
Projected Bank Account$19,144,895

Pro Players Salaries

Bo Horvat $6,200,000 (4)
-Salary Remaining : $4,146,250
Valeri Nichushkin $6,000,000 (5)
-Salary Remaining : $4,012,500
Joe Pavelski $5,400,000 (2)
-Salary Remaining : $3,611,250
Devon Toews $5,300,000 (2)
-Salary Remaining : $3,544,375
Brent Burns $4,800,000 (3)
-Salary Remaining : $3,210,000
Jamie Benn $4,500,000 (1)
-Salary Remaining : $3,009,375
Aleksander Barkov $4,300,000 (4)
-Salary Remaining : $2,875,625
Neal Pionk $4,300,000 (2)
-Salary Remaining : $2,875,625
Tyler Toffoli $3,800,000 (1)
-Salary Remaining : $2,541,250
Alex DeBrincat $3,500,000 (1)
-Salary Remaining : $2,340,625
Erik Cernak $3,400,000 (1)
-Salary Remaining : $2,273,750
Vincent Trocheck $3,200,000 (2)
-Salary Remaining : $2,140,000
Mike Matheson $3,000,000 (1)
-Salary Remaining : $2,006,250
Dmitry Kulikov $3,000,000 (1)
-Salary Remaining : $2,006,250
Ilya Sorokin $3,000,000 (4)
-Salary Remaining : $2,006,250
Esa Lindell $2,100,000 (1)
-Salary Remaining : $1,404,375
Adam Henrique $1,900,000 (1)
-Salary Remaining : $1,270,625
Seth Jarvis $1,400,000 (1)
-Salary Remaining : $936,250
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $735,625
Ridly Greig $1,000,000 (2)
-Salary Remaining : $668,750
Carter Hart $800,000 (1)
-Salary Remaining : $535,000
Nicolas Deslauriers $500,000 (2)
-Salary Remaining : $334,375
Total Pro Players22
Salary Commitment
Year 24 : $72,500,000
Year 25 : $44,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000
Salary Average Commitment
Year 24 : $72,500,000
Year 25 : $44,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000
Salary Cap with 1 Way Contract
Year 24 : $72,500,000
Year 25 : $44,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000

Farm Players Salaries

John Ludvig $90,000 (1)
Salary Remaining : $60,188
Adam Klapka $80,000 (1)
Salary Remaining : $53,500
Mark Kastelic $80,000 (1)
Salary Remaining : $53,500
Jeffrey Viel $80,000 (1)
Salary Remaining : $53,500
Brett Murray $80,000 (1)
Salary Remaining : $53,500
Nikita Okhotiuk $80,000 (1)
Salary Remaining : $53,500
Maxwell Crozier $70,000 (1)
Salary Remaining : $46,813
Matt Rempe $70,000 (2)
Salary Remaining : $46,813
Devin Cooley $70,000 (2)
Salary Remaining : $46,813
Kenneth Appleby $60,000 (1)
Salary Remaining : $40,125
Ethan Cardwell $10,000 (9)
Salary Remaining : $6,688
Sam Lipkin $10,000 (10)
Salary Remaining : $6,688
Bogdan Trineyev $10,000 (8)
Salary Remaining : $6,688
Dylan Roobroeck $10,000 (10)
Salary Remaining : $6,688
Elias Salomonsson $10,000 (10)
Salary Remaining : $6,688
Jakub Dobes $10,000 (9)
Salary Remaining : $6,688
Rudy Guimond $10,000 (10)
Salary Remaining : $6,688
Jack Finley $10,000 (8)
Salary Remaining : $6,688
Eemil Viro $10,000 (9)
Salary Remaining : $6,688
Jackson Blake $10,000 (10)
Salary Remaining : $6,688
Adam Sykora $10,000 (9)
Salary Remaining : $6,688
Justin Robidas $10,000 (10)
Salary Remaining : $6,688
Dmitry Zlodeyev $10,000 (10)
Salary Remaining : $6,688
Ole Julian Bjorgvik-Holm $10,000 (10)
Salary Remaining : $6,688
Josh Bloom $10,000 (9)
Salary Remaining : $6,688
Ethan Samson $10,000 (9)
Salary Remaining : $6,688
Tyrel Bauer $10,000 (9)
Salary Remaining : $6,688
Marco Kasper $10,000 (9)
Salary Remaining : $6,688
Total Farm Players28
Salary Commitment
Year 24 : $940,000
Year 25 : $320,000
Year 26 : $180,000
Year 27 : $180,000
Salary Average Commitment
Year 24 : $940,000
Year 25 : $320,000
Year 26 : $180,000
Year 27 : $180,000

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $110 - 7 507 - 93,83%
Level 2: 4000 - $70 - 3 450 - 86,24%
Level 3: 5000 - $50 - 3 952 - 79,05%
Level 4: 2000 - $35 - 1 753 - 87,67%
Luxury : 1000 - $225 - 928 - 92,82%
Total Capacity :20000
Team Popularity : 121,00%

Income

Home Games Left27
Average Attendance - %17 590 - 87,95%
Average Income per Game$1,570,355
Year to Date Revenue$21,984,973

Expense

Pro Players Total Salaries$68,500,000
Farm Players Total Salaries$1,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,401,875
Farm Year To Date Expenses$477,006
Pro Salary Cap To Date$23,285,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,399,591
Pro Remaining Season Days107
Pro Expenses Per Days$428,750
Pro Estimated Expenses$45,876,250
Farm Remaining Season Days107
Farm Expenses Per Days$7,000
Farm Estimated Expenses$749,000
Estimated Season Expenses$46,625,250
Estimated Season Salary Cap$69,095,000
Estimate Under Maximum Salary Cap of $74,000,000$4,905,000
Estimate Over Minimum Salary Cap of $44,000,000 $25,095,000
Current Bank Account$14,510,608
Projected Bank Account$10,284,949

Pro Players Salaries

William Nylander $7,200,000 (4)
-Salary Remaining : $4,815,000
Brayden Point $7,200,000 (4)
-Salary Remaining : $4,815,000
Sidney Crosby $7,000,000 (3)
-Salary Remaining : $4,681,250
Drew Doughty $5,200,000 (2)
-Salary Remaining : $3,477,500
Pavel Zacha $4,500,000 (1)
-Salary Remaining : $3,009,375
David Savard $4,400,000 (2)
-Salary Remaining : $2,942,500
Charlie Coyle $4,400,000 (2)
-Salary Remaining : $2,942,500
J.T. Compher $4,400,000 (2)
-Salary Remaining : $2,942,500
Mario Ferraro $3,500,000 (2)
-Salary Remaining : $2,340,625
Nick Leddy $2,800,000 (3)
-Salary Remaining : $1,872,500
Drake Batherson $2,500,000 (2)
-Salary Remaining : $1,671,875
Artturi Lehkonen $2,500,000 (2)
-Salary Remaining : $1,671,875
Logan O'Connor $2,500,000 (3)
-Salary Remaining : $1,671,875
Jani Hakanpaa $2,100,000 (1)
-Salary Remaining : $1,404,375
Linus Ullmark $1,600,000 (1)
-Salary Remaining : $1,070,000
Joel Hofer $1,500,000 (1)
-Salary Remaining : $1,003,125
Ilya Lyubushkin $1,300,000 (1)
-Salary Remaining : $869,375
Marco Scandella $1,200,000 (2)
-Salary Remaining : $802,500
Lars Eller $1,200,000 (2)
-Salary Remaining : $802,500
Jaret Anderson-Dolan $900,000 (1)
-Salary Remaining : $601,875
Andrew Cogliano (1 Way Contract) $600,000 (1)
-Salary Remaining : $401,250
Total Pro Players21
Salary Commitment
Year 24 : $68,500,000
Year 25 : $56,000,000
Year 26 : $26,700,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $68,500,000
Year 25 : $56,000,000
Year 26 : $26,700,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $68,500,000
Year 25 : $56,000,000
Year 26 : $26,700,000
Year 27 : $14,400,000

Farm Players Salaries

Jason Polin $100,000 (1)
Salary Remaining : $66,875
Michael Kesselring $100,000 (1)
Salary Remaining : $66,875
Dennis Cholowski $90,000 (1)
Salary Remaining : $60,188
Jacob Larsson $90,000 (1)
Salary Remaining : $60,188
Josh Doan $90,000 (2)
Salary Remaining : $60,188
Troy Grosenick $80,000 (2)
Salary Remaining : $53,500
Jeremy Davies $80,000 (1)
Salary Remaining : $53,500
Kasimir Kaskisuo $80,000 (2)
Salary Remaining : $53,500
Ben Meyers $70,000 (1)
Salary Remaining : $46,813
Carsen Twarynski $60,000 (1)
Salary Remaining : $40,125
Alec Regula $60,000 (1)
Salary Remaining : $40,125
Matt Kiersted $60,000 (1)
Salary Remaining : $40,125
Cutter Gauthier $10,000 (10)
Salary Remaining : $6,688
Damien Giroux $10,000 (7)
Salary Remaining : $6,688
Mason Primeau $10,000 (7)
Salary Remaining : $6,688
Tyler Madden $10,000 (7)
Salary Remaining : $6,688
Helge Grans $10,000 (7)
Salary Remaining : $6,688
Cedric Pare $10,000 (8)
Salary Remaining : $6,688
Graham McPhee $10,000 (8)
Salary Remaining : $6,688
Serron Noel $10,000 (8)
Salary Remaining : $6,688
Vladislav Firstov $10,000 (10)
Salary Remaining : $6,688
Jalen Luypen $10,000 (10)
Salary Remaining : $6,688
Jared Davidson $10,000 (10)
Salary Remaining : $6,688
Ryan Hofer $10,000 (10)
Salary Remaining : $6,688
Ryder Rolston $10,000 (10)
Salary Remaining : $6,688
Stephen Halliday $10,000 (10)
Salary Remaining : $6,688
Matthew Thiessen $10,000 (10)
Salary Remaining : $6,688
Jakov Novak $10,000 (10)
Salary Remaining : $6,688
Total Farm Players28
Salary Commitment
Year 24 : $1,120,000
Year 25 : $410,000
Year 26 : $160,000
Year 27 : $160,000
Salary Average Commitment
Year 24 : $1,120,000
Year 25 : $410,000
Year 26 : $160,000
Year 27 : $160,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7 250 - 90,62%
Level 2: 4000 - $62 - 3 712 - 92,80%
Level 3: 5000 - $42 - 4 857 - 97,15%
Level 4: 2000 - $32 - 1 867 - 93,35%
Luxury : 1000 - $208 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 115,00%

Income

Home Games Left29
Average Attendance - %18 686 - 93,43%
Average Income per Game$1,507,011
Year to Date Revenue$18,084,137

Expense

Pro Players Total Salaries$73,200,000
Farm Players Total Salaries$2,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,480,000
Farm Year To Date Expenses$669,068
Pro Salary Cap To Date$23,718,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,703,331
Pro Remaining Season Days107
Pro Expenses Per Days$458,125
Pro Estimated Expenses$49,019,375
Farm Remaining Season Days107
Farm Expenses Per Days$13,000
Farm Estimated Expenses$1,391,000
Estimated Season Expenses$50,410,375
Estimated Season Salary Cap$71,199,375
Estimate Under Maximum Salary Cap of $74,000,000$2,800,625
Estimate Over Minimum Salary Cap of $44,000,000 $27,199,375
Current Bank Account$30,427,078
Projected Bank Account$23,720,034

Pro Players Salaries

Nikita Kucherov $8,400,000 (3)
-Salary Remaining : $5,617,500
Adrian Kempe $6,700,000 (5)
-Salary Remaining : $4,480,625
Tim Stutzle $6,000,000 (3)
-Salary Remaining : $4,012,500
Brandon Hagel $6,000,000 (2)
-Salary Remaining : $4,012,500
Nick Schmaltz $5,900,000 (4)
-Salary Remaining : $3,945,625
Quinton Byfield $5,000,000 (3)
-Salary Remaining : $3,343,750
Sean Durzi $4,400,000 (3)
-Salary Remaining : $2,942,500
Oliver Bjorkstrand $4,100,000 (3)
-Salary Remaining : $2,741,875
Alec Martinez $3,600,000 (1)
-Salary Remaining : $2,407,500
Bowen Byram $3,400,000 (2)
-Salary Remaining : $2,273,750
Brady Skjei $3,000,000 (1)
-Salary Remaining : $2,006,250
Frederik Andersen $2,500,000 (2)
-Salary Remaining : $1,671,875
Connor Ingram $2,300,000 (1)
-Salary Remaining : $1,538,125
Moritz Seider $2,000,000 (1)
-Salary Remaining : $1,337,500
Anton Lundell $1,900,000 (1)
-Salary Remaining : $1,270,625
Noah Cates $1,400,000 (1)
-Salary Remaining : $936,250
Erik Johnson $1,400,000 (1)
-Salary Remaining : $936,250
Oliver Kylington (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Ty Dellandrea $1,000,000 (3)
-Salary Remaining : $668,750
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $668,750
William Eklund $1,000,000 (2)
-Salary Remaining : $668,750
Ryan Carpenter $1,000,000 (1)
-Salary Remaining : $668,750
Total Pro Players22
Salary Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Average Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Cap with 1 Way Contract
Year 24 : $71,000,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000

Farm Players Salaries

Dmitri Voronkov $140,000 (1)
Salary Remaining : $93,625
Dennis Gilbert $120,000 (1)
Salary Remaining : $80,250
Logan Stanley $120,000 (1)
Salary Remaining : $80,250
Calen Addison $120,000 (1)
Salary Remaining : $80,250
Yaroslav Askarov $100,000 (2)
Salary Remaining : $66,875
Fredrik Olofsson $100,000 (1)
Salary Remaining : $66,875
Shane Wright $100,000 (2)
Salary Remaining : $66,875
Matthew Knies $100,000 (2)
Salary Remaining : $66,875
Mike Hardman $100,000 (1)
Salary Remaining : $66,875
Alex Turcotte $100,000 (1)
Salary Remaining : $66,875
Arvid Soderblom $90,000 (1)
Salary Remaining : $60,188
Ian Mitchell $90,000 (1)
Salary Remaining : $60,188
Reese Johnson $90,000 (1)
Salary Remaining : $60,188
Nikita Alexandrov $90,000 (1)
Salary Remaining : $60,188
Filip Roos $80,000 (1)
Salary Remaining : $53,500
Matthew Highmore $80,000 (1)
Salary Remaining : $53,500
Magnus Hellberg $80,000 (2)
Salary Remaining : $53,500
Michael Dipietro $80,000 (2)
Salary Remaining : $53,500
Matej Blumel $70,000 (1)
Salary Remaining : $46,813
Jaxson Stauber $70,000 (1)
Salary Remaining : $46,813
Alexandre Fortin $50,000 (1)
Salary Remaining : $33,438
Noel Hoefenmayer $10,000 (7)
Salary Remaining : $6,688
Mitchell Vande Sompel $10,000 (6)
Salary Remaining : $6,688
Ozzy Wiesblatt $10,000 (7)
Salary Remaining : $6,688
Carson Lambos $10,000 (10)
Salary Remaining : $6,688
Topias Vilen $10,000 (10)
Salary Remaining : $6,688
Ville Ottavainen $10,000 (10)
Salary Remaining : $6,688
Nikita Novikov $10,000 (10)
Salary Remaining : $6,688
Emil Heineman $10,000 (10)
Salary Remaining : $6,688
Aleksandr Kisakov $10,000 (10)
Salary Remaining : $6,688
Cameron Hughes $10,000 (4)
Salary Remaining : $6,688
Brayden Tracey $10,000 (7)
Salary Remaining : $6,688
Total Farm Players32
Salary Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000
Salary Average Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $105 - 8 000 - 100,00%
Level 2: 4000 - $62 - 4 000 - 100,00%
Level 3: 5000 - $45 - 4 984 - 99,68%
Level 4: 2000 - $33 - 2 000 - 100,00%
Luxury : 1000 - $210 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 130,00%

Income

Home Games Left29
Average Attendance - %19 984 - 99,92%
Average Income per Game$1,578,291
Year to Date Revenue$18,939,488

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,521,250
Farm Year To Date Expenses$671,536
Pro Salary Cap To Date$23,753,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,770,429
Pro Remaining Season Days107
Pro Expenses Per Days$461,250
Pro Estimated Expenses$49,353,750
Farm Remaining Season Days107
Farm Expenses Per Days$12,812
Farm Estimated Expenses$1,370,884
Estimated Season Expenses$50,724,634
Estimated Season Salary Cap$71,435,000
Estimate Under Maximum Salary Cap of $74,000,000$2,565,000
Estimate Over Minimum Salary Cap of $44,000,000 $27,435,000
Current Bank Account$33,348,240
Projected Bank Account$28,394,035

Pro Players Salaries

Auston Matthews $8,000,000 (1)
-Salary Remaining : $5,350,000
Clayton Keller $6,500,000 (2)
-Salary Remaining : $4,346,875
William Karlsson $6,000,000 (1)
-Salary Remaining : $4,012,500
Zach Werenski $5,000,000 (1)
-Salary Remaining : $3,343,750
Matt Duchene $4,600,000 (2)
-Salary Remaining : $3,076,250
Colton Parayko $4,500,000 (1)
-Salary Remaining : $3,009,375
Mats Zuccarello $4,000,000 (3)
-Salary Remaining : $2,675,000
Jack Roslovic $3,900,000 (1)
-Salary Remaining : $2,608,125
Adam Larsson $3,700,000 (4)
-Salary Remaining : $2,474,375
Joel Farabee $3,200,000 (2)
-Salary Remaining : $2,140,000
Nicolas Hague $3,000,000 (3)
-Salary Remaining : $2,006,250
Josh Manson $3,000,000 (3)
-Salary Remaining : $2,006,250
Scott Mayfield $3,000,000 (3)
-Salary Remaining : $2,006,250
Nic Dowd $2,800,000 (1)
-Salary Remaining : $1,872,500
Joel Armia $2,000,000 (3)
-Salary Remaining : $1,337,500
Matt Boldy $1,800,000 (1)
-Salary Remaining : $1,203,750
Anthony Stolarz $1,800,000 (2)
-Salary Remaining : $1,203,750
Kevin Rooney $1,500,000 (3)
-Salary Remaining : $1,003,125
Joseph Woll $1,500,000 (1)
-Salary Remaining : $1,003,125
Sam Carrick $1,500,000 (3)
-Salary Remaining : $1,003,125
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Pierre Engvall (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Total Pro Players22
Salary Commitment
Year 24 : $73,700,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000
Salary Average Commitment
Year 24 : $73,700,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000
Salary Cap with 1 Way Contract
Year 24 : $71,300,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000

Farm Players Salaries

Juuso Parssinen $130,000 (1)
Salary Remaining : $86,938
Robert Bortuzzo $120,000 (1)
Salary Remaining : $80,250
Cody Glass $120,000 (1)
Salary Remaining : $80,250
Jonatan Berggren $120,000 (1)
Salary Remaining : $80,250
Olen Zellweger $120,000 (3)
Salary Remaining : $80,250
Boris Katchouk $120,000 (1)
Salary Remaining : $80,250
Nils Lundkvist $120,000 (1)
Salary Remaining : $80,250
Dan Vladar $100,000 (1)
Salary Remaining : $66,875
Martin Pospisil $100,000 (1)
Salary Remaining : $66,875
Arturs Silovs $100,000 (1)
Salary Remaining : $66,875
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $60,188
Jacob Moverare $90,000 (1)
Salary Remaining : $60,188
Kale Clague $80,000 (1)
Salary Remaining : $53,500
Cooper Marody $80,000 (1)
Salary Remaining : $53,500
Nic Petan $80,000 (1)
Salary Remaining : $53,500
Tanner Laczynski $70,000 (1)
Salary Remaining : $46,813
Markus Niemelainen $70,000 (2)
Salary Remaining : $46,813
Maxence Guenette $70,000 (2)
Salary Remaining : $46,813
Nick Caamano $60,000 (2)
Salary Remaining : $40,125
Jujhar Khaira $50,000 (2)
Salary Remaining : $33,438
Riley Damiani $50,000 (2)
Salary Remaining : $33,438
Joseph Blandisi $50,000 (2)
Salary Remaining : $33,438
Jacob Ingham $10,000 (9)
Salary Remaining : $6,688
Ryan Fitzgerald $10,000 (3)
Salary Remaining : $6,688
Leon Gawanke $10,000 (6)
Salary Remaining : $6,688
Xavier Bernard $10,000 (7)
Salary Remaining : $6,688
Cristiano DiGiacinto $10,000 (8)
Salary Remaining : $6,688
Joe Masonius $10,000 (6)
Salary Remaining : $6,688
Total Farm Players28
Salary Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 8000 - $111 - 7 957 - 99,46%
Level 2: 4000 - $68 - 3 932 - 98,31%
Level 3: 5000 - $46 - 4 950 - 99,00%
Level 4: 2000 - $36 - 1 980 - 99,01%
Luxury : 1000 - $222 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 134,00%

Income

Home Games Left30
Average Attendance - %19 820 - 99,10%
Average Income per Game$1,573,461
Year to Date Revenue$17,308,076

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$1,370,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,539,375
Farm Year To Date Expenses$440,536
Pro Salary Cap To Date$24,100,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,203,844
Pro Remaining Season Days107
Pro Expenses Per Days$479,375
Pro Estimated Expenses$51,293,125
Farm Remaining Season Days107
Farm Expenses Per Days$8,562
Farm Estimated Expenses$916,134
Estimated Season Expenses$52,209,259
Estimated Season Salary Cap$72,183,750
Estimate Under Maximum Salary Cap of $74,000,000$1,816,250
Estimate Over Minimum Salary Cap of $44,000,000 $28,183,750
Current Bank Account$30,099,261
Projected Bank Account$25,093,846

Pro Players Salaries

Jack Hughes $7,400,000 (3)
-Salary Remaining : $4,948,750
Kyle Palmieri $6,600,000 (2)
-Salary Remaining : $4,413,750
Shayne Gostisbehere $5,000,000 (2)
-Salary Remaining : $3,343,750
Jaccob Slavin $5,000,000 (3)
-Salary Remaining : $3,343,750
Chris Kreider $4,800,000 (2)
-Salary Remaining : $3,210,000
Jonathan Marchessault $4,700,000 (1)
-Salary Remaining : $3,143,125
Jordan Binnington $4,500,000 (2)
-Salary Remaining : $3,009,375
Aaron Ekblad $4,200,000 (5)
-Salary Remaining : $2,808,750
Sebastian Aho $4,000,000 (4)
-Salary Remaining : $2,675,000
Niko Mikkola $3,400,000 (3)
-Salary Remaining : $2,273,750
Jake Middleton $3,400,000 (3)
-Salary Remaining : $2,273,750
Evgeni Malkin $3,000,000 (2)
-Salary Remaining : $2,006,250
Jordan Eberle $2,800,000 (3)
-Salary Remaining : $1,872,500
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $1,805,625
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $1,671,875
Noel Acciari $2,200,000 (2)
-Salary Remaining : $1,471,250
Logan Cooley $1,800,000 (3)
-Salary Remaining : $1,203,750
Dawson Mercer $1,600,000 (1)
-Salary Remaining : $1,070,000
Michael Carcone (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Klim Kostin (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Morgan Barron $1,200,000 (1)
-Salary Remaining : $802,500
Christian Fischer (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Miles Wood (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $735,625
Casey DeSmith $1,100,000 (1)
-Salary Remaining : $735,625
Total Pro Players24
Salary Commitment
Year 24 : $76,600,000
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Average Commitment
Year 24 : $76,600,000
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Cap with 1 Way Contract
Year 24 : $71,900,000
Year 25 : $58,100,000
Year 26 : $32,000,000
Year 27 : $8,200,000

Farm Players Salaries

Brandt Clarke $130,000 (3)
Salary Remaining : $86,938
Alex Nylander $120,000 (1)
Salary Remaining : $80,250
Mason Lohrei $120,000 (2)
Salary Remaining : $80,250
Kaapo Kakko $110,000 (1)
Salary Remaining : $73,563
Victor Mete $100,000 (2)
Salary Remaining : $66,875
Milos Kelemen $100,000 (2)
Salary Remaining : $66,875
Devon Levi $100,000 (2)
Salary Remaining : $66,875
Lane Pederson $80,000 (1)
Salary Remaining : $53,500
Ryan Johnson $80,000 (2)
Salary Remaining : $53,500
Chase De Leo $70,000 (2)
Salary Remaining : $46,813
Rhett Gardner $70,000 (2)
Salary Remaining : $46,813
Guillaume Brisebois $60,000 (1)
Salary Remaining : $40,125
Alexei Kolosov $40,000 (1)
Salary Remaining : $26,750
Francesco Arcuri $10,000 (9)
Salary Remaining : $6,688
Ryan Bednard $10,000 (5)
Salary Remaining : $6,688
Philip Svedeback $10,000 (8)
Salary Remaining : $6,688
Kenton Helgesen $10,000 (8)
Salary Remaining : $6,688
Mike McKee $10,000 (3)
Salary Remaining : $6,688
Cameron Whitehead $10,000 (8)
Salary Remaining : $6,688
Hugo Ollas $10,000 (8)
Salary Remaining : $6,688
Marcel Marcel $10,000 (9)
Salary Remaining : $6,688
Patrick Guay $10,000 (8)
Salary Remaining : $6,688
Dylan Duke $10,000 (10)
Salary Remaining : $6,688
Cameron Morrison $10,000 (7)
Salary Remaining : $6,688
Evan Nause $10,000 (10)
Salary Remaining : $6,688
Conner Bleackley $10,000 (3)
Salary Remaining : $6,688
Nikita Chibrikov $10,000 (10)
Salary Remaining : $6,688
Trevor Kuntar $10,000 (9)
Salary Remaining : $6,688
Michal Teply $10,000 (7)
Salary Remaining : $6,688
Roddy Ross $10,000 (8)
Salary Remaining : $6,688
Matthew Cairns $10,000 (7)
Salary Remaining : $6,688
Keaton Middleton $10,000 (5)
Salary Remaining : $6,688
Total Farm Players32
Salary Commitment
Year 24 : $1,370,000
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $1,370,000
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7 864 - 98,30%
Level 2: 4000 - $67 - 3 979 - 99,48%
Level 3: 5000 - $47 - 4 713 - 94,27%
Level 4: 2000 - $37 - 1 808 - 90,38%
Luxury : 1000 - $213 - 999 - 99,95%
Total Capacity :20000
Team Popularity : 130,00%

Income

Home Games Left30
Average Attendance - %19 363 - 96,82%
Average Income per Game$1,698,115
Year to Date Revenue$18,679,267

Expense

Pro Players Total Salaries$73,900,000
Farm Players Total Salaries$1,230,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,165,625
Farm Year To Date Expenses$453,869
Pro Salary Cap To Date$24,132,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,943,455
Pro Remaining Season Days107
Pro Expenses Per Days$462,500
Pro Estimated Expenses$49,487,500
Farm Remaining Season Days107
Farm Expenses Per Days$7,688
Farm Estimated Expenses$822,616
Estimated Season Expenses$50,310,116
Estimated Season Salary Cap$73,553,125
Estimate Under Maximum Salary Cap of $74,000,000$446,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,553,125
Current Bank Account$34,949,484
Projected Bank Account$35,582,823

Pro Players Salaries

Kirill Kaprizov $8,000,000 (1)
-Salary Remaining : $5,350,000
Roope Hintz $6,100,000 (1)
-Salary Remaining : $4,079,375
John Carlson $5,400,000 (1)
-Salary Remaining : $3,611,250
Bryan Rust $5,200,000 (3)
-Salary Remaining : $3,477,500
Gustav Forsling $4,800,000 (5)
-Salary Remaining : $3,210,000
Justin Faulk $4,700,000 (4)
-Salary Remaining : $3,143,125
Igor Shesterkin $4,600,000 (3)
-Salary Remaining : $3,076,250
Jean-Gabriel Pageau $4,300,000 (2)
-Salary Remaining : $2,875,625
Dylan Strome $4,200,000 (1)
-Salary Remaining : $2,808,750
Matt Roy $3,400,000 (2)
-Salary Remaining : $2,273,750
Jake DeBrusk $3,100,000 (1)
-Salary Remaining : $2,073,125
Alex Killorn $3,000,000 (1)
-Salary Remaining : $2,006,250
Evander Kane $3,000,000 (1)
-Salary Remaining : $2,006,250
Gustav Nyquist $2,500,000 (2)
-Salary Remaining : $1,671,875
Anders Lee $2,000,000 (3)
-Salary Remaining : $1,337,500
Jake Sanderson $1,900,000 (2)
-Salary Remaining : $1,270,625
Ty Emberson $1,400,000 (1)
-Salary Remaining : $936,250
Brett Leason $1,400,000 (1)
-Salary Remaining : $936,250
Nils Hoglander $1,300,000 (1)
-Salary Remaining : $869,375
Brett Howden $1,200,000 (2)
-Salary Remaining : $802,500
Pheonix Copley $1,000,000 (1)
-Salary Remaining : $668,750
Joel Edmundson $1,000,000 (3)
-Salary Remaining : $668,750
Jack Thompson $400,000 (1)
-Salary Remaining : $267,500
Total Pro Players23
Salary Commitment
Year 24 : $73,900,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Average Commitment
Year 24 : $73,900,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Cap with 1 Way Contract
Year 24 : $73,900,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000

Farm Players Salaries

Keith Kinkaid $120,000 (2)
Salary Remaining : $80,250
Anton Blidh $90,000 (1)
Salary Remaining : $60,188
Marat Khusnutdinov $90,000 (2)
Salary Remaining : $60,188
Sheldon Dries $80,000 (2)
Salary Remaining : $53,500
Andrew Poturalski $80,000 (2)
Salary Remaining : $53,500
Rocco Grimaldi $80,000 (2)
Salary Remaining : $53,500
Jayson Megna $80,000 (2)
Salary Remaining : $53,500
Seth Griffith $80,000 (2)
Salary Remaining : $53,500
Alex Belzile $80,000 (2)
Salary Remaining : $53,500
Justin Kirkland $70,000 (2)
Salary Remaining : $46,813
Lucas Johansen $70,000 (1)
Salary Remaining : $46,813
Robin Salo $60,000 (1)
Salary Remaining : $40,125
Kristian Reichel $60,000 (1)
Salary Remaining : $40,125
Albert Johansson $40,000 (1)
Salary Remaining : $26,750
Nikita Prishchepov $40,000 (1)
Salary Remaining : $26,750
Trent Miner $10,000 (7)
Salary Remaining : $6,688
Dmitri Samorukov $10,000 (5)
Salary Remaining : $6,688
Peter DiLiberatore $10,000 (7)
Salary Remaining : $6,688
Antonio Stranges $10,000 (7)
Salary Remaining : $6,688
Brandon Baddock $10,000 (2)
Salary Remaining : $6,688
Martin Chromiak $10,000 (7)
Salary Remaining : $6,688
Sean Day $10,000 (6)
Salary Remaining : $6,688
Matt Iacopelli $10,000 (8)
Salary Remaining : $6,688
Chaz Lucius $10,000 (8)
Salary Remaining : $6,688
Evan Fitzpatrick $10,000 (2)
Salary Remaining : $6,688
Thimo Nickl $10,000 (9)
Salary Remaining : $6,688
Total Farm Players26
Salary Commitment
Year 24 : $1,230,000
Year 25 : $870,000
Year 26 : $90,000
Year 27 : $90,000
Salary Average Commitment
Year 24 : $1,230,000
Year 25 : $870,000
Year 26 : $90,000
Year 27 : $90,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $90 - 7 747 - 96,84%
Level 2: 4000 - $55 - 3 934 - 98,36%
Level 3: 5000 - $45 - 3 884 - 77,67%
Level 4: 2000 - $35 - 1 501 - 75,03%
Luxury : 1000 - $200 - 974 - 97,43%
Total Capacity :20000
Team Popularity : 102,00%

Income

Home Games Left27
Average Attendance - %18 040 - 90,20%
Average Income per Game$1,375,864
Year to Date Revenue$19,262,102

Expense

Pro Players Total Salaries$49,700,000
Farm Players Total Salaries$1,480,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$16,892,500
Farm Year To Date Expenses$430,877
Pro Salary Cap To Date$16,656,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,148,340
Pro Remaining Season Days107
Pro Expenses Per Days$311,250
Pro Estimated Expenses$33,303,750
Farm Remaining Season Days107
Farm Expenses Per Days$9,250
Farm Estimated Expenses$989,750
Estimated Season Expenses$34,293,500
Estimated Season Salary Cap$53,893,750
Estimate Under Maximum Salary Cap of $74,000,000$20,106,250
Estimate Over Minimum Salary Cap of $44,000,000 $9,893,750
Current Bank Account$12,938,725
Projected Bank Account$15,793,565

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $5,082,500
John Gibson $6,300,000 (2)
-Salary Remaining : $4,213,125
Victor Hedman $6,000,000 (5)
-Salary Remaining : $4,012,500
Nicolas Roy $4,000,000 (3)
-Salary Remaining : $2,675,000
Taylor Raddysh $2,700,000 (2)
-Salary Remaining : $1,805,625
Johnathan Kovacevic $2,700,000 (1)
-Salary Remaining : $1,805,625
Calle Jarnkrok $2,000,000 (2)
-Salary Remaining : $1,337,500
Jakob Silfverberg $1,900,000 (2)
-Salary Remaining : $1,270,625
Cole Smith $1,600,000 (3)
-Salary Remaining : $1,070,000
Wyatt Johnston $1,600,000 (2)
-Salary Remaining : $1,070,000
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $802,500
Conor Timmins $1,200,000 (1)
-Salary Remaining : $802,500
Tanner Jeannot $1,200,000 (1)
-Salary Remaining : $802,500
Connor Dewar $1,200,000 (1)
-Salary Remaining : $802,500
Alexander Alexeyev $1,100,000 (1)
-Salary Remaining : $735,625
Juraj Slafkovsky $1,000,000 (2)
-Salary Remaining : $668,750
Brock McGinn $1,000,000 (3)
-Salary Remaining : $668,750
Antti Raanta $1,000,000 (1)
-Salary Remaining : $668,750
Gustav Lindstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $668,750
Yegor Chinakhov $1,000,000 (1)
-Salary Remaining : $668,750
Mathieu Olivier (1 Way Contract) $900,000 (1)
-Salary Remaining : $601,875
Max Jones $900,000 (1)
-Salary Remaining : $601,875
Matt Martin $600,000 (1)
-Salary Remaining : $401,250
Total Pro Players23
Salary Commitment
Year 24 : $49,700,000
Year 25 : $28,100,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $49,700,000
Year 25 : $28,100,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $49,700,000
Year 25 : $28,100,000
Year 26 : $12,600,000
Year 27 : $6,000,000

Farm Players Salaries

Tanner Fritz $120,000 (2)
Salary Remaining : $80,250
Jerry D'Amigo $120,000 (2)
Salary Remaining : $80,250
Jordan Gross $120,000 (2)
Salary Remaining : $80,250
Cameron Gaunce $120,000 (2)
Salary Remaining : $80,250
Greg McKegg $120,000 (2)
Salary Remaining : $80,250
Sam Lafferty $120,000 (2)
Salary Remaining : $80,250
Akira Schmid $110,000 (1)
Salary Remaining : $73,563
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $60,188
Matt Coronato $90,000 (3)
Salary Remaining : $60,188
Jakob Pelletier $80,000 (1)
Salary Remaining : $53,500
Hardy Haman Aktell $60,000 (1)
Salary Remaining : $40,125
Rasmus Asplund $60,000 (1)
Salary Remaining : $40,125
Jack Rathbone $60,000 (1)
Salary Remaining : $40,125
Jake Livingstone $60,000 (1)
Salary Remaining : $40,125
Gage Goncalves $10,000 (7)
Salary Remaining : $6,688
Joseph Cecconi $10,000 (5)
Salary Remaining : $6,688
Ty Nelson $10,000 (10)
Salary Remaining : $6,688
Jesper Vikman $10,000 (7)
Salary Remaining : $6,688
Michael Vukojevic $10,000 (7)
Salary Remaining : $6,688
Ethan Keppen $10,000 (9)
Salary Remaining : $6,688
Mason Beaupit $10,000 (9)
Salary Remaining : $6,688
Patrick Harper $10,000 (9)
Salary Remaining : $6,688
Ryan Jones $10,000 (9)
Salary Remaining : $6,688
Judd Caulfield $10,000 (9)
Salary Remaining : $6,688
Nathan Gaucher $10,000 (9)
Salary Remaining : $6,688
Jakub Demek $10,000 (9)
Salary Remaining : $6,688
Henrik Rybinski $10,000 (9)
Salary Remaining : $6,688
James Melindy $10,000 (10)
Salary Remaining : $6,688
Lukas Svejkovsky $10,000 (8)
Salary Remaining : $6,688
Total Farm Players29
Salary Commitment
Year 24 : $1,480,000
Year 25 : $960,000
Year 26 : $240,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,480,000
Year 25 : $960,000
Year 26 : $240,000
Year 27 : $150,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $102 - 7 840 - 98,00%
Level 2: 4000 - $62 - 3 257 - 81,44%
Level 3: 5000 - $39 - 4 872 - 97,44%
Level 4: 2000 - $30 - 1 936 - 96,80%
Luxury : 1000 - $210 - 840 - 83,95%
Total Capacity :20000
Team Popularity : 107,00%

Income

Home Games Left29
Average Attendance - %18 745 - 93,72%
Average Income per Game$1,468,801
Year to Date Revenue$17,625,611

Expense

Pro Players Total Salaries$63,200,000
Farm Players Total Salaries$1,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,583,750
Farm Year To Date Expenses$363,370
Pro Salary Cap To Date$21,153,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,595,227
Pro Remaining Season Days107
Pro Expenses Per Days$395,625
Pro Estimated Expenses$42,331,875
Farm Remaining Season Days107
Farm Expenses Per Days$6,750
Farm Estimated Expenses$722,250
Estimated Season Expenses$43,054,125
Estimated Season Salary Cap$62,615,625
Estimate Under Maximum Salary Cap of $74,000,000$11,384,375
Estimate Over Minimum Salary Cap of $44,000,000 $18,615,625
Current Bank Account$3,076,138
Projected Bank Account$2,617,240

Pro Players Salaries

Filip Forsberg $8,000,000 (2)
-Salary Remaining : $5,350,000
Tyler Seguin $6,500,000 (2)
-Salary Remaining : $4,346,875
Jared Spurgeon $4,300,000 (2)
-Salary Remaining : $2,875,625
Filip Chytil $3,900,000 (2)
-Salary Remaining : $2,608,125
Joey Daccord $3,900,000 (3)
-Salary Remaining : $2,608,125
Nikita Zadorov $3,800,000 (3)
-Salary Remaining : $2,541,250
Adam Lowry $3,800,000 (1)
-Salary Remaining : $2,541,250
Conor Garland $3,800,000 (4)
-Salary Remaining : $2,541,250
Cody Ceci $3,700,000 (1)
-Salary Remaining : $2,474,375
Brenden Dillon $3,500,000 (1)
-Salary Remaining : $2,340,625
Nick Perbix $2,500,000 (2)
-Salary Remaining : $1,671,875
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $1,671,875
Tanner Pearson $2,000,000 (2)
-Salary Remaining : $1,337,500
Daniel Sprong $2,000,000 (1)
-Salary Remaining : $1,337,500
Keegan Kolesar $1,800,000 (1)
-Salary Remaining : $1,203,750
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $1,003,125
Gavin Bayreuther (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $802,500
Laurent Brossoit $1,200,000 (4)
-Salary Remaining : $802,500
Joel Kiviranta $1,200,000 (2)
-Salary Remaining : $802,500
Michael McCarron $1,200,000 (1)
-Salary Remaining : $802,500
Thomas Harley $900,000 (1)
-Salary Remaining : $601,875
Total Pro Players21
Salary Commitment
Year 24 : $63,200,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $63,200,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $62,000,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000

Farm Players Salaries

Braden Schneider $120,000 (1)
Salary Remaining : $80,250
Sammy Blais $120,000 (1)
Salary Remaining : $80,250
Oskar Lindblom $100,000 (2)
Salary Remaining : $66,875
Sam Gagner $100,000 (1)
Salary Remaining : $66,875
Christian Wolanin $90,000 (1)
Salary Remaining : $60,188
Matt Murray 2 $80,000 (1)
Salary Remaining : $53,500
C.J. Suess $80,000 (1)
Salary Remaining : $53,500
Mikhail Maltsev $70,000 (2)
Salary Remaining : $46,813
Riley Tufte $70,000 (1)
Salary Remaining : $46,813
Mac Hollowell $60,000 (1)
Salary Remaining : $40,125
Jiri Kulich $10,000 (9)
Salary Remaining : $6,688
Riley Sutter $10,000 (6)
Salary Remaining : $6,688
Elliot Desnoyers $10,000 (9)
Salary Remaining : $6,688
Fabian Lysell $10,000 (9)
Salary Remaining : $6,688
Tyler Muszelik $10,000 (10)
Salary Remaining : $6,688
Hunter Drew $10,000 (6)
Salary Remaining : $6,688
Cole Coskey $10,000 (7)
Salary Remaining : $6,688
Martin Hugo Has $10,000 (10)
Salary Remaining : $6,688
Emmett Croteau $10,000 (8)
Salary Remaining : $6,688
Stanislav Demin $10,000 (10)
Salary Remaining : $6,688
Jacob Fowler $10,000 (10)
Salary Remaining : $6,688
Andre Lee $10,000 (8)
Salary Remaining : $6,688
Austin Osmanski $10,000 (8)
Salary Remaining : $6,688
Jack Becker $10,000 (8)
Salary Remaining : $6,688
Robbie Stucker $10,000 (9)
Salary Remaining : $6,688
Antti Tuomisto $10,000 (10)
Salary Remaining : $6,688
Matt Stienburg $10,000 (10)
Salary Remaining : $6,688
Reid Schaefer $10,000 (10)
Salary Remaining : $6,688
Tyler Angle $10,000 (7)
Salary Remaining : $6,688
Total Farm Players29
Salary Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $95 - 7 047 - 88,08%
Level 2: 4000 - $55 - 3 417 - 85,42%
Level 3: 5000 - $38 - 4 356 - 87,11%
Level 4: 2000 - $27 - 1 712 - 85,59%
Luxury : 1000 - $195 - 893 - 89,27%
Total Capacity :20000
Team Popularity : 90,00%

Income

Home Games Left30
Average Attendance - %17 424 - 87,12%
Average Income per Game$1,339,435
Year to Date Revenue$14,733,782

Expense

Pro Players Total Salaries$40,000,000
Farm Players Total Salaries$830,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$13,825,000
Pro Year To Date Expenses$13,676,875
Farm Year To Date Expenses$304,765
Pro Salary Cap To Date$13,643,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,183,042
Pro Remaining Season Days107
Pro Expenses Per Days$250,625
Pro Estimated Expenses$26,816,875
Farm Remaining Season Days107
Farm Expenses Per Days$5,188
Farm Estimated Expenses$555,116
Estimated Season Expenses$27,371,991
Estimated Season Salary Cap$54,218,750
Estimate Under Maximum Salary Cap of $74,000,000$19,781,250
Estimate Over Minimum Salary Cap of $44,000,000 $10,218,750
Current Bank Account$18,762,234
Projected Bank Account$31,573,285

Pro Players Salaries

Darcy Kuemper $4,400,000 (1)
-Salary Remaining : $2,942,500
Mike Hoffman $3,600,000 (2)
-Salary Remaining : $2,407,500
Kevin Shattenkirk $3,200,000 (3)
-Salary Remaining : $2,140,000
Dominik Kubalik $2,900,000 (3)
-Salary Remaining : $1,939,375
Brett Kulak $2,200,000 (3)
-Salary Remaining : $1,471,250
Jaycob Megna $2,200,000 (3)
-Salary Remaining : $1,471,250
Ryan Strome $2,200,000 (3)
-Salary Remaining : $1,471,250
Nikita Zaitsev $2,000,000 (2)
-Salary Remaining : $1,337,500
Marc Staal $2,000,000 (2)
-Salary Remaining : $1,337,500
Matthew Grzelcyk $1,600,000 (2)
-Salary Remaining : $1,070,000
Chad Ruhwedel $1,500,000 (1)
-Salary Remaining : $1,003,125
Leo Carlsson $1,400,000 (3)
-Salary Remaining : $936,250
Connor Brown $1,400,000 (3)
-Salary Remaining : $936,250
Ryan Donato $1,300,000 (3)
-Salary Remaining : $869,375
Dominic Toninato $1,200,000 (2)
-Salary Remaining : $802,500
Conor Sheary $1,200,000 (2)
-Salary Remaining : $802,500
Jesper Fast $1,200,000 (2)
-Salary Remaining : $802,500
Jesper Wallstedt $1,000,000 (3)
-Salary Remaining : $668,750
Alexander Holtz $1,000,000 (1)
-Salary Remaining : $668,750
Hendrix Lapierre $1,000,000 (1)
-Salary Remaining : $668,750
Ivan Miroshnichenko $900,000 (3)
-Salary Remaining : $601,875
Tyler Pitlick $600,000 (2)
-Salary Remaining : $401,250
Total Pro Players22
Salary Commitment
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $18,700,000
Year 27 : $0
Salary Average Commitment
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $18,700,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $18,700,000
Year 27 : $0

Farm Players Salaries

Patrick Brown $120,000 (2)
Salary Remaining : $80,250
Cal Petersen $120,000 (2)
Salary Remaining : $80,250
Wyatt Kalynuk $110,000 (1)
Salary Remaining : $73,563
Kevin Labanc $90,000 (2)
Salary Remaining : $60,188
Alexander True $70,000 (1)
Salary Remaining : $46,813
Samuel Fagemo $70,000 (1)
Salary Remaining : $46,813
Clark Bishop $60,000 (2)
Salary Remaining : $40,125
Tristen Robins $10,000 (9)
Salary Remaining : $6,688
Noah Carroll $10,000 (9)
Salary Remaining : $6,688
Carter Berger $10,000 (10)
Salary Remaining : $6,688
David Noel $10,000 (10)
Salary Remaining : $6,688
Carl Lindbom $10,000 (10)
Salary Remaining : $6,688
Brandon Hickey $10,000 (4)
Salary Remaining : $6,688
Luka Burzan $10,000 (6)
Salary Remaining : $6,688
Nick Swaney $10,000 (7)
Salary Remaining : $6,688
Hudson Elynuik $10,000 (5)
Salary Remaining : $6,688
Dmitry Kuzmin $10,000 (9)
Salary Remaining : $6,688
Luke Prokop $10,000 (8)
Salary Remaining : $6,688
Matthew Maggio $10,000 (9)
Salary Remaining : $6,688
Mikus Vecvanags $10,000 (10)
Salary Remaining : $6,688
Tanner Kaspick $10,000 (4)
Salary Remaining : $6,688
Travis Barron $10,000 (4)
Salary Remaining : $6,688
Luke Henman $10,000 (7)
Salary Remaining : $6,688
Alex Kannok Leipert $10,000 (9)
Salary Remaining : $6,688
Greg Meireles $10,000 (8)
Salary Remaining : $6,688
Dylan Ferguson $10,000 (10)
Salary Remaining : $6,688
Total Farm Players26
Salary Commitment
Year 24 : $830,000
Year 25 : $580,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $830,000
Year 25 : $580,000
Year 26 : $190,000
Year 27 : $190,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $74,000,000
Available Cap Space

Over Minimum of
$44,000,000

Pro Players

Farm Players

Total Players

Bruins $16,801,660 $72,357,500 $1,642,500 $28,357,500 203555
Canadiens $26,231,852 $62,000,000 $12,000,000 $18,000,000 232548
Lightning $27,909,041 $50,856,875 $23,143,125 $6,856,875 222951
Maple Leafs $15,671,381 $68,822,500 $5,177,500 $24,822,500 203656
Panthers $16,922,717 $73,805,000 $195,000 $29,805,000 232750
Red Wings $46,503,143 $51,018,125 $22,981,875 $7,018,125 273360
Sabres $10,171,752 $72,797,500 $1,202,500 $28,797,500 242751
Senators $33,574,661 $59,461,875 $14,538,125 $15,461,875 253257
Blue Jackets $11,377,539 $71,476,250 $2,523,750 $27,476,250 232548
Capitals $13,482,024 $73,923,125 $76,875 $29,923,125 223254
Devils $51,509,739 $72,865,625 $1,134,375 $28,865,625 223052
Flyers $23,886,637 $72,996,875 $1,003,125 $28,996,875 213657
Hurricanes $50,748,626 $54,890,000 $19,110,000 $10,890,000 252146
Islanders $10,773,270 $66,476,250 $7,523,750 $22,476,250 243054
Penguins $12,288,168 $69,093,125 $4,906,875 $25,093,125 212647
Rangers $20,585,435 $72,340,871 $1,659,129 $28,340,871 202545
Canucks $11,584,313 $57,079,375 $16,920,625 $13,079,375 222648
Ducks $22,379,483 $55,826,875 $18,173,125 $11,826,875 203959
Flames $8,922,620 $54,367,500 $19,632,500 $10,367,500 202747
Golden Knights $14,622,710 $71,243,125 $2,756,875 $27,243,125 212647
Kings $16,887,947 $72,642,500 $1,357,500 $28,642,500 222749
Kraken $45,039,641 $48,061,250 $25,938,750 $4,061,250 242852
Oilers $10,424,228 $73,786,250 $213,750 $29,786,250 203353
Sharks $21,134,371 $72,334,375 $1,665,625 $28,334,375 222850
Avalanche $14,510,608 $69,095,000 $4,905,000 $25,095,000 212849
Blackhawks $30,427,078 $71,199,375 $2,800,625 $27,199,375 223254
Blues $33,348,240 $71,435,000 $2,565,000 $27,435,000 222850
Coyotes $30,099,261 $72,183,750 $1,816,250 $28,183,750 243256
Jets $34,949,484 $73,553,125 $446,875 $29,553,125 232649
Predators $12,938,725 $53,893,750 $20,106,250 $9,893,750 232952
Stars $3,076,138 $62,615,625 $11,384,375 $18,615,625 212950
Wild $18,762,234 $54,218,750 $19,781,250 $10,218,750 222648