Login

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8000 - $100 - 7 911 - 98,89%
Level 2: 4000 - $60 - 3 937 - 98,42%
Level 3: 5000 - $41 - 4 955 - 99,11%
Level 4: 2000 - $31 - 1 961 - 98,03%
Luxury : 1000 - $205 - 965 - 96,51%
Total Capacity :20000
Team Popularity : 125,00%

Income

Home Games Left6
Average Attendance - %19 729 - 98,64%
Average Income per Game$1,547,024
Year to Date Revenue$54,145,839

Expense

Pro Players Total Salaries$68,500,000
Farm Players Total Salaries$3,660,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$18,750
Pro Year To Date Expenses$55,507,500
Farm Year To Date Expenses$1,584,230
Pro Salary Cap To Date$54,467,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,282,144
Pro Remaining Season Days32
Pro Expenses Per Days$428,750
Pro Estimated Expenses$13,720,000
Farm Remaining Season Days32
Farm Expenses Per Days$22,875
Farm Estimated Expenses$732,000
Estimated Season Expenses$14,452,000
Estimated Season Salary Cap$67,946,250
Estimate Under Maximum Salary Cap of $74,000,000$6,053,750
Estimate Over Minimum Salary Cap of $44,000,000 $23,946,250
Current Bank Account$21,095,103
Projected Bank Account$15,925,247

Pro Players Salaries

Artemi Panarin $7,500,000 (1)
-Salary Remaining : $1,500,000
Cale Makar $7,000,000 (2)
-Salary Remaining : $1,400,000
Charlie McAvoy $5,200,000 (1)
-Salary Remaining : $1,040,000
Evan Rodrigues $5,000,000 (4)
-Salary Remaining : $1,000,000
Mathew Barzal $4,900,000 (1)
-Salary Remaining : $980,000
Erik Johnson $4,300,000 (1)
-Salary Remaining : $860,000
Thatcher Demko $4,000,000 (1)
-Salary Remaining : $800,000
Anthony Cirelli $3,700,000 (1)
-Salary Remaining : $740,000
Nick Jensen $3,600,000 (3)
-Salary Remaining : $720,000
Blake Coleman $3,600,000 (4)
-Salary Remaining : $720,000
Stuart Skinner $3,400,000 (1)
-Salary Remaining : $680,000
Mark Stone $3,300,000 (2)
-Salary Remaining : $660,000
Ryan Lindgren $2,600,000 (1)
-Salary Remaining : $520,000
Ross Colton $2,200,000 (1)
-Salary Remaining : $440,000
Frederick Gaudreau $2,000,000 (2)
-Salary Remaining : $400,000
Tyson Jost $1,600,000 (3)
-Salary Remaining : $320,000
Oliver Wahlstrom $1,300,000 (1)
-Salary Remaining : $260,000
Keith Kinkaid (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Brock Faber $900,000 (3)
-Salary Remaining : $180,000
Justin Brazeau $400,000 (1)
-Salary Remaining : $80,000
Matthew Phillips $400,000 (1)
-Salary Remaining : $80,000
Jack St. Ivany $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players22
Salary Commitment
Year 23 : $68,500,000
Year 24 : $27,000,000
Year 25 : $14,700,000
Year 26 : $8,600,000
Salary Average Commitment
Year 23 : $68,500,000
Year 24 : $27,000,000
Year 25 : $14,700,000
Year 26 : $8,600,000
Salary Cap with 1 Way Contract
Year 23 : $67,300,000
Year 24 : $27,000,000
Year 25 : $14,700,000
Year 26 : $8,600,000

Farm Players Salaries

Michael Eyssimont $1,100,000 (1)
Salary Remaining : $220,000
Wyatt Kaiser $900,000 (3)
Salary Remaining : $180,000
Kevin Connauton $110,000 (1)
Salary Remaining : $22,000
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $20,000
Jack Studnicka $100,000 (1)
Salary Remaining : $20,000
Cam Dineen $100,000 (1)
Salary Remaining : $20,000
Jack Ahcan $90,000 (1)
Salary Remaining : $18,000
Cole Koepke $90,000 (1)
Salary Remaining : $18,000
Anton Blidh $90,000 (2)
Salary Remaining : $18,000
Dustin Wolf $90,000 (3)
Salary Remaining : $18,000
Adam Gaudette $90,000 (1)
Salary Remaining : $18,000
Kole Lind $90,000 (1)
Salary Remaining : $18,000
Glenn Gawdin $90,000 (2)
Salary Remaining : $18,000
Marc McLaughlin $90,000 (1)
Salary Remaining : $18,000
Nathan Smith $90,000 (1)
Salary Remaining : $18,000
Nick Abruzzese $80,000 (1)
Salary Remaining : $16,000
Aidan McDonough $80,000 (2)
Salary Remaining : $16,000
Anthony Bitetto $80,000 (2)
Salary Remaining : $16,000
Ashton Sautner $70,000 (1)
Salary Remaining : $14,000
Brendan Perlini $50,000 (1)
Salary Remaining : $10,000
Brad Morrison $10,000 (5)
Salary Remaining : $2,000
Collin Adams $10,000 (8)
Salary Remaining : $2,000
Matt Brassard $10,000 (10)
Salary Remaining : $2,000
Ben Brinkman $10,000 (10)
Salary Remaining : $2,000
Carson Focht $10,000 (7)
Salary Remaining : $2,000
Connor McClennon $10,000 (10)
Salary Remaining : $2,000
Lucas Edmonds $10,000 (9)
Salary Remaining : $2,000
Tyler Wall $10,000 (7)
Salary Remaining : $2,000
Total Farm Players28
Salary Commitment
Year 23 : $3,660,000
Year 24 : $700,000
Year 25 : $260,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $3,660,000
Year 24 : $700,000
Year 25 : $260,000
Year 26 : $80,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $100 - 7 966 - 99,57%
Level 2: 4000 - $59 - 3 983 - 99,58%
Level 3: 5000 - $40 - 4 984 - 99,68%
Level 4: 2000 - $30 - 1 999 - 99,94%
Luxury : 1000 - $202 - 993 - 99,28%
Total Capacity :20000
Team Popularity : 111,00%

Income

Home Games Left8
Average Attendance - %19 924 - 99,62%
Average Income per Game$1,536,194
Year to Date Revenue$50,694,392

Expense

Pro Players Total Salaries$49,700,000
Farm Players Total Salaries$770,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,968,125
Farm Year To Date Expenses$456,480
Pro Salary Cap To Date$39,888,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,289,550
Pro Remaining Season Days32
Pro Expenses Per Days$311,250
Pro Estimated Expenses$9,960,000
Farm Remaining Season Days32
Farm Expenses Per Days$4,812
Farm Estimated Expenses$153,984
Estimated Season Expenses$10,113,984
Estimated Season Salary Cap$49,828,125
Estimate Under Maximum Salary Cap of $74,000,000$24,171,875
Estimate Over Minimum Salary Cap of $44,000,000 $5,828,125
Current Bank Account$27,304,007
Projected Bank Account$29,479,573

Pro Players Salaries

Jake Guentzel $6,700,000 (4)
-Salary Remaining : $1,340,000
MacKenzie Weegar $5,500,000 (2)
-Salary Remaining : $1,100,000
Brayden Schenn $4,900,000 (4)
-Salary Remaining : $980,000
Mikhail Sergachev $4,600,000 (1)
-Salary Remaining : $920,000
Rickard Rakell $3,500,000 (2)
-Salary Remaining : $700,000
Brandon Carlo $3,200,000 (1)
-Salary Remaining : $640,000
Alex Wennberg $2,700,000 (2)
-Salary Remaining : $540,000
Mattias Janmark $2,300,000 (1)
-Salary Remaining : $460,000
Eric Robinson $2,000,000 (3)
-Salary Remaining : $400,000
Alexandre Carrier $1,900,000 (1)
-Salary Remaining : $380,000
Karel Vejmelka $1,900,000 (1)
-Salary Remaining : $380,000
Darren Helm $1,600,000 (1)
-Salary Remaining : $320,000
Jesper Fast $1,400,000 (3)
-Salary Remaining : $280,000
Byron Froese $1,200,000 (2)
-Salary Remaining : $240,000
Arber Xhekaj $1,200,000 (2)
-Salary Remaining : $240,000
Philipp Kurashev $1,000,000 (1)
-Salary Remaining : $200,000
Derek Ryan $900,000 (2)
-Salary Remaining : $180,000
Charlie Lindgren $900,000 (1)
-Salary Remaining : $180,000
Emil Bemstrom (1 Way Contract) $700,000 (1)
-Salary Remaining : $140,000
Charles Hudon $700,000 (1)
-Salary Remaining : $140,000
Jiri Patera $500,000 (1)
-Salary Remaining : $100,000
Luke Hughes $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players22
Salary Commitment
Year 23 : $49,700,000
Year 24 : $30,000,000
Year 25 : $15,000,000
Year 26 : $11,600,000
Salary Average Commitment
Year 23 : $49,700,000
Year 24 : $30,000,000
Year 25 : $15,000,000
Year 26 : $11,600,000
Salary Cap with 1 Way Contract
Year 23 : $49,700,000
Year 24 : $30,000,000
Year 25 : $15,000,000
Year 26 : $11,600,000

Farm Players Salaries

Colton Point $200,000 (1)
Salary Remaining : $40,000
Dylan McIlrath $120,000 (1)
Salary Remaining : $24,000
Gabriel Bourque $120,000 (1)
Salary Remaining : $24,000
Corey Schueneman $80,000 (2)
Salary Remaining : $16,000
Otto Leskinen $50,000 (2)
Salary Remaining : $10,000
Tyler Brennan $10,000 (10)
Salary Remaining : $2,000
David Cotton $10,000 (8)
Salary Remaining : $2,000
Calle Sjalin $10,000 (10)
Salary Remaining : $2,000
Cole Krygier $10,000 (10)
Salary Remaining : $2,000
Chase Priskie $10,000 (6)
Salary Remaining : $2,000
Jachym Kondelik $10,000 (9)
Salary Remaining : $2,000
Sam Poulin $10,000 (8)
Salary Remaining : $2,000
Dean Stewart $10,000 (8)
Salary Remaining : $2,000
Curtis Hall $10,000 (8)
Salary Remaining : $2,000
Layton Ahac $10,000 (8)
Salary Remaining : $2,000
Jan Mysak $10,000 (8)
Salary Remaining : $2,000
Luke Stevens $10,000 (8)
Salary Remaining : $2,000
Vasily Ponomarev $10,000 (8)
Salary Remaining : $2,000
Brandon Kruse $10,000 (9)
Salary Remaining : $2,000
Shawn Boudrias $10,000 (9)
Salary Remaining : $2,000
Matthew Seminoff $10,000 (10)
Salary Remaining : $2,000
Nick Leivermann $10,000 (10)
Salary Remaining : $2,000
Maxim Groshev $10,000 (10)
Salary Remaining : $2,000
Garin Bjorklund $10,000 (7)
Salary Remaining : $2,000
Oskar Back $10,000 (8)
Salary Remaining : $2,000
Total Farm Players25
Salary Commitment
Year 23 : $770,000
Year 24 : $330,000
Year 25 : $200,000
Year 26 : $200,000
Salary Average Commitment
Year 23 : $770,000
Year 24 : $330,000
Year 25 : $200,000
Year 26 : $200,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $100 - 7 211 - 90,14%
Level 2: 4000 - $60 - 3 535 - 88,37%
Level 3: 5000 - $40 - 4 466 - 89,32%
Level 4: 2000 - $30 - 1 790 - 89,51%
Luxury : 1000 - $200 - 881 - 88,12%
Total Capacity :20000
Team Popularity : 93,00%

Income

Home Games Left7
Average Attendance - %17 884 - 89,42%
Average Income per Game$1,382,044
Year to Date Revenue$46,989,506

Expense

Pro Players Total Salaries$39,200,000
Farm Players Total Salaries$700,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$5,200,000
Pro Year To Date Expenses$31,838,125
Farm Year To Date Expenses$605,696
Pro Salary Cap To Date$31,758,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,674,310
Pro Remaining Season Days32
Pro Expenses Per Days$245,625
Pro Estimated Expenses$7,860,000
Farm Remaining Season Days32
Farm Expenses Per Days$4,375
Farm Estimated Expenses$140,000
Estimated Season Expenses$8,000,000
Estimated Season Salary Cap$44,798,125
Estimate Under Maximum Salary Cap of $74,000,000$29,201,875
Estimate Over Minimum Salary Cap of $44,000,000 $798,125
Current Bank Account$26,435,990
Projected Bank Account$28,110,300

Pro Players Salaries

Andre Burakovsky $5,000,000 (3)
-Salary Remaining : $1,000,000
Casey Mittelstadt $3,700,000 (1)
-Salary Remaining : $740,000
Petr Mrazek $3,200,000 (1)
-Salary Remaining : $640,000
Vladislav Namestnikov $2,900,000 (1)
-Salary Remaining : $580,000
Rudolfs Balcers $2,700,000 (2)
-Salary Remaining : $540,000
Tanner Pearson $2,000,000 (3)
-Salary Remaining : $400,000
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $400,000
Simon Benoit $2,000,000 (1)
-Salary Remaining : $400,000
Scott Wedgewood $1,700,000 (2)
-Salary Remaining : $340,000
Jordan Martinook $1,500,000 (3)
-Salary Remaining : $300,000
Nick Foligno $1,500,000 (1)
-Salary Remaining : $300,000
Derick Brassard $1,500,000 (1)
-Salary Remaining : $300,000
Shane Pinto $1,200,000 (1)
-Salary Remaining : $240,000
Jesse Puljujarvi $1,200,000 (1)
-Salary Remaining : $240,000
Philip Broberg $1,000,000 (2)
-Salary Remaining : $200,000
Darren Raddysh $900,000 (1)
-Salary Remaining : $180,000
Christian Wolanin $900,000 (2)
-Salary Remaining : $180,000
Mikhail Maltsev $800,000 (1)
-Salary Remaining : $160,000
Mark Kastelic $800,000 (1)
-Salary Remaining : $160,000
Buddy Robinson $800,000 (3)
-Salary Remaining : $160,000
Travis Dermott $800,000 (1)
-Salary Remaining : $160,000
Mac Hollowell $600,000 (1)
-Salary Remaining : $120,000
Josh Leivo $500,000 (2)
-Salary Remaining : $100,000
Total Pro Players23
Salary Commitment
Year 23 : $39,200,000
Year 24 : $18,100,000
Year 25 : $9,300,000
Year 26 : $0
Salary Average Commitment
Year 23 : $39,200,000
Year 24 : $18,100,000
Year 25 : $9,300,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $39,200,000
Year 24 : $18,100,000
Year 25 : $9,300,000
Year 26 : $0

Farm Players Salaries

Ukko-Pekka Luukkonen $100,000 (1)
Salary Remaining : $20,000
Brandon Davidson $60,000 (2)
Salary Remaining : $12,000
Aleksi Heponiemi $60,000 (1)
Salary Remaining : $12,000
Alex Barre-Boulet $60,000 (1)
Salary Remaining : $12,000
Jean-Luc Foudy $60,000 (3)
Salary Remaining : $12,000
Danick Martel $50,000 (2)
Salary Remaining : $10,000
Madison Bowey $50,000 (2)
Salary Remaining : $10,000
Carl Dahlstrom $50,000 (2)
Salary Remaining : $10,000
David Jiricek $40,000 (1)
Salary Remaining : $8,000
Austin Osmanski $10,000 (9)
Salary Remaining : $2,000
Linus Karlsson $10,000 (10)
Salary Remaining : $2,000
Victor Brattstrom $10,000 (8)
Salary Remaining : $2,000
Declan Chisholm $10,000 (7)
Salary Remaining : $2,000
Ben King $10,000 (10)
Salary Remaining : $2,000
Reilly Walsh $10,000 (7)
Salary Remaining : $2,000
Emil Andrae $10,000 (10)
Salary Remaining : $2,000
Michael Milne $10,000 (10)
Salary Remaining : $2,000
Nate Schnarr $10,000 (7)
Salary Remaining : $2,000
John McCarron $10,000 (4)
Salary Remaining : $2,000
Samuel Helenius $10,000 (9)
Salary Remaining : $2,000
Mathias Laferriere $10,000 (9)
Salary Remaining : $2,000
Domenic DiVincentiis $10,000 (10)
Salary Remaining : $2,000
Brendan Warren $10,000 (9)
Salary Remaining : $2,000
Matt Filipe $10,000 (9)
Salary Remaining : $2,000
Lauri Pajuniemi $10,000 (8)
Salary Remaining : $2,000
Carson Bjarnason $10,000 (10)
Salary Remaining : $2,000
Total Farm Players26
Salary Commitment
Year 23 : $700,000
Year 24 : $440,000
Year 25 : $230,000
Year 26 : $170,000
Salary Average Commitment
Year 23 : $700,000
Year 24 : $440,000
Year 25 : $230,000
Year 26 : $170,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $101 - 7 649 - 95,61%
Level 2: 4000 - $60 - 3 838 - 95,95%
Level 3: 5000 - $40 - 4 804 - 96,08%
Level 4: 2000 - $30 - 1 928 - 96,42%
Luxury : 1000 - $203 - 953 - 95,27%
Total Capacity :20000
Team Popularity : 123,00%

Income

Home Games Left9
Average Attendance - %19 172 - 95,86%
Average Income per Game$1,531,290
Year to Date Revenue$49,001,284

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$1,730,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,515,000
Pro Year To Date Expenses$55,933,125
Farm Year To Date Expenses$1,373,010
Pro Salary Cap To Date$55,853,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,781,611
Pro Remaining Season Days32
Pro Expenses Per Days$441,250
Pro Estimated Expenses$14,120,000
Farm Remaining Season Days32
Farm Expenses Per Days$10,812
Farm Estimated Expenses$345,984
Estimated Season Expenses$14,465,984
Estimated Season Salary Cap$73,468,125
Estimate Under Maximum Salary Cap of $74,000,000$531,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,468,125
Current Bank Account$26,020,295
Projected Bank Account$25,335,922

Pro Players Salaries

Mitchell Marner $7,400,000 (2)
-Salary Remaining : $1,480,000
Connor Hellebuyck $6,000,000 (3)
-Salary Remaining : $1,200,000
Carter Verhaeghe $5,900,000 (4)
-Salary Remaining : $1,180,000
Martin Necas $5,000,000 (1)
-Salary Remaining : $1,000,000
Joel Eriksson Ek $4,800,000 (2)
-Salary Remaining : $960,000
Charlie Coyle $4,400,000 (3)
-Salary Remaining : $880,000
Nazem Kadri $4,200,000 (1)
-Salary Remaining : $840,000
Evan Bouchard $3,800,000 (2)
-Salary Remaining : $760,000
Travis Sanheim $3,500,000 (1)
-Salary Remaining : $700,000
Radko Gudas $3,200,000 (1)
-Salary Remaining : $640,000
Jake Walman $3,000,000 (1)
-Salary Remaining : $600,000
Josh Bailey $3,000,000 (1)
-Salary Remaining : $600,000
Timothy Liljegren $2,900,000 (3)
-Salary Remaining : $580,000
Derek Grant $2,500,000 (1)
-Salary Remaining : $500,000
Jason Dickinson $2,400,000 (3)
-Salary Remaining : $480,000
Jared McCann $2,100,000 (1)
-Salary Remaining : $420,000
Kaiden Guhle $1,800,000 (3)
-Salary Remaining : $360,000
Morgan Geekie $1,600,000 (2)
-Salary Remaining : $320,000
Sam Steel $1,100,000 (1)
-Salary Remaining : $220,000
Alex Stalock (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $200,000
Jack McBain $900,000 (1)
-Salary Remaining : $180,000
Total Pro Players21
Salary Commitment
Year 23 : $70,500,000
Year 24 : $41,000,000
Year 25 : $23,400,000
Year 26 : $5,900,000
Salary Average Commitment
Year 23 : $70,500,000
Year 24 : $41,000,000
Year 25 : $23,400,000
Year 26 : $5,900,000
Salary Cap with 1 Way Contract
Year 23 : $70,500,000
Year 24 : $41,000,000
Year 25 : $23,400,000
Year 26 : $5,900,000

Farm Players Salaries

Jason Demers $120,000 (2)
Salary Remaining : $24,000
Taylor Fedun $120,000 (2)
Salary Remaining : $24,000
Jonas Johansson $110,000 (2)
Salary Remaining : $22,000
Fabian Zetterlund $100,000 (1)
Salary Remaining : $20,000
Paul LaDue $90,000 (2)
Salary Remaining : $18,000
Colton White $90,000 (1)
Salary Remaining : $18,000
Kyle Capobianco $90,000 (1)
Salary Remaining : $18,000
Julien Gauthier $90,000 (1)
Salary Remaining : $18,000
Brett Seney $90,000 (1)
Salary Remaining : $18,000
Andy Welinski $90,000 (2)
Salary Remaining : $18,000
Xavier Ouellet $90,000 (2)
Salary Remaining : $18,000
Seth Helgeson $90,000 (2)
Salary Remaining : $18,000
Bobby McMann $80,000 (1)
Salary Remaining : $16,000
Adam Cracknell $70,000 (2)
Salary Remaining : $14,000
Alex Steeves $70,000 (2)
Salary Remaining : $14,000
Michael Mersch $60,000 (1)
Salary Remaining : $12,000
Gabriel Fortier $60,000 (1)
Salary Remaining : $12,000
John Albert $60,000 (1)
Salary Remaining : $12,000
Shane Harper $60,000 (1)
Salary Remaining : $12,000
Shane Bowers $10,000 (7)
Salary Remaining : $2,000
Daniel Walcott $10,000 (3)
Salary Remaining : $2,000
Roni Hirvonen $10,000 (10)
Salary Remaining : $2,000
Chase Perry $10,000 (1)
Salary Remaining : $2,000
Brycen Martin $10,000 (9)
Salary Remaining : $2,000
Chase Clark $10,000 (9)
Salary Remaining : $2,000
Xavier Bourgault $10,000 (9)
Salary Remaining : $2,000
William Trudeau $10,000 (9)
Salary Remaining : $2,000
Isak Rosen $10,000 (9)
Salary Remaining : $2,000
Vyacheslav Peksa $10,000 (10)
Salary Remaining : $2,000
Total Farm Players29
Salary Commitment
Year 23 : $1,730,000
Year 24 : $940,000
Year 25 : $90,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,730,000
Year 24 : $940,000
Year 25 : $90,000
Year 26 : $80,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $100 - 8 000 - 100,00%
Level 2: 4000 - $60 - 3 993 - 99,83%
Level 3: 5000 - $40 - 4 992 - 99,83%
Level 4: 2000 - $30 - 1 997 - 99,87%
Luxury : 1000 - $200 - 999 - 99,88%
Total Capacity :20000
Team Popularity : 129,00%

Income

Home Games Left9
Average Attendance - %19 981 - 99,90%
Average Income per Game$1,543,896
Year to Date Revenue$49,404,670

Expense

Pro Players Total Salaries$75,300,000
Farm Players Total Salaries$2,610,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,877,500
Farm Year To Date Expenses$1,192,865
Pro Salary Cap To Date$52,862,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,895,063
Pro Remaining Season Days32
Pro Expenses Per Days$471,250
Pro Estimated Expenses$15,080,000
Farm Remaining Season Days32
Farm Expenses Per Days$16,312
Farm Estimated Expenses$521,984
Estimated Season Expenses$15,601,984
Estimated Season Salary Cap$67,482,500
Estimate Under Maximum Salary Cap of $74,000,000$6,517,500
Estimate Over Minimum Salary Cap of $44,000,000 $23,482,500
Current Bank Account$2,666,000
Projected Bank Account$959,079

Pro Players Salaries

Elias Pettersson $6,600,000 (4)
-Salary Remaining : $1,320,000
Chandler Stephenson $5,100,000 (3)
-Salary Remaining : $1,020,000
Jake Muzzin $5,000,000 (1)
-Salary Remaining : $1,000,000
Alex Tuch $4,700,000 (1)
-Salary Remaining : $940,000
Mattias Ekholm $4,500,000 (2)
-Salary Remaining : $900,000
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $900,000
Vladislav Gavrikov $4,400,000 (1)
-Salary Remaining : $880,000
Lawson Crouse $4,000,000 (2)
-Salary Remaining : $800,000
Ilya Samsonov $3,800,000 (2)
-Salary Remaining : $760,000
Tyson Barrie $3,600,000 (3)
-Salary Remaining : $720,000
Jake McCabe $3,500,000 (3)
-Salary Remaining : $700,000
Morgan Frost $3,100,000 (2)
-Salary Remaining : $620,000
Nicholas Paul $3,000,000 (5)
-Salary Remaining : $600,000
Torey Krug $2,700,000 (3)
-Salary Remaining : $540,000
Mason Marchment $2,700,000 (3)
-Salary Remaining : $540,000
Olli Maatta $2,400,000 (2)
-Salary Remaining : $480,000
Kyle Okposo $2,000,000 (2)
-Salary Remaining : $400,000
Craig Anderson $1,500,000 (1)
-Salary Remaining : $300,000
Alexis Lafreniere $1,400,000 (1)
-Salary Remaining : $280,000
Stefan Noesen $1,300,000 (3)
-Salary Remaining : $260,000
Derek Stepan $1,200,000 (1)
-Salary Remaining : $240,000
Dakota Joshua (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $220,000
Zach Bogosian $1,100,000 (1)
-Salary Remaining : $220,000
Chris Tierney (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $220,000
Alex Chiasson $1,000,000 (1)
-Salary Remaining : $200,000
Total Pro Players25
Salary Commitment
Year 23 : $75,300,000
Year 24 : $49,400,000
Year 25 : $28,500,000
Year 26 : $9,600,000
Salary Average Commitment
Year 23 : $75,300,000
Year 24 : $49,400,000
Year 25 : $28,500,000
Year 26 : $9,600,000
Salary Cap with 1 Way Contract
Year 23 : $73,100,000
Year 24 : $48,300,000
Year 25 : $28,500,000
Year 26 : $9,600,000

Farm Players Salaries

Nicolas Aube-Kubel $120,000 (1)
Salary Remaining : $24,000
Louis Domingue $110,000 (1)
Salary Remaining : $22,000
Brian Elliott $110,000 (2)
Salary Remaining : $22,000
Nils Aman $110,000 (2)
Salary Remaining : $22,000
Wayne Simmonds $100,000 (2)
Salary Remaining : $20,000
Max Lajoie $100,000 (2)
Salary Remaining : $20,000
Michal Kempny $100,000 (1)
Salary Remaining : $20,000
Simon Edvinsson $100,000 (3)
Salary Remaining : $20,000
Grigori Denisenko $90,000 (1)
Salary Remaining : $18,000
Lucas Carlsson $90,000 (1)
Salary Remaining : $18,000
Henrik Borgstrom $70,000 (2)
Salary Remaining : $14,000
Mattias Norlinder $70,000 (1)
Salary Remaining : $14,000
Artem Anisimov $70,000 (2)
Salary Remaining : $14,000
Jonah Gadjovich $70,000 (1)
Salary Remaining : $14,000
Paul Thompson $50,000 (2)
Salary Remaining : $10,000
Josh Doan $40,000 (1)
Salary Remaining : $8,000
Luke Martin $10,000 (7)
Salary Remaining : $2,000
Ryan Suzuki $10,000 (7)
Salary Remaining : $2,000
Alex Green $10,000 (7)
Salary Remaining : $2,000
Maxim Marushev $10,000 (8)
Salary Remaining : $2,000
Joakim Kemell $10,000 (10)
Salary Remaining : $2,000
Mike Robinson $10,000 (5)
Salary Remaining : $2,000
Daniel Torgersson $10,000 (9)
Salary Remaining : $2,000
Ville Koivunen $10,000 (10)
Salary Remaining : $2,000
Jan Bednar $10,000 (8)
Salary Remaining : $2,000
Ivan Zhigalov $10,000 (9)
Salary Remaining : $2,000
Marc McNulty $10,000 (9)
Salary Remaining : $2,000
Total Farm Players27
Salary Commitment
Year 23 : $1,510,000
Year 24 : $820,000
Year 25 : $210,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $1,510,000
Year 24 : $820,000
Year 25 : $210,000
Year 26 : $110,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $99 - 7 895 - 98,69%
Level 2: 4000 - $43 - 3 995 - 99,88%
Level 3: 5000 - $41 - 4 898 - 97,96%
Level 4: 2000 - $29 - 1 967 - 98,35%
Luxury : 1000 - $196 - 992 - 99,25%
Total Capacity :20000
Team Popularity : 114,00%

Income

Home Games Left8
Average Attendance - %19 748 - 98,74%
Average Income per Game$1,438,173
Year to Date Revenue$47,459,702

Expense

Pro Players Total Salaries$58,300,000
Farm Players Total Salaries$1,390,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,700,000
Pro Year To Date Expenses$47,026,875
Farm Year To Date Expenses$1,063,080
Pro Salary Cap To Date$45,393,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,505,382
Pro Remaining Season Days32
Pro Expenses Per Days$365,000
Pro Estimated Expenses$11,680,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,688
Farm Estimated Expenses$278,016
Estimated Season Expenses$11,958,016
Estimated Season Salary Cap$64,253,125
Estimate Under Maximum Salary Cap of $74,000,000$9,746,875
Estimate Over Minimum Salary Cap of $44,000,000 $20,253,125
Current Bank Account$31,169,747
Projected Bank Account$30,717,113

Pro Players Salaries

Connor McDavid $9,200,000 (2)
-Salary Remaining : $1,840,000
Leon Draisaitl $9,100,000 (1)
-Salary Remaining : $1,820,000
Jeff Carter $6,500,000 (1)
-Salary Remaining : $1,300,000
Seth Jones $5,300,000 (5)
-Salary Remaining : $1,060,000
Nino Niederreiter $3,800,000 (1)
-Salary Remaining : $760,000
Kevin Hayes $3,700,000 (1)
-Salary Remaining : $740,000
Josh Anderson $3,000,000 (2)
-Salary Remaining : $600,000
John Klingberg $2,500,000 (1)
-Salary Remaining : $500,000
Juuso Valimaki $2,000,000 (1)
-Salary Remaining : $400,000
Martin Jones $1,500,000 (2)
-Salary Remaining : $300,000
William Carrier $1,500,000 (3)
-Salary Remaining : $300,000
Caleb Jones $1,500,000 (1)
-Salary Remaining : $300,000
Kirill Marchenko $1,300,000 (2)
-Salary Remaining : $260,000
Alexander Edler $800,000 (3)
-Salary Remaining : $160,000
Travis Boyd $800,000 (3)
-Salary Remaining : $160,000
Evgenii Dadonov $800,000 (2)
-Salary Remaining : $160,000
Liam Foudy (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $140,000
Pyotr Kochetkov $700,000 (1)
-Salary Remaining : $140,000
Matt Irwin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $120,000
Michael Stone (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $120,000
Alex Goligoski (1 Way Contract) $600,000 (2)
-Salary Remaining : $120,000
Andrew Cogliano (1 Way Contract) $600,000 (2)
-Salary Remaining : $120,000
A.J. Greer (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $120,000
Brendan Smith (1 Way Contract) $600,000 (2)
-Salary Remaining : $120,000
Total Pro Players24
Salary Commitment
Year 23 : $58,300,000
Year 24 : $27,200,000
Year 25 : $8,400,000
Year 26 : $5,300,000
Salary Average Commitment
Year 23 : $58,300,000
Year 24 : $27,200,000
Year 25 : $8,400,000
Year 26 : $5,300,000
Salary Cap with 1 Way Contract
Year 23 : $55,800,000
Year 24 : $26,000,000
Year 25 : $8,400,000
Year 26 : $5,300,000

Farm Players Salaries

Spencer Martin $100,000 (2)
Salary Remaining : $20,000
Lassi Thomson $100,000 (1)
Salary Remaining : $20,000
Casey Fitzgerald $100,000 (1)
Salary Remaining : $20,000
Taro Hirose $90,000 (1)
Salary Remaining : $18,000
Max Willman $90,000 (2)
Salary Remaining : $18,000
Justin Barron $90,000 (2)
Salary Remaining : $18,000
Fredrik Karlstrom $80,000 (2)
Salary Remaining : $16,000
Mitchell Stephens $80,000 (2)
Salary Remaining : $16,000
Urho Vaakanainen $80,000 (1)
Salary Remaining : $16,000
Jasper Weatherby $70,000 (2)
Salary Remaining : $14,000
Joe Hicketts $70,000 (1)
Salary Remaining : $14,000
Jan Jenik $60,000 (1)
Salary Remaining : $12,000
Olle Lycksell $60,000 (1)
Salary Remaining : $12,000
Ryan Reaves $50,000 (2)
Salary Remaining : $10,000
Craig Smith $50,000 (2)
Salary Remaining : $10,000
Patric Hornqvist $50,000 (2)
Salary Remaining : $10,000
Cole Schwindt $40,000 (1)
Salary Remaining : $8,000
Mikael Pyyhtia $40,000 (1)
Salary Remaining : $8,000
Brett Davis $10,000 (10)
Salary Remaining : $2,000
Cross Hanas $10,000 (9)
Salary Remaining : $2,000
Alex Kannok Leipert $10,000 (1)
Salary Remaining : $2,000
Oskar Olausson $10,000 (9)
Salary Remaining : $2,000
Alex Peters $10,000 (10)
Salary Remaining : $2,000
Simon Lundmark $10,000 (10)
Salary Remaining : $2,000
Hunter Jones $10,000 (7)
Salary Remaining : $2,000
Patrick Holway $10,000 (10)
Salary Remaining : $2,000
Dennis Hildeby $10,000 (9)
Salary Remaining : $2,000
Total Farm Players27
Salary Commitment
Year 23 : $1,390,000
Year 24 : $740,000
Year 25 : $80,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,390,000
Year 24 : $740,000
Year 25 : $80,000
Year 26 : $80,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8000 - $100 - 7 831 - 97,89%
Level 2: 4000 - $60 - 3 940 - 98,49%
Level 3: 5000 - $40 - 4 957 - 99,15%
Level 4: 2000 - $31 - 1 912 - 95,62%
Luxury : 1000 - $205 - 927 - 92,74%
Total Capacity :20000
Team Popularity : 105,00%

Income

Home Games Left7
Average Attendance - %19 568 - 97,84%
Average Income per Game$1,511,468
Year to Date Revenue$51,389,896

Expense

Pro Players Total Salaries$66,000,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$375,000
Pro Year To Date Expenses$58,897,500
Farm Year To Date Expenses$1,114,869
Pro Salary Cap To Date$58,802,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,580,273
Pro Remaining Season Days32
Pro Expenses Per Days$413,125
Pro Estimated Expenses$13,220,000
Farm Remaining Season Days32
Farm Expenses Per Days$10,500
Farm Estimated Expenses$336,000
Estimated Season Expenses$13,556,000
Estimated Season Salary Cap$72,377,500
Estimate Under Maximum Salary Cap of $74,000,000$1,622,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,377,500
Current Bank Account$9,524,947
Projected Bank Account$6,549,220

Pro Players Salaries

Mika Zibanejad $7,400,000 (2)
-Salary Remaining : $1,480,000
Andrei Vasilevskiy $6,700,000 (4)
-Salary Remaining : $1,340,000
J.T. Miller $5,700,000 (3)
-Salary Remaining : $1,140,000
Rasmus Andersson $5,200,000 (2)
-Salary Remaining : $1,040,000
Reilly Smith $5,000,000 (3)
-Salary Remaining : $1,000,000
Claude Giroux $4,700,000 (1)
-Salary Remaining : $940,000
Matt Dumba $4,500,000 (2)
-Salary Remaining : $900,000
Erik Karlsson $4,300,000 (2)
-Salary Remaining : $860,000
Michael Rasmussen $3,200,000 (1)
-Salary Remaining : $640,000
Dominik Kubalik $2,900,000 (4)
-Salary Remaining : $580,000
Josh Archibald $2,600,000 (1)
-Salary Remaining : $520,000
Ivan Barbashev $2,400,000 (1)
-Salary Remaining : $480,000
Jonathan Drouin $2,000,000 (4)
-Salary Remaining : $400,000
Matt Murray $2,000,000 (2)
-Salary Remaining : $400,000
Erik Gudbranson $2,000,000 (3)
-Salary Remaining : $400,000
Steven Lorentz (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Nick Cousins (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $240,000
Robert Hagg $1,200,000 (1)
-Salary Remaining : $240,000
Marc-Edouard Vlasic $1,100,000 (2)
-Salary Remaining : $220,000
Dominic Toninato $700,000 (2)
-Salary Remaining : $140,000
Total Pro Players20
Salary Commitment
Year 23 : $66,000,000
Year 24 : $50,700,000
Year 25 : $24,300,000
Year 26 : $11,600,000
Salary Average Commitment
Year 23 : $66,000,000
Year 24 : $50,700,000
Year 25 : $24,300,000
Year 26 : $11,600,000
Salary Cap with 1 Way Contract
Year 23 : $66,000,000
Year 24 : $50,700,000
Year 25 : $24,300,000
Year 26 : $11,600,000

Farm Players Salaries

Chris Terry $120,000 (1)
Salary Remaining : $24,000
Nikita Soshnikov $120,000 (2)
Salary Remaining : $24,000
Jordan Spence $120,000 (2)
Salary Remaining : $24,000
Kyle Criscuolo $120,000 (1)
Salary Remaining : $24,000
Jason Garrison $120,000 (1)
Salary Remaining : $24,000
Max McCormick $100,000 (1)
Salary Remaining : $20,000
Dryden Hunt $100,000 (1)
Salary Remaining : $20,000
Lawrence Pilut $100,000 (1)
Salary Remaining : $20,000
Cole Schneider $100,000 (1)
Salary Remaining : $20,000
Logan Brown $90,000 (1)
Salary Remaining : $18,000
Anthony Angello $90,000 (1)
Salary Remaining : $18,000
Noah Juulsen $90,000 (1)
Salary Remaining : $18,000
Ryan Dzingel $80,000 (1)
Salary Remaining : $16,000
Antoine Bibeau $80,000 (1)
Salary Remaining : $16,000
Michael Houser $60,000 (2)
Salary Remaining : $12,000
Cody Corbett $20,000 (1)
Salary Remaining : $4,000
Shane Starrett $20,000 (1)
Salary Remaining : $4,000
Mikko Kokkonen $10,000 (9)
Salary Remaining : $2,000
Spencer Watson $10,000 (5)
Salary Remaining : $2,000
Nathan Legare $10,000 (8)
Salary Remaining : $2,000
Brian Pinho $10,000 (7)
Salary Remaining : $2,000
Axel Rindell $10,000 (9)
Salary Remaining : $2,000
Dillon Simpson $10,000 (2)
Salary Remaining : $2,000
Matthew Strome $10,000 (6)
Salary Remaining : $2,000
Logan Neaton $10,000 (6)
Salary Remaining : $2,000
Fedor Gordeev $10,000 (7)
Salary Remaining : $2,000
Drew Commesso $10,000 (7)
Salary Remaining : $2,000
Denis Smirnov $10,000 (9)
Salary Remaining : $2,000
Ilya Solovyov $10,000 (8)
Salary Remaining : $2,000
Keaton Thompson $10,000 (5)
Salary Remaining : $2,000
Kevin Wall $10,000 (10)
Salary Remaining : $2,000
Benton Maass $10,000 (9)
Salary Remaining : $2,000
Total Farm Players32
Salary Commitment
Year 23 : $1,680,000
Year 24 : $450,000
Year 25 : $140,000
Year 26 : $140,000
Salary Average Commitment
Year 23 : $1,680,000
Year 24 : $450,000
Year 25 : $140,000
Year 26 : $140,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 8000 - $100 - 7 589 - 94,86%
Level 2: 4000 - $60 - 3 698 - 92,46%
Level 3: 5000 - $35 - 4 855 - 97,10%
Level 4: 2000 - $30 - 1 952 - 97,62%
Luxury : 1000 - $210 - 930 - 92,95%
Total Capacity :20000
Team Popularity : 107,00%

Income

Home Games Left7
Average Attendance - %19 024 - 95,12%
Average Income per Game$1,471,110
Year to Date Revenue$50,017,753

Expense

Pro Players Total Salaries$54,900,000
Farm Players Total Salaries$3,560,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,750,000
Pro Year To Date Expenses$34,553,125
Farm Year To Date Expenses$2,002,222
Pro Salary Cap To Date$33,528,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,297,773
Pro Remaining Season Days32
Pro Expenses Per Days$343,750
Pro Estimated Expenses$11,000,000
Farm Remaining Season Days32
Farm Expenses Per Days$22,250
Farm Estimated Expenses$712,000
Estimated Season Expenses$11,712,000
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$33,427,235
Projected Bank Account$32,013,008

Pro Players Salaries

Ryan Johansen $5,600,000 (1)
-Salary Remaining : $1,120,000
Brock Boeser $4,300,000 (2)
-Salary Remaining : $860,000
Anthony Mantha $3,700,000 (3)
-Salary Remaining : $740,000
Artem Zub $3,600,000 (1)
-Salary Remaining : $720,000
Nick Bjugstad $3,200,000 (3)
-Salary Remaining : $640,000
Brian Dumoulin $3,200,000 (2)
-Salary Remaining : $640,000
Kailer Yamamoto $3,200,000 (1)
-Salary Remaining : $640,000
Erik Haula $3,100,000 (2)
-Salary Remaining : $620,000
Jonathan Quick $2,700,000 (2)
-Salary Remaining : $540,000
Marcus Johansson $2,600,000 (2)
-Salary Remaining : $520,000
Phil Kessel $2,200,000 (2)
-Salary Remaining : $440,000
Colin Miller $2,200,000 (3)
-Salary Remaining : $440,000
Will Borgen $2,100,000 (2)
-Salary Remaining : $420,000
Lucas Raymond $1,800,000 (2)
-Salary Remaining : $360,000
Brendan Lemieux $1,600,000 (1)
-Salary Remaining : $320,000
Troy Stecher $1,400,000 (3)
-Salary Remaining : $280,000
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Alex Belzile $1,200,000 (2)
-Salary Remaining : $240,000
J.J. Peterka $1,100,000 (3)
-Salary Remaining : $220,000
Nathan Beaulieu $1,100,000 (3)
-Salary Remaining : $220,000
Evgeny Svechnikov $1,100,000 (3)
-Salary Remaining : $220,000
Joonas Korpisalo (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $200,000
Kent Johnson $1,000,000 (2)
-Salary Remaining : $200,000
Scott Harrington $700,000 (1)
-Salary Remaining : $140,000
Total Pro Players24
Salary Commitment
Year 23 : $54,900,000
Year 24 : $39,200,000
Year 25 : $13,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $54,900,000
Year 24 : $39,200,000
Year 25 : $13,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $53,700,000
Year 24 : $38,000,000
Year 25 : $13,800,000
Year 26 : $0

Farm Players Salaries

Joe Veleno $900,000 (1)
Salary Remaining : $180,000
Jamie Drysdale $140,000 (1)
Salary Remaining : $28,000
Parker Kelly $140,000 (1)
Salary Remaining : $28,000
Zac Dalpe $120,000 (1)
Salary Remaining : $24,000
Austin Wagner $120,000 (2)
Salary Remaining : $24,000
Paul Stastny $120,000 (2)
Salary Remaining : $24,000
Will Butcher $120,000 (2)
Salary Remaining : $24,000
Steven Santini $120,000 (2)
Salary Remaining : $24,000
Dillon Heatherington $120,000 (2)
Salary Remaining : $24,000
John Hayden $120,000 (2)
Salary Remaining : $24,000
Dustin Tokarski $110,000 (2)
Salary Remaining : $22,000
Scott Sabourin $110,000 (1)
Salary Remaining : $22,000
Laurent Dauphin $100,000 (2)
Salary Remaining : $20,000
Nicolas Beaudin $100,000 (1)
Salary Remaining : $20,000
Spencer Knight $100,000 (1)
Salary Remaining : $20,000
Samuel Bolduc $90,000 (2)
Salary Remaining : $18,000
Jean-Francois Berube $90,000 (2)
Salary Remaining : $18,000
Ville Heinola $90,000 (1)
Salary Remaining : $18,000
Cameron Gaunce $80,000 (1)
Salary Remaining : $16,000
Egor Afanasyev $80,000 (2)
Salary Remaining : $16,000
Thomas Bordeleau $80,000 (3)
Salary Remaining : $16,000
Jacob Lucchini $80,000 (2)
Salary Remaining : $16,000
Lukas Dostal $70,000 (1)
Salary Remaining : $14,000
Joel L'Esperance $70,000 (2)
Salary Remaining : $14,000
Jakub Galvas $70,000 (1)
Salary Remaining : $14,000
Max Veronneau $50,000 (1)
Salary Remaining : $10,000
Bobby Butler $50,000 (1)
Salary Remaining : $10,000
Matthew Peca $50,000 (2)
Salary Remaining : $10,000
Ryan McGregor $10,000 (8)
Salary Remaining : $2,000
Sam Hentges $10,000 (10)
Salary Remaining : $2,000
Todd Burgess $10,000 (9)
Salary Remaining : $2,000
Daniil Chayka $10,000 (9)
Salary Remaining : $2,000
Adam Smith $10,000 (8)
Salary Remaining : $2,000
Brad Lambert $10,000 (10)
Salary Remaining : $2,000
Valtteri Puustinen $10,000 (8)
Salary Remaining : $2,000
Total Farm Players35
Salary Commitment
Year 23 : $3,560,000
Year 24 : $1,540,000
Year 25 : $150,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $3,560,000
Year 24 : $1,540,000
Year 25 : $150,000
Year 26 : $70,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $101 - 7 851 - 98,14%
Level 2: 4000 - $60 - 3 877 - 96,94%
Level 3: 5000 - $40 - 4 936 - 98,72%
Level 4: 2000 - $30 - 1 968 - 98,41%
Luxury : 1000 - $203 - 988 - 98,79%
Total Capacity :20000
Team Popularity : 106,00%

Income

Home Games Left7
Average Attendance - %19 621 - 98,11%
Average Income per Game$1,527,319
Year to Date Revenue$51,928,843

Expense

Pro Players Total Salaries$62,700,000
Farm Players Total Salaries$1,360,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$406,250
Pro Year To Date Expenses$58,735,625
Farm Year To Date Expenses$1,245,792
Pro Salary Cap To Date$56,510,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,691,232
Pro Remaining Season Days32
Pro Expenses Per Days$392,500
Pro Estimated Expenses$12,560,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,500
Farm Estimated Expenses$272,000
Estimated Season Expenses$12,832,000
Estimated Season Salary Cap$68,976,875
Estimate Under Maximum Salary Cap of $74,000,000$5,023,125
Estimate Over Minimum Salary Cap of $44,000,000 $24,976,875
Current Bank Account$17,792,347
Projected Bank Account$15,651,579

Pro Players Salaries

Mikael Backlund $7,500,000 (1)
-Salary Remaining : $1,500,000
Elias Lindholm $6,200,000 (5)
-Salary Remaining : $1,240,000
Tage Thompson $4,900,000 (1)
-Salary Remaining : $980,000
Jeff Petry $4,900,000 (3)
-Salary Remaining : $980,000
Ryan McDonagh $4,200,000 (2)
-Salary Remaining : $840,000
Troy Terry $4,100,000 (1)
-Salary Remaining : $820,000
Derek Forbort $4,000,000 (3)
-Salary Remaining : $800,000
Andrew Mangiapane $4,000,000 (1)
-Salary Remaining : $800,000
Sergei Bobrovsky $3,300,000 (1)
-Salary Remaining : $660,000
Michael Bunting $3,200,000 (3)
-Salary Remaining : $640,000
John Marino $3,000,000 (2)
-Salary Remaining : $600,000
Radek Faksa $1,800,000 (2)
-Salary Remaining : $360,000
Ethan Bear $1,600,000 (1)
-Salary Remaining : $320,000
Nick Blankenburg $1,500,000 (1)
-Salary Remaining : $300,000
Michael Amadio (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Josh Mahura (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Sonny Milano $1,200,000 (1)
-Salary Remaining : $240,000
Marcus Bjork (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Michael Hutchinson $1,200,000 (1)
-Salary Remaining : $240,000
Mackenzie Blackwood $900,000 (1)
-Salary Remaining : $180,000
Matias Maccelli $800,000 (2)
-Salary Remaining : $160,000
Mackie Samoskevich $400,000 (1)
-Salary Remaining : $80,000
Brandon Gignac $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players23
Salary Commitment
Year 23 : $62,700,000
Year 24 : $28,100,000
Year 25 : $18,300,000
Year 26 : $6,200,000
Salary Average Commitment
Year 23 : $62,700,000
Year 24 : $28,100,000
Year 25 : $18,300,000
Year 26 : $6,200,000
Salary Cap with 1 Way Contract
Year 23 : $60,300,000
Year 24 : $28,100,000
Year 25 : $18,300,000
Year 26 : $6,200,000

Farm Players Salaries

Wade Allison $120,000 (1)
Salary Remaining : $24,000
Brad Malone $120,000 (2)
Salary Remaining : $24,000
Colin White $110,000 (1)
Salary Remaining : $22,000
Connor McMichael $100,000 (2)
Salary Remaining : $20,000
Peyton Krebs $100,000 (2)
Salary Remaining : $20,000
Billy Sweezey $90,000 (1)
Salary Remaining : $18,000
Dysin Mayo $90,000 (1)
Salary Remaining : $18,000
Josh Dunne $90,000 (2)
Salary Remaining : $18,000
Hunter McKown $80,000 (3)
Salary Remaining : $16,000
Jansen Harkins $80,000 (1)
Salary Remaining : $16,000
Kaedan Korczak $70,000 (2)
Salary Remaining : $14,000
Jake Christiansen $70,000 (1)
Salary Remaining : $14,000
Jet Greaves $70,000 (2)
Salary Remaining : $14,000
Tim Gettinger $50,000 (1)
Salary Remaining : $10,000
Hugh McGing $40,000 (1)
Salary Remaining : $8,000
Justin Sourdif $10,000 (9)
Salary Remaining : $2,000
Remi Poirier $10,000 (10)
Salary Remaining : $2,000
Eddie Wittchow $10,000 (7)
Salary Remaining : $2,000
Hunter Skinner $10,000 (8)
Salary Remaining : $2,000
Ryan Tverberg $10,000 (10)
Salary Remaining : $2,000
Tyler Tullio $10,000 (10)
Salary Remaining : $2,000
Garrett Metcalf $10,000 (3)
Salary Remaining : $2,000
Mavrik Bourque $10,000 (10)
Salary Remaining : $2,000
Total Farm Players23
Salary Commitment
Year 23 : $1,360,000
Year 24 : $710,000
Year 25 : $160,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $1,330,000
Year 24 : $710,000
Year 25 : $160,000
Year 26 : $70,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 8000 - $102 - 7 650 - 95,62%
Level 2: 4000 - $62 - 3 709 - 92,72%
Level 3: 5000 - $41 - 4 912 - 98,24%
Level 4: 2000 - $31 - 1 940 - 96,98%
Luxury : 1000 - $210 - 934 - 93,40%
Total Capacity :20000
Team Popularity : 116,00%

Income

Home Games Left9
Average Attendance - %19 144 - 95,72%
Average Income per Game$1,512,621
Year to Date Revenue$48,403,858

Expense

Pro Players Total Salaries$81,100,000
Farm Players Total Salaries$6,550,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$862,500
Pro Year To Date Expenses$58,778,750
Farm Year To Date Expenses$1,650,108
Pro Salary Cap To Date$56,976,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,613,585
Pro Remaining Season Days32
Pro Expenses Per Days$507,500
Pro Estimated Expenses$16,240,000
Farm Remaining Season Days32
Farm Expenses Per Days$40,938
Farm Estimated Expenses$1,310,016
Estimated Season Expenses$17,550,016
Estimated Season Salary Cap$73,198,750
Estimate Under Maximum Salary Cap of $74,000,000$801,250
Estimate Over Minimum Salary Cap of $44,000,000 $29,198,750
Current Bank Account$8,901,839
Projected Bank Account$4,965,408

Pro Players Salaries

Nathan MacKinnon $8,300,000 (4)
-Salary Remaining : $1,660,000
Brad Marchand $8,100,000 (1)
-Salary Remaining : $1,620,000
Timo Meier $6,000,000 (2)
-Salary Remaining : $1,200,000
Bryan Rust $6,000,000 (1)
-Salary Remaining : $1,200,000
Sam Reinhart $5,100,000 (1)
-Salary Remaining : $1,020,000
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $1,000,000
Nikolaj Ehlers $5,000,000 (1)
-Salary Remaining : $1,000,000
Victor Olofsson $4,500,000 (2)
-Salary Remaining : $900,000
Max Pacioretty $4,400,000 (4)
-Salary Remaining : $880,000
David Savard $4,400,000 (3)
-Salary Remaining : $880,000
Brett Pesce $4,300,000 (3)
-Salary Remaining : $860,000
Tony DeAngelo $3,800,000 (1)
-Salary Remaining : $760,000
Elvis Merzlikins $3,400,000 (4)
-Salary Remaining : $680,000
Barclay Goodrow $2,800,000 (1)
-Salary Remaining : $560,000
Logan Thompson $2,700,000 (2)
-Salary Remaining : $540,000
Jack Johnson $1,700,000 (1)
-Salary Remaining : $340,000
Justin Holl $1,300,000 (1)
-Salary Remaining : $260,000
Austin Watson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Luke Glendening (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Kaapo Kahkonen (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Magnus Hellberg (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $140,000
Total Pro Players21
Salary Commitment
Year 23 : $81,100,000
Year 24 : $45,400,000
Year 25 : $29,800,000
Year 26 : $16,100,000
Salary Average Commitment
Year 23 : $81,100,000
Year 24 : $45,400,000
Year 25 : $29,800,000
Year 26 : $16,100,000
Salary Cap with 1 Way Contract
Year 23 : $76,800,000
Year 24 : $43,000,000
Year 25 : $29,800,000
Year 26 : $16,100,000

Farm Players Salaries

Cole Perfetti $1,000,000 (2)
Salary Remaining : $200,000
Liam O'Brien $900,000 (1)
Salary Remaining : $180,000
Aliaksei Protas $900,000 (2)
Salary Remaining : $180,000
Alexander Petrovic $90,000 (1)
Salary Remaining : $18,000
Brian Lashoff $90,000 (1)
Salary Remaining : $18,000
Aaron Ness $90,000 (1)
Salary Remaining : $18,000
Cole Bardreau $80,000 (2)
Salary Remaining : $16,000
Robbie Russo $80,000 (2)
Salary Remaining : $16,000
Tyler Kleven $80,000 (3)
Salary Remaining : $16,000
Steven Kampfer $80,000 (2)
Salary Remaining : $16,000
Jesper Froden $80,000 (2)
Salary Remaining : $16,000
Andy Andreoff $80,000 (2)
Salary Remaining : $16,000
Justin Dowling $80,000 (2)
Salary Remaining : $16,000
Michael Del Zotto $80,000 (2)
Salary Remaining : $16,000
Libor Hajek $70,000 (1)
Salary Remaining : $14,000
Joe Snively $70,000 (1)
Salary Remaining : $14,000
Michael Sgarbossa $70,000 (1)
Salary Remaining : $14,000
Adam Beckman $60,000 (2)
Salary Remaining : $12,000
Hunter Shepard $40,000 (1)
Salary Remaining : $8,000
Evan Barratt $10,000 (8)
Salary Remaining : $2,000
Riley Kidney $10,000 (10)
Salary Remaining : $2,000
Ryan O'Rourke $10,000 (7)
Salary Remaining : $2,000
Nate Clurman $10,000 (8)
Salary Remaining : $2,000
Yan Kuznetsov $10,000 (8)
Salary Remaining : $2,000
Maxim Cajkovic $10,000 (9)
Salary Remaining : $2,000
Quinn Schmiemann $10,000 (9)
Salary Remaining : $2,000
Jacob Perreault $10,000 (8)
Salary Remaining : $2,000
Chase Lang $10,000 (3)
Salary Remaining : $2,000
Markus Nurmi $10,000 (10)
Salary Remaining : $2,000
Danila Klimovich $10,000 (8)
Salary Remaining : $2,000
Dillon Hamaliuk $10,000 (8)
Salary Remaining : $2,000
Colten Ellis $10,000 (7)
Salary Remaining : $2,000
Total Farm Players32
Salary Commitment
Year 23 : $4,150,000
Year 24 : $1,020,000
Year 25 : $210,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $4,150,000
Year 24 : $1,020,000
Year 25 : $210,000
Year 26 : $120,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $104 - 7 876 - 98,45%
Level 2: 4000 - $64 - 3 783 - 94,58%
Level 3: 5000 - $44 - 4 795 - 95,90%
Level 4: 2000 - $32 - 1 925 - 96,27%
Luxury : 1000 - $206 - 972 - 97,20%
Total Capacity :20000
Team Popularity : 124,00%

Income

Home Games Left7
Average Attendance - %19 352 - 96,76%
Average Income per Game$1,541,456
Year to Date Revenue$52,409,494

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$1,630,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,417,500
Farm Year To Date Expenses$1,278,296
Pro Salary Cap To Date$58,337,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,790,190
Pro Remaining Season Days32
Pro Expenses Per Days$454,375
Pro Estimated Expenses$14,540,000
Farm Remaining Season Days32
Farm Expenses Per Days$10,188
Farm Estimated Expenses$326,016
Estimated Season Expenses$14,866,016
Estimated Season Salary Cap$72,857,500
Estimate Under Maximum Salary Cap of $74,000,000$1,142,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,857,500
Current Bank Account$20,395,375
Projected Bank Account$16,319,549

Pro Players Salaries

Kyle Connor $6,900,000 (1)
-Salary Remaining : $1,380,000
Robert Thomas $6,500,000 (3)
-Salary Remaining : $1,300,000
Nick Suzuki $6,000,000 (2)
-Salary Remaining : $1,200,000
Adam Fox $6,000,000 (2)
-Salary Remaining : $1,200,000
Juuse Saros $5,600,000 (5)
-Salary Remaining : $1,120,000
Patrik Laine $5,600,000 (1)
-Salary Remaining : $1,120,000
Andrei Svechnikov $5,500,000 (2)
-Salary Remaining : $1,100,000
Rasmus Dahlin $4,900,000 (3)
-Salary Remaining : $980,000
Jesper Bratt $4,200,000 (3)
-Salary Remaining : $840,000
Jeremy Swayman $2,700,000 (1)
-Salary Remaining : $540,000
Trevor van Riemsdyk $2,500,000 (1)
-Salary Remaining : $500,000
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $500,000
David Kampf $2,300,000 (2)
-Salary Remaining : $460,000
Matt Benning $2,000,000 (1)
-Salary Remaining : $400,000
Michael McLeod $1,600,000 (2)
-Salary Remaining : $320,000
Erik Brannstrom $1,600,000 (2)
-Salary Remaining : $320,000
Ryan Poehling $1,500,000 (2)
-Salary Remaining : $300,000
Tomas Nosek $1,400,000 (2)
-Salary Remaining : $280,000
Mason McTavish $1,400,000 (3)
-Salary Remaining : $280,000
Mattias Samuelsson $1,000,000 (1)
-Salary Remaining : $200,000
Trevor Lewis $900,000 (1)
-Salary Remaining : $180,000
Total Pro Players21
Salary Commitment
Year 23 : $72,600,000
Year 24 : $48,500,000
Year 25 : $22,600,000
Year 26 : $5,600,000
Salary Average Commitment
Year 23 : $72,600,000
Year 24 : $48,500,000
Year 25 : $22,600,000
Year 26 : $5,600,000
Salary Cap with 1 Way Contract
Year 23 : $72,600,000
Year 24 : $48,500,000
Year 25 : $22,600,000
Year 26 : $5,600,000

Farm Players Salaries

Tobias Bjornfot $120,000 (1)
Salary Remaining : $24,000
Michael Pezzetta $120,000 (1)
Salary Remaining : $24,000
Jacob Peterson $110,000 (1)
Salary Remaining : $22,000
Alex Newhook $100,000 (1)
Salary Remaining : $20,000
Joona Koppanen $80,000 (2)
Salary Remaining : $16,000
Elmer Soderblom $80,000 (2)
Salary Remaining : $16,000
Zac Jones $80,000 (1)
Salary Remaining : $16,000
Mackenzie MacEachern $80,000 (1)
Salary Remaining : $16,000
Tyler Tucker $80,000 (2)
Salary Remaining : $16,000
Erik Kallgren $80,000 (1)
Salary Remaining : $16,000
Otto Koivula $80,000 (2)
Salary Remaining : $16,000
Felix Sandstrom $80,000 (1)
Salary Remaining : $16,000
Santeri Hatakka $80,000 (2)
Salary Remaining : $16,000
Akira Schmid $70,000 (1)
Salary Remaining : $14,000
Cayden Primeau $70,000 (1)
Salary Remaining : $14,000
Rourke Chartier $60,000 (1)
Salary Remaining : $12,000
Eetu Makiniemi $50,000 (1)
Salary Remaining : $10,000
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $10,000
Akil Thomas $10,000 (7)
Salary Remaining : $2,000
Nolan Stevens $10,000 (9)
Salary Remaining : $2,000
Mathias Emilio Pettersen $10,000 (7)
Salary Remaining : $2,000
Cole Fraser $10,000 (6)
Salary Remaining : $2,000
Aidan Dudas $10,000 (9)
Salary Remaining : $2,000
Josh Brook $10,000 (7)
Salary Remaining : $2,000
Ben Jones $10,000 (9)
Salary Remaining : $2,000
Aarne Talvitie $10,000 (8)
Salary Remaining : $2,000
Axel Andersson $10,000 (9)
Salary Remaining : $2,000
Sean Malone $10,000 (7)
Salary Remaining : $2,000
J.D. Greenway $10,000 (9)
Salary Remaining : $2,000
Matthew Hellickson $10,000 (9)
Salary Remaining : $2,000
Michael Callahan $10,000 (9)
Salary Remaining : $2,000
Roby Jarventie $10,000 (9)
Salary Remaining : $2,000
Victor Berglund $10,000 (9)
Salary Remaining : $2,000
Alexander Pashin $10,000 (10)
Salary Remaining : $2,000
Total Farm Players34
Salary Commitment
Year 23 : $1,630,000
Year 24 : $560,000
Year 25 : $160,000
Year 26 : $160,000
Salary Average Commitment
Year 23 : $1,630,000
Year 24 : $560,000
Year 25 : $160,000
Year 26 : $160,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $100 - 8 000 - 100,00%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 5000 - $40 - 5 000 - 100,00%
Level 4: 2000 - $30 - 2 000 - 100,00%
Luxury : 1000 - $202 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 140,00%

Income

Home Games Left7
Average Attendance - %20 000 - 100,00%
Average Income per Game$1,547,060
Year to Date Revenue$52,600,040

Expense

Pro Players Total Salaries$76,400,000
Farm Players Total Salaries$2,180,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,137,500
Farm Year To Date Expenses$1,639,044
Pro Salary Cap To Date$58,057,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,829,420
Pro Remaining Season Days32
Pro Expenses Per Days$478,125
Pro Estimated Expenses$15,300,000
Farm Remaining Season Days32
Farm Expenses Per Days$13,625
Farm Estimated Expenses$436,000
Estimated Season Expenses$15,736,000
Estimated Season Salary Cap$73,337,500
Estimate Under Maximum Salary Cap of $74,000,000$662,500
Estimate Over Minimum Salary Cap of $44,000,000 $29,337,500
Current Bank Account$19,150,614
Projected Bank Account$14,244,034

Pro Players Salaries

Brady Tkachuk $6,900,000 (3)
-Salary Remaining : $1,380,000
Jordan Kyrou $5,800,000 (2)
-Salary Remaining : $1,160,000
Pierre-Luc Dubois $5,000,000 (2)
-Salary Remaining : $1,000,000
Alex Ovechkin $4,600,000 (3)
-Salary Remaining : $920,000
Damon Severson $4,500,000 (2)
-Salary Remaining : $900,000
Noah Hanifin $4,500,000 (2)
-Salary Remaining : $900,000
Alexandar Georgiev $4,500,000 (1)
-Salary Remaining : $900,000
Noah Dobson $4,400,000 (2)
-Salary Remaining : $880,000
Josh Norris $4,400,000 (1)
-Salary Remaining : $880,000
Kevin Fiala $4,300,000 (1)
-Salary Remaining : $860,000
Adam Pelech $3,600,000 (3)
-Salary Remaining : $720,000
Patrice Bergeron $3,500,000 (1)
-Salary Remaining : $700,000
Vince Dunn $2,900,000 (2)
-Salary Remaining : $580,000
Ryan Hartman $2,500,000 (1)
-Salary Remaining : $500,000
Garnet Hathaway $2,400,000 (3)
-Salary Remaining : $480,000
Travis Konecny $2,300,000 (1)
-Salary Remaining : $460,000
Mathieu Joseph $2,000,000 (1)
-Salary Remaining : $400,000
Adin Hill $1,800,000 (1)
-Salary Remaining : $360,000
Zach Parise $1,800,000 (2)
-Salary Remaining : $360,000
K'Andre Miller $1,700,000 (1)
-Salary Remaining : $340,000
Rafael Harvey-Pinard $1,600,000 (1)
-Salary Remaining : $320,000
Zemgus Girgensons $1,400,000 (2)
-Salary Remaining : $280,000
Total Pro Players22
Salary Commitment
Year 23 : $76,400,000
Year 24 : $47,800,000
Year 25 : $17,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $76,400,000
Year 24 : $47,800,000
Year 25 : $17,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $76,400,000
Year 24 : $47,800,000
Year 25 : $17,500,000
Year 26 : $0

Farm Players Salaries

Owen Power $140,000 (2)
Salary Remaining : $28,000
Jacob MacDonald $120,000 (2)
Salary Remaining : $24,000
Jordan Oesterle $120,000 (2)
Salary Remaining : $24,000
Ben Harpur $120,000 (1)
Salary Remaining : $24,000
Greg McKegg $120,000 (1)
Salary Remaining : $24,000
Kevin Gravel $120,000 (2)
Salary Remaining : $24,000
Jordie Benn $120,000 (2)
Salary Remaining : $24,000
John Leonard $100,000 (1)
Salary Remaining : $20,000
Olli Juolevi $100,000 (2)
Salary Remaining : $20,000
Egor Zamula $90,000 (1)
Salary Remaining : $18,000
Hayden Hodgson $80,000 (1)
Salary Remaining : $16,000
Logan Shaw $80,000 (1)
Salary Remaining : $16,000
Jesse Ylonen $80,000 (1)
Salary Remaining : $16,000
Jackson Cates $80,000 (1)
Salary Remaining : $16,000
Jonas Rondbjerg $80,000 (1)
Salary Remaining : $16,000
Sean Farrell $80,000 (2)
Salary Remaining : $16,000
Spencer Stastney $70,000 (2)
Salary Remaining : $14,000
Adam Brooks $70,000 (2)
Salary Remaining : $14,000
Dylan Sikura $60,000 (2)
Salary Remaining : $12,000
Adam Raska $60,000 (2)
Salary Remaining : $12,000
Shane Gersich $60,000 (1)
Salary Remaining : $12,000
Daniil Tarasov $60,000 (1)
Salary Remaining : $12,000
James Malatesta $40,000 (1)
Salary Remaining : $8,000
Magnus Chrona $40,000 (1)
Salary Remaining : $8,000
Artemi Kniazev $10,000 (8)
Salary Remaining : $2,000
Cameron Whitehead $10,000 (9)
Salary Remaining : $2,000
Mitchell Hoelscher $10,000 (9)
Salary Remaining : $2,000
Stelio Mattheos $10,000 (9)
Salary Remaining : $2,000
Rory Kerins $10,000 (10)
Salary Remaining : $2,000
Topi Niemela $10,000 (10)
Salary Remaining : $2,000
Alexis Gravel $10,000 (6)
Salary Remaining : $2,000
Santtu Kinnunen $10,000 (9)
Salary Remaining : $2,000
Roddy Ross $10,000 (9)
Salary Remaining : $2,000
Total Farm Players33
Salary Commitment
Year 23 : $2,180,000
Year 24 : $1,150,000
Year 25 : $90,000
Year 26 : $90,000
Salary Average Commitment
Year 23 : $2,180,000
Year 24 : $1,150,000
Year 25 : $90,000
Year 26 : $90,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7 813 - 97,66%
Level 2: 4000 - $56 - 3 926 - 98,14%
Level 3: 5000 - $41 - 4 874 - 97,48%
Level 4: 2000 - $29 - 1 962 - 98,12%
Luxury : 1000 - $195 - 976 - 97,61%
Total Capacity :20000
Team Popularity : 100,00%

Income

Home Games Left6
Average Attendance - %19 551 - 97,76%
Average Income per Game$1,443,396
Year to Date Revenue$50,518,850

Expense

Pro Players Total Salaries$47,700,000
Farm Players Total Salaries$1,300,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,825,000
Pro Year To Date Expenses$40,668,125
Farm Year To Date Expenses$1,186,135
Pro Salary Cap To Date$40,588,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,660,374
Pro Remaining Season Days32
Pro Expenses Per Days$298,750
Pro Estimated Expenses$9,560,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,125
Farm Estimated Expenses$260,000
Estimated Season Expenses$9,820,000
Estimated Season Salary Cap$54,953,125
Estimate Under Maximum Salary Cap of $74,000,000$19,046,875
Estimate Over Minimum Salary Cap of $44,000,000 $10,953,125
Current Bank Account$55,178,709
Projected Bank Account$54,019,083

Pro Players Salaries

Johnny Gaudreau $6,000,000 (1)
-Salary Remaining : $1,200,000
Jordan Staal $4,000,000 (2)
-Salary Remaining : $800,000
Kasperi Kapanen $4,000,000 (1)
-Salary Remaining : $800,000
Marcus Pettersson $3,900,000 (3)
-Salary Remaining : $780,000
Andrew Peeke $3,800,000 (2)
-Salary Remaining : $760,000
Dillon Dube $2,800,000 (1)
-Salary Remaining : $560,000
Eetu Luostarinen $2,700,000 (2)
-Salary Remaining : $540,000
Brock McGinn $2,400,000 (2)
-Salary Remaining : $480,000
Jack Campbell $2,200,000 (1)
-Salary Remaining : $440,000
Henri Jokiharju $2,000,000 (2)
-Salary Remaining : $400,000
Calvin de Haan $2,000,000 (2)
-Salary Remaining : $400,000
Vinnie Hinostroza $1,700,000 (2)
-Salary Remaining : $340,000
Pavel Francouz $1,500,000 (3)
-Salary Remaining : $300,000
Alexander Romanov $1,300,000 (1)
-Salary Remaining : $260,000
Cory Schneider $1,200,000 (1)
-Salary Remaining : $240,000
Jacob Bryson $1,200,000 (1)
-Salary Remaining : $240,000
Jesper Boqvist $1,100,000 (1)
-Salary Remaining : $220,000
Corey Perry $1,000,000 (1)
-Salary Remaining : $200,000
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $200,000
Patrick Brown $1,000,000 (2)
-Salary Remaining : $200,000
Phillip Di Giuseppe $800,000 (1)
-Salary Remaining : $160,000
Gage Alexander $100,000 (9)
-Salary Remaining : $20,000
Total Pro Players22
Salary Commitment
Year 23 : $47,700,000
Year 24 : $26,100,000
Year 25 : $5,500,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $47,700,000
Year 24 : $26,100,000
Year 25 : $5,500,000
Year 26 : $100,000
Salary Cap with 1 Way Contract
Year 23 : $47,700,000
Year 24 : $26,100,000
Year 25 : $5,500,000
Year 26 : $100,000

Farm Players Salaries

Sam Carrick $120,000 (1)
Salary Remaining : $24,000
Nathan Walker $100,000 (1)
Salary Remaining : $20,000
Gerry Mayhew $100,000 (1)
Salary Remaining : $20,000
Tyson Foerster $100,000 (3)
Salary Remaining : $20,000
Simon Holmstrom $90,000 (2)
Salary Remaining : $18,000
Brandon Duhaime $90,000 (1)
Salary Remaining : $18,000
Austin Poganski $80,000 (1)
Salary Remaining : $16,000
Connor Carrick $80,000 (1)
Salary Remaining : $16,000
Ryan Merkley $80,000 (1)
Salary Remaining : $16,000
Tyce Thompson $70,000 (2)
Salary Remaining : $14,000
Marian Studenic $70,000 (2)
Salary Remaining : $14,000
Trevor Carrick $70,000 (1)
Salary Remaining : $14,000
Riley Stillman $50,000 (2)
Salary Remaining : $10,000
Nicolas Meloche $50,000 (2)
Salary Remaining : $10,000
Dylan Garand $10,000 (8)
Salary Remaining : $2,000
Josh Wesley $10,000 (10)
Salary Remaining : $2,000
Filip Engaras $10,000 (9)
Salary Remaining : $2,000
Jack Dugan $10,000 (9)
Salary Remaining : $2,000
Tyler Bird $10,000 (7)
Salary Remaining : $2,000
Dylan Sadowy $10,000 (6)
Salary Remaining : $2,000
Graeme Clarke $10,000 (9)
Salary Remaining : $2,000
Callum Booth $10,000 (7)
Salary Remaining : $2,000
Ryan Lohin $10,000 (10)
Salary Remaining : $2,000
Fedor Svechkov $10,000 (10)
Salary Remaining : $2,000
Leo Loof $10,000 (10)
Salary Remaining : $2,000
Maksymilian Szuber $10,000 (10)
Salary Remaining : $2,000
Erik Portillo $10,000 (7)
Salary Remaining : $2,000
Sebastian Cossa $10,000 (9)
Salary Remaining : $2,000
Brent Pedersen $10,000 (10)
Salary Remaining : $2,000
Total Farm Players29
Salary Commitment
Year 23 : $1,300,000
Year 24 : $580,000
Year 25 : $250,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $1,300,000
Year 24 : $580,000
Year 25 : $250,000
Year 26 : $150,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $105 - 7 093 - 88,66%
Level 2: 4000 - $63 - 3 434 - 85,84%
Level 3: 5000 - $44 - 4 425 - 88,50%
Level 4: 2000 - $31 - 1 862 - 93,09%
Luxury : 1000 - $206 - 906 - 90,59%
Total Capacity :20000
Team Popularity : 110,00%

Income

Home Games Left9
Average Attendance - %17 719 - 88,60%
Average Income per Game$1,406,841
Year to Date Revenue$45,018,915

Expense

Pro Players Total Salaries$60,300,000
Farm Players Total Salaries$2,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,460,500
Pro Year To Date Expenses$48,686,875
Farm Year To Date Expenses$1,278,361
Pro Salary Cap To Date$47,691,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,661,570
Pro Remaining Season Days32
Pro Expenses Per Days$377,500
Pro Estimated Expenses$12,080,000
Farm Remaining Season Days32
Farm Expenses Per Days$14,688
Farm Estimated Expenses$470,016
Estimated Season Expenses$12,550,016
Estimated Season Salary Cap$70,972,375
Estimate Under Maximum Salary Cap of $74,000,000$3,027,625
Estimate Over Minimum Salary Cap of $44,000,000 $26,972,375
Current Bank Account$11,075,611
Projected Bank Account$11,187,165

Pro Players Salaries

Cam Fowler $10,000,000 (1)
-Salary Remaining : $2,000,000
Viktor Arvidsson $4,400,000 (3)
-Salary Remaining : $880,000
Sam Bennett $4,400,000 (1)
-Salary Remaining : $880,000
Barrett Hayton $3,800,000 (3)
-Salary Remaining : $760,000
Brandon Saad $3,700,000 (2)
-Salary Remaining : $740,000
Anthony Duclair $3,500,000 (1)
-Salary Remaining : $700,000
Scott Mayfield $3,400,000 (1)
-Salary Remaining : $680,000
Max Domi $3,000,000 (5)
-Salary Remaining : $600,000
Sean Monahan $3,000,000 (3)
-Salary Remaining : $600,000
Alex Kerfoot $3,000,000 (2)
-Salary Remaining : $600,000
Shayne Gostisbehere $2,600,000 (1)
-Salary Remaining : $520,000
Ilya Lyubushkin $2,500,000 (2)
-Salary Remaining : $500,000
Robby Fabbri $2,500,000 (1)
-Salary Remaining : $500,000
Semyon Varlamov $2,200,000 (2)
-Salary Remaining : $440,000
Justin Danforth $1,700,000 (2)
-Salary Remaining : $340,000
Kevin Lankinen $1,300,000 (3)
-Salary Remaining : $260,000
Noah Gregor $1,300,000 (3)
-Salary Remaining : $260,000
Cal Foote $1,200,000 (1)
-Salary Remaining : $240,000
Hudson Fasching (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Kevin Stenlund (1 Way Contract) $900,000 (1)
-Salary Remaining : $180,000
Jordan Harris $700,000 (1)
-Salary Remaining : $140,000
Total Pro Players21
Salary Commitment
Year 23 : $60,300,000
Year 24 : $31,100,000
Year 25 : $16,800,000
Year 26 : $3,000,000
Salary Average Commitment
Year 23 : $60,300,000
Year 24 : $31,100,000
Year 25 : $16,800,000
Year 26 : $3,000,000
Salary Cap with 1 Way Contract
Year 23 : $59,100,000
Year 24 : $29,900,000
Year 25 : $16,800,000
Year 26 : $3,000,000

Farm Players Salaries

Lukas Reichel $900,000 (2)
Salary Remaining : $180,000
Cal Petersen $120,000 (1)
Salary Remaining : $24,000
Vasily Podkolzin $120,000 (2)
Salary Remaining : $24,000
Pavel Dorofeyev $110,000 (2)
Salary Remaining : $22,000
Alexander Alexeyev $110,000 (2)
Salary Remaining : $22,000
Arthur Kaliyev $110,000 (2)
Salary Remaining : $22,000
Nolan Foote $90,000 (1)
Salary Remaining : $18,000
Isaak Phillips $90,000 (2)
Salary Remaining : $18,000
Joel Hanley $80,000 (1)
Salary Remaining : $16,000
Alex Nylander $80,000 (1)
Salary Remaining : $16,000
Ivan Prosvetov $70,000 (1)
Salary Remaining : $14,000
Scott Perunovich $60,000 (1)
Salary Remaining : $12,000
Ross Johnston $50,000 (1)
Salary Remaining : $10,000
Kyle MacLean $40,000 (1)
Salary Remaining : $8,000
Kevin Korchinski $40,000 (1)
Salary Remaining : $8,000
Angus Crookshank $40,000 (1)
Salary Remaining : $8,000
Connor Bedard $40,000 (1)
Salary Remaining : $8,000
Pavel Mintyukov $40,000 (1)
Salary Remaining : $8,000
Louis Crevier $40,000 (1)
Salary Remaining : $8,000
Marc Del Gaizo $10,000 (8)
Salary Remaining : $2,000
Will Cranley $10,000 (8)
Salary Remaining : $2,000
Blake McLaughlin $10,000 (10)
Salary Remaining : $2,000
Olivier Rodrigue $10,000 (8)
Salary Remaining : $2,000
Gannon Laroque $10,000 (10)
Salary Remaining : $2,000
Noel Gunler $10,000 (9)
Salary Remaining : $2,000
Simon Johansson $10,000 (10)
Salary Remaining : $2,000
Jack Adams $10,000 (10)
Salary Remaining : $2,000
Nick Campoli $10,000 (10)
Salary Remaining : $2,000
Dmitry Ovchinnikov $10,000 (10)
Salary Remaining : $2,000
Artem Guryev $10,000 (10)
Salary Remaining : $2,000
Carter Savoie $10,000 (10)
Salary Remaining : $2,000
Total Farm Players31
Salary Commitment
Year 23 : $2,350,000
Year 24 : $750,000
Year 25 : $120,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $2,350,000
Year 24 : $750,000
Year 25 : $120,000
Year 26 : $120,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7 325 - 91,57%
Level 2: 4000 - $62 - 3 304 - 82,60%
Level 3: 5000 - $42 - 4 176 - 83,52%
Level 4: 2000 - $32 - 1 667 - 83,35%
Luxury : 1000 - $202 - 985 - 98,48%
Total Capacity :20000
Team Popularity : 104,00%

Income

Home Games Left8
Average Attendance - %17 457 - 87,29%
Average Income per Game$1,421,097
Year to Date Revenue$46,896,214

Expense

Pro Players Total Salaries$72,700,000
Farm Players Total Salaries$1,370,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$58,001,875
Farm Year To Date Expenses$1,050,639
Pro Salary Cap To Date$57,921,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,368,779
Pro Remaining Season Days32
Pro Expenses Per Days$455,000
Pro Estimated Expenses$14,560,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,562
Farm Estimated Expenses$273,984
Estimated Season Expenses$14,833,984
Estimated Season Salary Cap$73,461,875
Estimate Under Maximum Salary Cap of $74,000,000$538,125
Estimate Over Minimum Salary Cap of $44,000,000 $29,461,875
Current Bank Account($3,856,300)
Projected Bank Account($7,321,505)

Pro Players Salaries

Mark Scheifele $7,300,000 (2)
-Salary Remaining : $1,460,000
John Tavares $6,600,000 (3)
-Salary Remaining : $1,320,000
Teuvo Teravainen $5,000,000 (3)
-Salary Remaining : $1,000,000
Thomas Chabot $4,900,000 (1)
-Salary Remaining : $980,000
Jaden Schwartz $4,500,000 (1)
-Salary Remaining : $900,000
Shea Theodore $4,300,000 (4)
-Salary Remaining : $860,000
Gabriel Vilardi $4,200,000 (3)
-Salary Remaining : $840,000
Marcus Foligno $4,200,000 (2)
-Salary Remaining : $840,000
Ivan Provorov $4,200,000 (1)
-Salary Remaining : $840,000
Christian Dvorak $3,800,000 (1)
-Salary Remaining : $760,000
Ryan Suter $3,500,000 (2)
-Salary Remaining : $700,000
Kris Letang $3,000,000 (1)
-Salary Remaining : $600,000
Ilya Mikheyev $3,000,000 (4)
-Salary Remaining : $600,000
Rasmus Sandin $2,700,000 (1)
-Salary Remaining : $540,000
Anton Forsberg $2,400,000 (3)
-Salary Remaining : $480,000
Casey Cizikas $2,400,000 (1)
-Salary Remaining : $480,000
Curtis Lazar $1,400,000 (3)
-Salary Remaining : $280,000
Alex Nedeljkovic $1,300,000 (1)
-Salary Remaining : $260,000
Christopher Gibson $1,200,000 (1)
-Salary Remaining : $240,000
Rem Pitlick $1,200,000 (1)
-Salary Remaining : $240,000
Drew O'Connor $900,000 (1)
-Salary Remaining : $180,000
Matt Tennyson $700,000 (1)
-Salary Remaining : $140,000
Total Pro Players22
Salary Commitment
Year 23 : $72,700,000
Year 24 : $41,900,000
Year 25 : $26,900,000
Year 26 : $7,300,000
Salary Average Commitment
Year 23 : $72,700,000
Year 24 : $41,900,000
Year 25 : $26,900,000
Year 26 : $7,300,000
Salary Cap with 1 Way Contract
Year 23 : $72,700,000
Year 24 : $41,900,000
Year 25 : $26,900,000
Year 26 : $7,300,000

Farm Players Salaries

Mike Vecchione $200,000 (1)
Salary Remaining : $40,000
Ethan Prow $200,000 (1)
Salary Remaining : $40,000
Anders Bjork $100,000 (1)
Salary Remaining : $20,000
Luke Witkowski $100,000 (1)
Salary Remaining : $20,000
Jack Drury $90,000 (2)
Salary Remaining : $18,000
Riley Barber $80,000 (1)
Salary Remaining : $16,000
Aatu Raty $80,000 (3)
Salary Remaining : $16,000
Radim Zohorna $80,000 (1)
Salary Remaining : $16,000
Oskar Steen $70,000 (2)
Salary Remaining : $14,000
Gemel Smith $70,000 (1)
Salary Remaining : $14,000
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $14,000
Zach Senyshyn $60,000 (2)
Salary Remaining : $12,000
Trey Fix-Wolansky $50,000 (1)
Salary Remaining : $10,000
Philippe Desrosiers $10,000 (4)
Salary Remaining : $2,000
Spencer Smallman $10,000 (5)
Salary Remaining : $2,000
Filip Kral $10,000 (1)
Salary Remaining : $2,000
Ty Young $10,000 (9)
Salary Remaining : $2,000
Ryan Shea $10,000 (8)
Salary Remaining : $2,000
Will Reilly $10,000 (8)
Salary Remaining : $2,000
Logan Hutsko $10,000 (8)
Salary Remaining : $2,000
Josh Lopina $10,000 (8)
Salary Remaining : $2,000
Shakir Mukhamadullin $10,000 (10)
Salary Remaining : $2,000
Matthew Savoie $10,000 (10)
Salary Remaining : $2,000
Arvid Henrikson $10,000 (10)
Salary Remaining : $2,000
Chris Martenet $10,000 (7)
Salary Remaining : $2,000
Total Farm Players25
Salary Commitment
Year 23 : $1,370,000
Year 24 : $410,000
Year 25 : $190,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $1,370,000
Year 24 : $410,000
Year 25 : $190,000
Year 26 : $110,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $110 - 7 755 - 96,94%
Level 2: 4000 - $65 - 3 860 - 96,50%
Level 3: 5000 - $45 - 4 785 - 95,69%
Level 4: 2000 - $35 - 1 857 - 92,84%
Luxury : 1000 - $220 - 971 - 97,12%
Total Capacity :20000
Team Popularity : 144,00%

Income

Home Games Left11
Average Attendance - %19 228 - 96,14%
Average Income per Game$1,645,882
Year to Date Revenue$49,376,460

Expense

Pro Players Total Salaries$75,200,000
Farm Players Total Salaries$1,430,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,956,250
Farm Year To Date Expenses$1,112,438
Pro Salary Cap To Date$58,876,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,104,702
Pro Remaining Season Days32
Pro Expenses Per Days$470,625
Pro Estimated Expenses$15,060,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,938
Farm Estimated Expenses$286,016
Estimated Season Expenses$15,346,016
Estimated Season Salary Cap$73,916,250
Estimate Under Maximum Salary Cap of $74,000,000$83,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,916,250
Current Bank Account$4,927,982
Projected Bank Account$7,686,668

Pro Players Salaries

Steven Stamkos $6,500,000 (3)
-Salary Remaining : $1,300,000
Tomas Hertl $5,600,000 (3)
-Salary Remaining : $1,120,000
Patrick Kane $5,600,000 (2)
-Salary Remaining : $1,120,000
Darnell Nurse $5,500,000 (4)
-Salary Remaining : $1,100,000
Jacob Trouba $5,100,000 (3)
-Salary Remaining : $1,020,000
Brent Burns $4,900,000 (1)
-Salary Remaining : $980,000
Evander Kane $4,500,000 (1)
-Salary Remaining : $900,000
Zach Hyman $4,500,000 (1)
-Salary Remaining : $900,000
Ryan Pulock $4,200,000 (3)
-Salary Remaining : $840,000
Ryan Graves $4,000,000 (4)
-Salary Remaining : $800,000
Jonas Brodin $3,900,000 (2)
-Salary Remaining : $780,000
Mats Zuccarello $3,500,000 (1)
-Salary Remaining : $700,000
Boone Jenner $3,500,000 (2)
-Salary Remaining : $700,000
Brock Nelson $2,800,000 (2)
-Salary Remaining : $560,000
Brandon Tanev $2,800,000 (1)
-Salary Remaining : $560,000
Filip Gustavsson $2,800,000 (1)
-Salary Remaining : $560,000
Phillip Danault $2,500,000 (1)
-Salary Remaining : $500,000
Cam Talbot $1,700,000 (1)
-Salary Remaining : $340,000
Dylan Gambrell $700,000 (1)
-Salary Remaining : $140,000
Jon Merrill $600,000 (3)
-Salary Remaining : $120,000
Total Pro Players20
Salary Commitment
Year 23 : $75,200,000
Year 24 : $47,300,000
Year 25 : $31,500,000
Year 26 : $9,500,000
Salary Average Commitment
Year 23 : $75,200,000
Year 24 : $47,300,000
Year 25 : $31,500,000
Year 26 : $9,500,000
Salary Cap with 1 Way Contract
Year 23 : $75,200,000
Year 24 : $47,300,000
Year 25 : $31,500,000
Year 26 : $9,500,000

Farm Players Salaries

Maxime Lagace $120,000 (2)
Salary Remaining : $24,000
Brendan Gaunce $120,000 (2)
Salary Remaining : $24,000
Andrew Agozzino $120,000 (2)
Salary Remaining : $24,000
Andrej Sustr $120,000 (1)
Salary Remaining : $24,000
Chris Wagner $120,000 (2)
Salary Remaining : $24,000
Curtis McKenzie $120,000 (2)
Salary Remaining : $24,000
Riley Sheahan $120,000 (2)
Salary Remaining : $24,000
Gustav Olofsson $90,000 (2)
Salary Remaining : $18,000
Vinni Lettieri $90,000 (2)
Salary Remaining : $18,000
Mark Friedman $90,000 (1)
Salary Remaining : $18,000
Carson Meyer $80,000 (2)
Salary Remaining : $16,000
Alexey Toropchenko $70,000 (1)
Salary Remaining : $14,000
Ivan Fedotov $40,000 (1)
Salary Remaining : $8,000
Hugo Alnefelt $10,000 (8)
Salary Remaining : $2,000
Kirill Tyutyayev $10,000 (8)
Salary Remaining : $2,000
Andrew Nielsen $10,000 (4)
Salary Remaining : $2,000
Chaz Reddekopp $10,000 (5)
Salary Remaining : $2,000
Jonathan Gruden $10,000 (8)
Salary Remaining : $2,000
Michael Karow $10,000 (9)
Salary Remaining : $2,000
Ben McCartney $10,000 (8)
Salary Remaining : $2,000
Patrick Kudla $10,000 (10)
Salary Remaining : $2,000
Xavier Simoneau $10,000 (9)
Salary Remaining : $2,000
William Dufour $10,000 (9)
Salary Remaining : $2,000
Karl Henriksson $10,000 (9)
Salary Remaining : $2,000
Lukas Parik $10,000 (7)
Salary Remaining : $2,000
Jake Massie $10,000 (7)
Salary Remaining : $2,000
Total Farm Players26
Salary Commitment
Year 23 : $1,430,000
Year 24 : $1,110,000
Year 25 : $130,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $1,430,000
Year 24 : $1,110,000
Year 25 : $130,000
Year 26 : $130,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7 963 - 99,54%
Level 2: 4000 - $60 - 3 972 - 99,30%
Level 3: 5000 - $40 - 4 984 - 99,68%
Level 4: 2000 - $30 - 1 999 - 99,93%
Luxury : 1000 - $200 - 998 - 99,81%
Total Capacity :20000
Team Popularity : 116,00%

Income

Home Games Left10
Average Attendance - %19 916 - 99,58%
Average Income per Game$1,538,357
Year to Date Revenue$47,689,052

Expense

Pro Players Total Salaries$61,200,000
Farm Players Total Salaries$2,250,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$575,000
Pro Year To Date Expenses$56,775,000
Farm Year To Date Expenses$1,890,890
Pro Salary Cap To Date$56,086,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,383,565
Pro Remaining Season Days32
Pro Expenses Per Days$383,125
Pro Estimated Expenses$12,260,000
Farm Remaining Season Days32
Farm Expenses Per Days$14,062
Farm Estimated Expenses$449,984
Estimated Season Expenses$12,709,984
Estimated Season Salary Cap$68,481,875
Estimate Under Maximum Salary Cap of $74,000,000$5,518,125
Estimate Over Minimum Salary Cap of $44,000,000 $24,481,875
Current Bank Account$8,268,082
Projected Bank Account$10,941,663

Pro Players Salaries

Jack Eichel $6,900,000 (1)
-Salary Remaining : $1,380,000
Dylan Larkin $6,000,000 (1)
-Salary Remaining : $1,200,000
Andrei Kuzmenko $5,700,000 (1)
-Salary Remaining : $1,140,000
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $800,000
Jordan Greenway $4,000,000 (2)
-Salary Remaining : $800,000
Ben Chiarot $3,600,000 (2)
-Salary Remaining : $720,000
Hampus Lindholm $3,500,000 (2)
-Salary Remaining : $700,000
Rasmus Ristolainen $3,500,000 (3)
-Salary Remaining : $700,000
Luke Schenn $3,400,000 (3)
-Salary Remaining : $680,000
Tristan Jarry $3,300,000 (3)
-Salary Remaining : $660,000
Colton Sissons $2,900,000 (2)
-Salary Remaining : $580,000
Yakov Trenin $2,700,000 (2)
-Salary Remaining : $540,000
Trevor Moore $2,200,000 (4)
-Salary Remaining : $440,000
Luke Kunin $1,800,000 (1)
-Salary Remaining : $360,000
Nick Seeler (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Sam Montembeault $1,100,000 (1)
-Salary Remaining : $220,000
Kiefer Sherwood (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $220,000
Jimmy Vesey $1,000,000 (1)
-Salary Remaining : $200,000
Jalen Chatfield (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $200,000
Cole McWard $700,000 (2)
-Salary Remaining : $140,000
Arshdeep Bains $400,000 (1)
-Salary Remaining : $80,000
Louie Belpedio $400,000 (1)
-Salary Remaining : $80,000
Brendan Brisson $400,000 (1)
-Salary Remaining : $80,000
Joshua Roy $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players24
Salary Commitment
Year 23 : $61,200,000
Year 24 : $34,900,000
Year 25 : $12,400,000
Year 26 : $2,200,000
Salary Average Commitment
Year 23 : $60,900,000
Year 24 : $34,900,000
Year 25 : $12,400,000
Year 26 : $2,200,000
Salary Cap with 1 Way Contract
Year 23 : $59,100,000
Year 24 : $33,800,000
Year 25 : $12,400,000
Year 26 : $2,200,000

Farm Players Salaries

Cole Sillinger $140,000 (2)
Salary Remaining : $28,000
Dylan Guenther $130,000 (3)
Salary Remaining : $26,000
Cam York $120,000 (2)
Salary Remaining : $24,000
Denis Malgin $110,000 (1)
Salary Remaining : $22,000
Chris Wideman $110,000 (1)
Salary Remaining : $22,000
Akito Hirose $100,000 (1)
Salary Remaining : $20,000
Mike Reilly $100,000 (2)
Salary Remaining : $20,000
Malcolm Subban $90,000 (1)
Salary Remaining : $18,000
Jakub Lauko $90,000 (2)
Salary Remaining : $18,000
Zack MacEwen $90,000 (1)
Salary Remaining : $18,000
Bobby Brink $90,000 (2)
Salary Remaining : $18,000
Gabriel Carlsson $90,000 (2)
Salary Remaining : $18,000
Anthony Richard $80,000 (1)
Salary Remaining : $16,000
Anton Stralman $80,000 (2)
Salary Remaining : $16,000
Givani Smith $80,000 (2)
Salary Remaining : $16,000
Zack Kassian $80,000 (2)
Salary Remaining : $16,000
Brad Hunt $80,000 (2)
Salary Remaining : $16,000
Brett Ritchie $80,000 (2)
Salary Remaining : $16,000
T.J. Tynan $70,000 (1)
Salary Remaining : $14,000
Tyler Benson $70,000 (2)
Salary Remaining : $14,000
Ryan Murray $70,000 (2)
Salary Remaining : $14,000
Paul Cotter $70,000 (1)
Salary Remaining : $14,000
Justus Annunen $60,000 (1)
Salary Remaining : $12,000
Bokondji Imama $60,000 (1)
Salary Remaining : $12,000
Justin Bailey $60,000 (2)
Salary Remaining : $12,000
Corson Ceulemans $10,000 (10)
Salary Remaining : $2,000
Jake Ryczek $10,000 (8)
Salary Remaining : $2,000
Brandon Coe $10,000 (10)
Salary Remaining : $2,000
Cameron Hillis $10,000 (9)
Salary Remaining : $2,000
Ryder Korczak $10,000 (10)
Salary Remaining : $2,000
Total Farm Players30
Salary Commitment
Year 23 : $2,250,000
Year 24 : $1,410,000
Year 25 : $180,000
Year 26 : $50,000
Salary Average Commitment
Year 23 : $2,250,000
Year 24 : $1,410,000
Year 25 : $180,000
Year 26 : $50,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6 622 - 82,78%
Level 2: 4000 - $65 - 3 407 - 85,18%
Level 3: 5000 - $45 - 4 109 - 82,17%
Level 4: 2000 - $35 - 1 603 - 80,13%
Luxury : 1000 - $220 - 848 - 84,78%
Total Capacity :20000
Team Popularity : 111,00%

Income

Home Games Left7
Average Attendance - %16 588 - 82,94%
Average Income per Game$1,418,739
Year to Date Revenue$48,237,142

Expense

Pro Players Total Salaries$65,600,000
Farm Players Total Salaries$1,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,343,125
Pro Year To Date Expenses$48,809,375
Farm Year To Date Expenses$838,300
Pro Salary Cap To Date$48,488,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,931,176
Pro Remaining Season Days32
Pro Expenses Per Days$410,625
Pro Estimated Expenses$13,140,000
Farm Remaining Season Days32
Farm Expenses Per Days$7,875
Farm Estimated Expenses$252,000
Estimated Season Expenses$13,392,000
Estimated Season Salary Cap$67,951,875
Estimate Under Maximum Salary Cap of $74,000,000$6,048,125
Estimate Over Minimum Salary Cap of $44,000,000 $23,951,875
Current Bank Account$18,375,940
Projected Bank Account$14,915,116

Pro Players Salaries

Jonathan Huberdeau $7,000,000 (1)
-Salary Remaining : $1,400,000
Jeff Skinner $5,500,000 (5)
-Salary Remaining : $1,100,000
Drake Batherson $4,400,000 (1)
-Salary Remaining : $880,000
Mikael Granlund $4,400,000 (2)
-Salary Remaining : $880,000
Connor Brown $4,000,000 (2)
-Salary Remaining : $800,000
Tyler Johnson $2,900,000 (1)
-Salary Remaining : $580,000
Chris Driedger $2,800,000 (3)
-Salary Remaining : $560,000
Philipp Grubauer $2,700,000 (1)
-Salary Remaining : $540,000
Teddy Blueger $2,700,000 (2)
-Salary Remaining : $540,000
Oliver Ekman-Larsson $2,600,000 (4)
-Salary Remaining : $520,000
Alexander Barabanov $2,500,000 (2)
-Salary Remaining : $500,000
Jake Allen $2,500,000 (2)
-Salary Remaining : $500,000
Kyle Burroughs $2,300,000 (3)
-Salary Remaining : $460,000
T.J. Brodie $2,300,000 (3)
-Salary Remaining : $460,000
Ian Cole $2,300,000 (3)
-Salary Remaining : $460,000
Nick Bonino $2,200,000 (2)
-Salary Remaining : $440,000
Jakub Vrana $2,100,000 (1)
-Salary Remaining : $420,000
Ryan McLeod $2,000,000 (3)
-Salary Remaining : $400,000
Nikita Zaitsev $2,000,000 (3)
-Salary Remaining : $400,000
Matt Nieto $1,800,000 (1)
-Salary Remaining : $360,000
Jarred Tinordi $1,600,000 (3)
-Salary Remaining : $320,000
Sean Kuraly $1,500,000 (1)
-Salary Remaining : $300,000
Ondrej Kase $1,500,000 (1)
-Salary Remaining : $300,000
Total Pro Players23
Salary Commitment
Year 23 : $65,600,000
Year 24 : $41,700,000
Year 25 : $23,400,000
Year 26 : $8,100,000
Salary Average Commitment
Year 23 : $65,600,000
Year 24 : $41,700,000
Year 25 : $23,400,000
Year 26 : $8,100,000
Salary Cap with 1 Way Contract
Year 23 : $65,600,000
Year 24 : $41,700,000
Year 25 : $23,400,000
Year 26 : $8,100,000

Farm Players Salaries

Kieffer Bellows $120,000 (1)
Salary Remaining : $24,000
Leevi Merilainen $100,000 (3)
Salary Remaining : $20,000
Joey Anderson $100,000 (1)
Salary Remaining : $20,000
Benoit-Olivier Groulx $100,000 (1)
Salary Remaining : $20,000
Sammy Walker $100,000 (1)
Salary Remaining : $20,000
Nico Daws $100,000 (2)
Salary Remaining : $20,000
Nikita Nesterenko $90,000 (2)
Salary Remaining : $18,000
William Lagesson $90,000 (1)
Salary Remaining : $18,000
Pavol Regenda $90,000 (2)
Salary Remaining : $18,000
William Lockwood $80,000 (2)
Salary Remaining : $16,000
Danny DeKeyser $70,000 (2)
Salary Remaining : $14,000
Garrett Pilon $10,000 (6)
Salary Remaining : $2,000
Tyson Kozak $10,000 (9)
Salary Remaining : $2,000
Jackson LaCombe $10,000 (1)
Salary Remaining : $2,000
Drake Rymsha $10,000 (6)
Salary Remaining : $2,000
Brett Berard $10,000 (10)
Salary Remaining : $2,000
David Goyette $10,000 (10)
Salary Remaining : $2,000
Cole Cassels $10,000 (7)
Salary Remaining : $2,000
Ilya Nikolaev $10,000 (10)
Salary Remaining : $2,000
Blake Hillman $10,000 (5)
Salary Remaining : $2,000
Jack Dougherty $10,000 (5)
Salary Remaining : $2,000
Josh Jacobs $10,000 (4)
Salary Remaining : $2,000
Jake Kupsky $10,000 (10)
Salary Remaining : $2,000
Philippe Daoust $10,000 (8)
Salary Remaining : $2,000
Reece Newkirk $10,000 (8)
Salary Remaining : $2,000
Sam Houde $10,000 (8)
Salary Remaining : $2,000
Drew Helleson $10,000 (9)
Salary Remaining : $2,000
John Beecher $10,000 (9)
Salary Remaining : $2,000
Kim Nousiainen $10,000 (9)
Salary Remaining : $2,000
Stanislav Svozil $10,000 (10)
Salary Remaining : $2,000
Evan Cormier $10,000 (6)
Salary Remaining : $2,000
Francois Brassard $10,000 (8)
Salary Remaining : $2,000
Ryker Evans $10,000 (9)
Salary Remaining : $2,000
Total Farm Players33
Salary Commitment
Year 23 : $1,260,000
Year 24 : $740,000
Year 25 : $310,000
Year 26 : $210,000
Salary Average Commitment
Year 23 : $1,170,000
Year 24 : $740,000
Year 25 : $310,000
Year 26 : $210,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7 766 - 97,08%
Level 2: 4000 - $60 - 3 840 - 95,99%
Level 3: 5000 - $40 - 4 816 - 96,33%
Level 4: 2000 - $30 - 1 932 - 96,58%
Luxury : 1000 - $200 - 955 - 95,47%
Total Capacity :20000
Team Popularity : 101,00%

Income

Home Games Left8
Average Attendance - %19 309 - 96,54%
Average Income per Game$1,492,016
Year to Date Revenue$49,236,544

Expense

Pro Players Total Salaries$39,900,000
Farm Players Total Salaries$410,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$36,914,375
Farm Year To Date Expenses$414,980
Pro Salary Cap To Date$36,834,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,936,132
Pro Remaining Season Days32
Pro Expenses Per Days$250,000
Pro Estimated Expenses$8,000,000
Farm Remaining Season Days32
Farm Expenses Per Days$2,562
Farm Estimated Expenses$81,984
Estimated Season Expenses$8,081,984
Estimated Season Salary Cap$53,314,375
Estimate Under Maximum Salary Cap of $74,000,000$20,685,625
Estimate Over Minimum Salary Cap of $44,000,000 $9,314,375
Current Bank Account$28,987,189
Projected Bank Account$32,841,337

Pro Players Salaries

David Pastrnak $6,200,000 (1)
-Salary Remaining : $1,240,000
Martin Fehervary $3,600,000 (3)
-Salary Remaining : $720,000
Jonas Siegenthaler $3,300,000 (2)
-Salary Remaining : $660,000
Kirby Dach $3,100,000 (1)
-Salary Remaining : $620,000
David Rittich $2,800,000 (2)
-Salary Remaining : $560,000
Warren Foegele $2,500,000 (1)
-Salary Remaining : $500,000
Zach Aston-Reese $2,300,000 (2)
-Salary Remaining : $460,000
Yegor Sharangovich $2,000,000 (1)
-Salary Remaining : $400,000
Drake Caggiula $1,200,000 (2)
-Salary Remaining : $240,000
Vincent Desharnais $1,200,000 (1)
-Salary Remaining : $240,000
Zane McIntyre $1,200,000 (1)
-Salary Remaining : $240,000
Alan Quine $1,200,000 (2)
-Salary Remaining : $240,000
Kevin Poulin $1,100,000 (1)
-Salary Remaining : $220,000
Dylan Cozens $1,000,000 (1)
-Salary Remaining : $200,000
Walker Duehr $900,000 (1)
-Salary Remaining : $180,000
Nick Cicek $900,000 (2)
-Salary Remaining : $180,000
Egor Sokolov $800,000 (1)
-Salary Remaining : $160,000
Isaac Ratcliffe $800,000 (1)
-Salary Remaining : $160,000
David Gustafsson $800,000 (1)
-Salary Remaining : $160,000
Connor Mackey $800,000 (1)
-Salary Remaining : $160,000
Ryan Lomberg $700,000 (3)
-Salary Remaining : $140,000
Cal O'Reilly $600,000 (1)
-Salary Remaining : $120,000
Vincent Iorio $400,000 (1)
-Salary Remaining : $80,000
Nick DeSimone $400,000 (1)
-Salary Remaining : $80,000
Tyler Boucher $100,000 (10)
-Salary Remaining : $20,000
Total Pro Players25
Salary Commitment
Year 23 : $39,900,000
Year 24 : $16,100,000
Year 25 : $4,400,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $39,900,000
Year 24 : $16,100,000
Year 25 : $4,400,000
Year 26 : $100,000
Salary Cap with 1 Way Contract
Year 23 : $39,900,000
Year 24 : $16,100,000
Year 25 : $4,400,000
Year 26 : $100,000

Farm Players Salaries

Matt Bartkowski $100,000 (1)
Salary Remaining : $20,000
Grant Hutton $70,000 (2)
Salary Remaining : $14,000
Allen York $20,000 (1)
Salary Remaining : $4,000
Jaydon Dureau $10,000 (8)
Salary Remaining : $2,000
Matthew Wedman $10,000 (7)
Salary Remaining : $2,000
Dalton Thrower $10,000 (9)
Salary Remaining : $2,000
Adam Edstrom $10,000 (10)
Salary Remaining : $2,000
Danil Gushchin $10,000 (9)
Salary Remaining : $2,000
Dylan Blujus $10,000 (3)
Salary Remaining : $2,000
Wyatte Wylie $10,000 (7)
Salary Remaining : $2,000
Marcel Marcel $10,000 (10)
Salary Remaining : $2,000
Cole Moberg $10,000 (7)
Salary Remaining : $2,000
Brandon Baddock $10,000 (3)
Salary Remaining : $2,000
Calle Clang $10,000 (10)
Salary Remaining : $2,000
Kyle Olson $10,000 (8)
Salary Remaining : $2,000
Justin Vaive $10,000 (9)
Salary Remaining : $2,000
Matthew Cairns $10,000 (8)
Salary Remaining : $2,000
Kale Howarth $10,000 (8)
Salary Remaining : $2,000
Clayton Phillips $10,000 (9)
Salary Remaining : $2,000
Jordan Sambrook $10,000 (10)
Salary Remaining : $2,000
Zachary Uens $10,000 (9)
Salary Remaining : $2,000
Zachary L'Heureux $10,000 (10)
Salary Remaining : $2,000
Martin Ouellette $10,000 (3)
Salary Remaining : $2,000
Brent Moran $10,000 (10)
Salary Remaining : $2,000
Jermaine Loewen $10,000 (7)
Salary Remaining : $2,000
Total Farm Players25
Salary Commitment
Year 23 : $410,000
Year 24 : $290,000
Year 25 : $220,000
Year 26 : $190,000
Salary Average Commitment
Year 23 : $400,000
Year 24 : $290,000
Year 25 : $220,000
Year 26 : $190,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $105 - 7 447 - 93,09%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 5000 - $45 - 4 355 - 87,09%
Level 4: 2000 - $30 - 2 000 - 100,00%
Luxury : 1000 - $210 - 938 - 93,83%
Total Capacity :20000
Team Popularity : 122,00%

Income

Home Games Left9
Average Attendance - %18 740 - 93,70%
Average Income per Game$1,514,329
Year to Date Revenue$48,458,525

Expense

Pro Players Total Salaries$72,200,000
Farm Players Total Salaries$1,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$57,831,250
Farm Year To Date Expenses$1,105,872
Pro Salary Cap To Date$57,751,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,628,960
Pro Remaining Season Days32
Pro Expenses Per Days$451,875
Pro Estimated Expenses$14,460,000
Farm Remaining Season Days32
Farm Expenses Per Days$8,438
Farm Estimated Expenses$270,016
Estimated Season Expenses$14,730,016
Estimated Season Salary Cap$72,926,250
Estimate Under Maximum Salary Cap of $74,000,000$1,073,750
Estimate Over Minimum Salary Cap of $44,000,000 $28,926,250
Current Bank Account$9,826,311
Projected Bank Account$8,725,255

Pro Players Salaries

Jason Robertson $8,000,000 (1)
-Salary Remaining : $1,600,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $1,320,000
Vladimir Tarasenko $6,200,000 (4)
-Salary Remaining : $1,240,000
Dougie Hamilton $5,900,000 (2)
-Salary Remaining : $1,180,000
Chris Tanev $5,000,000 (2)
-Salary Remaining : $1,000,000
Ryan Nugent-Hopkins $4,500,000 (4)
-Salary Remaining : $900,000
Yanni Gourde $4,500,000 (2)
-Salary Remaining : $900,000
Jacob Markstrom $3,900,000 (3)
-Salary Remaining : $780,000
Scott Laughton $3,800,000 (3)
-Salary Remaining : $760,000
Jamie Oleksiak $3,400,000 (1)
-Salary Remaining : $680,000
Zach Whitecloud $3,200,000 (2)
-Salary Remaining : $640,000
Joel Armia $2,600,000 (1)
-Salary Remaining : $520,000
Frank Vatrano $2,400,000 (2)
-Salary Remaining : $480,000
Nate Schmidt $2,100,000 (2)
-Salary Remaining : $420,000
Isac Lundestrom $1,500,000 (1)
-Salary Remaining : $300,000
Josh Brown $1,500,000 (2)
-Salary Remaining : $300,000
Philip Tomasino $1,400,000 (2)
-Salary Remaining : $280,000
Jack Quinn $1,300,000 (2)
-Salary Remaining : $260,000
Saku Maenalanen (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $240,000
Pheonix Copley $1,200,000 (1)
-Salary Remaining : $240,000
Patrik Nemeth $1,100,000 (2)
-Salary Remaining : $220,000
Samuel Ersson $900,000 (2)
-Salary Remaining : $180,000
Total Pro Players22
Salary Commitment
Year 23 : $72,200,000
Year 24 : $55,500,000
Year 25 : $18,400,000
Year 26 : $10,700,000
Salary Average Commitment
Year 23 : $72,200,000
Year 24 : $55,500,000
Year 25 : $18,400,000
Year 26 : $10,700,000
Salary Cap with 1 Way Contract
Year 23 : $72,200,000
Year 24 : $55,500,000
Year 25 : $18,400,000
Year 26 : $10,700,000

Farm Players Salaries

Filip Zadina $120,000 (1)
Salary Remaining : $24,000
Seth Griffith $120,000 (1)
Salary Remaining : $24,000
Kyle Clifford $120,000 (1)
Salary Remaining : $24,000
Calle Rosen $110,000 (1)
Salary Remaining : $22,000
Josiah Slavin $100,000 (1)
Salary Remaining : $20,000
Mason Shaw $100,000 (1)
Salary Remaining : $20,000
Jake Leschyshyn $100,000 (1)
Salary Remaining : $20,000
Jacob Bernard-Docker $100,000 (1)
Salary Remaining : $20,000
Daniil Miromanov $90,000 (1)
Salary Remaining : $18,000
Scott Reedy $90,000 (1)
Salary Remaining : $18,000
Jakub Zboril $90,000 (1)
Salary Remaining : $18,000
Brayden Pachal $70,000 (1)
Salary Remaining : $14,000
Filip Hallander $10,000 (9)
Salary Remaining : $2,000
Cole Fonstad $10,000 (8)
Salary Remaining : $2,000
Jeff Taylor $10,000 (4)
Salary Remaining : $2,000
Ty Ronning $10,000 (3)
Salary Remaining : $2,000
Mitchell Gibson $10,000 (10)
Salary Remaining : $2,000
Justin Taylor $10,000 (4)
Salary Remaining : $2,000
Jakub Skarek $10,000 (7)
Salary Remaining : $2,000
Cole Reinhardt $10,000 (9)
Salary Remaining : $2,000
Jared McIsaac $10,000 (8)
Salary Remaining : $2,000
Jett Woo $10,000 (8)
Salary Remaining : $2,000
Dalton Smith $10,000 (9)
Salary Remaining : $2,000
William Wallinder $10,000 (10)
Salary Remaining : $2,000
Amadeus Lombardi $10,000 (10)
Salary Remaining : $2,000
Kale Kessy $10,000 (10)
Salary Remaining : $2,000
Total Farm Players26
Salary Commitment
Year 23 : $1,350,000
Year 24 : $140,000
Year 25 : $140,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $1,350,000
Year 24 : $140,000
Year 25 : $140,000
Year 26 : $130,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7 981 - 99,77%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 5000 - $40 - 4 992 - 99,85%
Level 4: 2000 - $30 - 1 992 - 99,60%
Luxury : 1000 - $205 - 964 - 96,43%
Total Capacity :20000
Team Popularity : 112,00%

Income

Home Games Left9
Average Attendance - %19 930 - 99,65%
Average Income per Game$1,540,144
Year to Date Revenue$49,284,597

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$1,850,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,725,625
Farm Year To Date Expenses$1,121,192
Pro Salary Cap To Date$58,878,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,861,293
Pro Remaining Season Days32
Pro Expenses Per Days$461,875
Pro Estimated Expenses$14,780,000
Farm Remaining Season Days32
Farm Expenses Per Days$11,562
Farm Estimated Expenses$369,984
Estimated Season Expenses$15,149,984
Estimated Season Salary Cap$73,158,125
Estimate Under Maximum Salary Cap of $74,000,000$841,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,158,125
Current Bank Account$20,005,417
Projected Bank Account$18,716,726

Pro Players Salaries

Mikko Rantanen $8,100,000 (2)
-Salary Remaining : $1,620,000
Pavel Buchnevich $7,400,000 (3)
-Salary Remaining : $1,480,000
Roman Josi $6,900,000 (5)
-Salary Remaining : $1,380,000
Anze Kopitar $6,700,000 (2)
-Salary Remaining : $1,340,000
David Krejci $5,200,000 (3)
-Salary Remaining : $1,040,000
Filip Hronek $4,600,000 (3)
-Salary Remaining : $920,000
Tom Wilson $4,600,000 (1)
-Salary Remaining : $920,000
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $720,000
Alex Iafallo $3,300,000 (2)
-Salary Remaining : $660,000
Ville Husso $2,800,000 (3)
-Salary Remaining : $560,000
Blake Lizotte $2,700,000 (3)
-Salary Remaining : $540,000
Andreas Athanasiou $2,300,000 (2)
-Salary Remaining : $460,000
Alex Lyon $2,000,000 (1)
-Salary Remaining : $400,000
Marco Scandella $2,000,000 (2)
-Salary Remaining : $400,000
Sean Walker $2,000,000 (3)
-Salary Remaining : $400,000
Pierre-Edouard Bellemare $1,900,000 (2)
-Salary Remaining : $380,000
Trent Frederic $1,500,000 (1)
-Salary Remaining : $300,000
J.J. Moser $1,400,000 (1)
-Salary Remaining : $280,000
Kurtis MacDermid (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Luke Evangelista $1,200,000 (3)
-Salary Remaining : $240,000
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Eric Comrie (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Total Pro Players22
Salary Commitment
Year 23 : $73,800,000
Year 24 : $61,900,000
Year 25 : $32,800,000
Year 26 : $6,900,000
Salary Average Commitment
Year 23 : $73,800,000
Year 24 : $61,900,000
Year 25 : $32,800,000
Year 26 : $6,900,000
Salary Cap with 1 Way Contract
Year 23 : $71,400,000
Year 24 : $60,700,000
Year 25 : $32,800,000
Year 26 : $6,900,000

Farm Players Salaries

Alex Laferriere $400,000 (1)
Salary Remaining : $80,000
Karson Kuhlman $120,000 (2)
Salary Remaining : $24,000
Pat Maroon $120,000 (1)
Salary Remaining : $24,000
Victor Soderstrom $100,000 (2)
Salary Remaining : $20,000
Mads Sogaard $100,000 (2)
Salary Remaining : $20,000
Tim Berni $90,000 (2)
Salary Remaining : $18,000
Martin Kaut $90,000 (2)
Salary Remaining : $18,000
Kevin Bahl $90,000 (1)
Salary Remaining : $18,000
Henry Thrun $80,000 (2)
Salary Remaining : $16,000
Austin Strand $80,000 (2)
Salary Remaining : $16,000
Parker Wotherspoon $80,000 (2)
Salary Remaining : $16,000
Sheldon Rempal $80,000 (2)
Salary Remaining : $16,000
Matt Luff $70,000 (1)
Salary Remaining : $14,000
Lias Andersson $60,000 (1)
Salary Remaining : $12,000
Kevin Mandolese $60,000 (2)
Salary Remaining : $12,000
Gabriel Dumont $50,000 (2)
Salary Remaining : $10,000
Adam Clendening $50,000 (2)
Salary Remaining : $10,000
Anttoni Honka $10,000 (10)
Salary Remaining : $2,000
Tristan Lennox $10,000 (10)
Salary Remaining : $2,000
Tanner Dickinson $10,000 (10)
Salary Remaining : $2,000
Roman Schmidt $10,000 (10)
Salary Remaining : $2,000
Brennan Othmann $10,000 (10)
Salary Remaining : $2,000
Connor Zary $10,000 (8)
Salary Remaining : $2,000
Lian Bichsel $10,000 (10)
Salary Remaining : $2,000
Simon Knak $10,000 (10)
Salary Remaining : $2,000
Will Cuylle $10,000 (8)
Salary Remaining : $2,000
Henri Nikkanen $10,000 (10)
Salary Remaining : $2,000
Samuel Dove-McFalls $10,000 (10)
Salary Remaining : $2,000
John Farinacci $10,000 (10)
Salary Remaining : $2,000
Curtis Douglas $10,000 (10)
Salary Remaining : $2,000
Total Farm Players30
Salary Commitment
Year 23 : $1,850,000
Year 24 : $1,110,000
Year 25 : $130,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $1,850,000
Year 24 : $1,110,000
Year 25 : $130,000
Year 26 : $130,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $100 - 7 357 - 91,96%
Level 2: 4000 - $60 - 3 662 - 91,54%
Level 3: 5000 - $40 - 4 598 - 91,96%
Level 4: 2000 - $30 - 1 822 - 91,08%
Luxury : 1000 - $200 - 911 - 91,09%
Total Capacity :20000
Team Popularity : 90,00%

Income

Home Games Left8
Average Attendance - %18 349 - 91,75%
Average Income per Game$1,417,428
Year to Date Revenue$46,775,132

Expense

Pro Players Total Salaries$47,800,000
Farm Players Total Salaries$1,180,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,200,000
Pro Year To Date Expenses$40,977,500
Farm Year To Date Expenses$966,522
Pro Salary Cap To Date$40,897,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,339,426
Pro Remaining Season Days32
Pro Expenses Per Days$299,375
Pro Estimated Expenses$9,580,000
Farm Remaining Season Days32
Farm Expenses Per Days$7,375
Farm Estimated Expenses$236,000
Estimated Season Expenses$9,816,000
Estimated Season Salary Cap$57,657,500
Estimate Under Maximum Salary Cap of $74,000,000$16,342,500
Estimate Over Minimum Salary Cap of $44,000,000 $13,657,500
Current Bank Account$46,632,850
Projected Bank Account$48,156,276

Pro Players Salaries

Connor Murphy $4,000,000 (2)
-Salary Remaining : $800,000
Ondrej Palat $3,800,000 (1)
-Salary Remaining : $760,000
Tyler Myers $3,600,000 (2)
-Salary Remaining : $720,000
Denis Gurianov $3,400,000 (1)
-Salary Remaining : $680,000
Jeremy Lauzon $2,900,000 (2)
-Salary Remaining : $580,000
Connor Clifton $2,900,000 (4)
-Salary Remaining : $580,000
Pius Suter $2,700,000 (1)
-Salary Remaining : $540,000
Dante Fabbro $2,600,000 (1)
-Salary Remaining : $520,000
Nico Sturm $2,400,000 (3)
-Salary Remaining : $480,000
Nathan Bastian $1,900,000 (3)
-Salary Remaining : $380,000
Mason Appleton $1,900,000 (1)
-Salary Remaining : $380,000
Nick Ritchie $1,900,000 (1)
-Salary Remaining : $380,000
Anthony Stolarz $1,800,000 (3)
-Salary Remaining : $360,000
Haydn Fleury $1,700,000 (1)
-Salary Remaining : $340,000
Sebastian Aho 2 $1,400,000 (1)
-Salary Remaining : $280,000
Matty Beniers $1,400,000 (2)
-Salary Remaining : $280,000
Danton Heinen $1,300,000 (3)
-Salary Remaining : $260,000
Zach Sanford $1,200,000 (2)
-Salary Remaining : $240,000
Anton Khudobin $1,200,000 (1)
-Salary Remaining : $240,000
Oscar Dansk $1,000,000 (1)
-Salary Remaining : $200,000
Alex Galchenyuk $1,000,000 (1)
-Salary Remaining : $200,000
Rocco Grimaldi $900,000 (1)
-Salary Remaining : $180,000
Zach Fucale $500,000 (1)
-Salary Remaining : $100,000
Zack Ostapchuk $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players24
Salary Commitment
Year 23 : $47,800,000
Year 24 : $23,400,000
Year 25 : $10,300,000
Year 26 : $2,900,000
Salary Average Commitment
Year 23 : $47,800,000
Year 24 : $23,400,000
Year 25 : $10,300,000
Year 26 : $2,900,000
Salary Cap with 1 Way Contract
Year 23 : $47,800,000
Year 24 : $23,400,000
Year 25 : $10,300,000
Year 26 : $2,900,000

Farm Players Salaries

Dylan Coghlan $100,000 (1)
Salary Remaining : $20,000
Tye Kartye $100,000 (2)
Salary Remaining : $20,000
Cale Fleury $90,000 (1)
Salary Remaining : $18,000
Garret Sparks $90,000 (2)
Salary Remaining : $18,000
T.J. Hensick $60,000 (1)
Salary Remaining : $12,000
Ian White $60,000 (2)
Salary Remaining : $12,000
Pierre-Luc Letourneau-Leblond $60,000 (1)
Salary Remaining : $12,000
Tanner Fritz $60,000 (1)
Salary Remaining : $12,000
Garrett Wilson $60,000 (1)
Salary Remaining : $12,000
Victor Bartley $60,000 (2)
Salary Remaining : $12,000
Nick Lappin $50,000 (1)
Salary Remaining : $10,000
Cory Conacher $50,000 (2)
Salary Remaining : $10,000
Nate Thompson $50,000 (2)
Salary Remaining : $10,000
Tim Schaller $50,000 (2)
Salary Remaining : $10,000
Steve Oleksy $50,000 (1)
Salary Remaining : $10,000
Emil Lilleberg $40,000 (1)
Salary Remaining : $8,000
Hayden Lavigne $10,000 (10)
Salary Remaining : $2,000
Aku Koskenvuo $10,000 (9)
Salary Remaining : $2,000
Michael Pelech $10,000 (12)
Salary Remaining : $2,000
Christopher Brown $10,000 (10)
Salary Remaining : $2,000
Gavin White $10,000 (10)
Salary Remaining : $2,000
Liam Coughlin $10,000 (10)
Salary Remaining : $2,000
Brandon Halverson $10,000 (10)
Salary Remaining : $2,000
Oskari Laaksonen $10,000 (7)
Salary Remaining : $2,000
Frederic Allard $10,000 (4)
Salary Remaining : $2,000
Carter Mazur $10,000 (10)
Salary Remaining : $2,000
Simon Nemec $10,000 (9)
Salary Remaining : $2,000
Zachary Bouthillier $10,000 (9)
Salary Remaining : $2,000
Samuel Knazko $10,000 (9)
Salary Remaining : $2,000
Brett McKenzie $10,000 (8)
Salary Remaining : $2,000
Reid Dyck $10,000 (9)
Salary Remaining : $2,000
Total Farm Players31
Salary Commitment
Year 23 : $1,180,000
Year 24 : $610,000
Year 25 : $150,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $1,180,000
Year 24 : $610,000
Year 25 : $150,000
Year 26 : $150,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $105 - 7 966 - 99,57%
Level 2: 4000 - $63 - 3 986 - 99,65%
Level 3: 5000 - $43 - 4 972 - 99,44%
Level 4: 2000 - $35 - 1 971 - 98,57%
Luxury : 1000 - $220 - 991 - 99,09%
Total Capacity :20000
Team Popularity : 128,00%

Income

Home Games Left10
Average Attendance - %19 887 - 99,43%
Average Income per Game$1,558,778
Year to Date Revenue$48,322,132

Expense

Pro Players Total Salaries$65,900,000
Farm Players Total Salaries$1,730,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$50,938,125
Farm Year To Date Expenses$1,355,619
Pro Salary Cap To Date$50,858,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,587,785
Pro Remaining Season Days32
Pro Expenses Per Days$412,500
Pro Estimated Expenses$13,200,000
Farm Remaining Season Days32
Farm Expenses Per Days$10,812
Farm Estimated Expenses$345,984
Estimated Season Expenses$13,545,984
Estimated Season Salary Cap$68,538,125
Estimate Under Maximum Salary Cap of $74,000,000$5,461,875
Estimate Over Minimum Salary Cap of $44,000,000 $24,538,125
Current Bank Account$10,062,833
Projected Bank Account$12,104,634

Pro Players Salaries

Jake Oettinger $5,700,000 (4)
-Salary Remaining : $1,140,000
Alex Pietrangelo $5,400,000 (3)
-Salary Remaining : $1,080,000
Andrew Copp $4,800,000 (2)
-Salary Remaining : $960,000
Quinn Hughes $4,700,000 (4)
-Salary Remaining : $940,000
Jakob Chychrun $4,300,000 (2)
-Salary Remaining : $860,000
Tommy Novak $4,200,000 (1)
-Salary Remaining : $840,000
Blake Wheeler $4,000,000 (2)
-Salary Remaining : $800,000
Samuel Girard $4,000,000 (2)
-Salary Remaining : $800,000
James Reimer $3,700,000 (1)
-Salary Remaining : $740,000
Ryan O'Reilly $3,300,000 (1)
-Salary Remaining : $660,000
Tyler Bertuzzi $3,300,000 (3)
-Salary Remaining : $660,000
Eeli Tolvanen $2,900,000 (2)
-Salary Remaining : $580,000
Carson Soucy $2,800,000 (2)
-Salary Remaining : $560,000
Conor Sheary $2,500,000 (2)
-Salary Remaining : $500,000
Jake Evans $2,200,000 (1)
-Salary Remaining : $440,000
Nicolas Roy $2,100,000 (1)
-Salary Remaining : $420,000
Owen Tippett $1,500,000 (1)
-Salary Remaining : $300,000
Trevor Zegras $1,400,000 (1)
-Salary Remaining : $280,000
Max Comtois $1,100,000 (1)
-Salary Remaining : $220,000
Dylan Samberg $1,000,000 (1)
-Salary Remaining : $200,000
Cole Caufield $1,000,000 (1)
-Salary Remaining : $200,000
Total Pro Players21
Salary Commitment
Year 23 : $65,900,000
Year 24 : $44,400,000
Year 25 : $19,100,000
Year 26 : $10,400,000
Salary Average Commitment
Year 23 : $65,900,000
Year 24 : $44,400,000
Year 25 : $19,100,000
Year 26 : $10,400,000
Salary Cap with 1 Way Contract
Year 23 : $65,900,000
Year 24 : $44,400,000
Year 25 : $19,100,000
Year 26 : $10,400,000

Farm Players Salaries

Ty Smith $140,000 (1)
Salary Remaining : $28,000
Jake Bean $120,000 (1)
Salary Remaining : $24,000
Jayson Megna $120,000 (1)
Salary Remaining : $24,000
Ronnie Attard $120,000 (1)
Salary Remaining : $24,000
Pontus Holmberg $110,000 (1)
Salary Remaining : $22,000
Dylan Holloway $100,000 (2)
Salary Remaining : $20,000
James Hamblin $100,000 (1)
Salary Remaining : $20,000
Marco Rossi $90,000 (2)
Salary Remaining : $18,000
Alex Vlasic $90,000 (2)
Salary Remaining : $18,000
Jake Neighbours $80,000 (2)
Salary Remaining : $16,000
Joseph Gambardella $80,000 (1)
Salary Remaining : $16,000
Nicholas Robertson $80,000 (1)
Salary Remaining : $16,000
Roland McKeown $70,000 (1)
Salary Remaining : $14,000
Tanner Kero $50,000 (2)
Salary Remaining : $10,000
Danny O'Regan $50,000 (2)
Salary Remaining : $10,000
Jayce Hawryluk $50,000 (1)
Salary Remaining : $10,000
Matthew Poitras $40,000 (1)
Salary Remaining : $8,000
Adam Fantilli $40,000 (1)
Salary Remaining : $8,000
David Farrance $10,000 (8)
Salary Remaining : $2,000
Devante Stephens $10,000 (4)
Salary Remaining : $2,000
Dmitri Semykin $10,000 (7)
Salary Remaining : $2,000
Adam Wilsby $10,000 (10)
Salary Remaining : $2,000
David Drake $10,000 (10)
Salary Remaining : $2,000
Bode Wilde $10,000 (10)
Salary Remaining : $2,000
Josiah Didier $10,000 (3)
Salary Remaining : $2,000
Joel Blomqvist $10,000 (9)
Salary Remaining : $2,000
Cameron Crotty $10,000 (8)
Salary Remaining : $2,000
Jayden Struble $10,000 (10)
Salary Remaining : $2,000
Jeremie Poirier $10,000 (10)
Salary Remaining : $2,000
Artem Grushnikov $10,000 (10)
Salary Remaining : $2,000
Daniil Chechelev $10,000 (9)
Salary Remaining : $2,000
Alex Beaucage $10,000 (9)
Salary Remaining : $2,000
Lukas Rousek $10,000 (9)
Salary Remaining : $2,000
Jake Wise $10,000 (10)
Salary Remaining : $2,000
Logan Stankoven $10,000 (10)
Salary Remaining : $2,000
Matt Villalta $10,000 (4)
Salary Remaining : $2,000
Arvid Holm $10,000 (9)
Salary Remaining : $2,000
Raphael Lavoie $10,000 (8)
Salary Remaining : $2,000
Total Farm Players38
Salary Commitment
Year 23 : $1,730,000
Year 24 : $660,000
Year 25 : $200,000
Year 26 : $190,000
Salary Average Commitment
Year 23 : $1,720,000
Year 24 : $650,000
Year 25 : $190,000
Year 26 : $180,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $115 - 7 887 - 98,58%
Level 2: 4000 - $63 - 3 982 - 99,56%
Level 3: 5000 - $44 - 4 996 - 99,93%
Level 4: 2000 - $31 - 2 000 - 100,00%
Luxury : 1000 - $250 - 965 - 96,49%
Total Capacity :20000
Team Popularity : 142,00%

Income

Home Games Left10
Average Attendance - %19 830 - 99,15%
Average Income per Game$1,640,410
Year to Date Revenue$50,852,709

Expense

Pro Players Total Salaries$72,700,000
Farm Players Total Salaries$1,180,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,821,875
Farm Year To Date Expenses$998,962
Pro Salary Cap To Date$58,741,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,404,100
Pro Remaining Season Days32
Pro Expenses Per Days$455,000
Pro Estimated Expenses$14,560,000
Farm Remaining Season Days32
Farm Expenses Per Days$7,375
Farm Estimated Expenses$236,000
Estimated Season Expenses$14,796,000
Estimated Season Salary Cap$73,281,875
Estimate Under Maximum Salary Cap of $74,000,000$718,125
Estimate Over Minimum Salary Cap of $44,000,000 $29,281,875
Current Bank Account$7,081,056
Projected Bank Account$8,689,156

Pro Players Salaries

Bo Horvat $6,200,000 (5)
-Salary Remaining : $1,240,000
Valeri Nichushkin $5,500,000 (1)
-Salary Remaining : $1,100,000
Joe Pavelski $5,400,000 (3)
-Salary Remaining : $1,080,000
Devon Toews $5,300,000 (3)
-Salary Remaining : $1,060,000
Jamie Benn $4,500,000 (2)
-Salary Remaining : $900,000
Aleksander Barkov $4,300,000 (5)
-Salary Remaining : $860,000
Neal Pionk $4,300,000 (3)
-Salary Remaining : $860,000
Erik Cernak $3,800,000 (1)
-Salary Remaining : $760,000
Tyler Toffoli $3,800,000 (2)
-Salary Remaining : $760,000
Alex DeBrincat $3,500,000 (2)
-Salary Remaining : $700,000
Dmitry Orlov $3,300,000 (1)
-Salary Remaining : $660,000
Vincent Trocheck $3,200,000 (3)
-Salary Remaining : $640,000
Linus Ullmark $3,200,000 (2)
-Salary Remaining : $640,000
Dmitry Kulikov $3,000,000 (2)
-Salary Remaining : $600,000
Mike Matheson $3,000,000 (2)
-Salary Remaining : $600,000
Carter Hart $2,300,000 (1)
-Salary Remaining : $460,000
Esa Lindell $2,100,000 (2)
-Salary Remaining : $420,000
Adam Henrique $1,900,000 (2)
-Salary Remaining : $380,000
Cal Clutterbuck $1,500,000 (1)
-Salary Remaining : $300,000
Eric Staal $1,200,000 (1)
-Salary Remaining : $240,000
Nicolas Deslauriers $500,000 (3)
-Salary Remaining : $100,000
Jonathan Toews $500,000 (3)
-Salary Remaining : $100,000
Devin Cooley $400,000 (1)
-Salary Remaining : $80,000
Total Pro Players23
Salary Commitment
Year 23 : $72,700,000
Year 24 : $54,700,000
Year 25 : $29,700,000
Year 26 : $10,500,000
Salary Average Commitment
Year 23 : $72,700,000
Year 24 : $54,700,000
Year 25 : $29,700,000
Year 26 : $10,500,000
Salary Cap with 1 Way Contract
Year 23 : $72,700,000
Year 24 : $54,700,000
Year 25 : $29,700,000
Year 26 : $10,500,000

Farm Players Salaries

Seth Jarvis $140,000 (2)
Salary Remaining : $28,000
Beck Malenstyn $110,000 (2)
Salary Remaining : $22,000
Nikolai Knyzhov $100,000 (1)
Salary Remaining : $20,000
Ridly Greig $100,000 (3)
Salary Remaining : $20,000
Adam Ruzicka $90,000 (1)
Salary Remaining : $18,000
Jeffrey Viel $80,000 (2)
Salary Remaining : $16,000
Brett Murray $80,000 (2)
Salary Remaining : $16,000
Nikita Okhotiuk $80,000 (2)
Salary Remaining : $16,000
Jack LaFontaine $70,000 (2)
Salary Remaining : $14,000
Cole Guttman $70,000 (1)
Salary Remaining : $14,000
Kenneth Appleby $60,000 (2)
Salary Remaining : $12,000
Collin Graf $40,000 (1)
Salary Remaining : $8,000
Jack Finley $10,000 (9)
Salary Remaining : $2,000
Eemil Viro $10,000 (10)
Salary Remaining : $2,000
John Ludvig $10,000 (8)
Salary Remaining : $2,000
Matt Rempe $10,000 (10)
Salary Remaining : $2,000
Marco Kasper $10,000 (10)
Salary Remaining : $2,000
Jakub Dobes $10,000 (10)
Salary Remaining : $2,000
Maxwell Crozier $10,000 (10)
Salary Remaining : $2,000
Tyrel Bauer $10,000 (10)
Salary Remaining : $2,000
Adam Sykora $10,000 (10)
Salary Remaining : $2,000
David Spacek $10,000 (10)
Salary Remaining : $2,000
Ethan Cardwell $10,000 (10)
Salary Remaining : $2,000
Ethan Samson $10,000 (10)
Salary Remaining : $2,000
Josh Bloom $10,000 (10)
Salary Remaining : $2,000
Zach Dean $10,000 (10)
Salary Remaining : $2,000
Peter Thome $10,000 (3)
Salary Remaining : $2,000
Bogdan Trineyev $10,000 (9)
Salary Remaining : $2,000
Total Farm Players28
Salary Commitment
Year 23 : $1,180,000
Year 24 : $880,000
Year 25 : $260,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $1,180,000
Year 24 : $880,000
Year 25 : $260,000
Year 26 : $150,000

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $104 - 7 863 - 98,29%
Level 2: 4000 - $62 - 3 866 - 96,66%
Level 3: 5000 - $42 - 4 947 - 98,93%
Level 4: 2000 - $35 - 1 936 - 96,81%
Luxury : 1000 - $209 - 993 - 99,29%
Total Capacity :20000
Team Popularity : 150,00%

Income

Home Games Left9
Average Attendance - %19 605 - 98,03%
Average Income per Game$1,580,702
Year to Date Revenue$50,582,459

Expense

Pro Players Total Salaries$76,000,000
Farm Players Total Salaries$2,180,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,666,875
Farm Year To Date Expenses$1,176,253
Pro Salary Cap To Date$55,912,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,226,317
Pro Remaining Season Days32
Pro Expenses Per Days$475,625
Pro Estimated Expenses$15,220,000
Farm Remaining Season Days32
Farm Expenses Per Days$13,625
Farm Estimated Expenses$436,000
Estimated Season Expenses$15,656,000
Estimated Season Salary Cap$70,532,500
Estimate Under Maximum Salary Cap of $74,000,000$3,467,500
Estimate Over Minimum Salary Cap of $44,000,000 $26,532,500
Current Bank Account$4,765,299
Projected Bank Account$3,335,616

Pro Players Salaries

Brayden Point $6,700,000 (1)
-Salary Remaining : $1,340,000
Ilya Sorokin $6,000,000 (5)
-Salary Remaining : $1,200,000
Evgeni Malkin $6,000,000 (3)
-Salary Remaining : $1,200,000
Josh Morrissey $6,000,000 (3)
-Salary Remaining : $1,200,000
Drew Doughty $5,200,000 (3)
-Salary Remaining : $1,040,000
Pavel Zacha $4,500,000 (2)
-Salary Remaining : $900,000
J.T. Compher $4,400,000 (3)
-Salary Remaining : $880,000
Taylor Hall $3,800,000 (1)
-Salary Remaining : $760,000
Mario Ferraro $3,500,000 (3)
-Salary Remaining : $700,000
William Nylander $3,300,000 (1)
-Salary Remaining : $660,000
Marc-Andre Fleury $3,000,000 (2)
-Salary Remaining : $600,000
Brandon Montour $2,700,000 (2)
-Salary Remaining : $540,000
Logan Couture $2,500,000 (2)
-Salary Remaining : $500,000
Artturi Lehkonen $2,500,000 (3)
-Salary Remaining : $500,000
Jani Hakanpaa $2,100,000 (2)
-Salary Remaining : $420,000
Mark Giordano $2,000,000 (1)
-Salary Remaining : $400,000
Sidney Crosby $2,000,000 (1)
-Salary Remaining : $400,000
Logan O'Connor $1,800,000 (1)
-Salary Remaining : $360,000
Adam Larsson $1,800,000 (1)
-Salary Remaining : $360,000
Adam Erne $1,600,000 (2)
-Salary Remaining : $320,000
Lars Eller $1,200,000 (3)
-Salary Remaining : $240,000
Milan Lucic (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $180,000
Austin Czarnik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $160,000
Aaron Dell (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $140,000
Jonny Brodzinski (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $100,000
Nick Leddy $500,000 (1)
-Salary Remaining : $100,000
Total Pro Players26
Salary Commitment
Year 23 : $76,000,000
Year 24 : $54,100,000
Year 25 : $34,800,000
Year 26 : $6,000,000
Salary Average Commitment
Year 23 : $76,000,000
Year 24 : $54,100,000
Year 25 : $34,800,000
Year 26 : $6,000,000
Salary Cap with 1 Way Contract
Year 23 : $73,100,000
Year 24 : $51,200,000
Year 25 : $34,800,000
Year 26 : $6,000,000

Farm Players Salaries

Sheldon Dries $1,000,000 (1)
Salary Remaining : $200,000
Alec Regula $140,000 (1)
Salary Remaining : $28,000
Michael Kesselring $100,000 (2)
Salary Remaining : $20,000
Dennis Cholowski $90,000 (2)
Salary Remaining : $18,000
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $18,000
Matt Kiersted $90,000 (1)
Salary Remaining : $18,000
Jacob Larsson $90,000 (2)
Salary Remaining : $18,000
Dan Renouf $80,000 (1)
Salary Remaining : $16,000
Jeremy Davies $80,000 (2)
Salary Remaining : $16,000
Ben Meyers $70,000 (1)
Salary Remaining : $14,000
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $14,000
Carsen Twarynski $60,000 (1)
Salary Remaining : $12,000
Joel Hofer $60,000 (1)
Salary Remaining : $12,000
Andreas Englund $60,000 (1)
Salary Remaining : $12,000
Serron Noel $10,000 (9)
Salary Remaining : $2,000
Matthew Kessel $10,000 (9)
Salary Remaining : $2,000
Tyler Madden $10,000 (8)
Salary Remaining : $2,000
Daemon Hunt $10,000 (8)
Salary Remaining : $2,000
Graham McPhee $10,000 (9)
Salary Remaining : $2,000
Cedric Pare $10,000 (9)
Salary Remaining : $2,000
Damien Giroux $10,000 (8)
Salary Remaining : $2,000
Mason Primeau $10,000 (8)
Salary Remaining : $2,000
Helge Grans $10,000 (8)
Salary Remaining : $2,000
David Hrenak $10,000 (5)
Salary Remaining : $2,000
Total Farm Players24
Salary Commitment
Year 23 : $2,180,000
Year 24 : $460,000
Year 25 : $100,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $2,180,000
Year 24 : $460,000
Year 25 : $100,000
Year 26 : $100,000

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7 669 - 95,87%
Level 2: 4000 - $62 - 3 686 - 92,15%
Level 3: 5000 - $42 - 4 748 - 94,97%
Level 4: 2000 - $32 - 1 845 - 92,24%
Luxury : 1000 - $208 - 974 - 97,38%
Total Capacity :20000
Team Popularity : 126,00%

Income

Home Games Left7
Average Attendance - %18 922 - 94,61%
Average Income per Game$1,516,359
Year to Date Revenue$51,556,196

Expense

Pro Players Total Salaries$74,500,000
Farm Players Total Salaries$2,150,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,283,750
Farm Year To Date Expenses$1,779,877
Pro Salary Cap To Date$59,403,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,614,511
Pro Remaining Season Days32
Pro Expenses Per Days$466,250
Pro Estimated Expenses$14,920,000
Farm Remaining Season Days32
Farm Expenses Per Days$13,438
Farm Estimated Expenses$430,016
Estimated Season Expenses$15,350,016
Estimated Season Salary Cap$74,103,750
Estimate Under Maximum Salary Cap of $74,000,000-$103,750
Estimate Over Minimum Salary Cap of $44,000,000 $30,103,750
Current Bank Account$25,419,601
Projected Bank Account$20,684,096

Pro Players Salaries

Nikita Kucherov $11,000,000 (1)
-Salary Remaining : $2,200,000
Adrian Kempe $6,200,000 (1)
-Salary Remaining : $1,240,000
David Perron $6,000,000 (1)
-Salary Remaining : $1,200,000
Alec Martinez $6,000,000 (1)
-Salary Remaining : $1,200,000
Brandon Hagel $6,000,000 (3)
-Salary Remaining : $1,200,000
Nick Schmaltz $5,900,000 (5)
-Salary Remaining : $1,180,000
Ryan Strome $5,500,000 (2)
-Salary Remaining : $1,100,000
Jakub Voracek $4,500,000 (1)
-Salary Remaining : $900,000
Oliver Bjorkstrand $4,100,000 (4)
-Salary Remaining : $820,000
Brady Skjei $3,000,000 (2)
-Salary Remaining : $600,000
Frederik Andersen $2,500,000 (3)
-Salary Remaining : $500,000
Moritz Seider $2,000,000 (2)
-Salary Remaining : $400,000
Anton Lundell $1,900,000 (2)
-Salary Remaining : $380,000
Brett Kulak $1,700,000 (1)
-Salary Remaining : $340,000
Sean Durzi $1,600,000 (1)
-Salary Remaining : $320,000
Tim Stutzle $1,400,000 (1)
-Salary Remaining : $280,000
Connor Ingram $1,100,000 (1)
-Salary Remaining : $220,000
Noah Cates $1,100,000 (1)
-Salary Remaining : $220,000
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $200,000
Bowen Byram $1,000,000 (1)
-Salary Remaining : $200,000
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $200,000
Total Pro Players21
Salary Commitment
Year 23 : $74,500,000
Year 24 : $31,900,000
Year 25 : $18,500,000
Year 26 : $10,000,000
Salary Average Commitment
Year 23 : $74,500,000
Year 24 : $31,900,000
Year 25 : $18,500,000
Year 26 : $10,000,000
Salary Cap with 1 Way Contract
Year 23 : $73,500,000
Year 24 : $31,900,000
Year 25 : $18,500,000
Year 26 : $10,000,000

Farm Players Salaries

Logan Stanley $120,000 (1)
Salary Remaining : $24,000
Yaroslav Askarov $100,000 (3)
Salary Remaining : $20,000
William Eklund $100,000 (3)
Salary Remaining : $20,000
Ian Mitchell $100,000 (1)
Salary Remaining : $20,000
Vitali Kravtsov $100,000 (1)
Salary Remaining : $20,000
Mike Hardman $100,000 (2)
Salary Remaining : $20,000
Reese Johnson $100,000 (1)
Salary Remaining : $20,000
Quinton Byfield $100,000 (1)
Salary Remaining : $20,000
Alex Turcotte $100,000 (2)
Salary Remaining : $20,000
Shane Wright $100,000 (3)
Salary Remaining : $20,000
Arvid Soderblom $100,000 (1)
Salary Remaining : $20,000
Matthew Knies $100,000 (3)
Salary Remaining : $20,000
Calen Addison $90,000 (1)
Salary Remaining : $18,000
Ty Dellandrea $90,000 (1)
Salary Remaining : $18,000
Dennis Gilbert $90,000 (1)
Salary Remaining : $18,000
Nikita Alexandrov $90,000 (2)
Salary Remaining : $18,000
Jaxson Stauber $80,000 (1)
Salary Remaining : $16,000
Matthew Highmore $80,000 (2)
Salary Remaining : $16,000
Filip Roos $80,000 (1)
Salary Remaining : $16,000
Matej Blumel $70,000 (2)
Salary Remaining : $14,000
Fredrik Olofsson $70,000 (1)
Salary Remaining : $14,000
Michael Dipietro $60,000 (1)
Salary Remaining : $12,000
Alexandre Fortin $50,000 (1)
Salary Remaining : $10,000
Brayden Tracey $10,000 (8)
Salary Remaining : $2,000
Chad Yetman $10,000 (8)
Salary Remaining : $2,000
Ozzy Wiesblatt $10,000 (8)
Salary Remaining : $2,000
Mitchell Vande Sompel $10,000 (7)
Salary Remaining : $2,000
Jamie Devane $10,000 (9)
Salary Remaining : $2,000
Miles Gendron $10,000 (6)
Salary Remaining : $2,000
Noel Hoefenmayer $10,000 (8)
Salary Remaining : $2,000
Cameron Hughes $10,000 (5)
Salary Remaining : $2,000
Total Farm Players31
Salary Commitment
Year 23 : $2,150,000
Year 24 : $920,000
Year 25 : $480,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $2,150,000
Year 24 : $920,000
Year 25 : $480,000
Year 26 : $80,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $102 - 7 418 - 92,72%
Level 2: 4000 - $60 - 3 881 - 97,04%
Level 3: 5000 - $42 - 4 542 - 90,84%
Level 4: 2000 - $31 - 1 895 - 94,74%
Luxury : 1000 - $205 - 969 - 96,92%
Total Capacity :20000
Team Popularity : 121,00%

Income

Home Games Left10
Average Attendance - %18 705 - 93,52%
Average Income per Game$1,486,544
Year to Date Revenue$46,082,879

Expense

Pro Players Total Salaries$74,900,000
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$805,000
Pro Year To Date Expenses$58,113,750
Farm Year To Date Expenses$1,355,170
Pro Salary Cap To Date$56,848,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,865,445
Pro Remaining Season Days32
Pro Expenses Per Days$468,750
Pro Estimated Expenses$15,000,000
Farm Remaining Season Days32
Farm Expenses Per Days$9,375
Farm Estimated Expenses$300,000
Estimated Season Expenses$15,300,000
Estimated Season Salary Cap$72,393,750
Estimate Under Maximum Salary Cap of $74,000,000$1,606,250
Estimate Over Minimum Salary Cap of $44,000,000 $28,393,750
Current Bank Account$29,086,951
Projected Bank Account$28,652,396

Pro Players Salaries

Auston Matthews $8,000,000 (2)
-Salary Remaining : $1,600,000
Clayton Keller $6,500,000 (3)
-Salary Remaining : $1,300,000
William Karlsson $6,000,000 (2)
-Salary Remaining : $1,200,000
John Carlson $5,400,000 (2)
-Salary Remaining : $1,080,000
Matt Duchene $4,600,000 (3)
-Salary Remaining : $920,000
Colton Parayko $4,500,000 (2)
-Salary Remaining : $900,000
Zach Werenski $4,000,000 (1)
-Salary Remaining : $800,000
Jack Roslovic $3,900,000 (2)
-Salary Remaining : $780,000
Daniel Sprong $3,300,000 (1)
-Salary Remaining : $660,000
Travis Hamonic $3,000,000 (1)
-Salary Remaining : $600,000
Nic Dowd $2,800,000 (2)
-Salary Remaining : $560,000
Vitek Vanecek $2,700,000 (1)
-Salary Remaining : $540,000
Nicolas Hague $2,500,000 (1)
-Salary Remaining : $500,000
Sam Lafferty $2,400,000 (3)
-Salary Remaining : $480,000
Marc Staal $2,000,000 (3)
-Salary Remaining : $400,000
Jesperi Kotkaniemi $2,000,000 (1)
-Salary Remaining : $400,000
Joel Farabee $1,900,000 (1)
-Salary Remaining : $380,000
Matt Boldy $1,800,000 (2)
-Salary Remaining : $360,000
Cody Glass $1,200,000 (1)
-Salary Remaining : $240,000
Robert Bortuzzo $1,200,000 (2)
-Salary Remaining : $240,000
Pierre Engvall (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Joseph Woll (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $200,000
Jujhar Khaira (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $200,000
Dan Vladar $1,000,000 (1)
-Salary Remaining : $200,000
Erik Gustafsson $1,000,000 (1)
-Salary Remaining : $200,000
Total Pro Players25
Salary Commitment
Year 23 : $74,900,000
Year 24 : $49,100,000
Year 25 : $15,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $74,900,000
Year 24 : $49,100,000
Year 25 : $15,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $73,700,000
Year 24 : $49,100,000
Year 25 : $15,500,000
Year 26 : $0

Farm Players Salaries

Juuso Parssinen $130,000 (2)
Salary Remaining : $26,000
Jonatan Berggren $120,000 (2)
Salary Remaining : $24,000
Arturs Silovs $100,000 (2)
Salary Remaining : $20,000
Kale Clague $100,000 (1)
Salary Remaining : $20,000
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $18,000
Boris Katchouk $90,000 (1)
Salary Remaining : $18,000
Jacob Moverare $90,000 (2)
Salary Remaining : $18,000
Nic Petan $80,000 (2)
Salary Remaining : $16,000
Joseph Blandisi $80,000 (1)
Salary Remaining : $16,000
Calvin Pickard $80,000 (1)
Salary Remaining : $16,000
Nils Lundkvist $80,000 (1)
Salary Remaining : $16,000
Cooper Marody $80,000 (1)
Salary Remaining : $16,000
Tanner Laczynski $70,000 (1)
Salary Remaining : $14,000
Markus Niemelainen $70,000 (1)
Salary Remaining : $14,000
Nick Caamano $60,000 (1)
Salary Remaining : $12,000
Sampo Ranta $50,000 (1)
Salary Remaining : $10,000
Riley Damiani $50,000 (1)
Salary Remaining : $10,000
Jacob Friend $10,000 (8)
Salary Remaining : $2,000
Xavier Bouchard $10,000 (8)
Salary Remaining : $2,000
Jacob Ingham $10,000 (10)
Salary Remaining : $2,000
Xavier Bernard $10,000 (8)
Salary Remaining : $2,000
Leon Gawanke $10,000 (7)
Salary Remaining : $2,000
Ryan Fitzgerald $10,000 (4)
Salary Remaining : $2,000
Cristiano DiGiacinto $10,000 (9)
Salary Remaining : $2,000
Joe Masonius $10,000 (7)
Salary Remaining : $2,000
Total Farm Players25
Salary Commitment
Year 23 : $1,500,000
Year 24 : $690,000
Year 25 : $80,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,500,000
Year 24 : $690,000
Year 25 : $80,000
Year 26 : $80,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 8000 - $101 - 7 972 - 99,65%
Level 2: 4000 - $60 - 3 978 - 99,46%
Level 3: 5000 - $40 - 4 975 - 99,50%
Level 4: 2000 - $30 - 1 992 - 99,62%
Luxury : 1000 - $200 - 995 - 99,51%
Total Capacity :20000
Team Popularity : 116,00%

Income

Home Games Left9
Average Attendance - %19 913 - 99,57%
Average Income per Game$1,546,748
Year to Date Revenue$49,495,935

Expense

Pro Players Total Salaries$68,000,000
Farm Players Total Salaries$1,200,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$54,681,250
Farm Year To Date Expenses$929,932
Pro Salary Cap To Date$53,208,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,920,732
Pro Remaining Season Days32
Pro Expenses Per Days$425,625
Pro Estimated Expenses$13,620,000
Farm Remaining Season Days32
Farm Expenses Per Days$7,500
Farm Estimated Expenses$240,000
Estimated Season Expenses$13,860,000
Estimated Season Salary Cap$70,388,750
Estimate Under Maximum Salary Cap of $74,000,000$3,611,250
Estimate Over Minimum Salary Cap of $44,000,000 $26,388,750
Current Bank Account$27,058,680
Projected Bank Account$27,119,412

Pro Players Salaries

Jordan Eberle $8,800,000 (1)
-Salary Remaining : $1,760,000
Jack Hughes $7,400,000 (1)
-Salary Remaining : $1,480,000
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $1,200,000
Chris Kreider $4,800,000 (3)
-Salary Remaining : $960,000
Jonathan Marchessault $4,700,000 (2)
-Salary Remaining : $940,000
Kyle Palmieri $4,500,000 (1)
-Salary Remaining : $900,000
Darcy Kuemper $4,400,000 (2)
-Salary Remaining : $880,000
Sebastian Aho $4,000,000 (5)
-Salary Remaining : $800,000
Jake Middleton $3,100,000 (1)
-Salary Remaining : $620,000
Brayden McNabb $2,500,000 (2)
-Salary Remaining : $500,000
Justin Schultz $2,500,000 (1)
-Salary Remaining : $500,000
Noel Acciari $2,200,000 (3)
-Salary Remaining : $440,000
Niko Mikkola $2,000,000 (1)
-Salary Remaining : $400,000
Dawson Mercer $1,600,000 (2)
-Salary Remaining : $320,000
Matt Grzelcyk $1,600,000 (3)
-Salary Remaining : $320,000
Kaapo Kakko $1,500,000 (1)
-Salary Remaining : $300,000
Morgan Barron $1,200,000 (1)
-Salary Remaining : $240,000
Christian Fischer (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Casey DeSmith $1,100,000 (2)
-Salary Remaining : $220,000
Miles Wood (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $220,000
Klim Kostin (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $200,000
Rasmus Kupari $800,000 (1)
-Salary Remaining : $160,000
Total Pro Players22
Salary Commitment
Year 23 : $68,000,000
Year 24 : $28,000,000
Year 25 : $12,600,000
Year 26 : $4,000,000
Salary Average Commitment
Year 23 : $68,000,000
Year 24 : $28,000,000
Year 25 : $12,600,000
Year 26 : $4,000,000
Salary Cap with 1 Way Contract
Year 23 : $65,900,000
Year 24 : $26,900,000
Year 25 : $12,600,000
Year 26 : $4,000,000

Farm Players Salaries

Troy Grosenick $100,000 (1)
Salary Remaining : $20,000
Devon Levi $100,000 (3)
Salary Remaining : $20,000
Jordan Gross $90,000 (1)
Salary Remaining : $18,000
Dakota Mermis $80,000 (1)
Salary Remaining : $16,000
Lane Pederson $80,000 (1)
Salary Remaining : $16,000
Guillaume Brisebois $80,000 (1)
Salary Remaining : $16,000
Victor Mete $80,000 (1)
Salary Remaining : $16,000
Rhett Gardner $70,000 (1)
Salary Remaining : $14,000
Michael Carcone $70,000 (1)
Salary Remaining : $14,000
Chase De Leo $70,000 (1)
Salary Remaining : $14,000
Milos Kelemen $60,000 (1)
Salary Remaining : $12,000
Brandt Clarke $40,000 (1)
Salary Remaining : $8,000
Logan Cooley $40,000 (1)
Salary Remaining : $8,000
Ryan Johnson $40,000 (1)
Salary Remaining : $8,000
Mason Lohrei $40,000 (1)
Salary Remaining : $8,000
Mike McKee $10,000 (4)
Salary Remaining : $2,000
Patrick Guay $10,000 (9)
Salary Remaining : $2,000
Kenton Helgesen $10,000 (9)
Salary Remaining : $2,000
Keaton Middleton $10,000 (6)
Salary Remaining : $2,000
Michal Teply $10,000 (8)
Salary Remaining : $2,000
Conner Bleackley $10,000 (4)
Salary Remaining : $2,000
Matej Pekar $10,000 (8)
Salary Remaining : $2,000
Olivier LeBlanc $10,000 (8)
Salary Remaining : $2,000
Cameron Morrison $10,000 (8)
Salary Remaining : $2,000
Lukas Cormier $10,000 (10)
Salary Remaining : $2,000
Nikita Pavlychev $10,000 (9)
Salary Remaining : $2,000
Francesco Arcuri $10,000 (10)
Salary Remaining : $2,000
Trevor Kuntar $10,000 (10)
Salary Remaining : $2,000
Ryan Bednard $10,000 (6)
Salary Remaining : $2,000
Hugo Ollas $10,000 (9)
Salary Remaining : $2,000
Arnaud Durandeau $10,000 (7)
Salary Remaining : $2,000
Total Farm Players31
Salary Commitment
Year 23 : $1,200,000
Year 24 : $260,000
Year 25 : $260,000
Year 26 : $160,000
Salary Average Commitment
Year 23 : $1,200,000
Year 24 : $260,000
Year 25 : $260,000
Year 26 : $160,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7 852 - 98,15%
Level 2: 4000 - $67 - 3 917 - 97,92%
Level 3: 5000 - $47 - 4 833 - 96,66%
Level 4: 2000 - $37 - 1 874 - 93,70%
Luxury : 1000 - $213 - 995 - 99,52%
Total Capacity :20000
Team Popularity : 147,00%

Income

Home Games Left8
Average Attendance - %19 471 - 97,35%
Average Income per Game$1,689,817
Year to Date Revenue$55,763,946

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$1,250,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,570,000
Farm Year To Date Expenses$996,858
Pro Salary Cap To Date$58,490,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,518,532
Pro Remaining Season Days32
Pro Expenses Per Days$456,875
Pro Estimated Expenses$14,620,000
Farm Remaining Season Days32
Farm Expenses Per Days$7,812
Farm Estimated Expenses$249,984
Estimated Season Expenses$14,869,984
Estimated Season Salary Cap$73,090,000
Estimate Under Maximum Salary Cap of $74,000,000$910,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,090,000
Current Bank Account$29,650,373
Projected Bank Account$28,298,921

Pro Players Salaries

Kirill Kaprizov $8,000,000 (2)
-Salary Remaining : $1,600,000
Roope Hintz $6,000,000 (1)
-Salary Remaining : $1,200,000
Anders Lee $5,000,000 (1)
-Salary Remaining : $1,000,000
Jake DeBrusk $5,000,000 (1)
-Salary Remaining : $1,000,000
Justin Faulk $4,700,000 (5)
-Salary Remaining : $940,000
Igor Shesterkin $4,500,000 (1)
-Salary Remaining : $900,000
Jean-Gabriel Pageau $4,300,000 (3)
-Salary Remaining : $860,000
Alex Killorn $4,000,000 (1)
-Salary Remaining : $800,000
Dylan Strome $3,600,000 (1)
-Salary Remaining : $720,000
Gustav Forsling $3,600,000 (1)
-Salary Remaining : $720,000
Joel Edmundson $3,500,000 (1)
-Salary Remaining : $700,000
Matt Roy $3,400,000 (3)
-Salary Remaining : $680,000
Kevin Shattenkirk $3,200,000 (4)
-Salary Remaining : $640,000
Evgeny Kuznetsov $2,500,000 (2)
-Salary Remaining : $500,000
Gustav Nyquist $2,500,000 (3)
-Salary Remaining : $500,000
Jake Sanderson $1,900,000 (3)
-Salary Remaining : $380,000
Tyler Motte $1,800,000 (3)
-Salary Remaining : $360,000
Nick Holden $1,500,000 (1)
-Salary Remaining : $300,000
Mark Jankowski $1,200,000 (1)
-Salary Remaining : $240,000
Lukas Sedlak $1,000,000 (3)
-Salary Remaining : $200,000
Thomas Greiss $1,000,000 (2)
-Salary Remaining : $200,000
Brett Howden $800,000 (1)
-Salary Remaining : $160,000
Total Pro Players22
Salary Commitment
Year 23 : $73,000,000
Year 24 : $34,300,000
Year 25 : $22,800,000
Year 26 : $7,900,000
Salary Average Commitment
Year 23 : $73,000,000
Year 24 : $34,300,000
Year 25 : $22,800,000
Year 26 : $7,900,000
Salary Cap with 1 Way Contract
Year 23 : $73,000,000
Year 24 : $34,300,000
Year 25 : $22,800,000
Year 26 : $7,900,000

Farm Players Salaries

Nils Hoglander $140,000 (1)
Salary Remaining : $28,000
Luke Johnson $80,000 (1)
Salary Remaining : $16,000
Jon Gillies $80,000 (1)
Salary Remaining : $16,000
Pierre-Cedric Labrie $80,000 (1)
Salary Remaining : $16,000
Robin Salo $80,000 (1)
Salary Remaining : $16,000
Brett Sutter $80,000 (1)
Salary Remaining : $16,000
Brett Leason $70,000 (1)
Salary Remaining : $14,000
Joseph Cramarossa $70,000 (2)
Salary Remaining : $14,000
Joona Luoto $60,000 (1)
Salary Remaining : $12,000
Kristian Reichel $60,000 (1)
Salary Remaining : $12,000
Tyrell Goulbourne $60,000 (1)
Salary Remaining : $12,000
Justin Kirkland $50,000 (1)
Salary Remaining : $10,000
Justin Florek $50,000 (2)
Salary Remaining : $10,000
Kyle Rau $50,000 (2)
Salary Remaining : $10,000
Joseph LaBate $50,000 (2)
Salary Remaining : $10,000
Lucas Johansen $40,000 (1)
Salary Remaining : $8,000
Ty Emberson $40,000 (1)
Salary Remaining : $8,000
Albert Johansson $10,000 (10)
Salary Remaining : $2,000
Sean Day $10,000 (7)
Salary Remaining : $2,000
Matt Iacopelli $10,000 (9)
Salary Remaining : $2,000
Trent Miner $10,000 (8)
Salary Remaining : $2,000
Jack Thompson $10,000 (10)
Salary Remaining : $2,000
Dmitri Samorukov $10,000 (6)
Salary Remaining : $2,000
Evan Fitzpatrick $10,000 (3)
Salary Remaining : $2,000
Peter DiLiberatore $10,000 (8)
Salary Remaining : $2,000
Antonio Stranges $10,000 (8)
Salary Remaining : $2,000
Martin Chromiak $10,000 (8)
Salary Remaining : $2,000
Chaz Lucius $10,000 (9)
Salary Remaining : $2,000
Total Farm Players28
Salary Commitment
Year 23 : $1,250,000
Year 24 : $330,000
Year 25 : $110,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $1,250,000
Year 24 : $330,000
Year 25 : $110,000
Year 26 : $100,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $90 - 7 697 - 96,22%
Level 2: 4000 - $55 - 3 760 - 94,01%
Level 3: 5000 - $45 - 3 647 - 72,94%
Level 4: 2000 - $35 - 1 396 - 69,78%
Luxury : 1000 - $200 - 929 - 92,91%
Total Capacity :20000
Team Popularity : 98,00%

Income

Home Games Left7
Average Attendance - %17 429 - 87,15%
Average Income per Game$1,337,301
Year to Date Revenue$45,468,226

Expense

Pro Players Total Salaries$55,000,000
Farm Players Total Salaries$1,000,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,126,250
Farm Year To Date Expenses$855,377
Pro Salary Cap To Date$46,810,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,361,105
Pro Remaining Season Days32
Pro Expenses Per Days$344,375
Pro Estimated Expenses$11,020,000
Farm Remaining Season Days32
Farm Expenses Per Days$6,250
Farm Estimated Expenses$200,000
Estimated Season Expenses$11,220,000
Estimated Season Salary Cap$57,810,000
Estimate Under Maximum Salary Cap of $74,000,000$16,190,000
Estimate Over Minimum Salary Cap of $44,000,000 $13,810,000
Current Bank Account$10,935,722
Projected Bank Account$9,076,827

Pro Players Salaries

Matthew Tkachuk $7,600,000 (2)
-Salary Remaining : $1,520,000
John Gibson $6,300,000 (3)
-Salary Remaining : $1,260,000
Victor Hedman $6,300,000 (1)
-Salary Remaining : $1,260,000
Tanner Jeannot $4,000,000 (1)
-Salary Remaining : $800,000
Josh Manson $3,000,000 (1)
-Salary Remaining : $600,000
Johnathan Kovacevic $2,700,000 (2)
-Salary Remaining : $540,000
Taylor Raddysh $2,700,000 (3)
-Salary Remaining : $540,000
Colin Blackwell $2,400,000 (1)
-Salary Remaining : $480,000
Tomas Tatar $2,300,000 (2)
-Salary Remaining : $460,000
Calle Jarnkrok $2,000,000 (3)
-Salary Remaining : $400,000
Jakob Silfverberg $1,900,000 (3)
-Salary Remaining : $380,000
Wyatt Johnston $1,600,000 (3)
-Salary Remaining : $320,000
Adam Boqvist $1,500,000 (1)
-Salary Remaining : $300,000
Radim Simek $1,500,000 (1)
-Salary Remaining : $300,000
Rasmus Asplund $1,300,000 (1)
-Salary Remaining : $260,000
Conor Timmins $1,200,000 (1)
-Salary Remaining : $240,000
Cole Smith (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $240,000
Antti Raanta $1,000,000 (2)
-Salary Remaining : $200,000
Gustav Lindstrom $1,000,000 (1)
-Salary Remaining : $200,000
Connor Dewar $1,000,000 (1)
-Salary Remaining : $200,000
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $200,000
Mathieu Olivier (1 Way Contract) $900,000 (1)
-Salary Remaining : $180,000
Matt Martin $600,000 (2)
-Salary Remaining : $120,000
Total Pro Players23
Salary Commitment
Year 23 : $55,000,000
Year 24 : $29,700,000
Year 25 : $14,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $55,000,000
Year 24 : $29,700,000
Year 25 : $14,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $55,000,000
Year 24 : $29,700,000
Year 25 : $14,500,000
Year 26 : $0

Farm Players Salaries

Juraj Slafkovsky $100,000 (3)
Salary Remaining : $20,000
Max Jones $90,000 (1)
Salary Remaining : $18,000
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $18,000
Jack Rathbone $90,000 (1)
Salary Remaining : $18,000
Jakob Pelletier $80,000 (2)
Salary Remaining : $16,000
Collin Delia $80,000 (1)
Salary Remaining : $16,000
Linus Hogberg $80,000 (1)
Salary Remaining : $16,000
Jake Livingstone $70,000 (1)
Salary Remaining : $14,000
Connor Bunnaman $60,000 (1)
Salary Remaining : $12,000
C.J. Smith $50,000 (2)
Salary Remaining : $10,000
Matt Coronato $40,000 (1)
Salary Remaining : $8,000
Ryan Jones $10,000 (10)
Salary Remaining : $2,000
Joseph Cecconi $10,000 (6)
Salary Remaining : $2,000
Michael Brodzinski $10,000 (9)
Salary Remaining : $2,000
Lukas Svejkovsky $10,000 (9)
Salary Remaining : $2,000
Mason Beaupit $10,000 (10)
Salary Remaining : $2,000
Gage Goncalves $10,000 (8)
Salary Remaining : $2,000
Nathan Gaucher $10,000 (10)
Salary Remaining : $2,000
James Melindy $10,000 (1)
Salary Remaining : $2,000
Henrik Rybinski $10,000 (1)
Salary Remaining : $2,000
Patrick Harper $10,000 (1)
Salary Remaining : $2,000
Judd Caulfield $10,000 (1)
Salary Remaining : $2,000
Ryan Zuhlsdorf $10,000 (9)
Salary Remaining : $2,000
Ethan Keppen $10,000 (1)
Salary Remaining : $2,000
Jack Badini $10,000 (8)
Salary Remaining : $2,000
Jakub Demek $10,000 (10)
Salary Remaining : $2,000
Michael Vukojevic $10,000 (8)
Salary Remaining : $2,000
Jesper Vikman $10,000 (8)
Salary Remaining : $2,000
Total Farm Players28
Salary Commitment
Year 23 : $1,000,000
Year 24 : $350,000
Year 25 : $220,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,000,000
Year 24 : $350,000
Year 25 : $220,000
Year 26 : $120,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $102 - 7 352 - 91,90%
Level 2: 4000 - $62 - 3 505 - 87,63%
Level 3: 5000 - $39 - 4 992 - 99,84%
Level 4: 2000 - $30 - 1 990 - 99,49%
Luxury : 1000 - $210 - 868 - 86,76%
Total Capacity :20000
Team Popularity : 108,00%

Income

Home Games Left9
Average Attendance - %18 706 - 93,53%
Average Income per Game$1,445,901
Year to Date Revenue$46,268,820

Expense

Pro Players Total Salaries$68,500,000
Farm Players Total Salaries$770,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$625,000
Pro Year To Date Expenses$56,565,000
Farm Year To Date Expenses$762,187
Pro Salary Cap To Date$54,565,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,013,106
Pro Remaining Season Days32
Pro Expenses Per Days$428,750
Pro Estimated Expenses$13,720,000
Farm Remaining Season Days32
Farm Expenses Per Days$4,812
Farm Estimated Expenses$153,984
Estimated Season Expenses$13,873,984
Estimated Season Salary Cap$68,410,000
Estimate Under Maximum Salary Cap of $74,000,000$5,590,000
Estimate Over Minimum Salary Cap of $44,000,000 $24,410,000
Current Bank Account$3,657,830
Projected Bank Account$2,796,952

Pro Players Salaries

Filip Forsberg $8,000,000 (3)
-Salary Remaining : $1,600,000
Tyler Seguin $6,500,000 (3)
-Salary Remaining : $1,300,000
Jared Spurgeon $4,500,000 (1)
-Salary Remaining : $900,000
Jason Zucker $4,200,000 (1)
-Salary Remaining : $840,000
Filip Chytil $3,900,000 (3)
-Salary Remaining : $780,000
Nikita Zadorov $3,800,000 (4)
-Salary Remaining : $760,000
Conor Garland $3,800,000 (1)
-Salary Remaining : $760,000
Adam Lowry $3,800,000 (2)
-Salary Remaining : $760,000
Cody Ceci $3,700,000 (2)
-Salary Remaining : $740,000
Brenden Dillon $3,500,000 (2)
-Salary Remaining : $700,000
Anthony Beauvillier $3,000,000 (1)
-Salary Remaining : $600,000
Jan Rutta $2,500,000 (2)
-Salary Remaining : $500,000
Ben Hutton $2,100,000 (1)
-Salary Remaining : $420,000
Keegan Kolesar $1,800,000 (2)
-Salary Remaining : $360,000
Laurent Brossoit $1,600,000 (1)
-Salary Remaining : $320,000
Jaroslav Halak $1,500,000 (1)
-Salary Remaining : $300,000
Oskar Lindblom $1,400,000 (1)
-Salary Remaining : $280,000
Gavin Bayreuther (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Sammy Blais $1,200,000 (1)
-Salary Remaining : $240,000
Braden Schneider $1,200,000 (2)
-Salary Remaining : $240,000
Nick Perbix (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,000
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $240,000
Michael McCarron $1,200,000 (2)
-Salary Remaining : $240,000
Matt Murray 2 $1,000,000 (1)
-Salary Remaining : $200,000
Joey Daccord $700,000 (1)
-Salary Remaining : $140,000
Total Pro Players25
Salary Commitment
Year 23 : $68,500,000
Year 24 : $41,100,000
Year 25 : $22,200,000
Year 26 : $3,800,000
Salary Average Commitment
Year 23 : $68,500,000
Year 24 : $41,100,000
Year 25 : $22,200,000
Year 26 : $3,800,000
Salary Cap with 1 Way Contract
Year 23 : $66,100,000
Year 24 : $39,900,000
Year 25 : $22,200,000
Year 26 : $3,800,000

Farm Players Salaries

Steven Fogarty $120,000 (1)
Salary Remaining : $24,000
Martin Frk $100,000 (1)
Salary Remaining : $20,000
Sam Gagner $100,000 (2)
Salary Remaining : $20,000
Thomas Harley $90,000 (2)
Salary Remaining : $18,000
C.J. Suess $80,000 (2)
Salary Remaining : $16,000
Riley Tufte $70,000 (1)
Salary Remaining : $14,000
Mason Geertsen $60,000 (1)
Salary Remaining : $12,000
Hunter Drew $10,000 (7)
Salary Remaining : $2,000
Cliff Watson $10,000 (5)
Salary Remaining : $2,000
Zach Pochiro $10,000 (8)
Salary Remaining : $2,000
Riley Sutter $10,000 (7)
Salary Remaining : $2,000
Elliot Desnoyers $10,000 (10)
Salary Remaining : $2,000
Fabian Lysell $10,000 (10)
Salary Remaining : $2,000
Tomas Vomacka $10,000 (5)
Salary Remaining : $2,000
Emmett Croteau $10,000 (9)
Salary Remaining : $2,000
Jiri Kulich $10,000 (10)
Salary Remaining : $2,000
Tyler Angle $10,000 (8)
Salary Remaining : $2,000
Liam Kirk $10,000 (8)
Salary Remaining : $2,000
Andre Lee $10,000 (9)
Salary Remaining : $2,000
Jack Becker $10,000 (9)
Salary Remaining : $2,000
Robbie Stucker $10,000 (10)
Salary Remaining : $2,000
Cole Coskey $10,000 (8)
Salary Remaining : $2,000
Total Farm Players22
Salary Commitment
Year 23 : $770,000
Year 24 : $420,000
Year 25 : $150,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $770,000
Year 24 : $420,000
Year 25 : $150,000
Year 26 : $150,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $100 - 6 972 - 87,15%
Level 2: 4000 - $60 - 3 530 - 88,24%
Level 3: 5000 - $40 - 4 460 - 89,20%
Level 4: 2000 - $30 - 1 749 - 87,47%
Luxury : 1000 - $200 - 888 - 88,82%
Total Capacity :20000
Team Popularity : 90,00%

Income

Home Games Left8
Average Attendance - %17 599 - 87,99%
Average Income per Game$1,356,984
Year to Date Revenue$44,780,485

Expense

Pro Players Total Salaries$42,900,000
Farm Players Total Salaries$670,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$15,811,184
Pro Year To Date Expenses$36,041,875
Farm Year To Date Expenses$460,055
Pro Salary Cap To Date$35,912,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,855,875
Pro Remaining Season Days32
Pro Expenses Per Days$268,750
Pro Estimated Expenses$8,600,000
Farm Remaining Season Days32
Farm Expenses Per Days$4,188
Farm Estimated Expenses$134,016
Estimated Season Expenses$8,734,016
Estimated Season Salary Cap$60,283,684
Estimate Under Maximum Salary Cap of $74,000,000$13,716,316
Estimate Over Minimum Salary Cap of $44,000,000 $16,283,684
Current Bank Account$17,659,757
Projected Bank Account$19,781,616

Pro Players Salaries

Jaccob Slavin $5,000,000 (4)
-Salary Remaining : $1,000,000
Jordan Binnington $4,500,000 (3)
-Salary Remaining : $900,000
Mike Hoffman $3,600,000 (3)
-Salary Remaining : $720,000
Kevin Labanc $3,400,000 (1)
-Salary Remaining : $680,000
Oskar Sundqvist $3,000,000 (2)
-Salary Remaining : $600,000
Tucker Poolman $2,800,000 (1)
-Salary Remaining : $560,000
Ryan Donato $2,600,000 (1)
-Salary Remaining : $520,000
Kevin Rooney $2,400,000 (1)
-Salary Remaining : $480,000
Andreas Johnsson $2,200,000 (2)
-Salary Remaining : $440,000
Jaycob Megna $2,100,000 (1)
-Salary Remaining : $420,000
Chad Ruhwedel $1,500,000 (2)
-Salary Remaining : $300,000
Devin Shore $1,100,000 (2)
-Salary Remaining : $220,000
Wyatt Kalynuk $1,100,000 (2)
-Salary Remaining : $220,000
Derrick Pouliot $1,100,000 (1)
-Salary Remaining : $220,000
Alexander Holtz $1,000,000 (2)
-Salary Remaining : $200,000
Dylan Ferguson $1,000,000 (1)
-Salary Remaining : $200,000
Clark Bishop $800,000 (1)
-Salary Remaining : $160,000
Mark Borowiecki $700,000 (2)
-Salary Remaining : $140,000
Samuel Fagemo $700,000 (2)
-Salary Remaining : $140,000
John Quenneville $700,000 (2)
-Salary Remaining : $140,000
Tyler Pitlick $600,000 (3)
-Salary Remaining : $120,000
Justin Braun $500,000 (1)
-Salary Remaining : $100,000
Leo Carlsson $400,000 (1)
-Salary Remaining : $80,000
Tyler Muszelik (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $20,000
Total Pro Players24
Salary Commitment
Year 23 : $42,900,000
Year 24 : $25,800,000
Year 25 : $13,800,000
Year 26 : $5,100,000
Salary Average Commitment
Year 23 : $42,900,000
Year 24 : $25,800,000
Year 25 : $13,800,000
Year 26 : $5,100,000
Salary Cap with 1 Way Contract
Year 23 : $42,800,000
Year 24 : $25,700,000
Year 25 : $13,700,000
Year 26 : $5,000,000

Farm Players Salaries

Max Gildon $200,000 (1)
Salary Remaining : $40,000
Hendrix Lapierre $100,000 (2)
Salary Remaining : $20,000
Zach Sawchenko $70,000 (2)
Salary Remaining : $14,000
Alexander True $70,000 (2)
Salary Remaining : $14,000
Anthony Florentino $10,000 (7)
Salary Remaining : $2,000
Brandon Hickey $10,000 (5)
Salary Remaining : $2,000
Ben Finkelstein $10,000 (8)
Salary Remaining : $2,000
Luka Burzan $10,000 (7)
Salary Remaining : $2,000
Nick Swaney $10,000 (8)
Salary Remaining : $2,000
Hudson Elynuik $10,000 (6)
Salary Remaining : $2,000
Luke Prokop $10,000 (9)
Salary Remaining : $2,000
Brent Gates $10,000 (7)
Salary Remaining : $2,000
Blake Siebenaler $10,000 (4)
Salary Remaining : $2,000
Ivan Morozov $10,000 (10)
Salary Remaining : $2,000
Tanner Kaspick $10,000 (5)
Salary Remaining : $2,000
Philip Svedeback $10,000 (9)
Salary Remaining : $2,000
Travis Barron $10,000 (5)
Salary Remaining : $2,000
Nick Pastujov $10,000 (8)
Salary Remaining : $2,000
Luke Henman $10,000 (8)
Salary Remaining : $2,000
Greg Meireles $10,000 (9)
Salary Remaining : $2,000
Tommy Cross $10,000 (9)
Salary Remaining : $2,000
Noah Carroll $10,000 (10)
Salary Remaining : $2,000
Tristen Robins $10,000 (10)
Salary Remaining : $2,000
Matthew Maggio $10,000 (10)
Salary Remaining : $2,000
Dmitry Kuzmin $10,000 (10)
Salary Remaining : $2,000
Jesper Wallstedt $10,000 (9)
Salary Remaining : $2,000
Nolan Vesey $10,000 (6)
Salary Remaining : $2,000
Total Farm Players27
Salary Commitment
Year 23 : $670,000
Year 24 : $470,000
Year 25 : $230,000
Year 26 : $230,000
Salary Average Commitment
Year 23 : $670,000
Year 24 : $470,000
Year 25 : $230,000
Year 26 : $230,000

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 $21,095,103 $67,946,250 $6,053,750 $23,946,250 222850
Canadiens $27,304,007 $49,828,125 $24,171,875 $5,828,125 222547
Lightning $26,435,990 $44,798,125 $29,201,875 $798,125 232649
Maple Leafs $26,020,295 $73,468,125 $531,875 $29,468,125 212950
Panthers $2,666,000 $67,482,500 $6,517,500 $23,482,500 252752
Red Wings $31,169,747 $64,253,125 $9,746,875 $20,253,125 242751
Sabres $9,524,947 $72,377,500 $1,622,500 $28,377,500 203252
Senators $33,427,235 $51,018,125 $22,981,875 $7,018,125 243559
Blue Jackets $17,792,347 $68,976,875 $5,023,125 $24,976,875 232346
Capitals $8,901,839 $73,198,750 $801,250 $29,198,750 213253
Devils $20,395,375 $72,857,500 $1,142,500 $28,857,500 213455
Flyers $19,150,614 $73,337,500 $662,500 $29,337,500 223355
Hurricanes $55,178,709 $54,953,125 $19,046,875 $10,953,125 222951
Islanders $11,075,611 $70,972,375 $3,027,625 $26,972,375 213152
Penguins ($3,856,300) $73,461,875 $538,125 $29,461,875 222547
Rangers $4,927,982 $73,916,250 $83,750 $29,916,250 202646
Canucks $8,268,082 $68,481,875 $5,518,125 $24,481,875 243054
Ducks $18,375,940 $67,951,875 $6,048,125 $23,951,875 233356
Flames $28,987,189 $53,314,375 $20,685,625 $9,314,375 252550
Golden Knights $9,826,311 $72,926,250 $1,073,750 $28,926,250 222648
Kings $20,005,417 $73,158,125 $841,875 $29,158,125 223052
Kraken $46,632,850 $57,657,500 $16,342,500 $13,657,500 243155
Oilers $10,062,833 $68,538,125 $5,461,875 $24,538,125 213859
Sharks $7,081,056 $73,281,875 $718,125 $29,281,875 232851
Avalanche $4,765,299 $70,532,500 $3,467,500 $26,532,500 262450
Blackhawks $25,419,601 $74,103,750 -$103,750 $30,103,750 213152
Blues $29,086,951 $72,393,750 $1,606,250 $28,393,750 252550
Coyotes $27,058,680 $70,388,750 $3,611,250 $26,388,750 223153
Jets $29,650,373 $73,090,000 $910,000 $29,090,000 222850
Predators $10,935,722 $57,810,000 $16,190,000 $13,810,000 232851
Stars $3,657,830 $68,410,000 $5,590,000 $24,410,000 252247
Wild $17,659,757 $60,283,684 $13,716,316 $16,283,684 242751