Please rotate your device to landscape mode for a better experience.
Login

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8000 - $105 - 7,927 - 99.09%
Level 2: 4000 - $59 - 3,932 - 98.30%
Level 3: 5000 - $41 - 4,928 - 98.56%
Level 4: 2000 - $29 - 1,964 - 98.20%
Luxury : 1000 - $202 - 986 - 98.59%
Total Capacity :20000
Team Popularity : 128.00%

Income

Home Games Left7
Average Attendance - %19,737 - 98.69%
Average Income per Game$1,567,331
Year to Date Revenue$53,289,256

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,220,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$53,857,500
Farm Year To Date Expenses$1,863,748
Pro Salary Cap To Date$53,782,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,971,317
Pro Remaining Season Days40
Pro Expenses Per Days$461,250
Pro Estimated Expenses$18,450,000
Farm Remaining Season Days40
Farm Expenses Per Days$13,875
Farm Estimated Expenses$555,000
Estimated Season Expenses$19,005,000
Estimated Season Salary Cap$72,907,500
Estimate Under Maximum Salary Cap of $74,000,000$1,092,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,907,500
Current Bank Account$12,240,028
Projected Bank Account$4,206,345

Pro Players Salaries

Artemi Panarin $8,300,000 (3)
-Salary Remaining : $2,075,000
Sean Couturier $7,300,000 (1)
-Salary Remaining : $1,825,000
Cale Makar $7,000,000 (1)
-Salary Remaining : $1,750,000
Mathew Barzal $6,000,000 (1)
-Salary Remaining : $1,500,000
Charlie McAvoy $5,700,000 (2)
-Salary Remaining : $1,425,000
Thatcher Demko $5,000,000 (5)
-Salary Remaining : $1,250,000
Anthony Cirelli $3,900,000 (1)
-Salary Remaining : $975,000
Stuart Skinner $3,800,000 (3)
-Salary Remaining : $950,000
Blake Coleman $3,600,000 (3)
-Salary Remaining : $900,000
Mark Stone $3,300,000 (1)
-Salary Remaining : $825,000
Ryan Lindgren $3,200,000 (2)
-Salary Remaining : $800,000
Sean Monahan $3,000,000 (2)
-Salary Remaining : $750,000
Ross Colton $2,700,000 (3)
-Salary Remaining : $675,000
Jordan Harris $1,600,000 (1)
-Salary Remaining : $400,000
Tyson Jost $1,600,000 (2)
-Salary Remaining : $400,000
Michael Eyssimont $1,300,000 (3)
-Salary Remaining : $325,000
Danton Heinen $1,300,000 (2)
-Salary Remaining : $325,000
Ben Hutton $1,200,000 (2)
-Salary Remaining : $300,000
Justin Brazeau $1,200,000 (1)
-Salary Remaining : $300,000
Wyatt Kaiser $900,000 (2)
-Salary Remaining : $225,000
Brock Faber $900,000 (2)
-Salary Remaining : $225,000
Kevin Hayes $500,000 (1)
-Salary Remaining : $125,000
Rutger McGroarty $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players23
Salary Commitment
Year 24 : $73,700,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $73,700,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,700,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000

Farm Players Salaries

Oscar Dansk $120,000 (2)
Salary Remaining : $30,000
Nick DeSimone $120,000 (2)
Salary Remaining : $30,000
Connor Carrick $120,000 (2)
Salary Remaining : $30,000
Matt Tomkins $120,000 (2)
Salary Remaining : $30,000
Kevin Connauton $110,000 (2)
Salary Remaining : $27,500
Jack St. Ivany $100,000 (1)
Salary Remaining : $25,000
Tyler Wotherspoon $100,000 (1)
Salary Remaining : $25,000
Marc Del Gaizo $100,000 (1)
Salary Remaining : $25,000
Cam Dineen $100,000 (2)
Salary Remaining : $25,000
Glenn Gawdin $90,000 (1)
Salary Remaining : $22,500
Adam Gaudette $90,000 (1)
Salary Remaining : $22,500
Jack Ahcan $90,000 (1)
Salary Remaining : $22,500
Nathan Smith $90,000 (2)
Salary Remaining : $22,500
Dustin Wolf $90,000 (2)
Salary Remaining : $22,500
Aidan McDonough $80,000 (1)
Salary Remaining : $20,000
Marc McLaughlin $80,000 (1)
Salary Remaining : $20,000
Nick Abruzzese $80,000 (2)
Salary Remaining : $20,000
Jack Studnicka $80,000 (1)
Salary Remaining : $20,000
Cole Guttman $80,000 (1)
Salary Remaining : $20,000
Matthew Phillips $80,000 (1)
Salary Remaining : $20,000
Cole Koepke $80,000 (1)
Salary Remaining : $20,000
Kole Lind $70,000 (1)
Salary Remaining : $17,500
Brendan Perlini $50,000 (2)
Salary Remaining : $12,500
Carson Focht $10,000 (6)
Salary Remaining : $2,500
Brady Gilmour $10,000 (10)
Salary Remaining : $2,500
Connor McClennon $10,000 (9)
Salary Remaining : $2,500
Brad Morrison $10,000 (4)
Salary Remaining : $2,500
Ben Brinkman $10,000 (9)
Salary Remaining : $2,500
Matt Brassard $10,000 (9)
Salary Remaining : $2,500
Collin Adams $10,000 (7)
Salary Remaining : $2,500
Scott Walford $10,000 (10)
Salary Remaining : $2,500
Sean Behrens $10,000 (9)
Salary Remaining : $2,500
Lucas Edmonds $10,000 (8)
Salary Remaining : $2,500
Total Farm Players33
Salary Commitment
Year 24 : $2,220,000
Year 25 : $1,100,000
Year 26 : $100,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $2,220,000
Year 25 : $1,100,000
Year 26 : $100,000
Year 27 : $100,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $100 - 7,535 - 94.19%
Level 2: 4000 - $59 - 3,756 - 93.91%
Level 3: 5000 - $40 - 4,721 - 94.42%
Level 4: 2000 - $30 - 1,890 - 94.50%
Luxury : 1000 - $202 - 948 - 94.80%
Total Capacity :20000
Team Popularity : 92.00%

Income

Home Games Left9
Average Attendance - %18,851 - 94.25%
Average Income per Game$1,454,547
Year to Date Revenue$46,545,492

Expense

Pro Players Total Salaries$53,400,000
Farm Players Total Salaries$940,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,711,875
Pro Year To Date Expenses$44,782,500
Farm Year To Date Expenses$540,975
Pro Salary Cap To Date$44,707,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,090,920
Pro Remaining Season Days40
Pro Expenses Per Days$334,375
Pro Estimated Expenses$13,375,000
Farm Remaining Season Days40
Farm Expenses Per Days$5,875
Farm Estimated Expenses$235,000
Estimated Season Expenses$13,610,000
Estimated Season Salary Cap$59,769,375
Estimate Under Maximum Salary Cap of $74,000,000$14,230,625
Estimate Over Minimum Salary Cap of $44,000,000 $15,769,375
Current Bank Account$30,013,163
Projected Bank Account$29,494,083

Pro Players Salaries

MacKenzie Weegar $5,500,000 (1)
-Salary Remaining : $1,375,000
Brayden Schenn $4,900,000 (3)
-Salary Remaining : $1,225,000
Philipp Kurashev $4,600,000 (2)
-Salary Remaining : $1,150,000
Mikhail Sergachev $4,500,000 (1)
-Salary Remaining : $1,125,000
Brandon Carlo $3,700,000 (1)
-Salary Remaining : $925,000
Dmitry Orlov $3,700,000 (3)
-Salary Remaining : $925,000
Charlie Lindgren $3,500,000 (5)
-Salary Remaining : $875,000
Rickard Rakell $3,500,000 (1)
-Salary Remaining : $875,000
Alexandre Carrier $2,800,000 (1)
-Salary Remaining : $700,000
Alexander Wennberg $2,700,000 (1)
-Salary Remaining : $675,000
Casey Cizikas $2,100,000 (2)
-Salary Remaining : $525,000
Eric Robinson $2,000,000 (2)
-Salary Remaining : $500,000
Karel Vejmelka $1,900,000 (3)
-Salary Remaining : $475,000
Luke Hughes $1,800,000 (3)
-Salary Remaining : $450,000
Emil Bemstrom $1,200,000 (1)
-Salary Remaining : $300,000
Byron Froese $1,200,000 (1)
-Salary Remaining : $300,000
Mattias Janmark $1,200,000 (3)
-Salary Remaining : $300,000
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $300,000
Derek Ryan $900,000 (1)
-Salary Remaining : $225,000
Charles Hudon $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players20
Salary Commitment
Year 24 : $53,400,000
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $53,400,000
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $53,400,000
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000

Farm Players Salaries

Arber Xhekaj $120,000 (1)
Salary Remaining : $30,000
Dylan McIlrath $100,000 (2)
Salary Remaining : $25,000
Corey Schueneman $80,000 (1)
Salary Remaining : $20,000
Sam Poulin $70,000 (2)
Salary Remaining : $17,500
Riley Nash $70,000 (2)
Salary Remaining : $17,500
Jiri Patera $60,000 (1)
Salary Remaining : $15,000
Gerry Mayhew $60,000 (2)
Salary Remaining : $15,000
Cal O'Reilly $60,000 (2)
Salary Remaining : $15,000
Steven Fogarty $60,000 (2)
Salary Remaining : $15,000
Gabriel Bourque $50,000 (2)
Salary Remaining : $12,500
Cutter Gauthier $40,000 (1)
Salary Remaining : $10,000
Dean Stewart $10,000 (7)
Salary Remaining : $2,500
Oskar Back $10,000 (7)
Salary Remaining : $2,500
Calle Sjalin $10,000 (9)
Salary Remaining : $2,500
Cole Krygier $10,000 (9)
Salary Remaining : $2,500
Chase Priskie $10,000 (5)
Salary Remaining : $2,500
Tyler Brennan $10,000 (9)
Salary Remaining : $2,500
Curtis Hall $10,000 (7)
Salary Remaining : $2,500
David Cotton $10,000 (7)
Salary Remaining : $2,500
Garin Bjorklund $10,000 (6)
Salary Remaining : $2,500
Layton Ahac $10,000 (7)
Salary Remaining : $2,500
Vasily Ponomarev $10,000 (7)
Salary Remaining : $2,500
Brandon Kruse $10,000 (8)
Salary Remaining : $2,500
Matthew Seminoff $10,000 (9)
Salary Remaining : $2,500
Nick Leivermann $10,000 (9)
Salary Remaining : $2,500
Maxim Groshev $10,000 (9)
Salary Remaining : $2,500
Jeremy Hanzel $10,000 (10)
Salary Remaining : $2,500
Jan Mysak $10,000 (7)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 24 : $940,000
Year 25 : $640,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $910,000
Year 25 : $640,000
Year 26 : $170,000
Year 27 : $170,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $100 - 6,983 - 87.28%
Level 2: 4000 - $60 - 3,417 - 85.44%
Level 3: 5000 - $40 - 4,299 - 85.97%
Level 4: 2000 - $30 - 1,784 - 89.22%
Luxury : 1000 - $200 - 894 - 89.42%
Total Capacity :20000
Team Popularity : 94.00%

Income

Home Games Left10
Average Attendance - %17,378 - 86.89%
Average Income per Game$1,351,313
Year to Date Revenue$41,890,714

Expense

Pro Players Total Salaries$44,600,000
Farm Players Total Salaries$730,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$34,876,875
Farm Year To Date Expenses$491,947
Pro Salary Cap To Date$33,901,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,513,134
Pro Remaining Season Days40
Pro Expenses Per Days$279,375
Pro Estimated Expenses$11,175,000
Farm Remaining Season Days40
Farm Expenses Per Days$4,562
Farm Estimated Expenses$182,480
Estimated Season Expenses$11,357,480
Estimated Season Salary Cap$50,751,875
Estimate Under Maximum Salary Cap of $74,000,000$23,248,125
Estimate Over Minimum Salary Cap of $44,000,000 $6,751,875
Current Bank Account$31,073,628
Projected Bank Account$33,229,282

Pro Players Salaries

Andre Burakovsky $5,000,000 (2)
-Salary Remaining : $1,250,000
Casey Mittelstadt $4,500,000 (3)
-Salary Remaining : $1,125,000
Ukko-Pekka Luukkonen $3,700,000 (2)
-Salary Remaining : $925,000
Petr Mrazek $3,500,000 (3)
-Salary Remaining : $875,000
Zac Jones $3,200,000 (1)
-Salary Remaining : $800,000
Shane Pinto $3,100,000 (1)
-Salary Remaining : $775,000
Darren Raddysh $2,600,000 (3)
-Salary Remaining : $650,000
Simon Benoit $2,500,000 (2)
-Salary Remaining : $625,000
Vladislav Namestnikov $2,400,000 (3)
-Salary Remaining : $600,000
Tommy Novak $2,100,000 (4)
-Salary Remaining : $525,000
Brendan Gallagher $2,000,000 (1)
-Salary Remaining : $500,000
William Carrier $1,500,000 (2)
-Salary Remaining : $375,000
David Jiricek $1,300,000 (3)
-Salary Remaining : $325,000
Chris Driedger (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Cameron Atkinson $1,200,000 (2)
-Salary Remaining : $300,000
Philip Broberg $1,000,000 (1)
-Salary Remaining : $250,000
Declan Chisholm $900,000 (1)
-Salary Remaining : $225,000
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $225,000
Jesse Puljujarvi $900,000 (1)
-Salary Remaining : $225,000
Alex Barre-Boulet $700,000 (1)
-Salary Remaining : $175,000
Nolan Allan $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players21
Salary Commitment
Year 24 : $44,600,000
Year 25 : $31,500,000
Year 26 : $16,400,000
Year 27 : $2,100,000
Salary Average Commitment
Year 24 : $44,600,000
Year 25 : $31,500,000
Year 26 : $16,400,000
Year 27 : $2,100,000
Salary Cap with 1 Way Contract
Year 24 : $43,400,000
Year 25 : $30,300,000
Year 26 : $16,400,000
Year 27 : $2,100,000

Farm Players Salaries

Zack Bolduc $90,000 (3)
Salary Remaining : $22,500
Zach Dean $80,000 (3)
Salary Remaining : $20,000
Ryan Winterton $80,000 (3)
Salary Remaining : $20,000
Waltteri Merela $70,000 (2)
Salary Remaining : $17,500
Jean-Luc Foudy $60,000 (2)
Salary Remaining : $15,000
Linus Karlsson $60,000 (1)
Salary Remaining : $15,000
Emil Andrae $40,000 (1)
Salary Remaining : $10,000
Samuel Helenius $40,000 (1)
Salary Remaining : $10,000
Filip Bystedt $10,000 (10)
Salary Remaining : $2,500
Etienne Morin $10,000 (10)
Salary Remaining : $2,500
Jorian Donovan $10,000 (10)
Salary Remaining : $2,500
Victor Brattstrom $10,000 (7)
Salary Remaining : $2,500
Niklas Kokko $10,000 (10)
Salary Remaining : $2,500
Tristan Luneau $10,000 (10)
Salary Remaining : $2,500
Colby Barlow $10,000 (10)
Salary Remaining : $2,500
Noah Ostlund $10,000 (10)
Salary Remaining : $2,500
Reilly Walsh $10,000 (6)
Salary Remaining : $2,500
Kyle Jackson $10,000 (10)
Salary Remaining : $2,500
William Stromgren $10,000 (10)
Salary Remaining : $2,500
Daylan Kuefler $10,000 (10)
Salary Remaining : $2,500
Lukas Cormier $10,000 (9)
Salary Remaining : $2,500
Mathias Laferriere $10,000 (8)
Salary Remaining : $2,500
Patrick Holway $10,000 (9)
Salary Remaining : $2,500
Domenic DiVincentiis $10,000 (9)
Salary Remaining : $2,500
Michael Milne $10,000 (9)
Salary Remaining : $2,500
Ben King $10,000 (9)
Salary Remaining : $2,500
David Spacek $10,000 (9)
Salary Remaining : $2,500
Oskar Pettersson $10,000 (10)
Salary Remaining : $2,500
Carson Bjarnason $10,000 (9)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 24 : $730,000
Year 25 : $590,000
Year 26 : $460,000
Year 27 : $210,000
Salary Average Commitment
Year 24 : $730,000
Year 25 : $590,000
Year 26 : $460,000
Year 27 : $210,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 7,634 - 95.43%
Level 2: 4000 - $68 - 3,767 - 94.17%
Level 3: 5000 - $47 - 4,694 - 93.88%
Level 4: 2000 - $37 - 1,800 - 89.98%
Luxury : 1000 - $213 - 988 - 98.83%
Total Capacity :20000
Team Popularity : 138.00%

Income

Home Games Left9
Average Attendance - %18,883 - 94.41%
Average Income per Game$1,629,285
Year to Date Revenue$52,137,127

Expense

Pro Players Total Salaries$68,900,000
Farm Players Total Salaries$1,870,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,945,000
Farm Year To Date Expenses$1,360,528
Pro Salary Cap To Date$51,870,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,663,567
Pro Remaining Season Days40
Pro Expenses Per Days$431,250
Pro Estimated Expenses$17,250,000
Farm Remaining Season Days40
Farm Expenses Per Days$11,688
Farm Estimated Expenses$467,520
Estimated Season Expenses$17,717,520
Estimated Season Salary Cap$69,095,000
Estimate Under Maximum Salary Cap of $74,000,000$4,905,000
Estimate Over Minimum Salary Cap of $44,000,000 $25,095,000
Current Bank Account$10,929,811
Projected Bank Account$7,875,858

Pro Players Salaries

Mitch Marner $7,400,000 (1)
-Salary Remaining : $1,850,000
Connor Hellebuyck $6,000,000 (2)
-Salary Remaining : $1,500,000
William Karlsson $6,000,000 (1)
-Salary Remaining : $1,500,000
Jared McCann $4,900,000 (4)
-Salary Remaining : $1,225,000
Joel Eriksson Ek $4,800,000 (1)
-Salary Remaining : $1,200,000
Martin Necas $4,000,000 (2)
-Salary Remaining : $1,000,000
Travis Sanheim $4,000,000 (4)
-Salary Remaining : $1,000,000
Evan Bouchard $3,800,000 (1)
-Salary Remaining : $950,000
Jake Walman $3,600,000 (3)
-Salary Remaining : $900,000
Radko Gudas $3,200,000 (3)
-Salary Remaining : $800,000
Fabian Zetterlund $3,000,000 (1)
-Salary Remaining : $750,000
Timothy Liljegren $2,900,000 (2)
-Salary Remaining : $725,000
Logan Couture $2,500,000 (1)
-Salary Remaining : $625,000
Jason Dickinson $2,400,000 (2)
-Salary Remaining : $600,000
Jack McBain $2,200,000 (1)
-Salary Remaining : $550,000
Calvin Pickard $2,000,000 (3)
-Salary Remaining : $500,000
Kaiden Guhle $1,800,000 (2)
-Salary Remaining : $450,000
Morgan Geekie $1,600,000 (1)
-Salary Remaining : $400,000
Bobby McMann $1,300,000 (3)
-Salary Remaining : $325,000
Sam Steel (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $275,000
Conor Geekie $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players21
Salary Commitment
Year 24 : $68,900,000
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000
Salary Average Commitment
Year 24 : $68,900,000
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000
Salary Cap with 1 Way Contract
Year 24 : $68,900,000
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000

Farm Players Salaries

Taylor Fedun $120,000 (1)
Salary Remaining : $30,000
Devin Shore $120,000 (2)
Salary Remaining : $30,000
Jonas Johansson $110,000 (1)
Salary Remaining : $27,500
Paul LaDue $90,000 (1)
Salary Remaining : $22,500
Seth Helgeson $90,000 (1)
Salary Remaining : $22,500
Xavier Ouellet $90,000 (1)
Salary Remaining : $22,500
Andy Welinski $90,000 (1)
Salary Remaining : $22,500
Julien Gauthier $90,000 (1)
Salary Remaining : $22,500
Kyle Capobianco $90,000 (1)
Salary Remaining : $22,500
Brett Seney $80,000 (2)
Salary Remaining : $20,000
Isak Rosen $80,000 (3)
Salary Remaining : $20,000
Colton White $70,000 (1)
Salary Remaining : $17,500
Alex Steeves $70,000 (1)
Salary Remaining : $17,500
Adam Cracknell $70,000 (1)
Salary Remaining : $17,500
Shane Bowers $60,000 (1)
Salary Remaining : $15,000
Gabriel Fortier $60,000 (1)
Salary Remaining : $15,000
Josh Currie $50,000 (2)
Salary Remaining : $12,500
Michael Mersch $50,000 (2)
Salary Remaining : $12,500
Peter Holland $50,000 (2)
Salary Remaining : $12,500
Cody Hodgson $50,000 (2)
Salary Remaining : $12,500
Shane Harper $50,000 (2)
Salary Remaining : $12,500
Brett Bulmer $50,000 (2)
Salary Remaining : $12,500
Scott Morrow $40,000 (1)
Salary Remaining : $10,000
Seamus Casey $40,000 (1)
Salary Remaining : $10,000
Daniel Walcott $10,000 (2)
Salary Remaining : $2,500
Roni Hirvonen $10,000 (9)
Salary Remaining : $2,500
Brycen Martin $10,000 (8)
Salary Remaining : $2,500
Fraser Minten $10,000 (10)
Salary Remaining : $2,500
Maxim Barbashev $10,000 (10)
Salary Remaining : $2,500
Mathieu Cataford $10,000 (10)
Salary Remaining : $2,500
Xavier Bourgault $10,000 (8)
Salary Remaining : $2,500
William Trudeau $10,000 (8)
Salary Remaining : $2,500
Chase Perry $10,000 (10)
Salary Remaining : $2,500
Chase Clark $10,000 (8)
Salary Remaining : $2,500
Vyacheslav Peksa $10,000 (9)
Salary Remaining : $2,500
Total Farm Players35
Salary Commitment
Year 24 : $1,870,000
Year 25 : $690,000
Year 26 : $180,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $1,870,000
Year 25 : $690,000
Year 26 : $180,000
Year 27 : $100,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $103 - 7,743 - 96.78%
Level 2: 4000 - $60 - 3,972 - 99.31%
Level 3: 5000 - $42 - 4,742 - 94.84%
Level 4: 2000 - $32 - 1,868 - 93.38%
Luxury : 1000 - $208 - 975 - 97.53%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left9
Average Attendance - %19,300 - 96.50%
Average Income per Game$1,541,846
Year to Date Revenue$49,339,076

Expense

Pro Players Total Salaries$75,700,000
Farm Players Total Salaries$1,420,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,993,750
Farm Year To Date Expenses$1,022,504
Pro Salary Cap To Date$55,533,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,876,615
Pro Remaining Season Days40
Pro Expenses Per Days$473,750
Pro Estimated Expenses$18,950,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,875
Farm Estimated Expenses$355,000
Estimated Season Expenses$19,305,000
Estimated Season Salary Cap$73,983,750
Estimate Under Maximum Salary Cap of $74,000,000$16,250
Estimate Over Minimum Salary Cap of $44,000,000 $29,983,750
Current Bank Account$8,741,838
Projected Bank Account$3,313,453

Pro Players Salaries

Elias Pettersson $6,600,000 (3)
-Salary Remaining : $1,650,000
Alex Tuch $6,200,000 (5)
-Salary Remaining : $1,550,000
Chandler Stephenson $5,100,000 (2)
-Salary Remaining : $1,275,000
Mattias Ekholm $4,500,000 (1)
-Salary Remaining : $1,125,000
Vladislav Gavrikov $4,400,000 (3)
-Salary Remaining : $1,100,000
Lawson Crouse $4,000,000 (1)
-Salary Remaining : $1,000,000
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $1,000,000
Dakota Joshua $3,800,000 (3)
-Salary Remaining : $950,000
Ilya Samsonov $3,800,000 (1)
-Salary Remaining : $950,000
Tyson Barrie $3,600,000 (2)
-Salary Remaining : $900,000
Jake McCabe $3,500,000 (2)
-Salary Remaining : $875,000
Morgan Frost $3,100,000 (1)
-Salary Remaining : $775,000
Marc-Andre Fleury $3,000,000 (1)
-Salary Remaining : $750,000
Nicholas Paul $3,000,000 (4)
-Salary Remaining : $750,000
Torey Krug $2,700,000 (2)
-Salary Remaining : $675,000
Mason Marchment $2,700,000 (2)
-Salary Remaining : $675,000
T.J. Oshie $2,500,000 (3)
-Salary Remaining : $625,000
Olli Maatta $2,400,000 (1)
-Salary Remaining : $600,000
Kyle Okposo $2,000,000 (1)
-Salary Remaining : $500,000
Zach Bogosian $1,600,000 (3)
-Salary Remaining : $400,000
Stefan Noesen $1,300,000 (2)
-Salary Remaining : $325,000
Chris Tierney (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Nicolas Aube-Kubel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $200,000
Total Pro Players23
Salary Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Average Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Cap with 1 Way Contract
Year 24 : $73,800,000
Year 25 : $47,000,000
Year 26 : $28,100,000
Year 27 : $9,200,000

Farm Players Salaries

Nikolai Knyzhov $120,000 (2)
Salary Remaining : $30,000
Joel Hanley $120,000 (2)
Salary Remaining : $30,000
Louis Domingue $110,000 (2)
Salary Remaining : $27,500
Nils Aman $110,000 (1)
Salary Remaining : $27,500
Uvis Balinskis $100,000 (1)
Salary Remaining : $25,000
Simon Edvinsson $100,000 (2)
Salary Remaining : $25,000
Max Lajoie $100,000 (1)
Salary Remaining : $25,000
Lucas Carlsson $90,000 (1)
Salary Remaining : $22,500
Matt Donovan $90,000 (2)
Salary Remaining : $22,500
Grigori Denisenko $80,000 (1)
Salary Remaining : $20,000
Jonah Gadjovich $80,000 (1)
Salary Remaining : $20,000
Mattias Norlinder $70,000 (2)
Salary Remaining : $17,500
Artem Anisimov $70,000 (1)
Salary Remaining : $17,500
Ville Koivunen $40,000 (1)
Salary Remaining : $10,000
Alexander Campbell $10,000 (10)
Salary Remaining : $2,500
Yegor Sidorov $10,000 (10)
Salary Remaining : $2,500
Ivan Zhigalov $10,000 (8)
Salary Remaining : $2,500
Ondrej Becher $10,000 (10)
Salary Remaining : $2,500
Jan Bednar $10,000 (7)
Salary Remaining : $2,500
Aydar Suniev $10,000 (10)
Salary Remaining : $2,500
Jake Chiasson $10,000 (10)
Salary Remaining : $2,500
Ryan Suzuki $10,000 (6)
Salary Remaining : $2,500
Alex Green $10,000 (6)
Salary Remaining : $2,500
Paul Ludwinski $10,000 (10)
Salary Remaining : $2,500
Joakim Kemell $10,000 (9)
Salary Remaining : $2,500
Mike Robinson $10,000 (4)
Salary Remaining : $2,500
Daniel Torgersson $10,000 (8)
Salary Remaining : $2,500
Gleb Trikozov $10,000 (10)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 24 : $1,420,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,420,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $103 - 7,666 - 95.82%
Level 2: 4000 - $61 - 3,912 - 97.79%
Level 3: 5000 - $42 - 4,723 - 94.46%
Level 4: 2000 - $23 - 2,000 - 100.00%
Luxury : 1000 - $206 - 999 - 99.91%
Total Capacity :20000
Team Popularity : 116.00%

Income

Home Games Left7
Average Attendance - %19,300 - 96.50%
Average Income per Game$1,517,477
Year to Date Revenue$51,594,207

Expense

Pro Players Total Salaries$52,000,000
Farm Players Total Salaries$1,960,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$38,072,500
Farm Year To Date Expenses$1,405,992
Pro Salary Cap To Date$35,975,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,622,337
Pro Remaining Season Days40
Pro Expenses Per Days$325,625
Pro Estimated Expenses$13,025,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,250
Farm Estimated Expenses$490,000
Estimated Season Expenses$13,515,000
Estimated Season Salary Cap$50,875,625
Estimate Under Maximum Salary Cap of $74,000,000$23,124,375
Estimate Over Minimum Salary Cap of $44,000,000 $6,875,625
Current Bank Account$52,374,446
Projected Bank Account$49,481,783

Pro Players Salaries

Connor McDavid $9,200,000 (1)
-Salary Remaining : $2,300,000
Leon Draisaitl $9,100,000 (5)
-Salary Remaining : $2,275,000
Seth Jones $5,300,000 (4)
-Salary Remaining : $1,325,000
Josh Anderson $3,000,000 (1)
-Salary Remaining : $750,000
Oskar Sundqvist $3,000,000 (1)
-Salary Remaining : $750,000
Pyotr Kochetkov $2,300,000 (1)
-Salary Remaining : $575,000
Tyler Motte $1,800,000 (2)
-Salary Remaining : $450,000
Travis Dermott $1,700,000 (1)
-Salary Remaining : $425,000
Juuso Valimaki $1,600,000 (1)
-Salary Remaining : $400,000
Martin Jones $1,500,000 (1)
-Salary Remaining : $375,000
Kirill Marchenko $1,300,000 (1)
-Salary Remaining : $325,000
David Perron $1,100,000 (3)
-Salary Remaining : $275,000
Cal Clutterbuck $900,000 (2)
-Salary Remaining : $225,000
Erik Gustafsson $900,000 (2)
-Salary Remaining : $225,000
Justin Schultz $900,000 (2)
-Salary Remaining : $225,000
Tyler Johnson $800,000 (2)
-Salary Remaining : $200,000
Jeff Carter $800,000 (2)
-Salary Remaining : $200,000
Sean Kuraly $800,000 (2)
-Salary Remaining : $200,000
Travis Boyd $800,000 (2)
-Salary Remaining : $200,000
Evgenii Dadonov $800,000 (1)
-Salary Remaining : $200,000
Jack Johnson $800,000 (2)
-Salary Remaining : $200,000
A.J. Greer (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Jimmy Vesey (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $150,000
Alex Goligoski (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $150,000
Mark Jankowski (1 Way Contract) $600,000 (2)
-Salary Remaining : $150,000
Brendan Smith (1 Way Contract) $600,000 (1)
-Salary Remaining : $150,000
Jonny Brodzinski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $125,000
Total Pro Players27
Salary Commitment
Year 24 : $52,000,000
Year 25 : $25,200,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $52,000,000
Year 25 : $25,200,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $49,600,000
Year 25 : $24,600,000
Year 26 : $15,500,000
Year 27 : $14,400,000

Farm Players Salaries

Sam Malinski $140,000 (1)
Salary Remaining : $35,000
Spencer Martin $100,000 (1)
Salary Remaining : $25,000
Caleb Jones $100,000 (1)
Salary Remaining : $25,000
Justin Barron $90,000 (1)
Salary Remaining : $22,500
MacKenzie Entwistle $90,000 (1)
Salary Remaining : $22,500
Max Willman $90,000 (1)
Salary Remaining : $22,500
Matthew Kessel $90,000 (1)
Salary Remaining : $22,500
Fredrik Karlstrom $80,000 (1)
Salary Remaining : $20,000
Mitchell Stephens $80,000 (1)
Salary Remaining : $20,000
Jan Jenik $70,000 (1)
Salary Remaining : $17,500
Olle Lycksell $70,000 (1)
Salary Remaining : $17,500
Jasper Weatherby $70,000 (1)
Salary Remaining : $17,500
Joe Hicketts $70,000 (2)
Salary Remaining : $17,500
Casey Fitzgerald $70,000 (1)
Salary Remaining : $17,500
Lassi Thomson $70,000 (1)
Salary Remaining : $17,500
Liam Foudy $70,000 (1)
Salary Remaining : $17,500
Mikael Pyyhtia $70,000 (2)
Salary Remaining : $17,500
Taro Hirose $60,000 (2)
Salary Remaining : $15,000
Dakota Mermis $60,000 (2)
Salary Remaining : $15,000
Cole Schwindt $50,000 (2)
Salary Remaining : $12,500
Craig Smith $50,000 (1)
Salary Remaining : $12,500
Ryan Reaves $50,000 (1)
Salary Remaining : $12,500
Dominik Shine $40,000 (1)
Salary Remaining : $10,000
Oliver Kapanen $40,000 (1)
Salary Remaining : $10,000
Dennis Hildeby $40,000 (1)
Salary Remaining : $10,000
Denton Mateychuk $40,000 (1)
Salary Remaining : $10,000
Will Smith $40,000 (1)
Salary Remaining : $10,000
Oskar Olausson $10,000 (8)
Salary Remaining : $2,500
Hunter Jones $10,000 (6)
Salary Remaining : $2,500
Cross Hanas $10,000 (8)
Salary Remaining : $2,500
Alex Peters $10,000 (9)
Salary Remaining : $2,500
Simon Lundmark $10,000 (9)
Salary Remaining : $2,500
Brett Davis $10,000 (9)
Salary Remaining : $2,500
Adam Gajan $10,000 (10)
Salary Remaining : $2,500
Total Farm Players34
Salary Commitment
Year 24 : $1,960,000
Year 25 : $380,000
Year 26 : $70,000
Year 27 : $70,000
Salary Average Commitment
Year 24 : $1,930,000
Year 25 : $380,000
Year 26 : $70,000
Year 27 : $70,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8000 - $101 - 8,000 - 100.00%
Level 2: 4000 - $61 - 4,000 - 100.00%
Level 3: 5000 - $41 - 4,999 - 99.99%
Level 4: 2000 - $32 - 1,943 - 97.13%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 126.00%

Income

Home Games Left9
Average Attendance - %19,942 - 99.71%
Average Income per Game$1,561,196
Year to Date Revenue$49,958,262

Expense

Pro Players Total Salaries$73,400,000
Farm Players Total Salaries$1,460,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$55,494,375
Farm Year To Date Expenses$1,019,936
Pro Salary Cap To Date$53,931,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,050,761
Pro Remaining Season Days40
Pro Expenses Per Days$459,375
Pro Estimated Expenses$18,375,000
Farm Remaining Season Days40
Farm Expenses Per Days$9,125
Farm Estimated Expenses$365,000
Estimated Season Expenses$18,740,000
Estimated Season Salary Cap$72,931,875
Estimate Under Maximum Salary Cap of $74,000,000$1,068,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,931,875
Current Bank Account$3,742,943
Projected Bank Account($946,296)

Pro Players Salaries

Mika Zibanejad $7,400,000 (1)
-Salary Remaining : $1,850,000
Andrei Vasilevskiy $6,700,000 (3)
-Salary Remaining : $1,675,000
J.T. Miller $5,700,000 (2)
-Salary Remaining : $1,425,000
Claude Giroux $5,300,000 (3)
-Salary Remaining : $1,325,000
Rasmus Andersson $5,200,000 (1)
-Salary Remaining : $1,300,000
Mathew Dumba $4,500,000 (1)
-Salary Remaining : $1,125,000
Erik Karlsson $4,300,000 (1)
-Salary Remaining : $1,075,000
Jordan Staal $4,000,000 (1)
-Salary Remaining : $1,000,000
Brandon Saad $3,700,000 (1)
-Salary Remaining : $925,000
Michael Rasmussen $3,200,000 (3)
-Salary Remaining : $800,000
Timo Meier $3,000,000 (1)
-Salary Remaining : $750,000
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $575,000
Mikael Granlund $2,200,000 (1)
-Salary Remaining : $550,000
Semyon Varlamov $2,200,000 (1)
-Salary Remaining : $550,000
Erik Gudbranson $2,000,000 (2)
-Salary Remaining : $500,000
Jonathan Drouin $2,000,000 (3)
-Salary Remaining : $500,000
Noah Juulsen $1,800,000 (1)
-Salary Remaining : $450,000
Justin Danforth $1,700,000 (1)
-Salary Remaining : $425,000
Jordan Martinook $1,500,000 (2)
-Salary Remaining : $375,000
Nick Cousins (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Matt Benning (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Marc-Edouard Vlasic $1,100,000 (1)
-Salary Remaining : $275,000
Andreas Englund (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $250,000
Axel Rindell (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
Total Pro Players24
Salary Commitment
Year 24 : $73,400,000
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $73,400,000
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $72,000,000
Year 25 : $27,400,000
Year 26 : $17,200,000
Year 27 : $0

Farm Players Salaries

Dillon Dube $120,000 (2)
Salary Remaining : $30,000
Robert Hagg $120,000 (2)
Salary Remaining : $30,000
Steven Lorentz $120,000 (2)
Salary Remaining : $30,000
Adam Ruzicka $120,000 (2)
Salary Remaining : $30,000
Dryden Hunt $100,000 (2)
Salary Remaining : $25,000
Garret Sparks $90,000 (1)
Salary Remaining : $22,500
Ilya Solovyov $90,000 (1)
Salary Remaining : $22,500
Max McCormick $80,000 (2)
Salary Remaining : $20,000
Chris Terry $80,000 (2)
Salary Remaining : $20,000
Justin Dowling $80,000 (1)
Salary Remaining : $20,000
Kyle Criscuolo $70,000 (2)
Salary Remaining : $17,500
Brandon Biro $60,000 (1)
Salary Remaining : $15,000
Michael Houser $60,000 (1)
Salary Remaining : $15,000
Anthony Angello $50,000 (2)
Salary Remaining : $12,500
Cole Schneider $50,000 (2)
Salary Remaining : $12,500
Georgii Merkulov $40,000 (1)
Salary Remaining : $10,000
Matt Filipe $10,000 (8)
Salary Remaining : $2,500
Mikko Kokkonen $10,000 (8)
Salary Remaining : $2,500
Nathan Legare $10,000 (7)
Salary Remaining : $2,500
Keaton Thompson $10,000 (4)
Salary Remaining : $2,500
Brendan Warren $10,000 (8)
Salary Remaining : $2,500
Benton Maass $10,000 (8)
Salary Remaining : $2,500
Denis Smirnov $10,000 (8)
Salary Remaining : $2,500
Fedor Gordeev $10,000 (6)
Salary Remaining : $2,500
Kevin Wall $10,000 (9)
Salary Remaining : $2,500
Drew Commesso $10,000 (6)
Salary Remaining : $2,500
Matthew Strome $10,000 (5)
Salary Remaining : $2,500
Logan Neaton $10,000 (5)
Salary Remaining : $2,500
Brian Pinho $10,000 (6)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 24 : $1,460,000
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,460,000
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 8000 - $100 - 7,960 - 99.50%
Level 2: 4000 - $60 - 3,984 - 99.61%
Level 3: 5000 - $35 - 4,998 - 99.96%
Level 4: 2000 - $30 - 2,000 - 100.00%
Luxury : 1000 - $210 - 886 - 88.57%
Total Capacity :20000
Team Popularity : 116.00%

Income

Home Games Left13
Average Attendance - %19,828 - 99.14%
Average Income per Game$1,499,652
Year to Date Revenue$41,990,252

Expense

Pro Players Total Salaries$54,200,000
Farm Players Total Salaries$2,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,300,000
Pro Year To Date Expenses$40,798,125
Farm Year To Date Expenses$1,755,241
Pro Salary Cap To Date$39,148,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,495,474
Pro Remaining Season Days40
Pro Expenses Per Days$339,375
Pro Estimated Expenses$13,575,000
Farm Remaining Season Days40
Farm Expenses Per Days$14,688
Farm Estimated Expenses$587,520
Estimated Season Expenses$14,162,520
Estimated Season Salary Cap$59,473,125
Estimate Under Maximum Salary Cap of $74,000,000$14,526,875
Estimate Over Minimum Salary Cap of $44,000,000 $15,473,125
Current Bank Account$30,952,331
Projected Bank Account$36,285,285

Pro Players Salaries

Brock Boeser $4,300,000 (1)
-Salary Remaining : $1,075,000
Artem Zub $3,800,000 (3)
-Salary Remaining : $950,000
Anthony Mantha $3,700,000 (2)
-Salary Remaining : $925,000
Nick Bjugstad $3,200,000 (2)
-Salary Remaining : $800,000
Brian Dumoulin $3,200,000 (1)
-Salary Remaining : $800,000
Erik Haula $3,100,000 (1)
-Salary Remaining : $775,000
Jonathan Quick $2,700,000 (1)
-Salary Remaining : $675,000
Joonas Korpisalo $2,700,000 (2)
-Salary Remaining : $675,000
Marcus Johansson $2,600,000 (1)
-Salary Remaining : $650,000
Jason Zucker $2,200,000 (3)
-Salary Remaining : $550,000
Colin Miller $2,200,000 (2)
-Salary Remaining : $550,000
Will Borgen $2,100,000 (1)
-Salary Remaining : $525,000
Jamie Drysdale $2,000,000 (3)
-Salary Remaining : $500,000
Lucas Raymond $1,800,000 (1)
-Salary Remaining : $450,000
Joe Veleno $1,800,000 (3)
-Salary Remaining : $450,000
Kailer Yamamoto $1,600,000 (1)
-Salary Remaining : $400,000
Ryan Johansen $1,500,000 (3)
-Salary Remaining : $375,000
Parker Kelly $1,500,000 (1)
-Salary Remaining : $375,000
Troy Stecher $1,400,000 (2)
-Salary Remaining : $350,000
Valtteri Puustinen $1,200,000 (2)
-Salary Remaining : $300,000
Lukas Dostal $1,200,000 (1)
-Salary Remaining : $300,000
Jaden Schwartz $1,200,000 (3)
-Salary Remaining : $300,000
Philippe Myers (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
J.J. Peterka $1,100,000 (2)
-Salary Remaining : $275,000
Milan Lucic (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,000
Total Pro Players25
Salary Commitment
Year 24 : $54,200,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $54,200,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $52,100,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0

Farm Players Salaries

Zach Benson $140,000 (3)
Salary Remaining : $35,000
Michael Hutchinson $120,000 (2)
Salary Remaining : $30,000
Brendan Lemieux $120,000 (2)
Salary Remaining : $30,000
Austin Poganski $120,000 (2)
Salary Remaining : $30,000
Will Butcher $120,000 (1)
Salary Remaining : $30,000
Steven Santini $120,000 (1)
Salary Remaining : $30,000
Dillon Heatherington $120,000 (1)
Salary Remaining : $30,000
Ryan Dzingel $120,000 (2)
Salary Remaining : $30,000
John Hayden $120,000 (1)
Salary Remaining : $30,000
Dustin Tokarski $110,000 (1)
Salary Remaining : $27,500
Kent Johnson $100,000 (1)
Salary Remaining : $25,000
Zac Dalpe $90,000 (2)
Salary Remaining : $22,500
Scott Sabourin $90,000 (2)
Salary Remaining : $22,500
Samuel Bolduc $90,000 (1)
Salary Remaining : $22,500
Jake Lucchini $80,000 (1)
Salary Remaining : $20,000
Egor Afanasyev $80,000 (1)
Salary Remaining : $20,000
Thomas Bordeleau $80,000 (2)
Salary Remaining : $20,000
Jiri Smejkal $80,000 (1)
Salary Remaining : $20,000
Joel L'Esperance $70,000 (1)
Salary Remaining : $17,500
Spencer Knight $70,000 (1)
Salary Remaining : $17,500
Landon Slaggert $70,000 (2)
Salary Remaining : $17,500
Ville Heinola $60,000 (1)
Salary Remaining : $15,000
Matthew Peca $50,000 (1)
Salary Remaining : $12,500
Nicolas Beaudin $50,000 (2)
Salary Remaining : $12,500
Lukas Dragicevic $10,000 (10)
Salary Remaining : $2,500
Luca Del Bel Belluz $10,000 (10)
Salary Remaining : $2,500
Brad Lambert $10,000 (9)
Salary Remaining : $2,500
Sasha Pastujov $10,000 (10)
Salary Remaining : $2,500
Ryan McGregor $10,000 (7)
Salary Remaining : $2,500
Jack Peart $10,000 (10)
Salary Remaining : $2,500
Thomas Milic $10,000 (10)
Salary Remaining : $2,500
Daniil Chayka $10,000 (8)
Salary Remaining : $2,500
Total Farm Players32
Salary Commitment
Year 24 : $2,350,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $2,350,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $104 - 7,898 - 98.73%
Level 2: 4000 - $62 - 3,942 - 98.56%
Level 3: 5000 - $42 - 4,882 - 97.64%
Level 4: 2000 - $32 - 1,992 - 99.62%
Luxury : 1000 - $213 - 966 - 96.65%
Total Capacity :20000
Team Popularity : 133.00%

Income

Home Games Left11
Average Attendance - %19,682 - 98.41%
Average Income per Game$1,558,574
Year to Date Revenue$46,757,232

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$1,590,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$54,557,500
Farm Year To Date Expenses$1,171,475
Pro Salary Cap To Date$52,757,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,144,318
Pro Remaining Season Days40
Pro Expenses Per Days$453,750
Pro Estimated Expenses$18,150,000
Farm Remaining Season Days40
Farm Expenses Per Days$9,938
Farm Estimated Expenses$397,520
Estimated Season Expenses$18,547,520
Estimated Season Salary Cap$71,282,500
Estimate Under Maximum Salary Cap of $74,000,000$2,717,500
Estimate Over Minimum Salary Cap of $44,000,000 $27,282,500
Current Bank Account$8,350,068
Projected Bank Account$6,946,866

Pro Players Salaries

Nazem Kadri $9,000,000 (1)
-Salary Remaining : $2,250,000
Elias Lindholm $6,200,000 (4)
-Salary Remaining : $1,550,000
Tage Thompson $5,600,000 (1)
-Salary Remaining : $1,400,000
Jeff Petry $4,900,000 (2)
-Salary Remaining : $1,225,000
Troy Terry $4,300,000 (1)
-Salary Remaining : $1,075,000
Sergei Bobrovsky $4,200,000 (3)
-Salary Remaining : $1,050,000
Ryan McDonagh $4,200,000 (1)
-Salary Remaining : $1,050,000
Derek Forbort $4,000,000 (2)
-Salary Remaining : $1,000,000
Jordan Greenway $3,500,000 (1)
-Salary Remaining : $875,000
Andrew Mangiapane $3,400,000 (5)
-Salary Remaining : $850,000
Michael Bunting $3,200,000 (2)
-Salary Remaining : $800,000
Alex Kerfoot $3,000,000 (1)
-Salary Remaining : $750,000
John Marino $3,000,000 (1)
-Salary Remaining : $750,000
Mikael Backlund $2,600,000 (3)
-Salary Remaining : $650,000
Radek Faksa $1,800,000 (1)
-Salary Remaining : $450,000
Mackenzie Blackwood $1,600,000 (1)
-Salary Remaining : $400,000
Jarred Tinordi $1,600,000 (2)
-Salary Remaining : $400,000
Mark Giordano $1,500,000 (3)
-Salary Remaining : $375,000
Sonny Milano $1,500,000 (3)
-Salary Remaining : $375,000
Josh Mahura (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Michael Amadio (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Connor McMichael $1,000,000 (1)
-Salary Remaining : $250,000
Total Pro Players22
Salary Commitment
Year 24 : $72,500,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $72,500,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $70,100,000
Year 25 : $33,100,000
Year 26 : $19,400,000
Year 27 : $9,600,000

Farm Players Salaries

Brad Malone $120,000 (1)
Salary Remaining : $30,000
Peyton Krebs $100,000 (1)
Salary Remaining : $25,000
Nick Blankenburg $90,000 (1)
Salary Remaining : $22,500
Ethan Bear $90,000 (1)
Salary Remaining : $22,500
Jake Christiansen $90,000 (1)
Salary Remaining : $22,500
Josh Dunne $90,000 (1)
Salary Remaining : $22,500
Jansen Harkins $80,000 (1)
Salary Remaining : $20,000
Hunter McKown $80,000 (2)
Salary Remaining : $20,000
Mackie Samoskevich $80,000 (3)
Salary Remaining : $20,000
Colin White $80,000 (1)
Salary Remaining : $20,000
Marcus Bjork $70,000 (1)
Salary Remaining : $17,500
Kaedan Korczak $70,000 (1)
Salary Remaining : $17,500
Dysin Mayo $70,000 (2)
Salary Remaining : $17,500
Jet Greaves $70,000 (1)
Salary Remaining : $17,500
Brandon Gignac $70,000 (1)
Salary Remaining : $17,500
Billy Sweezey $60,000 (2)
Salary Remaining : $15,000
Hugh McGing $60,000 (1)
Salary Remaining : $15,000
Tim Gettinger $50,000 (2)
Salary Remaining : $12,500
Wade Allison $50,000 (1)
Salary Remaining : $12,500
Mavrik Bourque $40,000 (1)
Salary Remaining : $10,000
Ethan Del Mastro $10,000 (1)
Salary Remaining : $2,500
Sam Colangelo $10,000 (1)
Salary Remaining : $2,500
Hunter Skinner $10,000 (7)
Salary Remaining : $2,500
Ryan Tverberg $10,000 (9)
Salary Remaining : $2,500
Justin Sourdif $10,000 (8)
Salary Remaining : $2,500
Tyler Tullio $10,000 (9)
Salary Remaining : $2,500
Garrett Metcalf $10,000 (2)
Salary Remaining : $2,500
Remi Poirier $10,000 (9)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 24 : $1,590,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,590,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 8000 - $102 - 7,983 - 99.78%
Level 2: 4000 - $61 - 3,732 - 93.30%
Level 3: 5000 - $41 - 4,976 - 99.53%
Level 4: 2000 - $31 - 1,997 - 99.84%
Luxury : 1000 - $210 - 900 - 89.98%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left9
Average Attendance - %19,588 - 97.94%
Average Income per Game$1,543,604
Year to Date Revenue$49,395,328

Expense

Pro Players Total Salaries$71,600,000
Farm Players Total Salaries$1,630,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,625,000
Pro Year To Date Expenses$53,920,625
Farm Year To Date Expenses$1,515,392
Pro Salary Cap To Date$52,638,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,892,436
Pro Remaining Season Days40
Pro Expenses Per Days$448,125
Pro Estimated Expenses$17,925,000
Farm Remaining Season Days40
Farm Expenses Per Days$10,188
Farm Estimated Expenses$407,520
Estimated Season Expenses$18,332,520
Estimated Season Salary Cap$73,863,125
Estimate Under Maximum Salary Cap of $74,000,000$136,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,863,125
Current Bank Account$8,598,118
Projected Bank Account$4,158,034

Pro Players Salaries

Nathan MacKinnon $8,300,000 (3)
-Salary Remaining : $2,075,000
Sam Reinhart $7,400,000 (4)
-Salary Remaining : $1,850,000
Josh Morrissey $6,000,000 (2)
-Salary Remaining : $1,500,000
Nikolaj Ehlers $5,000,000 (4)
-Salary Remaining : $1,250,000
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $1,250,000
Victor Olofsson $4,500,000 (1)
-Salary Remaining : $1,125,000
Max Pacioretty $4,400,000 (3)
-Salary Remaining : $1,100,000
Brett Pesce $4,300,000 (2)
-Salary Remaining : $1,075,000
Martin Fehervary $3,600,000 (2)
-Salary Remaining : $900,000
Elvis Merzlikins $3,400,000 (3)
-Salary Remaining : $850,000
Ivan Barbashev $3,300,000 (3)
-Salary Remaining : $825,000
Andrei Kuzmenko $3,000,000 (3)
-Salary Remaining : $750,000
Logan Thompson $2,700,000 (1)
-Salary Remaining : $675,000
Brandon Montour $2,700,000 (1)
-Salary Remaining : $675,000
Urho Vaakanainen $1,600,000 (1)
-Salary Remaining : $400,000
Austin Watson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Luke Glendening (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Tony DeAngelo $1,100,000 (3)
-Salary Remaining : $275,000
Cole Perfetti $1,000,000 (1)
-Salary Remaining : $250,000
Aliaksei Protas $900,000 (1)
-Salary Remaining : $225,000
Justin Holl $500,000 (3)
-Salary Remaining : $125,000
Barclay Goodrow $500,000 (3)
-Salary Remaining : $125,000
Total Pro Players22
Salary Commitment
Year 24 : $71,600,000
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000
Salary Average Commitment
Year 24 : $71,600,000
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000
Salary Cap with 1 Way Contract
Year 24 : $70,400,000
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000

Farm Players Salaries

Liam O'Brien $120,000 (2)
Salary Remaining : $30,000
Calle Rosen $120,000 (2)
Salary Remaining : $30,000
Derrick Pouliot $120,000 (2)
Salary Remaining : $30,000
Ross Johnston $120,000 (2)
Salary Remaining : $30,000
Alexander Petrovic $120,000 (2)
Salary Remaining : $30,000
Michael Sgarbossa $120,000 (2)
Salary Remaining : $30,000
Vinnie Hinostroza $120,000 (2)
Salary Remaining : $30,000
Cole Bardreau $80,000 (1)
Salary Remaining : $20,000
Robbie Russo $80,000 (1)
Salary Remaining : $20,000
Tyler Kleven $80,000 (2)
Salary Remaining : $20,000
Steven Kampfer $80,000 (1)
Salary Remaining : $20,000
Hunter Shepard $80,000 (2)
Salary Remaining : $20,000
Joe Snively $70,000 (2)
Salary Remaining : $17,500
Adam Beckman $60,000 (1)
Salary Remaining : $15,000
Libor Hajek $50,000 (1)
Salary Remaining : $12,500
Clay Stevenson $40,000 (1)
Salary Remaining : $10,000
Danila Klimovich $10,000 (7)
Salary Remaining : $2,500
Vladimir Nikitin $10,000 (10)
Salary Remaining : $2,500
Antoine Keller $10,000 (10)
Salary Remaining : $2,500
Aatu Jamsen $10,000 (10)
Salary Remaining : $2,500
Ryan O'Rourke $10,000 (6)
Salary Remaining : $2,500
Nate Clurman $10,000 (7)
Salary Remaining : $2,500
Yan Kuznetsov $10,000 (7)
Salary Remaining : $2,500
Noah Chadwick $10,000 (10)
Salary Remaining : $2,500
Quinn Schmiemann $10,000 (8)
Salary Remaining : $2,500
Dillon Hamaliuk $10,000 (7)
Salary Remaining : $2,500
Connor Levis $10,000 (10)
Salary Remaining : $2,500
Riley Kidney $10,000 (9)
Salary Remaining : $2,500
Ethen Frank $10,000 (1)
Salary Remaining : $2,500
Chase Lang $10,000 (2)
Salary Remaining : $2,500
Jacob Perreault $10,000 (7)
Salary Remaining : $2,500
Maxim Cajkovic $10,000 (8)
Salary Remaining : $2,500
Colten Ellis $10,000 (6)
Salary Remaining : $2,500
Total Farm Players33
Salary Commitment
Year 24 : $1,630,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,630,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $107 - 7,540 - 94.24%
Level 2: 4000 - $66 - 3,752 - 93.80%
Level 3: 5000 - $46 - 4,634 - 92.68%
Level 4: 2000 - $34 - 1,849 - 92.44%
Luxury : 1000 - $212 - 989 - 98.86%
Total Capacity :20000
Team Popularity : 129.00%

Income

Home Games Left12
Average Attendance - %18,763 - 93.81%
Average Income per Game$1,556,341
Year to Date Revenue$45,133,878

Expense

Pro Players Total Salaries$75,300,000
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$54,279,375
Farm Year To Date Expenses$1,049,448
Pro Salary Cap To Date$54,204,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,676,087
Pro Remaining Season Days40
Pro Expenses Per Days$471,250
Pro Estimated Expenses$18,850,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,938
Farm Estimated Expenses$357,520
Estimated Season Expenses$19,207,520
Estimated Season Salary Cap$73,029,375
Estimate Under Maximum Salary Cap of $74,000,000$970,625
Estimate Over Minimum Salary Cap of $44,000,000 $29,029,375
Current Bank Account$43,833,857
Projected Bank Account$43,302,424

Pro Players Salaries

Kyle Connor $6,900,000 (5)
-Salary Remaining : $1,725,000
Robert Thomas $6,500,000 (2)
-Salary Remaining : $1,625,000
Adam Fox $6,000,000 (1)
-Salary Remaining : $1,500,000
Nick Suzuki $6,000,000 (1)
-Salary Remaining : $1,500,000
Juuse Saros $5,600,000 (4)
-Salary Remaining : $1,400,000
Rasmus Dahlin $4,900,000 (2)
-Salary Remaining : $1,225,000
David Pastrnak $4,500,000 (3)
-Salary Remaining : $1,125,000
Jesper Bratt $4,200,000 (2)
-Salary Remaining : $1,050,000
Dylan DeMelo $3,900,000 (3)
-Salary Remaining : $975,000
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $875,000
Mattias Samuelsson $3,300,000 (3)
-Salary Remaining : $825,000
Brad Marchand $2,500,000 (3)
-Salary Remaining : $625,000
Jan Rutta $2,500,000 (1)
-Salary Remaining : $625,000
David Kampf $2,300,000 (1)
-Salary Remaining : $575,000
Alex Newhook $2,000,000 (1)
-Salary Remaining : $500,000
Trevor van Riemsdyk $1,800,000 (1)
-Salary Remaining : $450,000
Michael McLeod $1,600,000 (1)
-Salary Remaining : $400,000
Erik Brannstrom $1,600,000 (1)
-Salary Remaining : $400,000
Ryan Poehling $1,500,000 (1)
-Salary Remaining : $375,000
Kevin Stenlund $1,400,000 (3)
-Salary Remaining : $350,000
Mason McTavish $1,400,000 (2)
-Salary Remaining : $350,000
Tomas Nosek $1,400,000 (1)
-Salary Remaining : $350,000
Total Pro Players22
Salary Commitment
Year 24 : $75,300,000
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000
Salary Average Commitment
Year 24 : $75,300,000
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000
Salary Cap with 1 Way Contract
Year 24 : $75,300,000
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000

Farm Players Salaries

Cayden Primeau $120,000 (1)
Salary Remaining : $30,000
Jacob Peterson $110,000 (1)
Salary Remaining : $27,500
Michael Pezzetta $100,000 (1)
Salary Remaining : $25,000
Tobias Bjornfot $90,000 (1)
Salary Remaining : $22,500
Santeri Hatakka $80,000 (1)
Salary Remaining : $20,000
Felix Sandstrom $80,000 (1)
Salary Remaining : $20,000
Erik Kallgren $80,000 (1)
Salary Remaining : $20,000
Otto Koivula $80,000 (1)
Salary Remaining : $20,000
Tyler Tucker $80,000 (1)
Salary Remaining : $20,000
Joona Koppanen $80,000 (1)
Salary Remaining : $20,000
Elmer Soderblom $80,000 (1)
Salary Remaining : $20,000
Roby Jarventie $70,000 (2)
Salary Remaining : $17,500
Akil Thomas $70,000 (1)
Salary Remaining : $17,500
Rourke Chartier $60,000 (1)
Salary Remaining : $15,000
Mackenzie MacEachern $50,000 (2)
Salary Remaining : $12,500
Eetu Makiniemi $50,000 (2)
Salary Remaining : $12,500
Mathias Emilio Pettersen $10,000 (6)
Salary Remaining : $2,500
Nolan Stevens $10,000 (8)
Salary Remaining : $2,500
Logan Cockerill $10,000 (10)
Salary Remaining : $2,500
Cole Fraser $10,000 (5)
Salary Remaining : $2,500
Vadim Zherenko $10,000 (10)
Salary Remaining : $2,500
Philip Kemp $10,000 (10)
Salary Remaining : $2,500
Ben Jones $10,000 (8)
Salary Remaining : $2,500
J.D. Greenway $10,000 (8)
Salary Remaining : $2,500
Michael Callahan $10,000 (8)
Salary Remaining : $2,500
Ronan Seeley $10,000 (10)
Salary Remaining : $2,500
William Villeneuve $10,000 (10)
Salary Remaining : $2,500
Daniil Misyul $10,000 (10)
Salary Remaining : $2,500
Jakub Brabenec $10,000 (10)
Salary Remaining : $2,500
Christian Krygier $10,000 (10)
Salary Remaining : $2,500
Florian Xhekaj $10,000 (10)
Salary Remaining : $2,500
Total Farm Players31
Salary Commitment
Year 24 : $1,430,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,430,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 8,000 - 100.00%
Level 2: 4000 - $62 - 3,879 - 96.98%
Level 3: 5000 - $42 - 4,906 - 98.13%
Level 4: 2000 - $32 - 1,949 - 97.43%
Luxury : 1000 - $204 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left10
Average Attendance - %19,734 - 98.67%
Average Income per Game$1,560,179
Year to Date Revenue$48,365,553

Expense

Pro Players Total Salaries$72,300,000
Farm Players Total Salaries$1,990,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,691,875
Farm Year To Date Expenses$1,453,350
Pro Salary Cap To Date$54,616,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,601,791
Pro Remaining Season Days40
Pro Expenses Per Days$452,500
Pro Estimated Expenses$18,100,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,438
Farm Estimated Expenses$497,520
Estimated Season Expenses$18,597,520
Estimated Season Salary Cap$72,691,875
Estimate Under Maximum Salary Cap of $74,000,000$1,308,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,691,875
Current Bank Account$19,175,362
Projected Bank Account$16,179,633

Pro Players Salaries

Brady Tkachuk $6,900,000 (2)
-Salary Remaining : $1,725,000
Travis Konecny $6,000,000 (3)
-Salary Remaining : $1,500,000
Kevin Fiala $6,000,000 (4)
-Salary Remaining : $1,500,000
Jordan Kyrou $5,800,000 (1)
-Salary Remaining : $1,450,000
Alex Ovechkin $4,600,000 (2)
-Salary Remaining : $1,150,000
Noah Hanifin $4,500,000 (1)
-Salary Remaining : $1,125,000
Noah Dobson $4,400,000 (1)
-Salary Remaining : $1,100,000
Josh Norris $4,400,000 (1)
-Salary Remaining : $1,100,000
Ryan Hartman $3,800,000 (3)
-Salary Remaining : $950,000
Adam Pelech $3,600,000 (2)
-Salary Remaining : $900,000
K'Andre Miller $3,500,000 (1)
-Salary Remaining : $875,000
Alexandar Georgiev $3,000,000 (2)
-Salary Remaining : $750,000
Vince Dunn $2,900,000 (1)
-Salary Remaining : $725,000
Mathieu Joseph $2,700,000 (1)
-Salary Remaining : $675,000
Garnet Hathaway $2,400,000 (2)
-Salary Remaining : $600,000
Adin Hill $2,300,000 (3)
-Salary Remaining : $575,000
Zach Parise $1,800,000 (1)
-Salary Remaining : $450,000
Owen Power $1,400,000 (1)
-Salary Remaining : $350,000
Zemgus Girgensons $1,400,000 (1)
-Salary Remaining : $350,000
Rafael Harvey-Pinard $900,000 (1)
-Salary Remaining : $225,000
Total Pro Players20
Salary Commitment
Year 24 : $72,300,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $72,300,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $72,300,000
Year 25 : $38,600,000
Year 26 : $18,100,000
Year 27 : $6,000,000

Farm Players Salaries

Jacob MacDonald $120,000 (1)
Salary Remaining : $30,000
Egor Zamula $120,000 (1)
Salary Remaining : $30,000
Jordan Oesterle $120,000 (1)
Salary Remaining : $30,000
Colin Blackwell $120,000 (2)
Salary Remaining : $30,000
Kevin Gravel $120,000 (1)
Salary Remaining : $30,000
Daniil Tarasov $100,000 (1)
Salary Remaining : $25,000
Collin Delia $100,000 (2)
Salary Remaining : $25,000
Logan Shaw $100,000 (2)
Salary Remaining : $25,000
James Malatesta $80,000 (3)
Salary Remaining : $20,000
Jesse Ylonen $80,000 (1)
Salary Remaining : $20,000
Sean Farrell $80,000 (1)
Salary Remaining : $20,000
Hayden Hodgson $80,000 (2)
Salary Remaining : $20,000
Jonas Rondbjerg $80,000 (1)
Salary Remaining : $20,000
John Leonard $80,000 (1)
Salary Remaining : $20,000
Jackson Cates $80,000 (1)
Salary Remaining : $20,000
Adam Brooks $70,000 (1)
Salary Remaining : $17,500
Spencer Stastney $70,000 (1)
Salary Remaining : $17,500
Adam Raska $60,000 (1)
Salary Remaining : $15,000
Ben Harpur $50,000 (2)
Salary Remaining : $12,500
Magnus Chrona $50,000 (1)
Salary Remaining : $12,500
Lane Hutson $40,000 (1)
Salary Remaining : $10,000
Victor Mancini $40,000 (1)
Salary Remaining : $10,000
Santtu Kinnunen $10,000 (8)
Salary Remaining : $2,500
Ty Taylor $10,000 (10)
Salary Remaining : $2,500
Matej Pekar $10,000 (7)
Salary Remaining : $2,500
Artemi Kniazev $10,000 (7)
Salary Remaining : $2,500
Mitchell Hoelscher $10,000 (8)
Salary Remaining : $2,500
Rory Kerins $10,000 (9)
Salary Remaining : $2,500
Topi Niemela $10,000 (9)
Salary Remaining : $2,500
Domenick Fensore $10,000 (10)
Salary Remaining : $2,500
Eetu Liukas $10,000 (10)
Salary Remaining : $2,500
Viktor Neuchev $10,000 (10)
Salary Remaining : $2,500
Alex Young $10,000 (10)
Salary Remaining : $2,500
Dylan Peterson $10,000 (10)
Salary Remaining : $2,500
Jack Gorniak $10,000 (10)
Salary Remaining : $2,500
Alexis Gravel $10,000 (5)
Salary Remaining : $2,500
Nikita Pavlychev $10,000 (8)
Salary Remaining : $2,500
Total Farm Players37
Salary Commitment
Year 24 : $1,990,000
Year 25 : $680,000
Year 26 : $230,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,990,000
Year 25 : $680,000
Year 26 : $230,000
Year 27 : $150,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7,130 - 89.13%
Level 2: 4000 - $56 - 3,579 - 89.46%
Level 3: 5000 - $41 - 4,432 - 88.65%
Level 4: 2000 - $29 - 1,772 - 88.60%
Luxury : 1000 - $195 - 888 - 88.75%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %17,801 - 89.00%
Average Income per Game$1,329,827
Year to Date Revenue$41,224,646

Expense

Pro Players Total Salaries$41,700,000
Farm Players Total Salaries$600,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$9,550,000
Pro Year To Date Expenses$33,693,750
Farm Year To Date Expenses$447,750
Pro Salary Cap To Date$32,977,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,298,273
Pro Remaining Season Days40
Pro Expenses Per Days$261,250
Pro Estimated Expenses$10,450,000
Farm Remaining Season Days40
Farm Expenses Per Days$3,750
Farm Estimated Expenses$150,000
Estimated Season Expenses$10,600,000
Estimated Season Salary Cap$52,502,500
Estimate Under Maximum Salary Cap of $74,000,000$21,497,500
Estimate Over Minimum Salary Cap of $44,000,000 $8,502,500
Current Bank Account$54,022,967
Projected Bank Account$56,721,240

Pro Players Salaries

Reilly Smith $5,000,000 (2)
-Salary Remaining : $1,250,000
Alexander Romanov $4,000,000 (3)
-Salary Remaining : $1,000,000
Marcus Pettersson $3,900,000 (2)
-Salary Remaining : $975,000
Andrew Peeke $3,800,000 (1)
-Salary Remaining : $950,000
Nick Jensen $3,600,000 (2)
-Salary Remaining : $900,000
Ryan Graves $2,500,000 (2)
-Salary Remaining : $625,000
Henri Jokiharju $2,000,000 (1)
-Salary Remaining : $500,000
Calvin de Haan $2,000,000 (1)
-Salary Remaining : $500,000
Kasperi Kapanen $2,000,000 (3)
-Salary Remaining : $500,000
Robby Fabbri $1,800,000 (3)
-Salary Remaining : $450,000
Hudson Fasching (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Philipp Grubauer $1,200,000 (2)
-Salary Remaining : $300,000
James Reimer $1,200,000 (2)
-Salary Remaining : $300,000
Jesper Boqvist $1,100,000 (1)
-Salary Remaining : $275,000
Tyson Foerster $1,000,000 (2)
-Salary Remaining : $250,000
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $250,000
Brandon Duhaime (1 Way Contract) $900,000 (1)
-Salary Remaining : $225,000
Austin Czarnik (1 Way Contract) $800,000 (1)
-Salary Remaining : $200,000
Rasmus Kupari $600,000 (1)
-Salary Remaining : $150,000
Matt Irwin (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $150,000
Phillip Di Giuseppe $500,000 (2)
-Salary Remaining : $125,000
Taylor Hall $500,000 (2)
-Salary Remaining : $125,000
Nathan Walker $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players23
Salary Commitment
Year 24 : $41,700,000
Year 25 : $27,700,000
Year 26 : $7,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $41,700,000
Year 25 : $27,700,000
Year 26 : $7,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $39,900,000
Year 25 : $27,700,000
Year 26 : $7,800,000
Year 27 : $0

Farm Players Salaries

Jacob Bryson $120,000 (1)
Salary Remaining : $30,000
Matt Murray $80,000 (2)
Salary Remaining : $20,000
Marian Studenic $70,000 (1)
Salary Remaining : $17,500
Tyce Thompson $70,000 (1)
Salary Remaining : $17,500
Riley Stillman $50,000 (1)
Salary Remaining : $12,500
Jonathan Lekkerimaki $40,000 (1)
Salary Remaining : $10,000
Tyler Bird $10,000 (6)
Salary Remaining : $2,500
Ty Smilanic $10,000 (10)
Salary Remaining : $2,500
Bear Hughes $10,000 (10)
Salary Remaining : $2,500
Conner Roulette $10,000 (10)
Salary Remaining : $2,500
Filip Engaras $10,000 (8)
Salary Remaining : $2,500
Josh Wesley $10,000 (9)
Salary Remaining : $2,500
Graeme Clarke $10,000 (8)
Salary Remaining : $2,500
Dylan Garand $10,000 (7)
Salary Remaining : $2,500
Jack Dugan $10,000 (8)
Salary Remaining : $2,500
Fedor Svechkov $10,000 (9)
Salary Remaining : $2,500
Leo Loof $10,000 (9)
Salary Remaining : $2,500
Maksymilian Szuber $10,000 (9)
Salary Remaining : $2,500
Konnor Smith $10,000 (10)
Salary Remaining : $2,500
Skyler Brind'Amour $10,000 (10)
Salary Remaining : $2,500
Gage Alexander $10,000 (8)
Salary Remaining : $2,500
Sebastian Cossa $10,000 (8)
Salary Remaining : $2,500
Brent Pedersen $10,000 (9)
Salary Remaining : $2,500
Total Farm Players23
Salary Commitment
Year 24 : $600,000
Year 25 : $250,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $600,000
Year 25 : $250,000
Year 26 : $170,000
Year 27 : $170,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $97 - 7,135 - 89.19%
Level 2: 4000 - $54 - 3,602 - 90.06%
Level 3: 5000 - $32 - 4,541 - 90.81%
Level 4: 2000 - $26 - 1,804 - 90.18%
Luxury : 1000 - $202 - 887 - 88.70%
Total Capacity :20000
Team Popularity : 93.00%

Income

Home Games Left12
Average Attendance - %17,969 - 89.84%
Average Income per Game$1,321,138
Year to Date Revenue$38,313,000

Expense

Pro Players Total Salaries$46,400,000
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$8,250,000
Pro Year To Date Expenses$42,218,125
Farm Year To Date Expenses$1,377,505
Pro Salary Cap To Date$42,143,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,853,655
Pro Remaining Season Days40
Pro Expenses Per Days$290,625
Pro Estimated Expenses$11,625,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,500
Farm Estimated Expenses$500,000
Estimated Season Expenses$12,125,000
Estimated Season Salary Cap$61,993,125
Estimate Under Maximum Salary Cap of $74,000,000$12,006,875
Estimate Over Minimum Salary Cap of $44,000,000 $17,993,125
Current Bank Account$8,003,877
Projected Bank Account$11,732,532

Pro Players Salaries

Patrik Laine $8,800,000 (2)
-Salary Remaining : $2,200,000
Pierre-Luc Dubois $5,000,000 (1)
-Salary Remaining : $1,250,000
Damon Severson $4,500,000 (1)
-Salary Remaining : $1,125,000
Blake Wheeler $4,000,000 (1)
-Salary Remaining : $1,000,000
Anthony Duclair $3,800,000 (5)
-Salary Remaining : $950,000
Barrett Hayton $3,800,000 (2)
-Salary Remaining : $950,000
Max Domi $3,000,000 (4)
-Salary Remaining : $750,000
Connor Bedard $2,000,000 (3)
-Salary Remaining : $500,000
Pavel Mintyukov $1,700,000 (3)
-Salary Remaining : $425,000
Jackson LaCombe $1,600,000 (2)
-Salary Remaining : $400,000
Jake Bean $1,400,000 (2)
-Salary Remaining : $350,000
Kevin Lankinen $1,300,000 (2)
-Salary Remaining : $325,000
Kaapo Kahkonen $1,200,000 (2)
-Salary Remaining : $300,000
Scott Perunovich $1,200,000 (1)
-Salary Remaining : $300,000
Pavel Dorofeyev $1,100,000 (1)
-Salary Remaining : $275,000
Simon Holmstrom $900,000 (1)
-Salary Remaining : $225,000
Kyle MacLean $700,000 (1)
-Salary Remaining : $175,000
Nikolai Kovalenko $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players18
Salary Commitment
Year 24 : $46,400,000
Year 25 : $28,600,000
Year 26 : $10,500,000
Year 27 : $6,800,000
Salary Average Commitment
Year 24 : $46,400,000
Year 25 : $28,600,000
Year 26 : $10,500,000
Year 27 : $6,800,000
Salary Cap with 1 Way Contract
Year 24 : $46,400,000
Year 25 : $28,600,000
Year 26 : $10,500,000
Year 27 : $6,800,000

Farm Players Salaries

Alex Stalock $120,000 (2)
Salary Remaining : $30,000
Kevin Korchinski $120,000 (3)
Salary Remaining : $30,000
Trevor Carrick $120,000 (2)
Salary Remaining : $30,000
Ashton Sautner $120,000 (2)
Salary Remaining : $30,000
Dan Renouf $120,000 (2)
Salary Remaining : $30,000
Aaron Ness $120,000 (2)
Salary Remaining : $30,000
Vasily Podkolzin $120,000 (1)
Salary Remaining : $30,000
Mason Geertsen $120,000 (2)
Salary Remaining : $30,000
Louis Crevier $110,000 (2)
Salary Remaining : $27,500
Isaak Phillips $90,000 (1)
Salary Remaining : $22,500
Collin Graf $90,000 (2)
Salary Remaining : $22,500
Cal Foote $90,000 (1)
Salary Remaining : $22,500
Lukas Reichel $90,000 (1)
Salary Remaining : $22,500
Nolan Foote $90,000 (1)
Salary Remaining : $22,500
Angus Crookshank $70,000 (1)
Salary Remaining : $17,500
Ivan Prosvetov $70,000 (1)
Salary Remaining : $17,500
Marc Gatcomb $40,000 (1)
Salary Remaining : $10,000
Olivier Rodrigue $40,000 (1)
Salary Remaining : $10,000
Artyom Levshunov $40,000 (1)
Salary Remaining : $10,000
Frank Nazar $40,000 (1)
Salary Remaining : $10,000
Dylan Wells $10,000 (10)
Salary Remaining : $2,500
Reilly Webb $10,000 (10)
Salary Remaining : $2,500
Liam Arnsby $10,000 (10)
Salary Remaining : $2,500
Jett Luchanko $10,000 (10)
Salary Remaining : $2,500
Erik Portillo $10,000 (6)
Salary Remaining : $2,500
Gavin Hain $10,000 (1)
Salary Remaining : $2,500
Helge Grans $10,000 (7)
Salary Remaining : $2,500
Colton Dach $10,000 (10)
Salary Remaining : $2,500
Will Cranley $10,000 (7)
Salary Remaining : $2,500
Carter Savoie $10,000 (9)
Salary Remaining : $2,500
Gannon Laroque $10,000 (9)
Salary Remaining : $2,500
Simon Johansson $10,000 (9)
Salary Remaining : $2,500
Hunter McDonald $10,000 (10)
Salary Remaining : $2,500
Jack Adams $10,000 (9)
Salary Remaining : $2,500
Nick Campoli $10,000 (9)
Salary Remaining : $2,500
Dmitry Ovchinnikov $10,000 (9)
Salary Remaining : $2,500
Artem Guryev $10,000 (9)
Salary Remaining : $2,500
Blake McLaughlin $10,000 (9)
Salary Remaining : $2,500
Total Farm Players38
Salary Commitment
Year 24 : $2,000,000
Year 25 : $1,210,000
Year 26 : $290,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $2,000,000
Year 25 : $1,210,000
Year 26 : $290,000
Year 27 : $170,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7,986 - 99.83%
Level 2: 4000 - $62 - 3,529 - 88.24%
Level 3: 5000 - $42 - 4,596 - 91.92%
Level 4: 2000 - $32 - 1,725 - 86.23%
Luxury : 1000 - $202 - 996 - 99.64%
Total Capacity :20000
Team Popularity : 111.00%

Income

Home Games Left9
Average Attendance - %18,833 - 94.16%
Average Income per Game$1,527,387
Year to Date Revenue$48,876,380

Expense

Pro Players Total Salaries$74,200,000
Farm Players Total Salaries$2,140,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,871,250
Farm Year To Date Expenses$1,667,639
Pro Salary Cap To Date$53,638,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,746,482
Pro Remaining Season Days40
Pro Expenses Per Days$464,375
Pro Estimated Expenses$18,575,000
Farm Remaining Season Days40
Farm Expenses Per Days$13,375
Farm Estimated Expenses$535,000
Estimated Season Expenses$19,110,000
Estimated Season Salary Cap$72,013,750
Estimate Under Maximum Salary Cap of $74,000,000$1,986,250
Estimate Over Minimum Salary Cap of $44,000,000 $28,013,750
Current Bank Account$6,337,491
Projected Bank Account$973,973

Pro Players Salaries

Mark Scheifele $7,300,000 (1)
-Salary Remaining : $1,825,000
John Tavares $6,600,000 (2)
-Salary Remaining : $1,650,000
Teuvo Teravainen $5,000,000 (2)
-Salary Remaining : $1,250,000
Kris Letang $4,800,000 (3)
-Salary Remaining : $1,200,000
Pavel Zacha $4,500,000 (1)
-Salary Remaining : $1,125,000
Shea Theodore $4,300,000 (3)
-Salary Remaining : $1,075,000
Evan Rodrigues $4,300,000 (3)
-Salary Remaining : $1,075,000
Gabriel Vilardi $4,200,000 (2)
-Salary Remaining : $1,050,000
Ivan Provorov $4,200,000 (1)
-Salary Remaining : $1,050,000
Marcus Foligno $4,200,000 (1)
-Salary Remaining : $1,050,000
Thomas Chabot $3,900,000 (1)
-Salary Remaining : $975,000
Ryan Suter $3,500,000 (1)
-Salary Remaining : $875,000
Drew O'Connor $3,000,000 (2)
-Salary Remaining : $750,000
Rasmus Sandin $2,800,000 (2)
-Salary Remaining : $700,000
Anton Forsberg $2,400,000 (2)
-Salary Remaining : $600,000
Christian Dvorak $2,300,000 (3)
-Salary Remaining : $575,000
Alex Nedeljkovic $1,700,000 (3)
-Salary Remaining : $425,000
Curtis Lazar $1,400,000 (2)
-Salary Remaining : $350,000
Trey Fix-Wolansky $900,000 (1)
-Salary Remaining : $225,000
Radim Zohorna $800,000 (2)
-Salary Remaining : $200,000
Aaron Dell (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Oskar Steen $700,000 (1)
-Salary Remaining : $175,000
Ryan Shea $700,000 (1)
-Salary Remaining : $175,000
Total Pro Players23
Salary Commitment
Year 24 : $74,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $74,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $73,500,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0

Farm Players Salaries

Austin Rueschhoff $200,000 (1)
Salary Remaining : $50,000
Brady Keeper $200,000 (1)
Salary Remaining : $50,000
Brogan Rafferty $200,000 (1)
Salary Remaining : $50,000
Brady Lyle $200,000 (1)
Salary Remaining : $50,000
Bobby Trivigno $200,000 (1)
Salary Remaining : $50,000
Garrett Wilson $120,000 (2)
Salary Remaining : $30,000
Akim Aliu $120,000 (2)
Salary Remaining : $30,000
Brett Sutter $120,000 (2)
Salary Remaining : $30,000
Joseph Gambardella $120,000 (2)
Salary Remaining : $30,000
Kyle Clifford $120,000 (2)
Salary Remaining : $30,000
Mark Pysyk $120,000 (2)
Salary Remaining : $30,000
Stefan Matteau $120,000 (2)
Salary Remaining : $30,000
Rem Pitlick $80,000 (1)
Salary Remaining : $20,000
Anders Bjork $60,000 (2)
Salary Remaining : $15,000
Josh Ho-Sang $50,000 (2)
Salary Remaining : $12,500
Shakir Mukhamadullin $40,000 (1)
Salary Remaining : $10,000
Ty Mueller $10,000 (10)
Salary Remaining : $2,500
Philippe Desrosiers $10,000 (3)
Salary Remaining : $2,500
Spencer Smallman $10,000 (4)
Salary Remaining : $2,500
Ty Young $10,000 (8)
Salary Remaining : $2,500
Josh Lopina $10,000 (7)
Salary Remaining : $2,500
Matt Savoie $10,000 (9)
Salary Remaining : $2,500
Will Reilly $10,000 (7)
Salary Remaining : $2,500
Total Farm Players23
Salary Commitment
Year 24 : $2,140,000
Year 25 : $1,020,000
Year 26 : $70,000
Year 27 : $60,000
Salary Average Commitment
Year 24 : $2,140,000
Year 25 : $1,020,000
Year 26 : $70,000
Year 27 : $60,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $113 - 7,410 - 92.63%
Level 2: 4000 - $67 - 3,780 - 94.49%
Level 3: 5000 - $46 - 4,615 - 92.30%
Level 4: 2000 - $35 - 1,836 - 91.81%
Luxury : 1000 - $220 - 950 - 95.01%
Total Capacity :20000
Team Popularity : 136.00%

Income

Home Games Left10
Average Attendance - %18,591 - 92.96%
Average Income per Game$1,643,845
Year to Date Revenue$50,959,190

Expense

Pro Players Total Salaries$73,850,000
Farm Players Total Salaries$1,030,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$120,000
Pro Year To Date Expenses$55,128,484
Farm Year To Date Expenses$829,654
Pro Salary Cap To Date$55,053,391
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,438,448
Pro Remaining Season Days40
Pro Expenses Per Days$462,188
Pro Estimated Expenses$18,487,520
Farm Remaining Season Days40
Farm Expenses Per Days$6,438
Farm Estimated Expenses$257,520
Estimated Season Expenses$18,745,040
Estimated Season Salary Cap$73,635,871
Estimate Under Maximum Salary Cap of $74,000,000$364,129
Estimate Over Minimum Salary Cap of $44,000,000 $29,635,871
Current Bank Account$17,531,727
Projected Bank Account$15,225,135

Pro Players Salaries

Cam Talbot $8,100,000 (2)
-Salary Remaining : $2,025,000
Steven Stamkos $6,500,000 (2)
-Salary Remaining : $1,625,000
Zach Hyman $5,700,000 (5)
-Salary Remaining : $1,425,000
Tomas Hertl $5,600,000 (2)
-Salary Remaining : $1,400,000
Patrick Kane $5,600,000 (1)
-Salary Remaining : $1,400,000
Darnell Nurse $5,500,000 (3)
-Salary Remaining : $1,375,000
Jacob Trouba $5,100,000 (2)
-Salary Remaining : $1,275,000
Ryan Pulock $4,200,000 (2)
-Salary Remaining : $1,050,000
Jonas Brodin $3,900,000 (1)
-Salary Remaining : $975,000
Boone Jenner $3,500,000 (1)
-Salary Remaining : $875,000
Brock Nelson $2,800,000 (1)
-Salary Remaining : $700,000
Warren Foegele $2,700,000 (3)
-Salary Remaining : $675,000
Filip Gustavsson $2,400,000 (1)
-Salary Remaining : $600,000
Trevor Lewis $2,000,000 (3)
-Salary Remaining : $500,000
Alexey Toropchenko $1,900,000 (3)
-Salary Remaining : $475,000
Hampus Lindholm $1,750,000 (1)
-Salary Remaining : $437,500
Travis Hamonic $1,700,000 (3)
-Salary Remaining : $425,000
Chris Wagner $1,200,000 (1)
-Salary Remaining : $300,000
Brendan Gaunce $1,200,000 (1)
-Salary Remaining : $300,000
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $250,000
Vinni Lettieri $900,000 (1)
-Salary Remaining : $225,000
Jon Merrill $600,000 (2)
-Salary Remaining : $150,000
Total Pro Players22
Salary Commitment
Year 24 : $73,850,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Average Commitment
Year 24 : $73,850,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Cap with 1 Way Contract
Year 24 : $73,850,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000

Farm Players Salaries

Curtis McKenzie $120,000 (1)
Salary Remaining : $30,000
Andrew Agozzino $120,000 (1)
Salary Remaining : $30,000
Dylan Gambrell $100,000 (2)
Salary Remaining : $25,000
Mark Friedman $90,000 (2)
Salary Remaining : $22,500
Ivan Fedotov $90,000 (1)
Salary Remaining : $22,500
Gustav Olofsson $90,000 (1)
Salary Remaining : $22,500
Jonathan Gruden $80,000 (1)
Salary Remaining : $20,000
Carson Meyer $80,000 (1)
Salary Remaining : $20,000
Tyler Benson $70,000 (1)
Salary Remaining : $17,500
Bokondji Imama $60,000 (2)
Salary Remaining : $15,000
Jake Massie $10,000 (6)
Salary Remaining : $2,500
Jeremy Helvig $10,000 (10)
Salary Remaining : $2,500
Andrew Nielsen $10,000 (10)
Salary Remaining : $2,500
Hugo Alnefelt $10,000 (7)
Salary Remaining : $2,500
Michael Karow $10,000 (8)
Salary Remaining : $2,500
Ben McCartney $10,000 (7)
Salary Remaining : $2,500
Patrick Kudla $10,000 (9)
Salary Remaining : $2,500
Kirill Tyutyayev $10,000 (7)
Salary Remaining : $2,500
Xavier Simoneau $10,000 (8)
Salary Remaining : $2,500
William Dufour $10,000 (8)
Salary Remaining : $2,500
Karl Henriksson $10,000 (8)
Salary Remaining : $2,500
Connor Lockhart $10,000 (10)
Salary Remaining : $2,500
Chaz Reddekopp $10,000 (4)
Salary Remaining : $2,500
Total Farm Players23
Salary Commitment
Year 24 : $1,030,000
Year 25 : $380,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,030,000
Year 25 : $380,000
Year 26 : $130,000
Year 27 : $130,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $102 - 7,942 - 99.27%
Level 2: 4000 - $61 - 3,944 - 98.59%
Level 3: 5000 - $41 - 4,911 - 98.21%
Level 4: 2000 - $31 - 1,949 - 97.46%
Luxury : 1000 - $206 - 992 - 99.15%
Total Capacity :20000
Team Popularity : 119.00%

Income

Home Games Left12
Average Attendance - %19,737 - 98.68%
Average Income per Game$1,545,827
Year to Date Revenue$44,828,969

Expense

Pro Players Total Salaries$63,600,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,913,125
Pro Year To Date Expenses$43,440,625
Farm Year To Date Expenses$1,089,980
Pro Salary Cap To Date$41,775,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,549,918
Pro Remaining Season Days40
Pro Expenses Per Days$398,125
Pro Estimated Expenses$15,925,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,625
Farm Estimated Expenses$345,000
Estimated Season Expenses$16,270,000
Estimated Season Salary Cap$59,038,750
Estimate Under Maximum Salary Cap of $74,000,000$14,961,250
Estimate Over Minimum Salary Cap of $44,000,000 $15,038,750
Current Bank Account$13,677,699
Projected Bank Account$15,957,617

Pro Players Salaries

Jack Eichel $7,500,000 (1)
-Salary Remaining : $1,875,000
Dylan Larkin $7,300,000 (4)
-Salary Remaining : $1,825,000
Johnny Gaudreau $6,000,000 (3)
-Salary Remaining : $1,500,000
Miro Heiskanen $4,000,000 (1)
-Salary Remaining : $1,000,000
Ben Chiarot $3,600,000 (1)
-Salary Remaining : $900,000
Rasmus Ristolainen $3,500,000 (2)
-Salary Remaining : $875,000
Luke Schenn $3,400,000 (2)
-Salary Remaining : $850,000
Nick Seeler $3,300,000 (3)
-Salary Remaining : $825,000
Tristan Jarry $3,300,000 (2)
-Salary Remaining : $825,000
Colton Sissons $2,900,000 (1)
-Salary Remaining : $725,000
Yakov Trenin $2,700,000 (1)
-Salary Remaining : $675,000
Trevor Moore $2,200,000 (3)
-Salary Remaining : $550,000
Luke Kunin $1,800,000 (2)
-Salary Remaining : $450,000
Sam Montembeault $1,600,000 (1)
-Salary Remaining : $400,000
Cole Sillinger $1,400,000 (1)
-Salary Remaining : $350,000
Dylan Guenther $1,300,000 (2)
-Salary Remaining : $325,000
Cam York $1,200,000 (1)
-Salary Remaining : $300,000
Paul Cotter $1,200,000 (1)
-Salary Remaining : $300,000
Jalen Chatfield (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Kiefer Sherwood (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $275,000
Justus Annunen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $250,000
Bobby Brink $900,000 (1)
-Salary Remaining : $225,000
Matias Maccelli $800,000 (1)
-Salary Remaining : $200,000
Max Sasson $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players24
Salary Commitment
Year 24 : $63,600,000
Year 25 : $33,300,000
Year 26 : $18,800,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $63,600,000
Year 25 : $33,300,000
Year 26 : $18,800,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $61,400,000
Year 25 : $32,100,000
Year 26 : $18,800,000
Year 27 : $7,300,000

Farm Players Salaries

Brendan Brisson $110,000 (2)
Salary Remaining : $27,500
Mike Reilly $100,000 (1)
Salary Remaining : $25,000
Joshua Roy $90,000 (3)
Salary Remaining : $22,500
Jakub Lauko $90,000 (1)
Salary Remaining : $22,500
Zack MacEwen $90,000 (2)
Salary Remaining : $22,500
Akito Hirose $90,000 (2)
Salary Remaining : $22,500
Anthony Richard $80,000 (1)
Salary Remaining : $20,000
T.J. Tynan $80,000 (2)
Salary Remaining : $20,000
Malcolm Subban $80,000 (2)
Salary Remaining : $20,000
Givani Smith $80,000 (1)
Salary Remaining : $20,000
Brad Hunt $80,000 (1)
Salary Remaining : $20,000
Louie Belpedio $80,000 (2)
Salary Remaining : $20,000
Cole McWard $70,000 (1)
Salary Remaining : $17,500
Arshdeep Bains $60,000 (2)
Salary Remaining : $15,000
Justin Bailey $60,000 (1)
Salary Remaining : $15,000
Nikita Tolopilo $40,000 (1)
Salary Remaining : $10,000
Aleksi Heimosalmi $10,000 (10)
Salary Remaining : $2,500
Niko Huuhtanen $10,000 (10)
Salary Remaining : $2,500
Ryan Ufko $10,000 (10)
Salary Remaining : $2,500
Danny Zhilkin $10,000 (10)
Salary Remaining : $2,500
Cameron Hillis $10,000 (8)
Salary Remaining : $2,500
Ryder Korczak $10,000 (9)
Salary Remaining : $2,500
Brandon Coe $10,000 (9)
Salary Remaining : $2,500
Corson Ceulemans $10,000 (9)
Salary Remaining : $2,500
Gavin Brindley $10,000 (10)
Salary Remaining : $2,500
Liam Ohgren $10,000 (10)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 24 : $1,380,000
Year 25 : $780,000
Year 26 : $190,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $1,380,000
Year 25 : $780,000
Year 26 : $190,000
Year 27 : $100,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6,369 - 79.62%
Level 2: 4000 - $65 - 3,163 - 79.08%
Level 3: 5000 - $45 - 3,850 - 77.01%
Level 4: 2000 - $35 - 1,497 - 74.87%
Luxury : 1000 - $220 - 805 - 80.50%
Total Capacity :20000
Team Popularity : 108.00%

Income

Home Games Left12
Average Attendance - %15,686 - 78.43%
Average Income per Game$1,348,308
Year to Date Revenue$39,100,943

Expense

Pro Players Total Salaries$49,700,000
Farm Players Total Salaries$1,240,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$12,550,000
Pro Year To Date Expenses$33,923,750
Farm Year To Date Expenses$963,893
Pro Salary Cap To Date$33,848,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,179,701
Pro Remaining Season Days40
Pro Expenses Per Days$311,250
Pro Estimated Expenses$12,450,000
Farm Remaining Season Days40
Farm Expenses Per Days$7,750
Farm Estimated Expenses$310,000
Estimated Season Expenses$12,760,000
Estimated Season Salary Cap$58,823,750
Estimate Under Maximum Salary Cap of $74,000,000$15,176,250
Estimate Over Minimum Salary Cap of $44,000,000 $14,823,750
Current Bank Account$21,282,674
Projected Bank Account$24,702,375

Pro Players Salaries

Jeff Skinner $5,500,000 (4)
-Salary Remaining : $1,375,000
Jonathan Huberdeau $3,900,000 (5)
-Salary Remaining : $975,000
Tyler Bertuzzi $3,300,000 (2)
-Salary Remaining : $825,000
Brandon Tanev $2,800,000 (3)
-Salary Remaining : $700,000
Carson Soucy $2,800,000 (1)
-Salary Remaining : $700,000
Teddy Blueger $2,700,000 (1)
-Salary Remaining : $675,000
Oliver Ekman-Larsson $2,600,000 (3)
-Salary Remaining : $650,000
Jake Allen $2,500,000 (1)
-Salary Remaining : $625,000
Evgeny Kuznetsov $2,500,000 (1)
-Salary Remaining : $625,000
Kyle Burroughs $2,300,000 (2)
-Salary Remaining : $575,000
T.J. Brodie $2,300,000 (2)
-Salary Remaining : $575,000
Ian Cole $2,300,000 (2)
-Salary Remaining : $575,000
Nick Bonino $2,200,000 (1)
-Salary Remaining : $550,000
Viktor Arvidsson $2,200,000 (2)
-Salary Remaining : $550,000
Ryan McLeod $2,000,000 (2)
-Salary Remaining : $500,000
William Lagesson $1,300,000 (3)
-Salary Remaining : $325,000
Joey Anderson $1,200,000 (1)
-Salary Remaining : $300,000
Arthur Kaliyev $1,100,000 (1)
-Salary Remaining : $275,000
John Beecher $1,100,000 (2)
-Salary Remaining : $275,000
Nico Daws $1,000,000 (1)
-Salary Remaining : $250,000
Bo Groulx $900,000 (1)
-Salary Remaining : $225,000
Jakub Vrana $800,000 (2)
-Salary Remaining : $200,000
Maxim Tsyplakov $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players23
Salary Commitment
Year 24 : $49,700,000
Year 25 : $32,400,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Average Commitment
Year 24 : $49,700,000
Year 25 : $32,400,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Cap with 1 Way Contract
Year 24 : $49,700,000
Year 25 : $32,400,000
Year 26 : $16,100,000
Year 27 : $9,400,000

Farm Players Salaries

Jordan Spence $120,000 (1)
Salary Remaining : $30,000
Ryker Evans $110,000 (2)
Salary Remaining : $27,500
Daemon Hunt $100,000 (2)
Salary Remaining : $25,000
Oliver Wahlstrom $100,000 (1)
Salary Remaining : $25,000
Leevi Merilainen $100,000 (2)
Salary Remaining : $25,000
Nikita Nesterenko $90,000 (1)
Salary Remaining : $22,500
Pavol Regenda $90,000 (1)
Salary Remaining : $22,500
William Lockwood $80,000 (1)
Salary Remaining : $20,000
Kieffer Bellows $70,000 (2)
Salary Remaining : $17,500
Sammy Walker $70,000 (2)
Salary Remaining : $17,500
Drew Helleson $40,000 (1)
Salary Remaining : $10,000
Ty Voit $10,000 (10)
Salary Remaining : $2,500
Tyson Kozak $10,000 (8)
Salary Remaining : $2,500
David Goyette $10,000 (9)
Salary Remaining : $2,500
Brett Berard $10,000 (9)
Salary Remaining : $2,500
Evan Cormier $10,000 (5)
Salary Remaining : $2,500
Dru Krebs $10,000 (10)
Salary Remaining : $2,500
Garrett Pilon $10,000 (5)
Salary Remaining : $2,500
Kirill Kudryavtsev $10,000 (10)
Salary Remaining : $2,500
Samuel Johannesson $10,000 (10)
Salary Remaining : $2,500
Jackson Edward $10,000 (10)
Salary Remaining : $2,500
Hunter Brzustewicz $10,000 (10)
Salary Remaining : $2,500
Cole Cassels $10,000 (6)
Salary Remaining : $2,500
Ruslan Khazheyev $10,000 (10)
Salary Remaining : $2,500
Ilya Nikolaev $10,000 (9)
Salary Remaining : $2,500
Olivier Nadeau $10,000 (10)
Salary Remaining : $2,500
Benjamin Gaudreau $10,000 (10)
Salary Remaining : $2,500
Francois Brassard $10,000 (7)
Salary Remaining : $2,500
Philippe Daoust $10,000 (7)
Salary Remaining : $2,500
Reece Newkirk $10,000 (7)
Salary Remaining : $2,500
Sam Houde $10,000 (7)
Salary Remaining : $2,500
Alex Jefferies $10,000 (10)
Salary Remaining : $2,500
Kim Nousiainen $10,000 (8)
Salary Remaining : $2,500
Alexis Gendron $10,000 (10)
Salary Remaining : $2,500
Stanislav Svozil $10,000 (9)
Salary Remaining : $2,500
Anton Wahlberg $10,000 (10)
Salary Remaining : $2,500
Marc-Andre Gaudet $10,000 (10)
Salary Remaining : $2,500
Blake Hillman $10,000 (4)
Salary Remaining : $2,500
Total Farm Players38
Salary Commitment
Year 24 : $1,240,000
Year 25 : $720,000
Year 26 : $270,000
Year 27 : $270,000
Salary Average Commitment
Year 24 : $1,240,000
Year 25 : $720,000
Year 26 : $270,000
Year 27 : $270,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7,544 - 94.30%
Level 2: 4000 - $60 - 3,768 - 94.20%
Level 3: 5000 - $40 - 4,726 - 94.52%
Level 4: 2000 - $30 - 1,893 - 94.64%
Luxury : 1000 - $200 - 945 - 94.46%
Total Capacity :20000
Team Popularity : 100.00%

Income

Home Games Left10
Average Attendance - %18,876 - 94.38%
Average Income per Game$1,457,721
Year to Date Revenue$45,189,356

Expense

Pro Players Total Salaries$37,700,000
Farm Players Total Salaries$1,070,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,250,000
Pro Year To Date Expenses$32,990,000
Farm Year To Date Expenses$551,052
Pro Salary Cap To Date$32,915,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,577,212
Pro Remaining Season Days40
Pro Expenses Per Days$236,250
Pro Estimated Expenses$9,450,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,688
Farm Estimated Expenses$267,520
Estimated Season Expenses$9,717,520
Estimated Season Salary Cap$53,590,000
Estimate Under Maximum Salary Cap of $74,000,000$20,410,000
Estimate Over Minimum Salary Cap of $44,000,000 $9,590,000
Current Bank Account$14,457,078
Projected Bank Account$19,316,770

Pro Players Salaries

Andrei Svechnikov $5,500,000 (1)
-Salary Remaining : $1,375,000
Dylan Cozens $5,100,000 (3)
-Salary Remaining : $1,275,000
Phillip Danault $4,400,000 (3)
-Salary Remaining : $1,100,000
Jonas Siegenthaler $3,300,000 (1)
-Salary Remaining : $825,000
Kirby Dach $3,100,000 (1)
-Salary Remaining : $775,000
Vincent Desharnais $2,900,000 (3)
-Salary Remaining : $725,000
Zach Aston-Reese $2,300,000 (1)
-Salary Remaining : $575,000
Adam Erne $1,600,000 (1)
-Salary Remaining : $400,000
Drake Caggiula $1,200,000 (1)
-Salary Remaining : $300,000
Zane McIntyre $1,000,000 (2)
-Salary Remaining : $250,000
Danil Gushchin $1,000,000 (2)
-Salary Remaining : $250,000
Nick Cicek $900,000 (1)
-Salary Remaining : $225,000
Connor Mackey $800,000 (2)
-Salary Remaining : $200,000
Carter Hart $800,000 (1)
-Salary Remaining : $200,000
Walker Duehr $800,000 (1)
-Salary Remaining : $200,000
Vincent Iorio $800,000 (3)
-Salary Remaining : $200,000
David Gustafsson $800,000 (1)
-Salary Remaining : $200,000
Grant Hutton $700,000 (1)
-Salary Remaining : $175,000
Ryan Lomberg $700,000 (2)
-Salary Remaining : $175,000
Total Pro Players19
Salary Commitment
Year 24 : $37,700,000
Year 25 : $16,700,000
Year 26 : $13,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $37,700,000
Year 25 : $16,700,000
Year 26 : $13,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $37,700,000
Year 25 : $16,700,000
Year 26 : $13,200,000
Year 27 : $0

Farm Players Salaries

Cavan Fitzgerald $200,000 (1)
Salary Remaining : $50,000
Evan Polei $200,000 (1)
Salary Remaining : $50,000
Adam Edstrom $100,000 (2)
Salary Remaining : $25,000
Egor Sokolov $70,000 (1)
Salary Remaining : $17,500
Jack LaFontaine $70,000 (1)
Salary Remaining : $17,500
Isaac Ratcliffe $70,000 (1)
Salary Remaining : $17,500
Ian White $60,000 (1)
Salary Remaining : $15,000
Kyle Rau $50,000 (1)
Salary Remaining : $12,500
Zachary L'Heureux $40,000 (1)
Salary Remaining : $10,000
Miko Matikka $10,000 (1)
Salary Remaining : $2,500
Haakon Hanelt $10,000 (1)
Salary Remaining : $2,500
Matthew Wedman $10,000 (6)
Salary Remaining : $2,500
Chase Bradley $10,000 (10)
Salary Remaining : $2,500
Luke Loheit $10,000 (10)
Salary Remaining : $2,500
Cole Fonstad $10,000 (7)
Salary Remaining : $2,500
Arnaud Durandeau $10,000 (6)
Salary Remaining : $2,500
Jaydon Dureau $10,000 (7)
Salary Remaining : $2,500
Dalibor Dvorsky $10,000 (1)
Salary Remaining : $2,500
Calle Clang $10,000 (9)
Salary Remaining : $2,500
Wyatte Wylie $10,000 (6)
Salary Remaining : $2,500
Cole Moberg $10,000 (6)
Salary Remaining : $2,500
Brent Moran $10,000 (9)
Salary Remaining : $2,500
Jermaine Loewen $10,000 (6)
Salary Remaining : $2,500
Kale Kessy $10,000 (9)
Salary Remaining : $2,500
Justin Vaive $10,000 (8)
Salary Remaining : $2,500
Kale Howarth $10,000 (7)
Salary Remaining : $2,500
Jordan Sambrook $10,000 (9)
Salary Remaining : $2,500
Zachary Uens $10,000 (8)
Salary Remaining : $2,500
Tyler Boucher $10,000 (9)
Salary Remaining : $2,500
Isaac Belliveau $10,000 (10)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 24 : $1,070,000
Year 25 : $280,000
Year 26 : $180,000
Year 27 : $180,000
Salary Average Commitment
Year 24 : $1,070,000
Year 25 : $280,000
Year 26 : $180,000
Year 27 : $180,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $105 - 7,046 - 88.07%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 5000 - $45 - 4,149 - 82.99%
Level 4: 2000 - $30 - 1,995 - 99.74%
Luxury : 1000 - $210 - 912 - 91.18%
Total Capacity :20000
Team Popularity : 110.00%

Income

Home Games Left9
Average Attendance - %18,102 - 90.51%
Average Income per Game$1,460,373
Year to Date Revenue$46,731,939

Expense

Pro Players Total Salaries$72,800,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$54,241,875
Farm Year To Date Expenses$944,816
Pro Salary Cap To Date$53,364,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,143,358
Pro Remaining Season Days40
Pro Expenses Per Days$455,625
Pro Estimated Expenses$18,225,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,375
Farm Estimated Expenses$335,000
Estimated Season Expenses$18,560,000
Estimated Season Salary Cap$71,999,375
Estimate Under Maximum Salary Cap of $74,000,000$2,000,625
Estimate Over Minimum Salary Cap of $44,000,000 $27,999,375
Current Bank Account$10,970,122
Projected Bank Account$5,553,480

Pro Players Salaries

Jason Robertson $8,000,000 (3)
-Salary Remaining : $2,000,000
Nico Hischier $6,600,000 (1)
-Salary Remaining : $1,650,000
Vladimir Tarasenko $6,200,000 (3)
-Salary Remaining : $1,550,000
Dougie Hamilton $5,900,000 (1)
-Salary Remaining : $1,475,000
Chris Tanev $5,000,000 (1)
-Salary Remaining : $1,250,000
Yanni Gourde $4,500,000 (1)
-Salary Remaining : $1,125,000
Ryan Nugent-Hopkins $4,500,000 (3)
-Salary Remaining : $1,125,000
Jacob Markstrom $3,900,000 (2)
-Salary Remaining : $975,000
Scott Laughton $3,800,000 (2)
-Salary Remaining : $950,000
Jamie Oleksiak $3,500,000 (5)
-Salary Remaining : $875,000
Zach Whitecloud $3,200,000 (1)
-Salary Remaining : $800,000
Frank Vatrano $2,400,000 (1)
-Salary Remaining : $600,000
Tomas Tatar $2,300,000 (1)
-Salary Remaining : $575,000
Nate Schmidt $2,100,000 (1)
-Salary Remaining : $525,000
Jacob Bernard-Docker $1,700,000 (1)
-Salary Remaining : $425,000
Isac Lundestrom $1,600,000 (3)
-Salary Remaining : $400,000
Josh Brown $1,500,000 (1)
-Salary Remaining : $375,000
Philip Tomasino $1,400,000 (1)
-Salary Remaining : $350,000
Noah Gregor $1,300,000 (2)
-Salary Remaining : $325,000
Jack Quinn $1,300,000 (1)
-Salary Remaining : $325,000
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Samuel Ersson $900,000 (1)
-Salary Remaining : $225,000
Total Pro Players22
Salary Commitment
Year 24 : $72,800,000
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $72,800,000
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $71,600,000
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $50,000
Bryce Kindopp $200,000 (1)
Salary Remaining : $50,000
Filip Zadina $120,000 (1)
Salary Remaining : $30,000
Daniil Miromanov $110,000 (1)
Salary Remaining : $27,500
Mason Morelli $100,000 (1)
Salary Remaining : $25,000
Mason Shaw $80,000 (1)
Salary Remaining : $20,000
Jake Leschyshyn $70,000 (1)
Salary Remaining : $17,500
Adam Ginning $70,000 (1)
Salary Remaining : $17,500
Zach Sawchenko $70,000 (1)
Salary Remaining : $17,500
Josiah Slavin $60,000 (1)
Salary Remaining : $15,000
Jakub Zboril $60,000 (1)
Salary Remaining : $15,000
Scott Reedy $60,000 (1)
Salary Remaining : $15,000
Angus Booth $10,000 (10)
Salary Remaining : $2,500
Julian Lutz $10,000 (10)
Salary Remaining : $2,500
Jakub Skarek $10,000 (6)
Salary Remaining : $2,500
Jayden Grubbe $10,000 (10)
Salary Remaining : $2,500
Chase Stillman $10,000 (1)
Salary Remaining : $2,500
Dalton Smith $10,000 (8)
Salary Remaining : $2,500
William Wallinder $10,000 (9)
Salary Remaining : $2,500
Cole Reinhardt $10,000 (8)
Salary Remaining : $2,500
Jared McIsaac $10,000 (7)
Salary Remaining : $2,500
Jett Woo $10,000 (7)
Salary Remaining : $2,500
Mitchell Gibson $10,000 (9)
Salary Remaining : $2,500
Amadeus Lombardi $10,000 (9)
Salary Remaining : $2,500
Tyler Inamoto $10,000 (10)
Salary Remaining : $2,500
Justin Taylor $10,000 (3)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000
Salary Average Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7,914 - 98.93%
Level 2: 4000 - $60 - 3,917 - 97.92%
Level 3: 5000 - $40 - 4,890 - 97.80%
Level 4: 2000 - $30 - 1,945 - 97.23%
Luxury : 1000 - $205 - 972 - 97.22%
Total Capacity :20000
Team Popularity : 101.00%

Income

Home Games Left14
Average Attendance - %19,638 - 98.19%
Average Income per Game$1,524,051
Year to Date Revenue$41,149,370

Expense

Pro Players Total Salaries$76,000,000
Farm Players Total Salaries$1,780,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$55,933,125
Farm Year To Date Expenses$1,146,000
Pro Salary Cap To Date$54,065,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,336,710
Pro Remaining Season Days40
Pro Expenses Per Days$475,625
Pro Estimated Expenses$19,025,000
Farm Remaining Season Days40
Farm Expenses Per Days$11,125
Farm Estimated Expenses$445,000
Estimated Season Expenses$19,470,000
Estimated Season Salary Cap$73,465,625
Estimate Under Maximum Salary Cap of $74,000,000$534,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,465,625
Current Bank Account$5,911,868
Projected Bank Account$7,778,578

Pro Players Salaries

Mikko Rantanen $8,100,000 (1)
-Salary Remaining : $2,025,000
Pavel Buchnevich $7,400,000 (2)
-Salary Remaining : $1,850,000
Roman Josi $6,900,000 (4)
-Salary Remaining : $1,725,000
Anze Kopitar $6,700,000 (1)
-Salary Remaining : $1,675,000
Filip Hronek $4,600,000 (2)
-Salary Remaining : $1,150,000
Tom Wilson $3,900,000 (3)
-Salary Remaining : $975,000
Mikey Anderson $3,600,000 (1)
-Salary Remaining : $900,000
Janis Moser $3,500,000 (3)
-Salary Remaining : $875,000
Alex Iafallo $3,300,000 (1)
-Salary Remaining : $825,000
Alex Lyon $3,200,000 (2)
-Salary Remaining : $800,000
Trent Frederic $3,000,000 (2)
-Salary Remaining : $750,000
Ville Husso $2,800,000 (2)
-Salary Remaining : $700,000
Kevin Bahl $2,800,000 (2)
-Salary Remaining : $700,000
Blake Lizotte $2,700,000 (2)
-Salary Remaining : $675,000
Andreas Athanasiou $2,300,000 (1)
-Salary Remaining : $575,000
Sean Walker $2,000,000 (2)
-Salary Remaining : $500,000
Pierre-Edouard Bellemare $1,900,000 (1)
-Salary Remaining : $475,000
Connor Zary $1,400,000 (2)
-Salary Remaining : $350,000
Will Cuylle $1,400,000 (2)
-Salary Remaining : $350,000
Eric Comrie (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Carl Grundstrom (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Luke Evangelista $1,200,000 (2)
-Salary Remaining : $300,000
Alex Laferriere $900,000 (2)
-Salary Remaining : $225,000
Total Pro Players23
Salary Commitment
Year 24 : $76,000,000
Year 25 : $48,900,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Average Commitment
Year 24 : $76,000,000
Year 25 : $48,900,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Cap with 1 Way Contract
Year 24 : $73,600,000
Year 25 : $47,700,000
Year 26 : $14,300,000
Year 27 : $6,900,000

Farm Players Salaries

Parker Wotherspoon $800,000 (1)
Salary Remaining : $200,000
Karson Kuhlman $120,000 (1)
Salary Remaining : $30,000
Mads Sogaard $100,000 (1)
Salary Remaining : $25,000
Victor Soderstrom $100,000 (1)
Salary Remaining : $25,000
Austin Strand $80,000 (1)
Salary Remaining : $20,000
Sheldon Rempal $80,000 (1)
Salary Remaining : $20,000
Henry Thrun $80,000 (1)
Salary Remaining : $20,000
Patrick Maroon $60,000 (2)
Salary Remaining : $15,000
Lias Andersson $60,000 (2)
Salary Remaining : $15,000
Kevin Mandolese $60,000 (1)
Salary Remaining : $15,000
Gabriel Dumont $50,000 (1)
Salary Remaining : $12,500
Matt Luff $50,000 (1)
Salary Remaining : $12,500
Michael Buchinger $10,000 (10)
Salary Remaining : $2,500
Riley Duran $10,000 (10)
Salary Remaining : $2,500
Bryce McConnell-Barker $10,000 (10)
Salary Remaining : $2,500
Jordan Stallard $10,000 (10)
Salary Remaining : $2,500
Curtis Douglas $10,000 (9)
Salary Remaining : $2,500
Brennan Othmann $10,000 (9)
Salary Remaining : $2,500
Henri Nikkanen $10,000 (9)
Salary Remaining : $2,500
Anthony Romano $10,000 (10)
Salary Remaining : $2,500
John Farinacci $10,000 (9)
Salary Remaining : $2,500
Lian Bichsel $10,000 (9)
Salary Remaining : $2,500
Roman Schmidt $10,000 (9)
Salary Remaining : $2,500
Tanner Dickinson $10,000 (9)
Salary Remaining : $2,500
Tristan Lennox $10,000 (9)
Salary Remaining : $2,500
Kasper Halttunen $10,000 (10)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 24 : $1,780,000
Year 25 : $260,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,780,000
Year 25 : $260,000
Year 26 : $140,000
Year 27 : $140,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $80 - 7,246 - 90.57%
Level 2: 4000 - $45 - 3,699 - 92.48%
Level 3: 5000 - $25 - 4,652 - 93.05%
Level 4: 2000 - $17 - 1,900 - 94.99%
Luxury : 1000 - $140 - 925 - 92.50%
Total Capacity :20000
Team Popularity : 92.00%

Income

Home Games Left8
Average Attendance - %18,423 - 92.11%
Average Income per Game$1,233,394
Year to Date Revenue$40,702,018

Expense

Pro Players Total Salaries$41,800,000
Farm Players Total Salaries$1,670,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,800,000
Pro Year To Date Expenses$32,283,125
Farm Year To Date Expenses$1,011,571
Pro Salary Cap To Date$32,208,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,867,156
Pro Remaining Season Days40
Pro Expenses Per Days$261,875
Pro Estimated Expenses$10,475,000
Farm Remaining Season Days40
Farm Expenses Per Days$10,438
Farm Estimated Expenses$417,520
Estimated Season Expenses$10,892,520
Estimated Season Salary Cap$47,458,125
Estimate Under Maximum Salary Cap of $74,000,000$26,541,875
Estimate Over Minimum Salary Cap of $44,000,000 $3,458,125
Current Bank Account$46,209,049
Projected Bank Account$45,183,685

Pro Players Salaries

Connor Murphy $4,000,000 (1)
-Salary Remaining : $1,000,000
Tyler Myers $3,600,000 (1)
-Salary Remaining : $900,000
Ondrej Palat $3,100,000 (3)
-Salary Remaining : $775,000
Jeremy Lauzon $2,900,000 (1)
-Salary Remaining : $725,000
Connor Clifton $2,900,000 (3)
-Salary Remaining : $725,000
Pius Suter $2,700,000 (3)
-Salary Remaining : $675,000
Mason Appleton $2,700,000 (3)
-Salary Remaining : $675,000
Nico Sturm $2,400,000 (2)
-Salary Remaining : $600,000
Frederick Gaudreau $2,000,000 (1)
-Salary Remaining : $500,000
Nathan Bastian $1,900,000 (2)
-Salary Remaining : $475,000
Dante Fabbro $1,600,000 (1)
-Salary Remaining : $400,000
Corey Perry $1,400,000 (2)
-Salary Remaining : $350,000
Matty Beniers $1,400,000 (1)
-Salary Remaining : $350,000
Nicklas Backstrom $1,200,000 (1)
-Salary Remaining : $300,000
Vitek Vanecek (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Matt Nieto $1,100,000 (1)
-Salary Remaining : $275,000
John Klingberg $1,100,000 (1)
-Salary Remaining : $275,000
Kurtis MacDermid $1,100,000 (2)
-Salary Remaining : $275,000
Sebastian Aho 2 $1,000,000 (2)
-Salary Remaining : $250,000
Haydn Fleury $1,000,000 (2)
-Salary Remaining : $250,000
Jack Campbell $800,000 (2)
-Salary Remaining : $200,000
Denis Gurianov $700,000 (1)
-Salary Remaining : $175,000
Total Pro Players22
Salary Commitment
Year 24 : $41,800,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $41,800,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $41,800,000
Year 25 : $21,000,000
Year 26 : $11,400,000
Year 27 : $0

Farm Players Salaries

Dave Gust $200,000 (1)
Salary Remaining : $50,000
Cameron Hebig $200,000 (1)
Salary Remaining : $50,000
Colin Jacobs $200,000 (1)
Salary Remaining : $50,000
Simon Nemec $140,000 (3)
Salary Remaining : $35,000
Zachary Sanford $120,000 (1)
Salary Remaining : $30,000
Emil Lilleberg $120,000 (2)
Salary Remaining : $30,000
Tye Kartye $100,000 (1)
Salary Remaining : $25,000
Dylan Coghlan $90,000 (1)
Salary Remaining : $22,500
Zack Ostapchuk $80,000 (3)
Salary Remaining : $20,000
Cale Fleury $80,000 (1)
Salary Remaining : $20,000
Kenneth Appleby $60,000 (1)
Salary Remaining : $15,000
Radim Simek $60,000 (1)
Salary Remaining : $15,000
Cory Conacher $50,000 (1)
Salary Remaining : $12,500
Matyas Sapovaliv $10,000 (10)
Salary Remaining : $2,500
Marek Alscher $10,000 (10)
Salary Remaining : $2,500
Jagger Firkus $10,000 (10)
Salary Remaining : $2,500
Justin Gill $10,000 (10)
Salary Remaining : $2,500
Samuel Knazko $10,000 (8)
Salary Remaining : $2,500
Sawyer Mynio $10,000 (10)
Salary Remaining : $2,500
Hayden Lavigne $10,000 (9)
Salary Remaining : $2,500
Carter Mazur $10,000 (9)
Salary Remaining : $2,500
Brandon Halverson $10,000 (9)
Salary Remaining : $2,500
Christopher Brown $10,000 (9)
Salary Remaining : $2,500
Liam Coughlin $10,000 (9)
Salary Remaining : $2,500
Gavin White $10,000 (9)
Salary Remaining : $2,500
Elias Pettersson 2 $10,000 (10)
Salary Remaining : $2,500
Aku Koskenvuo $10,000 (8)
Salary Remaining : $2,500
Reid Dyck $10,000 (8)
Salary Remaining : $2,500
Zach Bouthillier $10,000 (8)
Salary Remaining : $2,500
Luke Tuch $10,000 (10)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 24 : $1,670,000
Year 25 : $510,000
Year 26 : $390,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $1,670,000
Year 25 : $510,000
Year 26 : $390,000
Year 27 : $170,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $110 - 6,563 - 82.04%
Level 2: 4000 - $65 - 3,390 - 84.75%
Level 3: 5000 - $45 - 4,119 - 82.38%
Level 4: 2000 - $38 - 1,467 - 73.34%
Luxury : 1000 - $232 - 813 - 81.25%
Total Capacity :20000
Team Popularity : 113.00%

Income

Home Games Left9
Average Attendance - %16,352 - 81.76%
Average Income per Game$1,450,076
Year to Date Revenue$46,402,438

Expense

Pro Players Total Salaries$69,300,000
Farm Players Total Salaries$1,390,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$53,832,500
Farm Year To Date Expenses$1,158,671
Pro Salary Cap To Date$53,757,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,050,686
Pro Remaining Season Days40
Pro Expenses Per Days$433,750
Pro Estimated Expenses$17,350,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,688
Farm Estimated Expenses$347,520
Estimated Season Expenses$17,697,520
Estimated Season Salary Cap$72,332,500
Estimate Under Maximum Salary Cap of $74,000,000$1,667,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,332,500
Current Bank Account$7,236,422
Projected Bank Account$2,589,588

Pro Players Salaries

Sam Bennett $8,000,000 (2)
-Salary Remaining : $2,000,000
Ryan O'Reilly $5,900,000 (3)
-Salary Remaining : $1,475,000
Jake Oettinger $5,700,000 (3)
-Salary Remaining : $1,425,000
Alex Pietrangelo $5,400,000 (2)
-Salary Remaining : $1,350,000
Cole Caufield $4,900,000 (4)
-Salary Remaining : $1,225,000
Owen Tippett $4,700,000 (3)
-Salary Remaining : $1,175,000
Quinn Hughes $4,700,000 (3)
-Salary Remaining : $1,175,000
Jakob Chychrun $4,300,000 (1)
-Salary Remaining : $1,075,000
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $1,000,000
Samuel Girard $4,000,000 (1)
-Salary Remaining : $1,000,000
Eeli Tolvanen $2,900,000 (1)
-Salary Remaining : $725,000
Dylan Samberg $2,900,000 (3)
-Salary Remaining : $725,000
Jake Evans $2,600,000 (3)
-Salary Remaining : $650,000
Scott Wedgewood $1,700,000 (1)
-Salary Remaining : $425,000
Pontus Holmberg $1,400,000 (1)
-Salary Remaining : $350,000
Trevor Zegras $1,200,000 (1)
-Salary Remaining : $300,000
Logan Stankoven $1,200,000 (3)
-Salary Remaining : $300,000
Nicholas Robertson $1,200,000 (1)
-Salary Remaining : $300,000
Alex Vlasic $900,000 (1)
-Salary Remaining : $225,000
Marco Rossi $900,000 (1)
-Salary Remaining : $225,000
Jake Neighbours $800,000 (1)
-Salary Remaining : $200,000
Total Pro Players21
Salary Commitment
Year 24 : $69,300,000
Year 25 : $50,000,000
Year 26 : $36,600,000
Year 27 : $4,900,000
Salary Average Commitment
Year 24 : $69,300,000
Year 25 : $50,000,000
Year 26 : $36,600,000
Year 27 : $4,900,000
Salary Cap with 1 Way Contract
Year 24 : $69,300,000
Year 25 : $50,000,000
Year 26 : $36,600,000
Year 27 : $4,900,000

Farm Players Salaries

Adam Fantilli $140,000 (3)
Salary Remaining : $35,000
Matthew Poitras $120,000 (3)
Salary Remaining : $30,000
Maxime Comtois $110,000 (2)
Salary Remaining : $27,500
Jayden Struble $110,000 (2)
Salary Remaining : $27,500
Ronnie Attard $110,000 (1)
Salary Remaining : $27,500
Dylan Holloway $100,000 (1)
Salary Remaining : $25,000
Roland McKeown $80,000 (2)
Salary Remaining : $20,000
Raphael Lavoie $80,000 (1)
Salary Remaining : $20,000
James Hamblin $80,000 (1)
Salary Remaining : $20,000
Lukas Rousek $70,000 (1)
Salary Remaining : $17,500
Ty Smith $70,000 (1)
Salary Remaining : $17,500
Matt Villalta $70,000 (1)
Salary Remaining : $17,500
Tanner Kero $50,000 (1)
Salary Remaining : $12,500
Macklin Celebrini $40,000 (1)
Salary Remaining : $10,000
Devante Stephens $10,000 (3)
Salary Remaining : $2,500
David Drake $10,000 (9)
Salary Remaining : $2,500
Josiah Didier $10,000 (2)
Salary Remaining : $2,500
David Farrance $10,000 (7)
Salary Remaining : $2,500
Cameron Crotty $10,000 (7)
Salary Remaining : $2,500
Joel Blomqvist $10,000 (8)
Salary Remaining : $2,500
Jeremie Poirier $10,000 (9)
Salary Remaining : $2,500
Artem Grushnikov $10,000 (9)
Salary Remaining : $2,500
Arvid Holm $10,000 (8)
Salary Remaining : $2,500
Logan Mailloux $10,000 (10)
Salary Remaining : $2,500
Alex Beaucage $10,000 (8)
Salary Remaining : $2,500
Jake Wise $10,000 (9)
Salary Remaining : $2,500
David Reinbacher $10,000 (10)
Salary Remaining : $2,500
Mike Benning $10,000 (10)
Salary Remaining : $2,500
Tucker Robertson $10,000 (10)
Salary Remaining : $2,500
Adam Wilsby $10,000 (9)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 24 : $1,390,000
Year 25 : $720,000
Year 26 : $410,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,390,000
Year 25 : $720,000
Year 26 : $410,000
Year 27 : $140,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $105 - 7,690 - 96.13%
Level 2: 4000 - $62 - 3,908 - 97.70%
Level 3: 5000 - $42 - 4,911 - 98.23%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $250 - 872 - 87.19%
Total Capacity :20000
Team Popularity : 130.00%

Income

Home Games Left12
Average Attendance - %19,381 - 96.91%
Average Income per Game$1,633,212
Year to Date Revenue$47,363,154

Expense

Pro Players Total Salaries$75,000,000
Farm Players Total Salaries$1,020,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,151,875
Farm Year To Date Expenses$745,500
Pro Salary Cap To Date$54,076,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,598,546
Pro Remaining Season Days40
Pro Expenses Per Days$469,375
Pro Estimated Expenses$18,775,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,375
Farm Estimated Expenses$255,000
Estimated Season Expenses$19,030,000
Estimated Season Salary Cap$72,826,875
Estimate Under Maximum Salary Cap of $74,000,000$1,173,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,826,875
Current Bank Account$15,917,322
Projected Bank Account$16,485,868

Pro Players Salaries

Bo Horvat $6,200,000 (4)
-Salary Remaining : $1,550,000
Valeri Nichushkin $6,000,000 (5)
-Salary Remaining : $1,500,000
Joe Pavelski $5,400,000 (2)
-Salary Remaining : $1,350,000
Devon Toews $5,300,000 (2)
-Salary Remaining : $1,325,000
Brent Burns $4,800,000 (3)
-Salary Remaining : $1,200,000
Jamie Benn $4,500,000 (1)
-Salary Remaining : $1,125,000
Aleksander Barkov $4,300,000 (4)
-Salary Remaining : $1,075,000
Neal Pionk $4,300,000 (2)
-Salary Remaining : $1,075,000
Tyler Toffoli $3,800,000 (1)
-Salary Remaining : $950,000
Alex DeBrincat $3,500,000 (1)
-Salary Remaining : $875,000
Erik Cernak $3,400,000 (1)
-Salary Remaining : $850,000
Vincent Trocheck $3,200,000 (2)
-Salary Remaining : $800,000
Mike Matheson $3,000,000 (1)
-Salary Remaining : $750,000
Ilya Sorokin $3,000,000 (4)
-Salary Remaining : $750,000
Dmitry Kulikov $3,000,000 (1)
-Salary Remaining : $750,000
David Rittich $2,800,000 (1)
-Salary Remaining : $700,000
Esa Lindell $2,100,000 (1)
-Salary Remaining : $525,000
Adam Henrique $1,900,000 (1)
-Salary Remaining : $475,000
Nick Foligno $1,500,000 (3)
-Salary Remaining : $375,000
Seth Jarvis $1,400,000 (1)
-Salary Remaining : $350,000
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $275,000
Nicolas Deslauriers $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players22
Salary Commitment
Year 24 : $75,000,000
Year 25 : $44,500,000
Year 26 : $25,800,000
Year 27 : $19,500,000
Salary Average Commitment
Year 24 : $75,000,000
Year 25 : $44,500,000
Year 26 : $25,800,000
Year 27 : $19,500,000
Salary Cap with 1 Way Contract
Year 24 : $75,000,000
Year 25 : $44,500,000
Year 26 : $25,800,000
Year 27 : $19,500,000

Farm Players Salaries

Ridly Greig $100,000 (2)
Salary Remaining : $25,000
John Ludvig $90,000 (1)
Salary Remaining : $22,500
Adam Klapka $80,000 (1)
Salary Remaining : $20,000
Mark Kastelic $80,000 (1)
Salary Remaining : $20,000
Jeffrey Viel $80,000 (1)
Salary Remaining : $20,000
Brett Murray $80,000 (1)
Salary Remaining : $20,000
Nikita Okhotiuk $80,000 (1)
Salary Remaining : $20,000
Maxwell Crozier $70,000 (1)
Salary Remaining : $17,500
Devin Cooley $70,000 (2)
Salary Remaining : $17,500
Matt Rempe $70,000 (2)
Salary Remaining : $17,500
Georgi Romanov $40,000 (1)
Salary Remaining : $10,000
Adam Sykora $10,000 (9)
Salary Remaining : $2,500
Bogdan Trineyev $10,000 (8)
Salary Remaining : $2,500
Dylan Roobroeck $10,000 (10)
Salary Remaining : $2,500
Elias Salomonsson $10,000 (10)
Salary Remaining : $2,500
Rudy Guimond $10,000 (10)
Salary Remaining : $2,500
Jack Finley $10,000 (8)
Salary Remaining : $2,500
Eemil Viro $10,000 (9)
Salary Remaining : $2,500
Sam Lipkin $10,000 (10)
Salary Remaining : $2,500
Ethan Cardwell $10,000 (9)
Salary Remaining : $2,500
Justin Robidas $10,000 (10)
Salary Remaining : $2,500
Dmitry Zlodeyev $10,000 (10)
Salary Remaining : $2,500
Ole Julian Bjorgvik-Holm $10,000 (10)
Salary Remaining : $2,500
Marco Kasper $10,000 (9)
Salary Remaining : $2,500
Jakub Dobes $10,000 (9)
Salary Remaining : $2,500
Josh Bloom $10,000 (9)
Salary Remaining : $2,500
Ethan Samson $10,000 (9)
Salary Remaining : $2,500
Tyrel Bauer $10,000 (9)
Salary Remaining : $2,500
Jackson Blake $10,000 (10)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 24 : $1,020,000
Year 25 : $420,000
Year 26 : $180,000
Year 27 : $180,000
Salary Average Commitment
Year 24 : $1,020,000
Year 25 : $420,000
Year 26 : $180,000
Year 27 : $180,000

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $100 - 7,583 - 94.79%
Level 2: 4000 - $65 - 3,508 - 87.69%
Level 3: 5000 - $47 - 4,117 - 82.33%
Level 4: 2000 - $32 - 1,812 - 90.60%
Luxury : 1000 - $222 - 904 - 90.39%
Total Capacity :20000
Team Popularity : 125.00%

Income

Home Games Left10
Average Attendance - %17,923 - 89.62%
Average Income per Game$1,553,975
Year to Date Revenue$48,173,212

Expense

Pro Players Total Salaries$74,200,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,108,125
Farm Year To Date Expenses$1,042,952
Pro Salary Cap To Date$51,950,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,539,746
Pro Remaining Season Days40
Pro Expenses Per Days$464,375
Pro Estimated Expenses$18,575,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,625
Farm Estimated Expenses$345,000
Estimated Season Expenses$18,920,000
Estimated Season Salary Cap$70,500,000
Estimate Under Maximum Salary Cap of $74,000,000$3,500,000
Estimate Over Minimum Salary Cap of $44,000,000 $26,500,000
Current Bank Account$8,426,651
Projected Bank Account$5,046,397

Pro Players Salaries

William Nylander $7,200,000 (4)
-Salary Remaining : $1,800,000
Brayden Point $7,200,000 (4)
-Salary Remaining : $1,800,000
Sidney Crosby $7,000,000 (3)
-Salary Remaining : $1,750,000
Drew Doughty $5,200,000 (2)
-Salary Remaining : $1,300,000
Andrew Copp $4,800,000 (1)
-Salary Remaining : $1,200,000
J.T. Compher $4,400,000 (2)
-Salary Remaining : $1,100,000
David Savard $4,400,000 (2)
-Salary Remaining : $1,100,000
Charlie Coyle $4,400,000 (2)
-Salary Remaining : $1,100,000
Mario Ferraro $3,500,000 (2)
-Salary Remaining : $875,000
Jake Guentzel $3,400,000 (3)
-Salary Remaining : $850,000
Cam Fowler $3,100,000 (3)
-Salary Remaining : $775,000
Nick Leddy $2,800,000 (3)
-Salary Remaining : $700,000
Drake Batherson $2,500,000 (2)
-Salary Remaining : $625,000
Artturi Lehkonen $2,500,000 (2)
-Salary Remaining : $625,000
Logan O'Connor $2,500,000 (3)
-Salary Remaining : $625,000
Jani Hakanpaa $2,100,000 (1)
-Salary Remaining : $525,000
Linus Ullmark $1,600,000 (1)
-Salary Remaining : $400,000
Joel Hofer $1,500,000 (1)
-Salary Remaining : $375,000
Ilya Lyubushkin $1,300,000 (1)
-Salary Remaining : $325,000
Lars Eller $1,200,000 (2)
-Salary Remaining : $300,000
Michael Kesselring $1,000,000 (1)
-Salary Remaining : $250,000
Andrew Cogliano (1 Way Contract) $600,000 (1)
-Salary Remaining : $150,000
Total Pro Players22
Salary Commitment
Year 24 : $74,200,000
Year 25 : $61,300,000
Year 26 : $33,200,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $74,200,000
Year 25 : $61,300,000
Year 26 : $33,200,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $74,200,000
Year 25 : $61,300,000
Year 26 : $33,200,000
Year 27 : $14,400,000

Farm Players Salaries

Marco Scandella $120,000 (2)
Salary Remaining : $30,000
Jason Polin $100,000 (1)
Salary Remaining : $25,000
Jack Drury $90,000 (1)
Salary Remaining : $22,500
Dennis Cholowski $90,000 (1)
Salary Remaining : $22,500
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $22,500
Jacob Larsson $90,000 (1)
Salary Remaining : $22,500
Josh Doan $90,000 (2)
Salary Remaining : $22,500
Aatu Raty $80,000 (2)
Salary Remaining : $20,000
Jeremy Davies $80,000 (1)
Salary Remaining : $20,000
Kasimir Kaskisuo $80,000 (2)
Salary Remaining : $20,000
Troy Grosenick $80,000 (2)
Salary Remaining : $20,000
Ben Meyers $70,000 (1)
Salary Remaining : $17,500
Carsen Twarynski $60,000 (1)
Salary Remaining : $15,000
Alec Regula $60,000 (1)
Salary Remaining : $15,000
Matt Kiersted $60,000 (1)
Salary Remaining : $15,000
Graham McPhee $10,000 (8)
Salary Remaining : $2,500
Cedric Pare $10,000 (8)
Salary Remaining : $2,500
Matthew Thiessen $10,000 (10)
Salary Remaining : $2,500
Stephen Halliday $10,000 (10)
Salary Remaining : $2,500
Ryder Rolston $10,000 (10)
Salary Remaining : $2,500
Ryan Hofer $10,000 (10)
Salary Remaining : $2,500
Jared Davidson $10,000 (10)
Salary Remaining : $2,500
Damien Giroux $10,000 (7)
Salary Remaining : $2,500
Mason Primeau $10,000 (7)
Salary Remaining : $2,500
Tyler Madden $10,000 (7)
Salary Remaining : $2,500
Jalen Luypen $10,000 (10)
Salary Remaining : $2,500
Vladislav Firstov $10,000 (10)
Salary Remaining : $2,500
Serron Noel $10,000 (8)
Salary Remaining : $2,500
Jakov Novak $10,000 (10)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 24 : $1,380,000
Year 25 : $590,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,380,000
Year 25 : $590,000
Year 26 : $140,000
Year 27 : $140,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7,285 - 91.06%
Level 2: 4000 - $63 - 3,704 - 92.61%
Level 3: 5000 - $42 - 4,800 - 95.99%
Level 4: 2000 - $31 - 1,901 - 95.06%
Luxury : 1000 - $209 - 971 - 97.08%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left10
Average Attendance - %18,661 - 93.30%
Average Income per Game$1,500,357
Year to Date Revenue$46,511,076

Expense

Pro Players Total Salaries$73,200,000
Farm Players Total Salaries$2,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,219,375
Farm Year To Date Expenses$1,535,572
Pro Salary Cap To Date$53,538,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,003,573
Pro Remaining Season Days40
Pro Expenses Per Days$458,125
Pro Estimated Expenses$18,325,000
Farm Remaining Season Days40
Farm Expenses Per Days$13,000
Farm Estimated Expenses$520,000
Estimated Season Expenses$18,845,000
Estimated Season Salary Cap$71,538,125
Estimate Under Maximum Salary Cap of $74,000,000$2,461,875
Estimate Over Minimum Salary Cap of $44,000,000 $27,538,125
Current Bank Account$27,248,138
Projected Bank Account$23,406,711

Pro Players Salaries

Nikita Kucherov $8,400,000 (3)
-Salary Remaining : $2,100,000
Adrian Kempe $6,700,000 (5)
-Salary Remaining : $1,675,000
Tim Stutzle $6,000,000 (3)
-Salary Remaining : $1,500,000
Brandon Hagel $6,000,000 (2)
-Salary Remaining : $1,500,000
Nick Schmaltz $5,900,000 (4)
-Salary Remaining : $1,475,000
Quinton Byfield $5,000,000 (3)
-Salary Remaining : $1,250,000
Sean Durzi $4,400,000 (3)
-Salary Remaining : $1,100,000
Oliver Bjorkstrand $4,100,000 (3)
-Salary Remaining : $1,025,000
Alec Martinez $3,600,000 (1)
-Salary Remaining : $900,000
Bowen Byram $3,400,000 (2)
-Salary Remaining : $850,000
Brady Skjei $3,000,000 (1)
-Salary Remaining : $750,000
Frederik Andersen $2,500,000 (2)
-Salary Remaining : $625,000
Connor Ingram $2,300,000 (1)
-Salary Remaining : $575,000
Moritz Seider $2,000,000 (1)
-Salary Remaining : $500,000
Anton Lundell $1,900,000 (1)
-Salary Remaining : $475,000
Noah Cates $1,400,000 (1)
-Salary Remaining : $350,000
Erik Johnson $1,400,000 (1)
-Salary Remaining : $350,000
Oliver Kylington (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Ty Dellandrea $1,000,000 (3)
-Salary Remaining : $250,000
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $250,000
William Eklund $1,000,000 (2)
-Salary Remaining : $250,000
Ryan Carpenter $1,000,000 (1)
-Salary Remaining : $250,000
Total Pro Players22
Salary Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Average Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Cap with 1 Way Contract
Year 24 : $72,000,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000

Farm Players Salaries

Dmitri Voronkov $140,000 (1)
Salary Remaining : $35,000
Dennis Gilbert $120,000 (1)
Salary Remaining : $30,000
Logan Stanley $120,000 (1)
Salary Remaining : $30,000
Calen Addison $120,000 (1)
Salary Remaining : $30,000
Yaroslav Askarov $100,000 (2)
Salary Remaining : $25,000
Fredrik Olofsson $100,000 (1)
Salary Remaining : $25,000
Shane Wright $100,000 (2)
Salary Remaining : $25,000
Matthew Knies $100,000 (2)
Salary Remaining : $25,000
Mike Hardman $100,000 (1)
Salary Remaining : $25,000
Alex Turcotte $100,000 (1)
Salary Remaining : $25,000
Arvid Soderblom $90,000 (1)
Salary Remaining : $22,500
Ian Mitchell $90,000 (1)
Salary Remaining : $22,500
Reese Johnson $90,000 (1)
Salary Remaining : $22,500
Nikita Alexandrov $90,000 (1)
Salary Remaining : $22,500
Filip Roos $80,000 (1)
Salary Remaining : $20,000
Matthew Highmore $80,000 (1)
Salary Remaining : $20,000
Magnus Hellberg $80,000 (2)
Salary Remaining : $20,000
Michael Dipietro $80,000 (2)
Salary Remaining : $20,000
Matej Blumel $70,000 (1)
Salary Remaining : $17,500
Jaxson Stauber $70,000 (1)
Salary Remaining : $17,500
Alexandre Fortin $50,000 (1)
Salary Remaining : $12,500
Noel Hoefenmayer $10,000 (7)
Salary Remaining : $2,500
Mitchell Vande Sompel $10,000 (6)
Salary Remaining : $2,500
Ozzy Wiesblatt $10,000 (7)
Salary Remaining : $2,500
Carson Lambos $10,000 (10)
Salary Remaining : $2,500
Topias Vilen $10,000 (10)
Salary Remaining : $2,500
Ville Ottavainen $10,000 (10)
Salary Remaining : $2,500
Nikita Novikov $10,000 (10)
Salary Remaining : $2,500
Emil Heineman $10,000 (10)
Salary Remaining : $2,500
Aleksandr Kisakov $10,000 (10)
Salary Remaining : $2,500
Cameron Hughes $10,000 (4)
Salary Remaining : $2,500
Brayden Tracey $10,000 (7)
Salary Remaining : $2,500
Total Farm Players32
Salary Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000
Salary Average Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $107 - 7,918 - 98.97%
Level 2: 4000 - $62 - 3,976 - 99.39%
Level 3: 5000 - $45 - 4,868 - 97.36%
Level 4: 2000 - $33 - 1,958 - 97.92%
Luxury : 1000 - $211 - 992 - 99.16%
Total Capacity :20000
Team Popularity : 137.00%

Income

Home Games Left9
Average Attendance - %19,711 - 98.56%
Average Income per Game$1,604,439
Year to Date Revenue$51,342,041

Expense

Pro Players Total Salaries$73,600,000
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,515,000
Farm Year To Date Expenses$1,520,946
Pro Salary Cap To Date$53,700,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,439,949
Pro Remaining Season Days40
Pro Expenses Per Days$460,625
Pro Estimated Expenses$18,425,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,812
Farm Estimated Expenses$512,480
Estimated Season Expenses$18,937,480
Estimated Season Salary Cap$71,500,000
Estimate Under Maximum Salary Cap of $74,000,000$2,500,000
Estimate Over Minimum Salary Cap of $44,000,000 $27,500,000
Current Bank Account$33,907,633
Projected Bank Account$29,410,102

Pro Players Salaries

Auston Matthews $8,000,000 (1)
-Salary Remaining : $2,000,000
Clayton Keller $6,500,000 (2)
-Salary Remaining : $1,625,000
Carter Verhaeghe $5,900,000 (3)
-Salary Remaining : $1,475,000
Zach Werenski $5,000,000 (1)
-Salary Remaining : $1,250,000
Matt Duchene $4,600,000 (2)
-Salary Remaining : $1,150,000
Colton Parayko $4,500,000 (1)
-Salary Remaining : $1,125,000
Mats Zuccarello $4,000,000 (3)
-Salary Remaining : $1,000,000
Jack Roslovic $3,900,000 (1)
-Salary Remaining : $975,000
Adam Larsson $3,700,000 (4)
-Salary Remaining : $925,000
Joel Farabee $3,200,000 (2)
-Salary Remaining : $800,000
Nicolas Hague $3,000,000 (3)
-Salary Remaining : $750,000
Josh Manson $3,000,000 (3)
-Salary Remaining : $750,000
Scott Mayfield $3,000,000 (3)
-Salary Remaining : $750,000
Nic Dowd $2,800,000 (1)
-Salary Remaining : $700,000
Joel Armia $2,000,000 (3)
-Salary Remaining : $500,000
Matt Boldy $1,800,000 (1)
-Salary Remaining : $450,000
Anthony Stolarz $1,800,000 (2)
-Salary Remaining : $450,000
Kevin Rooney $1,500,000 (3)
-Salary Remaining : $375,000
Joseph Woll $1,500,000 (1)
-Salary Remaining : $375,000
Sam Carrick $1,500,000 (3)
-Salary Remaining : $375,000
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Pierre Engvall (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Total Pro Players22
Salary Commitment
Year 24 : $73,600,000
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000
Salary Average Commitment
Year 24 : $73,600,000
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000
Salary Cap with 1 Way Contract
Year 24 : $71,200,000
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000

Farm Players Salaries

Juuso Parssinen $130,000 (1)
Salary Remaining : $32,500
Robert Bortuzzo $120,000 (1)
Salary Remaining : $30,000
Cody Glass $120,000 (1)
Salary Remaining : $30,000
Jonatan Berggren $120,000 (1)
Salary Remaining : $30,000
Olen Zellweger $120,000 (3)
Salary Remaining : $30,000
Boris Katchouk $120,000 (1)
Salary Remaining : $30,000
Nils Lundkvist $120,000 (1)
Salary Remaining : $30,000
Dan Vladar $100,000 (1)
Salary Remaining : $25,000
Martin Pospisil $100,000 (1)
Salary Remaining : $25,000
Arturs Silovs $100,000 (1)
Salary Remaining : $25,000
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $22,500
Jacob Moverare $90,000 (1)
Salary Remaining : $22,500
Kale Clague $80,000 (1)
Salary Remaining : $20,000
Cooper Marody $80,000 (1)
Salary Remaining : $20,000
Nic Petan $80,000 (1)
Salary Remaining : $20,000
Tanner Laczynski $70,000 (1)
Salary Remaining : $17,500
Markus Niemelainen $70,000 (2)
Salary Remaining : $17,500
Maxence Guenette $70,000 (2)
Salary Remaining : $17,500
Nick Caamano $60,000 (2)
Salary Remaining : $15,000
Jujhar Khaira $50,000 (2)
Salary Remaining : $12,500
Riley Damiani $50,000 (2)
Salary Remaining : $12,500
Joseph Blandisi $50,000 (2)
Salary Remaining : $12,500
Jacob Ingham $10,000 (9)
Salary Remaining : $2,500
Ryan Fitzgerald $10,000 (3)
Salary Remaining : $2,500
Leon Gawanke $10,000 (6)
Salary Remaining : $2,500
Xavier Bernard $10,000 (7)
Salary Remaining : $2,500
Cristiano DiGiacinto $10,000 (8)
Salary Remaining : $2,500
Joe Masonius $10,000 (6)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 8000 - $111 - 7,843 - 98.04%
Level 2: 4000 - $68 - 3,847 - 96.19%
Level 3: 5000 - $46 - 4,813 - 96.25%
Level 4: 2000 - $36 - 1,900 - 94.98%
Luxury : 1000 - $233 - 978 - 97.76%
Total Capacity :20000
Team Popularity : 137.00%

Income

Home Games Left10
Average Attendance - %19,380 - 96.90%
Average Income per Game$1,640,082
Year to Date Revenue$50,842,541

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$1,370,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,777,500
Farm Year To Date Expenses$1,002,190
Pro Salary Cap To Date$54,425,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,400,820
Pro Remaining Season Days40
Pro Expenses Per Days$479,375
Pro Estimated Expenses$19,175,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,562
Farm Estimated Expenses$342,480
Estimated Season Expenses$19,517,480
Estimated Season Salary Cap$72,400,000
Estimate Under Maximum Salary Cap of $74,000,000$1,600,000
Estimate Over Minimum Salary Cap of $44,000,000 $28,400,000
Current Bank Account$30,833,947
Projected Bank Account$27,717,287

Pro Players Salaries

Jack Hughes $7,400,000 (3)
-Salary Remaining : $1,850,000
Kyle Palmieri $6,600,000 (2)
-Salary Remaining : $1,650,000
Shayne Gostisbehere $5,000,000 (2)
-Salary Remaining : $1,250,000
Jaccob Slavin $5,000,000 (3)
-Salary Remaining : $1,250,000
Chris Kreider $4,800,000 (2)
-Salary Remaining : $1,200,000
Jonathan Marchessault $4,700,000 (1)
-Salary Remaining : $1,175,000
Jordan Binnington $4,500,000 (2)
-Salary Remaining : $1,125,000
Aaron Ekblad $4,200,000 (5)
-Salary Remaining : $1,050,000
Sebastian Aho $4,000,000 (4)
-Salary Remaining : $1,000,000
Niko Mikkola $3,400,000 (3)
-Salary Remaining : $850,000
Jake Middleton $3,400,000 (3)
-Salary Remaining : $850,000
Evgeni Malkin $3,000,000 (2)
-Salary Remaining : $750,000
Jordan Eberle $2,800,000 (3)
-Salary Remaining : $700,000
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $675,000
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $625,000
Noel Acciari $2,200,000 (2)
-Salary Remaining : $550,000
Logan Cooley $1,800,000 (3)
-Salary Remaining : $450,000
Dawson Mercer $1,600,000 (1)
-Salary Remaining : $400,000
Michael Carcone (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Klim Kostin (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Morgan Barron $1,200,000 (1)
-Salary Remaining : $300,000
Christian Fischer (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Miles Wood (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Casey DeSmith $1,100,000 (1)
-Salary Remaining : $275,000
Total Pro Players24
Salary Commitment
Year 24 : $76,600,000
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Average Commitment
Year 24 : $76,600,000
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Cap with 1 Way Contract
Year 24 : $71,900,000
Year 25 : $58,100,000
Year 26 : $32,000,000
Year 27 : $8,200,000

Farm Players Salaries

Brandt Clarke $130,000 (3)
Salary Remaining : $32,500
Alex Nylander $120,000 (1)
Salary Remaining : $30,000
Mason Lohrei $120,000 (2)
Salary Remaining : $30,000
Kaapo Kakko $110,000 (1)
Salary Remaining : $27,500
Victor Mete $100,000 (2)
Salary Remaining : $25,000
Milos Kelemen $100,000 (2)
Salary Remaining : $25,000
Devon Levi $100,000 (2)
Salary Remaining : $25,000
Lane Pederson $80,000 (1)
Salary Remaining : $20,000
Ryan Johnson $80,000 (2)
Salary Remaining : $20,000
Chase De Leo $70,000 (2)
Salary Remaining : $17,500
Rhett Gardner $70,000 (2)
Salary Remaining : $17,500
Guillaume Brisebois $60,000 (1)
Salary Remaining : $15,000
Alexei Kolosov $40,000 (1)
Salary Remaining : $10,000
Francesco Arcuri $10,000 (9)
Salary Remaining : $2,500
Ryan Bednard $10,000 (5)
Salary Remaining : $2,500
Philip Svedeback $10,000 (8)
Salary Remaining : $2,500
Kenton Helgesen $10,000 (8)
Salary Remaining : $2,500
Mike McKee $10,000 (3)
Salary Remaining : $2,500
Cameron Whitehead $10,000 (8)
Salary Remaining : $2,500
Hugo Ollas $10,000 (8)
Salary Remaining : $2,500
Marcel Marcel $10,000 (9)
Salary Remaining : $2,500
Patrick Guay $10,000 (8)
Salary Remaining : $2,500
Dylan Duke $10,000 (10)
Salary Remaining : $2,500
Cameron Morrison $10,000 (7)
Salary Remaining : $2,500
Evan Nause $10,000 (10)
Salary Remaining : $2,500
Conner Bleackley $10,000 (3)
Salary Remaining : $2,500
Nikita Chibrikov $10,000 (10)
Salary Remaining : $2,500
Trevor Kuntar $10,000 (9)
Salary Remaining : $2,500
Michal Teply $10,000 (7)
Salary Remaining : $2,500
Roddy Ross $10,000 (8)
Salary Remaining : $2,500
Matthew Cairns $10,000 (7)
Salary Remaining : $2,500
Keaton Middleton $10,000 (5)
Salary Remaining : $2,500
Total Farm Players32
Salary Commitment
Year 24 : $1,370,000
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $1,370,000
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,801 - 97.51%
Level 2: 4000 - $67 - 3,823 - 95.58%
Level 3: 5000 - $47 - 4,760 - 95.20%
Level 4: 2000 - $37 - 1,803 - 90.17%
Luxury : 1000 - $213 - 993 - 99.26%
Total Capacity :20000
Team Popularity : 143.00%

Income

Home Games Left10
Average Attendance - %19,180 - 95.90%
Average Income per Game$1,680,640
Year to Date Revenue$52,099,850

Expense

Pro Players Total Salaries$73,500,000
Farm Players Total Salaries$1,270,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,675,625
Farm Year To Date Expenses$1,016,679
Pro Salary Cap To Date$54,600,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,806,403
Pro Remaining Season Days40
Pro Expenses Per Days$460,000
Pro Estimated Expenses$18,400,000
Farm Remaining Season Days40
Farm Expenses Per Days$7,938
Farm Estimated Expenses$317,520
Estimated Season Expenses$18,717,520
Estimated Season Salary Cap$72,975,625
Estimate Under Maximum Salary Cap of $74,000,000$1,024,375
Estimate Over Minimum Salary Cap of $44,000,000 $28,975,625
Current Bank Account$37,297,257
Projected Bank Account$35,386,140

Pro Players Salaries

Kirill Kaprizov $8,000,000 (1)
-Salary Remaining : $2,000,000
Roope Hintz $6,100,000 (1)
-Salary Remaining : $1,525,000
John Carlson $5,400,000 (1)
-Salary Remaining : $1,350,000
Bryan Rust $5,200,000 (3)
-Salary Remaining : $1,300,000
Gustav Forsling $4,800,000 (5)
-Salary Remaining : $1,200,000
Justin Faulk $4,700,000 (4)
-Salary Remaining : $1,175,000
Igor Shesterkin $4,600,000 (3)
-Salary Remaining : $1,150,000
Jean-Gabriel Pageau $4,300,000 (2)
-Salary Remaining : $1,075,000
Dylan Strome $4,200,000 (1)
-Salary Remaining : $1,050,000
Matt Roy $3,400,000 (2)
-Salary Remaining : $850,000
Jake DeBrusk $3,100,000 (1)
-Salary Remaining : $775,000
Alex Killorn $3,000,000 (1)
-Salary Remaining : $750,000
Evander Kane $3,000,000 (1)
-Salary Remaining : $750,000
Gustav Nyquist $2,500,000 (2)
-Salary Remaining : $625,000
Anders Lee $2,000,000 (3)
-Salary Remaining : $500,000
Jake Sanderson $1,900,000 (2)
-Salary Remaining : $475,000
Ty Emberson $1,400,000 (1)
-Salary Remaining : $350,000
Brett Leason $1,400,000 (1)
-Salary Remaining : $350,000
Nils Hoglander $1,300,000 (1)
-Salary Remaining : $325,000
Brett Howden $1,200,000 (2)
-Salary Remaining : $300,000
Pheonix Copley $1,000,000 (1)
-Salary Remaining : $250,000
Joel Edmundson $1,000,000 (3)
-Salary Remaining : $250,000
Total Pro Players22
Salary Commitment
Year 24 : $73,500,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Average Commitment
Year 24 : $73,500,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Cap with 1 Way Contract
Year 24 : $73,500,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000

Farm Players Salaries

Keith Kinkaid $120,000 (2)
Salary Remaining : $30,000
Anton Blidh $90,000 (1)
Salary Remaining : $22,500
Marat Khusnutdinov $90,000 (2)
Salary Remaining : $22,500
Sheldon Dries $80,000 (2)
Salary Remaining : $20,000
Andrew Poturalski $80,000 (2)
Salary Remaining : $20,000
Rocco Grimaldi $80,000 (2)
Salary Remaining : $20,000
Alex Belzile $80,000 (2)
Salary Remaining : $20,000
Seth Griffith $80,000 (2)
Salary Remaining : $20,000
Jayson Megna $80,000 (2)
Salary Remaining : $20,000
Lucas Johansen $70,000 (1)
Salary Remaining : $17,500
Justin Kirkland $70,000 (2)
Salary Remaining : $17,500
Robin Salo $60,000 (1)
Salary Remaining : $15,000
Kristian Reichel $60,000 (1)
Salary Remaining : $15,000
Nikita Prishchepov $40,000 (1)
Salary Remaining : $10,000
Albert Johansson $40,000 (1)
Salary Remaining : $10,000
Jack Thompson $40,000 (1)
Salary Remaining : $10,000
Dmitri Samorukov $10,000 (5)
Salary Remaining : $2,500
Trent Miner $10,000 (7)
Salary Remaining : $2,500
Brandon Baddock $10,000 (2)
Salary Remaining : $2,500
Peter DiLiberatore $10,000 (7)
Salary Remaining : $2,500
Sean Day $10,000 (6)
Salary Remaining : $2,500
Antonio Stranges $10,000 (7)
Salary Remaining : $2,500
Matt Iacopelli $10,000 (8)
Salary Remaining : $2,500
Chaz Lucius $10,000 (8)
Salary Remaining : $2,500
Evan Fitzpatrick $10,000 (2)
Salary Remaining : $2,500
Martin Chromiak $10,000 (7)
Salary Remaining : $2,500
Thimo Nickl $10,000 (9)
Salary Remaining : $2,500
Total Farm Players27
Salary Commitment
Year 24 : $1,270,000
Year 25 : $870,000
Year 26 : $90,000
Year 27 : $90,000
Salary Average Commitment
Year 24 : $1,270,000
Year 25 : $870,000
Year 26 : $90,000
Year 27 : $90,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $90 - 7,629 - 95.37%
Level 2: 4000 - $55 - 3,834 - 95.84%
Level 3: 5000 - $45 - 3,678 - 73.55%
Level 4: 2000 - $35 - 1,420 - 70.99%
Luxury : 1000 - $200 - 957 - 95.69%
Total Capacity :20000
Team Popularity : 97.00%

Income

Home Games Left10
Average Attendance - %17,517 - 87.59%
Average Income per Game$1,343,166
Year to Date Revenue$41,638,136

Expense

Pro Players Total Salaries$51,100,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$38,363,750
Farm Year To Date Expenses$988,875
Pro Salary Cap To Date$37,748,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,431,657
Pro Remaining Season Days40
Pro Expenses Per Days$320,000
Pro Estimated Expenses$12,800,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,375
Farm Estimated Expenses$335,000
Estimated Season Expenses$13,135,000
Estimated Season Salary Cap$54,298,750
Estimate Under Maximum Salary Cap of $74,000,000$19,701,250
Estimate Over Minimum Salary Cap of $44,000,000 $10,298,750
Current Bank Account$13,285,511
Projected Bank Account$13,582,168

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $1,900,000
John Gibson $6,300,000 (2)
-Salary Remaining : $1,575,000
Victor Hedman $6,000,000 (5)
-Salary Remaining : $1,500,000
Nicolas Roy $4,000,000 (3)
-Salary Remaining : $1,000,000
Taylor Raddysh $2,700,000 (2)
-Salary Remaining : $675,000
Johnathan Kovacevic $2,700,000 (1)
-Salary Remaining : $675,000
Calle Jarnkrok $2,000,000 (2)
-Salary Remaining : $500,000
Jakob Silfverberg $1,900,000 (2)
-Salary Remaining : $475,000
Wyatt Johnston $1,600,000 (2)
-Salary Remaining : $400,000
Cole Smith $1,600,000 (3)
-Salary Remaining : $400,000
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $300,000
Tanner Jeannot $1,200,000 (1)
-Salary Remaining : $300,000
Conor Timmins $1,200,000 (1)
-Salary Remaining : $300,000
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $300,000
Connor Dewar $1,200,000 (1)
-Salary Remaining : $300,000
Alexander Alexeyev $1,100,000 (1)
-Salary Remaining : $275,000
Akira Schmid $1,100,000 (1)
-Salary Remaining : $275,000
Juraj Slafkovsky $1,000,000 (2)
-Salary Remaining : $250,000
Brock McGinn $1,000,000 (3)
-Salary Remaining : $250,000
Antti Raanta $1,000,000 (1)
-Salary Remaining : $250,000
Gustav Lindstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $250,000
Yegor Chinakhov $1,000,000 (1)
-Salary Remaining : $250,000
Mathieu Olivier (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,000
Matt Martin $600,000 (1)
-Salary Remaining : $150,000
Total Pro Players24
Salary Commitment
Year 24 : $51,100,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $51,100,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $50,200,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000

Farm Players Salaries

Tanner Fritz $120,000 (2)
Salary Remaining : $30,000
Jerry D'Amigo $120,000 (2)
Salary Remaining : $30,000
Cameron Gaunce $120,000 (2)
Salary Remaining : $30,000
Greg McKegg $120,000 (2)
Salary Remaining : $30,000
Jordan Gross $120,000 (2)
Salary Remaining : $30,000
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $22,500
Max Jones $90,000 (1)
Salary Remaining : $22,500
Matt Coronato $90,000 (3)
Salary Remaining : $22,500
Jakob Pelletier $80,000 (1)
Salary Remaining : $20,000
Rasmus Asplund $60,000 (1)
Salary Remaining : $15,000
Hardy Haman Aktell $60,000 (1)
Salary Remaining : $15,000
Jack Rathbone $60,000 (1)
Salary Remaining : $15,000
Jake Livingstone $60,000 (1)
Salary Remaining : $15,000
Ty Nelson $10,000 (10)
Salary Remaining : $2,500
Gage Goncalves $10,000 (7)
Salary Remaining : $2,500
Lukas Svejkovsky $10,000 (8)
Salary Remaining : $2,500
Joseph Cecconi $10,000 (5)
Salary Remaining : $2,500
Jesper Vikman $10,000 (7)
Salary Remaining : $2,500
Mason Beaupit $10,000 (9)
Salary Remaining : $2,500
Michael Vukojevic $10,000 (7)
Salary Remaining : $2,500
Patrick Harper $10,000 (9)
Salary Remaining : $2,500
Ryan Jones $10,000 (9)
Salary Remaining : $2,500
Judd Caulfield $10,000 (9)
Salary Remaining : $2,500
Nathan Gaucher $10,000 (9)
Salary Remaining : $2,500
Jakub Demek $10,000 (9)
Salary Remaining : $2,500
Henrik Rybinski $10,000 (9)
Salary Remaining : $2,500
James Melindy $10,000 (10)
Salary Remaining : $2,500
Ethan Keppen $10,000 (9)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 24 : $1,340,000
Year 25 : $840,000
Year 26 : $240,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,340,000
Year 25 : $840,000
Year 26 : $240,000
Year 27 : $150,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $102 - 7,890 - 98.63%
Level 2: 4000 - $62 - 3,362 - 84.04%
Level 3: 5000 - $39 - 4,939 - 98.79%
Level 4: 2000 - $30 - 1,971 - 98.57%
Luxury : 1000 - $210 - 847 - 84.70%
Total Capacity :20000
Team Popularity : 111.00%

Income

Home Games Left10
Average Attendance - %19,009 - 95.05%
Average Income per Game$1,486,132
Year to Date Revenue$46,070,091

Expense

Pro Players Total Salaries$63,200,000
Farm Players Total Salaries$1,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,144,375
Farm Year To Date Expenses$810,245
Pro Salary Cap To Date$47,169,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,861,320
Pro Remaining Season Days40
Pro Expenses Per Days$395,625
Pro Estimated Expenses$15,825,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,750
Farm Estimated Expenses$270,000
Estimated Season Expenses$16,095,000
Estimated Season Salary Cap$62,669,375
Estimate Under Maximum Salary Cap of $74,000,000$11,330,625
Estimate Over Minimum Salary Cap of $44,000,000 $18,669,375
Current Bank Account$4,513,118
Projected Bank Account$3,279,438

Pro Players Salaries

Filip Forsberg $8,000,000 (2)
-Salary Remaining : $2,000,000
Tyler Seguin $6,500,000 (2)
-Salary Remaining : $1,625,000
Jared Spurgeon $4,300,000 (2)
-Salary Remaining : $1,075,000
Filip Chytil $3,900,000 (2)
-Salary Remaining : $975,000
Joey Daccord $3,900,000 (3)
-Salary Remaining : $975,000
Nikita Zadorov $3,800,000 (3)
-Salary Remaining : $950,000
Adam Lowry $3,800,000 (1)
-Salary Remaining : $950,000
Conor Garland $3,800,000 (4)
-Salary Remaining : $950,000
Cody Ceci $3,700,000 (1)
-Salary Remaining : $925,000
Brenden Dillon $3,500,000 (1)
-Salary Remaining : $875,000
Nick Perbix $2,500,000 (2)
-Salary Remaining : $625,000
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $625,000
Tanner Pearson $2,000,000 (2)
-Salary Remaining : $500,000
Daniel Sprong $2,000,000 (1)
-Salary Remaining : $500,000
Keegan Kolesar $1,800,000 (1)
-Salary Remaining : $450,000
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $375,000
Gavin Bayreuther (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Laurent Brossoit $1,200,000 (4)
-Salary Remaining : $300,000
Joel Kiviranta $1,200,000 (2)
-Salary Remaining : $300,000
Michael McCarron $1,200,000 (1)
-Salary Remaining : $300,000
Thomas Harley $900,000 (1)
-Salary Remaining : $225,000
Total Pro Players21
Salary Commitment
Year 24 : $63,200,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $63,200,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $62,000,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000

Farm Players Salaries

Braden Schneider $120,000 (1)
Salary Remaining : $30,000
Sammy Blais $120,000 (1)
Salary Remaining : $30,000
Oskar Lindblom $100,000 (2)
Salary Remaining : $25,000
Sam Gagner $100,000 (1)
Salary Remaining : $25,000
Christian Wolanin $90,000 (1)
Salary Remaining : $22,500
Matt Murray 2 $80,000 (1)
Salary Remaining : $20,000
C.J. Suess $80,000 (1)
Salary Remaining : $20,000
Mikhail Maltsev $70,000 (2)
Salary Remaining : $17,500
Riley Tufte $70,000 (1)
Salary Remaining : $17,500
Mac Hollowell $60,000 (1)
Salary Remaining : $15,000
Jiri Kulich $10,000 (9)
Salary Remaining : $2,500
Riley Sutter $10,000 (6)
Salary Remaining : $2,500
Elliot Desnoyers $10,000 (9)
Salary Remaining : $2,500
Fabian Lysell $10,000 (9)
Salary Remaining : $2,500
Tyler Muszelik $10,000 (10)
Salary Remaining : $2,500
Hunter Drew $10,000 (6)
Salary Remaining : $2,500
Cole Coskey $10,000 (7)
Salary Remaining : $2,500
Martin Hugo Has $10,000 (10)
Salary Remaining : $2,500
Emmett Croteau $10,000 (8)
Salary Remaining : $2,500
Stanislav Demin $10,000 (10)
Salary Remaining : $2,500
Jacob Fowler $10,000 (10)
Salary Remaining : $2,500
Andre Lee $10,000 (8)
Salary Remaining : $2,500
Austin Osmanski $10,000 (8)
Salary Remaining : $2,500
Jack Becker $10,000 (8)
Salary Remaining : $2,500
Robbie Stucker $10,000 (9)
Salary Remaining : $2,500
Antti Tuomisto $10,000 (10)
Salary Remaining : $2,500
Matt Stienburg $10,000 (10)
Salary Remaining : $2,500
Reid Schaefer $10,000 (10)
Salary Remaining : $2,500
Tyler Angle $10,000 (7)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $94 - 7,061 - 88.26%
Level 2: 4000 - $56 - 3,437 - 85.92%
Level 3: 5000 - $37 - 4,335 - 86.70%
Level 4: 2000 - $25 - 1,754 - 87.71%
Luxury : 1000 - $193 - 881 - 88.14%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left12
Average Attendance - %17,469 - 87.34%
Average Income per Game$1,295,448
Year to Date Revenue$37,567,993

Expense

Pro Players Total Salaries$40,000,000
Farm Players Total Salaries$840,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$13,825,000
Pro Year To Date Expenses$30,296,250
Farm Year To Date Expenses$669,649
Pro Salary Cap To Date$30,221,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,545,376
Pro Remaining Season Days40
Pro Expenses Per Days$250,625
Pro Estimated Expenses$10,025,000
Farm Remaining Season Days40
Farm Expenses Per Days$5,250
Farm Estimated Expenses$210,000
Estimated Season Expenses$10,235,000
Estimated Season Salary Cap$54,046,250
Estimate Under Maximum Salary Cap of $74,000,000$19,953,750
Estimate Over Minimum Salary Cap of $44,000,000 $10,046,250
Current Bank Account$24,612,186
Projected Bank Account$29,922,562

Pro Players Salaries

Darcy Kuemper $4,400,000 (1)
-Salary Remaining : $1,100,000
Mike Hoffman $3,600,000 (2)
-Salary Remaining : $900,000
Kevin Shattenkirk $3,200,000 (3)
-Salary Remaining : $800,000
Dominik Kubalik $2,900,000 (3)
-Salary Remaining : $725,000
Brett Kulak $2,200,000 (3)
-Salary Remaining : $550,000
Jaycob Megna $2,200,000 (3)
-Salary Remaining : $550,000
Ryan Strome $2,200,000 (3)
-Salary Remaining : $550,000
Nikita Zaitsev $2,000,000 (2)
-Salary Remaining : $500,000
Marc Staal $2,000,000 (2)
-Salary Remaining : $500,000
Matthew Grzelcyk $1,600,000 (2)
-Salary Remaining : $400,000
Chad Ruhwedel $1,500,000 (1)
-Salary Remaining : $375,000
Leo Carlsson $1,400,000 (3)
-Salary Remaining : $350,000
Connor Brown $1,400,000 (3)
-Salary Remaining : $350,000
Ryan Donato $1,300,000 (3)
-Salary Remaining : $325,000
Dominic Toninato $1,200,000 (2)
-Salary Remaining : $300,000
Conor Sheary $1,200,000 (2)
-Salary Remaining : $300,000
Jesper Fast $1,200,000 (2)
-Salary Remaining : $300,000
Jesper Wallstedt $1,000,000 (3)
-Salary Remaining : $250,000
Alexander Holtz $1,000,000 (1)
-Salary Remaining : $250,000
Hendrix Lapierre $1,000,000 (1)
-Salary Remaining : $250,000
Kevin Labanc $900,000 (2)
-Salary Remaining : $225,000
Tyler Pitlick $600,000 (2)
-Salary Remaining : $150,000
Total Pro Players22
Salary Commitment
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $17,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $17,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $40,000,000
Year 25 : $32,100,000
Year 26 : $17,800,000
Year 27 : $0

Farm Players Salaries

Patrick Brown $120,000 (2)
Salary Remaining : $30,000
Cal Petersen $120,000 (2)
Salary Remaining : $30,000
Wyatt Kalynuk $110,000 (1)
Salary Remaining : $27,500
Ivan Miroshnichenko $90,000 (3)
Salary Remaining : $22,500
Alexander True $70,000 (1)
Salary Remaining : $17,500
Samuel Fagemo $70,000 (1)
Salary Remaining : $17,500
Clark Bishop $60,000 (2)
Salary Remaining : $15,000
Tristen Robins $10,000 (9)
Salary Remaining : $2,500
Nick Swaney $10,000 (7)
Salary Remaining : $2,500
Carter Berger $10,000 (10)
Salary Remaining : $2,500
David Noel $10,000 (10)
Salary Remaining : $2,500
Carl Lindbom $10,000 (10)
Salary Remaining : $2,500
Dmitry Kuzmin $10,000 (9)
Salary Remaining : $2,500
Jared Wright $10,000 (10)
Salary Remaining : $2,500
Brandon Hickey $10,000 (4)
Salary Remaining : $2,500
Luka Burzan $10,000 (6)
Salary Remaining : $2,500
Hudson Elynuik $10,000 (5)
Salary Remaining : $2,500
Noah Carroll $10,000 (9)
Salary Remaining : $2,500
Matthew Maggio $10,000 (9)
Salary Remaining : $2,500
Luke Prokop $10,000 (8)
Salary Remaining : $2,500
Mikus Vecvanags $10,000 (10)
Salary Remaining : $2,500
Tanner Kaspick $10,000 (4)
Salary Remaining : $2,500
Travis Barron $10,000 (4)
Salary Remaining : $2,500
Luke Henman $10,000 (7)
Salary Remaining : $2,500
Alex Kannok Leipert $10,000 (9)
Salary Remaining : $2,500
Greg Meireles $10,000 (8)
Salary Remaining : $2,500
Dylan Ferguson $10,000 (10)
Salary Remaining : $2,500
Total Farm Players27
Salary Commitment
Year 24 : $840,000
Year 25 : $590,000
Year 26 : $290,000
Year 27 : $200,000
Salary Average Commitment
Year 24 : $840,000
Year 25 : $590,000
Year 26 : $290,000
Year 27 : $200,000

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 $12,240,028 $72,907,500 $1,092,500 $28,907,500 233356
Canadiens $30,013,163 $59,769,375 $14,230,625 $15,769,375 202848
Lightning $31,073,628 $50,751,875 $23,248,125 $6,751,875 212950
Maple Leafs $10,929,811 $69,095,000 $4,905,000 $25,095,000 213556
Panthers $8,741,838 $73,983,750 $16,250 $29,983,750 232851
Red Wings $52,374,446 $50,875,625 $23,124,375 $6,875,625 273461
Sabres $3,742,943 $72,931,875 $1,068,125 $28,931,875 242953
Senators $30,952,331 $59,473,125 $14,526,875 $15,473,125 253257
Blue Jackets $8,350,068 $71,282,500 $2,717,500 $27,282,500 222850
Capitals $8,598,118 $73,863,125 $136,875 $29,863,125 223355
Devils $43,833,857 $73,029,375 $970,625 $29,029,375 223153
Flyers $19,175,362 $72,691,875 $1,308,125 $28,691,875 203757
Hurricanes $54,022,967 $52,502,500 $21,497,500 $8,502,500 232346
Islanders $8,003,877 $61,993,125 $12,006,875 $17,993,125 183856
Penguins $6,337,491 $72,013,750 $1,986,250 $28,013,750 232346
Rangers $17,531,727 $73,635,871 $364,129 $29,635,871 222345
Canucks $13,677,699 $59,038,750 $14,961,250 $15,038,750 242650
Ducks $21,282,674 $58,823,750 $15,176,250 $14,823,750 233861
Flames $14,457,078 $53,590,000 $20,410,000 $9,590,000 193049
Golden Knights $10,970,122 $71,999,375 $2,000,625 $27,999,375 222648
Kings $5,911,868 $73,465,625 $534,375 $29,465,625 232649
Kraken $46,209,049 $47,458,125 $26,541,875 $3,458,125 223052
Oilers $7,236,422 $72,332,500 $1,667,500 $28,332,500 213051
Sharks $15,917,322 $72,826,875 $1,173,125 $28,826,875 222951
Avalanche $8,426,651 $70,500,000 $3,500,000 $26,500,000 222951
Blackhawks $27,248,138 $71,538,125 $2,461,875 $27,538,125 223254
Blues $33,907,633 $71,500,000 $2,500,000 $27,500,000 222850
Coyotes $30,833,947 $72,400,000 $1,600,000 $28,400,000 243256
Jets $37,297,257 $72,975,625 $1,024,375 $28,975,625 222749
Predators $13,285,511 $54,298,750 $19,701,250 $10,298,750 242852
Stars $4,513,118 $62,669,375 $11,330,625 $18,669,375 212950
Wild $24,612,186 $54,046,250 $19,953,750 $10,046,250 222749