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

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8000 - $105 - 7,622 - 95.28%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 5000 - $41 - 4,966 - 99.32%
Level 4: 2000 - $29 - 2,000 - 100.00%
Luxury : 1000 - $202 - 999 - 99.93%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left16
Average Attendance - %19,588 - 97.94%
Average Income per Game$1,544,796
Year to Date Revenue$38,619,910

Expense

Pro Players Total Salaries$72,300,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$46,257,500
Farm Year To Date Expenses$1,600,877
Pro Salary Cap To Date$45,916,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,716,742
Pro Remaining Season Days56
Pro Expenses Per Days$452,500
Pro Estimated Expenses$25,340,000
Farm Remaining Season Days56
Farm Expenses Per Days$14,875
Farm Estimated Expenses$833,000
Estimated Season Expenses$26,173,000
Estimated Season Salary Cap$71,921,875
Estimate Under Maximum Salary Cap of $74,000,000$2,078,125
Estimate Over Minimum Salary Cap of $44,000,000 $27,921,875
Current Bank Account$7,335,365
Projected Bank Account$5,879,107

Pro Players Salaries

Cale Makar $8,200,000 (2)
-Salary Remaining : $2,870,000
Alex DeBrincat $7,000,000 (1)
-Salary Remaining : $2,450,000
Charlie McAvoy $5,700,000 (1)
-Salary Remaining : $1,995,000
Anthony Cirelli $5,100,000 (2)
-Salary Remaining : $1,785,000
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $1,750,000
Mathew Barzal $5,000,000 (5)
-Salary Remaining : $1,750,000
Mark Stone $4,600,000 (3)
-Salary Remaining : $1,610,000
Sean Couturier $4,200,000 (3)
-Salary Remaining : $1,470,000
Blake Coleman $3,600,000 (2)
-Salary Remaining : $1,260,000
Ryan Lindgren $3,200,000 (1)
-Salary Remaining : $1,120,000
Sean Monahan $3,000,000 (1)
-Salary Remaining : $1,050,000
Ross Colton $2,700,000 (2)
-Salary Remaining : $945,000
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $875,000
Luke Schenn $1,700,000 (1)
-Salary Remaining : $595,000
Frank Nazar $1,700,000 (3)
-Salary Remaining : $595,000
Tyson Jost $1,600,000 (1)
-Salary Remaining : $560,000
Jack St. Ivany $1,400,000 (1)
-Salary Remaining : $490,000
Adam Gaudette $1,300,000 (3)
-Salary Remaining : $455,000
Lars Eller $1,200,000 (1)
-Salary Remaining : $420,000
Dustin Wolf $900,000 (1)
-Salary Remaining : $315,000
Marc Del Gaizo (1 Way Contract) $900,000 (2)
-Salary Remaining : $315,000
Brock Faber $900,000 (1)
-Salary Remaining : $315,000
Wyatt Kaiser $900,000 (1)
-Salary Remaining : $315,000
Total Pro Players23
Salary Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries

Cole Koepke $120,000 (1)
Salary Remaining : $42,000
Justin Brazeau $120,000 (1)
Salary Remaining : $42,000
Matt Tomkins $120,000 (1)
Salary Remaining : $42,000
Connor Carrick $120,000 (1)
Salary Remaining : $42,000
Ben Hutton $120,000 (1)
Salary Remaining : $42,000
Nick DeSimone $120,000 (1)
Salary Remaining : $42,000
Pheonix Copley $120,000 (2)
Salary Remaining : $42,000
Glenn Gawdin $110,000 (2)
Salary Remaining : $38,500
Cole Guttman $110,000 (2)
Salary Remaining : $38,500
Kevin Connauton $110,000 (1)
Salary Remaining : $38,500
Jordan Harris $100,000 (1)
Salary Remaining : $35,000
Cam Dineen $100,000 (1)
Salary Remaining : $35,000
Marc McLaughlin $90,000 (2)
Salary Remaining : $31,500
Nate Smith $90,000 (1)
Salary Remaining : $31,500
Jack Ahcan $90,000 (2)
Salary Remaining : $31,500
Jack Studnicka $90,000 (2)
Salary Remaining : $31,500
Kole Lind $90,000 (2)
Salary Remaining : $31,500
Tyler Wotherspoon $90,000 (2)
Salary Remaining : $31,500
Matthew Phillips $90,000 (1)
Salary Remaining : $31,500
Aidan McDonough $90,000 (2)
Salary Remaining : $31,500
Nick Abruzzese $80,000 (1)
Salary Remaining : $28,000
Ben Meyers $70,000 (1)
Salary Remaining : $24,500
Taylor Makar $40,000 (1)
Salary Remaining : $14,000
Brandon Bussi $40,000 (1)
Salary Remaining : $14,000
Aidan Thompson $10,000 (10)
Salary Remaining : $3,500
Carson Focht $10,000 (5)
Salary Remaining : $3,500
Brad Morrison $10,000 (3)
Salary Remaining : $3,500
Kalan Lind $10,000 (10)
Salary Remaining : $3,500
Scott Walford $10,000 (9)
Salary Remaining : $3,500
Lucas Edmonds $10,000 (7)
Salary Remaining : $3,500
Total Farm Players30
Salary Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8000 - $101 - 8,000 - 100.00%
Level 2: 4000 - $61 - 3,920 - 98.00%
Level 3: 5000 - $41 - 4,964 - 99.29%
Level 4: 2000 - $32 - 1,787 - 89.37%
Luxury : 1000 - $206 - 988 - 98.79%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left17
Average Attendance - %19,660 - 98.30%
Average Income per Game$1,556,696
Year to Date Revenue$37,360,706

Expense

Pro Players Total Salaries$57,700,000
Farm Players Total Salaries$1,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$37,572,500
Farm Year To Date Expenses$877,278
Pro Salary Cap To Date$37,507,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,463,833
Pro Remaining Season Days56
Pro Expenses Per Days$361,250
Pro Estimated Expenses$20,230,000
Farm Remaining Season Days56
Farm Expenses Per Days$8,438
Farm Estimated Expenses$472,528
Estimated Season Expenses$20,702,528
Estimated Season Salary Cap$64,502,500
Estimate Under Maximum Salary Cap of $74,000,000$9,497,500
Estimate Over Minimum Salary Cap of $44,000,000 $20,502,500
Current Bank Account$28,803,674
Projected Bank Account$34,564,979

Pro Players Salaries

Erik Karlsson $6,000,000 (1)
-Salary Remaining : $2,100,000
Timo Meier $5,800,000 (5)
-Salary Remaining : $2,030,000
Brenden Dillon $5,500,000 (3)
-Salary Remaining : $1,925,000
Mika Zibanejad $5,300,000 (3)
-Salary Remaining : $1,855,000
Claude Giroux $5,300,000 (2)
-Salary Remaining : $1,855,000
Jordan Binnington $4,500,000 (1)
-Salary Remaining : $1,575,000
Jordan Staal $3,500,000 (3)
-Salary Remaining : $1,225,000
Michael Rasmussen $3,200,000 (2)
-Salary Remaining : $1,120,000
Kaapo Kakko $3,100,000 (1)
-Salary Remaining : $1,085,000
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $805,000
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $700,000
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $700,000
Justin Danforth $1,800,000 (1)
-Salary Remaining : $630,000
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $420,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $350,000
Marc-Edouard Vlasic $1,000,000 (2)
-Salary Remaining : $350,000
Dryden Hunt $1,000,000 (1)
-Salary Remaining : $350,000
Josh Doan $900,000 (1)
-Salary Remaining : $315,000
Aleksei Kolosov $900,000 (2)
-Salary Remaining : $315,000
Scott Perunovich $900,000 (1)
-Salary Remaining : $315,000
Justin Holl $500,000 (2)
-Salary Remaining : $175,000
Total Pro Players21
Salary Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000

Farm Players Salaries

Robert Hagg $120,000 (1)
Salary Remaining : $42,000
Michael Houser $100,000 (2)
Salary Remaining : $35,000
Justin Dowling $100,000 (2)
Salary Remaining : $35,000
John Ludvig $90,000 (2)
Salary Remaining : $31,500
Logan Brown $90,000 (1)
Salary Remaining : $31,500
Ilya Solovyov $90,000 (2)
Salary Remaining : $31,500
Max McCormick $80,000 (1)
Salary Remaining : $28,000
Chris Terry $80,000 (1)
Salary Remaining : $28,000
Ryan Johnson $80,000 (1)
Salary Remaining : $28,000
Georgii Merkulov $70,000 (1)
Salary Remaining : $24,500
Kyle Criscuolo $70,000 (1)
Salary Remaining : $24,500
Drew Commesso $70,000 (2)
Salary Remaining : $24,500
Matt Kiersted $60,000 (1)
Salary Remaining : $21,000
Brandon Biro $60,000 (1)
Salary Remaining : $21,000
Anthony Angello $50,000 (1)
Salary Remaining : $17,500
Denis Smirnov $10,000 (7)
Salary Remaining : $3,500
Brian Pinho $10,000 (5)
Salary Remaining : $3,500
Matt Strome $10,000 (4)
Salary Remaining : $3,500
Cole Fraser $10,000 (4)
Salary Remaining : $3,500
Jack Adams $10,000 (8)
Salary Remaining : $3,500
Brendan Warren $10,000 (7)
Salary Remaining : $3,500
Nathan Legare $10,000 (6)
Salary Remaining : $3,500
Kevin Wall $10,000 (8)
Salary Remaining : $3,500
Dylan Wells $10,000 (9)
Salary Remaining : $3,500
Matias Rajaniemi $10,000 (10)
Salary Remaining : $3,500
Mikko Kokkonen $10,000 (7)
Salary Remaining : $3,500
Timofey Spitserov $10,000 (10)
Salary Remaining : $3,500
Logan Neaton $10,000 (4)
Salary Remaining : $3,500
Ethan Gauthier $10,000 (10)
Salary Remaining : $3,500
Total Farm Players29
Salary Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $110 - 7,631 - 95.39%
Level 2: 4000 - $63 - 3,798 - 94.96%
Level 3: 5000 - $43 - 4,910 - 98.20%
Level 4: 2000 - $33 - 1,953 - 97.66%
Luxury : 1000 - $217 - 965 - 96.51%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left13
Average Attendance - %19,258 - 96.29%
Average Income per Game$1,536,913
Year to Date Revenue$43,033,554

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$1,750,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$43,772,500
Farm Year To Date Expenses$1,121,794
Pro Salary Cap To Date$40,908,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,979,864
Pro Remaining Season Days56
Pro Expenses Per Days$419,375
Pro Estimated Expenses$23,485,000
Farm Remaining Season Days56
Farm Expenses Per Days$10,938
Farm Estimated Expenses$612,528
Estimated Season Expenses$24,097,528
Estimated Season Salary Cap$65,353,750
Estimate Under Maximum Salary Cap of $74,000,000$8,646,250
Estimate Over Minimum Salary Cap of $44,000,000 $21,353,750
Current Bank Account$52,052,422
Projected Bank Account$47,934,758

Pro Players Salaries

Connor McDavid $9,500,000 (5)
-Salary Remaining : $3,325,000
Leon Draisaitl $9,100,000 (4)
-Salary Remaining : $3,185,000
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $2,100,000
Seth Jones $5,300,000 (3)
-Salary Remaining : $1,855,000
Kirill Marchenko $4,200,000 (1)
-Salary Remaining : $1,470,000
Tyler Myers $4,100,000 (2)
-Salary Remaining : $1,435,000
Nicolas Roy $4,000,000 (2)
-Salary Remaining : $1,400,000
Eric Comrie (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,400,000
Jeremy Lauzon $2,900,000 (3)
-Salary Remaining : $1,015,000
Pyotr Kochetkov $2,500,000 (2)
-Salary Remaining : $875,000
Frederick Gaudreau $1,900,000 (1)
-Salary Remaining : $665,000
Tyler Motte $1,800,000 (1)
-Salary Remaining : $630,000
Will Smith $1,400,000 (3)
-Salary Remaining : $490,000
Juuso Valimaki (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Sam Malinski (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
David Perron $1,100,000 (2)
-Salary Remaining : $385,000
Oskar Sundqvist $1,000,000 (3)
-Salary Remaining : $350,000
Olli Maatta $900,000 (3)
-Salary Remaining : $315,000
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $315,000
Sean Kuraly $800,000 (1)
-Salary Remaining : $280,000
Evgenii Dadonov $700,000 (1)
-Salary Remaining : $245,000
A.J. Greer (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $245,000
Mark Jankowski (1 Way Contract) $600,000 (1)
-Salary Remaining : $210,000
Jimmy Vesey (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $210,000
Spencer Martin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $210,000
Total Pro Players25
Salary Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $62,700,000
Year 26 : $48,700,000
Year 27 : $36,100,000
Year 28 : $18,600,000

Farm Players Salaries

Justin Barron $170,000 (3)
Salary Remaining : $59,500
Tanner Jeannot $120,000 (2)
Salary Remaining : $42,000
Denton Mateychuk $120,000 (3)
Salary Remaining : $42,000
Matthew Kessel $90,000 (2)
Salary Remaining : $31,500
Liam Foudy $80,000 (2)
Salary Remaining : $28,000
Mitchell Stephens $80,000 (2)
Salary Remaining : $28,000
Caleb Jones $80,000 (2)
Salary Remaining : $28,000
Dennis Hildeby $70,000 (1)
Salary Remaining : $24,500
Travis Dermott $70,000 (2)
Salary Remaining : $24,500
Olle Lycksell $70,000 (2)
Salary Remaining : $24,500
Casey Fitzgerald $70,000 (2)
Salary Remaining : $24,500
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $24,500
Jan Jenik $70,000 (2)
Salary Remaining : $24,500
Joe Hicketts $70,000 (1)
Salary Remaining : $24,500
Oliver Kapanen $70,000 (2)
Salary Remaining : $24,500
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $24,500
Mikael Pyyhtia $70,000 (1)
Salary Remaining : $24,500
Dakota Mermis $60,000 (1)
Salary Remaining : $21,000
Cole Schwindt $50,000 (1)
Salary Remaining : $17,500
Jacob Melanson $40,000 (1)
Salary Remaining : $14,000
Ryan Greene $40,000 (1)
Salary Remaining : $14,000
Donovan Sebrango $40,000 (1)
Salary Remaining : $14,000
Hunter Jones $10,000 (5)
Salary Remaining : $3,500
Simon Lundmark $10,000 (8)
Salary Remaining : $3,500
Brett Davis $10,000 (8)
Salary Remaining : $3,500
Caedan Bankier $10,000 (10)
Salary Remaining : $3,500
Oskar Olausson $10,000 (7)
Salary Remaining : $3,500
Cross Hanas $10,000 (7)
Salary Remaining : $3,500
Lassi Thomson $10,000 (1)
Salary Remaining : $3,500
Adam Gajan $10,000 (9)
Salary Remaining : $3,500
Total Farm Players30
Salary Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $103 - 7,681 - 96.01%
Level 2: 4000 - $60 - 3,875 - 96.88%
Level 3: 5000 - $42 - 4,512 - 90.25%
Level 4: 2000 - $32 - 1,653 - 82.63%
Luxury : 1000 - $208 - 927 - 92.72%
Total Capacity :20000
Team Popularity : 109.00%

Income

Home Games Left14
Average Attendance - %18,648 - 93.24%
Average Income per Game$1,502,660
Year to Date Revenue$40,571,830

Expense

Pro Players Total Salaries$71,400,000
Farm Players Total Salaries$1,430,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$46,658,125
Farm Year To Date Expenses$903,552
Pro Salary Cap To Date$46,563,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,037,245
Pro Remaining Season Days56
Pro Expenses Per Days$446,875
Pro Estimated Expenses$25,025,000
Farm Remaining Season Days56
Farm Expenses Per Days$8,938
Farm Estimated Expenses$500,528
Estimated Season Expenses$25,525,528
Estimated Season Salary Cap$73,353,125
Estimate Under Maximum Salary Cap of $74,000,000$646,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,353,125
Current Bank Account$10,124,863
Projected Bank Account$5,636,580

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
-Salary Remaining : $2,450,000
Elias Pettersson $6,600,000 (2)
-Salary Remaining : $2,310,000
John Gibson $6,300,000 (1)
-Salary Remaining : $2,205,000
Alex Tuch $6,200,000 (4)
-Salary Remaining : $2,170,000
Nick Schmaltz $5,900,000 (3)
-Salary Remaining : $2,065,000
Chandler Stephenson $5,100,000 (1)
-Salary Remaining : $1,785,000
Vladislav Gavrikov $4,400,000 (2)
-Salary Remaining : $1,540,000
Mattias Ekholm $4,000,000 (3)
-Salary Remaining : $1,400,000
Dakota Joshua $3,800,000 (2)
-Salary Remaining : $1,330,000
Jake McCabe $3,500,000 (1)
-Salary Remaining : $1,225,000
Morgan Frost $3,100,000 (2)
-Salary Remaining : $1,085,000
Nick Paul $3,000,000 (3)
-Salary Remaining : $1,050,000
Lawson Crouse $2,700,000 (5)
-Salary Remaining : $945,000
Mason Marchment $2,700,000 (1)
-Salary Remaining : $945,000
Zach Bogosian $1,600,000 (2)
-Salary Remaining : $560,000
Stefan Noesen $1,300,000 (1)
-Salary Remaining : $455,000
Lucas Carlsson (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $420,000
Nils Aman $1,200,000 (2)
-Salary Remaining : $420,000
Simon Edvinsson $1,000,000 (1)
-Salary Remaining : $350,000
Nicolas Aube-Kubel (1 Way Contract) $800,000 (1)
-Salary Remaining : $280,000
Total Pro Players20
Salary Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries

Matthew Benning $120,000 (2)
Salary Remaining : $42,000
Joel Hanley $120,000 (1)
Salary Remaining : $42,000
Nikolai Knyzhov $120,000 (1)
Salary Remaining : $42,000
Robert Bortuzzo $120,000 (2)
Salary Remaining : $42,000
Jimmy Schuldt $120,000 (2)
Salary Remaining : $42,000
Uvis Balinskis $120,000 (2)
Salary Remaining : $42,000
Louis Domingue $110,000 (1)
Salary Remaining : $38,500
Max Lajoie $110,000 (2)
Salary Remaining : $38,500
Ville Koivunen $80,000 (2)
Salary Remaining : $28,000
Grigori Denisenko $80,000 (2)
Salary Remaining : $28,000
Jonah Gadjovich $80,000 (2)
Salary Remaining : $28,000
Patrick Giles $70,000 (1)
Salary Remaining : $24,500
Tom Willander $40,000 (1)
Salary Remaining : $14,000
Ondrej Becher $10,000 (9)
Salary Remaining : $3,500
Yegor Sidorov $10,000 (9)
Salary Remaining : $3,500
Aydar Suniev $10,000 (9)
Salary Remaining : $3,500
Ryan Suzuki $10,000 (5)
Salary Remaining : $3,500
Trey Augustine $10,000 (10)
Salary Remaining : $3,500
Alex Campbell $10,000 (9)
Salary Remaining : $3,500
Joakim Kemell $10,000 (8)
Salary Remaining : $3,500
Daniel Torgersson $10,000 (7)
Salary Remaining : $3,500
Paul Ludwinski $10,000 (9)
Salary Remaining : $3,500
Jake Chiasson $10,000 (9)
Salary Remaining : $3,500
Braden Doyle $10,000 (1)
Salary Remaining : $3,500
Jan Bednar $10,000 (6)
Salary Remaining : $3,500
Mike Robinson $10,000 (3)
Salary Remaining : $3,500
Gleb Trikozov $10,000 (9)
Salary Remaining : $3,500
Total Farm Players27
Salary Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $97 - 7,772 - 97.15%
Level 2: 4000 - $55 - 3,869 - 96.73%
Level 3: 5000 - $37 - 4,757 - 95.14%
Level 4: 2000 - $26 - 1,914 - 95.68%
Luxury : 1000 - $155 - 974 - 97.35%
Total Capacity :20000
Team Popularity : 107.00%

Income

Home Games Left15
Average Attendance - %19,285 - 96.43%
Average Income per Game$1,434,783
Year to Date Revenue$37,304,346

Expense

Pro Players Total Salaries$64,200,000
Farm Players Total Salaries$1,110,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,300,000
Pro Year To Date Expenses$42,058,750
Farm Year To Date Expenses$626,844
Pro Salary Cap To Date$41,678,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,521,738
Pro Remaining Season Days56
Pro Expenses Per Days$401,875
Pro Estimated Expenses$22,505,000
Farm Remaining Season Days56
Farm Expenses Per Days$6,938
Farm Estimated Expenses$388,528
Estimated Season Expenses$22,893,528
Estimated Season Salary Cap$67,133,750
Estimate Under Maximum Salary Cap of $74,000,000$6,866,250
Estimate Over Minimum Salary Cap of $44,000,000 $23,133,750
Current Bank Account$25,813,640
Projected Bank Account$24,441,850

Pro Players Salaries

Mikhail Sergachev $6,800,000 (1)
-Salary Remaining : $2,380,000
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $2,065,000
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $1,750,000
Brayden Schenn $4,900,000 (2)
-Salary Remaining : $1,715,000
Philipp Kurashev $4,600,000 (1)
-Salary Remaining : $1,610,000
Brandon Carlo $4,400,000 (4)
-Salary Remaining : $1,540,000
Dmitry Orlov $3,700,000 (2)
-Salary Remaining : $1,295,000
Charlie Lindgren $3,500,000 (4)
-Salary Remaining : $1,225,000
Evander Kane $3,100,000 (2)
-Salary Remaining : $1,085,000
Andrei Kuzmenko $3,000,000 (2)
-Salary Remaining : $1,050,000
Alexandre Carrier $2,800,000 (3)
-Salary Remaining : $980,000
Simon Benoit $2,500,000 (1)
-Salary Remaining : $875,000
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $735,000
Eric Robinson $2,000,000 (1)
-Salary Remaining : $700,000
Karel Vejmelka $1,900,000 (2)
-Salary Remaining : $665,000
Luke Hughes $1,800,000 (2)
-Salary Remaining : $630,000
Cutter Gauthier $1,700,000 (3)
-Salary Remaining : $595,000
Mattias Janmark $1,200,000 (2)
-Salary Remaining : $420,000
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $420,000
Oskar Back $1,200,000 (2)
-Salary Remaining : $420,000
Arber Xhekaj (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $315,000
Total Pro Players21
Salary Commitment
Year 25 : $64,200,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $64,200,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $63,300,000
Year 26 : $38,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries

Dylan McIlrath $100,000 (1)
Salary Remaining : $35,000
Lucas Condotta $100,000 (1)
Salary Remaining : $35,000
Vasily Ponomarev $80,000 (2)
Salary Remaining : $28,000
Jiri Patera $80,000 (2)
Salary Remaining : $28,000
Emil Bemstrom $80,000 (1)
Salary Remaining : $28,000
Samuel Honzek $70,000 (3)
Salary Remaining : $24,500
Sam Poulin $70,000 (1)
Salary Remaining : $24,500
Cal O'Reilly $60,000 (1)
Salary Remaining : $21,000
Gerry Mayhew $60,000 (1)
Salary Remaining : $21,000
Charles Hudon $50,000 (1)
Salary Remaining : $17,500
Zeev Buium $40,000 (1)
Salary Remaining : $14,000
Theo Lindstein $40,000 (1)
Salary Remaining : $14,000
Isaac Howard $40,000 (1)
Salary Remaining : $14,000
Benjamin Kindel $40,000 (1)
Salary Remaining : $14,000
Bryce Brodzinski $10,000 (10)
Salary Remaining : $3,500
Jake Furlong $10,000 (10)
Salary Remaining : $3,500
Hunter Haight $10,000 (10)
Salary Remaining : $3,500
Cole Krygier $10,000 (8)
Salary Remaining : $3,500
Chase Priskie $10,000 (4)
Salary Remaining : $3,500
Nicky Leivermann $10,000 (8)
Salary Remaining : $3,500
Tanner Howe $10,000 (10)
Salary Remaining : $3,500
Curtis Hall $10,000 (6)
Salary Remaining : $3,500
David Cotton $10,000 (6)
Salary Remaining : $3,500
Layton Ahac $10,000 (6)
Salary Remaining : $3,500
Jan Mysak $10,000 (6)
Salary Remaining : $3,500
Gunnarwolfe Fontaine $10,000 (10)
Salary Remaining : $3,500
Dyllan Gill $10,000 (10)
Salary Remaining : $3,500
Garin Bjorklund $10,000 (5)
Salary Remaining : $3,500
Brandon Kruse $10,000 (7)
Salary Remaining : $3,500
Matthew Seminoff $10,000 (8)
Salary Remaining : $3,500
Maxim Groshev $10,000 (8)
Salary Remaining : $3,500
Jeremy Hanzel $10,000 (9)
Salary Remaining : $3,500
Nathan Aspinall $10,000 (10)
Salary Remaining : $3,500
Tyler Brennan $10,000 (8)
Salary Remaining : $3,500
Total Farm Players34
Salary Commitment
Year 25 : $1,110,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,110,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 8000 - $100 - 7,853 - 98.17%
Level 2: 4000 - $60 - 3,887 - 97.16%
Level 3: 5000 - $35 - 4,913 - 98.25%
Level 4: 2000 - $30 - 1,958 - 97.90%
Luxury : 1000 - $210 - 812 - 81.16%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left13
Average Attendance - %19,422 - 97.11%
Average Income per Game$1,462,234
Year to Date Revenue$40,942,546

Expense

Pro Players Total Salaries$66,000,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,965,000
Farm Year To Date Expenses$1,222,000
Pro Salary Cap To Date$40,640,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,009,039
Pro Remaining Season Days56
Pro Expenses Per Days$413,125
Pro Estimated Expenses$23,135,000
Farm Remaining Season Days56
Farm Expenses Per Days$11,750
Farm Estimated Expenses$658,000
Estimated Season Expenses$23,793,000
Estimated Season Salary Cap$62,515,000
Estimate Under Maximum Salary Cap of $74,000,000$11,485,000
Estimate Over Minimum Salary Cap of $44,000,000 $18,515,000
Current Bank Account$33,149,284
Projected Bank Account$28,365,323

Pro Players Salaries

Lucas Raymond $6,000,000 (3)
-Salary Remaining : $2,100,000
Kent Johnson $4,200,000 (3)
-Salary Remaining : $1,470,000
Brock Boeser $4,100,000 (3)
-Salary Remaining : $1,435,000
Brian Dumoulin $3,900,000 (2)
-Salary Remaining : $1,365,000
Artem Zub $3,800,000 (2)
-Salary Remaining : $1,330,000
Anthony Mantha $3,700,000 (1)
-Salary Remaining : $1,295,000
Samuel Girard $3,500,000 (1)
-Salary Remaining : $1,225,000
Nick Bjugstad $3,200,000 (1)
-Salary Remaining : $1,120,000
Lukas Dostal $2,900,000 (3)
-Salary Remaining : $1,015,000
Spencer Knight $2,800,000 (3)
-Salary Remaining : $980,000
Will Borgen $2,700,000 (3)
-Salary Remaining : $945,000
Joonas Korpisalo $2,700,000 (1)
-Salary Remaining : $945,000
Marcus Johansson $2,500,000 (3)
-Salary Remaining : $875,000
Jason Zucker $2,200,000 (2)
-Salary Remaining : $770,000
Colin Miller $2,200,000 (1)
-Salary Remaining : $770,000
Jamie Drysdale $2,000,000 (2)
-Salary Remaining : $700,000
Joseph Veleno $1,800,000 (2)
-Salary Remaining : $630,000
Parker Kelly $1,700,000 (2)
-Salary Remaining : $595,000
Matvei Michkov $1,700,000 (3)
-Salary Remaining : $595,000
Troy Stecher $1,400,000 (1)
-Salary Remaining : $490,000
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Valtteri Puustinen $1,200,000 (1)
-Salary Remaining : $420,000
Kailer Yamamoto (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Jaden Schwartz $1,200,000 (2)
-Salary Remaining : $420,000
Samuel Bolduc (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $385,000
JJ Peterka $1,100,000 (1)
-Salary Remaining : $385,000
Total Pro Players26
Salary Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $62,500,000
Year 26 : $43,500,000
Year 27 : $26,900,000
Year 28 : $0

Farm Players Salaries

Zach Benson $140,000 (2)
Salary Remaining : $49,000
Brendan Lemieux $120,000 (1)
Salary Remaining : $42,000
Austin Poganski $120,000 (1)
Salary Remaining : $42,000
Adam Erne $120,000 (2)
Salary Remaining : $42,000
Dustin Tokarski $110,000 (2)
Salary Remaining : $38,500
Matthew Peca $110,000 (2)
Salary Remaining : $38,500
Steven Santini $110,000 (2)
Salary Remaining : $38,500
John Hayden $110,000 (2)
Salary Remaining : $38,500
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $35,000
Jake Lucchini $100,000 (2)
Salary Remaining : $35,000
Zac Dalpe $90,000 (1)
Salary Remaining : $31,500
Scott Sabourin $90,000 (1)
Salary Remaining : $31,500
Brad Lambert $80,000 (3)
Salary Remaining : $28,000
Thomas Bordeleau $80,000 (1)
Salary Remaining : $28,000
Nikolas Matinpalo $70,000 (2)
Salary Remaining : $24,500
Landon Slaggert $70,000 (1)
Salary Remaining : $24,500
Ville Heinola $70,000 (2)
Salary Remaining : $24,500
Austin Wagner $50,000 (1)
Salary Remaining : $17,500
Ben Gaudreau $10,000 (9)
Salary Remaining : $3,500
Jakub Dvorak $10,000 (10)
Salary Remaining : $3,500
Alexander Suzdalev $10,000 (10)
Salary Remaining : $3,500
Alex Bump $10,000 (10)
Salary Remaining : $3,500
Carson Bantle $10,000 (10)
Salary Remaining : $3,500
Jack Peart $10,000 (9)
Salary Remaining : $3,500
Sasha Pastujov $10,000 (9)
Salary Remaining : $3,500
Daniil Chayka $10,000 (7)
Salary Remaining : $3,500
Maros Jedlicka $10,000 (10)
Salary Remaining : $3,500
Bryce Montgomery $10,000 (10)
Salary Remaining : $3,500
David Gucciardi $10,000 (10)
Salary Remaining : $3,500
Justin Ertel $10,000 (10)
Salary Remaining : $3,500
Thomas Milic $10,000 (9)
Salary Remaining : $3,500
Ryan McGregor $10,000 (6)
Salary Remaining : $3,500
Total Farm Players32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $99 - 7,062 - 88.28%
Level 2: 4000 - $57 - 3,505 - 87.62%
Level 3: 5000 - $37 - 4,399 - 87.98%
Level 4: 2000 - $27 - 1,763 - 88.13%
Luxury : 1000 - $197 - 875 - 87.49%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %17,604 - 88.02%
Average Income per Game$1,346,868
Year to Date Revenue$40,406,033

Expense

Pro Players Total Salaries$59,400,000
Farm Players Total Salaries$980,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$38,184,375
Farm Year To Date Expenses$687,730
Pro Salary Cap To Date$37,014,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,815,545
Pro Remaining Season Days56
Pro Expenses Per Days$371,875
Pro Estimated Expenses$20,825,000
Farm Remaining Season Days56
Farm Expenses Per Days$6,125
Farm Estimated Expenses$343,000
Estimated Season Expenses$21,168,000
Estimated Season Salary Cap$63,209,375
Estimate Under Maximum Salary Cap of $74,000,000$10,790,625
Estimate Over Minimum Salary Cap of $44,000,000 $19,209,375
Current Bank Account$41,732,956
Projected Bank Account$35,380,501

Pro Players Salaries

Kirill Kaprizov $11,000,000 (3)
-Salary Remaining : $3,850,000
Andre Burakovsky $5,000,000 (1)
-Salary Remaining : $1,750,000
Marco Rossi $4,900,000 (3)
-Salary Remaining : $1,715,000
Brock Nelson $4,600,000 (4)
-Salary Remaining : $1,610,000
Philip Broberg $3,700,000 (4)
-Salary Remaining : $1,295,000
Ukko-Pekka Luukkonen $3,700,000 (1)
-Salary Remaining : $1,295,000
Petr Mrazek $3,500,000 (2)
-Salary Remaining : $1,225,000
Scott Mayfield $3,000,000 (2)
-Salary Remaining : $1,050,000
Darren Raddysh $2,600,000 (2)
-Salary Remaining : $910,000
Vladislav Namestnikov $2,400,000 (2)
-Salary Remaining : $840,000
Kevin Rooney $1,500,000 (2)
-Salary Remaining : $525,000
Jake Bean $1,400,000 (1)
-Salary Remaining : $490,000
Will Cuylle $1,400,000 (1)
-Salary Remaining : $490,000
Danton Heinen $1,300,000 (1)
-Salary Remaining : $455,000
Mikey Eyssimont $1,300,000 (2)
-Salary Remaining : $455,000
Chris Driedger (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Declan Chisholm $1,000,000 (1)
-Salary Remaining : $350,000
Zac Jones $1,000,000 (2)
-Salary Remaining : $350,000
Nolan Allan $1,000,000 (2)
-Salary Remaining : $350,000
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $315,000
Collin Graf $900,000 (1)
-Salary Remaining : $315,000
Zack Bolduc $900,000 (2)
-Salary Remaining : $315,000
Jimmy Snuggerud $700,000 (3)
-Salary Remaining : $245,000
Oliver Wahlstrom (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Total Pro Players24
Salary Commitment
Year 25 : $59,400,000
Year 26 : $42,600,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $59,400,000
Year 26 : $42,600,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $57,700,000
Year 26 : $42,100,000
Year 27 : $24,900,000
Year 28 : $8,300,000

Farm Players Salaries

David Jiricek $130,000 (2)
Salary Remaining : $45,500
Emil Andrae $90,000 (2)
Salary Remaining : $31,500
Samuel Helenius $80,000 (2)
Salary Remaining : $28,000
Zach Dean $80,000 (2)
Salary Remaining : $28,000
Ryan Winterton $80,000 (2)
Salary Remaining : $28,000
Linus Karlsson $80,000 (2)
Salary Remaining : $28,000
Jesse Puljujarvi $70,000 (1)
Salary Remaining : $24,500
Ryan Leonard $70,000 (3)
Salary Remaining : $24,500
Alex Barre-Boulet $60,000 (2)
Salary Remaining : $21,000
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $21,000
Oskar Pettersson $10,000 (9)
Salary Remaining : $3,500
Noah Ostlund $10,000 (9)
Salary Remaining : $3,500
Jorian Donovan $10,000 (9)
Salary Remaining : $3,500
Joshua Davies $10,000 (10)
Salary Remaining : $3,500
Tristan Luneau $10,000 (9)
Salary Remaining : $3,500
Aleksanteri Kaskimaki $10,000 (10)
Salary Remaining : $3,500
Reilly Walsh $10,000 (5)
Salary Remaining : $3,500
Kyle Jackson $10,000 (9)
Salary Remaining : $3,500
Filip Bystedt $10,000 (9)
Salary Remaining : $3,500
Lukas Cormier $10,000 (8)
Salary Remaining : $3,500
Mathias Laferriere $10,000 (7)
Salary Remaining : $3,500
Nikke Kokko $10,000 (9)
Salary Remaining : $3,500
Michael Milne $10,000 (8)
Salary Remaining : $3,500
Ben King $10,000 (8)
Salary Remaining : $3,500
David Spacek $10,000 (8)
Salary Remaining : $3,500
William Stromgren $10,000 (9)
Salary Remaining : $3,500
Daylan Kuefler $10,000 (9)
Salary Remaining : $3,500
Domenic DiVincentiis $10,000 (8)
Salary Remaining : $3,500
Total Farm Players28
Salary Commitment
Year 25 : $980,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $980,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 6,908 - 86.34%
Level 2: 4000 - $67 - 3,413 - 85.31%
Level 3: 5000 - $47 - 4,108 - 82.16%
Level 4: 2000 - $37 - 1,718 - 85.89%
Luxury : 1000 - $213 - 943 - 94.26%
Total Capacity :20000
Team Popularity : 114.00%

Income

Home Games Left16
Average Attendance - %17,089 - 85.44%
Average Income per Game$1,537,523
Year to Date Revenue$38,438,070

Expense

Pro Players Total Salaries$68,200,000
Farm Players Total Salaries$2,570,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,301,875
Farm Year To Date Expenses$1,175,886
Pro Salary Cap To Date$44,236,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,600,365
Pro Remaining Season Days56
Pro Expenses Per Days$426,875
Pro Estimated Expenses$23,905,000
Farm Remaining Season Days56
Farm Expenses Per Days$16,062
Farm Estimated Expenses$899,472
Estimated Season Expenses$24,804,472
Estimated Season Salary Cap$68,106,875
Estimate Under Maximum Salary Cap of $74,000,000$5,893,125
Estimate Over Minimum Salary Cap of $44,000,000 $24,106,875
Current Bank Account$24,980,098
Projected Bank Account$24,775,991

Pro Players Salaries

Mitch Marner $8,000,000 (5)
-Salary Remaining : $2,800,000
Connor Hellebuyck $6,000,000 (1)
-Salary Remaining : $2,100,000
Joel Eriksson Ek $5,200,000 (3)
-Salary Remaining : $1,820,000
Jared McCann $4,900,000 (3)
-Salary Remaining : $1,715,000
Evan Bouchard $4,500,000 (3)
-Salary Remaining : $1,575,000
Morgan Geekie $4,300,000 (1)
-Salary Remaining : $1,505,000
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $1,400,000
Martin Necas $4,000,000 (1)
-Salary Remaining : $1,400,000
William Karlsson $3,900,000 (3)
-Salary Remaining : $1,365,000
Jake Walman $3,600,000 (2)
-Salary Remaining : $1,260,000
Radko Gudas $3,200,000 (2)
-Salary Remaining : $1,120,000
Timothy Liljegren $2,900,000 (1)
-Salary Remaining : $1,015,000
Jack McBain $2,700,000 (3)
-Salary Remaining : $945,000
Jason Dickinson $2,400,000 (1)
-Salary Remaining : $840,000
Calvin Pickard $2,000,000 (2)
-Salary Remaining : $700,000
Kaiden Guhle $1,800,000 (1)
-Salary Remaining : $630,000
Bobby McMann $1,300,000 (2)
-Salary Remaining : $455,000
Alex Steeves $1,200,000 (1)
-Salary Remaining : $420,000
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $420,000
Sam Steel (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $385,000
Total Pro Players20
Salary Commitment
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries

Julien Gauthier $900,000 (1)
Salary Remaining : $315,000
Jonas Johansson $120,000 (2)
Salary Remaining : $42,000
Devin Shore $120,000 (1)
Salary Remaining : $42,000
Conor Geekie $100,000 (3)
Salary Remaining : $35,000
Fraser Minten $100,000 (3)
Salary Remaining : $35,000
Seamus Casey $90,000 (3)
Salary Remaining : $31,500
Kyle Capobianco $90,000 (2)
Salary Remaining : $31,500
Scott Morrow $90,000 (2)
Salary Remaining : $31,500
Isak Rosen $80,000 (2)
Salary Remaining : $28,000
Sam Rinzel $80,000 (3)
Salary Remaining : $28,000
Brett Seney $80,000 (1)
Salary Remaining : $28,000
Colton White $80,000 (2)
Salary Remaining : $28,000
Gabriel Fortier $60,000 (2)
Salary Remaining : $21,000
Shane Bowers $60,000 (2)
Salary Remaining : $21,000
Dominik Shine $50,000 (2)
Salary Remaining : $17,500
Grant Hutton $50,000 (2)
Salary Remaining : $17,500
Brett Bulmer $50,000 (1)
Salary Remaining : $17,500
Tyson Barrie $50,000 (2)
Salary Remaining : $17,500
Sammy Blais $50,000 (2)
Salary Remaining : $17,500
Austin Watson $50,000 (2)
Salary Remaining : $17,500
Otto Stenberg $40,000 (1)
Salary Remaining : $14,000
Jacob Quillan $40,000 (1)
Salary Remaining : $14,000
Axel Sandin Pellikka $40,000 (1)
Salary Remaining : $14,000
Roni Hirvonen $10,000 (8)
Salary Remaining : $3,500
Daniel Walcott $10,000 (1)
Salary Remaining : $3,500
Brycen Martin $10,000 (7)
Salary Remaining : $3,500
Maxim Barbashev $10,000 (9)
Salary Remaining : $3,500
Oscar Fisker Molgaard $10,000 (10)
Salary Remaining : $3,500
Xavier Bourgault $10,000 (7)
Salary Remaining : $3,500
William Trudeau $10,000 (7)
Salary Remaining : $3,500
Scott Ratzlaff $10,000 (10)
Salary Remaining : $3,500
Chase Clark $10,000 (7)
Salary Remaining : $3,500
Vyacheslav Peksa $10,000 (8)
Salary Remaining : $3,500
Total Farm Players33
Salary Commitment
Year 25 : $2,570,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,570,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7,387 - 92.34%
Level 2: 4000 - $56 - 3,775 - 94.38%
Level 3: 5000 - $41 - 4,498 - 89.96%
Level 4: 2000 - $29 - 1,860 - 92.99%
Luxury : 1000 - $195 - 938 - 93.84%
Total Capacity :20000
Team Popularity : 101.00%

Income

Home Games Left15
Average Attendance - %18,458 - 92.29%
Average Income per Game$1,382,139
Year to Date Revenue$35,935,621

Expense

Pro Players Total Salaries$45,000,000
Farm Players Total Salaries$1,740,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,043,750
Pro Year To Date Expenses$30,678,750
Farm Year To Date Expenses$1,013,498
Pro Salary Cap To Date$29,281,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,732,089
Pro Remaining Season Days56
Pro Expenses Per Days$281,875
Pro Estimated Expenses$15,785,000
Farm Remaining Season Days56
Farm Expenses Per Days$10,875
Farm Estimated Expenses$609,000
Estimated Season Expenses$16,394,000
Estimated Season Salary Cap$48,235,000
Estimate Under Maximum Salary Cap of $74,000,000$25,765,000
Estimate Over Minimum Salary Cap of $44,000,000 $4,235,000
Current Bank Account$43,178,917
Projected Bank Account$47,517,006

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (1)
-Salary Remaining : $1,750,000
Alexander Romanov $4,000,000 (2)
-Salary Remaining : $1,400,000
Nick Jensen $3,600,000 (1)
-Salary Remaining : $1,260,000
Nic Dowd $3,000,000 (2)
-Salary Remaining : $1,050,000
Adam Henrique $3,000,000 (2)
-Salary Remaining : $1,050,000
Henri Jokiharju $2,500,000 (2)
-Salary Remaining : $875,000
Gustav Nyquist $2,500,000 (1)
-Salary Remaining : $875,000
Ryan Graves $2,500,000 (1)
-Salary Remaining : $875,000
Radek Faksa $2,500,000 (3)
-Salary Remaining : $875,000
Kasperi Kapanen $2,000,000 (2)
-Salary Remaining : $700,000
Kevin Hayes $2,000,000 (3)
-Salary Remaining : $700,000
Andrew Copp $2,000,000 (3)
-Salary Remaining : $700,000
Robby Fabbri $1,800,000 (2)
-Salary Remaining : $630,000
Zach Aston-Reese (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Vinni Lettieri (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Philipp Grubauer $1,200,000 (1)
-Salary Remaining : $420,000
Calvin de Haan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $420,000
Tyson Foerster $1,000,000 (1)
-Salary Remaining : $350,000
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $350,000
Matt Murray $800,000 (1)
-Salary Remaining : $280,000
Taylor Hall $500,000 (1)
-Salary Remaining : $175,000
Nathan Walker $500,000 (1)
-Salary Remaining : $175,000
Total Pro Players22
Salary Commitment
Year 25 : $45,000,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,000,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,600,000
Year 26 : $25,000,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries

Jesper Boqvist $180,000 (2)
Salary Remaining : $63,000
James Reimer $120,000 (1)
Salary Remaining : $42,000
Kevin Gravel $120,000 (2)
Salary Remaining : $42,000
Jacob Bryson $120,000 (1)
Salary Remaining : $42,000
Matthew Highmore $120,000 (2)
Salary Remaining : $42,000
Juha Jaaska $100,000 (1)
Salary Remaining : $35,000
Fedor Svechkov $100,000 (2)
Salary Remaining : $35,000
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $31,500
Jonathan Lekkerimaki $90,000 (3)
Salary Remaining : $31,500
T.J. Tynan $80,000 (1)
Salary Remaining : $28,000
Jeremy Davies $80,000 (2)
Salary Remaining : $28,000
Hudson Fasching $80,000 (2)
Salary Remaining : $28,000
Cam Lund $70,000 (3)
Salary Remaining : $24,500
Tyce Thompson $70,000 (1)
Salary Remaining : $24,500
Riley Stillman $50,000 (2)
Salary Remaining : $17,500
Phillip Di Giuseppe $50,000 (1)
Salary Remaining : $17,500
Conner Roulette $10,000 (9)
Salary Remaining : $3,500
Bear Hughes $10,000 (9)
Salary Remaining : $3,500
Max Szuber $10,000 (8)
Salary Remaining : $3,500
Ayrtom Duda $10,000 (10)
Salary Remaining : $3,500
Filip Engaras $10,000 (7)
Salary Remaining : $3,500
Tyler Bird $10,000 (5)
Salary Remaining : $3,500
Dylan Garand $10,000 (6)
Salary Remaining : $3,500
Graeme Clarke $10,000 (7)
Salary Remaining : $3,500
Jack Dugan $10,000 (7)
Salary Remaining : $3,500
Leo Loof $10,000 (8)
Salary Remaining : $3,500
Jaroslav Chmelar $10,000 (10)
Salary Remaining : $3,500
Konnor Smith $10,000 (9)
Salary Remaining : $3,500
Skyler Brind'Amour $10,000 (9)
Salary Remaining : $3,500
Connor Clattenburg $10,000 (10)
Salary Remaining : $3,500
Cole O'Hara $10,000 (10)
Salary Remaining : $3,500
Ian Moore $10,000 (10)
Salary Remaining : $3,500
Demetrios Koumontzis $10,000 (10)
Salary Remaining : $3,500
Stevie Leskovar $10,000 (10)
Salary Remaining : $3,500
Tyler Thorpe $10,000 (10)
Salary Remaining : $3,500
Gage Alexander $10,000 (7)
Salary Remaining : $3,500
Sebastian Cossa $10,000 (7)
Salary Remaining : $3,500
Brent Pedersen $10,000 (8)
Salary Remaining : $3,500
Total Farm Players38
Salary Commitment
Year 25 : $1,740,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,740,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $104 - 7,953 - 99.41%
Level 2: 4000 - $62 - 3,973 - 99.33%
Level 3: 5000 - $41 - 4,963 - 99.26%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $211 - 993 - 99.32%
Total Capacity :20000
Team Popularity : 130.00%

Income

Home Games Left16
Average Attendance - %19,882 - 99.41%
Average Income per Game$1,569,035
Year to Date Revenue$39,225,876

Expense

Pro Players Total Salaries$71,200,000
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,593,750
Farm Year To Date Expenses$957,605
Pro Salary Cap To Date$46,101,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,104,561
Pro Remaining Season Days56
Pro Expenses Per Days$445,625
Pro Estimated Expenses$24,955,000
Farm Remaining Season Days56
Farm Expenses Per Days$9,375
Farm Estimated Expenses$525,000
Estimated Season Expenses$25,480,000
Estimated Season Salary Cap$71,021,250
Estimate Under Maximum Salary Cap of $74,000,000$2,978,750
Estimate Over Minimum Salary Cap of $44,000,000 $27,021,250
Current Bank Account$14,712,341
Projected Bank Account$14,336,902

Pro Players Salaries

Elias Lindholm $6,200,000 (3)
-Salary Remaining : $2,170,000
Tage Thompson $6,000,000 (1)
-Salary Remaining : $2,100,000
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $1,820,000
Mackenzie Blackwood $4,600,000 (4)
-Salary Remaining : $1,610,000
Nazem Kadri $4,600,000 (3)
-Salary Remaining : $1,610,000
Sergei Bobrovsky $4,200,000 (2)
-Salary Remaining : $1,470,000
Troy Terry $4,100,000 (4)
-Salary Remaining : $1,435,000
Derek Forbort $4,000,000 (1)
-Salary Remaining : $1,400,000
Andrew Mangiapane $3,400,000 (4)
-Salary Remaining : $1,190,000
Michael Bunting $3,200,000 (1)
-Salary Remaining : $1,120,000
Connor McMichael $3,200,000 (1)
-Salary Remaining : $1,120,000
Josh Manson $3,000,000 (2)
-Salary Remaining : $1,050,000
Nick Blankenburg $2,900,000 (1)
-Salary Remaining : $1,015,000
John Marino $2,700,000 (3)
-Salary Remaining : $945,000
Alexander Kerfoot $2,600,000 (3)
-Salary Remaining : $910,000
Mikael Backlund $2,600,000 (2)
-Salary Remaining : $910,000
Carson Soucy $2,600,000 (3)
-Salary Remaining : $910,000
Jordan Greenway $1,800,000 (3)
-Salary Remaining : $630,000
Peyton Krebs $1,300,000 (1)
-Salary Remaining : $455,000
Michael Amadio (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $420,000
Jet Greaves $1,000,000 (1)
-Salary Remaining : $350,000
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $280,000
Total Pro Players22
Salary Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000

Farm Players Salaries

Josh Mahura $120,000 (1)
Salary Remaining : $42,000
Sam Colangelo $110,000 (2)
Salary Remaining : $38,500
Mavrik Bourque $100,000 (2)
Salary Remaining : $35,000
Ethan Del Mastro $100,000 (2)
Salary Remaining : $35,000
Josh Dunne $90,000 (2)
Salary Remaining : $31,500
Kaedan Korczak $90,000 (2)
Salary Remaining : $31,500
Jansen Harkins $90,000 (3)
Salary Remaining : $31,500
Jake Christiansen $90,000 (2)
Salary Remaining : $31,500
Ethan Bear $90,000 (2)
Salary Remaining : $31,500
Colin White $80,000 (2)
Salary Remaining : $28,000
Hunter McKown $80,000 (1)
Salary Remaining : $28,000
Brandon Gignac $70,000 (1)
Salary Remaining : $24,500
Dysin Mayo $70,000 (1)
Salary Remaining : $24,500
Hugh McGing $70,000 (1)
Salary Remaining : $24,500
Tim Gettinger $50,000 (1)
Salary Remaining : $17,500
Matthew Robertson $40,000 (1)
Salary Remaining : $14,000
Ivan Demidov $40,000 (1)
Salary Remaining : $14,000
Calum Ritchie $40,000 (1)
Salary Remaining : $14,000
Joe Vrbetic $10,000 (10)
Salary Remaining : $3,500
Ty Tullio $10,000 (8)
Salary Remaining : $3,500
Hunter Skinner $10,000 (6)
Salary Remaining : $3,500
Samu Tuomaala $10,000 (10)
Salary Remaining : $3,500
Ryan Tverberg $10,000 (8)
Salary Remaining : $3,500
Justin Sourdif $10,000 (7)
Salary Remaining : $3,500
Ty Taylor $10,000 (9)
Salary Remaining : $3,500
Remi Poirier $10,000 (8)
Salary Remaining : $3,500
Total Farm Players26
Salary Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $109 - 7,697 - 96.21%
Level 2: 4000 - $68 - 3,714 - 92.84%
Level 3: 5000 - $48 - 4,467 - 89.35%
Level 4: 2000 - $35 - 1,835 - 91.75%
Luxury : 1000 - $216 - 951 - 95.13%
Total Capacity :20000
Team Popularity : 138.00%

Income

Home Games Left14
Average Attendance - %18,664 - 93.32%
Average Income per Game$1,622,460
Year to Date Revenue$43,806,407

Expense

Pro Players Total Salaries$71,500,000
Farm Players Total Salaries$1,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,099,375
Farm Year To Date Expenses$807,189
Pro Salary Cap To Date$47,531,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,714,433
Pro Remaining Season Days56
Pro Expenses Per Days$447,500
Pro Estimated Expenses$25,060,000
Farm Remaining Season Days56
Farm Expenses Per Days$7,875
Farm Estimated Expenses$441,000
Estimated Season Expenses$25,501,000
Estimated Season Salary Cap$72,136,875
Estimate Under Maximum Salary Cap of $74,000,000$1,863,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,136,875
Current Bank Account$48,653,201
Projected Bank Account$45,866,634

Pro Players Salaries

Kyle Connor $6,900,000 (4)
-Salary Remaining : $2,415,000
Nick Suzuki $6,700,000 (2)
-Salary Remaining : $2,345,000
Robert Thomas $6,500,000 (1)
-Salary Remaining : $2,275,000
Adam Fox $6,500,000 (5)
-Salary Remaining : $2,275,000
Rasmus Dahlin $4,900,000 (1)
-Salary Remaining : $1,715,000
David Pastrnak $4,500,000 (2)
-Salary Remaining : $1,575,000
Jesper Bratt $4,200,000 (1)
-Salary Remaining : $1,470,000
Dylan DeMelo $3,900,000 (2)
-Salary Remaining : $1,365,000
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $1,225,000
Mattias Samuelsson $3,300,000 (2)
-Salary Remaining : $1,155,000
Ryan Poehling $2,500,000 (2)
-Salary Remaining : $875,000
Brad Marchand $2,500,000 (2)
-Salary Remaining : $875,000
Alex Newhook $2,000,000 (2)
-Salary Remaining : $700,000
David Kampf $2,000,000 (2)
-Salary Remaining : $700,000
Anthony Stolarz $1,800,000 (1)
-Salary Remaining : $630,000
Noah Juulsen $1,800,000 (3)
-Salary Remaining : $630,000
Jan Rutta $1,600,000 (1)
-Salary Remaining : $560,000
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $525,000
Mason McTavish $1,400,000 (1)
-Salary Remaining : $490,000
Kevin Stenlund $1,400,000 (2)
-Salary Remaining : $490,000
Tyler Tucker (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Joona Koppanen $900,000 (2)
-Salary Remaining : $315,000
Total Pro Players22
Salary Commitment
Year 25 : $71,500,000
Year 26 : $46,100,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $71,500,000
Year 26 : $46,100,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,300,000
Year 26 : $44,900,000
Year 27 : $15,200,000
Year 28 : $13,400,000

Farm Players Salaries

Cayden Primeau $120,000 (2)
Salary Remaining : $42,000
Elmer Soderblom $120,000 (1)
Salary Remaining : $42,000
Michael Callahan $100,000 (1)
Salary Remaining : $35,000
Erik Brannstrom $100,000 (1)
Salary Remaining : $35,000
Akil Thomas $90,000 (1)
Salary Remaining : $31,500
Tobias Bjornfot $90,000 (1)
Salary Remaining : $31,500
Felix Sandstrom $80,000 (1)
Salary Remaining : $28,000
Michael Pezzetta $80,000 (1)
Salary Remaining : $28,000
Marc Gatcomb $70,000 (2)
Salary Remaining : $24,500
Ben Jones $70,000 (1)
Salary Remaining : $24,500
Will Lockwood $60,000 (1)
Salary Remaining : $21,000
Santeri Hatakka $50,000 (1)
Salary Remaining : $17,500
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $17,500
Eetu Makiniemi $50,000 (1)
Salary Remaining : $17,500
Garrett Pilon $10,000 (4)
Salary Remaining : $3,500
Mathias Emilio Pettersen $10,000 (5)
Salary Remaining : $3,500
Logan Cockerill $10,000 (9)
Salary Remaining : $3,500
Vadim Zherenko $10,000 (9)
Salary Remaining : $3,500
Ilya Nikolaev $10,000 (8)
Salary Remaining : $3,500
Phil Kemp $10,000 (9)
Salary Remaining : $3,500
Adam Engstrom $10,000 (10)
Salary Remaining : $3,500
Ronan Seeley $10,000 (9)
Salary Remaining : $3,500
William Villeneuve $10,000 (9)
Salary Remaining : $3,500
Daniil Misyul $10,000 (9)
Salary Remaining : $3,500
Jakub Brabenec $10,000 (9)
Salary Remaining : $3,500
Christian Krygier $10,000 (9)
Salary Remaining : $3,500
Florian Xhekaj $10,000 (9)
Salary Remaining : $3,500
Total Farm Players27
Salary Commitment
Year 25 : $1,260,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,260,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $105 - 7,311 - 91.39%
Level 2: 4000 - $63 - 3,588 - 89.71%
Level 3: 5000 - $43 - 4,634 - 92.69%
Level 4: 2000 - $33 - 1,752 - 87.60%
Luxury : 1000 - $213 - 908 - 90.83%
Total Capacity :20000
Team Popularity : 119.00%

Income

Home Games Left14
Average Attendance - %18,195 - 90.97%
Average Income per Game$1,464,021
Year to Date Revenue$39,528,577

Expense

Pro Players Total Salaries$66,200,000
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,837,812
Pro Year To Date Expenses$43,121,875
Farm Year To Date Expenses$1,275,406
Pro Salary Cap To Date$43,056,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,496,299
Pro Remaining Season Days56
Pro Expenses Per Days$414,375
Pro Estimated Expenses$23,205,000
Farm Remaining Season Days56
Farm Expenses Per Days$12,188
Farm Estimated Expenses$682,528
Estimated Season Expenses$23,887,528
Estimated Season Salary Cap$69,064,687
Estimate Under Maximum Salary Cap of $74,000,000$4,935,313
Estimate Over Minimum Salary Cap of $44,000,000 $25,064,687
Current Bank Account$11,929,251
Projected Bank Account$8,538,022

Pro Players Salaries

Patrik Laine $8,800,000 (1)
-Salary Remaining : $3,080,000
Rasmus Andersson $5,200,000 (3)
-Salary Remaining : $1,820,000
Drew Doughty $5,200,000 (1)
-Salary Remaining : $1,820,000
Noah Hanifin $4,500,000 (3)
-Salary Remaining : $1,575,000
Victor Olofsson $4,300,000 (3)
-Salary Remaining : $1,505,000
Stuart Skinner $3,800,000 (2)
-Salary Remaining : $1,330,000
Barrett Hayton $3,800,000 (1)
-Salary Remaining : $1,330,000
J.J. Moser $3,500,000 (2)
-Salary Remaining : $1,225,000
Tyler Bertuzzi $3,300,000 (1)
-Salary Remaining : $1,155,000
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $1,155,000
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $1,085,000
Max Domi $3,000,000 (3)
-Salary Remaining : $1,050,000
Andrew Peeke $3,000,000 (1)
-Salary Remaining : $1,050,000
Oliver Ekman-Larsson $2,600,000 (2)
-Salary Remaining : $910,000
Connor Bedard $2,000,000 (2)
-Salary Remaining : $700,000
Jonathan Huberdeau $2,000,000 (4)
-Salary Remaining : $700,000
Pavel Mintyukov $1,700,000 (2)
-Salary Remaining : $595,000
Vasily Podkolzin $1,500,000 (3)
-Salary Remaining : $525,000
Leevi Merilainen $1,000,000 (1)
-Salary Remaining : $350,000
Nikolai Kovalenko $600,000 (2)
-Salary Remaining : $210,000
Total Pro Players20
Salary Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries

Gabriel Dumont $120,000 (2)
Salary Remaining : $42,000
Ashton Sautner $120,000 (1)
Salary Remaining : $42,000
Aaron Ness $120,000 (1)
Salary Remaining : $42,000
Kaapo Kahkonen $120,000 (1)
Salary Remaining : $42,000
Dan Renouf $120,000 (1)
Salary Remaining : $42,000
Kevin Korchinski $120,000 (2)
Salary Remaining : $42,000
Max Willman $120,000 (2)
Salary Remaining : $42,000
Sam Gagner $120,000 (2)
Salary Remaining : $42,000
Artyom Levshunov $110,000 (3)
Salary Remaining : $38,500
Rutger McGroarty $100,000 (2)
Salary Remaining : $35,000
Colton Dach $100,000 (3)
Salary Remaining : $35,000
Angus Crookshank $90,000 (2)
Salary Remaining : $31,500
Nolan Foote $90,000 (2)
Salary Remaining : $31,500
Isaak Phillips $90,000 (2)
Salary Remaining : $31,500
Kyle MacLean $80,000 (1)
Salary Remaining : $28,000
Olivier Rodrigue $50,000 (2)
Salary Remaining : $17,500
Sam Dickinson $40,000 (1)
Salary Remaining : $14,000
Nick Lardis $40,000 (1)
Salary Remaining : $14,000
Stephen Halliday $40,000 (1)
Salary Remaining : $14,000
Liam Arnsby $10,000 (9)
Salary Remaining : $3,500
Jett Luchanko $10,000 (9)
Salary Remaining : $3,500
Vyacheslav Buteyets $10,000 (10)
Salary Remaining : $3,500
Helge Grans $10,000 (6)
Salary Remaining : $3,500
Joni Jurmo $10,000 (10)
Salary Remaining : $3,500
Blake McLaughlin $10,000 (8)
Salary Remaining : $3,500
Talyn Boyko $10,000 (10)
Salary Remaining : $3,500
William Francis $10,000 (10)
Salary Remaining : $3,500
Artem Guryev $10,000 (8)
Salary Remaining : $3,500
Gavin Hain $10,000 (10)
Salary Remaining : $3,500
Hunter McDonald $10,000 (9)
Salary Remaining : $3,500
Connor Kelley $10,000 (10)
Salary Remaining : $3,500
Connor Kurth $10,000 (10)
Salary Remaining : $3,500
Erik Portillo $10,000 (5)
Salary Remaining : $3,500
Will Cranley $10,000 (6)
Salary Remaining : $3,500
Carter Savoie $10,000 (8)
Salary Remaining : $3,500
Total Farm Players35
Salary Commitment
Year 25 : $1,950,000
Year 26 : $1,270,000
Year 27 : $370,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $1,940,000
Year 26 : $1,260,000
Year 27 : $360,000
Year 28 : $150,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $103 - 8,000 - 100.00%
Level 2: 4000 - $61 - 3,922 - 98.04%
Level 3: 5000 - $41 - 4,906 - 98.13%
Level 4: 2000 - $32 - 1,909 - 95.43%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left15
Average Attendance - %19,737 - 98.68%
Average Income per Game$1,576,558
Year to Date Revenue$40,990,516

Expense

Pro Players Total Salaries$71,200,000
Farm Players Total Salaries$770,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,220,625
Farm Year To Date Expenses$495,766
Pro Salary Cap To Date$45,390,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,648,375
Pro Remaining Season Days56
Pro Expenses Per Days$445,625
Pro Estimated Expenses$24,955,000
Farm Remaining Season Days56
Farm Expenses Per Days$4,812
Farm Estimated Expenses$269,472
Estimated Season Expenses$25,224,472
Estimated Season Salary Cap$69,890,625
Estimate Under Maximum Salary Cap of $74,000,000$4,109,375
Estimate Over Minimum Salary Cap of $44,000,000 $25,890,625
Current Bank Account$23,795,133
Projected Bank Account$22,219,036

Pro Players Salaries

Cam Talbot $8,100,000 (1)
-Salary Remaining : $2,835,000
Steven Stamkos $6,500,000 (1)
-Salary Remaining : $2,275,000
Zach Hyman $5,700,000 (4)
-Salary Remaining : $1,995,000
Tomas Hertl $5,600,000 (1)
-Salary Remaining : $1,960,000
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $1,925,000
Filip Gustavsson $5,200,000 (1)
-Salary Remaining : $1,820,000
Jacob Trouba $5,100,000 (1)
-Salary Remaining : $1,785,000
Ryan Pulock $4,200,000 (1)
-Salary Remaining : $1,470,000
Patrick Kane $3,900,000 (3)
-Salary Remaining : $1,365,000
Warren Foegele $2,700,000 (2)
-Salary Remaining : $945,000
Erik Haula $2,500,000 (3)
-Salary Remaining : $875,000
Reilly Smith $2,500,000 (1)
-Salary Remaining : $875,000
Trevor Lewis $2,000,000 (2)
-Salary Remaining : $700,000
Alexey Toropchenko $1,900,000 (2)
-Salary Remaining : $665,000
Jonas Brodin $1,800,000 (3)
-Salary Remaining : $630,000
Travis Hamonic $1,700,000 (2)
-Salary Remaining : $595,000
Matt Grzelcyk $1,600,000 (1)
-Salary Remaining : $560,000
Ryan Donato $1,300,000 (2)
-Salary Remaining : $455,000
Brendan Gaunce $1,000,000 (2)
-Salary Remaining : $350,000
Bokondji Imama $600,000 (1)
-Salary Remaining : $210,000
Jon Merrill $600,000 (1)
-Salary Remaining : $210,000
A.B. Karlsson (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
A.B. Kowalski (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
A.B. Bergström (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
A.B. Leblanc (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
A.B. Novak (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
A.B. O'Sullivan (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
Total Pro Players27
Salary Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $70,000,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries

Ivan Fedotov $120,000 (2)
Salary Remaining : $42,000
Dylan Gambrell $100,000 (1)
Salary Remaining : $35,000
Andrew Agozzino $90,000 (2)
Salary Remaining : $31,500
Mark Friedman $90,000 (1)
Salary Remaining : $31,500
Curtis McKenzie $90,000 (2)
Salary Remaining : $31,500
Jonathan Gruden $80,000 (2)
Salary Remaining : $28,000
Carson Meyer $80,000 (2)
Salary Remaining : $28,000
William Dufour $10,000 (7)
Salary Remaining : $3,500
Xavier Simoneau $10,000 (7)
Salary Remaining : $3,500
Colby Ambrosio $10,000 (9)
Salary Remaining : $3,500
Patrick Kudla $10,000 (8)
Salary Remaining : $3,500
Ben McCartney $10,000 (6)
Salary Remaining : $3,500
Jake Massie $10,000 (5)
Salary Remaining : $3,500
Andrew Nielsen $10,000 (9)
Salary Remaining : $3,500
Cam Berg $10,000 (9)
Salary Remaining : $3,500
Kirill Tyutyayev $10,000 (6)
Salary Remaining : $3,500
Chaz Reddekopp $10,000 (3)
Salary Remaining : $3,500
Michael Karow $10,000 (7)
Salary Remaining : $3,500
Connor Lockhart $10,000 (9)
Salary Remaining : $3,500
Total Farm Players19
Salary Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 7,991 - 99.89%
Level 2: 4000 - $62 - 3,878 - 96.94%
Level 3: 5000 - $42 - 4,900 - 98.00%
Level 4: 2000 - $32 - 1,913 - 95.65%
Luxury : 1000 - $204 - 999 - 99.86%
Total Capacity :20000
Team Popularity : 129.00%

Income

Home Games Left14
Average Attendance - %19,680 - 98.40%
Average Income per Game$1,572,005
Year to Date Revenue$42,444,146

Expense

Pro Players Total Salaries$75,800,000
Farm Players Total Salaries$2,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,545,625
Farm Year To Date Expenses$1,460,916
Pro Salary Cap To Date$48,153,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,008,076
Pro Remaining Season Days56
Pro Expenses Per Days$474,375
Pro Estimated Expenses$26,565,000
Farm Remaining Season Days56
Farm Expenses Per Days$14,250
Farm Estimated Expenses$798,000
Estimated Season Expenses$27,363,000
Estimated Season Salary Cap$73,948,125
Estimate Under Maximum Salary Cap of $74,000,000$51,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,948,125
Current Bank Account$26,958,825
Projected Bank Account$21,603,901

Pro Players Salaries

Brady Tkachuk $6,900,000 (1)
-Salary Remaining : $2,415,000
Kevin Fiala $6,000,000 (3)
-Salary Remaining : $2,100,000
Travis Konecny $6,000,000 (2)
-Salary Remaining : $2,100,000
Jordan Kyrou $5,800,000 (4)
-Salary Remaining : $2,030,000
Joshua Norris $5,000,000 (1)
-Salary Remaining : $1,750,000
Noah Dobson $4,800,000 (2)
-Salary Remaining : $1,680,000
Alex Ovechkin $4,600,000 (1)
-Salary Remaining : $1,610,000
K'Andre Miller $4,500,000 (1)
-Salary Remaining : $1,575,000
Ryan Hartman $3,800,000 (2)
-Salary Remaining : $1,330,000
Adam Pelech $3,600,000 (1)
-Salary Remaining : $1,260,000
Owen Power $3,400,000 (3)
-Salary Remaining : $1,190,000
Alexandar Georgiev $3,000,000 (1)
-Salary Remaining : $1,050,000
Yanni Gourde $2,800,000 (3)
-Salary Remaining : $980,000
Garnet Hathaway $2,400,000 (1)
-Salary Remaining : $840,000
Adin Hill $2,300,000 (2)
-Salary Remaining : $805,000
Ryan Suter $1,800,000 (3)
-Salary Remaining : $630,000
Alex Killorn $1,800,000 (2)
-Salary Remaining : $630,000
Lane Hutson $1,700,000 (3)
-Salary Remaining : $595,000
Colin Blackwell $1,200,000 (1)
-Salary Remaining : $420,000
Zemgus Girgensons (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $420,000
Tomas Nosek (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
John Beecher $1,100,000 (1)
-Salary Remaining : $385,000
Egor Zamula (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $315,000
Total Pro Players23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
Year 26 : $41,400,000
Year 27 : $21,500,000
Year 28 : $5,800,000

Farm Players Salaries

Rafael Harvey-Pinard $120,000 (1)
Salary Remaining : $42,000
Jordan Oesterle $120,000 (2)
Salary Remaining : $42,000
Mike Reilly $120,000 (2)
Salary Remaining : $42,000
Pierre Engvall $120,000 (2)
Salary Remaining : $42,000
Daniil Tarasov $110,000 (1)
Salary Remaining : $38,500
Jacob MacDonald $100,000 (2)
Salary Remaining : $35,000
Logan Shaw $100,000 (1)
Salary Remaining : $35,000
Collin Delia $100,000 (1)
Salary Remaining : $35,000
Victor Mancini $100,000 (2)
Salary Remaining : $35,000
Karsen Dorwart $100,000 (2)
Salary Remaining : $35,000
Rory Kerins $100,000 (2)
Salary Remaining : $35,000
Hayden Hodgson $80,000 (1)
Salary Remaining : $28,000
John Leonard $80,000 (1)
Salary Remaining : $28,000
Jesse Ylonen $80,000 (2)
Salary Remaining : $28,000
Jackson Cates $80,000 (2)
Salary Remaining : $28,000
James Malatesta $80,000 (2)
Salary Remaining : $28,000
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $28,000
Christian Wolanin $80,000 (2)
Salary Remaining : $28,000
Sean Farrell $80,000 (2)
Salary Remaining : $28,000
Corey Schueneman $80,000 (2)
Salary Remaining : $28,000
Spencer Stastney $70,000 (2)
Salary Remaining : $24,500
Magnus Chrona $70,000 (2)
Salary Remaining : $24,500
Adam Raska $60,000 (2)
Salary Remaining : $21,000
Nikita Pavlychev $10,000 (7)
Salary Remaining : $3,500
Alex Young $10,000 (9)
Salary Remaining : $3,500
Alexis Gravel $10,000 (4)
Salary Remaining : $3,500
Jack Gorniak $10,000 (9)
Salary Remaining : $3,500
Jack Malone $10,000 (10)
Salary Remaining : $3,500
Dylan Peterson $10,000 (9)
Salary Remaining : $3,500
Stian Solberg $10,000 (10)
Salary Remaining : $3,500
Sandis Vilmanis $10,000 (10)
Salary Remaining : $3,500
Viktor Neuchev $10,000 (9)
Salary Remaining : $3,500
Felix Unger Sorum $10,000 (10)
Salary Remaining : $3,500
Eetu Liukas $10,000 (9)
Salary Remaining : $3,500
Domenick Fensore $10,000 (9)
Salary Remaining : $3,500
Patrick Moynihan $10,000 (10)
Salary Remaining : $3,500
Topi Niemela $10,000 (8)
Salary Remaining : $3,500
Dans Locmelis $10,000 (10)
Salary Remaining : $3,500
Max McCue $10,000 (10)
Salary Remaining : $3,500
Artur Akhtyamov $10,000 (10)
Salary Remaining : $3,500
Total Farm Players40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7,988 - 99.85%
Level 2: 4000 - $62 - 3,675 - 91.87%
Level 3: 5000 - $42 - 4,674 - 93.49%
Level 4: 2000 - $32 - 1,811 - 90.57%
Luxury : 1000 - $202 - 987 - 98.70%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left13
Average Attendance - %19,135 - 95.68%
Average Income per Game$1,541,165
Year to Date Revenue$43,152,624

Expense

Pro Players Total Salaries$65,400,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,464,375
Farm Year To Date Expenses$991,336
Pro Salary Cap To Date$42,284,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,035,147
Pro Remaining Season Days56
Pro Expenses Per Days$409,375
Pro Estimated Expenses$22,925,000
Farm Remaining Season Days56
Farm Expenses Per Days$11,188
Farm Estimated Expenses$626,528
Estimated Season Expenses$23,551,528
Estimated Season Salary Cap$65,104,375
Estimate Under Maximum Salary Cap of $74,000,000$8,895,625
Estimate Over Minimum Salary Cap of $44,000,000 $21,104,375
Current Bank Account$12,196,912
Projected Bank Account$8,680,531

Pro Players Salaries

John Tavares $6,600,000 (1)
-Salary Remaining : $2,310,000
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $2,100,000
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $1,750,000
Kris Letang $4,800,000 (2)
-Salary Remaining : $1,680,000
Pavel Zacha $4,600,000 (3)
-Salary Remaining : $1,610,000
Shea Theodore $4,300,000 (2)
-Salary Remaining : $1,505,000
Evan Rodrigues $4,300,000 (2)
-Salary Remaining : $1,505,000
Ivan Provorov $4,200,000 (3)
-Salary Remaining : $1,470,000
Gabriel Vilardi $4,200,000 (1)
-Salary Remaining : $1,470,000
Thomas Chabot $4,200,000 (3)
-Salary Remaining : $1,470,000
Drew O'Connor $3,000,000 (1)
-Salary Remaining : $1,050,000
Rasmus Sandin $2,800,000 (1)
-Salary Remaining : $980,000
Anton Forsberg $2,400,000 (1)
-Salary Remaining : $840,000
Christian Dvorak $2,300,000 (2)
-Salary Remaining : $805,000
Alex Nedeljkovic $1,700,000 (2)
-Salary Remaining : $595,000
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $490,000
Stefan Matteau $1,200,000 (1)
-Salary Remaining : $420,000
Matt Savoie $1,000,000 (3)
-Salary Remaining : $350,000
Ryan Shea $700,000 (2)
-Salary Remaining : $245,000
Derek Ryan $500,000 (2)
-Salary Remaining : $175,000
A.B. Lundqvist (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $70,000
Total Pro Players21
Salary Commitment
Year 25 : $65,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $65,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $65,200,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries

Matthew Schaefer $400,000 (1)
Salary Remaining : $140,000
Brogan Rafferty $200,000 (1)
Salary Remaining : $70,000
Kyle Clifford $120,000 (1)
Salary Remaining : $42,000
Joe Gambardella $120,000 (1)
Salary Remaining : $42,000
Garrett Wilson $120,000 (1)
Salary Remaining : $42,000
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $35,000
Rem Pitlick $90,000 (2)
Salary Remaining : $31,500
Trey Fix-Wolansky $90,000 (2)
Salary Remaining : $31,500
Ken Appleby $60,000 (2)
Salary Remaining : $21,000
Anders Bjork $60,000 (1)
Salary Remaining : $21,000
Dillon Heatherington $50,000 (2)
Salary Remaining : $17,500
Josh Ho-Sang $50,000 (1)
Salary Remaining : $17,500
Cole Bardreau $50,000 (2)
Salary Remaining : $17,500
Andy Welinski $50,000 (2)
Salary Remaining : $17,500
Brad Hunt $50,000 (2)
Salary Remaining : $17,500
Seth Helgeson $50,000 (2)
Salary Remaining : $17,500
Gustav Olofsson $50,000 (2)
Salary Remaining : $17,500
Philippe Desrosiers $10,000 (2)
Salary Remaining : $3,500
Spencer Smallman $10,000 (3)
Salary Remaining : $3,500
Trevor Janicke $10,000 (10)
Salary Remaining : $3,500
Sam Houde $10,000 (6)
Salary Remaining : $3,500
Josh Lopina $10,000 (6)
Salary Remaining : $3,500
Samuel Jonsson $10,000 (10)
Salary Remaining : $3,500
Ty Mueller $10,000 (9)
Salary Remaining : $3,500
Ty Young $10,000 (7)
Salary Remaining : $3,500
Total Farm Players25
Salary Commitment
Year 25 : $1,790,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,790,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000

Washington Capitals

Washington Capitals is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 8000 - $102 - 8,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 5000 - $40 - 4,898 - 97.96%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $210 - 968 - 96.78%
Total Capacity :20000
Team Popularity : 122.00%

Income

Home Games Left14
Average Attendance - %19,866 - 99.33%
Average Income per Game$1,569,280
Year to Date Revenue$42,370,567

Expense

Pro Players Total Salaries$74,700,000
Farm Players Total Salaries$1,240,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$47,224,375
Farm Year To Date Expenses$1,076,025
Pro Salary Cap To Date$46,379,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,969,924
Pro Remaining Season Days56
Pro Expenses Per Days$467,500
Pro Estimated Expenses$26,180,000
Farm Remaining Season Days56
Farm Expenses Per Days$7,750
Farm Estimated Expenses$434,000
Estimated Season Expenses$26,614,000
Estimated Season Salary Cap$74,604,375
Estimate Under Maximum Salary Cap of $74,000,000-$604,375
Estimate Over Minimum Salary Cap of $44,000,000 $30,604,375
Current Bank Account$16,750,203
Projected Bank Account$12,106,127

Pro Players Salaries

Dylan Strome $10,000,000 (1)
-Salary Remaining : $3,500,000
Nathan MacKinnon $8,300,000 (2)
-Salary Remaining : $2,905,000
Sam Reinhart $7,400,000 (3)
-Salary Remaining : $2,590,000
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $2,100,000
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $1,750,000
Nikolaj Ehlers $5,000,000 (3)
-Salary Remaining : $1,750,000
Logan Thompson $4,400,000 (5)
-Salary Remaining : $1,540,000
Aliaksei Protas $4,000,000 (3)
-Salary Remaining : $1,400,000
Martin Fehervary $3,600,000 (1)
-Salary Remaining : $1,260,000
Ivan Barbashev $3,300,000 (2)
-Salary Remaining : $1,155,000
Boone Jenner $3,200,000 (3)
-Salary Remaining : $1,120,000
Cole Perfetti $3,100,000 (2)
-Salary Remaining : $1,085,000
Brandon Montour $3,000,000 (3)
-Salary Remaining : $1,050,000
Matt Roy $1,700,000 (1)
-Salary Remaining : $595,000
Jackson LaCombe $1,600,000 (1)
-Salary Remaining : $560,000
Urho Vaakanainen (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Liam O'Brien $1,200,000 (1)
-Salary Remaining : $420,000
Tyler Kleven $800,000 (1)
-Salary Remaining : $280,000
Ethen Frank $500,000 (1)
-Salary Remaining : $175,000
Luke Glendening $500,000 (3)
-Salary Remaining : $175,000
Barclay Goodrow $500,000 (2)
-Salary Remaining : $175,000
Colten Ellis $400,000 (1)
-Salary Remaining : $140,000
Total Pro Players22
Salary Commitment
Year 25 : $74,700,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $74,700,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries

Derrick Pouliot $120,000 (1)
Salary Remaining : $42,000
Michael Sgarbossa $120,000 (1)
Salary Remaining : $42,000
Alexander Petrovic $120,000 (1)
Salary Remaining : $42,000
Ross Johnston $120,000 (1)
Salary Remaining : $42,000
Vincent Hinostroza $120,000 (1)
Salary Remaining : $42,000
Calle Rosen $120,000 (1)
Salary Remaining : $42,000
C.J. Suess $80,000 (2)
Salary Remaining : $28,000
Hunter Shepard $80,000 (1)
Salary Remaining : $28,000
Clay Stevenson $80,000 (2)
Salary Remaining : $28,000
Joe Snively $70,000 (1)
Salary Remaining : $24,500
Adam Beckman $70,000 (2)
Salary Remaining : $24,500
Dillon Hamaliuk $10,000 (6)
Salary Remaining : $3,500
Danila Klimovich $10,000 (6)
Salary Remaining : $3,500
Jacob Perreault $10,000 (6)
Salary Remaining : $3,500
Riley Kidney $10,000 (8)
Salary Remaining : $3,500
Chase Lang $10,000 (1)
Salary Remaining : $3,500
Noah Chadwick $10,000 (10)
Salary Remaining : $3,500
Kieron Walton $10,000 (10)
Salary Remaining : $3,500
Jordan Dumais $10,000 (10)
Salary Remaining : $3,500
Yan Kuznetsov $10,000 (6)
Salary Remaining : $3,500
Nathan Clurman $10,000 (6)
Salary Remaining : $3,500
Ryan O'Rourke $10,000 (5)
Salary Remaining : $3,500
Joseph Willis $10,000 (10)
Salary Remaining : $3,500
Vladimir Nikitin $10,000 (9)
Salary Remaining : $3,500
Aatu Jamsen $10,000 (9)
Salary Remaining : $3,500
Total Farm Players25
Salary Commitment
Year 25 : $1,240,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,240,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6,440 - 80.50%
Level 2: 4000 - $65 - 3,151 - 78.78%
Level 3: 5000 - $45 - 3,913 - 78.26%
Level 4: 2000 - $35 - 1,492 - 74.58%
Luxury : 1000 - $220 - 790 - 79.00%
Total Capacity :20000
Team Popularity : 106.00%

Income

Home Games Left14
Average Attendance - %15,786 - 78.93%
Average Income per Game$1,354,789
Year to Date Revenue$36,579,291

Expense

Pro Players Total Salaries$56,800,000
Farm Players Total Salaries$1,530,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,750,000
Pro Year To Date Expenses$35,365,625
Farm Year To Date Expenses$888,262
Pro Salary Cap To Date$35,300,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,967,040
Pro Remaining Season Days56
Pro Expenses Per Days$355,625
Pro Estimated Expenses$19,915,000
Farm Remaining Season Days56
Farm Expenses Per Days$9,562
Farm Estimated Expenses$535,472
Estimated Season Expenses$20,450,472
Estimated Season Salary Cap$66,930,625
Estimate Under Maximum Salary Cap of $74,000,000$7,069,375
Estimate Over Minimum Salary Cap of $44,000,000 $22,930,625
Current Bank Account$25,017,178
Projected Bank Account$23,533,746

Pro Players Salaries

Juuse Saros $5,600,000 (3)
-Salary Remaining : $1,960,000
Jeff Skinner $5,500,000 (3)
-Salary Remaining : $1,925,000
Max Pacioretty $4,400,000 (2)
-Salary Remaining : $1,540,000
Brett Pesce $4,300,000 (1)
-Salary Remaining : $1,505,000
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $1,400,000
Anthony Duclair $3,800,000 (4)
-Salary Remaining : $1,330,000
Jake Allen $3,800,000 (2)
-Salary Remaining : $1,330,000
Brandon Tanev $2,800,000 (2)
-Salary Remaining : $980,000
Jonathan Quick $2,300,000 (3)
-Salary Remaining : $805,000
TJ Brodie $2,300,000 (1)
-Salary Remaining : $805,000
Ian Cole $2,300,000 (1)
-Salary Remaining : $805,000
Teddy Blueger $2,200,000 (5)
-Salary Remaining : $770,000
Viktor Arvidsson $2,200,000 (1)
-Salary Remaining : $770,000
Thomas Novak $2,100,000 (3)
-Salary Remaining : $735,000
Jordan Spence $2,000,000 (3)
-Salary Remaining : $700,000
William Carrier $1,500,000 (1)
-Salary Remaining : $525,000
William Lagesson $1,300,000 (2)
-Salary Remaining : $455,000
Cam Atkinson $1,200,000 (1)
-Salary Remaining : $420,000
Anthony DeAngelo $1,100,000 (2)
-Salary Remaining : $385,000
Nikita Nesterenko $900,000 (1)
-Salary Remaining : $315,000
Jack Drury (1 Way Contract) $800,000 (1)
-Salary Remaining : $280,000
Tim Washe $400,000 (1)
-Salary Remaining : $140,000
Total Pro Players22
Salary Commitment
Year 25 : $56,800,000
Year 26 : $40,900,000
Year 27 : $23,500,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $56,800,000
Year 26 : $40,900,000
Year 27 : $23,500,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $56,800,000
Year 26 : $40,900,000
Year 27 : $23,500,000
Year 28 : $6,000,000

Farm Players Salaries

Maxim Tsyplakov $120,000 (2)
Salary Remaining : $42,000
Drew Helleson $120,000 (1)
Salary Remaining : $42,000
Arthur Kaliyev $120,000 (1)
Salary Remaining : $42,000
Nico Daws $110,000 (1)
Salary Remaining : $38,500
Daemon Hunt $100,000 (1)
Salary Remaining : $35,000
Benoit-Olivier Groulx $90,000 (1)
Salary Remaining : $31,500
Jakub Vrana $80,000 (1)
Salary Remaining : $28,000
Tyson Kozak $80,000 (2)
Salary Remaining : $28,000
Brett Berard $80,000 (2)
Salary Remaining : $28,000
Pavol Regenda $70,000 (1)
Salary Remaining : $24,500
Sammy Walker $70,000 (1)
Salary Remaining : $24,500
Kieffer Bellows $70,000 (1)
Salary Remaining : $24,500
Devin Cooley $70,000 (1)
Salary Remaining : $24,500
Owen Beck $70,000 (3)
Salary Remaining : $24,500
Maxim Shabanov $40,000 (1)
Salary Remaining : $14,000
Alexis Gendron $10,000 (9)
Salary Remaining : $3,500
Olivier Nadeau $10,000 (9)
Salary Remaining : $3,500
Evan Cormier $10,000 (4)
Salary Remaining : $3,500
Hunter Brzustewicz $10,000 (9)
Salary Remaining : $3,500
Jackson Edward $10,000 (9)
Salary Remaining : $3,500
Samuel Johannesson $10,000 (9)
Salary Remaining : $3,500
Ruslan Khazheyev $10,000 (9)
Salary Remaining : $3,500
Kirill Kudryavtsev $10,000 (9)
Salary Remaining : $3,500
Dru Krebs $10,000 (9)
Salary Remaining : $3,500
Tristan Broz $10,000 (10)
Salary Remaining : $3,500
Ty Voit $10,000 (9)
Salary Remaining : $3,500
Marc-Andre Gaudet $10,000 (9)
Salary Remaining : $3,500
Quentin Musty $10,000 (10)
Salary Remaining : $3,500
David Goyette $10,000 (8)
Salary Remaining : $3,500
Kaleb Lawrence $10,000 (10)
Salary Remaining : $3,500
Coulson Pitre $10,000 (10)
Salary Remaining : $3,500
Koehn Ziemmer $10,000 (10)
Salary Remaining : $3,500
Anton Wahlberg $10,000 (9)
Salary Remaining : $3,500
Stanislav Svozil $10,000 (8)
Salary Remaining : $3,500
Carson Bjarnason $10,000 (8)
Salary Remaining : $3,500
Philippe Daoust $10,000 (6)
Salary Remaining : $3,500
Reece Newkirk $10,000 (6)
Salary Remaining : $3,500
Alex Jefferies $10,000 (9)
Salary Remaining : $3,500
Blake Hillman $10,000 (3)
Salary Remaining : $3,500
Total Farm Players39
Salary Commitment
Year 25 : $1,530,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,530,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7,410 - 92.63%
Level 2: 4000 - $60 - 3,658 - 91.44%
Level 3: 5000 - $40 - 4,635 - 92.70%
Level 4: 2000 - $30 - 1,838 - 91.88%
Luxury : 1000 - $200 - 918 - 91.77%
Total Capacity :20000
Team Popularity : 94.00%

Income

Home Games Left15
Average Attendance - %18,458 - 92.29%
Average Income per Game$1,426,049
Year to Date Revenue$37,077,271

Expense

Pro Players Total Salaries$43,300,000
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$28,836,250
Farm Year To Date Expenses$658,984
Pro Salary Cap To Date$28,706,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,390,733
Pro Remaining Season Days56
Pro Expenses Per Days$271,250
Pro Estimated Expenses$15,190,000
Farm Remaining Season Days56
Farm Expenses Per Days$17,500
Farm Estimated Expenses$980,000
Estimated Season Expenses$16,170,000
Estimated Season Salary Cap$50,626,250
Estimate Under Maximum Salary Cap of $74,000,000$23,373,750
Estimate Over Minimum Salary Cap of $44,000,000 $6,626,250
Current Bank Account$29,219,187
Projected Bank Account$34,439,920

Pro Players Salaries

Andrei Svechnikov $5,600,000 (3)
-Salary Remaining : $1,960,000
Dylan Cozens $5,100,000 (2)
-Salary Remaining : $1,785,000
Frank Vatrano $5,000,000 (2)
-Salary Remaining : $1,750,000
Phillip Danault $4,400,000 (2)
-Salary Remaining : $1,540,000
Elvis Merzlikins $3,400,000 (2)
-Salary Remaining : $1,190,000
Jonas Siegenthaler $3,100,000 (5)
-Salary Remaining : $1,085,000
Vincent Desharnais $2,900,000 (2)
-Salary Remaining : $1,015,000
Kirby Dach $2,100,000 (1)
-Salary Remaining : $735,000
Miles Wood $1,300,000 (1)
-Salary Remaining : $455,000
Mathew Dumba $1,200,000 (2)
-Salary Remaining : $420,000
Jack LaFontaine $1,200,000 (2)
-Salary Remaining : $420,000
Kyle Burroughs $1,200,000 (2)
-Salary Remaining : $420,000
Egor Sokolov $1,100,000 (2)
-Salary Remaining : $385,000
Connor Mackey $800,000 (1)
-Salary Remaining : $280,000
Vincent Iorio $800,000 (2)
-Salary Remaining : $280,000
Ryan Lomberg $700,000 (1)
-Salary Remaining : $245,000
Georgi Romanov $700,000 (1)
-Salary Remaining : $245,000
Billy Sweezey $600,000 (1)
-Salary Remaining : $210,000
Nicolas Deslauriers $500,000 (1)
-Salary Remaining : $175,000
Joey Anderson $500,000 (2)
-Salary Remaining : $175,000
Drake Caggiula $500,000 (1)
-Salary Remaining : $175,000
Ryan Reaves $500,000 (2)
-Salary Remaining : $175,000
Jakub Milota (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $35,000
Total Pro Players23
Salary Commitment
Year 25 : $43,300,000
Year 26 : $36,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $43,300,000
Year 26 : $36,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $43,200,000
Year 26 : $36,000,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries

Zachary L'Heureux $1,200,000 (2)
Salary Remaining : $420,000
Adam Edstrom $1,000,000 (1)
Salary Remaining : $350,000
Danil Gushchin $100,000 (1)
Salary Remaining : $35,000
David Gustafsson $80,000 (2)
Salary Remaining : $28,000
Walker Duehr $80,000 (2)
Salary Remaining : $28,000
Isaac Ratcliffe $70,000 (2)
Salary Remaining : $24,500
Zayne Parekh $40,000 (1)
Salary Remaining : $14,000
Miko Matikka $10,000 (10)
Salary Remaining : $3,500
Wyatte Wylie $10,000 (5)
Salary Remaining : $3,500
Brent Moran $10,000 (8)
Salary Remaining : $3,500
Luke Loheit $10,000 (9)
Salary Remaining : $3,500
Massimo Rizzo $10,000 (10)
Salary Remaining : $3,500
Chase Bradley $10,000 (9)
Salary Remaining : $3,500
Cole Fonstad $10,000 (6)
Salary Remaining : $3,500
Arnaud Durandeau $10,000 (10)
Salary Remaining : $3,500
Jaydon Dureau $10,000 (6)
Salary Remaining : $3,500
Cole Moberg $10,000 (5)
Salary Remaining : $3,500
Kale Kessy $10,000 (8)
Salary Remaining : $3,500
Jermaine Loewen $10,000 (5)
Salary Remaining : $3,500
Kenny Connors $10,000 (10)
Salary Remaining : $3,500
Justin Vaive $10,000 (7)
Salary Remaining : $3,500
Kale Howarth $10,000 (6)
Salary Remaining : $3,500
Jordan Sambrook $10,000 (8)
Salary Remaining : $3,500
Nick Cicek $10,000 (10)
Salary Remaining : $3,500
Zachary Uens $10,000 (7)
Salary Remaining : $3,500
Tyler Boucher $10,000 (8)
Salary Remaining : $3,500
Leon Muggli $10,000 (10)
Salary Remaining : $3,500
Chase McLane $10,000 (10)
Salary Remaining : $3,500
Kalle Vaisanen $10,000 (10)
Salary Remaining : $3,500
Isaac Belliveau $10,000 (9)
Salary Remaining : $3,500
Total Farm Players30
Salary Commitment
Year 25 : $2,800,000
Year 26 : $580,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $2,800,000
Year 26 : $580,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $110 - 7,043 - 88.03%
Level 2: 4000 - $65 - 3,559 - 88.97%
Level 3: 5000 - $45 - 4,405 - 88.10%
Level 4: 2000 - $38 - 1,560 - 78.00%
Luxury : 1000 - $232 - 855 - 85.53%
Total Capacity :20000
Team Popularity : 126.00%

Income

Home Games Left16
Average Attendance - %17,422 - 87.11%
Average Income per Game$1,505,805
Year to Date Revenue$37,645,118

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$1,510,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,406,875
Farm Year To Date Expenses$993,603
Pro Salary Cap To Date$46,341,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,092,876
Pro Remaining Season Days56
Pro Expenses Per Days$453,750
Pro Estimated Expenses$25,410,000
Farm Remaining Season Days56
Farm Expenses Per Days$9,438
Farm Estimated Expenses$528,528
Estimated Season Expenses$25,938,528
Estimated Season Salary Cap$71,716,875
Estimate Under Maximum Salary Cap of $74,000,000$2,283,125
Estimate Over Minimum Salary Cap of $44,000,000 $27,716,875
Current Bank Account$11,249,911
Projected Bank Account$9,404,259

Pro Players Salaries

Sam Bennett $8,000,000 (1)
-Salary Remaining : $2,800,000
Jakob Chychrun $5,900,000 (4)
-Salary Remaining : $2,065,000
Ryan O'Reilly $5,900,000 (2)
-Salary Remaining : $2,065,000
Jake Oettinger $5,700,000 (2)
-Salary Remaining : $1,995,000
Cole Caufield $4,900,000 (3)
-Salary Remaining : $1,715,000
Dylan Holloway $4,900,000 (4)
-Salary Remaining : $1,715,000
Quinn Hughes $4,700,000 (2)
-Salary Remaining : $1,645,000
Owen Tippett $4,700,000 (2)
-Salary Remaining : $1,645,000
Chris Tanev $3,600,000 (2)
-Salary Remaining : $1,260,000
Jake Neighbours $3,100,000 (2)
-Salary Remaining : $1,085,000
Eeli Tolvanen $3,000,000 (2)
-Salary Remaining : $1,050,000
Dylan Samberg $2,900,000 (2)
-Salary Remaining : $1,015,000
Jake Evans $2,600,000 (2)
-Salary Remaining : $910,000
Trevor Zegras $2,100,000 (1)
-Salary Remaining : $735,000
Macklin Celebrini $2,000,000 (3)
-Salary Remaining : $700,000
Nicholas Robertson $1,500,000 (3)
-Salary Remaining : $525,000
Adam Fantilli $1,400,000 (2)
-Salary Remaining : $490,000
Kevin Lankinen $1,300,000 (1)
-Salary Remaining : $455,000
Logan Stankoven $1,200,000 (2)
-Salary Remaining : $420,000
Adam Wilsby (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $420,000
Jayden Struble $1,100,000 (1)
-Salary Remaining : $385,000
Jack Johnson $800,000 (1)
-Salary Remaining : $280,000
Total Pro Players22
Salary Commitment
Year 25 : $72,500,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $72,500,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $72,500,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries

Matthew Poitras $120,000 (2)
Salary Remaining : $42,000
Raphael Lavoie $110,000 (2)
Salary Remaining : $38,500
Logan Mailloux $100,000 (2)
Salary Remaining : $35,000
Joel Blomqvist $100,000 (2)
Salary Remaining : $35,000
Noah Philp $100,000 (1)
Salary Remaining : $35,000
James Hamblin $90,000 (2)
Salary Remaining : $31,500
Lukas Rousek $80,000 (2)
Salary Remaining : $28,000
Roland McKeown $80,000 (1)
Salary Remaining : $28,000
Ty Smith $80,000 (2)
Salary Remaining : $28,000
Matt Villalta $80,000 (2)
Salary Remaining : $28,000
Matthew Wood $70,000 (3)
Salary Remaining : $24,500
Ronnie Attard $70,000 (2)
Salary Remaining : $24,500
Anton Blidh $60,000 (2)
Salary Remaining : $21,000
Mason Morelli $60,000 (2)
Salary Remaining : $21,000
Ryan Carpenter $60,000 (2)
Salary Remaining : $21,000
Quinn Hutson $40,000 (1)
Salary Remaining : $14,000
Josh Samanski $40,000 (1)
Salary Remaining : $14,000
Devante Stephens $10,000 (2)
Salary Remaining : $3,500
Joseph Keane $10,000 (10)
Salary Remaining : $3,500
Cameron Crotty $10,000 (6)
Salary Remaining : $3,500
David Drake $10,000 (8)
Salary Remaining : $3,500
Jake McGrew $10,000 (10)
Salary Remaining : $3,500
Josiah Didier $10,000 (1)
Salary Remaining : $3,500
Charles-Alexis Legault $10,000 (10)
Salary Remaining : $3,500
Ethan Haider $10,000 (10)
Salary Remaining : $3,500
Jeremie Poirier $10,000 (8)
Salary Remaining : $3,500
Artem Grushnikov $10,000 (8)
Salary Remaining : $3,500
Jake Wise $10,000 (8)
Salary Remaining : $3,500
David Reinbacher $10,000 (9)
Salary Remaining : $3,500
Michael Benning $10,000 (9)
Salary Remaining : $3,500
Tucker Robertson $10,000 (9)
Salary Remaining : $3,500
Chase Pietila $10,000 (10)
Salary Remaining : $3,500
Mike Koster $10,000 (10)
Salary Remaining : $3,500
Alex Beaucage $10,000 (7)
Salary Remaining : $3,500
Total Farm Players34
Salary Commitment
Year 25 : $1,510,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,510,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7,793 - 97.42%
Level 2: 4000 - $60 - 3,917 - 97.93%
Level 3: 5000 - $40 - 4,824 - 96.47%
Level 4: 2000 - $30 - 1,931 - 96.56%
Luxury : 1000 - $205 - 961 - 96.13%
Total Capacity :20000
Team Popularity : 108.00%

Income

Home Games Left13
Average Attendance - %19,427 - 97.13%
Average Income per Game$1,506,185
Year to Date Revenue$42,173,183

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$830,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,421,250
Farm Year To Date Expenses$492,654
Pro Salary Cap To Date$45,416,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,580,406
Pro Remaining Season Days56
Pro Expenses Per Days$454,375
Pro Estimated Expenses$25,445,000
Farm Remaining Season Days56
Farm Expenses Per Days$5,188
Farm Estimated Expenses$290,528
Estimated Season Expenses$25,735,528
Estimated Season Salary Cap$70,161,250
Estimate Under Maximum Salary Cap of $74,000,000$3,838,750
Estimate Over Minimum Salary Cap of $44,000,000 $26,161,250
Current Bank Account$3,003,716
Projected Bank Account($3,151,406)

Pro Players Salaries

Mikko Rantanen $8,100,000 (4)
-Salary Remaining : $2,835,000
Pavel Buchnevich $7,400,000 (1)
-Salary Remaining : $2,590,000
Roman Josi $6,900,000 (3)
-Salary Remaining : $2,415,000
Anze Kopitar $5,100,000 (3)
-Salary Remaining : $1,785,000
Filip Hronek $4,600,000 (1)
-Salary Remaining : $1,610,000
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $1,575,000
Tom Wilson $3,900,000 (2)
-Salary Remaining : $1,365,000
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $1,260,000
Fabian Zetterlund $3,200,000 (2)
-Salary Remaining : $1,120,000
Alex Lyon $3,200,000 (1)
-Salary Remaining : $1,120,000
Trent Frederic $3,000,000 (1)
-Salary Remaining : $1,050,000
Kevin Bahl $2,800,000 (1)
-Salary Remaining : $980,000
Ville Husso $2,800,000 (1)
-Salary Remaining : $980,000
Blake Lizotte $2,700,000 (1)
-Salary Remaining : $945,000
Sean Walker $2,000,000 (1)
-Salary Remaining : $700,000
Connor Zary $1,400,000 (1)
-Salary Remaining : $490,000
Parker Wotherspoon $1,300,000 (3)
-Salary Remaining : $455,000
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Henry Thrun (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $420,000
Ryker Evans $1,100,000 (1)
-Salary Remaining : $385,000
Matt Luff $1,000,000 (2)
-Salary Remaining : $350,000
Alex Laferriere $900,000 (1)
-Salary Remaining : $315,000
Mads Sogaard (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $245,000
Total Pro Players23
Salary Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $70,700,000
Year 26 : $38,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries

Luke Evangelista $120,000 (1)
Salary Remaining : $42,000
Lian Bichsel $110,000 (3)
Salary Remaining : $38,500
Kevin Mandolese $90,000 (2)
Salary Remaining : $31,500
Jeff Malott $90,000 (2)
Salary Remaining : $31,500
Austin Strand $80,000 (2)
Salary Remaining : $28,000
Brennan Othmann $80,000 (2)
Salary Remaining : $28,000
Patrick Maroon $60,000 (1)
Salary Remaining : $21,000
Taylor Ward $40,000 (1)
Salary Remaining : $14,000
Michael Buchinger $10,000 (9)
Salary Remaining : $3,500
Riley Duran $10,000 (9)
Salary Remaining : $3,500
Bryce McConnell-Barker $10,000 (9)
Salary Remaining : $3,500
Andrei Loshko $10,000 (10)
Salary Remaining : $3,500
Curtis Douglas $10,000 (8)
Salary Remaining : $3,500
Jackson Dorrington $10,000 (10)
Salary Remaining : $3,500
Tristan Lennox $10,000 (8)
Salary Remaining : $3,500
Henri Nikkanen $10,000 (8)
Salary Remaining : $3,500
Anthony Romano $10,000 (9)
Salary Remaining : $3,500
John Farinacci $10,000 (8)
Salary Remaining : $3,500
Roman Schmidt $10,000 (8)
Salary Remaining : $3,500
Tanner Dickinson $10,000 (8)
Salary Remaining : $3,500
Luke Reid $10,000 (10)
Salary Remaining : $3,500
Trevor Connelly $10,000 (10)
Salary Remaining : $3,500
Guillaume Richard $10,000 (10)
Salary Remaining : $3,500
Kasper Halttunen $10,000 (9)
Salary Remaining : $3,500
Total Farm Players24
Salary Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $110 - 7,567 - 94.58%
Level 2: 4000 - $65 - 3,964 - 99.09%
Level 3: 5000 - $45 - 4,911 - 98.23%
Level 4: 2000 - $30 - 2,000 - 100.00%
Luxury : 1000 - $240 - 887 - 88.72%
Total Capacity :20000
Team Popularity : 145.00%

Income

Home Games Left16
Average Attendance - %19,329 - 96.64%
Average Income per Game$1,676,334
Year to Date Revenue$41,908,343

Expense

Pro Players Total Salaries$74,800,000
Farm Players Total Salaries$720,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,725,625
Farm Year To Date Expenses$598,311
Pro Salary Cap To Date$47,660,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,821,340
Pro Remaining Season Days56
Pro Expenses Per Days$468,125
Pro Estimated Expenses$26,215,000
Farm Remaining Season Days56
Farm Expenses Per Days$4,500
Farm Estimated Expenses$252,000
Estimated Season Expenses$26,467,000
Estimated Season Salary Cap$73,840,625
Estimate Under Maximum Salary Cap of $74,000,000$159,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,840,625
Current Bank Account$34,852,581
Projected Bank Account$35,206,921

Pro Players Salaries

Bo Horvat $6,200,000 (3)
-Salary Remaining : $2,170,000
Seth Jarvis $6,200,000 (3)
-Salary Remaining : $2,170,000
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $2,100,000
Devon Toews $5,300,000 (1)
-Salary Remaining : $1,855,000
Esa Lindell $5,100,000 (4)
-Salary Remaining : $1,785,000
Tyler Toffoli $5,000,000 (3)
-Salary Remaining : $1,750,000
Mike Matheson $4,900,000 (3)
-Salary Remaining : $1,715,000
Brent Burns $4,800,000 (2)
-Salary Remaining : $1,680,000
Neal Pionk $4,300,000 (1)
-Salary Remaining : $1,505,000
Aleksander Barkov $4,300,000 (3)
-Salary Remaining : $1,505,000
Erik Cernak $3,900,000 (4)
-Salary Remaining : $1,365,000
Jamie Benn $3,800,000 (2)
-Salary Remaining : $1,330,000
Vincent Trocheck $3,200,000 (1)
-Salary Remaining : $1,120,000
Ilya Sorokin $3,000,000 (3)
-Salary Remaining : $1,050,000
Jakub Dobes $1,600,000 (1)
-Salary Remaining : $560,000
Nick Foligno $1,500,000 (2)
-Salary Remaining : $525,000
Marco Kasper $1,500,000 (3)
-Salary Remaining : $525,000
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $385,000
Ridly Greig $1,000,000 (1)
-Salary Remaining : $350,000
Mark Kastelic $900,000 (1)
-Salary Remaining : $315,000
Matt Rempe $700,000 (1)
-Salary Remaining : $245,000
Dmitry Kulikov $500,000 (3)
-Salary Remaining : $175,000
Total Pro Players22
Salary Commitment
Year 25 : $74,800,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $74,489,000
Year 26 : $56,389,000
Year 27 : $46,289,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,800,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000

Farm Players Salaries

Oscar Dansk $120,000 (1)
Salary Remaining : $42,000
Jackson Blake $100,000 (2)
Salary Remaining : $35,000
Adam Klapka $90,000 (1)
Salary Remaining : $31,500
Jeffrey Viel $80,000 (2)
Salary Remaining : $28,000
Ethan Cardwell $80,000 (2)
Salary Remaining : $28,000
Maxwell Crozier $70,000 (2)
Salary Remaining : $24,500
Sam Lipkin $10,000 (9)
Salary Remaining : $3,500
Bogdan Trineyev $10,000 (7)
Salary Remaining : $3,500
Dylan Roobroeck $10,000 (9)
Salary Remaining : $3,500
Elias Salomonsson $10,000 (9)
Salary Remaining : $3,500
Noah Laba $10,000 (10)
Salary Remaining : $3,500
Jack Finley $10,000 (7)
Salary Remaining : $3,500
Rudy Guimond $10,000 (9)
Salary Remaining : $3,500
Ole Julian Bjorgvik-Holm $10,000 (9)
Salary Remaining : $3,500
Tyrel Bauer $10,000 (8)
Salary Remaining : $3,500
Justin Robidas $10,000 (9)
Salary Remaining : $3,500
Calle Clang $10,000 (8)
Salary Remaining : $3,500
Adam Sykora $10,000 (8)
Salary Remaining : $3,500
Hank Kempf $10,000 (10)
Salary Remaining : $3,500
Ethan Samson $10,000 (8)
Salary Remaining : $3,500
Joel Nystrom $10,000 (10)
Salary Remaining : $3,500
Nathan Villeneuve $10,000 (10)
Salary Remaining : $3,500
Noah Beck $10,000 (10)
Salary Remaining : $3,500
Artur Cholach $10,000 (10)
Salary Remaining : $3,500
Total Farm Players24
Salary Commitment
Year 25 : $720,000
Year 26 : $510,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $720,000
Year 26 : $510,000
Year 27 : $180,000
Year 28 : $180,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $85 - 7,315 - 91.44%
Level 2: 4000 - $50 - 3,755 - 93.87%
Level 3: 5000 - $30 - 4,710 - 94.20%
Level 4: 2000 - $25 - 1,850 - 92.49%
Luxury : 1000 - $180 - 903 - 90.32%
Total Capacity :20000
Team Popularity : 91.00%

Income

Home Games Left14
Average Attendance - %18,532 - 92.66%
Average Income per Game$1,248,493
Year to Date Revenue$33,709,321

Expense

Pro Players Total Salaries$47,300,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,310,000
Farm Year To Date Expenses$811,913
Pro Salary Cap To Date$28,985,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,478,907
Pro Remaining Season Days56
Pro Expenses Per Days$296,250
Pro Estimated Expenses$16,590,000
Farm Remaining Season Days56
Farm Expenses Per Days$11,188
Farm Estimated Expenses$626,528
Estimated Season Expenses$17,216,528
Estimated Season Salary Cap$45,260,000
Estimate Under Maximum Salary Cap of $74,000,000$28,740,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,260,000
Current Bank Account$43,631,418
Projected Bank Account$43,893,797

Pro Players Salaries

Matty Beniers $4,100,000 (3)
-Salary Remaining : $1,435,000
Connor Murphy $3,700,000 (3)
-Salary Remaining : $1,295,000
Ondrej Palat $3,100,000 (2)
-Salary Remaining : $1,085,000
Connor Clifton $2,900,000 (2)
-Salary Remaining : $1,015,000
Damon Severson $2,800,000 (3)
-Salary Remaining : $980,000
Pius Suter $2,700,000 (2)
-Salary Remaining : $945,000
Mason Appleton $2,700,000 (2)
-Salary Remaining : $945,000
Nick Perbix $2,500,000 (1)
-Salary Remaining : $875,000
Nico Sturm $2,400,000 (1)
-Salary Remaining : $840,000
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $700,000
Tanner Pearson $2,000,000 (1)
-Salary Remaining : $700,000
Nathan Bastian $1,900,000 (1)
-Salary Remaining : $665,000
Sonny Milano $1,500,000 (2)
-Salary Remaining : $525,000
Corey Perry $1,400,000 (1)
-Salary Remaining : $490,000
Simon Nemec $1,400,000 (2)
-Salary Remaining : $490,000
Nick Cousins $1,300,000 (2)
-Salary Remaining : $455,000
Nate Schmidt $1,200,000 (1)
-Salary Remaining : $420,000
Vitek Vanecek $1,200,000 (3)
-Salary Remaining : $420,000
Kurtis MacDermid $1,100,000 (1)
-Salary Remaining : $385,000
Sebastian Aho2 $1,000,000 (1)
-Salary Remaining : $350,000
Tomas Tatar $1,000,000 (3)
-Salary Remaining : $350,000
Jonny Brodzinski $1,000,000 (2)
-Salary Remaining : $350,000
Tye Kartye (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $280,000
Jack Campbell $800,000 (1)
-Salary Remaining : $280,000
Zack Ostapchuk $800,000 (2)
-Salary Remaining : $280,000
Total Pro Players25
Salary Commitment
Year 25 : $47,300,000
Year 26 : $31,000,000
Year 27 : $12,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $47,300,000
Year 26 : $31,000,000
Year 27 : $12,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $46,500,000
Year 26 : $30,200,000
Year 27 : $12,800,000
Year 28 : $0

Farm Players Salaries

Kevin Labanc $900,000 (1)
Salary Remaining : $315,000
Cal Petersen $120,000 (1)
Salary Remaining : $42,000
Dylan Coghlan $80,000 (2)
Salary Remaining : $28,000
Maveric Lamoureux $80,000 (3)
Salary Remaining : $28,000
Cale Fleury $80,000 (2)
Salary Remaining : $28,000
Elias Pettersson2 $80,000 (3)
Salary Remaining : $28,000
Justin Bailey $50,000 (2)
Salary Remaining : $17,500
Zach Sanford $50,000 (1)
Salary Remaining : $17,500
David Tomasek $40,000 (1)
Salary Remaining : $14,000
Dalibor Dvorsky $40,000 (1)
Salary Remaining : $14,000
Braeden Bowman $40,000 (1)
Salary Remaining : $14,000
Harrison Brunicke $40,000 (1)
Salary Remaining : $14,000
Matyas Sapovaliv $10,000 (9)
Salary Remaining : $3,500
Marek Alscher $10,000 (9)
Salary Remaining : $3,500
Justin Gill $10,000 (9)
Salary Remaining : $3,500
Jagger Firkus $10,000 (9)
Salary Remaining : $3,500
Samuel Knazko $10,000 (7)
Salary Remaining : $3,500
Carter Mazur $10,000 (8)
Salary Remaining : $3,500
Zach Bouthillier $10,000 (7)
Salary Remaining : $3,500
Reid Dyck $10,000 (7)
Salary Remaining : $3,500
Jesse Pulkkinen $10,000 (10)
Salary Remaining : $3,500
Christopher Brown $10,000 (8)
Salary Remaining : $3,500
Liam Coughlin $10,000 (8)
Salary Remaining : $3,500
Josh Bloom $10,000 (8)
Salary Remaining : $3,500
Gavin White $10,000 (8)
Salary Remaining : $3,500
Luca Pinelli $10,000 (10)
Salary Remaining : $3,500
Shane LaChance $10,000 (10)
Salary Remaining : $3,500
Tanner Molendyk $10,000 (10)
Salary Remaining : $3,500
Quinton Burns $10,000 (10)
Salary Remaining : $3,500
Aku Koskenvuo $10,000 (7)
Salary Remaining : $3,500
Luke Tuch $10,000 (9)
Salary Remaining : $3,500
Total Farm Players31
Salary Commitment
Year 25 : $1,790,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,790,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7,970 - 99.63%
Level 2: 4000 - $60 - 3,949 - 98.73%
Level 3: 5000 - $40 - 4,959 - 99.17%
Level 4: 2000 - $30 - 1,952 - 97.59%
Luxury : 1000 - $202 - 993 - 99.29%
Total Capacity :20000
Team Popularity : 102.00%

Income

Home Games Left16
Average Attendance - %19,823 - 99.11%
Average Income per Game$1,536,449
Year to Date Revenue$38,411,237

Expense

Pro Players Total Salaries$69,300,000
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$828,750
Pro Year To Date Expenses$46,852,500
Farm Year To Date Expenses$1,066,000
Pro Salary Cap To Date$44,715,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,583,192
Pro Remaining Season Days56
Pro Expenses Per Days$433,750
Pro Estimated Expenses$24,290,000
Farm Remaining Season Days56
Farm Expenses Per Days$10,250
Farm Estimated Expenses$574,000
Estimated Season Expenses$24,864,000
Estimated Season Salary Cap$68,573,750
Estimate Under Maximum Salary Cap of $74,000,000$5,426,250
Estimate Over Minimum Salary Cap of $44,000,000 $24,573,750
Current Bank Account$19,408,412
Projected Bank Account$19,127,604

Pro Players Salaries

Jack Eichel $7,600,000 (4)
-Salary Remaining : $2,660,000
Dylan Larkin $7,300,000 (3)
-Salary Remaining : $2,555,000
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $1,400,000
Marcus Pettersson $3,900,000 (1)
-Salary Remaining : $1,365,000
Sam Montembeault $3,500,000 (4)
-Salary Remaining : $1,225,000
Rasmus Ristolainen $3,500,000 (1)
-Salary Remaining : $1,225,000
Nick Seeler $3,300,000 (2)
-Salary Remaining : $1,155,000
Tristan Jarry $3,300,000 (1)
-Salary Remaining : $1,155,000
Cole Sillinger $3,200,000 (3)
-Salary Remaining : $1,120,000
Bobby Brink $2,900,000 (3)
-Salary Remaining : $1,015,000
Cam York $2,700,000 (2)
-Salary Remaining : $945,000
Ben Chiarot $2,700,000 (3)
-Salary Remaining : $945,000
Kiefer Sherwood $2,500,000 (3)
-Salary Remaining : $875,000
Paul Cotter $2,500,000 (3)
-Salary Remaining : $875,000
Trevor Moore $2,200,000 (2)
-Salary Remaining : $770,000
Brandon Duhaime $2,000,000 (3)
-Salary Remaining : $700,000
Colton Sissons $1,900,000 (2)
-Salary Remaining : $665,000
Luke Kunin $1,800,000 (1)
-Salary Remaining : $630,000
Yakov Trenin $1,500,000 (3)
-Salary Remaining : $525,000
Dylan Guenther $1,300,000 (1)
-Salary Remaining : $455,000
Brandon Saad (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Lukas Reichel $1,200,000 (2)
-Salary Remaining : $420,000
Jalen Chatfield (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Justus Annunen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $385,000
Semyon Varlamov $1,000,000 (2)
-Salary Remaining : $350,000
Total Pro Players25
Salary Commitment
Year 25 : $69,300,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $69,300,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $65,800,000
Year 26 : $52,000,000
Year 27 : $35,700,000
Year 28 : $11,100,000

Farm Players Salaries

Brendan Brisson $110,000 (1)
Salary Remaining : $38,500
Michael Carcone $100,000 (2)
Salary Remaining : $35,000
Matias Maccelli $90,000 (2)
Salary Remaining : $31,500
Jani Hakanpaa $90,000 (2)
Salary Remaining : $31,500
Zack MacEwen $90,000 (1)
Salary Remaining : $31,500
Akito Hirose $90,000 (1)
Salary Remaining : $31,500
Joshua Roy $90,000 (2)
Salary Remaining : $31,500
Jakub Lauko $90,000 (2)
Salary Remaining : $31,500
Malcolm Subban $80,000 (1)
Salary Remaining : $28,000
Anthony Richard $80,000 (2)
Salary Remaining : $28,000
Liam Ohgren $80,000 (3)
Salary Remaining : $28,000
Nikita Tolopilo $80,000 (2)
Salary Remaining : $28,000
Louie Belpedio $80,000 (1)
Salary Remaining : $28,000
Givani Smith $80,000 (1)
Salary Remaining : $28,000
Max Sasson $80,000 (2)
Salary Remaining : $28,000
Cole McWard $70,000 (2)
Salary Remaining : $24,500
Arshdeep Bains $60,000 (1)
Salary Remaining : $21,000
Gavin Brindley $40,000 (1)
Salary Remaining : $14,000
Oliver Moore $40,000 (1)
Salary Remaining : $14,000
Danny Zhilkin $10,000 (9)
Salary Remaining : $3,500
Brandon Coe $10,000 (8)
Salary Remaining : $3,500
Ryan Ufko $10,000 (9)
Salary Remaining : $3,500
Niko Huuhtanen $10,000 (9)
Salary Remaining : $3,500
Fabian Wagner $10,000 (10)
Salary Remaining : $3,500
Ryder Korczak $10,000 (8)
Salary Remaining : $3,500
Corson Ceulemans $10,000 (8)
Salary Remaining : $3,500
Aleksi Heimosalmi $10,000 (9)
Salary Remaining : $3,500
Eamon Powell $10,000 (10)
Salary Remaining : $3,500
Blake Biondi $10,000 (10)
Salary Remaining : $3,500
Brent Johnson $10,000 (10)
Salary Remaining : $3,500
Calle Odelius $10,000 (10)
Salary Remaining : $3,500
Total Farm Players31
Salary Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $100 - 6,466 - 80.83%
Level 2: 4000 - $60 - 3,719 - 92.98%
Level 3: 5000 - $40 - 3,766 - 75.32%
Level 4: 2000 - $30 - 1,886 - 94.30%
Luxury : 1000 - $200 - 807 - 80.71%
Total Capacity :20000
Team Popularity : 97.00%

Income

Home Games Left13
Average Attendance - %16,645 - 83.22%
Average Income per Game$1,331,427
Year to Date Revenue$37,279,949

Expense

Pro Players Total Salaries$51,500,000
Farm Players Total Salaries$900,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$34,403,750
Farm Year To Date Expenses$796,951
Pro Salary Cap To Date$33,693,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,308,548
Pro Remaining Season Days56
Pro Expenses Per Days$322,500
Pro Estimated Expenses$18,060,000
Farm Remaining Season Days56
Farm Expenses Per Days$5,625
Farm Estimated Expenses$315,000
Estimated Season Expenses$18,375,000
Estimated Season Salary Cap$52,103,750
Estimate Under Maximum Salary Cap of $74,000,000$21,896,250
Estimate Over Minimum Salary Cap of $44,000,000 $8,103,750
Current Bank Account$11,979,248
Projected Bank Account$10,912,796

Pro Players Salaries

Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,800,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $2,310,000
Ryan Nugent-Hopkins $4,500,000 (2)
-Salary Remaining : $1,575,000
Scott Laughton $3,800,000 (1)
-Salary Remaining : $1,330,000
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $1,225,000
Dougie Hamilton $3,300,000 (3)
-Salary Remaining : $1,155,000
Samuel Ersson $2,000,000 (1)
-Salary Remaining : $700,000
Zach Whitecloud $2,000,000 (3)
-Salary Remaining : $700,000
Jack Quinn $1,900,000 (1)
-Salary Remaining : $665,000
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $560,000
Marcus Foligno $1,500,000 (3)
-Salary Remaining : $525,000
Mathieu Joseph $1,300,000 (1)
-Salary Remaining : $455,000
Noah Gregor $1,300,000 (1)
-Salary Remaining : $455,000
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $420,000
Philip Tomasino (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $420,000
Emil Lilleberg $1,200,000 (1)
-Salary Remaining : $420,000
Jacob Bernard-Docker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $350,000
Alec Martinez $1,000,000 (3)
-Salary Remaining : $350,000
Erik Gustafsson $900,000 (1)
-Salary Remaining : $315,000
Tyler Johnson $800,000 (1)
-Salary Remaining : $280,000
Mason Shaw $800,000 (2)
-Salary Remaining : $280,000
Zach Sawchenko $700,000 (1)
-Salary Remaining : $245,000
Jake Leschyshyn $700,000 (2)
-Salary Remaining : $245,000
Cole Reinhardt $700,000 (2)
-Salary Remaining : $245,000
Total Pro Players24
Salary Commitment
Year 25 : $51,500,000
Year 26 : $35,400,000
Year 27 : $11,300,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $51,500,000
Year 26 : $35,400,000
Year 27 : $11,300,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $50,500,000
Year 26 : $35,400,000
Year 27 : $11,300,000
Year 28 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $70,000
Daniil Miromanov $120,000 (2)
Salary Remaining : $42,000
Adam Ginning $70,000 (2)
Salary Remaining : $24,500
Callahan Burke $70,000 (1)
Salary Remaining : $24,500
Jakub Skarek $70,000 (2)
Salary Remaining : $24,500
Scott Reedy $60,000 (2)
Salary Remaining : $21,000
Josiah Slavin $60,000 (2)
Salary Remaining : $21,000
Carsen Twarynski $60,000 (1)
Salary Remaining : $21,000
Ben Harpur $50,000 (1)
Salary Remaining : $17,500
Angus Booth $10,000 (9)
Salary Remaining : $3,500
Julian Lutz $10,000 (9)
Salary Remaining : $3,500
Zach Gallant $10,000 (10)
Salary Remaining : $3,500
Justin Taylor $10,000 (2)
Salary Remaining : $3,500
Jett Woo $10,000 (6)
Salary Remaining : $3,500
Jayden Grubbe $10,000 (9)
Salary Remaining : $3,500
Chase Stillman $10,000 (10)
Salary Remaining : $3,500
Jake Schmaltz $10,000 (10)
Salary Remaining : $3,500
Graham McPhee $10,000 (7)
Salary Remaining : $3,500
Tyler Inamoto $10,000 (9)
Salary Remaining : $3,500
Dalton Smith $10,000 (7)
Salary Remaining : $3,500
William Wallinder $10,000 (8)
Salary Remaining : $3,500
Amadeus Lombardi $10,000 (8)
Salary Remaining : $3,500
Mitch Gibson $10,000 (8)
Salary Remaining : $3,500
Total Farm Players23
Salary Commitment
Year 25 : $900,000
Year 26 : $520,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $900,000
Year 26 : $520,000
Year 27 : $130,000
Year 28 : $130,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7,330 - 91.62%
Level 2: 4000 - $63 - 3,579 - 89.47%
Level 3: 5000 - $45 - 4,769 - 95.38%
Level 4: 2000 - $33 - 1,942 - 97.10%
Luxury : 1000 - $209 - 948 - 94.79%
Total Capacity :20000
Team Popularity : 116.00%

Income

Home Games Left14
Average Attendance - %18,567 - 92.84%
Average Income per Game$1,501,193
Year to Date Revenue$40,532,219

Expense

Pro Players Total Salaries$73,400,000
Farm Players Total Salaries$1,980,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,797,500
Farm Year To Date Expenses$1,284,750
Pro Salary Cap To Date$47,732,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,016,706
Pro Remaining Season Days56
Pro Expenses Per Days$459,375
Pro Estimated Expenses$25,725,000
Farm Remaining Season Days56
Farm Expenses Per Days$12,375
Farm Estimated Expenses$693,000
Estimated Season Expenses$26,418,000
Estimated Season Salary Cap$73,422,500
Estimate Under Maximum Salary Cap of $74,000,000$577,500
Estimate Over Minimum Salary Cap of $44,000,000 $29,422,500
Current Bank Account$32,048,870
Projected Bank Account$26,647,576

Pro Players Salaries

Nikita Kucherov $8,400,000 (2)
-Salary Remaining : $2,940,000
Adrian Kempe $6,700,000 (4)
-Salary Remaining : $2,345,000
Moritz Seider $6,600,000 (4)
-Salary Remaining : $2,310,000
Tim Stutzle $6,000,000 (2)
-Salary Remaining : $2,100,000
Brandon Hagel $6,000,000 (1)
-Salary Remaining : $2,100,000
Quinton Byfield $5,000,000 (2)
-Salary Remaining : $1,750,000
Sean Durzi $4,400,000 (2)
-Salary Remaining : $1,540,000
Oliver Bjorkstrand $4,100,000 (2)
-Salary Remaining : $1,435,000
Brady Skjei $4,000,000 (4)
-Salary Remaining : $1,400,000
Bowen Byram $3,400,000 (1)
-Salary Remaining : $1,190,000
Anton Lundell $3,300,000 (2)
-Salary Remaining : $1,155,000
Dmitri Voronkov $3,200,000 (2)
-Salary Remaining : $1,120,000
Noah Cates $2,700,000 (2)
-Salary Remaining : $945,000
Frederik Andersen $2,500,000 (1)
-Salary Remaining : $875,000
Connor Ingram $1,500,000 (3)
-Salary Remaining : $525,000
Logan Stanley $1,400,000 (1)
-Salary Remaining : $490,000
Dennis Gilbert $1,200,000 (2)
-Salary Remaining : $420,000
Ty Dellandrea $1,000,000 (2)
-Salary Remaining : $350,000
William Eklund $1,000,000 (1)
-Salary Remaining : $350,000
Matthew Knies $1,000,000 (1)
-Salary Remaining : $350,000
Total Pro Players20
Salary Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries

Calen Addison $120,000 (2)
Salary Remaining : $42,000
Arvid Soderblom $120,000 (1)
Salary Remaining : $42,000
Alex Turcotte $120,000 (1)
Salary Remaining : $42,000
Oliver Kylington $120,000 (2)
Salary Remaining : $42,000
Emil Heineman $120,000 (2)
Salary Remaining : $42,000
Jani Nyman $120,000 (3)
Salary Remaining : $42,000
Matej Blumel $120,000 (1)
Salary Remaining : $42,000
Mike Hardman $110,000 (2)
Salary Remaining : $38,500
Shane Wright $100,000 (1)
Salary Remaining : $35,000
Yaroslav Askarov $100,000 (1)
Salary Remaining : $35,000
P.O Joseph $100,000 (1)
Salary Remaining : $35,000
Ian Mitchell $90,000 (2)
Salary Remaining : $31,500
Nikita Alexandrov $90,000 (2)
Salary Remaining : $31,500
Magnus Hellberg $80,000 (1)
Salary Remaining : $28,000
Filip Roos $80,000 (2)
Salary Remaining : $28,000
Michael DiPietro $80,000 (1)
Salary Remaining : $28,000
Jaxson Stauber $80,000 (2)
Salary Remaining : $28,000
Reese Johnson $80,000 (1)
Salary Remaining : $28,000
Alexandre Fortin $50,000 (2)
Salary Remaining : $17,500
Aleksandr Kisakov $10,000 (9)
Salary Remaining : $3,500
Noel Hoefenmayer $10,000 (6)
Salary Remaining : $3,500
Ozzy Wiesblatt $10,000 (6)
Salary Remaining : $3,500
Brayden Tracey $10,000 (6)
Salary Remaining : $3,500
Mitchell Vande Sompel $10,000 (5)
Salary Remaining : $3,500
Carson Lambos $10,000 (9)
Salary Remaining : $3,500
Topias Vilen $10,000 (9)
Salary Remaining : $3,500
Ville Ottavainen $10,000 (9)
Salary Remaining : $3,500
Nikita Novikov $10,000 (9)
Salary Remaining : $3,500
Cameron Hughes $10,000 (3)
Salary Remaining : $3,500
Total Farm Players29
Salary Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $127 - 7,714 - 96.42%
Level 2: 4000 - $73 - 3,894 - 97.34%
Level 3: 5000 - $53 - 4,719 - 94.37%
Level 4: 2000 - $40 - 1,940 - 97.02%
Luxury : 1000 - $235 - 985 - 98.49%
Total Capacity :20000
Team Popularity : 151.00%

Income

Home Games Left15
Average Attendance - %19,251 - 96.26%
Average Income per Game$1,773,682
Year to Date Revenue$46,115,738

Expense

Pro Players Total Salaries$75,800,000
Farm Players Total Salaries$2,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,848,125
Farm Year To Date Expenses$915,279
Pro Salary Cap To Date$48,166,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,605,233
Pro Remaining Season Days56
Pro Expenses Per Days$474,375
Pro Estimated Expenses$26,565,000
Farm Remaining Season Days56
Farm Expenses Per Days$13,250
Farm Estimated Expenses$742,000
Estimated Season Expenses$27,307,000
Estimated Season Salary Cap$73,611,250
Estimate Under Maximum Salary Cap of $74,000,000$388,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,611,250
Current Bank Account$16,983,012
Projected Bank Account$16,281,245

Pro Players Salaries

Brayden Point $7,200,000 (3)
-Salary Remaining : $2,520,000
William Nylander $7,200,000 (3)
-Salary Remaining : $2,520,000
Sidney Crosby $7,000,000 (2)
-Salary Remaining : $2,450,000
Darcy Kuemper $5,000,000 (3)
-Salary Remaining : $1,750,000
Cody Ceci $4,500,000 (4)
-Salary Remaining : $1,575,000
Charlie Coyle $4,400,000 (1)
-Salary Remaining : $1,540,000
David Savard $4,400,000 (1)
-Salary Remaining : $1,540,000
Artemi Panarin $4,200,000 (2)
-Salary Remaining : $1,470,000
Mario Ferraro $3,500,000 (1)
-Salary Remaining : $1,225,000
Jake Guentzel $3,400,000 (2)
-Salary Remaining : $1,190,000
Cam Fowler $3,100,000 (2)
-Salary Remaining : $1,085,000
Joel Hofer $3,000,000 (3)
-Salary Remaining : $1,050,000
Ilya Lyubushkin $3,000,000 (3)
-Salary Remaining : $1,050,000
J.T. Miller $2,900,000 (1)
-Salary Remaining : $1,015,000
Alex Pietrangelo $2,700,000 (1)
-Salary Remaining : $945,000
Drake Batherson $2,500,000 (1)
-Salary Remaining : $875,000
Ryan McLeod $2,000,000 (1)
-Salary Remaining : $700,000
Brandon Halverson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Erik Johnson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Brock McGinn $1,000,000 (2)
-Salary Remaining : $350,000
Brett Murray $900,000 (1)
-Salary Remaining : $315,000
Rasmus Kupari (1 Way Contract) $800,000 (1)
-Salary Remaining : $280,000
Chris Wagner (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $245,000
Total Pro Players23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $72,700,000
Year 26 : $48,600,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries

Aaron Dell $120,000 (2)
Salary Remaining : $42,000
Brendan Smith $120,000 (2)
Salary Remaining : $42,000
Robbie Russo $120,000 (2)
Salary Remaining : $42,000
Joshua Brown $120,000 (2)
Salary Remaining : $42,000
Jason Polin $110,000 (2)
Salary Remaining : $38,500
Dennis Cholowski $90,000 (1)
Salary Remaining : $31,500
Kasimir Kaskisuo $80,000 (1)
Salary Remaining : $28,000
Ivan Ivan $80,000 (2)
Salary Remaining : $28,000
Aatu Raty $80,000 (1)
Salary Remaining : $28,000
Tye Felhaber $70,000 (2)
Salary Remaining : $24,500
Rodrigo Abols $70,000 (2)
Salary Remaining : $24,500
Roby Jarventie $70,000 (1)
Salary Remaining : $24,500
Jere Innala $70,000 (2)
Salary Remaining : $24,500
Gabe Perreault $70,000 (3)
Salary Remaining : $24,500
Filip Larsson $10,000 (10)
Salary Remaining : $3,500
Cade Webber $10,000 (9)
Salary Remaining : $3,500
Graham Sward $10,000 (9)
Salary Remaining : $3,500
Matthew Thiessen $10,000 (9)
Salary Remaining : $3,500
Justin Janicke $10,000 (10)
Salary Remaining : $3,500
Jared Davidson $10,000 (9)
Salary Remaining : $3,500
Jalen Luypen $10,000 (9)
Salary Remaining : $3,500
Ryder Rolston $10,000 (9)
Salary Remaining : $3,500
Damien Giroux $10,000 (6)
Salary Remaining : $3,500
Mason Primeau $10,000 (6)
Salary Remaining : $3,500
Tyler Madden $10,000 (6)
Salary Remaining : $3,500
Ryan Hofer $10,000 (9)
Salary Remaining : $3,500
Cedric Pare $10,000 (7)
Salary Remaining : $3,500
Serron Noel $10,000 (7)
Salary Remaining : $3,500
Jakov Novak $10,000 (9)
Salary Remaining : $3,500
Total Farm Players29
Salary Commitment
Year 25 : $1,420,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,420,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $104 - 7,746 - 96.82%
Level 2: 4000 - $62 - 3,423 - 85.57%
Level 3: 5000 - $42 - 4,871 - 97.41%
Level 4: 2000 - $31 - 1,957 - 97.87%
Luxury : 1000 - $210 - 867 - 86.72%
Total Capacity :20000
Team Popularity : 112.00%

Income

Home Games Left13
Average Attendance - %18,864 - 94.32%
Average Income per Game$1,495,907
Year to Date Revenue$41,885,394

Expense

Pro Players Total Salaries$68,900,000
Farm Players Total Salaries$1,090,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,195,625
Farm Year To Date Expenses$635,170
Pro Salary Cap To Date$43,415,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,446,790
Pro Remaining Season Days56
Pro Expenses Per Days$431,250
Pro Estimated Expenses$24,150,000
Farm Remaining Season Days56
Farm Expenses Per Days$6,812
Farm Estimated Expenses$381,472
Estimated Season Expenses$24,531,472
Estimated Season Salary Cap$67,145,625
Estimate Under Maximum Salary Cap of $74,000,000$6,854,375
Estimate Over Minimum Salary Cap of $44,000,000 $23,145,625
Current Bank Account$8,209,229
Projected Bank Account$3,124,547

Pro Players Salaries

Filip Forsberg $8,000,000 (1)
-Salary Remaining : $2,800,000
Tyler Seguin $6,500,000 (1)
-Salary Remaining : $2,275,000
Thomas Harley $5,700,000 (3)
-Salary Remaining : $1,995,000
Jared Spurgeon $4,300,000 (1)
-Salary Remaining : $1,505,000
Braden Schneider $4,000,000 (2)
-Salary Remaining : $1,400,000
Adam Lowry $4,000,000 (4)
-Salary Remaining : $1,400,000
Filip Chytil $3,900,000 (1)
-Salary Remaining : $1,365,000
Jacob Markstrom $3,900,000 (1)
-Salary Remaining : $1,365,000
Joey Daccord $3,900,000 (2)
-Salary Remaining : $1,365,000
Conor Garland $3,800,000 (3)
-Salary Remaining : $1,330,000
Nikita Zadorov $3,800,000 (2)
-Salary Remaining : $1,330,000
Vince Dunn $3,700,000 (3)
-Salary Remaining : $1,295,000
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $875,000
Keegan Kolesar $2,200,000 (3)
-Salary Remaining : $770,000
Michael McCarron $2,000,000 (3)
-Salary Remaining : $700,000
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $525,000
Jiri Kulich $1,200,000 (3)
-Salary Remaining : $420,000
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $420,000
Daniel Sprong $1,200,000 (1)
-Salary Remaining : $420,000
John Klingberg (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $385,000
Haydn Fleury $500,000 (1)
-Salary Remaining : $175,000
Total Pro Players21
Salary Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,800,000
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000

Farm Players Salaries

Arttu Hyry $140,000 (1)
Salary Remaining : $49,000
Justin Hryckowian $140,000 (1)
Salary Remaining : $49,000
Matthew Murray $100,000 (1)
Salary Remaining : $35,000
Riley Tufte $90,000 (1)
Salary Remaining : $31,500
Nikita Grebenkin $80,000 (3)
Salary Remaining : $28,000
Fabian Lysell $80,000 (2)
Salary Remaining : $28,000
Matt Stienburg $70,000 (1)
Salary Remaining : $24,500
Andre Lee $70,000 (2)
Salary Remaining : $24,500
Mac Hollowell $60,000 (1)
Salary Remaining : $21,000
Emmitt Finnie $40,000 (1)
Salary Remaining : $14,000
Jacob Fowler $40,000 (1)
Salary Remaining : $14,000
Robbie Stucker $10,000 (8)
Salary Remaining : $3,500
Riley Sutter $10,000 (5)
Salary Remaining : $3,500
Elliot Desnoyers $10,000 (8)
Salary Remaining : $3,500
Hunter Drew $10,000 (5)
Salary Remaining : $3,500
Jack Becker $10,000 (7)
Salary Remaining : $3,500
Emmett Croteau $10,000 (7)
Salary Remaining : $3,500
Nikita Quapp $10,000 (10)
Salary Remaining : $3,500
Tyler Muszelik $10,000 (9)
Salary Remaining : $3,500
Reid Schaefer $10,000 (9)
Salary Remaining : $3,500
Stanislav Demin $10,000 (9)
Salary Remaining : $3,500
Noel Nordh $10,000 (10)
Salary Remaining : $3,500
Finn Harding $10,000 (10)
Salary Remaining : $3,500
Cam Squires $10,000 (10)
Salary Remaining : $3,500
Ilya Protas $10,000 (10)
Salary Remaining : $3,500
David Edstrom $10,000 (10)
Salary Remaining : $3,500
Tomas Hamara $10,000 (10)
Salary Remaining : $3,500
Tristan Bertucci $10,000 (10)
Salary Remaining : $3,500
Antti Tuomisto $10,000 (9)
Salary Remaining : $3,500
Total Farm Players29
Salary Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $94 - 7,594 - 94.92%
Level 2: 4000 - $54 - 3,772 - 94.29%
Level 3: 5000 - $39 - 4,717 - 94.34%
Level 4: 2000 - $26 - 1,911 - 95.56%
Luxury : 1000 - $189 - 925 - 92.54%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left16
Average Attendance - %18,919 - 94.59%
Average Income per Game$1,314,986
Year to Date Revenue$32,874,660

Expense

Pro Players Total Salaries$43,900,000
Farm Players Total Salaries$890,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$10,487,344
Pro Year To Date Expenses$28,276,875
Farm Year To Date Expenses$645,698
Pro Salary Cap To Date$28,211,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,039,782
Pro Remaining Season Days56
Pro Expenses Per Days$275,000
Pro Estimated Expenses$15,400,000
Farm Remaining Season Days56
Farm Expenses Per Days$5,562
Farm Estimated Expenses$311,472
Estimated Season Expenses$15,711,472
Estimated Season Salary Cap$54,064,219
Estimate Under Maximum Salary Cap of $74,000,000$19,935,781
Estimate Over Minimum Salary Cap of $44,000,000 $10,064,219
Current Bank Account$32,544,645
Projected Bank Account$37,872,955

Pro Players Salaries

Jeff Petry $4,900,000 (1)
-Salary Remaining : $1,715,000
Linus Ullmark $4,800,000 (3)
-Salary Remaining : $1,680,000
Alex Iafallo $4,500,000 (3)
-Salary Remaining : $1,575,000
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $1,120,000
Nick Leddy $2,800,000 (2)
-Salary Remaining : $980,000
Vladimir Tarasenko $2,700,000 (3)
-Salary Remaining : $945,000
Jaycob Megna $2,200,000 (2)
-Salary Remaining : $770,000
Brett Kulak $2,200,000 (2)
-Salary Remaining : $770,000
Ryan Strome $2,200,000 (2)
-Salary Remaining : $770,000
Pontus Holmberg $1,600,000 (2)
-Salary Remaining : $560,000
Jarred Tinordi $1,600,000 (1)
-Salary Remaining : $560,000
Leo Carlsson $1,400,000 (2)
-Salary Remaining : $490,000
Connor Brown $1,400,000 (2)
-Salary Remaining : $490,000
Chad Ruhwedel $1,200,000 (1)
-Salary Remaining : $420,000
Patrick Brown $1,200,000 (1)
-Salary Remaining : $420,000
Mason Geertsen $1,200,000 (1)
-Salary Remaining : $420,000
Trevor Carrick $1,200,000 (1)
-Salary Remaining : $420,000
Conor Sheary $1,200,000 (1)
-Salary Remaining : $420,000
Samuel Fagemo $900,000 (3)
-Salary Remaining : $315,000
Tyler Pitlick $600,000 (1)
-Salary Remaining : $210,000
Matt Nieto $500,000 (1)
-Salary Remaining : $175,000
Carl Lindbom $400,000 (1)
-Salary Remaining : $140,000
Total Pro Players22
Salary Commitment
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries

Hendrix Lapierre $120,000 (2)
Salary Remaining : $42,000
Alexander Holtz $120,000 (2)
Salary Remaining : $42,000
Dominic Toninato $120,000 (1)
Salary Remaining : $42,000
Jesper Wallstedt $100,000 (2)
Salary Remaining : $35,000
Ivan Miroshnichenko $90,000 (2)
Salary Remaining : $31,500
Clark Bishop $60,000 (1)
Salary Remaining : $21,000
Danila Yurov $40,000 (1)
Salary Remaining : $14,000
Arseni Gritsyuk $40,000 (1)
Salary Remaining : $14,000
David Noel $10,000 (9)
Salary Remaining : $3,500
Reilly Webb $10,000 (9)
Salary Remaining : $3,500
Jared Wright $10,000 (9)
Salary Remaining : $3,500
Brandon Hickey $10,000 (3)
Salary Remaining : $3,500
Nick Swaney $10,000 (6)
Salary Remaining : $3,500
Luke Prokop $10,000 (7)
Salary Remaining : $3,500
Eemil Viro $10,000 (8)
Salary Remaining : $3,500
Damian Clara $10,000 (10)
Salary Remaining : $3,500
Travis Barron $10,000 (3)
Salary Remaining : $3,500
Luke Henman $10,000 (6)
Salary Remaining : $3,500
Alex Kannok Leipert $10,000 (8)
Salary Remaining : $3,500
Greg Meireles $10,000 (7)
Salary Remaining : $3,500
Tristen Robins $10,000 (8)
Salary Remaining : $3,500
Matthew Maggio $10,000 (8)
Salary Remaining : $3,500
Dmitry Kuzmin $10,000 (8)
Salary Remaining : $3,500
Jack Devine $10,000 (10)
Salary Remaining : $3,500
Daniil But $10,000 (10)
Salary Remaining : $3,500
Mikus Vecvanags $10,000 (9)
Salary Remaining : $3,500
Dylan Ferguson $10,000 (9)
Salary Remaining : $3,500
Carter Berger $10,000 (9)
Salary Remaining : $3,500
Total Farm Players28
Salary Commitment
Year 25 : $890,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $890,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $99 - 7,809 - 97.61%
Level 2: 4000 - $60 - 3,921 - 98.03%
Level 3: 5000 - $40 - 4,752 - 95.03%
Level 4: 2000 - $30 - 1,865 - 93.24%
Luxury : 1000 - $204 - 980 - 97.95%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left16
Average Attendance - %19,326 - 96.63%
Average Income per Game$1,482,609
Year to Date Revenue$37,065,223

Expense

Pro Players Total Salaries$59,300,000
Farm Players Total Salaries$1,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,700,000
Pro Year To Date Expenses$38,741,875
Farm Year To Date Expenses$722,500
Pro Salary Cap To Date$38,676,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,721,743
Pro Remaining Season Days56
Pro Expenses Per Days$371,250
Pro Estimated Expenses$20,790,000
Farm Remaining Season Days56
Farm Expenses Per Days$7,000
Farm Estimated Expenses$392,000
Estimated Season Expenses$21,182,000
Estimated Season Salary Cap$66,131,875
Estimate Under Maximum Salary Cap of $74,000,000$7,868,125
Estimate Over Minimum Salary Cap of $44,000,000 $22,131,875
Current Bank Account$9,175,671
Projected Bank Account$11,715,414

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $2,660,000
Victor Hedman $6,000,000 (4)
-Salary Remaining : $2,100,000
Alex Vlasic $5,000,000 (1)
-Salary Remaining : $1,750,000
J.T. Compher $4,400,000 (1)
-Salary Remaining : $1,540,000
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $1,400,000
Scott Wedgewood $3,500,000 (3)
-Salary Remaining : $1,225,000
Johnathan Kovacevic $3,400,000 (3)
-Salary Remaining : $1,190,000
Taylor Raddysh $2,700,000 (1)
-Salary Remaining : $945,000
Logan O'Connor $2,500,000 (2)
-Salary Remaining : $875,000
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $700,000
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $700,000
Mathieu Olivier $2,000,000 (3)
-Salary Remaining : $700,000
Michael Kesselring $1,800,000 (3)
-Salary Remaining : $630,000
Wyatt Johnston $1,600,000 (1)
-Salary Remaining : $560,000
Cole Smith $1,600,000 (2)
-Salary Remaining : $560,000
Yegor Chinakhov $1,500,000 (2)
-Salary Remaining : $525,000
Conor Timmins $1,400,000 (1)
-Salary Remaining : $490,000
Connor Dewar $1,200,000 (2)
-Salary Remaining : $420,000
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $420,000
Alex Alexeyev $1,200,000 (2)
-Salary Remaining : $420,000
Juraj Slafkovsky $1,000,000 (1)
-Salary Remaining : $350,000
Matt Coronato $900,000 (2)
-Salary Remaining : $315,000
Travis Boyd $800,000 (1)
-Salary Remaining : $280,000
Total Pro Players23
Salary Commitment
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000

Farm Players Salaries

Sam Lafferty $120,000 (1)
Salary Remaining : $42,000
Jakob Pelletier $110,000 (2)
Salary Remaining : $38,500
Akira Schmid $110,000 (2)
Salary Remaining : $38,500
Gage Goncalves $110,000 (1)
Salary Remaining : $38,500
Gustav Lindstrom $100,000 (1)
Salary Remaining : $35,000
Max Jones $90,000 (1)
Salary Remaining : $31,500
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $31,500
Rasmus Asplund $80,000 (1)
Salary Remaining : $28,000
Jack Rathbone $60,000 (1)
Salary Remaining : $21,000
Jake Livingstone $60,000 (1)
Salary Remaining : $21,000
Nathan Gaucher $10,000 (8)
Salary Remaining : $3,500
Joseph Cecconi $10,000 (4)
Salary Remaining : $3,500
Lukas Svejkovsky $10,000 (7)
Salary Remaining : $3,500
Ty Nelson $10,000 (9)
Salary Remaining : $3,500
Nick Capone $10,000 (10)
Salary Remaining : $3,500
Quinn Olson $10,000 (10)
Salary Remaining : $3,500
Dominik Badinka $10,000 (10)
Salary Remaining : $3,500
Nate Danielson $10,000 (10)
Salary Remaining : $3,500
Francesco Pinelli $10,000 (10)
Salary Remaining : $3,500
Parker Bell $10,000 (10)
Salary Remaining : $3,500
Judd Caulfield $10,000 (8)
Salary Remaining : $3,500
Henrik Rybinski $10,000 (8)
Salary Remaining : $3,500
Jakub Demek $10,000 (8)
Salary Remaining : $3,500
Samuel Savoie $10,000 (10)
Salary Remaining : $3,500
Gavin Hayes $10,000 (10)
Salary Remaining : $3,500
Mason Beaupit $10,000 (8)
Salary Remaining : $3,500
Ethan Keppen $10,000 (8)
Salary Remaining : $3,500
Ryan Jones $10,000 (8)
Salary Remaining : $3,500
Jesper Vikman $10,000 (6)
Salary Remaining : $3,500
Total Farm Players29
Salary Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

St. Louis Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $108 - 7,858 - 98.23%
Level 2: 4000 - $63 - 3,938 - 98.46%
Level 3: 5000 - $46 - 4,726 - 94.52%
Level 4: 2000 - $34 - 1,918 - 95.89%
Luxury : 1000 - $213 - 990 - 99.03%
Total Capacity :20000
Team Popularity : 136.00%

Income

Home Games Left15
Average Attendance - %19,430 - 97.15%
Average Income per Game$1,638,018
Year to Date Revenue$42,588,470

Expense

Pro Players Total Salaries$75,000,000
Farm Players Total Salaries$1,600,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,223,750
Farm Year To Date Expenses$1,025,000
Pro Salary Cap To Date$48,638,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,570,271
Pro Remaining Season Days56
Pro Expenses Per Days$469,375
Pro Estimated Expenses$26,285,000
Farm Remaining Season Days56
Farm Expenses Per Days$10,000
Farm Estimated Expenses$560,000
Estimated Season Expenses$26,845,000
Estimated Season Salary Cap$74,608,750
Estimate Under Maximum Salary Cap of $74,000,000-$608,750
Estimate Over Minimum Salary Cap of $44,000,000 $30,608,750
Current Bank Account$31,997,529
Projected Bank Account$29,722,800

Pro Players Salaries

Auston Matthews $8,000,000 (4)
-Salary Remaining : $2,800,000
Clayton Keller $6,500,000 (1)
-Salary Remaining : $2,275,000
Matt Boldy $6,100,000 (3)
-Salary Remaining : $2,135,000
Zach Werenski $5,900,000 (3)
-Salary Remaining : $2,065,000
Carter Verhaeghe $5,900,000 (2)
-Salary Remaining : $2,065,000
Colton Parayko $5,000,000 (3)
-Salary Remaining : $1,750,000
Matt Duchene $4,600,000 (1)
-Salary Remaining : $1,610,000
Joseph Woll $4,200,000 (1)
-Salary Remaining : $1,470,000
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $1,400,000
Adam Larsson $3,700,000 (3)
-Salary Remaining : $1,295,000
Joel Farabee $3,200,000 (1)
-Salary Remaining : $1,120,000
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $1,050,000
Jack Roslovic $2,200,000 (3)
-Salary Remaining : $770,000
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $700,000
Joel Armia $2,000,000 (2)
-Salary Remaining : $700,000
Sam Carrick $1,500,000 (2)
-Salary Remaining : $525,000
Dan Vladar $1,500,000 (1)
-Salary Remaining : $525,000
Josh Anderson $1,500,000 (3)
-Salary Remaining : $525,000
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $420,000
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $420,000
Owen Pickering $1,000,000 (3)
-Salary Remaining : $350,000
Martin Pospisil (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $280,000
Total Pro Players22
Salary Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,200,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries

Olen Zellweger $120,000 (2)
Salary Remaining : $42,000
Cody Glass $120,000 (1)
Salary Remaining : $42,000
Juuso Parssinen $120,000 (1)
Salary Remaining : $42,000
Nils Lundkvist $120,000 (2)
Salary Remaining : $42,000
Jonatan Berggren $120,000 (2)
Salary Remaining : $42,000
Boris Katchouk $120,000 (1)
Salary Remaining : $42,000
Arturs Silovs $110,000 (2)
Salary Remaining : $38,500
Jacob Moverare $90,000 (1)
Salary Remaining : $31,500
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $31,500
Cooper Marody $80,000 (2)
Salary Remaining : $28,000
Kale Clague $80,000 (1)
Salary Remaining : $28,000
Isaiah George $70,000 (3)
Salary Remaining : $24,500
Maxence Guenette $70,000 (1)
Salary Remaining : $24,500
Tanner Laczynski $70,000 (2)
Salary Remaining : $24,500
Joseph Blandisi $50,000 (1)
Salary Remaining : $17,500
Jujhar Khaira $50,000 (1)
Salary Remaining : $17,500
Riley Hughes $10,000 (10)
Salary Remaining : $3,500
Jacob Ingham $10,000 (8)
Salary Remaining : $3,500
Jamieson Rees $10,000 (10)
Salary Remaining : $3,500
Marshall Warren $10,000 (10)
Salary Remaining : $3,500
Xavier Bernard $10,000 (6)
Salary Remaining : $3,500
Max Wanner $10,000 (10)
Salary Remaining : $3,500
Keean Washkurak $10,000 (10)
Salary Remaining : $3,500
Lucas Ciona $10,000 (10)
Salary Remaining : $3,500
Ryan Mast $10,000 (10)
Salary Remaining : $3,500
Rhett Pitlick $10,000 (10)
Salary Remaining : $3,500
Henrik Tikkanen $10,000 (10)
Salary Remaining : $3,500
Zayde Wisdom $10,000 (10)
Salary Remaining : $3,500
Total Farm Players28
Salary Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 8000 - $106 - 7,838 - 97.97%
Level 2: 4000 - $65 - 3,869 - 96.71%
Level 3: 5000 - $43 - 4,882 - 97.65%
Level 4: 2000 - $32 - 1,962 - 98.08%
Luxury : 1000 - $211 - 986 - 98.60%
Total Capacity :20000
Team Popularity : 136.00%

Income

Home Games Left13
Average Attendance - %19,537 - 97.68%
Average Income per Game$1,604,040
Year to Date Revenue$44,913,111

Expense

Pro Players Total Salaries$74,300,000
Farm Players Total Salaries$1,400,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,397,500
Farm Year To Date Expenses$952,934
Pro Salary Cap To Date$47,635,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,852,516
Pro Remaining Season Days56
Pro Expenses Per Days$465,000
Pro Estimated Expenses$26,040,000
Farm Remaining Season Days56
Farm Expenses Per Days$8,750
Farm Estimated Expenses$490,000
Estimated Season Expenses$26,530,000
Estimated Season Salary Cap$73,220,000
Estimate Under Maximum Salary Cap of $74,000,000$780,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,220,000
Current Bank Account$37,068,896
Projected Bank Account$31,391,412

Pro Players Salaries

Hampus Lindholm $7,800,000 (1)
-Salary Remaining : $2,730,000
Jack Hughes $7,400,000 (2)
-Salary Remaining : $2,590,000
Kyle Palmieri $6,600,000 (1)
-Salary Remaining : $2,310,000
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $1,750,000
Chris Kreider $4,800,000 (1)
-Salary Remaining : $1,680,000
Aaron Ekblad $4,200,000 (4)
-Salary Remaining : $1,470,000
Sebastian Aho $4,000,000 (3)
-Salary Remaining : $1,400,000
Jonathan Marchessault $3,800,000 (3)
-Salary Remaining : $1,330,000
Andrei Vasilevskiy $3,400,000 (2)
-Salary Remaining : $1,190,000
Jake Middleton $3,400,000 (2)
-Salary Remaining : $1,190,000
Niko Mikkola $3,400,000 (2)
-Salary Remaining : $1,190,000
Dawson Mercer $3,300,000 (2)
-Salary Remaining : $1,155,000
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $1,050,000
Jordan Eberle $2,800,000 (2)
-Salary Remaining : $980,000
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $945,000
Noel Acciari $2,200,000 (1)
-Salary Remaining : $770,000
Morgan Barron $2,000,000 (1)
-Salary Remaining : $700,000
Logan Cooley $1,800,000 (2)
-Salary Remaining : $630,000
Klim Kostin (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $420,000
Louis Crevier $1,100,000 (1)
-Salary Remaining : $385,000
Sergei Murashov $400,000 (1)
-Salary Remaining : $140,000
Total Pro Players21
Salary Commitment
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $73,100,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries

Brandt Clarke $130,000 (2)
Salary Remaining : $45,500
Keaton Middleton $120,000 (1)
Salary Remaining : $42,000
Mason Lohrei $120,000 (1)
Salary Remaining : $42,000
Alexander Nylander $120,000 (1)
Salary Remaining : $42,000
Christian Fischer $100,000 (1)
Salary Remaining : $35,000
Devon Levi $100,000 (1)
Salary Remaining : $35,000
Milos Kelemen $100,000 (1)
Salary Remaining : $35,000
Nikita Chibrikov $80,000 (2)
Salary Remaining : $28,000
Lane Pederson $80,000 (2)
Salary Remaining : $28,000
Chase De Leo $70,000 (1)
Salary Remaining : $24,500
Rhett Gardner $70,000 (1)
Salary Remaining : $24,500
Guillaume Brisebois $60,000 (2)
Salary Remaining : $21,000
Zakhar Bardakov $40,000 (1)
Salary Remaining : $14,000
Easton Cowan $40,000 (1)
Salary Remaining : $14,000
Marcel Marcel $10,000 (8)
Salary Remaining : $3,500
Conner Bleackley $10,000 (2)
Salary Remaining : $3,500
Patrick Guay $10,000 (7)
Salary Remaining : $3,500
Mike McKee $10,000 (2)
Salary Remaining : $3,500
Vsevolod Komarov $10,000 (10)
Salary Remaining : $3,500
Roddy Ross $10,000 (7)
Salary Remaining : $3,500
Noah Warren $10,000 (10)
Salary Remaining : $3,500
Francesco Arcuri $10,000 (8)
Salary Remaining : $3,500
Trevor Kuntar $10,000 (8)
Salary Remaining : $3,500
Evan Nause $10,000 (9)
Salary Remaining : $3,500
Jack Matier $10,000 (10)
Salary Remaining : $3,500
Dylan Duke $10,000 (9)
Salary Remaining : $3,500
Jack Beck $10,000 (10)
Salary Remaining : $3,500
Hugo Ollas $10,000 (7)
Salary Remaining : $3,500
Cameron Whitehead $10,000 (7)
Salary Remaining : $3,500
Philip Svedeback $10,000 (7)
Salary Remaining : $3,500
Cam Morrison $10,000 (6)
Salary Remaining : $3,500
Total Farm Players31
Salary Commitment
Year 25 : $1,400,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,400,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,286 - 91.07%
Level 2: 4000 - $67 - 3,595 - 89.88%
Level 3: 5000 - $47 - 4,368 - 87.36%
Level 4: 2000 - $37 - 1,655 - 82.77%
Luxury : 1000 - $213 - 956 - 95.56%
Total Capacity :20000
Team Popularity : 128.00%

Income

Home Games Left16
Average Attendance - %17,860 - 89.30%
Average Income per Game$1,572,812
Year to Date Revenue$39,320,309

Expense

Pro Players Total Salaries$70,100,000
Farm Players Total Salaries$4,780,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,264,375
Farm Year To Date Expenses$1,101,239
Pro Salary Cap To Date$47,199,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,164,998
Pro Remaining Season Days56
Pro Expenses Per Days$438,750
Pro Estimated Expenses$24,570,000
Farm Remaining Season Days56
Farm Expenses Per Days$29,875
Farm Estimated Expenses$1,673,000
Estimated Season Expenses$26,243,000
Estimated Season Salary Cap$71,734,375
Estimate Under Maximum Salary Cap of $74,000,000$2,265,625
Estimate Over Minimum Salary Cap of $44,000,000 $27,734,375
Current Bank Account$22,985,476
Projected Bank Account$21,907,474

Pro Players Salaries

Shane Pinto $11,000,000 (2)
-Salary Remaining : $3,850,000
Mikael Granlund $7,200,000 (3)
-Salary Remaining : $2,520,000
Roope Hintz $6,500,000 (3)
-Salary Remaining : $2,275,000
Bryan Rust $5,200,000 (2)
-Salary Remaining : $1,820,000
John Carlson $5,000,000 (3)
-Salary Remaining : $1,750,000
Gustav Forsling $4,800,000 (4)
-Salary Remaining : $1,680,000
Justin Faulk $4,700,000 (3)
-Salary Remaining : $1,645,000
Igor Shesterkin $4,600,000 (2)
-Salary Remaining : $1,610,000
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $1,575,000
Jean-Gabriel Pageau $4,300,000 (1)
-Salary Remaining : $1,505,000
Jake DeBrusk $3,700,000 (3)
-Salary Remaining : $1,295,000
Anders Lee $2,000,000 (2)
-Salary Remaining : $700,000
David Rittich $1,500,000 (3)
-Salary Remaining : $525,000
Ty Emberson $1,500,000 (2)
-Salary Remaining : $525,000
Brett Leason $1,400,000 (1)
-Salary Remaining : $490,000
Brett Howden $1,200,000 (1)
-Salary Remaining : $420,000
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $350,000
Total Pro Players17
Salary Commitment
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries

Jake Sanderson $1,900,000 (1)
Salary Remaining : $665,000
Andrew Poturalski $800,000 (1)
Salary Remaining : $280,000
Justin Kirkland $700,000 (1)
Salary Remaining : $245,000
Keith Kinkaid $120,000 (1)
Salary Remaining : $42,000
Nils Hoglander $120,000 (1)
Salary Remaining : $42,000
Craig Smith $120,000 (2)
Salary Remaining : $42,000
Marat Khusnutdinov $90,000 (1)
Salary Remaining : $31,500
Jack Thompson $90,000 (2)
Salary Remaining : $31,500
Sheldon Dries $80,000 (1)
Salary Remaining : $28,000
Albert Johansson $80,000 (1)
Salary Remaining : $28,000
Rocco Grimaldi $80,000 (1)
Salary Remaining : $28,000
Alex Belzile $80,000 (1)
Salary Remaining : $28,000
Trent Miner $80,000 (1)
Salary Remaining : $28,000
Seth Griffith $80,000 (1)
Salary Remaining : $28,000
Jayson Megna $80,000 (1)
Salary Remaining : $28,000
Nikita Prishchepov $70,000 (3)
Salary Remaining : $24,500
Lucas Johansen $50,000 (1)
Salary Remaining : $17,500
Alexander Nikishin $40,000 (1)
Salary Remaining : $14,000
Martin Chromiak $10,000 (6)
Salary Remaining : $3,500
Devin Kaplan $10,000 (10)
Salary Remaining : $3,500
Chaz Lucius $10,000 (7)
Salary Remaining : $3,500
Sean Day $10,000 (10)
Salary Remaining : $3,500
Dennis Busby $10,000 (10)
Salary Remaining : $3,500
Ty Murchison $10,000 (9)
Salary Remaining : $3,500
Antonio Stranges $10,000 (6)
Salary Remaining : $3,500
Brandon Baddock $10,000 (1)
Salary Remaining : $3,500
Ayrton Martino $10,000 (10)
Salary Remaining : $3,500
Artem Shlaine $10,000 (10)
Salary Remaining : $3,500
Peter DiLiberatore $10,000 (6)
Salary Remaining : $3,500
Carter Gylander $10,000 (10)
Salary Remaining : $3,500
Total Farm Players30
Salary Commitment
Year 25 : $4,780,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $4,780,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000

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

Boston Bruins $7,335,365 $71,921,875 $2,078,125 $27,921,875 233053
Buffalo Sabres $28,803,674 $64,502,500 $9,497,500 $20,502,500 212950
Detroit Red Wings $52,052,422 $65,353,750 $8,646,250 $21,353,750 253055
Florida Panthers $10,124,863 $73,353,125 $646,875 $29,353,125 202747
Montreal Canadiens $25,813,640 $67,133,750 $6,866,250 $23,133,750 213455
Ottawa Senators $33,149,284 $62,515,000 $11,485,000 $18,515,000 263258
Tampa Bay Lightning $41,732,956 $63,209,375 $10,790,625 $19,209,375 242852
Toronto Maple Leafs $24,980,098 $68,106,875 $5,893,125 $24,106,875 203353
Carolina Hurricanes $43,178,917 $48,235,000 $25,765,000 $4,235,000 223860
Columbus Blue Jackets $14,712,341 $71,021,250 $2,978,750 $27,021,250 222648
New Jersey Devils $48,653,201 $72,136,875 $1,863,125 $28,136,875 222749
New York Islanders $11,929,251 $69,064,687 $4,935,313 $25,064,687 203555
New York Rangers $23,795,133 $69,890,625 $4,109,375 $25,890,625 271946
Philadelphia Flyers $26,958,825 $73,948,125 $51,875 $29,948,125 234063
Pittsburgh Penguins $12,196,912 $65,104,375 $8,895,625 $21,104,375 212546
Washington Capitals $16,750,203 $74,604,375 -$604,375 $30,604,375 222547
Anaheim Ducks $25,017,178 $66,930,625 $7,069,375 $22,930,625 223961
Calgary Flames $29,219,187 $50,626,250 $23,373,750 $6,626,250 233053
Edmonton Oilers $11,249,911 $71,716,875 $2,283,125 $27,716,875 223456
Los Angeles Kings $3,003,716 $70,161,250 $3,838,750 $26,161,250 232447
San Jose Sharks $34,852,581 $73,840,625 $159,375 $29,840,625 222446
Seattle Kraken $43,631,418 $45,260,000 $28,740,000 $1,260,000 253156
Vancouver Canucks $19,408,412 $68,573,750 $5,426,250 $24,573,750 253156
Vegas Golden Knights $11,979,248 $52,103,750 $21,896,250 $8,103,750 242347
Chicago Blackhawks $32,048,870 $73,422,500 $577,500 $29,422,500 202949
Colorado Avalanche $16,983,012 $73,611,250 $388,750 $29,611,250 232952
Dallas Stars $8,209,229 $67,145,625 $6,854,375 $23,145,625 212950
Minnesota Wild $32,544,645 $54,064,219 $19,935,781 $10,064,219 222850
Nashville Predators $9,175,671 $66,131,875 $7,868,125 $22,131,875 232952
St. Louis Blues $31,997,529 $74,608,750 -$608,750 $30,608,750 222850
Utah Hockey Club $37,068,896 $73,220,000 $780,000 $29,220,000 213152
Winnipeg Jets $22,985,476 $71,734,375 $2,265,625 $27,734,375 173047