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 - 7,526 - 94.07%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 5000 - $41 - 5,000 - 100.00%
Level 4: 2000 - $29 - 2,000 - 100.00%
Luxury : 1000 - $202 - 996 - 99.64%
Total Capacity :20000
Team Popularity : 119.00%

Income

Home Games Left36
Average Attendance - %19,522 - 97.61%
Average Income per Game$1,535,174
Year to Date Revenue$7,675,872

Expense

Pro Players Total Salaries$70,600,000
Farm Players Total Salaries$2,500,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$9,279,375
Farm Year To Date Expenses$327,377
Pro Salary Cap To Date$9,159,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,266,278
Pro Remaining Season Days139
Pro Expenses Per Days$441,875
Pro Estimated Expenses$61,420,625
Farm Remaining Season Days139
Farm Expenses Per Days$15,625
Farm Estimated Expenses$2,171,875
Estimated Season Expenses$63,592,500
Estimated Season Salary Cap$71,193,125
Estimate Under Maximum Salary Cap of $74,000,000$2,806,875
Estimate Over Minimum Salary Cap of $44,000,000 $27,193,125
Current Bank Account$14,942,952
Projected Bank Account$6,616,730

Pro Players Salaries

Cale Makar $8,200,000 (2)
-Salary Remaining : $7,123,750
Alex DeBrincat $7,000,000 (1)
-Salary Remaining : $6,081,250
Charlie McAvoy $5,700,000 (1)
-Salary Remaining : $4,951,875
Anthony Cirelli $5,100,000 (2)
-Salary Remaining : $4,430,625
Mathew Barzal $5,000,000 (5)
-Salary Remaining : $4,343,750
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $4,343,750
Mark Stone $4,600,000 (3)
-Salary Remaining : $3,996,250
Sean Couturier $4,200,000 (3)
-Salary Remaining : $3,648,750
Blake Coleman $3,600,000 (2)
-Salary Remaining : $3,127,500
Ryan Lindgren $3,200,000 (1)
-Salary Remaining : $2,780,000
Sean Monahan $3,000,000 (1)
-Salary Remaining : $2,606,250
Ross Colton $2,700,000 (2)
-Salary Remaining : $2,345,625
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $2,171,875
Frank Nazar $1,700,000 (3)
-Salary Remaining : $1,476,875
Tyson Jost $1,600,000 (1)
-Salary Remaining : $1,390,000
Jack St. Ivany $1,400,000 (1)
-Salary Remaining : $1,216,250
Adam Gaudette $1,300,000 (3)
-Salary Remaining : $1,129,375
Lars Eller $1,200,000 (1)
-Salary Remaining : $1,042,500
Marc Del Gaizo (1 Way Contract) $900,000 (2)
-Salary Remaining : $781,875
Dustin Wolf $900,000 (1)
-Salary Remaining : $781,875
Brock Faber $900,000 (1)
-Salary Remaining : $781,875
Wyatt Kaiser $900,000 (1)
-Salary Remaining : $781,875
Total Pro Players22
Salary Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries

Oscar Dansk $120,000 (1)
Salary Remaining : $104,250
Matt Tomkins $120,000 (1)
Salary Remaining : $104,250
Pheonix Copley $120,000 (2)
Salary Remaining : $104,250
Nick DeSimone $120,000 (1)
Salary Remaining : $104,250
Ben Hutton $120,000 (1)
Salary Remaining : $104,250
Justin Brazeau $120,000 (1)
Salary Remaining : $104,250
Cole Koepke $120,000 (1)
Salary Remaining : $104,250
Connor Carrick $120,000 (1)
Salary Remaining : $104,250
Glenn Gawdin $110,000 (2)
Salary Remaining : $95,563
Cole Guttman $110,000 (2)
Salary Remaining : $95,563
Kevin Connauton $110,000 (1)
Salary Remaining : $95,563
Jordan Harris $100,000 (1)
Salary Remaining : $86,875
Cam Dineen $100,000 (1)
Salary Remaining : $86,875
Tyler Wotherspoon $90,000 (2)
Salary Remaining : $78,188
Jack Ahcan $90,000 (2)
Salary Remaining : $78,188
Jack Studnicka $90,000 (2)
Salary Remaining : $78,188
Kole Lind $90,000 (2)
Salary Remaining : $78,188
Nate Smith $90,000 (1)
Salary Remaining : $78,188
Marc McLaughlin $90,000 (2)
Salary Remaining : $78,188
Aidan McDonough $90,000 (2)
Salary Remaining : $78,188
Matthew Phillips $90,000 (1)
Salary Remaining : $78,188
Nick Abruzzese $80,000 (1)
Salary Remaining : $69,500
Ben Meyers $70,000 (1)
Salary Remaining : $60,813
Brandon Bussi $40,000 (1)
Salary Remaining : $34,750
Taylor Makar $40,000 (1)
Salary Remaining : $34,750
Brad Morrison $10,000 (3)
Salary Remaining : $8,688
Scott Walford $10,000 (9)
Salary Remaining : $8,688
Kalan Lind $10,000 (10)
Salary Remaining : $8,688
Carson Focht $10,000 (5)
Salary Remaining : $8,688
Aidan Thompson $10,000 (10)
Salary Remaining : $8,688
Lucas Edmonds $10,000 (7)
Salary Remaining : $8,688
Total Farm Players31
Salary Commitment
Year 25 : $2,500,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,500,000
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 - 3,849 - 96.23%
Level 3: 5000 - $41 - 5,000 - 100.00%
Level 4: 2000 - $32 - 1,792 - 89.61%
Luxury : 1000 - $206 - 943 - 94.34%
Total Capacity :20000
Team Popularity : 119.00%

Income

Home Games Left36
Average Attendance - %19,585 - 97.92%
Average Income per Game$1,544,477
Year to Date Revenue$7,722,384

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$7,490,625
Farm Year To Date Expenses$186,752
Pro Salary Cap To Date$7,477,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,601,165
Pro Remaining Season Days139
Pro Expenses Per Days$361,250
Pro Estimated Expenses$50,213,750
Farm Remaining Season Days139
Farm Expenses Per Days$8,438
Farm Estimated Expenses$1,172,882
Estimated Season Expenses$51,386,632
Estimated Season Salary Cap$64,404,375
Estimate Under Maximum Salary Cap of $74,000,000$9,595,625
Estimate Over Minimum Salary Cap of $44,000,000 $20,404,375
Current Bank Account$29,937,753
Projected Bank Account$34,152,286

Pro Players Salaries

Erik Karlsson $6,000,000 (1)
-Salary Remaining : $5,212,500
Timo Meier $5,800,000 (5)
-Salary Remaining : $5,038,750
Brenden Dillon $5,500,000 (3)
-Salary Remaining : $4,778,125
Mika Zibanejad $5,300,000 (3)
-Salary Remaining : $4,604,375
Claude Giroux $5,300,000 (2)
-Salary Remaining : $4,604,375
Jordan Binnington $4,500,000 (1)
-Salary Remaining : $3,909,375
Jordan Staal $3,500,000 (3)
-Salary Remaining : $3,040,625
Michael Rasmussen $3,200,000 (2)
-Salary Remaining : $2,780,000
Kaapo Kakko $3,100,000 (1)
-Salary Remaining : $2,693,125
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $1,998,125
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $1,737,500
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $1,737,500
Justin Danforth $1,800,000 (1)
-Salary Remaining : $1,563,750
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $1,042,500
Andreas Englund (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $868,750
Marc-Edouard Vlasic $1,000,000 (2)
-Salary Remaining : $868,750
Dryden Hunt $1,000,000 (1)
-Salary Remaining : $868,750
Josh Doan $900,000 (1)
-Salary Remaining : $781,875
Aleksei Kolosov $900,000 (2)
-Salary Remaining : $781,875
Scott Perunovich $900,000 (1)
-Salary Remaining : $781,875
Justin Holl $500,000 (2)
-Salary Remaining : $434,375
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 : $104,250
Michael Houser $100,000 (2)
Salary Remaining : $86,875
Justin Dowling $100,000 (2)
Salary Remaining : $86,875
John Ludvig $90,000 (2)
Salary Remaining : $78,188
Logan Brown $90,000 (1)
Salary Remaining : $78,188
Ilya Solovyov $90,000 (2)
Salary Remaining : $78,188
Max McCormick $80,000 (1)
Salary Remaining : $69,500
Chris Terry $80,000 (1)
Salary Remaining : $69,500
Ryan Johnson $80,000 (1)
Salary Remaining : $69,500
Georgii Merkulov $70,000 (1)
Salary Remaining : $60,813
Kyle Criscuolo $70,000 (1)
Salary Remaining : $60,813
Drew Commesso $70,000 (2)
Salary Remaining : $60,813
Matt Kiersted $60,000 (1)
Salary Remaining : $52,125
Brandon Biro $60,000 (1)
Salary Remaining : $52,125
Anthony Angello $50,000 (1)
Salary Remaining : $43,438
Denis Smirnov $10,000 (7)
Salary Remaining : $8,688
Brian Pinho $10,000 (5)
Salary Remaining : $8,688
Matt Strome $10,000 (4)
Salary Remaining : $8,688
Cole Fraser $10,000 (4)
Salary Remaining : $8,688
Jack Adams $10,000 (8)
Salary Remaining : $8,688
Brendan Warren $10,000 (7)
Salary Remaining : $8,688
Nathan Legare $10,000 (6)
Salary Remaining : $8,688
Kevin Wall $10,000 (8)
Salary Remaining : $8,688
Dylan Wells $10,000 (9)
Salary Remaining : $8,688
Matias Rajaniemi $10,000 (10)
Salary Remaining : $8,688
Mikko Kokkonen $10,000 (7)
Salary Remaining : $8,688
Timofey Spitserov $10,000 (10)
Salary Remaining : $8,688
Logan Neaton $10,000 (4)
Salary Remaining : $8,688
Ethan Gauthier $10,000 (10)
Salary Remaining : $8,688
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 - $101 - 7,710 - 96.37%
Level 2: 4000 - $61 - 3,643 - 91.09%
Level 3: 5000 - $26 - 5,000 - 100.00%
Level 4: 2000 - $25 - 2,000 - 100.00%
Luxury : 1000 - $205 - 969 - 96.90%
Total Capacity :20000
Team Popularity : 115.00%

Income

Home Games Left36
Average Attendance - %19,322 - 96.61%
Average Income per Game$1,423,895
Year to Date Revenue$7,119,473

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$8,806,875
Farm Year To Date Expenses$229,698
Pro Salary Cap To Date$8,229,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,260,206
Pro Remaining Season Days139
Pro Expenses Per Days$419,375
Pro Estimated Expenses$58,293,125
Farm Remaining Season Days139
Farm Expenses Per Days$10,938
Farm Estimated Expenses$1,520,382
Estimated Season Expenses$59,813,507
Estimated Season Salary Cap$65,200,000
Estimate Under Maximum Salary Cap of $74,000,000$8,800,000
Estimate Over Minimum Salary Cap of $44,000,000 $21,200,000
Current Bank Account$51,996,062
Projected Bank Account$43,442,761

Pro Players Salaries

Connor McDavid $9,500,000 (5)
-Salary Remaining : $8,253,125
Leon Draisaitl $9,100,000 (4)
-Salary Remaining : $7,905,625
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $5,212,500
Seth Jones $5,300,000 (3)
-Salary Remaining : $4,604,375
Kirill Marchenko $4,200,000 (1)
-Salary Remaining : $3,648,750
Tyler Myers $4,100,000 (2)
-Salary Remaining : $3,561,875
Nicolas Roy $4,000,000 (2)
-Salary Remaining : $3,475,000
Eric Comrie (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,475,000
Jeremy Lauzon $2,900,000 (3)
-Salary Remaining : $2,519,375
Pyotr Kochetkov $2,500,000 (2)
-Salary Remaining : $2,171,875
Frederick Gaudreau $1,900,000 (1)
-Salary Remaining : $1,650,625
Tyler Motte $1,800,000 (1)
-Salary Remaining : $1,563,750
Will Smith $1,400,000 (3)
-Salary Remaining : $1,216,250
Juuso Valimaki (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Sam Malinski (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
David Perron $1,100,000 (2)
-Salary Remaining : $955,625
Oskar Sundqvist $1,000,000 (3)
-Salary Remaining : $868,750
Olli Maatta $900,000 (3)
-Salary Remaining : $781,875
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $781,875
Sean Kuraly $800,000 (1)
-Salary Remaining : $695,000
Evgenii Dadonov $700,000 (1)
-Salary Remaining : $608,125
A.J. Greer (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $608,125
Mark Jankowski (1 Way Contract) $600,000 (1)
-Salary Remaining : $521,250
Jimmy Vesey (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $521,250
Spencer Martin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $521,250
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 : $147,688
Tanner Jeannot $120,000 (2)
Salary Remaining : $104,250
Denton Mateychuk $120,000 (3)
Salary Remaining : $104,250
Matthew Kessel $90,000 (2)
Salary Remaining : $78,188
Liam Foudy $80,000 (2)
Salary Remaining : $69,500
Mitchell Stephens $80,000 (2)
Salary Remaining : $69,500
Caleb Jones $80,000 (2)
Salary Remaining : $69,500
Dennis Hildeby $70,000 (1)
Salary Remaining : $60,813
Travis Dermott $70,000 (2)
Salary Remaining : $60,813
Olle Lycksell $70,000 (2)
Salary Remaining : $60,813
Casey Fitzgerald $70,000 (2)
Salary Remaining : $60,813
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $60,813
Jan Jenik $70,000 (2)
Salary Remaining : $60,813
Joe Hicketts $70,000 (1)
Salary Remaining : $60,813
Oliver Kapanen $70,000 (2)
Salary Remaining : $60,813
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $60,813
Mikael Pyyhtia $70,000 (1)
Salary Remaining : $60,813
Dakota Mermis $60,000 (1)
Salary Remaining : $52,125
Cole Schwindt $50,000 (1)
Salary Remaining : $43,438
Jacob Melanson $40,000 (1)
Salary Remaining : $34,750
Ryan Greene $40,000 (1)
Salary Remaining : $34,750
Donovan Sebrango $40,000 (1)
Salary Remaining : $34,750
Hunter Jones $10,000 (5)
Salary Remaining : $8,688
Simon Lundmark $10,000 (8)
Salary Remaining : $8,688
Brett Davis $10,000 (8)
Salary Remaining : $8,688
Caedan Bankier $10,000 (10)
Salary Remaining : $8,688
Oskar Olausson $10,000 (7)
Salary Remaining : $8,688
Cross Hanas $10,000 (7)
Salary Remaining : $8,688
Lassi Thomson $10,000 (1)
Salary Remaining : $8,688
Adam Gajan $10,000 (9)
Salary Remaining : $8,688
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 - 7,874 - 98.42%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 5000 - $42 - 4,633 - 92.66%
Level 4: 2000 - $32 - 1,863 - 93.16%
Luxury : 1000 - $208 - 975 - 97.50%
Total Capacity :20000
Team Popularity : 117.00%

Income

Home Games Left36
Average Attendance - %19,345 - 96.72%
Average Income per Game$1,553,241
Year to Date Revenue$7,766,207

Expense

Pro Players Total Salaries$71,100,000
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$9,345,000
Farm Year To Date Expenses$187,698
Pro Salary Cap To Date$9,301,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,916,690
Pro Remaining Season Days139
Pro Expenses Per Days$445,000
Pro Estimated Expenses$61,855,000
Farm Remaining Season Days139
Farm Expenses Per Days$8,938
Farm Estimated Expenses$1,242,382
Estimated Season Expenses$63,097,382
Estimated Season Salary Cap$72,870,000
Estimate Under Maximum Salary Cap of $74,000,000$1,130,000
Estimate Over Minimum Salary Cap of $44,000,000 $28,870,000
Current Bank Account$15,348,219
Projected Bank Account$8,167,527

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
-Salary Remaining : $6,081,250
Elias Pettersson $6,600,000 (2)
-Salary Remaining : $5,733,750
Alex Tuch $6,200,000 (4)
-Salary Remaining : $5,386,250
Nick Schmaltz $5,900,000 (3)
-Salary Remaining : $5,125,625
Chandler Stephenson $5,100,000 (1)
-Salary Remaining : $4,430,625
Vladislav Gavrikov $4,400,000 (2)
-Salary Remaining : $3,822,500
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $3,475,000
Mattias Ekholm $4,000,000 (3)
-Salary Remaining : $3,475,000
Dakota Joshua $3,800,000 (2)
-Salary Remaining : $3,301,250
Jake McCabe $3,500,000 (1)
-Salary Remaining : $3,040,625
Morgan Frost $3,100,000 (2)
-Salary Remaining : $2,693,125
Nick Paul $3,000,000 (3)
-Salary Remaining : $2,606,250
Lawson Crouse $2,700,000 (5)
-Salary Remaining : $2,345,625
Mason Marchment $2,700,000 (1)
-Salary Remaining : $2,345,625
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $1,737,500
Zach Bogosian $1,600,000 (2)
-Salary Remaining : $1,390,000
Stefan Noesen $1,300,000 (1)
-Salary Remaining : $1,129,375
Lucas Carlsson (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,042,500
Nils Aman $1,200,000 (2)
-Salary Remaining : $1,042,500
Simon Edvinsson $1,000,000 (1)
-Salary Remaining : $868,750
Nicolas Aube-Kubel (1 Way Contract) $800,000 (1)
-Salary Remaining : $695,000
Total Pro Players21
Salary Commitment
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000

Farm Players Salaries

Matthew Benning $120,000 (2)
Salary Remaining : $104,250
Joel Hanley $120,000 (1)
Salary Remaining : $104,250
Nikolai Knyzhov $120,000 (1)
Salary Remaining : $104,250
Robert Bortuzzo $120,000 (2)
Salary Remaining : $104,250
Jimmy Schuldt $120,000 (2)
Salary Remaining : $104,250
Uvis Balinskis $120,000 (2)
Salary Remaining : $104,250
Louis Domingue $110,000 (1)
Salary Remaining : $95,563
Max Lajoie $110,000 (2)
Salary Remaining : $95,563
Ville Koivunen $80,000 (2)
Salary Remaining : $69,500
Grigori Denisenko $80,000 (2)
Salary Remaining : $69,500
Jonah Gadjovich $80,000 (2)
Salary Remaining : $69,500
Patrick Giles $70,000 (1)
Salary Remaining : $60,813
Tom Willander $40,000 (1)
Salary Remaining : $34,750
Ondrej Becher $10,000 (9)
Salary Remaining : $8,688
Yegor Sidorov $10,000 (9)
Salary Remaining : $8,688
Aydar Suniev $10,000 (9)
Salary Remaining : $8,688
Ryan Suzuki $10,000 (5)
Salary Remaining : $8,688
Trey Augustine $10,000 (10)
Salary Remaining : $8,688
Alex Campbell $10,000 (9)
Salary Remaining : $8,688
Joakim Kemell $10,000 (8)
Salary Remaining : $8,688
Daniel Torgersson $10,000 (7)
Salary Remaining : $8,688
Paul Ludwinski $10,000 (9)
Salary Remaining : $8,688
Jake Chiasson $10,000 (9)
Salary Remaining : $8,688
Braden Doyle $10,000 (1)
Salary Remaining : $8,688
Jan Bednar $10,000 (6)
Salary Remaining : $8,688
Mike Robinson $10,000 (3)
Salary Remaining : $8,688
Gleb Trikozov $10,000 (9)
Salary Remaining : $8,688
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 - $120 - 7,650 - 95.63%
Level 2: 4000 - $75 - 3,734 - 93.36%
Level 3: 5000 - $55 - 4,628 - 92.57%
Level 4: 2000 - $40 - 1,847 - 92.36%
Luxury : 1000 - $230 - 924 - 92.38%
Total Capacity :20000
Team Popularity : 109.00%

Income

Home Games Left36
Average Attendance - %18,784 - 93.92%
Average Income per Game$1,507,501
Year to Date Revenue$7,537,507

Expense

Pro Players Total Salaries$65,000,000
Farm Players Total Salaries$870,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,300,000
Pro Year To Date Expenses$8,511,250
Farm Year To Date Expenses$117,508
Pro Salary Cap To Date$8,391,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,270,050
Pro Remaining Season Days139
Pro Expenses Per Days$406,875
Pro Estimated Expenses$56,555,625
Farm Remaining Season Days139
Farm Expenses Per Days$5,438
Farm Estimated Expenses$755,882
Estimated Season Expenses$57,311,507
Estimated Season Salary Cap$68,160,000
Estimate Under Maximum Salary Cap of $74,000,000$5,840,000
Estimate Over Minimum Salary Cap of $44,000,000 $24,160,000
Current Bank Account$30,103,637
Projected Bank Account$27,062,180

Pro Players Salaries

Mikhail Sergachev $6,800,000 (1)
-Salary Remaining : $5,907,500
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $5,125,625
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $4,343,750
Brayden Schenn $4,900,000 (2)
-Salary Remaining : $4,256,875
Philipp Kurashev $4,600,000 (1)
-Salary Remaining : $3,996,250
Brandon Carlo $4,400,000 (4)
-Salary Remaining : $3,822,500
Dmitry Orlov $3,700,000 (2)
-Salary Remaining : $3,214,375
Charlie Lindgren $3,500,000 (4)
-Salary Remaining : $3,040,625
Evander Kane $3,100,000 (2)
-Salary Remaining : $2,693,125
Andrei Kuzmenko $3,000,000 (2)
-Salary Remaining : $2,606,250
Alexandre Carrier $2,800,000 (3)
-Salary Remaining : $2,432,500
Simon Benoit $2,500,000 (1)
-Salary Remaining : $2,171,875
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $1,824,375
Eric Robinson $2,000,000 (1)
-Salary Remaining : $1,737,500
Karel Vejmelka $1,900,000 (2)
-Salary Remaining : $1,650,625
Luke Hughes $1,800,000 (2)
-Salary Remaining : $1,563,750
Cutter Gauthier $1,700,000 (3)
-Salary Remaining : $1,476,875
Mattias Janmark $1,200,000 (2)
-Salary Remaining : $1,042,500
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $1,042,500
Oskar Back $1,200,000 (2)
-Salary Remaining : $1,042,500
Arber Xhekaj (1 Way Contract) $900,000 (2)
-Salary Remaining : $781,875
Emil Bemstrom $800,000 (1)
-Salary Remaining : $695,000
Total Pro Players22
Salary Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries

Lucas Condotta $100,000 (1)
Salary Remaining : $86,875
Dylan McIlrath $100,000 (1)
Salary Remaining : $86,875
Jiri Patera $80,000 (2)
Salary Remaining : $69,500
Vasily Ponomarev $80,000 (2)
Salary Remaining : $69,500
Samuel Honzek $70,000 (3)
Salary Remaining : $60,813
Sam Poulin $70,000 (1)
Salary Remaining : $60,813
Cal O'Reilly $60,000 (1)
Salary Remaining : $52,125
Gerry Mayhew $60,000 (1)
Salary Remaining : $52,125
Charles Hudon $50,000 (1)
Salary Remaining : $43,438
Nathan Aspinall $10,000 (10)
Salary Remaining : $8,688
Jake Furlong $10,000 (10)
Salary Remaining : $8,688
Hunter Haight $10,000 (10)
Salary Remaining : $8,688
Cole Krygier $10,000 (8)
Salary Remaining : $8,688
Chase Priskie $10,000 (4)
Salary Remaining : $8,688
Nicky Leivermann $10,000 (8)
Salary Remaining : $8,688
Zeev Buium $10,000 (10)
Salary Remaining : $8,688
Curtis Hall $10,000 (6)
Salary Remaining : $8,688
David Cotton $10,000 (6)
Salary Remaining : $8,688
Jan Mysak $10,000 (6)
Salary Remaining : $8,688
Jeremy Hanzel $10,000 (9)
Salary Remaining : $8,688
Layton Ahac $10,000 (6)
Salary Remaining : $8,688
Bryce Brodzinski $10,000 (10)
Salary Remaining : $8,688
Dyllan Gill $10,000 (10)
Salary Remaining : $8,688
Garin Bjorklund $10,000 (5)
Salary Remaining : $8,688
Gunnarwolfe Fontaine $10,000 (10)
Salary Remaining : $8,688
Brandon Kruse $10,000 (7)
Salary Remaining : $8,688
Matthew Seminoff $10,000 (8)
Salary Remaining : $8,688
Maxim Groshev $10,000 (8)
Salary Remaining : $8,688
Tyler Brennan $10,000 (8)
Salary Remaining : $8,688
Total Farm Players29
Salary Commitment
Year 25 : $870,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $870,000
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 - 7,883 - 98.53%
Level 2: 4000 - $60 - 3,995 - 99.87%
Level 3: 5000 - $35 - 4,976 - 99.52%
Level 4: 2000 - $30 - 1,971 - 98.56%
Luxury : 1000 - $210 - 814 - 81.42%
Total Capacity :20000
Team Popularity : 106.00%

Income

Home Games Left35
Average Attendance - %19,639 - 98.19%
Average Income per Game$1,475,170
Year to Date Revenue$8,851,022

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$8,675,625
Farm Year To Date Expenses$246,750
Pro Salary Cap To Date$8,218,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,630,962
Pro Remaining Season Days139
Pro Expenses Per Days$413,125
Pro Estimated Expenses$57,424,375
Farm Remaining Season Days139
Farm Expenses Per Days$11,750
Farm Estimated Expenses$1,633,250
Estimated Season Expenses$59,057,625
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$36,322,385
Projected Bank Account$28,895,722

Pro Players Salaries

Lucas Raymond $6,000,000 (3)
-Salary Remaining : $5,212,500
Kent Johnson $4,200,000 (3)
-Salary Remaining : $3,648,750
Brock Boeser $4,100,000 (3)
-Salary Remaining : $3,561,875
Brian Dumoulin $3,900,000 (2)
-Salary Remaining : $3,388,125
Artem Zub $3,800,000 (2)
-Salary Remaining : $3,301,250
Anthony Mantha $3,700,000 (1)
-Salary Remaining : $3,214,375
Samuel Girard $3,500,000 (1)
-Salary Remaining : $3,040,625
Nick Bjugstad $3,200,000 (1)
-Salary Remaining : $2,780,000
Lukas Dostal $2,900,000 (3)
-Salary Remaining : $2,519,375
Spencer Knight $2,800,000 (3)
-Salary Remaining : $2,432,500
Will Borgen $2,700,000 (3)
-Salary Remaining : $2,345,625
Joonas Korpisalo $2,700,000 (1)
-Salary Remaining : $2,345,625
Marcus Johansson $2,500,000 (3)
-Salary Remaining : $2,171,875
Jason Zucker $2,200,000 (2)
-Salary Remaining : $1,911,250
Colin Miller $2,200,000 (1)
-Salary Remaining : $1,911,250
Jamie Drysdale $2,000,000 (2)
-Salary Remaining : $1,737,500
Joseph Veleno $1,800,000 (2)
-Salary Remaining : $1,563,750
Parker Kelly $1,700,000 (2)
-Salary Remaining : $1,476,875
Matvei Michkov $1,700,000 (3)
-Salary Remaining : $1,476,875
Troy Stecher $1,400,000 (1)
-Salary Remaining : $1,216,250
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Valtteri Puustinen $1,200,000 (1)
-Salary Remaining : $1,042,500
Kailer Yamamoto (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Jaden Schwartz $1,200,000 (2)
-Salary Remaining : $1,042,500
Samuel Bolduc (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $955,625
JJ Peterka $1,100,000 (1)
-Salary Remaining : $955,625
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 : $121,625
Brendan Lemieux $120,000 (1)
Salary Remaining : $104,250
Austin Poganski $120,000 (1)
Salary Remaining : $104,250
Adam Erne $120,000 (2)
Salary Remaining : $104,250
Dustin Tokarski $110,000 (2)
Salary Remaining : $95,563
Matthew Peca $110,000 (2)
Salary Remaining : $95,563
Steven Santini $110,000 (2)
Salary Remaining : $95,563
John Hayden $110,000 (2)
Salary Remaining : $95,563
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $86,875
Jake Lucchini $100,000 (2)
Salary Remaining : $86,875
Zac Dalpe $90,000 (1)
Salary Remaining : $78,188
Scott Sabourin $90,000 (1)
Salary Remaining : $78,188
Brad Lambert $80,000 (3)
Salary Remaining : $69,500
Thomas Bordeleau $80,000 (1)
Salary Remaining : $69,500
Nikolas Matinpalo $70,000 (2)
Salary Remaining : $60,813
Landon Slaggert $70,000 (1)
Salary Remaining : $60,813
Ville Heinola $70,000 (2)
Salary Remaining : $60,813
Austin Wagner $50,000 (1)
Salary Remaining : $43,438
Ben Gaudreau $10,000 (9)
Salary Remaining : $8,688
Jakub Dvorak $10,000 (10)
Salary Remaining : $8,688
Alexander Suzdalev $10,000 (10)
Salary Remaining : $8,688
Alex Bump $10,000 (10)
Salary Remaining : $8,688
Carson Bantle $10,000 (10)
Salary Remaining : $8,688
Jack Peart $10,000 (9)
Salary Remaining : $8,688
Sasha Pastujov $10,000 (9)
Salary Remaining : $8,688
Daniil Chayka $10,000 (7)
Salary Remaining : $8,688
Maros Jedlicka $10,000 (10)
Salary Remaining : $8,688
Bryce Montgomery $10,000 (10)
Salary Remaining : $8,688
David Gucciardi $10,000 (10)
Salary Remaining : $8,688
Justin Ertel $10,000 (10)
Salary Remaining : $8,688
Thomas Milic $10,000 (9)
Salary Remaining : $8,688
Ryan McGregor $10,000 (6)
Salary Remaining : $8,688
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 - $101 - 7,505 - 93.81%
Level 2: 4000 - $61 - 3,730 - 93.24%
Level 3: 5000 - $39 - 4,634 - 92.67%
Level 4: 2000 - $30 - 1,915 - 95.76%
Luxury : 1000 - $196 - 895 - 89.48%
Total Capacity :20000
Team Popularity : 101.00%

Income

Home Games Left35
Average Attendance - %18,678 - 93.39%
Average Income per Game$1,430,939
Year to Date Revenue$8,585,631

Expense

Pro Players Total Salaries$57,700,000
Farm Players Total Salaries$1,150,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$7,654,375
Farm Year To Date Expenses$145,812
Pro Salary Cap To Date$7,418,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,082,848
Pro Remaining Season Days139
Pro Expenses Per Days$361,250
Pro Estimated Expenses$50,213,750
Farm Remaining Season Days139
Farm Expenses Per Days$7,188
Farm Estimated Expenses$999,132
Estimated Season Expenses$51,212,882
Estimated Season Salary Cap$62,068,125
Estimate Under Maximum Salary Cap of $74,000,000$11,931,875
Estimate Over Minimum Salary Cap of $44,000,000 $18,068,125
Current Bank Account$40,984,472
Projected Bank Account$39,854,438

Pro Players Salaries

Kirill Kaprizov $11,000,000 (3)
-Salary Remaining : $9,556,250
Andre Burakovsky $5,000,000 (1)
-Salary Remaining : $4,343,750
Marco Rossi $4,900,000 (3)
-Salary Remaining : $4,256,875
Brock Nelson $4,600,000 (4)
-Salary Remaining : $3,996,250
Philip Broberg $3,700,000 (4)
-Salary Remaining : $3,214,375
Ukko-Pekka Luukkonen $3,700,000 (1)
-Salary Remaining : $3,214,375
Petr Mrazek $3,500,000 (2)
-Salary Remaining : $3,040,625
Scott Mayfield $3,000,000 (2)
-Salary Remaining : $2,606,250
Darren Raddysh $2,600,000 (2)
-Salary Remaining : $2,258,750
Vladislav Namestnikov $2,400,000 (2)
-Salary Remaining : $2,085,000
Kevin Rooney $1,500,000 (2)
-Salary Remaining : $1,303,125
Jake Bean $1,400,000 (1)
-Salary Remaining : $1,216,250
Will Cuylle $1,400,000 (1)
-Salary Remaining : $1,216,250
Danton Heinen $1,300,000 (1)
-Salary Remaining : $1,129,375
Mikey Eyssimont $1,300,000 (2)
-Salary Remaining : $1,129,375
Chris Driedger (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Zac Jones $1,000,000 (2)
-Salary Remaining : $868,750
Declan Chisholm $1,000,000 (1)
-Salary Remaining : $868,750
Zack Bolduc $900,000 (2)
-Salary Remaining : $781,875
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $781,875
Collin Graf $900,000 (1)
-Salary Remaining : $781,875
Oliver Wahlstrom (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $434,375
Total Pro Players22
Salary Commitment
Year 25 : $57,700,000
Year 26 : $40,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $57,700,000
Year 26 : $40,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $56,000,000
Year 26 : $40,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000

Farm Players Salaries

David Jiricek $130,000 (2)
Salary Remaining : $112,938
Nolan Allan $100,000 (2)
Salary Remaining : $86,875
Emil Andrae $90,000 (2)
Salary Remaining : $78,188
Samuel Helenius $80,000 (2)
Salary Remaining : $69,500
Linus Karlsson $80,000 (2)
Salary Remaining : $69,500
Zach Dean $80,000 (2)
Salary Remaining : $69,500
Ryan Winterton $80,000 (2)
Salary Remaining : $69,500
Jesse Puljujarvi $70,000 (1)
Salary Remaining : $60,813
Jimmy Snuggerud $70,000 (3)
Salary Remaining : $60,813
Ryan Leonard $70,000 (3)
Salary Remaining : $60,813
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $52,125
Alex Barre-Boulet $60,000 (2)
Salary Remaining : $52,125
Lukas Cormier $10,000 (8)
Salary Remaining : $8,688
Tristan Luneau $10,000 (9)
Salary Remaining : $8,688
Reilly Walsh $10,000 (5)
Salary Remaining : $8,688
Jorian Donovan $10,000 (9)
Salary Remaining : $8,688
Aleksanteri Kaskimaki $10,000 (10)
Salary Remaining : $8,688
Domenic DiVincentiis $10,000 (8)
Salary Remaining : $8,688
Mathias Laferriere $10,000 (7)
Salary Remaining : $8,688
Nikke Kokko $10,000 (9)
Salary Remaining : $8,688
Ben King $10,000 (8)
Salary Remaining : $8,688
David Spacek $10,000 (8)
Salary Remaining : $8,688
Daylan Kuefler $10,000 (9)
Salary Remaining : $8,688
Filip Bystedt $10,000 (9)
Salary Remaining : $8,688
Oskar Pettersson $10,000 (9)
Salary Remaining : $8,688
William Stromgren $10,000 (9)
Salary Remaining : $8,688
Kyle Jackson $10,000 (9)
Salary Remaining : $8,688
Noah Ostlund $10,000 (9)
Salary Remaining : $8,688
Joshua Davies $10,000 (10)
Salary Remaining : $8,688
Michael Milne $10,000 (8)
Salary Remaining : $8,688
Total Farm Players30
Salary Commitment
Year 25 : $1,150,000
Year 26 : $1,020,000
Year 27 : $320,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,150,000
Year 26 : $1,020,000
Year 27 : $320,000
Year 28 : $180,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $119 - 6,766 - 84.57%
Level 2: 4000 - $70 - 3,488 - 87.20%
Level 3: 5000 - $55 - 3,746 - 74.91%
Level 4: 2000 - $35 - 1,846 - 92.32%
Luxury : 1000 - $223 - 975 - 97.49%
Total Capacity :20000
Team Popularity : 129.00%

Income

Home Games Left34
Average Attendance - %16,820 - 84.10%
Average Income per Game$1,608,270
Year to Date Revenue$11,257,892

Expense

Pro Players Total Salaries$67,900,000
Farm Players Total Salaries$1,750,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,925,000
Farm Year To Date Expenses$222,554
Pro Salary Cap To Date$8,911,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,681,190
Pro Remaining Season Days139
Pro Expenses Per Days$425,000
Pro Estimated Expenses$59,075,000
Farm Remaining Season Days139
Farm Expenses Per Days$10,938
Farm Estimated Expenses$1,520,382
Estimated Season Expenses$60,595,382
Estimated Season Salary Cap$67,900,000
Estimate Under Maximum Salary Cap of $74,000,000$6,100,000
Estimate Over Minimum Salary Cap of $44,000,000 $23,900,000
Current Bank Account$34,130,127
Projected Bank Account$28,215,935

Pro Players Salaries

Mitch Marner $8,000,000 (5)
-Salary Remaining : $6,950,000
Connor Hellebuyck $6,000,000 (1)
-Salary Remaining : $5,212,500
Joel Eriksson Ek $5,200,000 (3)
-Salary Remaining : $4,517,500
Jared McCann $4,900,000 (3)
-Salary Remaining : $4,256,875
Evan Bouchard $4,500,000 (3)
-Salary Remaining : $3,909,375
Morgan Geekie $4,300,000 (1)
-Salary Remaining : $3,735,625
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $3,475,000
Martin Necas $4,000,000 (1)
-Salary Remaining : $3,475,000
William Karlsson $3,900,000 (3)
-Salary Remaining : $3,388,125
Jake Walman $3,600,000 (2)
-Salary Remaining : $3,127,500
Radko Gudas $3,200,000 (2)
-Salary Remaining : $2,780,000
Timothy Liljegren $2,900,000 (1)
-Salary Remaining : $2,519,375
Jack McBain $2,700,000 (3)
-Salary Remaining : $2,345,625
Jason Dickinson $2,400,000 (1)
-Salary Remaining : $2,085,000
Calvin Pickard $2,000,000 (2)
-Salary Remaining : $1,737,500
Kaiden Guhle $1,800,000 (1)
-Salary Remaining : $1,563,750
Bobby McMann $1,300,000 (2)
-Salary Remaining : $1,129,375
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $1,042,500
Sam Steel (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $955,625
Julien Gauthier $900,000 (1)
-Salary Remaining : $781,875
Total Pro Players20
Salary Commitment
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries

Jonas Johansson $120,000 (2)
Salary Remaining : $104,250
Alex Steeves $120,000 (1)
Salary Remaining : $104,250
Devin Shore $120,000 (1)
Salary Remaining : $104,250
Conor Geekie $100,000 (3)
Salary Remaining : $86,875
Fraser Minten $100,000 (3)
Salary Remaining : $86,875
Seamus Casey $90,000 (3)
Salary Remaining : $78,188
Kyle Capobianco $90,000 (2)
Salary Remaining : $78,188
Scott Morrow $90,000 (2)
Salary Remaining : $78,188
Isak Rosen $80,000 (2)
Salary Remaining : $69,500
Sam Rinzel $80,000 (3)
Salary Remaining : $69,500
Brett Seney $80,000 (1)
Salary Remaining : $69,500
Colton White $80,000 (2)
Salary Remaining : $69,500
Gabriel Fortier $60,000 (2)
Salary Remaining : $52,125
Shane Bowers $60,000 (2)
Salary Remaining : $52,125
Dominik Shine $50,000 (2)
Salary Remaining : $43,438
Grant Hutton $50,000 (2)
Salary Remaining : $43,438
Brett Bulmer $50,000 (1)
Salary Remaining : $43,438
Tyson Barrie $50,000 (2)
Salary Remaining : $43,438
Sammy Blais $50,000 (2)
Salary Remaining : $43,438
Austin Watson $50,000 (2)
Salary Remaining : $43,438
Otto Stenberg $40,000 (1)
Salary Remaining : $34,750
Axel Sandin Pellikka $40,000 (1)
Salary Remaining : $34,750
Daniel Walcott $10,000 (1)
Salary Remaining : $8,688
Roni Hirvonen $10,000 (8)
Salary Remaining : $8,688
Brycen Martin $10,000 (7)
Salary Remaining : $8,688
Maxim Barbashev $10,000 (9)
Salary Remaining : $8,688
Oscar Fisker Molgaard $10,000 (10)
Salary Remaining : $8,688
Xavier Bourgault $10,000 (7)
Salary Remaining : $8,688
William Trudeau $10,000 (7)
Salary Remaining : $8,688
Scott Ratzlaff $10,000 (10)
Salary Remaining : $8,688
Chase Clark $10,000 (7)
Salary Remaining : $8,688
Vyacheslav Peksa $10,000 (8)
Salary Remaining : $8,688
Total Farm Players32
Salary Commitment
Year 25 : $1,750,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,750,000
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 - 7,087 - 88.59%
Level 2: 4000 - $56 - 3,727 - 93.16%
Level 3: 5000 - $41 - 4,309 - 86.17%
Level 4: 2000 - $29 - 1,772 - 88.60%
Luxury : 1000 - $195 - 891 - 89.10%
Total Capacity :20000
Team Popularity : 92.00%

Income

Home Games Left35
Average Attendance - %17,785 - 88.93%
Average Income per Game$1,329,575
Year to Date Revenue$7,977,450

Expense

Pro Players Total Salaries$46,800,000
Farm Players Total Salaries$1,470,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,043,750
Pro Year To Date Expenses$6,464,375
Farm Year To Date Expenses$193,310
Pro Salary Cap To Date$6,121,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,535,125
Pro Remaining Season Days139
Pro Expenses Per Days$293,125
Pro Estimated Expenses$40,744,375
Farm Remaining Season Days139
Farm Expenses Per Days$9,188
Farm Estimated Expenses$1,277,132
Estimated Season Expenses$42,021,507
Estimated Season Salary Cap$49,085,000
Estimate Under Maximum Salary Cap of $74,000,000$24,915,000
Estimate Over Minimum Salary Cap of $44,000,000 $5,085,000
Current Bank Account$40,255,309
Projected Bank Account$44,768,927

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (1)
-Salary Remaining : $4,343,750
Alexander Romanov $4,000,000 (2)
-Salary Remaining : $3,475,000
Nick Jensen $3,600,000 (1)
-Salary Remaining : $3,127,500
Adam Henrique $3,000,000 (2)
-Salary Remaining : $2,606,250
Nic Dowd $3,000,000 (2)
-Salary Remaining : $2,606,250
Gustav Nyquist $2,500,000 (1)
-Salary Remaining : $2,171,875
Radek Faksa $2,500,000 (3)
-Salary Remaining : $2,171,875
Ryan Graves $2,500,000 (1)
-Salary Remaining : $2,171,875
Henri Jokiharju $2,500,000 (2)
-Salary Remaining : $2,171,875
Andrew Copp $2,000,000 (3)
-Salary Remaining : $1,737,500
Kasperi Kapanen $2,000,000 (2)
-Salary Remaining : $1,737,500
Kevin Hayes $2,000,000 (3)
-Salary Remaining : $1,737,500
Robby Fabbri $1,800,000 (2)
-Salary Remaining : $1,563,750
Calvin de Haan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,042,500
Philipp Grubauer $1,200,000 (1)
-Salary Remaining : $1,042,500
Zach Aston-Reese (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Vinni Lettieri (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,042,500
Tyson Foerster $1,000,000 (1)
-Salary Remaining : $868,750
Fedor Svechkov $1,000,000 (2)
-Salary Remaining : $868,750
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $868,750
Matt Murray $800,000 (1)
-Salary Remaining : $695,000
Rasmus Kupari (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $695,000
Taylor Hall $500,000 (1)
-Salary Remaining : $434,375
Nathan Walker $500,000 (1)
-Salary Remaining : $434,375
Total Pro Players24
Salary Commitment
Year 25 : $46,800,000
Year 26 : $28,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $46,800,000
Year 26 : $28,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $44,800,000
Year 26 : $27,200,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries

Jesper Boqvist $180,000 (2)
Salary Remaining : $156,375
James Reimer $120,000 (1)
Salary Remaining : $104,250
Kevin Gravel $120,000 (2)
Salary Remaining : $104,250
Matthew Highmore $120,000 (2)
Salary Remaining : $104,250
Jacob Bryson $120,000 (1)
Salary Remaining : $104,250
Juha Jaaska $100,000 (1)
Salary Remaining : $86,875
Jonathan Lekkerimaki $90,000 (3)
Salary Remaining : $78,188
T.J. Tynan $80,000 (1)
Salary Remaining : $69,500
Hudson Fasching $80,000 (2)
Salary Remaining : $69,500
Cam Lund $70,000 (3)
Salary Remaining : $60,813
Tyce Thompson $70,000 (1)
Salary Remaining : $60,813
Riley Stillman $50,000 (2)
Salary Remaining : $43,438
Phillip Di Giuseppe $50,000 (1)
Salary Remaining : $43,438
Conner Roulette $10,000 (9)
Salary Remaining : $8,688
Bear Hughes $10,000 (9)
Salary Remaining : $8,688
Max Szuber $10,000 (8)
Salary Remaining : $8,688
Ayrtom Duda $10,000 (10)
Salary Remaining : $8,688
Filip Engaras $10,000 (7)
Salary Remaining : $8,688
Tyler Bird $10,000 (5)
Salary Remaining : $8,688
Dylan Garand $10,000 (6)
Salary Remaining : $8,688
Graeme Clarke $10,000 (7)
Salary Remaining : $8,688
Jack Dugan $10,000 (7)
Salary Remaining : $8,688
Leo Loof $10,000 (8)
Salary Remaining : $8,688
Jaroslav Chmelar $10,000 (10)
Salary Remaining : $8,688
Konnor Smith $10,000 (9)
Salary Remaining : $8,688
Skyler Brind'Amour $10,000 (9)
Salary Remaining : $8,688
Connor Clattenburg $10,000 (10)
Salary Remaining : $8,688
Cole O'Hara $10,000 (10)
Salary Remaining : $8,688
Ian Moore $10,000 (10)
Salary Remaining : $8,688
Demetrios Koumontzis $10,000 (10)
Salary Remaining : $8,688
Stevie Leskovar $10,000 (10)
Salary Remaining : $8,688
Tyler Thorpe $10,000 (10)
Salary Remaining : $8,688
Gage Alexander $10,000 (7)
Salary Remaining : $8,688
Sebastian Cossa $10,000 (7)
Salary Remaining : $8,688
Brent Pedersen $10,000 (8)
Salary Remaining : $8,688
Total Farm Players35
Salary Commitment
Year 25 : $1,470,000
Year 26 : $930,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,470,000
Year 26 : $930,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $104 - 8,000 - 100.00%
Level 2: 4000 - $61 - 3,923 - 98.09%
Level 3: 5000 - $41 - 5,000 - 100.00%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $206 - 971 - 97.06%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left36
Average Attendance - %19,894 - 99.47%
Average Income per Game$1,561,917
Year to Date Revenue$7,809,583

Expense

Pro Players Total Salaries$73,100,000
Farm Players Total Salaries$1,310,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,553,750
Farm Year To Date Expenses$184,818
Pro Salary Cap To Date$9,480,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,228,998
Pro Remaining Season Days139
Pro Expenses Per Days$457,500
Pro Estimated Expenses$63,592,500
Farm Remaining Season Days139
Farm Expenses Per Days$8,188
Farm Estimated Expenses$1,138,132
Estimated Season Expenses$64,730,632
Estimated Season Salary Cap$72,986,250
Estimate Under Maximum Salary Cap of $74,000,000$1,013,750
Estimate Over Minimum Salary Cap of $44,000,000 $28,986,250
Current Bank Account$21,108,835
Projected Bank Account$12,607,201

Pro Players Salaries

Elias Lindholm $6,200,000 (3)
-Salary Remaining : $5,386,250
Tage Thompson $6,000,000 (1)
-Salary Remaining : $5,212,500
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $4,517,500
Mackenzie Blackwood $4,600,000 (4)
-Salary Remaining : $3,996,250
Nazem Kadri $4,600,000 (3)
-Salary Remaining : $3,996,250
Sergei Bobrovsky $4,200,000 (2)
-Salary Remaining : $3,648,750
Troy Terry $4,100,000 (4)
-Salary Remaining : $3,561,875
Derek Forbort $4,000,000 (1)
-Salary Remaining : $3,475,000
Andrew Mangiapane $3,400,000 (4)
-Salary Remaining : $2,953,750
Connor McMichael $3,200,000 (1)
-Salary Remaining : $2,780,000
Michael Bunting $3,200,000 (1)
-Salary Remaining : $2,780,000
Josh Manson $3,000,000 (2)
-Salary Remaining : $2,606,250
Nick Blankenburg $2,900,000 (1)
-Salary Remaining : $2,519,375
John Marino $2,700,000 (3)
-Salary Remaining : $2,345,625
Alexander Kerfoot $2,600,000 (3)
-Salary Remaining : $2,258,750
Carson Soucy $2,600,000 (3)
-Salary Remaining : $2,258,750
Mikael Backlund $2,600,000 (2)
-Salary Remaining : $2,258,750
Jordan Greenway $1,800,000 (3)
-Salary Remaining : $1,563,750
Peyton Krebs $1,300,000 (1)
-Salary Remaining : $1,129,375
Michael Amadio (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,042,500
Ethan Del Mastro $1,000,000 (2)
-Salary Remaining : $868,750
Jet Greaves $1,000,000 (1)
-Salary Remaining : $868,750
Jansen Harkins $900,000 (3)
-Salary Remaining : $781,875
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $695,000
Total Pro Players24
Salary Commitment
Year 25 : $73,100,000
Year 26 : $50,300,000
Year 27 : $38,700,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $73,100,000
Year 26 : $50,300,000
Year 27 : $38,700,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $73,100,000
Year 26 : $50,300,000
Year 27 : $38,700,000
Year 28 : $12,100,000

Farm Players Salaries

Josh Mahura $120,000 (1)
Salary Remaining : $104,250
Sam Colangelo $110,000 (2)
Salary Remaining : $95,563
Mavrik Bourque $100,000 (2)
Salary Remaining : $86,875
Josh Dunne $90,000 (2)
Salary Remaining : $78,188
Ethan Bear $90,000 (2)
Salary Remaining : $78,188
Kaedan Korczak $90,000 (2)
Salary Remaining : $78,188
Jake Christiansen $90,000 (2)
Salary Remaining : $78,188
Hunter McKown $80,000 (1)
Salary Remaining : $69,500
Colin White $80,000 (2)
Salary Remaining : $69,500
Hugh McGing $70,000 (1)
Salary Remaining : $60,813
Brandon Gignac $70,000 (1)
Salary Remaining : $60,813
Dysin Mayo $70,000 (1)
Salary Remaining : $60,813
Tim Gettinger $50,000 (1)
Salary Remaining : $43,438
Matthew Robertson $40,000 (1)
Salary Remaining : $34,750
Ivan Demidov $40,000 (1)
Salary Remaining : $34,750
Calum Ritchie $40,000 (1)
Salary Remaining : $34,750
Joe Vrbetic $10,000 (10)
Salary Remaining : $8,688
Ty Tullio $10,000 (8)
Salary Remaining : $8,688
Hunter Skinner $10,000 (6)
Salary Remaining : $8,688
Samu Tuomaala $10,000 (10)
Salary Remaining : $8,688
Ryan Tverberg $10,000 (8)
Salary Remaining : $8,688
Justin Sourdif $10,000 (7)
Salary Remaining : $8,688
Ty Taylor $10,000 (9)
Salary Remaining : $8,688
Remi Poirier $10,000 (8)
Salary Remaining : $8,688
Total Farm Players24
Salary Commitment
Year 25 : $1,310,000
Year 26 : $730,000
Year 27 : $80,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,310,000
Year 26 : $730,000
Year 27 : $80,000
Year 28 : $80,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $109 - 7,637 - 95.46%
Level 2: 4000 - $68 - 3,591 - 89.78%
Level 3: 5000 - $48 - 4,405 - 88.10%
Level 4: 2000 - $35 - 1,697 - 84.83%
Luxury : 1000 - $215 - 951 - 95.07%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left35
Average Attendance - %18,281 - 91.40%
Average Income per Game$1,599,542
Year to Date Revenue$9,597,252

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$1,330,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,699,375
Farm Year To Date Expenses$174,552
Pro Salary Cap To Date$9,528,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,983,970
Pro Remaining Season Days139
Pro Expenses Per Days$461,875
Pro Estimated Expenses$64,200,625
Farm Remaining Season Days139
Farm Expenses Per Days$8,312
Farm Estimated Expenses$1,155,368
Estimated Season Expenses$65,355,993
Estimated Season Salary Cap$72,600,000
Estimate Under Maximum Salary Cap of $74,000,000$1,400,000
Estimate Over Minimum Salary Cap of $44,000,000 $28,600,000
Current Bank Account$53,476,683
Projected Bank Account$44,104,660

Pro Players Salaries

Kyle Connor $6,900,000 (4)
-Salary Remaining : $5,994,375
Nick Suzuki $6,700,000 (2)
-Salary Remaining : $5,820,625
Adam Fox $6,500,000 (5)
-Salary Remaining : $5,646,875
Robert Thomas $6,500,000 (1)
-Salary Remaining : $5,646,875
Juuse Saros $5,600,000 (3)
-Salary Remaining : $4,865,000
Rasmus Dahlin $4,900,000 (1)
-Salary Remaining : $4,256,875
David Pastrnak $4,500,000 (2)
-Salary Remaining : $3,909,375
Jesper Bratt $4,200,000 (1)
-Salary Remaining : $3,648,750
Dylan DeMelo $3,900,000 (2)
-Salary Remaining : $3,388,125
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $3,040,625
Mattias Samuelsson $3,300,000 (2)
-Salary Remaining : $2,866,875
Brad Marchand $2,500,000 (2)
-Salary Remaining : $2,171,875
Ryan Poehling $2,500,000 (2)
-Salary Remaining : $2,171,875
Alex Newhook $2,000,000 (2)
-Salary Remaining : $1,737,500
David Kampf $2,000,000 (2)
-Salary Remaining : $1,737,500
Noah Juulsen $1,800,000 (3)
-Salary Remaining : $1,563,750
Jan Rutta $1,600,000 (1)
-Salary Remaining : $1,390,000
Mason McTavish $1,400,000 (1)
-Salary Remaining : $1,216,250
Kevin Stenlund $1,400,000 (2)
-Salary Remaining : $1,216,250
Tyler Tucker (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Joona Koppanen $900,000 (2)
-Salary Remaining : $781,875
Total Pro Players21
Salary Commitment
Year 25 : $73,800,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $50,500,000
Year 27 : $20,800,000
Year 28 : $13,400,000

Farm Players Salaries

Cayden Primeau $120,000 (2)
Salary Remaining : $104,250
Elmer Soderblom $120,000 (1)
Salary Remaining : $104,250
Michael Callahan $100,000 (1)
Salary Remaining : $86,875
Erik Brannstrom $100,000 (1)
Salary Remaining : $86,875
Akil Thomas $90,000 (1)
Salary Remaining : $78,188
Tobias Bjornfot $90,000 (1)
Salary Remaining : $78,188
Felix Sandstrom $80,000 (1)
Salary Remaining : $69,500
Michael Pezzetta $80,000 (1)
Salary Remaining : $69,500
Marc Gatcomb $70,000 (2)
Salary Remaining : $60,813
Ben Jones $70,000 (1)
Salary Remaining : $60,813
Roby Jarventie $70,000 (1)
Salary Remaining : $60,813
Will Lockwood $60,000 (1)
Salary Remaining : $52,125
Santeri Hatakka $50,000 (1)
Salary Remaining : $43,438
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $43,438
Eetu Makiniemi $50,000 (1)
Salary Remaining : $43,438
Garrett Pilon $10,000 (4)
Salary Remaining : $8,688
Mathias Emilio Pettersen $10,000 (5)
Salary Remaining : $8,688
Logan Cockerill $10,000 (9)
Salary Remaining : $8,688
Vadim Zherenko $10,000 (9)
Salary Remaining : $8,688
Ilya Nikolaev $10,000 (8)
Salary Remaining : $8,688
Phil Kemp $10,000 (9)
Salary Remaining : $8,688
Adam Engstrom $10,000 (10)
Salary Remaining : $8,688
Ronan Seeley $10,000 (9)
Salary Remaining : $8,688
William Villeneuve $10,000 (9)
Salary Remaining : $8,688
Daniil Misyul $10,000 (9)
Salary Remaining : $8,688
Jakub Brabenec $10,000 (9)
Salary Remaining : $8,688
Christian Krygier $10,000 (9)
Salary Remaining : $8,688
Florian Xhekaj $10,000 (9)
Salary Remaining : $8,688
Total Farm Players28
Salary Commitment
Year 25 : $1,330,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,330,000
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 - $103 - 7,985 - 99.82%
Level 2: 4000 - $59 - 3,745 - 93.63%
Level 3: 5000 - $35 - 4,718 - 94.35%
Level 4: 2000 - $33 - 1,893 - 94.63%
Luxury : 1000 - $208 - 931 - 93.13%
Total Capacity :20000
Team Popularity : 103.00%

Income

Home Games Left38
Average Attendance - %19,272 - 96.36%
Average Income per Game$1,438,434
Year to Date Revenue$4,315,302

Expense

Pro Players Total Salaries$67,000,000
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$8,700,000
Farm Year To Date Expenses$262,680
Pro Salary Cap To Date$8,686,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,660,492
Pro Remaining Season Days139
Pro Expenses Per Days$419,375
Pro Estimated Expenses$58,293,125
Farm Remaining Season Days139
Farm Expenses Per Days$12,188
Farm Estimated Expenses$1,694,132
Estimated Season Expenses$59,987,257
Estimated Season Salary Cap$69,730,937
Estimate Under Maximum Salary Cap of $74,000,000$4,269,063
Estimate Over Minimum Salary Cap of $44,000,000 $25,730,937
Current Bank Account$12,150,577
Projected Bank Account$6,823,812

Pro Players Salaries

Patrik Laine $8,800,000 (1)
-Salary Remaining : $7,645,000
Rasmus Andersson $5,200,000 (3)
-Salary Remaining : $4,517,500
Drew Doughty $5,200,000 (1)
-Salary Remaining : $4,517,500
Noah Hanifin $4,500,000 (3)
-Salary Remaining : $3,909,375
Victor Olofsson $4,300,000 (3)
-Salary Remaining : $3,735,625
Barrett Hayton $3,800,000 (1)
-Salary Remaining : $3,301,250
Stuart Skinner $3,800,000 (2)
-Salary Remaining : $3,301,250
Tyler Bertuzzi $3,300,000 (1)
-Salary Remaining : $2,866,875
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $2,866,875
Fabian Zetterlund $3,200,000 (2)
-Salary Remaining : $2,780,000
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $2,693,125
Max Domi $3,000,000 (3)
-Salary Remaining : $2,606,250
Andrew Peeke $3,000,000 (1)
-Salary Remaining : $2,606,250
Oliver Ekman-Larsson $2,600,000 (2)
-Salary Remaining : $2,258,750
Connor Bedard $2,000,000 (2)
-Salary Remaining : $1,737,500
Jonathan Huberdeau $2,000,000 (4)
-Salary Remaining : $1,737,500
Pavel Mintyukov $1,700,000 (2)
-Salary Remaining : $1,476,875
Vasily Podkolzin $1,500,000 (3)
-Salary Remaining : $1,303,125
Ryker Evans $1,100,000 (1)
-Salary Remaining : $955,625
Leevi Merilainen $1,000,000 (1)
-Salary Remaining : $868,750
Nikolai Kovalenko $600,000 (2)
-Salary Remaining : $521,250
Total Pro Players21
Salary Commitment
Year 25 : $67,000,000
Year 26 : $40,800,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $67,000,000
Year 26 : $40,800,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,000,000
Year 26 : $40,800,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries

Gabriel Dumont $120,000 (2)
Salary Remaining : $104,250
Ashton Sautner $120,000 (1)
Salary Remaining : $104,250
Aaron Ness $120,000 (1)
Salary Remaining : $104,250
Kaapo Kahkonen $120,000 (1)
Salary Remaining : $104,250
Dan Renouf $120,000 (1)
Salary Remaining : $104,250
Kevin Korchinski $120,000 (2)
Salary Remaining : $104,250
Max Willman $120,000 (2)
Salary Remaining : $104,250
Sam Gagner $120,000 (2)
Salary Remaining : $104,250
Artyom Levshunov $110,000 (3)
Salary Remaining : $95,563
Rutger McGroarty $100,000 (2)
Salary Remaining : $86,875
Colton Dach $100,000 (3)
Salary Remaining : $86,875
Angus Crookshank $90,000 (2)
Salary Remaining : $78,188
Nolan Foote $90,000 (2)
Salary Remaining : $78,188
Isaak Phillips $90,000 (2)
Salary Remaining : $78,188
Kyle MacLean $80,000 (1)
Salary Remaining : $69,500
Olivier Rodrigue $50,000 (2)
Salary Remaining : $43,438
Sam Dickinson $40,000 (1)
Salary Remaining : $34,750
Nick Lardis $40,000 (1)
Salary Remaining : $34,750
Stephen Halliday $40,000 (1)
Salary Remaining : $34,750
Liam Arnsby $10,000 (9)
Salary Remaining : $8,688
Jett Luchanko $10,000 (9)
Salary Remaining : $8,688
Vyacheslav Buteyets $10,000 (10)
Salary Remaining : $8,688
Helge Grans $10,000 (6)
Salary Remaining : $8,688
Joni Jurmo $10,000 (10)
Salary Remaining : $8,688
Blake McLaughlin $10,000 (8)
Salary Remaining : $8,688
Talyn Boyko $10,000 (10)
Salary Remaining : $8,688
William Francis $10,000 (10)
Salary Remaining : $8,688
Artem Guryev $10,000 (8)
Salary Remaining : $8,688
Gavin Hain $10,000 (10)
Salary Remaining : $8,688
Hunter McDonald $10,000 (9)
Salary Remaining : $8,688
Connor Kelley $10,000 (10)
Salary Remaining : $8,688
Connor Kurth $10,000 (10)
Salary Remaining : $8,688
Erik Portillo $10,000 (5)
Salary Remaining : $8,688
Will Cranley $10,000 (6)
Salary Remaining : $8,688
Carter Savoie $10,000 (8)
Salary Remaining : $8,688
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 - 3,448 - 86.21%
Level 3: 5000 - $41 - 4,404 - 88.09%
Level 4: 2000 - $32 - 1,852 - 92.62%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 121.00%

Income

Home Games Left38
Average Attendance - %18,705 - 93.53%
Average Income per Game$1,517,203
Year to Date Revenue$4,551,610

Expense

Pro Players Total Salaries$72,100,000
Farm Players Total Salaries$680,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,222,500
Farm Year To Date Expenses$97,494
Pro Salary Cap To Date$9,066,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,653,727
Pro Remaining Season Days139
Pro Expenses Per Days$451,250
Pro Estimated Expenses$62,723,750
Farm Remaining Season Days139
Farm Expenses Per Days$4,250
Farm Estimated Expenses$590,750
Estimated Season Expenses$63,314,500
Estimated Season Salary Cap$70,661,250
Estimate Under Maximum Salary Cap of $74,000,000$3,338,750
Estimate Over Minimum Salary Cap of $44,000,000 $26,661,250
Current Bank Account$24,752,624
Projected Bank Account$19,091,851

Pro Players Salaries

Cam Talbot $8,100,000 (1)
-Salary Remaining : $7,036,875
Steven Stamkos $6,500,000 (1)
-Salary Remaining : $5,646,875
Zach Hyman $5,700,000 (4)
-Salary Remaining : $4,951,875
Tomas Hertl $5,600,000 (1)
-Salary Remaining : $4,865,000
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $4,778,125
Filip Gustavsson $5,200,000 (1)
-Salary Remaining : $4,517,500
Jacob Trouba $5,100,000 (1)
-Salary Remaining : $4,430,625
Ryan Pulock $4,200,000 (1)
-Salary Remaining : $3,648,750
Patrick Kane $3,900,000 (3)
-Salary Remaining : $3,388,125
Warren Foegele $2,700,000 (2)
-Salary Remaining : $2,345,625
Reilly Smith $2,500,000 (1)
-Salary Remaining : $2,171,875
Erik Haula $2,500,000 (3)
-Salary Remaining : $2,171,875
Trevor Lewis $2,000,000 (2)
-Salary Remaining : $1,737,500
Alexey Toropchenko $1,900,000 (2)
-Salary Remaining : $1,650,625
Jonas Brodin $1,800,000 (3)
-Salary Remaining : $1,563,750
Travis Hamonic $1,700,000 (2)
-Salary Remaining : $1,476,875
Matt Grzelcyk $1,600,000 (1)
-Salary Remaining : $1,390,000
Ryan Donato $1,300,000 (2)
-Salary Remaining : $1,129,375
Brendan Gaunce $1,000,000 (2)
-Salary Remaining : $868,750
Mark Friedman $900,000 (1)
-Salary Remaining : $781,875
Bokondji Imama $600,000 (1)
-Salary Remaining : $521,250
Jon Merrill $600,000 (1)
-Salary Remaining : $521,250
A.B. Karlsson (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
A.B. Kowalski (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
A.B. Bergström (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
A.B. Leblanc (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
A.B. Novak (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
A.B. O'Sullivan (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
Total Pro Players28
Salary Commitment
Year 25 : $72,100,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $72,100,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $70,900,000
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 : $104,250
Dylan Gambrell $100,000 (1)
Salary Remaining : $86,875
Curtis McKenzie $90,000 (2)
Salary Remaining : $78,188
Andrew Agozzino $90,000 (2)
Salary Remaining : $78,188
Carson Meyer $80,000 (2)
Salary Remaining : $69,500
Jonathan Gruden $80,000 (2)
Salary Remaining : $69,500
Michael Karow $10,000 (7)
Salary Remaining : $8,688
Chaz Reddekopp $10,000 (3)
Salary Remaining : $8,688
Kirill Tyutyayev $10,000 (6)
Salary Remaining : $8,688
Jake Massie $10,000 (5)
Salary Remaining : $8,688
Cam Berg $10,000 (9)
Salary Remaining : $8,688
Andrew Nielsen $10,000 (9)
Salary Remaining : $8,688
Ben McCartney $10,000 (6)
Salary Remaining : $8,688
Patrick Kudla $10,000 (8)
Salary Remaining : $8,688
Colby Ambrosio $10,000 (9)
Salary Remaining : $8,688
Xavier Simoneau $10,000 (7)
Salary Remaining : $8,688
William Dufour $10,000 (7)
Salary Remaining : $8,688
Connor Lockhart $10,000 (9)
Salary Remaining : $8,688
Total Farm Players18
Salary Commitment
Year 25 : $680,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $680,000
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 - 7,965 - 99.56%
Level 2: 4000 - $62 - 3,986 - 99.66%
Level 3: 5000 - $42 - 4,773 - 95.47%
Level 4: 2000 - $32 - 1,950 - 97.51%
Luxury : 1000 - $204 - 995 - 99.46%
Total Capacity :20000
Team Popularity : 127.00%

Income

Home Games Left34
Average Attendance - %19,669 - 98.35%
Average Income per Game$1,571,084
Year to Date Revenue$10,997,590

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$9,984,375
Farm Year To Date Expenses$297,000
Pro Salary Cap To Date$9,620,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,416,866
Pro Remaining Season Days139
Pro Expenses Per Days$474,375
Pro Estimated Expenses$65,938,125
Farm Remaining Season Days139
Farm Expenses Per Days$14,250
Farm Estimated Expenses$1,980,750
Estimated Season Expenses$67,918,875
Estimated Season Salary Cap$73,647,500
Estimate Under Maximum Salary Cap of $74,000,000$352,500
Estimate Over Minimum Salary Cap of $44,000,000 $29,647,500
Current Bank Account$36,237,435
Projected Bank Account$21,735,426

Pro Players Salaries

Brady Tkachuk $6,900,000 (1)
-Salary Remaining : $5,994,375
Kevin Fiala $6,000,000 (3)
-Salary Remaining : $5,212,500
Travis Konecny $6,000,000 (2)
-Salary Remaining : $5,212,500
Jordan Kyrou $5,800,000 (4)
-Salary Remaining : $5,038,750
Joshua Norris $5,000,000 (1)
-Salary Remaining : $4,343,750
Noah Dobson $4,800,000 (2)
-Salary Remaining : $4,170,000
Alex Ovechkin $4,600,000 (1)
-Salary Remaining : $3,996,250
K'Andre Miller $4,500,000 (1)
-Salary Remaining : $3,909,375
Ryan Hartman $3,800,000 (2)
-Salary Remaining : $3,301,250
Adam Pelech $3,600,000 (1)
-Salary Remaining : $3,127,500
Owen Power $3,400,000 (3)
-Salary Remaining : $2,953,750
Alexandar Georgiev $3,000,000 (1)
-Salary Remaining : $2,606,250
Yanni Gourde $2,800,000 (3)
-Salary Remaining : $2,432,500
Garnet Hathaway $2,400,000 (1)
-Salary Remaining : $2,085,000
Adin Hill $2,300,000 (2)
-Salary Remaining : $1,998,125
Ryan Suter $1,800,000 (3)
-Salary Remaining : $1,563,750
Alex Killorn $1,800,000 (2)
-Salary Remaining : $1,563,750
Lane Hutson $1,700,000 (3)
-Salary Remaining : $1,476,875
Colin Blackwell $1,200,000 (1)
-Salary Remaining : $1,042,500
Zemgus Girgensons (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,042,500
Tomas Nosek (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
John Beecher $1,100,000 (1)
-Salary Remaining : $955,625
Egor Zamula (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $781,875
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 : $104,250
Jordan Oesterle $120,000 (2)
Salary Remaining : $104,250
Mike Reilly $120,000 (2)
Salary Remaining : $104,250
Pierre Engvall $120,000 (2)
Salary Remaining : $104,250
Daniil Tarasov $110,000 (1)
Salary Remaining : $95,563
Jacob MacDonald $100,000 (2)
Salary Remaining : $86,875
Logan Shaw $100,000 (1)
Salary Remaining : $86,875
Collin Delia $100,000 (1)
Salary Remaining : $86,875
Victor Mancini $100,000 (2)
Salary Remaining : $86,875
Karsen Dorwart $100,000 (2)
Salary Remaining : $86,875
Rory Kerins $100,000 (2)
Salary Remaining : $86,875
Hayden Hodgson $80,000 (1)
Salary Remaining : $69,500
John Leonard $80,000 (1)
Salary Remaining : $69,500
Jesse Ylonen $80,000 (2)
Salary Remaining : $69,500
Jackson Cates $80,000 (2)
Salary Remaining : $69,500
James Malatesta $80,000 (2)
Salary Remaining : $69,500
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $69,500
Christian Wolanin $80,000 (2)
Salary Remaining : $69,500
Sean Farrell $80,000 (2)
Salary Remaining : $69,500
Corey Schueneman $80,000 (2)
Salary Remaining : $69,500
Spencer Stastney $70,000 (2)
Salary Remaining : $60,813
Magnus Chrona $70,000 (2)
Salary Remaining : $60,813
Adam Raska $60,000 (2)
Salary Remaining : $52,125
Nikita Pavlychev $10,000 (7)
Salary Remaining : $8,688
Alex Young $10,000 (9)
Salary Remaining : $8,688
Alexis Gravel $10,000 (4)
Salary Remaining : $8,688
Jack Gorniak $10,000 (9)
Salary Remaining : $8,688
Jack Malone $10,000 (10)
Salary Remaining : $8,688
Dylan Peterson $10,000 (9)
Salary Remaining : $8,688
Stian Solberg $10,000 (10)
Salary Remaining : $8,688
Sandis Vilmanis $10,000 (10)
Salary Remaining : $8,688
Viktor Neuchev $10,000 (9)
Salary Remaining : $8,688
Felix Unger Sorum $10,000 (10)
Salary Remaining : $8,688
Eetu Liukas $10,000 (9)
Salary Remaining : $8,688
Domenick Fensore $10,000 (9)
Salary Remaining : $8,688
Patrick Moynihan $10,000 (10)
Salary Remaining : $8,688
Topi Niemela $10,000 (8)
Salary Remaining : $8,688
Dans Locmelis $10,000 (10)
Salary Remaining : $8,688
Max McCue $10,000 (10)
Salary Remaining : $8,688
Artur Akhtyamov $10,000 (10)
Salary Remaining : $8,688
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 - 8,000 - 100.00%
Level 2: 4000 - $62 - 3,465 - 86.61%
Level 3: 5000 - $42 - 4,280 - 85.61%
Level 4: 2000 - $32 - 1,668 - 83.38%
Luxury : 1000 - $202 - 972 - 97.20%
Total Capacity :20000
Team Popularity : 109.00%

Income

Home Games Left33
Average Attendance - %18,384 - 91.92%
Average Income per Game$1,504,087
Year to Date Revenue$12,032,697

Expense

Pro Players Total Salaries$64,600,000
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$8,476,875
Farm Year To Date Expenses$196,434
Pro Salary Cap To Date$8,452,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,634,875
Pro Remaining Season Days139
Pro Expenses Per Days$404,375
Pro Estimated Expenses$56,208,125
Farm Remaining Season Days139
Farm Expenses Per Days$9,438
Farm Estimated Expenses$1,311,882
Estimated Season Expenses$57,520,007
Estimated Season Salary Cap$64,400,000
Estimate Under Maximum Salary Cap of $74,000,000$9,600,000
Estimate Over Minimum Salary Cap of $44,000,000 $20,400,000
Current Bank Account$15,859,387
Projected Bank Account$7,974,255

Pro Players Salaries

John Tavares $6,600,000 (1)
-Salary Remaining : $5,733,750
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $5,212,500
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $4,343,750
Kris Letang $4,800,000 (2)
-Salary Remaining : $4,170,000
Pavel Zacha $4,600,000 (3)
-Salary Remaining : $3,996,250
Shea Theodore $4,300,000 (2)
-Salary Remaining : $3,735,625
Evan Rodrigues $4,300,000 (2)
-Salary Remaining : $3,735,625
Ivan Provorov $4,200,000 (3)
-Salary Remaining : $3,648,750
Gabriel Vilardi $4,200,000 (1)
-Salary Remaining : $3,648,750
Thomas Chabot $4,200,000 (3)
-Salary Remaining : $3,648,750
Drew O'Connor $3,000,000 (1)
-Salary Remaining : $2,606,250
Rasmus Sandin $2,800,000 (1)
-Salary Remaining : $2,432,500
Anton Forsberg $2,400,000 (1)
-Salary Remaining : $2,085,000
Christian Dvorak $2,300,000 (2)
-Salary Remaining : $1,998,125
Alex Nedeljkovic $1,700,000 (2)
-Salary Remaining : $1,476,875
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $1,216,250
Matt Savoie $1,000,000 (3)
-Salary Remaining : $868,750
Ryan Shea $700,000 (2)
-Salary Remaining : $608,125
Derek Ryan $500,000 (2)
-Salary Remaining : $434,375
Matthew Schaefer $400,000 (1)
-Salary Remaining : $347,500
A.B. Lundqvist (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $173,750
Total Pro Players21
Salary Commitment
Year 25 : $64,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $64,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $64,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries

Brogan Rafferty $200,000 (1)
Salary Remaining : $173,750
Kyle Clifford $120,000 (1)
Salary Remaining : $104,250
Stefan Matteau $120,000 (1)
Salary Remaining : $104,250
Joe Gambardella $120,000 (1)
Salary Remaining : $104,250
Garrett Wilson $120,000 (1)
Salary Remaining : $104,250
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $86,875
Rem Pitlick $90,000 (2)
Salary Remaining : $78,188
Trey Fix-Wolansky $90,000 (2)
Salary Remaining : $78,188
Ken Appleby $60,000 (2)
Salary Remaining : $52,125
Anders Bjork $60,000 (1)
Salary Remaining : $52,125
Dillon Heatherington $50,000 (2)
Salary Remaining : $43,438
Josh Ho-Sang $50,000 (1)
Salary Remaining : $43,438
Cole Bardreau $50,000 (2)
Salary Remaining : $43,438
Andy Welinski $50,000 (2)
Salary Remaining : $43,438
Brad Hunt $50,000 (2)
Salary Remaining : $43,438
Seth Helgeson $50,000 (2)
Salary Remaining : $43,438
Gustav Olofsson $50,000 (2)
Salary Remaining : $43,438
Philippe Desrosiers $10,000 (2)
Salary Remaining : $8,688
Spencer Smallman $10,000 (3)
Salary Remaining : $8,688
Trevor Janicke $10,000 (10)
Salary Remaining : $8,688
Sam Houde $10,000 (6)
Salary Remaining : $8,688
Josh Lopina $10,000 (6)
Salary Remaining : $8,688
Samuel Jonsson $10,000 (10)
Salary Remaining : $8,688
Ty Mueller $10,000 (9)
Salary Remaining : $8,688
Ty Young $10,000 (7)
Salary Remaining : $8,688
Total Farm Players25
Salary Commitment
Year 25 : $1,510,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,510,000
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 - 5,000 - 100.00%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $210 - 989 - 98.90%
Total Capacity :20000
Team Popularity : 131.00%

Income

Home Games Left35
Average Attendance - %19,989 - 99.95%
Average Income per Game$1,571,461
Year to Date Revenue$9,428,764

Expense

Pro Players Total Salaries$74,600,000
Farm Players Total Salaries$1,250,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$9,501,875
Farm Year To Date Expenses$194,302
Pro Salary Cap To Date$9,331,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,001,123
Pro Remaining Season Days139
Pro Expenses Per Days$466,875
Pro Estimated Expenses$64,895,625
Farm Remaining Season Days139
Farm Expenses Per Days$7,812
Farm Estimated Expenses$1,085,868
Estimated Season Expenses$65,981,493
Estimated Season Salary Cap$75,597,500
Estimate Under Maximum Salary Cap of $74,000,000-$1,597,500
Estimate Over Minimum Salary Cap of $44,000,000 $31,597,500
Current Bank Account$22,412,623
Projected Bank Account$11,432,253

Pro Players Salaries

Dylan Strome $10,000,000 (1)
-Salary Remaining : $8,687,500
Nathan MacKinnon $8,300,000 (2)
-Salary Remaining : $7,210,625
Sam Reinhart $7,400,000 (3)
-Salary Remaining : $6,428,750
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $5,212,500
Nikolaj Ehlers $5,000,000 (3)
-Salary Remaining : $4,343,750
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $4,343,750
Logan Thompson $4,400,000 (5)
-Salary Remaining : $3,822,500
Aliaksei Protas $4,000,000 (3)
-Salary Remaining : $3,475,000
Martin Fehervary $3,600,000 (1)
-Salary Remaining : $3,127,500
Ivan Barbashev $3,300,000 (2)
-Salary Remaining : $2,866,875
Boone Jenner $3,200,000 (3)
-Salary Remaining : $2,780,000
Cole Perfetti $3,100,000 (2)
-Salary Remaining : $2,693,125
Brandon Montour $3,000,000 (3)
-Salary Remaining : $2,606,250
Matt Roy $1,700,000 (1)
-Salary Remaining : $1,476,875
Jackson LaCombe $1,600,000 (1)
-Salary Remaining : $1,390,000
Vincent Hinostroza $1,200,000 (1)
-Salary Remaining : $1,042,500
Urho Vaakanainen (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Joe Snively $700,000 (1)
-Salary Remaining : $608,125
Barclay Goodrow $500,000 (2)
-Salary Remaining : $434,375
Ethen Frank $500,000 (1)
-Salary Remaining : $434,375
Luke Glendening $500,000 (3)
-Salary Remaining : $434,375
Colten Ellis $400,000 (1)
-Salary Remaining : $347,500
Total Pro Players22
Salary Commitment
Year 25 : $74,600,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $74,600,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $73,400,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries

Liam O'Brien $120,000 (1)
Salary Remaining : $104,250
Derrick Pouliot $120,000 (1)
Salary Remaining : $104,250
Michael Sgarbossa $120,000 (1)
Salary Remaining : $104,250
Alexander Petrovic $120,000 (1)
Salary Remaining : $104,250
Ross Johnston $120,000 (1)
Salary Remaining : $104,250
Calle Rosen $120,000 (1)
Salary Remaining : $104,250
C.J. Suess $80,000 (2)
Salary Remaining : $69,500
Tyler Kleven $80,000 (1)
Salary Remaining : $69,500
Hunter Shepard $80,000 (1)
Salary Remaining : $69,500
Clay Stevenson $80,000 (2)
Salary Remaining : $69,500
Adam Beckman $70,000 (2)
Salary Remaining : $60,813
Dillon Hamaliuk $10,000 (6)
Salary Remaining : $8,688
Jacob Perreault $10,000 (6)
Salary Remaining : $8,688
Danila Klimovich $10,000 (6)
Salary Remaining : $8,688
Chase Lang $10,000 (1)
Salary Remaining : $8,688
Riley Kidney $10,000 (8)
Salary Remaining : $8,688
Jordan Dumais $10,000 (10)
Salary Remaining : $8,688
Noah Chadwick $10,000 (10)
Salary Remaining : $8,688
Yan Kuznetsov $10,000 (6)
Salary Remaining : $8,688
Nathan Clurman $10,000 (6)
Salary Remaining : $8,688
Ryan O'Rourke $10,000 (5)
Salary Remaining : $8,688
Kieron Walton $10,000 (10)
Salary Remaining : $8,688
Joseph Willis $10,000 (10)
Salary Remaining : $8,688
Aatu Jamsen $10,000 (9)
Salary Remaining : $8,688
Vladimir Nikitin $10,000 (9)
Salary Remaining : $8,688
Total Farm Players25
Salary Commitment
Year 25 : $1,250,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,250,000
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 - 6,416 - 80.20%
Level 2: 4000 - $65 - 3,136 - 78.40%
Level 3: 5000 - $45 - 3,859 - 77.17%
Level 4: 2000 - $35 - 1,509 - 75.43%
Luxury : 1000 - $220 - 810 - 81.00%
Total Capacity :20000
Team Popularity : 107.00%

Income

Home Games Left33
Average Attendance - %15,730 - 78.65%
Average Income per Game$1,353,696
Year to Date Revenue$10,829,565

Expense

Pro Players Total Salaries$52,300,000
Farm Players Total Salaries$1,310,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,750,000
Pro Year To Date Expenses$6,731,250
Farm Year To Date Expenses$186,684
Pro Salary Cap To Date$6,718,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,671,956
Pro Remaining Season Days139
Pro Expenses Per Days$327,500
Pro Estimated Expenses$45,522,500
Farm Remaining Season Days139
Farm Expenses Per Days$8,188
Farm Estimated Expenses$1,138,132
Estimated Season Expenses$46,660,632
Estimated Season Salary Cap$63,903,750
Estimate Under Maximum Salary Cap of $74,000,000$10,096,250
Estimate Over Minimum Salary Cap of $44,000,000 $19,903,750
Current Bank Account$28,603,405
Projected Bank Account$26,614,729

Pro Players Salaries

Jeff Skinner $5,500,000 (3)
-Salary Remaining : $4,778,125
Max Pacioretty $4,400,000 (2)
-Salary Remaining : $3,822,500
Brett Pesce $4,300,000 (1)
-Salary Remaining : $3,735,625
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $3,475,000
Anthony Duclair $3,800,000 (4)
-Salary Remaining : $3,301,250
Jake Allen $3,800,000 (2)
-Salary Remaining : $3,301,250
Brandon Tanev $2,800,000 (2)
-Salary Remaining : $2,432,500
Jonathan Quick $2,300,000 (3)
-Salary Remaining : $1,998,125
TJ Brodie $2,300,000 (1)
-Salary Remaining : $1,998,125
Ian Cole $2,300,000 (1)
-Salary Remaining : $1,998,125
Teddy Blueger $2,200,000 (5)
-Salary Remaining : $1,911,250
Viktor Arvidsson $2,200,000 (1)
-Salary Remaining : $1,911,250
Thomas Novak $2,100,000 (3)
-Salary Remaining : $1,824,375
Jordan Spence $2,000,000 (3)
-Salary Remaining : $1,737,500
William Carrier $1,500,000 (1)
-Salary Remaining : $1,303,125
William Lagesson $1,300,000 (2)
-Salary Remaining : $1,129,375
Cam Atkinson $1,200,000 (1)
-Salary Remaining : $1,042,500
Drew Helleson $1,200,000 (1)
-Salary Remaining : $1,042,500
Maxim Tsyplakov $1,200,000 (2)
-Salary Remaining : $1,042,500
Anthony DeAngelo $1,100,000 (2)
-Salary Remaining : $955,625
Jack Drury (1 Way Contract) $800,000 (1)
-Salary Remaining : $695,000
Total Pro Players21
Salary Commitment
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000

Farm Players Salaries

Arthur Kaliyev $120,000 (1)
Salary Remaining : $104,250
Nico Daws $110,000 (1)
Salary Remaining : $95,563
Daemon Hunt $100,000 (1)
Salary Remaining : $86,875
Nikita Nesterenko $90,000 (1)
Salary Remaining : $78,188
Benoit-Olivier Groulx $90,000 (1)
Salary Remaining : $78,188
Brett Berard $80,000 (2)
Salary Remaining : $69,500
Tyson Kozak $80,000 (2)
Salary Remaining : $69,500
Jakub Vrana $80,000 (1)
Salary Remaining : $69,500
Owen Beck $70,000 (3)
Salary Remaining : $60,813
Pavol Regenda $70,000 (1)
Salary Remaining : $60,813
Sammy Walker $70,000 (1)
Salary Remaining : $60,813
Kieffer Bellows $70,000 (1)
Salary Remaining : $60,813
Maxim Shabanov $40,000 (1)
Salary Remaining : $34,750
Dru Krebs $10,000 (9)
Salary Remaining : $8,688
Kirill Kudryavtsev $10,000 (9)
Salary Remaining : $8,688
Coulson Pitre $10,000 (10)
Salary Remaining : $8,688
Tristan Broz $10,000 (10)
Salary Remaining : $8,688
Samuel Johannesson $10,000 (9)
Salary Remaining : $8,688
David Goyette $10,000 (8)
Salary Remaining : $8,688
Jackson Edward $10,000 (9)
Salary Remaining : $8,688
Hunter Brzustewicz $10,000 (9)
Salary Remaining : $8,688
Kaleb Lawrence $10,000 (10)
Salary Remaining : $8,688
Carson Bjarnason $10,000 (8)
Salary Remaining : $8,688
Koehn Ziemmer $10,000 (10)
Salary Remaining : $8,688
Philippe Daoust $10,000 (6)
Salary Remaining : $8,688
Reece Newkirk $10,000 (6)
Salary Remaining : $8,688
Alex Jefferies $10,000 (9)
Salary Remaining : $8,688
Alexis Gendron $10,000 (9)
Salary Remaining : $8,688
Quentin Musty $10,000 (10)
Salary Remaining : $8,688
Stanislav Svozil $10,000 (8)
Salary Remaining : $8,688
Anton Wahlberg $10,000 (9)
Salary Remaining : $8,688
Marc-Andre Gaudet $10,000 (9)
Salary Remaining : $8,688
Olivier Nadeau $10,000 (9)
Salary Remaining : $8,688
Ty Voit $10,000 (9)
Salary Remaining : $8,688
Ruslan Khazheyev $10,000 (9)
Salary Remaining : $8,688
Evan Cormier $10,000 (4)
Salary Remaining : $8,688
Blake Hillman $10,000 (3)
Salary Remaining : $8,688
Total Farm Players37
Salary Commitment
Year 25 : $1,310,000
Year 26 : $470,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,310,000
Year 26 : $470,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7,617 - 95.22%
Level 2: 4000 - $60 - 3,686 - 92.16%
Level 3: 5000 - $40 - 4,666 - 93.32%
Level 4: 2000 - $30 - 1,866 - 93.29%
Luxury : 1000 - $200 - 944 - 94.36%
Total Capacity :20000
Team Popularity : 100.00%

Income

Home Games Left34
Average Attendance - %18,779 - 93.90%
Average Income per Game$1,456,664
Year to Date Revenue$10,196,650

Expense

Pro Players Total Salaries$44,200,000
Farm Players Total Salaries$930,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$5,680,625
Farm Year To Date Expenses$123,428
Pro Salary Cap To Date$5,654,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,526,586
Pro Remaining Season Days139
Pro Expenses Per Days$276,875
Pro Estimated Expenses$38,485,625
Farm Remaining Season Days139
Farm Expenses Per Days$5,812
Farm Estimated Expenses$807,868
Estimated Season Expenses$39,293,493
Estimated Season Salary Cap$50,766,250
Estimate Under Maximum Salary Cap of $74,000,000$23,233,750
Estimate Over Minimum Salary Cap of $44,000,000 $6,766,250
Current Bank Account$25,980,997
Projected Bank Account$36,214,090

Pro Players Salaries

Andrei Svechnikov $5,600,000 (3)
-Salary Remaining : $4,865,000
Dylan Cozens $5,100,000 (2)
-Salary Remaining : $4,430,625
Frank Vatrano $5,000,000 (2)
-Salary Remaining : $4,343,750
Phillip Danault $4,400,000 (2)
-Salary Remaining : $3,822,500
Elvis Merzlikins $3,400,000 (2)
-Salary Remaining : $2,953,750
Jonas Siegenthaler $3,100,000 (5)
-Salary Remaining : $2,693,125
Vincent Desharnais $2,900,000 (2)
-Salary Remaining : $2,519,375
Kirby Dach $2,100,000 (1)
-Salary Remaining : $1,824,375
Miles Wood $1,300,000 (1)
-Salary Remaining : $1,129,375
Mathew Dumba $1,200,000 (2)
-Salary Remaining : $1,042,500
Zachary L'Heureux $1,200,000 (2)
-Salary Remaining : $1,042,500
Jack LaFontaine $1,200,000 (2)
-Salary Remaining : $1,042,500
Kyle Burroughs $1,200,000 (2)
-Salary Remaining : $1,042,500
Egor Sokolov $1,100,000 (2)
-Salary Remaining : $955,625
Adam Edstrom $1,000,000 (1)
-Salary Remaining : $868,750
Connor Mackey $800,000 (1)
-Salary Remaining : $695,000
Vincent Iorio $800,000 (2)
-Salary Remaining : $695,000
Ryan Lomberg $700,000 (1)
-Salary Remaining : $608,125
Nicolas Deslauriers $500,000 (1)
-Salary Remaining : $434,375
Joey Anderson $500,000 (2)
-Salary Remaining : $434,375
Drake Caggiula $500,000 (1)
-Salary Remaining : $434,375
Ryan Reaves $500,000 (2)
-Salary Remaining : $434,375
Jakub Milota (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $86,875
Total Pro Players23
Salary Commitment
Year 25 : $44,200,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $44,200,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $44,100,000
Year 26 : $37,200,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries

Cavan Fitzgerald $200,000 (1)
Salary Remaining : $173,750
Danil Gushchin $100,000 (1)
Salary Remaining : $86,875
Walker Duehr $80,000 (2)
Salary Remaining : $69,500
David Gustafsson $80,000 (2)
Salary Remaining : $69,500
Isaac Ratcliffe $70,000 (2)
Salary Remaining : $60,813
Georgi Romanov $70,000 (1)
Salary Remaining : $60,813
Billy Sweezey $60,000 (1)
Salary Remaining : $52,125
Zayne Parekh $40,000 (1)
Salary Remaining : $34,750
Wyatte Wylie $10,000 (5)
Salary Remaining : $8,688
Luke Loheit $10,000 (9)
Salary Remaining : $8,688
Miko Matikka $10,000 (10)
Salary Remaining : $8,688
Massimo Rizzo $10,000 (10)
Salary Remaining : $8,688
Chase Bradley $10,000 (9)
Salary Remaining : $8,688
Cole Fonstad $10,000 (6)
Salary Remaining : $8,688
Arnaud Durandeau $10,000 (10)
Salary Remaining : $8,688
Jaydon Dureau $10,000 (6)
Salary Remaining : $8,688
Cole Moberg $10,000 (5)
Salary Remaining : $8,688
Brent Moran $10,000 (8)
Salary Remaining : $8,688
Jermaine Loewen $10,000 (5)
Salary Remaining : $8,688
Kale Kessy $10,000 (8)
Salary Remaining : $8,688
Justin Vaive $10,000 (7)
Salary Remaining : $8,688
Kale Howarth $10,000 (6)
Salary Remaining : $8,688
Jordan Sambrook $10,000 (8)
Salary Remaining : $8,688
Nick Cicek $10,000 (10)
Salary Remaining : $8,688
Zachary Uens $10,000 (7)
Salary Remaining : $8,688
Tyler Boucher $10,000 (8)
Salary Remaining : $8,688
Leon Muggli $10,000 (10)
Salary Remaining : $8,688
Chase McLane $10,000 (10)
Salary Remaining : $8,688
Kalle Vaisanen $10,000 (10)
Salary Remaining : $8,688
Kenny Connors $10,000 (10)
Salary Remaining : $8,688
Isaac Belliveau $10,000 (9)
Salary Remaining : $8,688
Total Farm Players31
Salary Commitment
Year 25 : $930,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $930,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $110 - 6,789 - 84.87%
Level 2: 4000 - $65 - 3,484 - 87.09%
Level 3: 5000 - $45 - 4,080 - 81.60%
Level 4: 2000 - $38 - 1,553 - 77.67%
Luxury : 1000 - $232 - 816 - 81.63%
Total Capacity :20000
Team Popularity : 116.00%

Income

Home Games Left35
Average Attendance - %16,723 - 83.61%
Average Income per Game$1,447,432
Year to Date Revenue$8,684,590

Expense

Pro Players Total Salaries$71,700,000
Farm Players Total Salaries$1,430,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,538,125
Farm Year To Date Expenses$182,749
Pro Salary Cap To Date$9,525,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,660,108
Pro Remaining Season Days139
Pro Expenses Per Days$448,750
Pro Estimated Expenses$62,376,250
Farm Remaining Season Days139
Farm Expenses Per Days$8,938
Farm Estimated Expenses$1,242,382
Estimated Season Expenses$63,618,632
Estimated Season Salary Cap$71,814,375
Estimate Under Maximum Salary Cap of $74,000,000$2,185,625
Estimate Over Minimum Salary Cap of $44,000,000 $27,814,375
Current Bank Account$19,968,987
Projected Bank Account$7,010,463

Pro Players Salaries

Sam Bennett $8,000,000 (1)
-Salary Remaining : $6,950,000
Ryan O'Reilly $5,900,000 (2)
-Salary Remaining : $5,125,625
Jakob Chychrun $5,900,000 (4)
-Salary Remaining : $5,125,625
Jake Oettinger $5,700,000 (2)
-Salary Remaining : $4,951,875
Dylan Holloway $4,900,000 (4)
-Salary Remaining : $4,256,875
Cole Caufield $4,900,000 (3)
-Salary Remaining : $4,256,875
Quinn Hughes $4,700,000 (2)
-Salary Remaining : $4,083,125
Owen Tippett $4,700,000 (2)
-Salary Remaining : $4,083,125
Chris Tanev $3,600,000 (2)
-Salary Remaining : $3,127,500
Jake Neighbours $3,100,000 (2)
-Salary Remaining : $2,693,125
Eeli Tolvanen $3,000,000 (2)
-Salary Remaining : $2,606,250
Dylan Samberg $2,900,000 (2)
-Salary Remaining : $2,519,375
Jake Evans $2,600,000 (2)
-Salary Remaining : $2,258,750
Trevor Zegras $2,100,000 (1)
-Salary Remaining : $1,824,375
Macklin Celebrini $2,000,000 (3)
-Salary Remaining : $1,737,500
Nicholas Robertson $1,500,000 (3)
-Salary Remaining : $1,303,125
Adam Fantilli $1,400,000 (2)
-Salary Remaining : $1,216,250
Kevin Lankinen $1,300,000 (1)
-Salary Remaining : $1,129,375
Logan Stankoven $1,200,000 (2)
-Salary Remaining : $1,042,500
Adam Wilsby (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,042,500
Jayden Struble $1,100,000 (1)
-Salary Remaining : $955,625
Total Pro Players21
Salary Commitment
Year 25 : $71,700,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $71,700,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $71,700,000
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 : $104,250
Raphael Lavoie $110,000 (2)
Salary Remaining : $95,563
Noah Philp $100,000 (1)
Salary Remaining : $86,875
Logan Mailloux $100,000 (2)
Salary Remaining : $86,875
Joel Blomqvist $100,000 (2)
Salary Remaining : $86,875
James Hamblin $90,000 (2)
Salary Remaining : $78,188
Ty Smith $80,000 (2)
Salary Remaining : $69,500
Matt Villalta $80,000 (2)
Salary Remaining : $69,500
Roland McKeown $80,000 (1)
Salary Remaining : $69,500
Lukas Rousek $80,000 (2)
Salary Remaining : $69,500
Ronnie Attard $70,000 (2)
Salary Remaining : $60,813
Matthew Wood $70,000 (3)
Salary Remaining : $60,813
Ryan Carpenter $60,000 (2)
Salary Remaining : $52,125
Anton Blidh $60,000 (2)
Salary Remaining : $52,125
Mason Morelli $60,000 (2)
Salary Remaining : $52,125
Jake Wise $10,000 (8)
Salary Remaining : $8,688
Charles-Alexis Legault $10,000 (10)
Salary Remaining : $8,688
Jake McGrew $10,000 (10)
Salary Remaining : $8,688
Devante Stephens $10,000 (2)
Salary Remaining : $8,688
Joseph Keane $10,000 (10)
Salary Remaining : $8,688
David Drake $10,000 (8)
Salary Remaining : $8,688
Josiah Didier $10,000 (1)
Salary Remaining : $8,688
Jeremie Poirier $10,000 (8)
Salary Remaining : $8,688
Cameron Crotty $10,000 (6)
Salary Remaining : $8,688
Artem Grushnikov $10,000 (8)
Salary Remaining : $8,688
Mike Koster $10,000 (10)
Salary Remaining : $8,688
Chase Pietila $10,000 (10)
Salary Remaining : $8,688
Tucker Robertson $10,000 (9)
Salary Remaining : $8,688
Alex Beaucage $10,000 (7)
Salary Remaining : $8,688
Michael Benning $10,000 (9)
Salary Remaining : $8,688
David Reinbacher $10,000 (9)
Salary Remaining : $8,688
Ethan Haider $10,000 (10)
Salary Remaining : $8,688
Total Farm Players32
Salary Commitment
Year 25 : $1,430,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,430,000
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 - 7,700 - 96.25%
Level 2: 4000 - $60 - 3,892 - 97.29%
Level 3: 5000 - $40 - 4,731 - 94.63%
Level 4: 2000 - $30 - 1,926 - 96.28%
Luxury : 1000 - $205 - 924 - 92.44%
Total Capacity :20000
Team Popularity : 101.00%

Income

Home Games Left33
Average Attendance - %19,173 - 95.86%
Average Income per Game$1,483,206
Year to Date Revenue$11,865,645

Expense

Pro Players Total Salaries$73,600,000
Farm Players Total Salaries$610,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,631,875
Farm Year To Date Expenses$84,188
Pro Salary Cap To Date$9,211,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,945,786
Pro Remaining Season Days139
Pro Expenses Per Days$460,625
Pro Estimated Expenses$64,026,875
Farm Remaining Season Days139
Farm Expenses Per Days$3,812
Farm Estimated Expenses$529,868
Estimated Season Expenses$64,556,743
Estimated Season Salary Cap$70,458,750
Estimate Under Maximum Salary Cap of $74,000,000$3,541,250
Estimate Over Minimum Salary Cap of $44,000,000 $26,458,750
Current Bank Account$10,894,019
Projected Bank Account($4,716,938)

Pro Players Salaries

Mikko Rantanen $8,100,000 (4)
-Salary Remaining : $7,036,875
Pavel Buchnevich $7,400,000 (1)
-Salary Remaining : $6,428,750
Roman Josi $6,900,000 (3)
-Salary Remaining : $5,994,375
Anze Kopitar $5,100,000 (3)
-Salary Remaining : $4,430,625
Filip Hronek $4,600,000 (1)
-Salary Remaining : $3,996,250
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $3,909,375
Tom Wilson $3,900,000 (2)
-Salary Remaining : $3,388,125
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $3,127,500
J.J. Moser $3,500,000 (2)
-Salary Remaining : $3,040,625
Alex Lyon $3,200,000 (1)
-Salary Remaining : $2,780,000
Trent Frederic $3,000,000 (1)
-Salary Remaining : $2,606,250
Ville Husso $2,800,000 (1)
-Salary Remaining : $2,432,500
Kevin Bahl $2,800,000 (1)
-Salary Remaining : $2,432,500
Blake Lizotte $2,700,000 (1)
-Salary Remaining : $2,345,625
Sean Walker $2,000,000 (1)
-Salary Remaining : $1,737,500
Connor Zary $1,400,000 (1)
-Salary Remaining : $1,216,250
Parker Wotherspoon $1,300,000 (3)
-Salary Remaining : $1,129,375
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Henry Thrun (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Luke Evangelista $1,200,000 (1)
-Salary Remaining : $1,042,500
Matt Luff $1,000,000 (2)
-Salary Remaining : $868,750
Alex Laferriere $900,000 (1)
-Salary Remaining : $781,875
Mads Sogaard (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $608,125
Patrick Maroon $600,000 (1)
-Salary Remaining : $521,250
Total Pro Players24
Salary Commitment
Year 25 : $73,600,000
Year 26 : $39,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $73,600,000
Year 26 : $39,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $37,900,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries

Lian Bichsel $110,000 (3)
Salary Remaining : $95,563
Kevin Mandolese $90,000 (2)
Salary Remaining : $78,188
Jeff Malott $90,000 (2)
Salary Remaining : $78,188
Austin Strand $80,000 (2)
Salary Remaining : $69,500
Brennan Othmann $80,000 (2)
Salary Remaining : $69,500
Jackson Dorrington $10,000 (10)
Salary Remaining : $8,688
Michael Buchinger $10,000 (9)
Salary Remaining : $8,688
Riley Duran $10,000 (9)
Salary Remaining : $8,688
Bryce McConnell-Barker $10,000 (9)
Salary Remaining : $8,688
Andrei Loshko $10,000 (10)
Salary Remaining : $8,688
Curtis Douglas $10,000 (8)
Salary Remaining : $8,688
Henri Nikkanen $10,000 (8)
Salary Remaining : $8,688
Tristan Lennox $10,000 (8)
Salary Remaining : $8,688
Anthony Romano $10,000 (9)
Salary Remaining : $8,688
John Farinacci $10,000 (8)
Salary Remaining : $8,688
Roman Schmidt $10,000 (8)
Salary Remaining : $8,688
Tanner Dickinson $10,000 (8)
Salary Remaining : $8,688
Luke Reid $10,000 (10)
Salary Remaining : $8,688
Trevor Connelly $10,000 (10)
Salary Remaining : $8,688
Guillaume Richard $10,000 (10)
Salary Remaining : $8,688
Kasper Halttunen $10,000 (9)
Salary Remaining : $8,688
Total Farm Players21
Salary Commitment
Year 25 : $610,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $610,000
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 - $120 - 7,539 - 94.23%
Level 2: 4000 - $65 - 3,952 - 98.79%
Level 3: 5000 - $45 - 4,965 - 99.29%
Level 4: 2000 - $30 - 2,000 - 100.00%
Luxury : 1000 - $265 - 912 - 91.18%
Total Capacity :20000
Team Popularity : 135.00%

Income

Home Games Left35
Average Attendance - %19,367 - 96.83%
Average Income per Game$1,640,300
Year to Date Revenue$9,841,800

Expense

Pro Players Total Salaries$73,200,000
Farm Players Total Salaries$940,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,620,625
Farm Year To Date Expenses$123,375
Pro Salary Cap To Date$9,607,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,410,500
Pro Remaining Season Days139
Pro Expenses Per Days$458,125
Pro Estimated Expenses$63,679,375
Farm Remaining Season Days139
Farm Expenses Per Days$5,875
Farm Estimated Expenses$816,625
Estimated Season Expenses$64,496,000
Estimated Season Salary Cap$73,200,000
Estimate Under Maximum Salary Cap of $74,000,000$800,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,200,000
Current Bank Account$41,365,974
Projected Bank Account$34,280,474

Pro Players Salaries

Bo Horvat $6,200,000 (3)
-Salary Remaining : $5,386,250
Seth Jarvis $6,200,000 (3)
-Salary Remaining : $5,386,250
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $5,212,500
Devon Toews $5,300,000 (1)
-Salary Remaining : $4,604,375
Esa Lindell $5,100,000 (4)
-Salary Remaining : $4,430,625
Tyler Toffoli $5,000,000 (3)
-Salary Remaining : $4,343,750
Mike Matheson $4,900,000 (3)
-Salary Remaining : $4,256,875
Brent Burns $4,800,000 (2)
-Salary Remaining : $4,170,000
Neal Pionk $4,300,000 (1)
-Salary Remaining : $3,735,625
Aleksander Barkov $4,300,000 (3)
-Salary Remaining : $3,735,625
Erik Cernak $3,900,000 (4)
-Salary Remaining : $3,388,125
Jamie Benn $3,800,000 (2)
-Salary Remaining : $3,301,250
Vincent Trocheck $3,200,000 (1)
-Salary Remaining : $2,780,000
Ilya Sorokin $3,000,000 (3)
-Salary Remaining : $2,606,250
Jakub Dobes $1,600,000 (1)
-Salary Remaining : $1,390,000
Nick Foligno $1,500,000 (2)
-Salary Remaining : $1,303,125
Marco Kasper $1,500,000 (3)
-Salary Remaining : $1,303,125
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $955,625
Ridly Greig $1,000,000 (1)
-Salary Remaining : $868,750
Dmitry Kulikov $500,000 (3)
-Salary Remaining : $434,375
Total Pro Players20
Salary Commitment
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $72,889,000
Year 26 : $56,389,000
Year 27 : $46,289,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000

Farm Players Salaries

Jackson Blake $100,000 (2)
Salary Remaining : $86,875
Adam Klapka $90,000 (1)
Salary Remaining : $78,188
Mark Kastelic $90,000 (1)
Salary Remaining : $78,188
Brett Murray $90,000 (1)
Salary Remaining : $78,188
Ethan Cardwell $80,000 (2)
Salary Remaining : $69,500
Jeffrey Viel $80,000 (2)
Salary Remaining : $69,500
Matt Rempe $70,000 (1)
Salary Remaining : $60,813
Maxwell Crozier $70,000 (2)
Salary Remaining : $60,813
Devin Cooley $70,000 (1)
Salary Remaining : $60,813
Ethan Samson $10,000 (8)
Salary Remaining : $8,688
Hank Kempf $10,000 (10)
Salary Remaining : $8,688
Bogdan Trineyev $10,000 (7)
Salary Remaining : $8,688
Dylan Roobroeck $10,000 (9)
Salary Remaining : $8,688
Elias Salomonsson $10,000 (9)
Salary Remaining : $8,688
Rudy Guimond $10,000 (9)
Salary Remaining : $8,688
Sam Lipkin $10,000 (9)
Salary Remaining : $8,688
Noah Laba $10,000 (10)
Salary Remaining : $8,688
Jack Finley $10,000 (7)
Salary Remaining : $8,688
Eemil Viro $10,000 (8)
Salary Remaining : $8,688
Justin Robidas $10,000 (9)
Salary Remaining : $8,688
Noah Beck $10,000 (10)
Salary Remaining : $8,688
Ole Julian Bjorgvik-Holm $10,000 (9)
Salary Remaining : $8,688
Nathan Villeneuve $10,000 (10)
Salary Remaining : $8,688
Joel Nystrom $10,000 (10)
Salary Remaining : $8,688
Calle Clang $10,000 (8)
Salary Remaining : $8,688
Artur Cholach $10,000 (10)
Salary Remaining : $8,688
Adam Sykora $10,000 (8)
Salary Remaining : $8,688
Josh Bloom $10,000 (8)
Salary Remaining : $8,688
Tyrel Bauer $10,000 (8)
Salary Remaining : $8,688
Total Farm Players29
Salary Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000

Seattle Kraken

Seattle Kraken is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $82 - 7,216 - 90.19%
Level 2: 4000 - $45 - 3,759 - 93.97%
Level 3: 5000 - $26 - 4,738 - 94.75%
Level 4: 2000 - $21 - 1,906 - 95.29%
Luxury : 1000 - $184 - 917 - 91.65%
Total Capacity :20000
Team Popularity : 95.00%

Income

Home Games Left37
Average Attendance - %18,534 - 92.67%
Average Income per Game$1,139,548
Year to Date Revenue$4,558,192

Expense

Pro Players Total Salaries$43,000,000
Farm Players Total Salaries$1,390,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,544,375
Farm Year To Date Expenses$183,380
Pro Salary Cap To Date$5,531,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,163,276
Pro Remaining Season Days139
Pro Expenses Per Days$269,375
Pro Estimated Expenses$37,443,125
Farm Remaining Season Days139
Farm Expenses Per Days$8,688
Farm Estimated Expenses$1,207,632
Estimated Season Expenses$38,650,757
Estimated Season Salary Cap$42,887,500
Estimate Under Maximum Salary Cap of $74,000,000$31,112,500
Estimate Over Minimum Salary Cap of $44,000,000 -$1,112,500
Current Bank Account$39,976,947
Projected Bank Account$43,489,466

Pro Players Salaries

Matty Beniers $4,100,000 (3)
-Salary Remaining : $3,561,875
Connor Murphy $3,700,000 (3)
-Salary Remaining : $3,214,375
Ondrej Palat $3,100,000 (2)
-Salary Remaining : $2,693,125
Connor Clifton $2,900,000 (2)
-Salary Remaining : $2,519,375
Damon Severson $2,800,000 (3)
-Salary Remaining : $2,432,500
Pius Suter $2,700,000 (2)
-Salary Remaining : $2,345,625
Mason Appleton $2,700,000 (2)
-Salary Remaining : $2,345,625
Nico Sturm $2,400,000 (1)
-Salary Remaining : $2,085,000
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $1,737,500
Nathan Bastian $1,900,000 (1)
-Salary Remaining : $1,650,625
Sonny Milano $1,500,000 (2)
-Salary Remaining : $1,303,125
Corey Perry $1,400,000 (1)
-Salary Remaining : $1,216,250
Simon Nemec $1,400,000 (2)
-Salary Remaining : $1,216,250
Nick Cousins $1,300,000 (2)
-Salary Remaining : $1,129,375
Vitek Vanecek $1,200,000 (3)
-Salary Remaining : $1,042,500
Emil Lilleberg $1,200,000 (1)
-Salary Remaining : $1,042,500
Nate Schmidt $1,200,000 (1)
-Salary Remaining : $1,042,500
Sebastian Aho2 $1,000,000 (1)
-Salary Remaining : $868,750
Haydn Fleury $1,000,000 (1)
-Salary Remaining : $868,750
Jonny Brodzinski $1,000,000 (2)
-Salary Remaining : $868,750
Kevin Labanc $900,000 (1)
-Salary Remaining : $781,875
Jack Campbell $800,000 (1)
-Salary Remaining : $695,000
Tye Kartye (1 Way Contract) $800,000 (2)
-Salary Remaining : $695,000
Total Pro Players23
Salary Commitment
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0

Farm Players Salaries

Colin Jacobs $200,000 (1)
Salary Remaining : $173,750
Cameron Hebig $200,000 (1)
Salary Remaining : $173,750
Cal Petersen $120,000 (1)
Salary Remaining : $104,250
Kurtis MacDermid $110,000 (1)
Salary Remaining : $95,563
Cale Fleury $80,000 (2)
Salary Remaining : $69,500
Maveric Lamoureux $80,000 (3)
Salary Remaining : $69,500
Zack Ostapchuk $80,000 (2)
Salary Remaining : $69,500
Elias Pettersson2 $80,000 (3)
Salary Remaining : $69,500
Dylan Coghlan $80,000 (2)
Salary Remaining : $69,500
Justin Bailey $50,000 (2)
Salary Remaining : $43,438
Zach Sanford $50,000 (1)
Salary Remaining : $43,438
Dalibor Dvorsky $40,000 (1)
Salary Remaining : $34,750
Harrison Brunicke $40,000 (1)
Salary Remaining : $34,750
Justin Gill $10,000 (9)
Salary Remaining : $8,688
Carter Mazur $10,000 (8)
Salary Remaining : $8,688
Matyas Sapovaliv $10,000 (9)
Salary Remaining : $8,688
Marek Alscher $10,000 (9)
Salary Remaining : $8,688
Samuel Knazko $10,000 (7)
Salary Remaining : $8,688
Jagger Firkus $10,000 (9)
Salary Remaining : $8,688
Zach Bouthillier $10,000 (7)
Salary Remaining : $8,688
Reid Dyck $10,000 (7)
Salary Remaining : $8,688
Jesse Pulkkinen $10,000 (10)
Salary Remaining : $8,688
Christopher Brown $10,000 (8)
Salary Remaining : $8,688
Liam Coughlin $10,000 (8)
Salary Remaining : $8,688
Gavin White $10,000 (8)
Salary Remaining : $8,688
Luca Pinelli $10,000 (10)
Salary Remaining : $8,688
Shane LaChance $10,000 (10)
Salary Remaining : $8,688
Tanner Molendyk $10,000 (10)
Salary Remaining : $8,688
Quinton Burns $10,000 (10)
Salary Remaining : $8,688
Aku Koskenvuo $10,000 (7)
Salary Remaining : $8,688
Luke Tuch $10,000 (9)
Salary Remaining : $8,688
Total Farm Players31
Salary Commitment
Year 25 : $1,390,000
Year 26 : $630,000
Year 27 : $340,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,210,000
Year 26 : $630,000
Year 27 : $340,000
Year 28 : $180,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 8,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 5000 - $40 - 4,984 - 99.68%
Level 4: 2000 - $30 - 1,867 - 93.35%
Luxury : 1000 - $202 - 997 - 99.72%
Total Capacity :20000
Team Popularity : 113.00%

Income

Home Games Left36
Average Attendance - %19,848 - 99.24%
Average Income per Game$1,543,074
Year to Date Revenue$7,715,371

Expense

Pro Players Total Salaries$72,700,000
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,555,000
Farm Year To Date Expenses$215,250
Pro Salary Cap To Date$9,082,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,550,671
Pro Remaining Season Days139
Pro Expenses Per Days$455,000
Pro Estimated Expenses$63,245,000
Farm Remaining Season Days139
Farm Expenses Per Days$10,250
Farm Estimated Expenses$1,424,750
Estimated Season Expenses$64,669,750
Estimated Season Salary Cap$69,200,000
Estimate Under Maximum Salary Cap of $74,000,000$4,800,000
Estimate Over Minimum Salary Cap of $44,000,000 $25,200,000
Current Bank Account$26,060,796
Projected Bank Account$16,941,717

Pro Players Salaries

Jack Eichel $7,600,000 (4)
-Salary Remaining : $6,602,500
Dylan Larkin $7,300,000 (3)
-Salary Remaining : $6,341,875
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $3,475,000
Marcus Pettersson $3,900,000 (1)
-Salary Remaining : $3,388,125
Sam Montembeault $3,500,000 (4)
-Salary Remaining : $3,040,625
Rasmus Ristolainen $3,500,000 (1)
-Salary Remaining : $3,040,625
Luke Schenn $3,400,000 (1)
-Salary Remaining : $2,953,750
Nick Seeler $3,300,000 (2)
-Salary Remaining : $2,866,875
Tristan Jarry $3,300,000 (1)
-Salary Remaining : $2,866,875
Cole Sillinger $3,200,000 (3)
-Salary Remaining : $2,780,000
Bobby Brink $2,900,000 (3)
-Salary Remaining : $2,519,375
Cam York $2,700,000 (2)
-Salary Remaining : $2,345,625
Ben Chiarot $2,700,000 (3)
-Salary Remaining : $2,345,625
Paul Cotter $2,500,000 (3)
-Salary Remaining : $2,171,875
Kiefer Sherwood $2,500,000 (3)
-Salary Remaining : $2,171,875
Trevor Moore $2,200,000 (2)
-Salary Remaining : $1,911,250
Brandon Duhaime $2,000,000 (3)
-Salary Remaining : $1,737,500
Colton Sissons $1,900,000 (2)
-Salary Remaining : $1,650,625
Luke Kunin $1,800,000 (1)
-Salary Remaining : $1,563,750
Yakov Trenin $1,500,000 (3)
-Salary Remaining : $1,303,125
Dylan Guenther $1,300,000 (1)
-Salary Remaining : $1,129,375
Brandon Saad (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Jalen Chatfield (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Lukas Reichel $1,200,000 (2)
-Salary Remaining : $1,042,500
Justus Annunen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $955,625
Semyon Varlamov $1,000,000 (2)
-Salary Remaining : $868,750
Total Pro Players26
Salary Commitment
Year 25 : $72,700,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $72,700,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,200,000
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 : $95,563
Michael Carcone $100,000 (2)
Salary Remaining : $86,875
Matias Maccelli $90,000 (2)
Salary Remaining : $78,188
Jani Hakanpaa $90,000 (2)
Salary Remaining : $78,188
Zack MacEwen $90,000 (1)
Salary Remaining : $78,188
Akito Hirose $90,000 (1)
Salary Remaining : $78,188
Joshua Roy $90,000 (2)
Salary Remaining : $78,188
Jakub Lauko $90,000 (2)
Salary Remaining : $78,188
Malcolm Subban $80,000 (1)
Salary Remaining : $69,500
Anthony Richard $80,000 (2)
Salary Remaining : $69,500
Liam Ohgren $80,000 (3)
Salary Remaining : $69,500
Nikita Tolopilo $80,000 (2)
Salary Remaining : $69,500
Louie Belpedio $80,000 (1)
Salary Remaining : $69,500
Givani Smith $80,000 (1)
Salary Remaining : $69,500
Max Sasson $80,000 (2)
Salary Remaining : $69,500
Cole McWard $70,000 (2)
Salary Remaining : $60,813
Arshdeep Bains $60,000 (1)
Salary Remaining : $52,125
Gavin Brindley $40,000 (1)
Salary Remaining : $34,750
Oliver Moore $40,000 (1)
Salary Remaining : $34,750
Danny Zhilkin $10,000 (9)
Salary Remaining : $8,688
Brandon Coe $10,000 (8)
Salary Remaining : $8,688
Ryan Ufko $10,000 (9)
Salary Remaining : $8,688
Niko Huuhtanen $10,000 (9)
Salary Remaining : $8,688
Fabian Wagner $10,000 (10)
Salary Remaining : $8,688
Ryder Korczak $10,000 (8)
Salary Remaining : $8,688
Corson Ceulemans $10,000 (8)
Salary Remaining : $8,688
Aleksi Heimosalmi $10,000 (9)
Salary Remaining : $8,688
Eamon Powell $10,000 (10)
Salary Remaining : $8,688
Blake Biondi $10,000 (10)
Salary Remaining : $8,688
Brent Johnson $10,000 (10)
Salary Remaining : $8,688
Calle Odelius $10,000 (10)
Salary Remaining : $8,688
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 - $105 - 6,986 - 87.33%
Level 2: 4000 - $60 - 3,957 - 98.92%
Level 3: 5000 - $45 - 3,892 - 77.84%
Level 4: 2000 - $30 - 1,977 - 98.87%
Luxury : 1000 - $210 - 847 - 84.72%
Total Capacity :20000
Team Popularity : 109.00%

Income

Home Games Left36
Average Attendance - %17,659 - 88.30%
Average Income per Game$1,424,790
Year to Date Revenue$7,123,949

Expense

Pro Players Total Salaries$52,300,000
Farm Players Total Salaries$1,230,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$6,887,500
Farm Year To Date Expenses$160,448
Pro Salary Cap To Date$6,743,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,292,433
Pro Remaining Season Days139
Pro Expenses Per Days$327,500
Pro Estimated Expenses$45,522,500
Farm Remaining Season Days139
Farm Expenses Per Days$7,688
Farm Estimated Expenses$1,068,632
Estimated Season Expenses$46,591,132
Estimated Season Salary Cap$52,045,000
Estimate Under Maximum Salary Cap of $74,000,000$21,955,000
Estimate Over Minimum Salary Cap of $44,000,000 $8,045,000
Current Bank Account$12,976,001
Projected Bank Account$17,677,302

Pro Players Salaries

Jason Robertson $8,000,000 (2)
-Salary Remaining : $6,950,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $5,733,750
Ryan Nugent-Hopkins $4,500,000 (2)
-Salary Remaining : $3,909,375
Jacob Markstrom $3,900,000 (1)
-Salary Remaining : $3,388,125
Scott Laughton $3,800,000 (1)
-Salary Remaining : $3,301,250
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $3,040,625
Dougie Hamilton $3,300,000 (3)
-Salary Remaining : $2,866,875
Samuel Ersson $2,000,000 (1)
-Salary Remaining : $1,737,500
Zach Whitecloud $2,000,000 (3)
-Salary Remaining : $1,737,500
Jack Quinn $1,900,000 (1)
-Salary Remaining : $1,650,625
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $1,390,000
Marcus Foligno $1,500,000 (3)
-Salary Remaining : $1,303,125
Mathieu Joseph $1,300,000 (1)
-Salary Remaining : $1,129,375
Noah Gregor $1,300,000 (1)
-Salary Remaining : $1,129,375
Philip Tomasino (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,042,500
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,042,500
Alec Martinez $1,000,000 (3)
-Salary Remaining : $868,750
Jacob Bernard-Docker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $868,750
Tomas Tatar $1,000,000 (3)
-Salary Remaining : $868,750
Erik Gustafsson $900,000 (1)
-Salary Remaining : $781,875
Tyler Johnson $800,000 (1)
-Salary Remaining : $695,000
Total Pro Players21
Salary Commitment
Year 25 : $52,300,000
Year 26 : $34,200,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $52,300,000
Year 26 : $34,200,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $51,300,000
Year 26 : $34,200,000
Year 27 : $12,300,000
Year 28 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $173,750
Daniil Miromanov $120,000 (2)
Salary Remaining : $104,250
Mason Shaw $80,000 (2)
Salary Remaining : $69,500
Adam Ginning $70,000 (2)
Salary Remaining : $60,813
Callahan Burke $70,000 (1)
Salary Remaining : $60,813
Zach Sawchenko $70,000 (1)
Salary Remaining : $60,813
Jakub Skarek $70,000 (2)
Salary Remaining : $60,813
Jake Leschyshyn $70,000 (2)
Salary Remaining : $60,813
Cole Reinhardt $70,000 (2)
Salary Remaining : $60,813
Carsen Twarynski $60,000 (1)
Salary Remaining : $52,125
Josiah Slavin $60,000 (2)
Salary Remaining : $52,125
Scott Reedy $60,000 (2)
Salary Remaining : $52,125
Ben Harpur $50,000 (1)
Salary Remaining : $43,438
Braeden Bowman $40,000 (1)
Salary Remaining : $34,750
Graham McPhee $10,000 (7)
Salary Remaining : $8,688
Tyler Inamoto $10,000 (9)
Salary Remaining : $8,688
Dalton Smith $10,000 (7)
Salary Remaining : $8,688
William Wallinder $10,000 (8)
Salary Remaining : $8,688
Jett Woo $10,000 (6)
Salary Remaining : $8,688
Amadeus Lombardi $10,000 (8)
Salary Remaining : $8,688
Justin Taylor $10,000 (2)
Salary Remaining : $8,688
Zach Gallant $10,000 (10)
Salary Remaining : $8,688
Chase Stillman $10,000 (10)
Salary Remaining : $8,688
Jayden Grubbe $10,000 (9)
Salary Remaining : $8,688
Julian Lutz $10,000 (9)
Salary Remaining : $8,688
Angus Booth $10,000 (9)
Salary Remaining : $8,688
Jake Schmaltz $10,000 (10)
Salary Remaining : $8,688
Mitch Gibson $10,000 (8)
Salary Remaining : $8,688
Total Farm Players28
Salary Commitment
Year 25 : $1,230,000
Year 26 : $740,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,230,000
Year 26 : $740,000
Year 27 : $130,000
Year 28 : $130,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7,792 - 97.40%
Level 2: 4000 - $63 - 3,778 - 94.46%
Level 3: 5000 - $42 - 4,867 - 97.34%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $209 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left36
Average Attendance - %19,437 - 97.18%
Average Income per Game$1,577,510
Year to Date Revenue$7,887,549

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$9,588,125
Farm Year To Date Expenses$265,750
Pro Salary Cap To Date$9,575,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,790,353
Pro Remaining Season Days139
Pro Expenses Per Days$459,375
Pro Estimated Expenses$63,853,125
Farm Remaining Season Days139
Farm Expenses Per Days$12,375
Farm Estimated Expenses$1,720,125
Estimated Season Expenses$65,573,250
Estimated Season Salary Cap$73,341,250
Estimate Under Maximum Salary Cap of $74,000,000$658,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,341,250
Current Bank Account$38,632,575
Projected Bank Account$29,849,678

Pro Players Salaries

Nikita Kucherov $8,400,000 (2)
-Salary Remaining : $7,297,500
Adrian Kempe $6,700,000 (4)
-Salary Remaining : $5,820,625
Moritz Seider $6,600,000 (4)
-Salary Remaining : $5,733,750
Tim Stutzle $6,000,000 (2)
-Salary Remaining : $5,212,500
Brandon Hagel $6,000,000 (1)
-Salary Remaining : $5,212,500
Quinton Byfield $5,000,000 (2)
-Salary Remaining : $4,343,750
Sean Durzi $4,400,000 (2)
-Salary Remaining : $3,822,500
Oliver Bjorkstrand $4,100,000 (2)
-Salary Remaining : $3,561,875
Brady Skjei $4,000,000 (4)
-Salary Remaining : $3,475,000
Bowen Byram $3,400,000 (1)
-Salary Remaining : $2,953,750
Anton Lundell $3,300,000 (2)
-Salary Remaining : $2,866,875
Dmitri Voronkov $3,200,000 (2)
-Salary Remaining : $2,780,000
Noah Cates $2,700,000 (2)
-Salary Remaining : $2,345,625
Frederik Andersen $2,500,000 (1)
-Salary Remaining : $2,171,875
Connor Ingram $1,500,000 (3)
-Salary Remaining : $1,303,125
Logan Stanley $1,400,000 (1)
-Salary Remaining : $1,216,250
Dennis Gilbert $1,200,000 (2)
-Salary Remaining : $1,042,500
Ty Dellandrea $1,000,000 (2)
-Salary Remaining : $868,750
William Eklund $1,000,000 (1)
-Salary Remaining : $868,750
Matthew Knies $1,000,000 (1)
-Salary Remaining : $868,750
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 : $104,250
Arvid Soderblom $120,000 (1)
Salary Remaining : $104,250
Alex Turcotte $120,000 (1)
Salary Remaining : $104,250
Oliver Kylington $120,000 (2)
Salary Remaining : $104,250
Emil Heineman $120,000 (2)
Salary Remaining : $104,250
Jani Nyman $120,000 (3)
Salary Remaining : $104,250
Matej Blumel $120,000 (1)
Salary Remaining : $104,250
Mike Hardman $110,000 (2)
Salary Remaining : $95,563
Shane Wright $100,000 (1)
Salary Remaining : $86,875
Yaroslav Askarov $100,000 (1)
Salary Remaining : $86,875
P.O Joseph $100,000 (1)
Salary Remaining : $86,875
Ian Mitchell $90,000 (2)
Salary Remaining : $78,188
Nikita Alexandrov $90,000 (2)
Salary Remaining : $78,188
Magnus Hellberg $80,000 (1)
Salary Remaining : $69,500
Filip Roos $80,000 (2)
Salary Remaining : $69,500
Michael DiPietro $80,000 (1)
Salary Remaining : $69,500
Jaxson Stauber $80,000 (2)
Salary Remaining : $69,500
Reese Johnson $80,000 (1)
Salary Remaining : $69,500
Alexandre Fortin $50,000 (2)
Salary Remaining : $43,438
Aleksandr Kisakov $10,000 (9)
Salary Remaining : $8,688
Noel Hoefenmayer $10,000 (6)
Salary Remaining : $8,688
Ozzy Wiesblatt $10,000 (6)
Salary Remaining : $8,688
Brayden Tracey $10,000 (6)
Salary Remaining : $8,688
Mitchell Vande Sompel $10,000 (5)
Salary Remaining : $8,688
Carson Lambos $10,000 (9)
Salary Remaining : $8,688
Topias Vilen $10,000 (9)
Salary Remaining : $8,688
Ville Ottavainen $10,000 (9)
Salary Remaining : $8,688
Nikita Novikov $10,000 (9)
Salary Remaining : $8,688
Cameron Hughes $10,000 (3)
Salary Remaining : $8,688
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 - $103 - 8,000 - 100.00%
Level 2: 4000 - $63 - 3,993 - 99.82%
Level 3: 5000 - $45 - 4,873 - 97.46%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $223 - 965 - 96.46%
Total Capacity :20000
Team Popularity : 137.00%

Income

Home Games Left36
Average Attendance - %19,830 - 99.15%
Average Income per Game$1,619,092
Year to Date Revenue$8,095,458

Expense

Pro Players Total Salaries$76,400,000
Farm Players Total Salaries$1,440,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,990,625
Farm Year To Date Expenses$194,000
Pro Salary Cap To Date$9,645,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,287,298
Pro Remaining Season Days139
Pro Expenses Per Days$478,125
Pro Estimated Expenses$66,459,375
Farm Remaining Season Days139
Farm Expenses Per Days$9,000
Farm Estimated Expenses$1,251,000
Estimated Season Expenses$67,710,375
Estimated Season Salary Cap$73,932,500
Estimate Under Maximum Salary Cap of $74,000,000$67,500
Estimate Over Minimum Salary Cap of $44,000,000 $29,932,500
Current Bank Account$19,641,511
Projected Bank Account$10,218,434

Pro Players Salaries

Brayden Point $7,200,000 (3)
-Salary Remaining : $6,255,000
William Nylander $7,200,000 (3)
-Salary Remaining : $6,255,000
Sidney Crosby $7,000,000 (2)
-Salary Remaining : $6,081,250
Darcy Kuemper $5,000,000 (3)
-Salary Remaining : $4,343,750
Cody Ceci $4,500,000 (4)
-Salary Remaining : $3,909,375
David Savard $4,400,000 (1)
-Salary Remaining : $3,822,500
Charlie Coyle $4,400,000 (1)
-Salary Remaining : $3,822,500
Artemi Panarin $4,200,000 (2)
-Salary Remaining : $3,648,750
Mario Ferraro $3,500,000 (1)
-Salary Remaining : $3,040,625
Jake Guentzel $3,400,000 (2)
-Salary Remaining : $2,953,750
Cam Fowler $3,100,000 (2)
-Salary Remaining : $2,693,125
Joel Hofer $3,000,000 (3)
-Salary Remaining : $2,606,250
Ilya Lyubushkin $3,000,000 (3)
-Salary Remaining : $2,606,250
J.T. Miller $2,900,000 (1)
-Salary Remaining : $2,519,375
Alex Pietrangelo $2,700,000 (1)
-Salary Remaining : $2,345,625
Drake Batherson $2,500,000 (1)
-Salary Remaining : $2,171,875
Ryan McLeod $2,000,000 (1)
-Salary Remaining : $1,737,500
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $1,303,125
Brandon Halverson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Erik Johnson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Brock McGinn $1,000,000 (2)
-Salary Remaining : $868,750
Aatu Raty $800,000 (1)
-Salary Remaining : $695,000
Chris Wagner (1 Way Contract) $700,000 (2)
-Salary Remaining : $608,125
Total Pro Players23
Salary Commitment
Year 25 : $76,400,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $76,400,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $74,000,000
Year 26 : $49,300,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries

Aaron Dell $120,000 (2)
Salary Remaining : $104,250
Brendan Smith $120,000 (2)
Salary Remaining : $104,250
Robbie Russo $120,000 (2)
Salary Remaining : $104,250
Joshua Brown $120,000 (2)
Salary Remaining : $104,250
Jason Polin $110,000 (2)
Salary Remaining : $95,563
Dennis Cholowski $90,000 (1)
Salary Remaining : $78,188
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $78,188
Ivan Ivan $80,000 (2)
Salary Remaining : $69,500
Jeremy Davies $80,000 (2)
Salary Remaining : $69,500
Kasimir Kaskisuo $80,000 (1)
Salary Remaining : $69,500
Gabe Perreault $70,000 (3)
Salary Remaining : $60,813
Jere Innala $70,000 (2)
Salary Remaining : $60,813
Rodrigo Abols $70,000 (2)
Salary Remaining : $60,813
Tye Felhaber $70,000 (2)
Salary Remaining : $60,813
Cade Webber $10,000 (9)
Salary Remaining : $8,688
Graham Sward $10,000 (9)
Salary Remaining : $8,688
Mason Primeau $10,000 (6)
Salary Remaining : $8,688
Damien Giroux $10,000 (6)
Salary Remaining : $8,688
Tyler Madden $10,000 (6)
Salary Remaining : $8,688
Cedric Pare $10,000 (7)
Salary Remaining : $8,688
Serron Noel $10,000 (7)
Salary Remaining : $8,688
Jalen Luypen $10,000 (9)
Salary Remaining : $8,688
Jared Davidson $10,000 (9)
Salary Remaining : $8,688
Ryan Hofer $10,000 (9)
Salary Remaining : $8,688
Ryder Rolston $10,000 (9)
Salary Remaining : $8,688
Justin Janicke $10,000 (10)
Salary Remaining : $8,688
Matthew Thiessen $10,000 (9)
Salary Remaining : $8,688
Filip Larsson $10,000 (10)
Salary Remaining : $8,688
Jakov Novak $10,000 (9)
Salary Remaining : $8,688
Total Farm Players29
Salary Commitment
Year 25 : $1,440,000
Year 26 : $1,180,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,440,000
Year 26 : $1,180,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $102 - 7,993 - 99.92%
Level 2: 4000 - $62 - 3,256 - 81.39%
Level 3: 5000 - $39 - 4,997 - 99.95%
Level 4: 2000 - $30 - 1,983 - 99.15%
Luxury : 1000 - $210 - 901 - 90.13%
Total Capacity :20000
Team Popularity : 111.00%

Income

Home Games Left38
Average Attendance - %19,131 - 95.65%
Average Income per Game$1,504,662
Year to Date Revenue$4,513,987

Expense

Pro Players Total Salaries$70,000,000
Farm Players Total Salaries$990,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,200,625
Farm Year To Date Expenses$129,948
Pro Salary Cap To Date$9,043,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,177,169
Pro Remaining Season Days139
Pro Expenses Per Days$438,125
Pro Estimated Expenses$60,899,375
Farm Remaining Season Days139
Farm Expenses Per Days$6,188
Farm Estimated Expenses$860,132
Estimated Season Expenses$61,759,507
Estimated Season Salary Cap$68,900,000
Estimate Under Maximum Salary Cap of $74,000,000$5,100,000
Estimate Over Minimum Salary Cap of $44,000,000 $24,900,000
Current Bank Account$2,338,044
Projected Bank Account($2,244,294)

Pro Players Salaries

Filip Forsberg $8,000,000 (1)
-Salary Remaining : $6,950,000
Tyler Seguin $6,500,000 (1)
-Salary Remaining : $5,646,875
Thomas Harley $5,700,000 (3)
-Salary Remaining : $4,951,875
Jared Spurgeon $4,300,000 (1)
-Salary Remaining : $3,735,625
Braden Schneider $4,000,000 (2)
-Salary Remaining : $3,475,000
Adam Lowry $4,000,000 (4)
-Salary Remaining : $3,475,000
Joey Daccord $3,900,000 (2)
-Salary Remaining : $3,388,125
Filip Chytil $3,900,000 (1)
-Salary Remaining : $3,388,125
Nikita Zadorov $3,800,000 (2)
-Salary Remaining : $3,301,250
Conor Garland $3,800,000 (3)
-Salary Remaining : $3,301,250
Vince Dunn $3,700,000 (3)
-Salary Remaining : $3,214,375
Nick Perbix $2,500,000 (1)
-Salary Remaining : $2,171,875
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $2,171,875
Keegan Kolesar $2,200,000 (3)
-Salary Remaining : $1,911,250
Tanner Pearson $2,000,000 (1)
-Salary Remaining : $1,737,500
Michael McCarron $2,000,000 (3)
-Salary Remaining : $1,737,500
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $1,303,125
Jiri Kulich $1,200,000 (3)
-Salary Remaining : $1,042,500
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $1,042,500
Daniel Sprong $1,200,000 (1)
-Salary Remaining : $1,042,500
John Klingberg (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $955,625
Matthew Murray $1,000,000 (1)
-Salary Remaining : $868,750
Total Pro Players22
Salary Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
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 : $121,625
Justin Hryckowian $140,000 (1)
Salary Remaining : $121,625
Riley Tufte $90,000 (1)
Salary Remaining : $78,188
Nikita Grebenkin $80,000 (3)
Salary Remaining : $69,500
Fabian Lysell $80,000 (2)
Salary Remaining : $69,500
Andre Lee $70,000 (2)
Salary Remaining : $60,813
Matt Stienburg $70,000 (1)
Salary Remaining : $60,813
Mac Hollowell $60,000 (1)
Salary Remaining : $52,125
Jacob Fowler $40,000 (1)
Salary Remaining : $34,750
Emmitt Finnie $40,000 (1)
Salary Remaining : $34,750
Robbie Stucker $10,000 (8)
Salary Remaining : $8,688
Riley Sutter $10,000 (5)
Salary Remaining : $8,688
Elliot Desnoyers $10,000 (8)
Salary Remaining : $8,688
Hunter Drew $10,000 (5)
Salary Remaining : $8,688
Jack Becker $10,000 (7)
Salary Remaining : $8,688
Emmett Croteau $10,000 (7)
Salary Remaining : $8,688
Nikita Quapp $10,000 (10)
Salary Remaining : $8,688
Tyler Muszelik $10,000 (9)
Salary Remaining : $8,688
Reid Schaefer $10,000 (9)
Salary Remaining : $8,688
Stanislav Demin $10,000 (9)
Salary Remaining : $8,688
Noel Nordh $10,000 (10)
Salary Remaining : $8,688
Finn Harding $10,000 (10)
Salary Remaining : $8,688
Cam Squires $10,000 (10)
Salary Remaining : $8,688
Ilya Protas $10,000 (10)
Salary Remaining : $8,688
David Edstrom $10,000 (10)
Salary Remaining : $8,688
Tomas Hamara $10,000 (10)
Salary Remaining : $8,688
Tristan Bertucci $10,000 (10)
Salary Remaining : $8,688
Antti Tuomisto $10,000 (9)
Salary Remaining : $8,688
Total Farm Players28
Salary Commitment
Year 25 : $990,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $990,000
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 - $90 - 6,977 - 87.22%
Level 2: 4000 - $50 - 3,660 - 91.49%
Level 3: 5000 - $35 - 4,387 - 87.73%
Level 4: 2000 - $23 - 1,813 - 90.66%
Luxury : 1000 - $190 - 876 - 87.62%
Total Capacity :20000
Team Popularity : 94.00%

Income

Home Games Left36
Average Attendance - %17,713 - 88.57%
Average Income per Game$1,276,684
Year to Date Revenue$6,383,420

Expense

Pro Players Total Salaries$44,700,000
Farm Players Total Salaries$880,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$10,487,344
Pro Year To Date Expenses$5,728,125
Farm Year To Date Expenses$119,250
Pro Salary Cap To Date$5,715,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,960,624
Pro Remaining Season Days139
Pro Expenses Per Days$280,000
Pro Estimated Expenses$38,920,000
Farm Remaining Season Days139
Farm Expenses Per Days$5,500
Farm Estimated Expenses$764,500
Estimated Season Expenses$39,684,500
Estimated Season Salary Cap$55,035,469
Estimate Under Maximum Salary Cap of $74,000,000$18,964,531
Estimate Over Minimum Salary Cap of $44,000,000 $11,035,469
Current Bank Account$29,328,603
Projected Bank Account$35,604,727

Pro Players Salaries

Jeff Petry $4,900,000 (1)
-Salary Remaining : $4,256,875
Linus Ullmark $4,800,000 (3)
-Salary Remaining : $4,170,000
Alex Iafallo $4,500,000 (3)
-Salary Remaining : $3,909,375
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $2,780,000
Nick Leddy $2,800,000 (2)
-Salary Remaining : $2,432,500
Vladimir Tarasenko $2,700,000 (3)
-Salary Remaining : $2,345,625
Ryan Strome $2,200,000 (2)
-Salary Remaining : $1,911,250
Brett Kulak $2,200,000 (2)
-Salary Remaining : $1,911,250
Jaycob Megna $2,200,000 (2)
-Salary Remaining : $1,911,250
Pontus Holmberg $1,600,000 (2)
-Salary Remaining : $1,390,000
Jarred Tinordi $1,600,000 (1)
-Salary Remaining : $1,390,000
Leo Carlsson $1,400,000 (2)
-Salary Remaining : $1,216,250
Connor Brown $1,400,000 (2)
-Salary Remaining : $1,216,250
Chad Ruhwedel $1,200,000 (1)
-Salary Remaining : $1,042,500
Patrick Brown $1,200,000 (1)
-Salary Remaining : $1,042,500
Conor Sheary $1,200,000 (1)
-Salary Remaining : $1,042,500
Trevor Carrick $1,200,000 (1)
-Salary Remaining : $1,042,500
Dominic Toninato $1,200,000 (1)
-Salary Remaining : $1,042,500
Samuel Fagemo $900,000 (3)
-Salary Remaining : $781,875
Jack Johnson $800,000 (1)
-Salary Remaining : $695,000
Tyler Pitlick $600,000 (1)
-Salary Remaining : $521,250
Matt Nieto $500,000 (1)
-Salary Remaining : $434,375
Carl Lindbom $400,000 (1)
-Salary Remaining : $347,500
Total Pro Players23
Salary Commitment
Year 25 : $44,700,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $44,700,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $44,700,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries

Alexander Holtz $120,000 (2)
Salary Remaining : $104,250
Mason Geertsen $120,000 (1)
Salary Remaining : $104,250
Hendrix Lapierre $120,000 (2)
Salary Remaining : $104,250
Jesper Wallstedt $100,000 (2)
Salary Remaining : $86,875
Ivan Miroshnichenko $90,000 (2)
Salary Remaining : $78,188
Clark Bishop $60,000 (1)
Salary Remaining : $52,125
Danila Yurov $40,000 (1)
Salary Remaining : $34,750
Arseni Gritsyuk $40,000 (1)
Salary Remaining : $34,750
Damian Clara $10,000 (10)
Salary Remaining : $8,688
David Noel $10,000 (9)
Salary Remaining : $8,688
Reilly Webb $10,000 (9)
Salary Remaining : $8,688
Jared Wright $10,000 (9)
Salary Remaining : $8,688
Brandon Hickey $10,000 (3)
Salary Remaining : $8,688
Nick Swaney $10,000 (6)
Salary Remaining : $8,688
Luke Prokop $10,000 (7)
Salary Remaining : $8,688
Luke Henman $10,000 (6)
Salary Remaining : $8,688
Travis Barron $10,000 (3)
Salary Remaining : $8,688
Alex Kannok Leipert $10,000 (8)
Salary Remaining : $8,688
Greg Meireles $10,000 (7)
Salary Remaining : $8,688
Tristen Robins $10,000 (8)
Salary Remaining : $8,688
Matthew Maggio $10,000 (8)
Salary Remaining : $8,688
Dmitry Kuzmin $10,000 (8)
Salary Remaining : $8,688
Jack Devine $10,000 (10)
Salary Remaining : $8,688
Daniil But $10,000 (10)
Salary Remaining : $8,688
Mikus Vecvanags $10,000 (9)
Salary Remaining : $8,688
Dylan Ferguson $10,000 (9)
Salary Remaining : $8,688
Carter Berger $10,000 (9)
Salary Remaining : $8,688
Total Farm Players27
Salary Commitment
Year 25 : $880,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $880,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $95 - 7,695 - 96.19%
Level 2: 4000 - $55 - 3,980 - 99.50%
Level 3: 5000 - $40 - 4,936 - 98.72%
Level 4: 2000 - $30 - 1,950 - 97.49%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 107.00%

Income

Home Games Left36
Average Attendance - %19,560 - 97.80%
Average Income per Game$1,432,650
Year to Date Revenue$7,163,249

Expense

Pro Players Total Salaries$60,400,000
Farm Players Total Salaries$1,040,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,700,000
Pro Year To Date Expenses$7,925,625
Farm Year To Date Expenses$138,000
Pro Salary Cap To Date$7,912,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,575,393
Pro Remaining Season Days139
Pro Expenses Per Days$378,125
Pro Estimated Expenses$52,559,375
Farm Remaining Season Days139
Farm Expenses Per Days$6,500
Farm Estimated Expenses$903,500
Estimated Season Expenses$53,462,875
Estimated Season Salary Cap$67,085,000
Estimate Under Maximum Salary Cap of $74,000,000$6,915,000
Estimate Over Minimum Salary Cap of $44,000,000 $23,085,000
Current Bank Account$10,674,447
Projected Bank Account$8,786,965

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $6,602,500
John Gibson $6,300,000 (1)
-Salary Remaining : $5,473,125
Victor Hedman $6,000,000 (4)
-Salary Remaining : $5,212,500
Alex Vlasic $5,000,000 (1)
-Salary Remaining : $4,343,750
J.T. Compher $4,400,000 (1)
-Salary Remaining : $3,822,500
Scott Wedgewood $3,500,000 (3)
-Salary Remaining : $3,040,625
Johnathan Kovacevic $3,400,000 (3)
-Salary Remaining : $2,953,750
Taylor Raddysh $2,700,000 (1)
-Salary Remaining : $2,345,625
Logan O'Connor $2,500,000 (2)
-Salary Remaining : $2,171,875
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $1,737,500
Mathieu Olivier $2,000,000 (3)
-Salary Remaining : $1,737,500
Michael Kesselring $1,800,000 (3)
-Salary Remaining : $1,563,750
Wyatt Johnston $1,600,000 (1)
-Salary Remaining : $1,390,000
Cole Smith $1,600,000 (2)
-Salary Remaining : $1,390,000
Yegor Chinakhov $1,500,000 (2)
-Salary Remaining : $1,303,125
Conor Timmins $1,400,000 (1)
-Salary Remaining : $1,216,250
Connor Dewar $1,200,000 (2)
-Salary Remaining : $1,042,500
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $1,042,500
Alex Alexeyev $1,200,000 (2)
-Salary Remaining : $1,042,500
Juraj Slafkovsky $1,000,000 (1)
-Salary Remaining : $868,750
Matt Coronato $900,000 (2)
-Salary Remaining : $781,875
Travis Boyd $800,000 (1)
-Salary Remaining : $695,000
Rasmus Asplund $800,000 (1)
-Salary Remaining : $695,000
Total Pro Players23
Salary Commitment
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000

Farm Players Salaries

Sam Lafferty $120,000 (1)
Salary Remaining : $104,250
Jakob Pelletier $110,000 (2)
Salary Remaining : $95,563
Akira Schmid $110,000 (2)
Salary Remaining : $95,563
Gage Goncalves $110,000 (1)
Salary Remaining : $95,563
Gustav Lindstrom $100,000 (1)
Salary Remaining : $86,875
Max Jones $90,000 (1)
Salary Remaining : $78,188
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $78,188
Jack Rathbone $60,000 (1)
Salary Remaining : $52,125
Jake Livingstone $60,000 (1)
Salary Remaining : $52,125
Nathan Gaucher $10,000 (8)
Salary Remaining : $8,688
Parker Bell $10,000 (10)
Salary Remaining : $8,688
Lukas Svejkovsky $10,000 (7)
Salary Remaining : $8,688
Ty Nelson $10,000 (9)
Salary Remaining : $8,688
Nick Capone $10,000 (10)
Salary Remaining : $8,688
Quinn Olson $10,000 (10)
Salary Remaining : $8,688
Nate Danielson $10,000 (10)
Salary Remaining : $8,688
Dominik Badinka $10,000 (10)
Salary Remaining : $8,688
Joseph Cecconi $10,000 (4)
Salary Remaining : $8,688
Francesco Pinelli $10,000 (10)
Salary Remaining : $8,688
Jakub Demek $10,000 (8)
Salary Remaining : $8,688
Henrik Rybinski $10,000 (8)
Salary Remaining : $8,688
Samuel Savoie $10,000 (10)
Salary Remaining : $8,688
Gavin Hayes $10,000 (10)
Salary Remaining : $8,688
Mason Beaupit $10,000 (8)
Salary Remaining : $8,688
Ethan Keppen $10,000 (8)
Salary Remaining : $8,688
Ryan Jones $10,000 (8)
Salary Remaining : $8,688
Judd Caulfield $10,000 (8)
Salary Remaining : $8,688
Jesper Vikman $10,000 (6)
Salary Remaining : $8,688
Total Farm Players28
Salary Commitment
Year 25 : $1,040,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,040,000
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 - 7,726 - 96.58%
Level 2: 4000 - $63 - 3,947 - 98.67%
Level 3: 5000 - $46 - 4,692 - 93.85%
Level 4: 2000 - $34 - 1,833 - 91.65%
Luxury : 1000 - $213 - 984 - 98.35%
Total Capacity :20000
Team Popularity : 134.00%

Income

Home Games Left37
Average Attendance - %19,182 - 95.91%
Average Income per Game$1,617,853
Year to Date Revenue$6,471,413

Expense

Pro Players Total Salaries$76,800,000
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$10,093,125
Farm Year To Date Expenses$210,000
Pro Salary Cap To Date$9,975,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,860,570
Pro Remaining Season Days139
Pro Expenses Per Days$480,625
Pro Estimated Expenses$66,806,875
Farm Remaining Season Days139
Farm Expenses Per Days$10,000
Farm Estimated Expenses$1,390,000
Estimated Season Expenses$68,196,875
Estimated Season Salary Cap$76,000,000
Estimate Under Maximum Salary Cap of $74,000,000-$2,000,000
Estimate Over Minimum Salary Cap of $44,000,000 $32,000,000
Current Bank Account$35,826,097
Projected Bank Account$27,489,792

Pro Players Salaries

Auston Matthews $8,000,000 (4)
-Salary Remaining : $6,950,000
Clayton Keller $6,500,000 (1)
-Salary Remaining : $5,646,875
Matt Boldy $6,100,000 (3)
-Salary Remaining : $5,299,375
Carter Verhaeghe $5,900,000 (2)
-Salary Remaining : $5,125,625
Zach Werenski $5,900,000 (3)
-Salary Remaining : $5,125,625
Colton Parayko $5,000,000 (3)
-Salary Remaining : $4,343,750
Matt Duchene $4,600,000 (1)
-Salary Remaining : $3,996,250
Joseph Woll $4,200,000 (1)
-Salary Remaining : $3,648,750
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $3,475,000
Adam Larsson $3,700,000 (3)
-Salary Remaining : $3,214,375
Joel Farabee $3,200,000 (1)
-Salary Remaining : $2,780,000
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $2,606,250
Jack Roslovic $2,200,000 (3)
-Salary Remaining : $1,911,250
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $1,737,500
Joel Armia $2,000,000 (2)
-Salary Remaining : $1,737,500
Anthony Stolarz $1,800,000 (1)
-Salary Remaining : $1,563,750
Sam Carrick $1,500,000 (2)
-Salary Remaining : $1,303,125
Dan Vladar $1,500,000 (1)
-Salary Remaining : $1,303,125
Josh Anderson $1,500,000 (3)
-Salary Remaining : $1,303,125
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $1,042,500
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,042,500
Owen Pickering $1,000,000 (3)
-Salary Remaining : $868,750
Martin Pospisil (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $695,000
Total Pro Players23
Salary Commitment
Year 25 : $76,800,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $76,800,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $76,000,000
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 : $104,250
Cody Glass $120,000 (1)
Salary Remaining : $104,250
Juuso Parssinen $120,000 (1)
Salary Remaining : $104,250
Nils Lundkvist $120,000 (2)
Salary Remaining : $104,250
Jonatan Berggren $120,000 (2)
Salary Remaining : $104,250
Boris Katchouk $120,000 (1)
Salary Remaining : $104,250
Arturs Silovs $110,000 (2)
Salary Remaining : $95,563
Jacob Moverare $90,000 (1)
Salary Remaining : $78,188
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $78,188
Cooper Marody $80,000 (2)
Salary Remaining : $69,500
Kale Clague $80,000 (1)
Salary Remaining : $69,500
Isaiah George $70,000 (3)
Salary Remaining : $60,813
Maxence Guenette $70,000 (1)
Salary Remaining : $60,813
Tanner Laczynski $70,000 (2)
Salary Remaining : $60,813
Joseph Blandisi $50,000 (1)
Salary Remaining : $43,438
Jujhar Khaira $50,000 (1)
Salary Remaining : $43,438
Riley Hughes $10,000 (10)
Salary Remaining : $8,688
Jacob Ingham $10,000 (8)
Salary Remaining : $8,688
Jamieson Rees $10,000 (10)
Salary Remaining : $8,688
Marshall Warren $10,000 (10)
Salary Remaining : $8,688
Xavier Bernard $10,000 (6)
Salary Remaining : $8,688
Max Wanner $10,000 (10)
Salary Remaining : $8,688
Keean Washkurak $10,000 (10)
Salary Remaining : $8,688
Lucas Ciona $10,000 (10)
Salary Remaining : $8,688
Ryan Mast $10,000 (10)
Salary Remaining : $8,688
Rhett Pitlick $10,000 (10)
Salary Remaining : $8,688
Henrik Tikkanen $10,000 (10)
Salary Remaining : $8,688
Zayde Wisdom $10,000 (10)
Salary Remaining : $8,688
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 - $104 - 7,283 - 91.03%
Level 2: 4000 - $62 - 3,540 - 88.49%
Level 3: 5000 - $41 - 4,449 - 88.98%
Level 4: 2000 - $31 - 1,771 - 88.54%
Luxury : 1000 - $205 - 918 - 91.80%
Total Capacity :20000
Team Popularity : 125.00%

Income

Home Games Left37
Average Attendance - %17,960 - 89.80%
Average Income per Game$1,531,766
Year to Date Revenue$6,127,062

Expense

Pro Players Total Salaries$71,000,000
Farm Players Total Salaries$1,730,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,851,875
Farm Year To Date Expenses$175,062
Pro Salary Cap To Date$9,681,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,675,324
Pro Remaining Season Days139
Pro Expenses Per Days$444,375
Pro Estimated Expenses$61,768,125
Farm Remaining Season Days139
Farm Expenses Per Days$10,812
Farm Estimated Expenses$1,502,868
Estimated Season Expenses$63,270,993
Estimated Season Salary Cap$70,320,000
Estimate Under Maximum Salary Cap of $74,000,000$3,680,000
Estimate Over Minimum Salary Cap of $44,000,000 $26,320,000
Current Bank Account$37,606,344
Projected Bank Account$31,010,675

Pro Players Salaries

Hampus Lindholm $7,800,000 (1)
-Salary Remaining : $6,776,250
Jack Hughes $7,400,000 (2)
-Salary Remaining : $6,428,750
Kyle Palmieri $6,600,000 (1)
-Salary Remaining : $5,733,750
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $4,343,750
Chris Kreider $4,800,000 (1)
-Salary Remaining : $4,170,000
Aaron Ekblad $4,200,000 (4)
-Salary Remaining : $3,648,750
Sebastian Aho $4,000,000 (3)
-Salary Remaining : $3,475,000
Jonathan Marchessault $3,800,000 (3)
-Salary Remaining : $3,301,250
Jake Middleton $3,400,000 (2)
-Salary Remaining : $2,953,750
Niko Mikkola $3,400,000 (2)
-Salary Remaining : $2,953,750
Andrei Vasilevskiy $3,400,000 (2)
-Salary Remaining : $2,953,750
Dawson Mercer $3,300,000 (2)
-Salary Remaining : $2,866,875
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $2,606,250
Jordan Eberle $2,800,000 (2)
-Salary Remaining : $2,432,500
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $2,345,625
Noel Acciari $2,200,000 (1)
-Salary Remaining : $1,911,250
Morgan Barron $2,000,000 (1)
-Salary Remaining : $1,737,500
Klim Kostin (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,042,500
Total Pro Players18
Salary Commitment
Year 25 : $71,000,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $71,000,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $69,800,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries

Logan Cooley $180,000 (2)
Salary Remaining : $156,375
Brandt Clarke $130,000 (2)
Salary Remaining : $112,938
Keaton Middleton $120,000 (1)
Salary Remaining : $104,250
Alexander Nylander $120,000 (1)
Salary Remaining : $104,250
Mason Lohrei $120,000 (1)
Salary Remaining : $104,250
Louis Crevier $110,000 (1)
Salary Remaining : $95,563
Milos Kelemen $100,000 (1)
Salary Remaining : $86,875
Devon Levi $100,000 (1)
Salary Remaining : $86,875
Christian Fischer $100,000 (1)
Salary Remaining : $86,875
Nikita Chibrikov $80,000 (2)
Salary Remaining : $69,500
Lane Pederson $80,000 (2)
Salary Remaining : $69,500
Chase De Leo $70,000 (1)
Salary Remaining : $60,813
Rhett Gardner $70,000 (1)
Salary Remaining : $60,813
Guillaume Brisebois $60,000 (2)
Salary Remaining : $52,125
Easton Cowan $40,000 (1)
Salary Remaining : $34,750
Zakhar Bardakov $40,000 (1)
Salary Remaining : $34,750
Sergei Murashov $40,000 (1)
Salary Remaining : $34,750
Roddy Ross $10,000 (7)
Salary Remaining : $8,688
Jack Beck $10,000 (10)
Salary Remaining : $8,688
Dylan Duke $10,000 (9)
Salary Remaining : $8,688
Mike McKee $10,000 (2)
Salary Remaining : $8,688
Philip Svedeback $10,000 (7)
Salary Remaining : $8,688
Jack Matier $10,000 (10)
Salary Remaining : $8,688
Marcel Marcel $10,000 (8)
Salary Remaining : $8,688
Patrick Guay $10,000 (7)
Salary Remaining : $8,688
Cameron Whitehead $10,000 (7)
Salary Remaining : $8,688
Conner Bleackley $10,000 (2)
Salary Remaining : $8,688
Vsevolod Komarov $10,000 (10)
Salary Remaining : $8,688
Trevor Kuntar $10,000 (8)
Salary Remaining : $8,688
Noah Warren $10,000 (10)
Salary Remaining : $8,688
Francesco Arcuri $10,000 (8)
Salary Remaining : $8,688
Hugo Ollas $10,000 (7)
Salary Remaining : $8,688
Cam Morrison $10,000 (6)
Salary Remaining : $8,688
Evan Nause $10,000 (9)
Salary Remaining : $8,688
Total Farm Players34
Salary Commitment
Year 25 : $1,730,000
Year 26 : $700,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,730,000
Year 26 : $700,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,694 - 96.17%
Level 2: 4000 - $67 - 3,745 - 93.62%
Level 3: 5000 - $47 - 4,554 - 91.07%
Level 4: 2000 - $37 - 1,827 - 91.34%
Luxury : 1000 - $213 - 988 - 98.82%
Total Capacity :20000
Team Popularity : 132.00%

Income

Home Games Left35
Average Attendance - %18,807 - 94.03%
Average Income per Game$1,652,810
Year to Date Revenue$9,916,861

Expense

Pro Players Total Salaries$70,100,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,673,125
Farm Year To Date Expenses$174,558
Pro Salary Cap To Date$9,660,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,848,356
Pro Remaining Season Days139
Pro Expenses Per Days$438,750
Pro Estimated Expenses$60,986,250
Farm Remaining Season Days139
Farm Expenses Per Days$10,500
Farm Estimated Expenses$1,459,500
Estimated Season Expenses$62,445,750
Estimated Season Salary Cap$70,559,375
Estimate Under Maximum Salary Cap of $74,000,000$3,440,625
Estimate Over Minimum Salary Cap of $44,000,000 $26,559,375
Current Bank Account$32,099,959
Projected Bank Account$27,502,565

Pro Players Salaries

Shane Pinto $11,000,000 (2)
-Salary Remaining : $9,556,250
Mikael Granlund $7,200,000 (3)
-Salary Remaining : $6,255,000
Roope Hintz $6,500,000 (3)
-Salary Remaining : $5,646,875
Bryan Rust $5,200,000 (2)
-Salary Remaining : $4,517,500
John Carlson $5,000,000 (3)
-Salary Remaining : $4,343,750
Gustav Forsling $4,800,000 (4)
-Salary Remaining : $4,170,000
Justin Faulk $4,700,000 (3)
-Salary Remaining : $4,083,125
Igor Shesterkin $4,600,000 (2)
-Salary Remaining : $3,996,250
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $3,909,375
Jean-Gabriel Pageau $4,300,000 (1)
-Salary Remaining : $3,735,625
Jake DeBrusk $3,700,000 (3)
-Salary Remaining : $3,214,375
Anders Lee $2,000,000 (2)
-Salary Remaining : $1,737,500
David Rittich $1,500,000 (3)
-Salary Remaining : $1,303,125
Ty Emberson $1,500,000 (2)
-Salary Remaining : $1,303,125
Brett Leason $1,400,000 (1)
-Salary Remaining : $1,216,250
Brett Howden $1,200,000 (1)
-Salary Remaining : $1,042,500
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $868,750
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 $190,000 (1)
Salary Remaining : $165,063
Craig Smith $120,000 (2)
Salary Remaining : $104,250
Keith Kinkaid $120,000 (1)
Salary Remaining : $104,250
Nils Hoglander $120,000 (1)
Salary Remaining : $104,250
Marat Khusnutdinov $90,000 (1)
Salary Remaining : $78,188
Jack Thompson $90,000 (2)
Salary Remaining : $78,188
Rocco Grimaldi $80,000 (1)
Salary Remaining : $69,500
Alex Belzile $80,000 (1)
Salary Remaining : $69,500
Albert Johansson $80,000 (1)
Salary Remaining : $69,500
Sheldon Dries $80,000 (1)
Salary Remaining : $69,500
Jayson Megna $80,000 (1)
Salary Remaining : $69,500
Seth Griffith $80,000 (1)
Salary Remaining : $69,500
Trent Miner $80,000 (1)
Salary Remaining : $69,500
Andrew Poturalski $80,000 (1)
Salary Remaining : $69,500
Nikita Prishchepov $70,000 (3)
Salary Remaining : $60,813
Justin Kirkland $70,000 (1)
Salary Remaining : $60,813
Lucas Johansen $50,000 (1)
Salary Remaining : $43,438
Chaz Lucius $10,000 (7)
Salary Remaining : $8,688
Ty Murchison $10,000 (9)
Salary Remaining : $8,688
Carter Gylander $10,000 (10)
Salary Remaining : $8,688
Brandon Baddock $10,000 (1)
Salary Remaining : $8,688
Antonio Stranges $10,000 (6)
Salary Remaining : $8,688
Martin Chromiak $10,000 (6)
Salary Remaining : $8,688
Alexander Nikishin $10,000 (10)
Salary Remaining : $8,688
Artem Shlaine $10,000 (10)
Salary Remaining : $8,688
Ayrton Martino $10,000 (10)
Salary Remaining : $8,688
Dennis Busby $10,000 (10)
Salary Remaining : $8,688
Devin Kaplan $10,000 (10)
Salary Remaining : $8,688
Peter DiLiberatore $10,000 (6)
Salary Remaining : $8,688
Total Farm Players29
Salary Commitment
Year 25 : $1,680,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,680,000
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 $14,942,952 $71,193,125 $2,806,875 $27,193,125 223153
Buffalo Sabres $29,937,753 $64,404,375 $9,595,625 $20,404,375 212950
Detroit Red Wings $51,996,062 $65,200,000 $8,800,000 $21,200,000 253055
Florida Panthers $15,348,219 $72,870,000 $1,130,000 $28,870,000 212748
Montreal Canadiens $30,103,637 $68,160,000 $5,840,000 $24,160,000 222951
Ottawa Senators $36,322,385 $62,515,000 $11,485,000 $18,515,000 263258
Tampa Bay Lightning $40,984,472 $62,068,125 $11,931,875 $18,068,125 223052
Toronto Maple Leafs $34,130,127 $67,900,000 $6,100,000 $23,900,000 203252
Carolina Hurricanes $40,255,309 $49,085,000 $24,915,000 $5,085,000 243559
Columbus Blue Jackets $21,108,835 $72,986,250 $1,013,750 $28,986,250 242448
New Jersey Devils $53,476,683 $72,600,000 $1,400,000 $28,600,000 212849
New York Islanders $12,150,577 $69,730,937 $4,269,063 $25,730,937 213556
New York Rangers $24,752,624 $70,661,250 $3,338,750 $26,661,250 281846
Philadelphia Flyers $36,237,435 $73,647,500 $352,500 $29,647,500 234063
Pittsburgh Penguins $15,859,387 $64,400,000 $9,600,000 $20,400,000 212546
Washington Capitals $22,412,623 $75,597,500 -$1,597,500 $31,597,500 222547
Anaheim Ducks $28,603,405 $63,903,750 $10,096,250 $19,903,750 213758
Calgary Flames $25,980,997 $50,766,250 $23,233,750 $6,766,250 233154
Edmonton Oilers $19,968,987 $71,814,375 $2,185,625 $27,814,375 213253
Los Angeles Kings $10,894,019 $70,458,750 $3,541,250 $26,458,750 242145
San Jose Sharks $41,365,974 $73,200,000 $800,000 $29,200,000 202949
Seattle Kraken $39,976,947 $42,887,500 $31,112,500 -$1,112,500 233154
Vancouver Canucks $26,060,796 $69,200,000 $4,800,000 $25,200,000 263157
Vegas Golden Knights $12,976,001 $52,045,000 $21,955,000 $8,045,000 212849
Chicago Blackhawks $38,632,575 $73,341,250 $658,750 $29,341,250 202949
Colorado Avalanche $19,641,511 $73,932,500 $67,500 $29,932,500 232952
Dallas Stars $2,338,044 $68,900,000 $5,100,000 $24,900,000 222850
Minnesota Wild $29,328,603 $55,035,469 $18,964,531 $11,035,469 232750
Nashville Predators $10,674,447 $67,085,000 $6,915,000 $23,085,000 232851
St. Louis Blues $35,826,097 $76,000,000 -$2,000,000 $32,000,000 232851
Utah Hockey Club $37,606,344 $70,320,000 $3,680,000 $26,320,000 183452
Winnipeg Jets $32,099,959 $70,559,375 $3,440,625 $26,559,375 172946