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 - 7,621 - 95.26%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 5000 - $41 - 4,971 - 99.42%
Level 4: 2000 - $29 - 2,000 - 100.00%
Luxury : 1000 - $202 - 999 - 99.94%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left12
Average Attendance - %19,591 - 97.95%
Average Income per Game$1,544,839
Year to Date Revenue$44,800,333

Expense

Pro Players Total Salaries$71,400,000
Farm Players Total Salaries$3,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$53,521,875
Farm Year To Date Expenses$1,841,502
Pro Salary Cap To Date$53,120,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,538,069
Pro Remaining Season Days40
Pro Expenses Per Days$446,875
Pro Estimated Expenses$17,875,000
Farm Remaining Season Days40
Farm Expenses Per Days$20,500
Farm Estimated Expenses$820,000
Estimated Season Expenses$18,695,000
Estimated Season Salary Cap$71,445,625
Estimate Under Maximum Salary Cap of $74,000,000$2,554,375
Estimate Over Minimum Salary Cap of $44,000,000 $27,445,625
Current Bank Account$6,010,788
Projected Bank Account$5,853,857

Pro Players Salaries

Cale Makar $8,200,000 (2)
-Salary Remaining : $2,050,000
Alex DeBrincat $7,000,000 (1)
-Salary Remaining : $1,750,000
Charlie McAvoy $5,700,000 (1)
-Salary Remaining : $1,425,000
Anthony Cirelli $5,100,000 (2)
-Salary Remaining : $1,275,000
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $1,250,000
Mathew Barzal $5,000,000 (5)
-Salary Remaining : $1,250,000
Mark Stone $4,600,000 (3)
-Salary Remaining : $1,150,000
Sean Couturier $4,200,000 (3)
-Salary Remaining : $1,050,000
Blake Coleman $3,600,000 (2)
-Salary Remaining : $900,000
Ryan Lindgren $3,200,000 (1)
-Salary Remaining : $800,000
Sean Monahan $3,000,000 (1)
-Salary Remaining : $750,000
Ross Colton $2,700,000 (2)
-Salary Remaining : $675,000
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $625,000
Luke Schenn $1,700,000 (1)
-Salary Remaining : $425,000
Frank Nazar $1,700,000 (3)
-Salary Remaining : $425,000
Tyson Jost $1,600,000 (1)
-Salary Remaining : $400,000
Jack St. Ivany $1,400,000 (1)
-Salary Remaining : $350,000
Adam Gaudette $1,300,000 (3)
-Salary Remaining : $325,000
Lars Eller $1,200,000 (1)
-Salary Remaining : $300,000
Dustin Wolf $900,000 (1)
-Salary Remaining : $225,000
Marc Del Gaizo (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,000
Brock Faber $900,000 (1)
-Salary Remaining : $225,000
Total Pro Players22
Salary Commitment
Year 25 : $71,400,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $71,400,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $41,400,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries

Wyatt Kaiser $900,000 (1)
Salary Remaining : $225,000
Cole Koepke $120,000 (1)
Salary Remaining : $30,000
Justin Brazeau $120,000 (1)
Salary Remaining : $30,000
Matt Tomkins $120,000 (1)
Salary Remaining : $30,000
Connor Carrick $120,000 (1)
Salary Remaining : $30,000
Ben Hutton $120,000 (1)
Salary Remaining : $30,000
Nick DeSimone $120,000 (1)
Salary Remaining : $30,000
Pheonix Copley $120,000 (2)
Salary Remaining : $30,000
Cole Guttman $110,000 (2)
Salary Remaining : $27,500
Kevin Connauton $110,000 (1)
Salary Remaining : $27,500
Glenn Gawdin $110,000 (2)
Salary Remaining : $27,500
Cam Dineen $100,000 (1)
Salary Remaining : $25,000
Jordan Harris $100,000 (1)
Salary Remaining : $25,000
Kole Lind $90,000 (2)
Salary Remaining : $22,500
Jack Studnicka $90,000 (2)
Salary Remaining : $22,500
Jack Ahcan $90,000 (2)
Salary Remaining : $22,500
Tyler Wotherspoon $90,000 (2)
Salary Remaining : $22,500
Matthew Phillips $90,000 (1)
Salary Remaining : $22,500
Marc McLaughlin $90,000 (2)
Salary Remaining : $22,500
Nate Smith $90,000 (1)
Salary Remaining : $22,500
Aidan McDonough $90,000 (2)
Salary Remaining : $22,500
Nick Abruzzese $80,000 (1)
Salary Remaining : $20,000
Ben Meyers $70,000 (1)
Salary Remaining : $17,500
Taylor Makar $40,000 (1)
Salary Remaining : $10,000
Brandon Bussi $40,000 (1)
Salary Remaining : $10,000
Aidan Thompson $10,000 (10)
Salary Remaining : $2,500
Carson Focht $10,000 (5)
Salary Remaining : $2,500
Brad Morrison $10,000 (3)
Salary Remaining : $2,500
Kalan Lind $10,000 (10)
Salary Remaining : $2,500
Scott Walford $10,000 (9)
Salary Remaining : $2,500
Lucas Edmonds $10,000 (7)
Salary Remaining : $2,500
Total Farm Players31
Salary Commitment
Year 25 : $3,280,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $3,280,000
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 - 3,934 - 98.35%
Level 3: 5000 - $41 - 4,970 - 99.41%
Level 4: 2000 - $32 - 1,803 - 90.16%
Luxury : 1000 - $206 - 990 - 99.00%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left12
Average Attendance - %19,697 - 98.49%
Average Income per Game$1,558,788
Year to Date Revenue$45,204,848

Expense

Pro Players Total Salaries$52,300,000
Farm Players Total Salaries$2,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,531,250
Pro Year To Date Expenses$43,213,125
Farm Year To Date Expenses$1,042,845
Pro Salary Cap To Date$43,138,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,705,454
Pro Remaining Season Days40
Pro Expenses Per Days$327,500
Pro Estimated Expenses$13,100,000
Farm Remaining Season Days40
Farm Expenses Per Days$14,125
Farm Estimated Expenses$565,000
Estimated Season Expenses$13,665,000
Estimated Season Salary Cap$63,744,375
Estimate Under Maximum Salary Cap of $74,000,000$10,255,625
Estimate Over Minimum Salary Cap of $44,000,000 $19,744,375
Current Bank Account$32,441,624
Projected Bank Account$37,482,078

Pro Players Salaries

Erik Karlsson $6,000,000 (1)
-Salary Remaining : $1,500,000
Timo Meier $5,800,000 (5)
-Salary Remaining : $1,450,000
Brenden Dillon $5,500,000 (3)
-Salary Remaining : $1,375,000
Mika Zibanejad $5,300,000 (3)
-Salary Remaining : $1,325,000
Jordan Binnington $4,500,000 (1)
-Salary Remaining : $1,125,000
Jordan Staal $3,500,000 (3)
-Salary Remaining : $875,000
Michael Rasmussen $3,200,000 (2)
-Salary Remaining : $800,000
Kaapo Kakko $3,100,000 (1)
-Salary Remaining : $775,000
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $575,000
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $500,000
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $500,000
Justin Danforth $1,800,000 (1)
-Salary Remaining : $450,000
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $300,000
Dryden Hunt $1,000,000 (1)
-Salary Remaining : $250,000
Marc-Edouard Vlasic $1,000,000 (2)
-Salary Remaining : $250,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $250,000
Josh Doan $900,000 (1)
-Salary Remaining : $225,000
Aleksei Kolosov $900,000 (2)
-Salary Remaining : $225,000
Chris Terry $800,000 (1)
-Salary Remaining : $200,000
Justin Holl $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players20
Salary Commitment
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000

Farm Players Salaries

Scott Perunovich $900,000 (1)
Salary Remaining : $225,000
Robert Hagg $120,000 (1)
Salary Remaining : $30,000
Michael Houser $100,000 (2)
Salary Remaining : $25,000
Justin Dowling $100,000 (2)
Salary Remaining : $25,000
Logan Brown $90,000 (1)
Salary Remaining : $22,500
Curtis McKenzie $90,000 (2)
Salary Remaining : $22,500
John Ludvig $90,000 (2)
Salary Remaining : $22,500
Ilya Solovyov $90,000 (2)
Salary Remaining : $22,500
Ryan Johnson $80,000 (1)
Salary Remaining : $20,000
Max McCormick $80,000 (1)
Salary Remaining : $20,000
Drew Commesso $70,000 (2)
Salary Remaining : $17,500
Georgii Merkulov $70,000 (1)
Salary Remaining : $17,500
Kyle Criscuolo $70,000 (1)
Salary Remaining : $17,500
Matt Kiersted $60,000 (1)
Salary Remaining : $15,000
Brandon Biro $60,000 (1)
Salary Remaining : $15,000
Anthony Angello $50,000 (1)
Salary Remaining : $12,500
Brian Pinho $10,000 (5)
Salary Remaining : $2,500
Matt Strome $10,000 (4)
Salary Remaining : $2,500
Cole Fraser $10,000 (4)
Salary Remaining : $2,500
Ethan Gauthier $10,000 (10)
Salary Remaining : $2,500
Kevin Wall $10,000 (8)
Salary Remaining : $2,500
Denis Smirnov $10,000 (7)
Salary Remaining : $2,500
Matias Rajaniemi $10,000 (10)
Salary Remaining : $2,500
Timofey Spitserov $10,000 (10)
Salary Remaining : $2,500
Mikko Kokkonen $10,000 (7)
Salary Remaining : $2,500
Logan Neaton $10,000 (4)
Salary Remaining : $2,500
Dylan Wells $10,000 (9)
Salary Remaining : $2,500
Jack Adams $10,000 (8)
Salary Remaining : $2,500
Nathan Legare $10,000 (6)
Salary Remaining : $2,500
Brendan Warren $10,000 (7)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 25 : $2,260,000
Year 26 : $680,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $2,260,000
Year 26 : $680,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $109 - 7,609 - 95.12%
Level 2: 4000 - $62 - 3,790 - 94.75%
Level 3: 5000 - $42 - 4,894 - 97.88%
Level 4: 2000 - $33 - 1,951 - 97.56%
Luxury : 1000 - $216 - 962 - 96.23%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left10
Average Attendance - %19,207 - 96.03%
Average Income per Game$1,539,076
Year to Date Revenue$47,711,348

Expense

Pro Players Total Salaries$71,700,000
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$50,530,625
Farm Year To Date Expenses$1,291,984
Pro Salary Cap To Date$47,226,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,390,757
Pro Remaining Season Days40
Pro Expenses Per Days$448,750
Pro Estimated Expenses$17,950,000
Farm Remaining Season Days40
Farm Expenses Per Days$10,938
Farm Estimated Expenses$437,520
Estimated Season Expenses$18,387,520
Estimated Season Salary Cap$66,576,875
Estimate Under Maximum Salary Cap of $74,000,000$7,423,125
Estimate Over Minimum Salary Cap of $44,000,000 $22,576,875
Current Bank Account$49,801,901
Projected Bank Account$46,805,138

Pro Players Salaries

Connor McDavid $9,500,000 (5)
-Salary Remaining : $2,375,000
Leon Draisaitl $9,100,000 (4)
-Salary Remaining : $2,275,000
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $1,500,000
Seth Jones $5,300,000 (3)
-Salary Remaining : $1,325,000
Kirill Marchenko $4,200,000 (1)
-Salary Remaining : $1,050,000
Tyler Myers $4,100,000 (2)
-Salary Remaining : $1,025,000
Eric Comrie (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,000,000
Nicolas Roy $4,000,000 (2)
-Salary Remaining : $1,000,000
Jeremy Lauzon $2,900,000 (3)
-Salary Remaining : $725,000
Kiefer Sherwood $2,500,000 (3)
-Salary Remaining : $625,000
Pyotr Kochetkov $2,500,000 (2)
-Salary Remaining : $625,000
Trevor Moore $2,200,000 (2)
-Salary Remaining : $550,000
Frederick Gaudreau $1,900,000 (1)
-Salary Remaining : $475,000
Tyler Motte $1,800,000 (1)
-Salary Remaining : $450,000
Will Smith $1,400,000 (3)
-Salary Remaining : $350,000
Juuso Valimaki (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Sam Malinski (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
David Perron $1,100,000 (2)
-Salary Remaining : $275,000
Oskar Sundqvist $1,000,000 (3)
-Salary Remaining : $250,000
Olli Maatta $900,000 (3)
-Salary Remaining : $225,000
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $225,000
Sean Kuraly $800,000 (1)
-Salary Remaining : $200,000
A.J. Greer (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Evgenii Dadonov $700,000 (1)
-Salary Remaining : $175,000
Jimmy Vesey (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $150,000
Spencer Martin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $150,000
Mark Jankowski (1 Way Contract) $600,000 (1)
-Salary Remaining : $150,000
Total Pro Players27
Salary Commitment
Year 25 : $71,700,000
Year 26 : $54,700,000
Year 27 : $38,600,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $71,700,000
Year 26 : $54,700,000
Year 27 : $38,600,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $67,400,000
Year 26 : $53,400,000
Year 27 : $38,600,000
Year 28 : $18,600,000

Farm Players Salaries

Justin Barron $170,000 (3)
Salary Remaining : $42,500
Tanner Jeannot $120,000 (2)
Salary Remaining : $30,000
Denton Mateychuk $120,000 (3)
Salary Remaining : $30,000
Matthew Kessel $90,000 (2)
Salary Remaining : $22,500
Liam Foudy $80,000 (2)
Salary Remaining : $20,000
Mitchell Stephens $80,000 (2)
Salary Remaining : $20,000
Caleb Jones $80,000 (2)
Salary Remaining : $20,000
Dennis Hildeby $70,000 (1)
Salary Remaining : $17,500
Travis Dermott $70,000 (2)
Salary Remaining : $17,500
Olle Lycksell $70,000 (2)
Salary Remaining : $17,500
Casey Fitzgerald $70,000 (2)
Salary Remaining : $17,500
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $17,500
Jan Jenik $70,000 (2)
Salary Remaining : $17,500
Joe Hicketts $70,000 (1)
Salary Remaining : $17,500
Oliver Kapanen $70,000 (2)
Salary Remaining : $17,500
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $17,500
Mikael Pyyhtia $70,000 (1)
Salary Remaining : $17,500
Dakota Mermis $60,000 (1)
Salary Remaining : $15,000
Cole Schwindt $50,000 (1)
Salary Remaining : $12,500
Jacob Melanson $40,000 (1)
Salary Remaining : $10,000
Ryan Greene $40,000 (1)
Salary Remaining : $10,000
Donovan Sebrango $40,000 (1)
Salary Remaining : $10,000
Hunter Jones $10,000 (5)
Salary Remaining : $2,500
Simon Lundmark $10,000 (8)
Salary Remaining : $2,500
Brett Davis $10,000 (8)
Salary Remaining : $2,500
Caedan Bankier $10,000 (10)
Salary Remaining : $2,500
Oskar Olausson $10,000 (7)
Salary Remaining : $2,500
Cross Hanas $10,000 (7)
Salary Remaining : $2,500
Lassi Thomson $10,000 (1)
Salary Remaining : $2,500
Adam Gajan $10,000 (9)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $103 - 7,713 - 96.41%
Level 2: 4000 - $60 - 3,882 - 97.06%
Level 3: 5000 - $42 - 4,561 - 91.22%
Level 4: 2000 - $32 - 1,659 - 82.95%
Luxury : 1000 - $208 - 922 - 92.22%
Total Capacity :20000
Team Popularity : 109.00%

Income

Home Games Left11
Average Attendance - %18,737 - 93.69%
Average Income per Game$1,507,729
Year to Date Revenue$45,231,879

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$53,900,625
Farm Year To Date Expenses$1,043,676
Pro Salary Cap To Date$53,795,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,585,022
Pro Remaining Season Days40
Pro Expenses Per Days$454,375
Pro Estimated Expenses$18,175,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,625
Farm Estimated Expenses$345,000
Estimated Season Expenses$18,520,000
Estimated Season Salary Cap$73,745,625
Estimate Under Maximum Salary Cap of $74,000,000$254,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,745,625
Current Bank Account$7,402,288
Projected Bank Account$5,467,310

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
-Salary Remaining : $1,750,000
Elias Pettersson $6,600,000 (2)
-Salary Remaining : $1,650,000
John Gibson $6,300,000 (1)
-Salary Remaining : $1,575,000
Alex Tuch $6,200,000 (4)
-Salary Remaining : $1,550,000
Nick Schmaltz $5,900,000 (3)
-Salary Remaining : $1,475,000
Chandler Stephenson $5,100,000 (1)
-Salary Remaining : $1,275,000
Vladislav Gavrikov $4,400,000 (2)
-Salary Remaining : $1,100,000
Mattias Ekholm $4,000,000 (3)
-Salary Remaining : $1,000,000
Dakota Joshua $3,800,000 (2)
-Salary Remaining : $950,000
Jake McCabe $3,500,000 (1)
-Salary Remaining : $875,000
Morgan Frost $3,100,000 (2)
-Salary Remaining : $775,000
Nick Paul $3,000,000 (3)
-Salary Remaining : $750,000
Lawson Crouse $2,700,000 (5)
-Salary Remaining : $675,000
Mason Marchment $2,700,000 (1)
-Salary Remaining : $675,000
Zach Bogosian $1,600,000 (2)
-Salary Remaining : $400,000
Stefan Noesen $1,300,000 (1)
-Salary Remaining : $325,000
Lucas Carlsson (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $300,000
Joel Hanley $1,200,000 (1)
-Salary Remaining : $300,000
Nils Aman $1,200,000 (2)
-Salary Remaining : $300,000
Simon Edvinsson $1,000,000 (1)
-Salary Remaining : $250,000
Nicolas Aube-Kubel (1 Way Contract) $800,000 (1)
-Salary Remaining : $200,000
Total Pro Players21
Salary Commitment
Year 25 : $72,600,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $72,600,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries

Matthew Benning $120,000 (2)
Salary Remaining : $30,000
Uvis Balinskis $120,000 (2)
Salary Remaining : $30,000
Jimmy Schuldt $120,000 (2)
Salary Remaining : $30,000
Robert Bortuzzo $120,000 (2)
Salary Remaining : $30,000
Nikolai Knyzhov $120,000 (1)
Salary Remaining : $30,000
Max Lajoie $110,000 (2)
Salary Remaining : $27,500
Louis Domingue $110,000 (1)
Salary Remaining : $27,500
Grigori Denisenko $80,000 (2)
Salary Remaining : $20,000
Ville Koivunen $80,000 (2)
Salary Remaining : $20,000
Jonah Gadjovich $80,000 (2)
Salary Remaining : $20,000
Patrick Giles $70,000 (1)
Salary Remaining : $17,500
Tom Willander $40,000 (1)
Salary Remaining : $10,000
Joakim Kemell $40,000 (1)
Salary Remaining : $10,000
Aydar Suniev $40,000 (1)
Salary Remaining : $10,000
Ryan Suzuki $10,000 (5)
Salary Remaining : $2,500
Ondrej Becher $10,000 (9)
Salary Remaining : $2,500
Yegor Sidorov $10,000 (9)
Salary Remaining : $2,500
Trey Augustine $10,000 (10)
Salary Remaining : $2,500
Alex Campbell $10,000 (9)
Salary Remaining : $2,500
Daniel Torgersson $10,000 (7)
Salary Remaining : $2,500
Paul Ludwinski $10,000 (9)
Salary Remaining : $2,500
Jake Chiasson $10,000 (9)
Salary Remaining : $2,500
Braden Doyle $10,000 (1)
Salary Remaining : $2,500
Charlie Elick $10,000 (10)
Salary Remaining : $2,500
Jan Bednar $10,000 (6)
Salary Remaining : $2,500
Mike Robinson $10,000 (3)
Salary Remaining : $2,500
Gleb Trikozov $10,000 (9)
Salary Remaining : $2,500
Total Farm Players27
Salary Commitment
Year 25 : $1,380,000
Year 26 : $950,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,380,000
Year 26 : $950,000
Year 27 : $120,000
Year 28 : $110,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $97 - 7,789 - 97.37%
Level 2: 4000 - $55 - 3,877 - 96.92%
Level 3: 5000 - $37 - 4,779 - 95.57%
Level 4: 2000 - $26 - 1,923 - 96.13%
Luxury : 1000 - $155 - 975 - 97.52%
Total Capacity :20000
Team Popularity : 107.00%

Income

Home Games Left12
Average Attendance - %19,343 - 96.71%
Average Income per Game$1,433,002
Year to Date Revenue$41,557,066

Expense

Pro Players Total Salaries$65,000,000
Farm Players Total Salaries$1,030,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,300,000
Pro Year To Date Expenses$48,518,750
Farm Year To Date Expenses$734,852
Pro Salary Cap To Date$48,038,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,196,027
Pro Remaining Season Days40
Pro Expenses Per Days$406,875
Pro Estimated Expenses$16,275,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,438
Farm Estimated Expenses$257,520
Estimated Season Expenses$16,532,520
Estimated Season Salary Cap$67,363,750
Estimate Under Maximum Salary Cap of $74,000,000$6,636,250
Estimate Over Minimum Salary Cap of $44,000,000 $23,363,750
Current Bank Account$23,498,352
Projected Bank Account$24,161,859

Pro Players Salaries

Mikhail Sergachev $6,800,000 (1)
-Salary Remaining : $1,700,000
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $1,475,000
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $1,250,000
Brayden Schenn $4,900,000 (2)
-Salary Remaining : $1,225,000
Philipp Kurashev $4,600,000 (1)
-Salary Remaining : $1,150,000
Brandon Carlo $4,400,000 (4)
-Salary Remaining : $1,100,000
Dmitry Orlov $3,700,000 (2)
-Salary Remaining : $925,000
Charlie Lindgren $3,500,000 (4)
-Salary Remaining : $875,000
Evander Kane $3,100,000 (2)
-Salary Remaining : $775,000
Andrei Kuzmenko $3,000,000 (2)
-Salary Remaining : $750,000
Alexandre Carrier $2,800,000 (3)
-Salary Remaining : $700,000
Simon Benoit $2,500,000 (1)
-Salary Remaining : $625,000
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $525,000
Eric Robinson $2,000,000 (1)
-Salary Remaining : $500,000
Karel Vejmelka $1,900,000 (2)
-Salary Remaining : $475,000
Luke Hughes $1,800,000 (2)
-Salary Remaining : $450,000
Cutter Gauthier $1,700,000 (3)
-Salary Remaining : $425,000
Mattias Janmark $1,200,000 (2)
-Salary Remaining : $300,000
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $300,000
Oskar Back $1,200,000 (2)
-Salary Remaining : $300,000
Arber Xhekaj (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,000
Emil Bemstrom $800,000 (1)
-Salary Remaining : $200,000
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 : $64,100,000
Year 26 : $38,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries

Dylan McIlrath $100,000 (1)
Salary Remaining : $25,000
Lucas Condotta $100,000 (1)
Salary Remaining : $25,000
Jiri Patera $80,000 (2)
Salary Remaining : $20,000
Vasily Ponomarev $80,000 (2)
Salary Remaining : $20,000
Samuel Honzek $70,000 (3)
Salary Remaining : $17,500
Sam Poulin $70,000 (1)
Salary Remaining : $17,500
Gerry Mayhew $60,000 (1)
Salary Remaining : $15,000
Cal O'Reilly $60,000 (1)
Salary Remaining : $15,000
Charles Hudon $50,000 (1)
Salary Remaining : $12,500
Zeev Buium $40,000 (1)
Salary Remaining : $10,000
Isaac Howard $40,000 (1)
Salary Remaining : $10,000
Benjamin Kindel $40,000 (1)
Salary Remaining : $10,000
Theo Lindstein $40,000 (1)
Salary Remaining : $10,000
Hunter Haight $10,000 (10)
Salary Remaining : $2,500
Jan Mysak $10,000 (6)
Salary Remaining : $2,500
Chase Priskie $10,000 (4)
Salary Remaining : $2,500
Nicky Leivermann $10,000 (8)
Salary Remaining : $2,500
Curtis Hall $10,000 (6)
Salary Remaining : $2,500
David Cotton $10,000 (6)
Salary Remaining : $2,500
Jake Furlong $10,000 (10)
Salary Remaining : $2,500
Cole Krygier $10,000 (8)
Salary Remaining : $2,500
Tyler Brennan $10,000 (8)
Salary Remaining : $2,500
Layton Ahac $10,000 (6)
Salary Remaining : $2,500
Dyllan Gill $10,000 (10)
Salary Remaining : $2,500
Garin Bjorklund $10,000 (5)
Salary Remaining : $2,500
Matthew Seminoff $10,000 (8)
Salary Remaining : $2,500
Maxim Groshev $10,000 (8)
Salary Remaining : $2,500
Jeremy Hanzel $10,000 (9)
Salary Remaining : $2,500
Nathan Aspinall $10,000 (10)
Salary Remaining : $2,500
Gunnarwolfe Fontaine $10,000 (10)
Salary Remaining : $2,500
Bryce Brodzinski $10,000 (10)
Salary Remaining : $2,500
Tanner Howe $10,000 (10)
Salary Remaining : $2,500
Brandon Kruse $10,000 (7)
Salary Remaining : $2,500
Total Farm Players33
Salary Commitment
Year 25 : $1,030,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,030,000
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 - 7,846 - 98.08%
Level 2: 4000 - $60 - 3,887 - 97.17%
Level 3: 5000 - $35 - 4,906 - 98.11%
Level 4: 2000 - $30 - 1,951 - 97.54%
Luxury : 1000 - $210 - 806 - 80.58%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left8
Average Attendance - %19,395 - 96.98%
Average Income per Game$1,459,800
Year to Date Revenue$48,173,413

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$49,575,000
Farm Year To Date Expenses$1,410,000
Pro Salary Cap To Date$46,890,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,678,403
Pro Remaining Season Days40
Pro Expenses Per Days$413,125
Pro Estimated Expenses$16,525,000
Farm Remaining Season Days40
Farm Expenses Per Days$11,750
Farm Estimated Expenses$470,000
Estimated Season Expenses$16,995,000
Estimated Season Salary Cap$62,515,000
Estimate Under Maximum Salary Cap of $74,000,000$11,485,000
Estimate Over Minimum Salary Cap of $44,000,000 $18,515,000
Current Bank Account$33,582,151
Projected Bank Account$28,265,554

Pro Players Salaries

Lucas Raymond $6,000,000 (3)
-Salary Remaining : $1,500,000
Kent Johnson $4,200,000 (3)
-Salary Remaining : $1,050,000
Brock Boeser $4,100,000 (3)
-Salary Remaining : $1,025,000
Brian Dumoulin $3,900,000 (2)
-Salary Remaining : $975,000
Artem Zub $3,800,000 (2)
-Salary Remaining : $950,000
Anthony Mantha $3,700,000 (1)
-Salary Remaining : $925,000
Samuel Girard $3,500,000 (1)
-Salary Remaining : $875,000
Nick Bjugstad $3,200,000 (1)
-Salary Remaining : $800,000
Lukas Dostal $2,900,000 (3)
-Salary Remaining : $725,000
Spencer Knight $2,800,000 (3)
-Salary Remaining : $700,000
Will Borgen $2,700,000 (3)
-Salary Remaining : $675,000
Joonas Korpisalo $2,700,000 (1)
-Salary Remaining : $675,000
Marcus Johansson $2,500,000 (3)
-Salary Remaining : $625,000
Jason Zucker $2,200,000 (2)
-Salary Remaining : $550,000
Colin Miller $2,200,000 (1)
-Salary Remaining : $550,000
Jamie Drysdale $2,000,000 (2)
-Salary Remaining : $500,000
Joseph Veleno $1,800,000 (2)
-Salary Remaining : $450,000
Parker Kelly $1,700,000 (2)
-Salary Remaining : $425,000
Matvei Michkov $1,700,000 (3)
-Salary Remaining : $425,000
Troy Stecher $1,400,000 (1)
-Salary Remaining : $350,000
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Valtteri Puustinen $1,200,000 (1)
-Salary Remaining : $300,000
Kailer Yamamoto (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Jaden Schwartz $1,200,000 (2)
-Salary Remaining : $300,000
Samuel Bolduc (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
JJ Peterka $1,100,000 (1)
-Salary Remaining : $275,000
Total Pro Players26
Salary Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $62,500,000
Year 26 : $43,500,000
Year 27 : $26,900,000
Year 28 : $0

Farm Players Salaries

Zach Benson $140,000 (2)
Salary Remaining : $35,000
Brendan Lemieux $120,000 (1)
Salary Remaining : $30,000
Austin Poganski $120,000 (1)
Salary Remaining : $30,000
Adam Erne $120,000 (2)
Salary Remaining : $30,000
Dustin Tokarski $110,000 (2)
Salary Remaining : $27,500
Matthew Peca $110,000 (2)
Salary Remaining : $27,500
Steven Santini $110,000 (2)
Salary Remaining : $27,500
John Hayden $110,000 (2)
Salary Remaining : $27,500
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $25,000
Jake Lucchini $100,000 (2)
Salary Remaining : $25,000
Zac Dalpe $90,000 (1)
Salary Remaining : $22,500
Scott Sabourin $90,000 (1)
Salary Remaining : $22,500
Brad Lambert $80,000 (3)
Salary Remaining : $20,000
Thomas Bordeleau $80,000 (1)
Salary Remaining : $20,000
Nikolas Matinpalo $70,000 (2)
Salary Remaining : $17,500
Landon Slaggert $70,000 (1)
Salary Remaining : $17,500
Ville Heinola $70,000 (2)
Salary Remaining : $17,500
Austin Wagner $50,000 (1)
Salary Remaining : $12,500
Ben Gaudreau $10,000 (9)
Salary Remaining : $2,500
Jakub Dvorak $10,000 (10)
Salary Remaining : $2,500
Alexander Suzdalev $10,000 (10)
Salary Remaining : $2,500
Alex Bump $10,000 (10)
Salary Remaining : $2,500
Carson Bantle $10,000 (10)
Salary Remaining : $2,500
Jack Peart $10,000 (9)
Salary Remaining : $2,500
Sasha Pastujov $10,000 (9)
Salary Remaining : $2,500
Daniil Chayka $10,000 (7)
Salary Remaining : $2,500
Maros Jedlicka $10,000 (10)
Salary Remaining : $2,500
Bryce Montgomery $10,000 (10)
Salary Remaining : $2,500
David Gucciardi $10,000 (10)
Salary Remaining : $2,500
Justin Ertel $10,000 (10)
Salary Remaining : $2,500
Thomas Milic $10,000 (9)
Salary Remaining : $2,500
Ryan McGregor $10,000 (6)
Salary Remaining : $2,500
Total Farm Players32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $99 - 7,063 - 88.28%
Level 2: 4000 - $57 - 3,504 - 87.60%
Level 3: 5000 - $37 - 4,415 - 88.29%
Level 4: 2000 - $27 - 1,763 - 88.14%
Luxury : 1000 - $197 - 875 - 87.51%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left9
Average Attendance - %17,619 - 88.09%
Average Income per Game$1,345,831
Year to Date Revenue$43,066,593

Expense

Pro Players Total Salaries$58,700,000
Farm Players Total Salaries$1,050,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,225,000
Pro Year To Date Expenses$44,077,500
Farm Year To Date Expenses$791,411
Pro Salary Cap To Date$42,727,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,112,479
Pro Remaining Season Days40
Pro Expenses Per Days$367,500
Pro Estimated Expenses$14,700,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,562
Farm Estimated Expenses$262,480
Estimated Season Expenses$14,962,480
Estimated Season Salary Cap$63,202,500
Estimate Under Maximum Salary Cap of $74,000,000$10,797,500
Estimate Over Minimum Salary Cap of $44,000,000 $19,202,500
Current Bank Account$38,396,710
Projected Bank Account$35,546,709

Pro Players Salaries

Kirill Kaprizov $11,000,000 (3)
-Salary Remaining : $2,750,000
Andre Burakovsky $5,000,000 (1)
-Salary Remaining : $1,250,000
Marco Rossi $4,900,000 (3)
-Salary Remaining : $1,225,000
Brock Nelson $4,600,000 (4)
-Salary Remaining : $1,150,000
Philip Broberg $3,700,000 (4)
-Salary Remaining : $925,000
Ukko-Pekka Luukkonen $3,700,000 (1)
-Salary Remaining : $925,000
Petr Mrazek $3,500,000 (2)
-Salary Remaining : $875,000
Scott Mayfield $3,000,000 (2)
-Salary Remaining : $750,000
Darren Raddysh $2,600,000 (2)
-Salary Remaining : $650,000
Vladislav Namestnikov $2,400,000 (2)
-Salary Remaining : $600,000
Kevin Rooney $1,500,000 (2)
-Salary Remaining : $375,000
Jake Bean $1,400,000 (1)
-Salary Remaining : $350,000
Will Cuylle $1,400,000 (1)
-Salary Remaining : $350,000
Danton Heinen $1,300,000 (1)
-Salary Remaining : $325,000
Mikey Eyssimont $1,300,000 (2)
-Salary Remaining : $325,000
Chris Driedger (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Declan Chisholm $1,000,000 (1)
-Salary Remaining : $250,000
Zac Jones $1,000,000 (2)
-Salary Remaining : $250,000
Nolan Allan $1,000,000 (2)
-Salary Remaining : $250,000
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $225,000
Zack Bolduc $900,000 (2)
-Salary Remaining : $225,000
Collin Graf $900,000 (1)
-Salary Remaining : $225,000
Oliver Wahlstrom (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $125,000
Total Pro Players23
Salary Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $57,000,000
Year 26 : $41,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000

Farm Players Salaries

David Jiricek $130,000 (2)
Salary Remaining : $32,500
Emil Andrae $90,000 (2)
Salary Remaining : $22,500
Ryan Winterton $80,000 (2)
Salary Remaining : $20,000
Zach Dean $80,000 (2)
Salary Remaining : $20,000
Linus Karlsson $80,000 (2)
Salary Remaining : $20,000
Samuel Helenius $80,000 (2)
Salary Remaining : $20,000
Jesse Puljujarvi $70,000 (1)
Salary Remaining : $17,500
Ryan Leonard $70,000 (3)
Salary Remaining : $17,500
Jimmy Snuggerud $70,000 (3)
Salary Remaining : $17,500
Alex Barre-Boulet $60,000 (2)
Salary Remaining : $15,000
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $15,000
Lukas Cormier $10,000 (8)
Salary Remaining : $2,500
Jorian Donovan $10,000 (9)
Salary Remaining : $2,500
Tristan Luneau $10,000 (9)
Salary Remaining : $2,500
Aleksanteri Kaskimaki $10,000 (10)
Salary Remaining : $2,500
Reilly Walsh $10,000 (5)
Salary Remaining : $2,500
Domenic DiVincentiis $10,000 (8)
Salary Remaining : $2,500
Mathias Laferriere $10,000 (7)
Salary Remaining : $2,500
Nikke Kokko $10,000 (9)
Salary Remaining : $2,500
Ben King $10,000 (8)
Salary Remaining : $2,500
David Spacek $10,000 (8)
Salary Remaining : $2,500
Daylan Kuefler $10,000 (9)
Salary Remaining : $2,500
Filip Bystedt $10,000 (9)
Salary Remaining : $2,500
Oskar Pettersson $10,000 (9)
Salary Remaining : $2,500
William Stromgren $10,000 (9)
Salary Remaining : $2,500
Kyle Jackson $10,000 (9)
Salary Remaining : $2,500
Noah Ostlund $10,000 (9)
Salary Remaining : $2,500
Joshua Davies $10,000 (10)
Salary Remaining : $2,500
Michael Milne $10,000 (8)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 6,853 - 85.67%
Level 2: 4000 - $67 - 3,386 - 84.66%
Level 3: 5000 - $47 - 4,074 - 81.48%
Level 4: 2000 - $37 - 1,677 - 83.83%
Luxury : 1000 - $213 - 930 - 92.98%
Total Capacity :20000
Team Popularity : 114.00%

Income

Home Games Left10
Average Attendance - %16,920 - 84.60%
Average Income per Game$1,516,863
Year to Date Revenue$47,022,748

Expense

Pro Players Total Salaries$59,600,000
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$411,250
Pro Year To Date Expenses$50,901,250
Farm Year To Date Expenses$1,401,258
Pro Salary Cap To Date$50,826,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,168,628
Pro Remaining Season Days40
Pro Expenses Per Days$373,125
Pro Estimated Expenses$14,925,000
Farm Remaining Season Days40
Farm Expenses Per Days$14,438
Farm Estimated Expenses$577,520
Estimated Season Expenses$15,502,520
Estimated Season Salary Cap$66,137,500
Estimate Under Maximum Salary Cap of $74,000,000$7,862,500
Estimate Over Minimum Salary Cap of $44,000,000 $22,137,500
Current Bank Account$26,240,029
Projected Bank Account$25,906,137

Pro Players Salaries

Mitch Marner $8,000,000 (5)
-Salary Remaining : $2,000,000
Connor Hellebuyck $6,000,000 (1)
-Salary Remaining : $1,500,000
Joel Eriksson Ek $5,200,000 (3)
-Salary Remaining : $1,300,000
Jared McCann $4,900,000 (3)
-Salary Remaining : $1,225,000
Evan Bouchard $4,500,000 (3)
-Salary Remaining : $1,125,000
Morgan Geekie $4,300,000 (1)
-Salary Remaining : $1,075,000
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $1,000,000
Martin Necas $4,000,000 (1)
-Salary Remaining : $1,000,000
Jake Walman $3,600,000 (2)
-Salary Remaining : $900,000
Radko Gudas $3,200,000 (2)
-Salary Remaining : $800,000
Jack McBain $2,700,000 (3)
-Salary Remaining : $675,000
Kaiden Guhle $1,800,000 (1)
-Salary Remaining : $450,000
Bobby McMann $1,300,000 (2)
-Salary Remaining : $325,000
Jonas Johansson $1,200,000 (2)
-Salary Remaining : $300,000
Alex Steeves $1,200,000 (1)
-Salary Remaining : $300,000
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $300,000
Sam Steel (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $275,000
Conor Geekie $1,000,000 (3)
-Salary Remaining : $250,000
Axel Sandin Pellikka $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players19
Salary Commitment
Year 25 : $59,600,000
Year 26 : $40,800,000
Year 27 : $30,300,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $59,600,000
Year 26 : $40,800,000
Year 27 : $30,300,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $59,600,000
Year 26 : $40,800,000
Year 27 : $30,300,000
Year 28 : $8,000,000

Farm Players Salaries

Julien Gauthier $900,000 (1)
Salary Remaining : $225,000
Devin Shore $120,000 (1)
Salary Remaining : $30,000
Fraser Minten $100,000 (3)
Salary Remaining : $25,000
Seamus Casey $90,000 (3)
Salary Remaining : $22,500
Kyle Capobianco $90,000 (2)
Salary Remaining : $22,500
Scott Morrow $90,000 (2)
Salary Remaining : $22,500
Isak Rosen $80,000 (2)
Salary Remaining : $20,000
Sam Rinzel $80,000 (3)
Salary Remaining : $20,000
Brett Seney $80,000 (1)
Salary Remaining : $20,000
Colton White $80,000 (2)
Salary Remaining : $20,000
Gabriel Fortier $60,000 (2)
Salary Remaining : $15,000
Shane Bowers $60,000 (2)
Salary Remaining : $15,000
Brett Bulmer $50,000 (1)
Salary Remaining : $12,500
Dominik Shine $50,000 (2)
Salary Remaining : $12,500
Grant Hutton $50,000 (2)
Salary Remaining : $12,500
Tyson Barrie $50,000 (2)
Salary Remaining : $12,500
Sammy Blais $50,000 (2)
Salary Remaining : $12,500
Austin Watson $50,000 (2)
Salary Remaining : $12,500
Otto Stenberg $40,000 (1)
Salary Remaining : $10,000
Jacob Quillan $40,000 (1)
Salary Remaining : $10,000
Chase Clark $10,000 (7)
Salary Remaining : $2,500
Daniel Walcott $10,000 (1)
Salary Remaining : $2,500
Roni Hirvonen $10,000 (8)
Salary Remaining : $2,500
Brycen Martin $10,000 (7)
Salary Remaining : $2,500
Maxim Barbashev $10,000 (9)
Salary Remaining : $2,500
Oscar Fisker Molgaard $10,000 (10)
Salary Remaining : $2,500
Xavier Bourgault $10,000 (7)
Salary Remaining : $2,500
William Trudeau $10,000 (7)
Salary Remaining : $2,500
Scott Ratzlaff $10,000 (10)
Salary Remaining : $2,500
Vyacheslav Peksa $10,000 (8)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 25 : $2,310,000
Year 26 : $1,070,000
Year 27 : $360,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,310,000
Year 26 : $1,070,000
Year 27 : $360,000
Year 28 : $90,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7,434 - 92.93%
Level 2: 4000 - $56 - 3,773 - 94.33%
Level 3: 5000 - $41 - 4,533 - 90.66%
Level 4: 2000 - $29 - 1,869 - 93.47%
Luxury : 1000 - $195 - 944 - 94.42%
Total Capacity :20000
Team Popularity : 101.00%

Income

Home Games Left11
Average Attendance - %18,554 - 92.77%
Average Income per Game$1,389,669
Year to Date Revenue$41,690,066

Expense

Pro Players Total Salaries$45,100,000
Farm Players Total Salaries$1,620,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,043,750
Pro Year To Date Expenses$35,153,750
Farm Year To Date Expenses$1,178,498
Pro Salary Cap To Date$33,506,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,286,358
Pro Remaining Season Days40
Pro Expenses Per Days$282,500
Pro Estimated Expenses$11,300,000
Farm Remaining Season Days40
Farm Expenses Per Days$10,125
Farm Estimated Expenses$405,000
Estimated Season Expenses$11,705,000
Estimated Season Salary Cap$48,225,000
Estimate Under Maximum Salary Cap of $74,000,000$25,775,000
Estimate Over Minimum Salary Cap of $44,000,000 $4,225,000
Current Bank Account$44,293,362
Projected Bank Account$47,874,720

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (1)
-Salary Remaining : $1,250,000
Alexander Romanov $4,000,000 (2)
-Salary Remaining : $1,000,000
Nic Dowd $3,000,000 (2)
-Salary Remaining : $750,000
Adam Henrique $3,000,000 (2)
-Salary Remaining : $750,000
Henri Jokiharju $2,500,000 (2)
-Salary Remaining : $625,000
Radek Faksa $2,500,000 (3)
-Salary Remaining : $625,000
Gustav Nyquist $2,500,000 (1)
-Salary Remaining : $625,000
Kevin Hayes $2,000,000 (3)
-Salary Remaining : $500,000
Andrew Copp $2,000,000 (3)
-Salary Remaining : $500,000
Kasperi Kapanen $2,000,000 (2)
-Salary Remaining : $500,000
Robby Fabbri $1,800,000 (2)
-Salary Remaining : $450,000
Sam Carrick $1,500,000 (2)
-Salary Remaining : $375,000
William Carrier $1,500,000 (1)
-Salary Remaining : $375,000
William Lagesson $1,300,000 (2)
-Salary Remaining : $325,000
Cam Atkinson $1,200,000 (1)
-Salary Remaining : $300,000
Vinni Lettieri (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Philipp Grubauer $1,200,000 (1)
-Salary Remaining : $300,000
Zach Aston-Reese (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Jacob Bryson $1,200,000 (1)
-Salary Remaining : $300,000
Calvin de Haan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $300,000
Tyson Foerster $1,000,000 (1)
-Salary Remaining : $250,000
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $250,000
Matt Murray $800,000 (1)
-Salary Remaining : $200,000
Taylor Hall $500,000 (1)
-Salary Remaining : $125,000
Total Pro Players24
Salary Commitment
Year 25 : $45,100,000
Year 26 : $30,200,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,100,000
Year 26 : $30,200,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,700,000
Year 26 : $27,800,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries

Jesper Boqvist $180,000 (2)
Salary Remaining : $45,000
James Reimer $120,000 (1)
Salary Remaining : $30,000
Kevin Gravel $120,000 (2)
Salary Remaining : $30,000
Matthew Highmore $120,000 (2)
Salary Remaining : $30,000
Juha Jaaska $100,000 (1)
Salary Remaining : $25,000
Fedor Svechkov $100,000 (2)
Salary Remaining : $25,000
Jonathan Lekkerimaki $90,000 (3)
Salary Remaining : $22,500
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $22,500
Hudson Fasching $80,000 (2)
Salary Remaining : $20,000
T.J. Tynan $80,000 (1)
Salary Remaining : $20,000
Jeremy Davies $80,000 (2)
Salary Remaining : $20,000
Tyce Thompson $70,000 (1)
Salary Remaining : $17,500
Cam Lund $70,000 (3)
Salary Remaining : $17,500
Riley Stillman $50,000 (2)
Salary Remaining : $12,500
Phillip Di Giuseppe $50,000 (1)
Salary Remaining : $12,500
Ayrtom Duda $10,000 (10)
Salary Remaining : $2,500
Sebastian Cossa $10,000 (7)
Salary Remaining : $2,500
Bear Hughes $10,000 (9)
Salary Remaining : $2,500
Conner Roulette $10,000 (9)
Salary Remaining : $2,500
Gage Alexander $10,000 (7)
Salary Remaining : $2,500
Tyler Thorpe $10,000 (10)
Salary Remaining : $2,500
Stevie Leskovar $10,000 (10)
Salary Remaining : $2,500
Demetrios Koumontzis $10,000 (10)
Salary Remaining : $2,500
Max Szuber $10,000 (8)
Salary Remaining : $2,500
Konnor Smith $10,000 (9)
Salary Remaining : $2,500
Skyler Brind'Amour $10,000 (9)
Salary Remaining : $2,500
Ian Moore $10,000 (10)
Salary Remaining : $2,500
Filip Engaras $10,000 (7)
Salary Remaining : $2,500
Cole O'Hara $10,000 (10)
Salary Remaining : $2,500
Tyler Bird $10,000 (5)
Salary Remaining : $2,500
Dylan Garand $10,000 (6)
Salary Remaining : $2,500
Graeme Clarke $10,000 (7)
Salary Remaining : $2,500
Jack Dugan $10,000 (7)
Salary Remaining : $2,500
Connor Clattenburg $10,000 (10)
Salary Remaining : $2,500
Leo Loof $10,000 (8)
Salary Remaining : $2,500
Jaroslav Chmelar $10,000 (10)
Salary Remaining : $2,500
Brent Pedersen $10,000 (8)
Salary Remaining : $2,500
Total Farm Players37
Salary Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $105 - 7,946 - 99.32%
Level 2: 4000 - $62 - 3,955 - 98.88%
Level 3: 5000 - $42 - 4,969 - 99.38%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $212 - 990 - 99.04%
Total Capacity :20000
Team Popularity : 130.00%

Income

Home Games Left11
Average Attendance - %19,861 - 99.30%
Average Income per Game$1,573,560
Year to Date Revenue$47,206,786

Expense

Pro Players Total Salaries$73,600,000
Farm Players Total Salaries$1,480,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,755,000
Farm Year To Date Expenses$1,104,480
Pro Salary Cap To Date$53,185,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,309,155
Pro Remaining Season Days40
Pro Expenses Per Days$460,625
Pro Estimated Expenses$18,425,000
Farm Remaining Season Days40
Farm Expenses Per Days$9,250
Farm Estimated Expenses$370,000
Estimated Season Expenses$18,795,000
Estimated Season Salary Cap$71,285,000
Estimate Under Maximum Salary Cap of $74,000,000$2,715,000
Estimate Over Minimum Salary Cap of $44,000,000 $27,285,000
Current Bank Account$15,385,126
Projected Bank Account$13,899,281

Pro Players Salaries

Elias Lindholm $6,200,000 (3)
-Salary Remaining : $1,550,000
Tage Thompson $6,000,000 (1)
-Salary Remaining : $1,500,000
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $1,300,000
Mackenzie Blackwood $4,600,000 (4)
-Salary Remaining : $1,150,000
Nazem Kadri $4,600,000 (3)
-Salary Remaining : $1,150,000
Troy Terry $4,100,000 (4)
-Salary Remaining : $1,025,000
Derek Forbort $4,000,000 (1)
-Salary Remaining : $1,000,000
William Karlsson $3,900,000 (3)
-Salary Remaining : $975,000
Andrew Mangiapane $3,400,000 (4)
-Salary Remaining : $850,000
Michael Bunting $3,200,000 (1)
-Salary Remaining : $800,000
Connor McMichael $3,200,000 (1)
-Salary Remaining : $800,000
Josh Manson $3,000,000 (2)
-Salary Remaining : $750,000
Nick Blankenburg $2,900,000 (1)
-Salary Remaining : $725,000
John Marino $2,700,000 (3)
-Salary Remaining : $675,000
Alexander Kerfoot $2,600,000 (3)
-Salary Remaining : $650,000
Carson Soucy $2,600,000 (3)
-Salary Remaining : $650,000
Mikael Backlund $2,600,000 (2)
-Salary Remaining : $650,000
Frederik Andersen $2,500,000 (1)
-Salary Remaining : $625,000
Jordan Greenway $1,800,000 (3)
-Salary Remaining : $450,000
Peyton Krebs $1,300,000 (1)
-Salary Remaining : $325,000
Michael Amadio (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Ethan Del Mastro $1,000,000 (2)
-Salary Remaining : $250,000
Jet Greaves $1,000,000 (1)
-Salary Remaining : $250,000
Total Pro Players23
Salary Commitment
Year 25 : $73,600,000
Year 26 : $48,300,000
Year 27 : $41,700,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $73,600,000
Year 26 : $48,300,000
Year 27 : $41,700,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $72,400,000
Year 26 : $48,300,000
Year 27 : $41,700,000
Year 28 : $12,100,000

Farm Players Salaries

Josh Mahura $120,000 (1)
Salary Remaining : $30,000
Sam Colangelo $110,000 (2)
Salary Remaining : $27,500
Mavrik Bourque $100,000 (2)
Salary Remaining : $25,000
Josh Dunne $90,000 (2)
Salary Remaining : $22,500
Ethan Bear $90,000 (2)
Salary Remaining : $22,500
Kaedan Korczak $90,000 (2)
Salary Remaining : $22,500
Jansen Harkins $90,000 (3)
Salary Remaining : $22,500
Jake Christiansen $90,000 (2)
Salary Remaining : $22,500
Hunter McKown $80,000 (1)
Salary Remaining : $20,000
Mackie Samoskevich $80,000 (2)
Salary Remaining : $20,000
Colin White $80,000 (2)
Salary Remaining : $20,000
Dysin Mayo $70,000 (1)
Salary Remaining : $17,500
Brandon Gignac $70,000 (1)
Salary Remaining : $17,500
Hugh McGing $70,000 (1)
Salary Remaining : $17,500
Tim Gettinger $50,000 (1)
Salary Remaining : $12,500
Matthew Robertson $40,000 (1)
Salary Remaining : $10,000
Ivan Demidov $40,000 (1)
Salary Remaining : $10,000
Calum Ritchie $40,000 (1)
Salary Remaining : $10,000
Joe Vrbetic $10,000 (10)
Salary Remaining : $2,500
Ty Tullio $10,000 (8)
Salary Remaining : $2,500
Hunter Skinner $10,000 (6)
Salary Remaining : $2,500
Samu Tuomaala $10,000 (10)
Salary Remaining : $2,500
Ryan Tverberg $10,000 (8)
Salary Remaining : $2,500
Justin Sourdif $10,000 (7)
Salary Remaining : $2,500
Ty Taylor $10,000 (9)
Salary Remaining : $2,500
Remi Poirier $10,000 (8)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 25 : $1,480,000
Year 26 : $900,000
Year 27 : $170,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,480,000
Year 26 : $900,000
Year 27 : $170,000
Year 28 : $80,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $110 - 7,715 - 96.43%
Level 2: 4000 - $69 - 3,721 - 93.03%
Level 3: 5000 - $48 - 4,492 - 89.84%
Level 4: 2000 - $36 - 1,850 - 92.49%
Luxury : 1000 - $217 - 958 - 95.75%
Total Capacity :20000
Team Popularity : 138.00%

Income

Home Games Left10
Average Attendance - %18,735 - 93.68%
Average Income per Game$1,629,659
Year to Date Revenue$50,519,419

Expense

Pro Players Total Salaries$71,800,000
Farm Players Total Salaries$1,250,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,415,000
Farm Year To Date Expenses$930,744
Pro Salary Cap To Date$54,717,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,296,587
Pro Remaining Season Days40
Pro Expenses Per Days$449,375
Pro Estimated Expenses$17,975,000
Farm Remaining Season Days40
Farm Expenses Per Days$7,812
Farm Estimated Expenses$312,480
Estimated Season Expenses$18,287,480
Estimated Season Salary Cap$72,367,500
Estimate Under Maximum Salary Cap of $74,000,000$1,632,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,367,500
Current Bank Account$47,927,033
Projected Bank Account$45,936,140

Pro Players Salaries

Kyle Connor $6,900,000 (4)
-Salary Remaining : $1,725,000
Nick Suzuki $6,700,000 (2)
-Salary Remaining : $1,675,000
Robert Thomas $6,500,000 (1)
-Salary Remaining : $1,625,000
Adam Fox $6,500,000 (5)
-Salary Remaining : $1,625,000
Rasmus Dahlin $4,900,000 (1)
-Salary Remaining : $1,225,000
David Pastrnak $4,500,000 (2)
-Salary Remaining : $1,125,000
Jesper Bratt $4,200,000 (1)
-Salary Remaining : $1,050,000
Dylan DeMelo $3,900,000 (2)
-Salary Remaining : $975,000
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $875,000
Mattias Samuelsson $3,300,000 (2)
-Salary Remaining : $825,000
Ryan Poehling $2,500,000 (2)
-Salary Remaining : $625,000
Brad Marchand $2,500,000 (2)
-Salary Remaining : $625,000
Ryan Nugent-Hopkins $2,300,000 (2)
-Salary Remaining : $575,000
David Kampf $2,000,000 (2)
-Salary Remaining : $500,000
Anthony Stolarz $1,800,000 (1)
-Salary Remaining : $450,000
Noah Juulsen $1,800,000 (3)
-Salary Remaining : $450,000
Jan Rutta $1,600,000 (1)
-Salary Remaining : $400,000
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $375,000
Mason McTavish $1,400,000 (1)
-Salary Remaining : $350,000
Kevin Stenlund $1,400,000 (2)
-Salary Remaining : $350,000
Tyler Tucker (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Joona Koppanen $900,000 (2)
-Salary Remaining : $225,000
Total Pro Players22
Salary Commitment
Year 25 : $71,800,000
Year 26 : $46,400,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $71,800,000
Year 26 : $46,400,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,600,000
Year 26 : $45,200,000
Year 27 : $15,200,000
Year 28 : $13,400,000

Farm Players Salaries

Elmer Soderblom $120,000 (1)
Salary Remaining : $30,000
Cayden Primeau $120,000 (2)
Salary Remaining : $30,000
Michael Callahan $100,000 (1)
Salary Remaining : $25,000
Erik Brannstrom $100,000 (1)
Salary Remaining : $25,000
Tobias Bjornfot $90,000 (1)
Salary Remaining : $22,500
Akil Thomas $90,000 (1)
Salary Remaining : $22,500
Michael Pezzetta $80,000 (1)
Salary Remaining : $20,000
Felix Sandstrom $80,000 (1)
Salary Remaining : $20,000
Marc Gatcomb $70,000 (2)
Salary Remaining : $17,500
Ben Jones $70,000 (1)
Salary Remaining : $17,500
Will Lockwood $60,000 (1)
Salary Remaining : $15,000
Santeri Hatakka $50,000 (1)
Salary Remaining : $12,500
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $12,500
Eetu Makiniemi $50,000 (1)
Salary Remaining : $12,500
Logan Cockerill $10,000 (9)
Salary Remaining : $2,500
Garrett Pilon $10,000 (4)
Salary Remaining : $2,500
Mathias Emilio Pettersen $10,000 (5)
Salary Remaining : $2,500
Vadim Zherenko $10,000 (9)
Salary Remaining : $2,500
Ilya Nikolaev $10,000 (8)
Salary Remaining : $2,500
Phil Kemp $10,000 (9)
Salary Remaining : $2,500
Ronan Seeley $10,000 (9)
Salary Remaining : $2,500
William Villeneuve $10,000 (9)
Salary Remaining : $2,500
Daniil Misyul $10,000 (9)
Salary Remaining : $2,500
Jakub Brabenec $10,000 (9)
Salary Remaining : $2,500
Christian Krygier $10,000 (9)
Salary Remaining : $2,500
Florian Xhekaj $10,000 (9)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 25 : $1,250,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,250,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $105 - 7,365 - 92.06%
Level 2: 4000 - $63 - 3,584 - 89.61%
Level 3: 5000 - $43 - 4,630 - 92.59%
Level 4: 2000 - $33 - 1,755 - 87.73%
Luxury : 1000 - $213 - 899 - 89.90%
Total Capacity :20000
Team Popularity : 119.00%

Income

Home Games Left9
Average Attendance - %18,232 - 91.16%
Average Income per Game$1,471,033
Year to Date Revenue$47,073,068

Expense

Pro Players Total Salaries$66,200,000
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,837,812
Pro Year To Date Expenses$49,817,500
Farm Year To Date Expenses$1,463,848
Pro Salary Cap To Date$49,742,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,239,300
Pro Remaining Season Days40
Pro Expenses Per Days$414,375
Pro Estimated Expenses$16,575,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,188
Farm Estimated Expenses$487,520
Estimated Season Expenses$17,062,520
Estimated Season Salary Cap$69,130,312
Estimate Under Maximum Salary Cap of $74,000,000$4,869,688
Estimate Over Minimum Salary Cap of $44,000,000 $25,130,312
Current Bank Account$12,589,675
Projected Bank Account$8,766,455

Pro Players Salaries

Patrik Laine $8,800,000 (1)
-Salary Remaining : $2,200,000
Rasmus Andersson $5,200,000 (3)
-Salary Remaining : $1,300,000
Drew Doughty $5,200,000 (1)
-Salary Remaining : $1,300,000
Noah Hanifin $4,500,000 (3)
-Salary Remaining : $1,125,000
Victor Olofsson $4,300,000 (3)
-Salary Remaining : $1,075,000
Stuart Skinner $3,800,000 (2)
-Salary Remaining : $950,000
Barrett Hayton $3,800,000 (1)
-Salary Remaining : $950,000
J.J. Moser $3,500,000 (2)
-Salary Remaining : $875,000
Tyler Bertuzzi $3,300,000 (1)
-Salary Remaining : $825,000
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $825,000
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $775,000
Max Domi $3,000,000 (3)
-Salary Remaining : $750,000
Andrew Peeke $3,000,000 (1)
-Salary Remaining : $750,000
Oliver Ekman-Larsson $2,600,000 (2)
-Salary Remaining : $650,000
Connor Bedard $2,000,000 (2)
-Salary Remaining : $500,000
Jonathan Huberdeau $2,000,000 (4)
-Salary Remaining : $500,000
Pavel Mintyukov $1,700,000 (2)
-Salary Remaining : $425,000
Vasily Podkolzin $1,500,000 (3)
-Salary Remaining : $375,000
Leevi Merilainen $1,000,000 (1)
-Salary Remaining : $250,000
Nikolai Kovalenko $600,000 (2)
-Salary Remaining : $150,000
Total Pro Players20
Salary Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries

Gabriel Dumont $120,000 (2)
Salary Remaining : $30,000
Ashton Sautner $120,000 (1)
Salary Remaining : $30,000
Aaron Ness $120,000 (1)
Salary Remaining : $30,000
Kaapo Kahkonen $120,000 (1)
Salary Remaining : $30,000
Dan Renouf $120,000 (1)
Salary Remaining : $30,000
Kevin Korchinski $120,000 (2)
Salary Remaining : $30,000
Max Willman $120,000 (2)
Salary Remaining : $30,000
Sam Gagner $120,000 (2)
Salary Remaining : $30,000
Artyom Levshunov $110,000 (3)
Salary Remaining : $27,500
Rutger McGroarty $100,000 (2)
Salary Remaining : $25,000
Colton Dach $100,000 (3)
Salary Remaining : $25,000
Angus Crookshank $90,000 (2)
Salary Remaining : $22,500
Nolan Foote $90,000 (2)
Salary Remaining : $22,500
Isaak Phillips $90,000 (2)
Salary Remaining : $22,500
Kyle MacLean $80,000 (1)
Salary Remaining : $20,000
Olivier Rodrigue $50,000 (2)
Salary Remaining : $12,500
Sam Dickinson $40,000 (1)
Salary Remaining : $10,000
Nick Lardis $40,000 (1)
Salary Remaining : $10,000
Stephen Halliday $40,000 (1)
Salary Remaining : $10,000
Liam Arnsby $10,000 (9)
Salary Remaining : $2,500
Jett Luchanko $10,000 (9)
Salary Remaining : $2,500
Vyacheslav Buteyets $10,000 (10)
Salary Remaining : $2,500
Helge Grans $10,000 (6)
Salary Remaining : $2,500
Joni Jurmo $10,000 (10)
Salary Remaining : $2,500
Blake McLaughlin $10,000 (8)
Salary Remaining : $2,500
Talyn Boyko $10,000 (10)
Salary Remaining : $2,500
William Francis $10,000 (10)
Salary Remaining : $2,500
Artem Guryev $10,000 (8)
Salary Remaining : $2,500
Gavin Hain $10,000 (10)
Salary Remaining : $2,500
Hunter McDonald $10,000 (9)
Salary Remaining : $2,500
Connor Kelley $10,000 (10)
Salary Remaining : $2,500
Connor Kurth $10,000 (10)
Salary Remaining : $2,500
Erik Portillo $10,000 (5)
Salary Remaining : $2,500
Will Cranley $10,000 (6)
Salary Remaining : $2,500
Carter Savoie $10,000 (8)
Salary Remaining : $2,500
Total Farm Players35
Salary Commitment
Year 25 : $1,950,000
Year 26 : $1,270,000
Year 27 : $370,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $1,940,000
Year 26 : $1,260,000
Year 27 : $360,000
Year 28 : $150,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $103 - 8,000 - 100.00%
Level 2: 4000 - $61 - 3,930 - 98.25%
Level 3: 5000 - $41 - 4,916 - 98.32%
Level 4: 2000 - $32 - 1,913 - 95.64%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left12
Average Attendance - %19,759 - 98.79%
Average Income per Game$1,577,703
Year to Date Revenue$45,753,376

Expense

Pro Players Total Salaries$73,300,000
Farm Players Total Salaries$1,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,444,375
Farm Year To Date Expenses$585,888
Pro Salary Cap To Date$52,484,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,932,431
Pro Remaining Season Days40
Pro Expenses Per Days$458,750
Pro Estimated Expenses$18,350,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,000
Farm Estimated Expenses$320,000
Estimated Season Expenses$18,670,000
Estimated Season Salary Cap$70,509,375
Estimate Under Maximum Salary Cap of $74,000,000$3,490,625
Estimate Over Minimum Salary Cap of $44,000,000 $26,509,375
Current Bank Account$19,644,121
Projected Bank Account$19,906,552

Pro Players Salaries

Cam Talbot $8,100,000 (1)
-Salary Remaining : $2,025,000
Steven Stamkos $6,500,000 (1)
-Salary Remaining : $1,625,000
Zach Hyman $5,700,000 (4)
-Salary Remaining : $1,425,000
Tomas Hertl $5,600,000 (1)
-Salary Remaining : $1,400,000
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $1,375,000
Filip Gustavsson $5,200,000 (1)
-Salary Remaining : $1,300,000
Jacob Trouba $5,100,000 (1)
-Salary Remaining : $1,275,000
Ryan Pulock $4,200,000 (1)
-Salary Remaining : $1,050,000
Patrick Kane $3,900,000 (3)
-Salary Remaining : $975,000
Warren Foegele $2,700,000 (2)
-Salary Remaining : $675,000
Claude Giroux $2,700,000 (2)
-Salary Remaining : $675,000
Reilly Smith $2,500,000 (1)
-Salary Remaining : $625,000
Erik Haula $2,500,000 (3)
-Salary Remaining : $625,000
Trevor Lewis $2,000,000 (2)
-Salary Remaining : $500,000
Alexey Toropchenko $1,900,000 (2)
-Salary Remaining : $475,000
Jonas Brodin $1,800,000 (3)
-Salary Remaining : $450,000
Travis Hamonic $1,700,000 (2)
-Salary Remaining : $425,000
Matt Grzelcyk $1,600,000 (1)
-Salary Remaining : $400,000
Ryan Donato $1,300,000 (2)
-Salary Remaining : $325,000
Brendan Gaunce $1,000,000 (2)
-Salary Remaining : $250,000
Jon Merrill $600,000 (1)
-Salary Remaining : $150,000
A.B. Karlsson (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
A.B. Kowalski (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
A.B. Bergström (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
A.B. Leblanc (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
A.B. Novak (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
A.B. O'Sullivan (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
Total Pro Players27
Salary Commitment
Year 25 : $73,300,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $73,300,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $72,100,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries

Bokondji Imama $600,000 (1)
Salary Remaining : $150,000
Ivan Fedotov $120,000 (2)
Salary Remaining : $30,000
Dylan Gambrell $100,000 (1)
Salary Remaining : $25,000
Andrew Agozzino $90,000 (2)
Salary Remaining : $22,500
Mark Friedman $90,000 (1)
Salary Remaining : $22,500
Carson Meyer $80,000 (2)
Salary Remaining : $20,000
Jonathan Gruden $80,000 (2)
Salary Remaining : $20,000
William Dufour $10,000 (7)
Salary Remaining : $2,500
Xavier Simoneau $10,000 (7)
Salary Remaining : $2,500
Colby Ambrosio $10,000 (9)
Salary Remaining : $2,500
Patrick Kudla $10,000 (8)
Salary Remaining : $2,500
Ben McCartney $10,000 (6)
Salary Remaining : $2,500
Jake Massie $10,000 (5)
Salary Remaining : $2,500
Andrew Nielsen $10,000 (9)
Salary Remaining : $2,500
Cam Berg $10,000 (9)
Salary Remaining : $2,500
Kirill Tyutyayev $10,000 (6)
Salary Remaining : $2,500
Chaz Reddekopp $10,000 (3)
Salary Remaining : $2,500
Michael Karow $10,000 (7)
Salary Remaining : $2,500
Connor Lockhart $10,000 (9)
Salary Remaining : $2,500
Total Farm Players19
Salary Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 7,992 - 99.90%
Level 2: 4000 - $62 - 3,879 - 96.96%
Level 3: 5000 - $42 - 4,916 - 98.31%
Level 4: 2000 - $32 - 1,921 - 96.06%
Luxury : 1000 - $204 - 999 - 99.88%
Total Capacity :20000
Team Popularity : 129.00%

Income

Home Games Left9
Average Attendance - %19,706 - 98.53%
Average Income per Game$1,573,194
Year to Date Revenue$50,342,194

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$57,135,625
Farm Year To Date Expenses$1,688,916
Pro Salary Cap To Date$55,523,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,158,742
Pro Remaining Season Days40
Pro Expenses Per Days$474,375
Pro Estimated Expenses$18,975,000
Farm Remaining Season Days40
Farm Expenses Per Days$14,250
Farm Estimated Expenses$570,000
Estimated Season Expenses$19,545,000
Estimated Season Salary Cap$73,948,125
Estimate Under Maximum Salary Cap of $74,000,000$51,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,948,125
Current Bank Account$27,038,873
Projected Bank Account$21,652,615

Pro Players Salaries

Brady Tkachuk $6,900,000 (1)
-Salary Remaining : $1,725,000
Kevin Fiala $6,000,000 (3)
-Salary Remaining : $1,500,000
Travis Konecny $6,000,000 (2)
-Salary Remaining : $1,500,000
Jordan Kyrou $5,800,000 (4)
-Salary Remaining : $1,450,000
Joshua Norris $5,000,000 (1)
-Salary Remaining : $1,250,000
Noah Dobson $4,800,000 (2)
-Salary Remaining : $1,200,000
Alex Ovechkin $4,600,000 (1)
-Salary Remaining : $1,150,000
K'Andre Miller $4,500,000 (1)
-Salary Remaining : $1,125,000
Ryan Hartman $3,800,000 (2)
-Salary Remaining : $950,000
Adam Pelech $3,600,000 (1)
-Salary Remaining : $900,000
Owen Power $3,400,000 (3)
-Salary Remaining : $850,000
Alexandar Georgiev $3,000,000 (1)
-Salary Remaining : $750,000
Yanni Gourde $2,800,000 (3)
-Salary Remaining : $700,000
Garnet Hathaway $2,400,000 (1)
-Salary Remaining : $600,000
Adin Hill $2,300,000 (2)
-Salary Remaining : $575,000
Ryan Suter $1,800,000 (3)
-Salary Remaining : $450,000
Alex Killorn $1,800,000 (2)
-Salary Remaining : $450,000
Lane Hutson $1,700,000 (3)
-Salary Remaining : $425,000
Colin Blackwell $1,200,000 (1)
-Salary Remaining : $300,000
Zemgus Girgensons (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $300,000
Tomas Nosek (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
John Beecher $1,100,000 (1)
-Salary Remaining : $275,000
Egor Zamula (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,000
Total Pro Players23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
Year 26 : $41,400,000
Year 27 : $21,500,000
Year 28 : $5,800,000

Farm Players Salaries

Rafael Harvey-Pinard $120,000 (1)
Salary Remaining : $30,000
Jordan Oesterle $120,000 (2)
Salary Remaining : $30,000
Mike Reilly $120,000 (2)
Salary Remaining : $30,000
Pierre Engvall $120,000 (2)
Salary Remaining : $30,000
Daniil Tarasov $110,000 (1)
Salary Remaining : $27,500
Jacob MacDonald $100,000 (2)
Salary Remaining : $25,000
Logan Shaw $100,000 (1)
Salary Remaining : $25,000
Collin Delia $100,000 (1)
Salary Remaining : $25,000
Victor Mancini $100,000 (2)
Salary Remaining : $25,000
Karsen Dorwart $100,000 (2)
Salary Remaining : $25,000
Rory Kerins $100,000 (2)
Salary Remaining : $25,000
Hayden Hodgson $80,000 (1)
Salary Remaining : $20,000
John Leonard $80,000 (1)
Salary Remaining : $20,000
Jesse Ylonen $80,000 (2)
Salary Remaining : $20,000
Jackson Cates $80,000 (2)
Salary Remaining : $20,000
James Malatesta $80,000 (2)
Salary Remaining : $20,000
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $20,000
Christian Wolanin $80,000 (2)
Salary Remaining : $20,000
Sean Farrell $80,000 (2)
Salary Remaining : $20,000
Corey Schueneman $80,000 (2)
Salary Remaining : $20,000
Spencer Stastney $70,000 (2)
Salary Remaining : $17,500
Magnus Chrona $70,000 (2)
Salary Remaining : $17,500
Adam Raska $60,000 (2)
Salary Remaining : $15,000
Nikita Pavlychev $10,000 (7)
Salary Remaining : $2,500
Alex Young $10,000 (9)
Salary Remaining : $2,500
Alexis Gravel $10,000 (4)
Salary Remaining : $2,500
Jack Gorniak $10,000 (9)
Salary Remaining : $2,500
Jack Malone $10,000 (10)
Salary Remaining : $2,500
Dylan Peterson $10,000 (9)
Salary Remaining : $2,500
Stian Solberg $10,000 (10)
Salary Remaining : $2,500
Sandis Vilmanis $10,000 (10)
Salary Remaining : $2,500
Viktor Neuchev $10,000 (9)
Salary Remaining : $2,500
Felix Unger Sorum $10,000 (10)
Salary Remaining : $2,500
Eetu Liukas $10,000 (9)
Salary Remaining : $2,500
Domenick Fensore $10,000 (9)
Salary Remaining : $2,500
Patrick Moynihan $10,000 (10)
Salary Remaining : $2,500
Topi Niemela $10,000 (8)
Salary Remaining : $2,500
Dans Locmelis $10,000 (10)
Salary Remaining : $2,500
Max McCue $10,000 (10)
Salary Remaining : $2,500
Artur Akhtyamov $10,000 (10)
Salary Remaining : $2,500
Total Farm Players40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7,989 - 99.87%
Level 2: 4000 - $62 - 3,680 - 92.00%
Level 3: 5000 - $42 - 4,706 - 94.12%
Level 4: 2000 - $32 - 1,816 - 90.82%
Luxury : 1000 - $202 - 988 - 98.83%
Total Capacity :20000
Team Popularity : 120.00%

Income

Home Games Left10
Average Attendance - %19,180 - 95.90%
Average Income per Game$1,543,419
Year to Date Revenue$47,845,986

Expense

Pro Players Total Salaries$68,600,000
Farm Players Total Salaries$1,910,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,086,875
Farm Year To Date Expenses$1,174,844
Pro Salary Cap To Date$48,876,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,434,189
Pro Remaining Season Days40
Pro Expenses Per Days$429,375
Pro Estimated Expenses$17,175,000
Farm Remaining Season Days40
Farm Expenses Per Days$11,938
Farm Estimated Expenses$477,520
Estimated Season Expenses$17,652,520
Estimated Season Salary Cap$65,976,875
Estimate Under Maximum Salary Cap of $74,000,000$8,023,125
Estimate Over Minimum Salary Cap of $44,000,000 $21,976,875
Current Bank Account$10,084,266
Projected Bank Account$7,865,935

Pro Players Salaries

John Tavares $6,600,000 (1)
-Salary Remaining : $1,650,000
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $1,500,000
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $1,250,000
Kris Letang $4,800,000 (2)
-Salary Remaining : $1,200,000
Pavel Zacha $4,600,000 (3)
-Salary Remaining : $1,150,000
Shea Theodore $4,300,000 (2)
-Salary Remaining : $1,075,000
Evan Rodrigues $4,300,000 (2)
-Salary Remaining : $1,075,000
Ivan Provorov $4,200,000 (3)
-Salary Remaining : $1,050,000
Gabriel Vilardi $4,200,000 (1)
-Salary Remaining : $1,050,000
Thomas Chabot $4,200,000 (3)
-Salary Remaining : $1,050,000
Drew O'Connor $3,000,000 (1)
-Salary Remaining : $750,000
Rasmus Sandin $2,800,000 (1)
-Salary Remaining : $700,000
Jason Dickinson $2,400,000 (1)
-Salary Remaining : $600,000
Anton Forsberg $2,400,000 (1)
-Salary Remaining : $600,000
Christian Dvorak $2,300,000 (2)
-Salary Remaining : $575,000
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $500,000
Alex Nedeljkovic $1,700,000 (2)
-Salary Remaining : $425,000
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $350,000
Matt Savoie $1,000,000 (3)
-Salary Remaining : $250,000
Ryan Shea $700,000 (2)
-Salary Remaining : $175,000
Derek Ryan $500,000 (2)
-Salary Remaining : $125,000
A.B. Lundqvist (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $50,000
Total Pro Players22
Salary Commitment
Year 25 : $68,600,000
Year 26 : $40,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $68,600,000
Year 26 : $40,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,400,000
Year 26 : $40,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries

Matthew Schaefer $400,000 (1)
Salary Remaining : $100,000
Brogan Rafferty $200,000 (1)
Salary Remaining : $50,000
Kyle Clifford $120,000 (1)
Salary Remaining : $30,000
Stefan Matteau $120,000 (1)
Salary Remaining : $30,000
Joe Gambardella $120,000 (1)
Salary Remaining : $30,000
Garrett Wilson $120,000 (1)
Salary Remaining : $30,000
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $25,000
Rem Pitlick $90,000 (2)
Salary Remaining : $22,500
Trey Fix-Wolansky $90,000 (2)
Salary Remaining : $22,500
Ken Appleby $60,000 (2)
Salary Remaining : $15,000
Anders Bjork $60,000 (1)
Salary Remaining : $15,000
Dillon Heatherington $50,000 (2)
Salary Remaining : $12,500
Josh Ho-Sang $50,000 (1)
Salary Remaining : $12,500
Cole Bardreau $50,000 (2)
Salary Remaining : $12,500
Andy Welinski $50,000 (2)
Salary Remaining : $12,500
Brad Hunt $50,000 (2)
Salary Remaining : $12,500
Seth Helgeson $50,000 (2)
Salary Remaining : $12,500
Gustav Olofsson $50,000 (2)
Salary Remaining : $12,500
Philippe Desrosiers $10,000 (2)
Salary Remaining : $2,500
Spencer Smallman $10,000 (3)
Salary Remaining : $2,500
Trevor Janicke $10,000 (10)
Salary Remaining : $2,500
Sam Houde $10,000 (6)
Salary Remaining : $2,500
Josh Lopina $10,000 (6)
Salary Remaining : $2,500
Samuel Jonsson $10,000 (10)
Salary Remaining : $2,500
Ty Mueller $10,000 (9)
Salary Remaining : $2,500
Ty Young $10,000 (7)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 25 : $1,910,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,910,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 8000 - $102 - 8,000 - 100.00%
Level 2: 4000 - $60 - 4,000 - 100.00%
Level 3: 5000 - $40 - 4,911 - 98.23%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $210 - 962 - 96.21%
Total Capacity :20000
Team Popularity : 122.00%

Income

Home Games Left10
Average Attendance - %19,873 - 99.37%
Average Income per Game$1,567,734
Year to Date Revenue$48,599,739

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$2,690,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$54,365,625
Farm Year To Date Expenses$1,286,275
Pro Salary Cap To Date$53,390,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,677,335
Pro Remaining Season Days40
Pro Expenses Per Days$441,250
Pro Estimated Expenses$17,650,000
Farm Remaining Season Days40
Farm Expenses Per Days$16,812
Farm Estimated Expenses$672,480
Estimated Season Expenses$18,322,480
Estimated Season Salary Cap$73,215,625
Estimate Under Maximum Salary Cap of $74,000,000$784,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,215,625
Current Bank Account$15,827,875
Projected Bank Account$13,182,730

Pro Players Salaries

Dylan Strome $10,000,000 (1)
-Salary Remaining : $2,500,000
Nathan MacKinnon $8,300,000 (2)
-Salary Remaining : $2,075,000
Sam Reinhart $7,400,000 (3)
-Salary Remaining : $1,850,000
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $1,500,000
Nikolaj Ehlers $5,000,000 (3)
-Salary Remaining : $1,250,000
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $1,250,000
Logan Thompson $4,400,000 (5)
-Salary Remaining : $1,100,000
Aliaksei Protas $4,000,000 (3)
-Salary Remaining : $1,000,000
Martin Fehervary $3,600,000 (1)
-Salary Remaining : $900,000
Ivan Barbashev $3,300,000 (2)
-Salary Remaining : $825,000
Boone Jenner $3,200,000 (3)
-Salary Remaining : $800,000
Cole Perfetti $3,100,000 (2)
-Salary Remaining : $775,000
Brandon Montour $3,000,000 (3)
-Salary Remaining : $750,000
Urho Vaakanainen (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Tyler Kleven $800,000 (1)
-Salary Remaining : $200,000
Joe Snively $700,000 (1)
-Salary Remaining : $175,000
Ethen Frank $500,000 (1)
-Salary Remaining : $125,000
Luke Glendening $500,000 (3)
-Salary Remaining : $125,000
Barclay Goodrow $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players19
Salary Commitment
Year 25 : $70,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $70,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $69,300,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries

Jackson LaCombe $1,600,000 (1)
Salary Remaining : $400,000
Liam O'Brien $120,000 (1)
Salary Remaining : $30,000
Derrick Pouliot $120,000 (1)
Salary Remaining : $30,000
Robbie Russo $120,000 (2)
Salary Remaining : $30,000
Ross Johnston $120,000 (1)
Salary Remaining : $30,000
Calle Rosen $120,000 (1)
Salary Remaining : $30,000
C.J. Suess $80,000 (2)
Salary Remaining : $20,000
Hunter Shepard $80,000 (1)
Salary Remaining : $20,000
Clay Stevenson $80,000 (2)
Salary Remaining : $20,000
Adam Beckman $70,000 (2)
Salary Remaining : $17,500
Colten Ellis $40,000 (1)
Salary Remaining : $10,000
Dillon Hamaliuk $10,000 (6)
Salary Remaining : $2,500
Danila Klimovich $10,000 (6)
Salary Remaining : $2,500
Riley Kidney $10,000 (8)
Salary Remaining : $2,500
Noah Chadwick $10,000 (10)
Salary Remaining : $2,500
Chase Lang $10,000 (1)
Salary Remaining : $2,500
Kieron Walton $10,000 (10)
Salary Remaining : $2,500
Jordan Dumais $10,000 (10)
Salary Remaining : $2,500
Joseph Willis $10,000 (10)
Salary Remaining : $2,500
Yan Kuznetsov $10,000 (6)
Salary Remaining : $2,500
Nathan Clurman $10,000 (6)
Salary Remaining : $2,500
Ryan O'Rourke $10,000 (5)
Salary Remaining : $2,500
Aatu Jamsen $10,000 (9)
Salary Remaining : $2,500
Vladimir Nikitin $10,000 (9)
Salary Remaining : $2,500
Jacob Perreault $10,000 (6)
Salary Remaining : $2,500
Total Farm Players25
Salary Commitment
Year 25 : $2,690,000
Year 26 : $480,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $2,690,000
Year 26 : $480,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6,407 - 80.09%
Level 2: 4000 - $65 - 3,160 - 79.00%
Level 3: 5000 - $45 - 3,932 - 78.63%
Level 4: 2000 - $35 - 1,491 - 74.56%
Luxury : 1000 - $220 - 790 - 79.00%
Total Capacity :20000
Team Popularity : 106.00%

Income

Home Games Left11
Average Attendance - %15,780 - 78.90%
Average Income per Game$1,352,488
Year to Date Revenue$40,574,641

Expense

Pro Players Total Salaries$58,600,000
Farm Players Total Salaries$1,450,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,750,000
Pro Year To Date Expenses$41,126,875
Farm Year To Date Expenses$1,036,254
Pro Salary Cap To Date$41,051,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,877,368
Pro Remaining Season Days40
Pro Expenses Per Days$366,875
Pro Estimated Expenses$14,675,000
Farm Remaining Season Days40
Farm Expenses Per Days$9,062
Farm Estimated Expenses$362,480
Estimated Season Expenses$15,037,480
Estimated Season Salary Cap$67,451,875
Estimate Under Maximum Salary Cap of $74,000,000$6,548,125
Estimate Over Minimum Salary Cap of $44,000,000 $23,451,875
Current Bank Account$23,103,286
Projected Bank Account$22,943,174

Pro Players Salaries

Juuse Saros $5,600,000 (3)
-Salary Remaining : $1,400,000
Jeff Skinner $5,500,000 (3)
-Salary Remaining : $1,375,000
Brett Pesce $4,300,000 (1)
-Salary Remaining : $1,075,000
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $1,000,000
Anthony Duclair $3,800,000 (4)
-Salary Remaining : $950,000
Jake Allen $3,800,000 (2)
-Salary Remaining : $950,000
Nick Jensen $3,600,000 (1)
-Salary Remaining : $900,000
Dougie Hamilton $3,300,000 (3)
-Salary Remaining : $825,000
Brandon Tanev $2,800,000 (2)
-Salary Remaining : $700,000
Ryan Graves $2,500,000 (1)
-Salary Remaining : $625,000
Jonathan Quick $2,300,000 (3)
-Salary Remaining : $575,000
TJ Brodie $2,300,000 (1)
-Salary Remaining : $575,000
Ian Cole $2,300,000 (1)
-Salary Remaining : $575,000
Teddy Blueger $2,200,000 (5)
-Salary Remaining : $550,000
Viktor Arvidsson $2,200,000 (1)
-Salary Remaining : $550,000
Thomas Novak $2,100,000 (3)
-Salary Remaining : $525,000
Jordan Spence $2,000,000 (3)
-Salary Remaining : $500,000
Anthony DeAngelo $1,100,000 (2)
-Salary Remaining : $275,000
Nikita Nesterenko $900,000 (1)
-Salary Remaining : $225,000
Jack Drury (1 Way Contract) $800,000 (1)
-Salary Remaining : $200,000
Jakub Vrana $800,000 (1)
-Salary Remaining : $200,000
Tim Washe $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players22
Salary Commitment
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000

Farm Players Salaries

Maxim Tsyplakov $120,000 (2)
Salary Remaining : $30,000
Drew Helleson $120,000 (1)
Salary Remaining : $30,000
Arthur Kaliyev $120,000 (1)
Salary Remaining : $30,000
Nico Daws $110,000 (1)
Salary Remaining : $27,500
Daemon Hunt $100,000 (1)
Salary Remaining : $25,000
Benoit-Olivier Groulx $90,000 (1)
Salary Remaining : $22,500
Tyson Kozak $80,000 (2)
Salary Remaining : $20,000
Brett Berard $80,000 (2)
Salary Remaining : $20,000
Pavol Regenda $70,000 (1)
Salary Remaining : $17,500
Sammy Walker $70,000 (1)
Salary Remaining : $17,500
Kieffer Bellows $70,000 (1)
Salary Remaining : $17,500
Devin Cooley $70,000 (1)
Salary Remaining : $17,500
Owen Beck $70,000 (3)
Salary Remaining : $17,500
Maxim Shabanov $40,000 (1)
Salary Remaining : $10,000
Quentin Musty $10,000 (10)
Salary Remaining : $2,500
Olivier Nadeau $10,000 (9)
Salary Remaining : $2,500
Hunter Brzustewicz $10,000 (9)
Salary Remaining : $2,500
Jackson Edward $10,000 (9)
Salary Remaining : $2,500
Samuel Johannesson $10,000 (9)
Salary Remaining : $2,500
Evan Cormier $10,000 (4)
Salary Remaining : $2,500
Kirill Kudryavtsev $10,000 (9)
Salary Remaining : $2,500
Dru Krebs $10,000 (9)
Salary Remaining : $2,500
Ruslan Khazheyev $10,000 (9)
Salary Remaining : $2,500
Tristan Broz $10,000 (10)
Salary Remaining : $2,500
Ty Voit $10,000 (9)
Salary Remaining : $2,500
David Goyette $10,000 (8)
Salary Remaining : $2,500
Alexis Gendron $10,000 (9)
Salary Remaining : $2,500
Kaleb Lawrence $10,000 (10)
Salary Remaining : $2,500
Coulson Pitre $10,000 (10)
Salary Remaining : $2,500
Koehn Ziemmer $10,000 (10)
Salary Remaining : $2,500
Marc-Andre Gaudet $10,000 (9)
Salary Remaining : $2,500
Anton Wahlberg $10,000 (9)
Salary Remaining : $2,500
Carson Bjarnason $10,000 (8)
Salary Remaining : $2,500
Stanislav Svozil $10,000 (8)
Salary Remaining : $2,500
Philippe Daoust $10,000 (6)
Salary Remaining : $2,500
Reece Newkirk $10,000 (6)
Salary Remaining : $2,500
Alex Jefferies $10,000 (9)
Salary Remaining : $2,500
Blake Hillman $10,000 (3)
Salary Remaining : $2,500
Total Farm Players38
Salary Commitment
Year 25 : $1,450,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,450,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 8000 - $100 - 7,384 - 92.30%
Level 2: 4000 - $60 - 3,674 - 91.84%
Level 3: 5000 - $40 - 4,621 - 92.41%
Level 4: 2000 - $30 - 1,836 - 91.78%
Luxury : 1000 - $200 - 914 - 91.36%
Total Capacity :20000
Team Popularity : 94.00%

Income

Home Games Left10
Average Attendance - %18,428 - 92.14%
Average Income per Game$1,422,886
Year to Date Revenue$44,109,462

Expense

Pro Players Total Salaries$45,300,000
Farm Players Total Salaries$620,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$33,299,375
Farm Year To Date Expenses$810,798
Pro Salary Cap To Date$33,149,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,228,859
Pro Remaining Season Days40
Pro Expenses Per Days$283,750
Pro Estimated Expenses$11,350,000
Farm Remaining Season Days40
Farm Expenses Per Days$3,875
Farm Estimated Expenses$155,000
Estimated Season Expenses$11,505,000
Estimated Season Salary Cap$51,249,375
Estimate Under Maximum Salary Cap of $74,000,000$22,750,625
Estimate Over Minimum Salary Cap of $44,000,000 $7,249,375
Current Bank Account$31,636,439
Projected Bank Account$34,360,298

Pro Players Salaries

Andrei Svechnikov $5,600,000 (3)
-Salary Remaining : $1,400,000
Dylan Cozens $5,100,000 (2)
-Salary Remaining : $1,275,000
Frank Vatrano $5,000,000 (2)
-Salary Remaining : $1,250,000
Phillip Danault $4,400,000 (2)
-Salary Remaining : $1,100,000
Elvis Merzlikins $3,400,000 (2)
-Salary Remaining : $850,000
Jonas Siegenthaler $3,100,000 (5)
-Salary Remaining : $775,000
Vincent Desharnais $2,900,000 (2)
-Salary Remaining : $725,000
Kirby Dach $2,100,000 (1)
-Salary Remaining : $525,000
Miles Wood $1,300,000 (1)
-Salary Remaining : $325,000
Mathew Dumba $1,200,000 (2)
-Salary Remaining : $300,000
Kyle Burroughs $1,200,000 (2)
-Salary Remaining : $300,000
Zachary L'Heureux $1,200,000 (2)
-Salary Remaining : $300,000
Jack LaFontaine $1,200,000 (2)
-Salary Remaining : $300,000
Egor Sokolov $1,100,000 (2)
-Salary Remaining : $275,000
Adam Edstrom $1,000,000 (1)
-Salary Remaining : $250,000
Connor Mackey $800,000 (1)
-Salary Remaining : $200,000
Vincent Iorio $800,000 (2)
-Salary Remaining : $200,000
Ryan Lomberg $700,000 (1)
-Salary Remaining : $175,000
Georgi Romanov $700,000 (1)
-Salary Remaining : $175,000
Joey Anderson $500,000 (2)
-Salary Remaining : $125,000
Drake Caggiula $500,000 (1)
-Salary Remaining : $125,000
Ryan Reaves $500,000 (2)
-Salary Remaining : $125,000
Nicolas Deslauriers $500,000 (1)
-Salary Remaining : $125,000
Zayne Parekh $400,000 (1)
-Salary Remaining : $100,000
Jakub Milota (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $25,000
Total Pro Players25
Salary Commitment
Year 25 : $45,300,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $45,300,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $45,200,000
Year 26 : $37,200,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries

Danil Gushchin $100,000 (1)
Salary Remaining : $25,000
David Gustafsson $80,000 (2)
Salary Remaining : $20,000
Walker Duehr $80,000 (2)
Salary Remaining : $20,000
Isaac Ratcliffe $70,000 (2)
Salary Remaining : $17,500
Billy Sweezey $60,000 (1)
Salary Remaining : $15,000
Brent Moran $10,000 (8)
Salary Remaining : $2,500
Massimo Rizzo $10,000 (10)
Salary Remaining : $2,500
Jaydon Dureau $10,000 (6)
Salary Remaining : $2,500
Arnaud Durandeau $10,000 (10)
Salary Remaining : $2,500
Cole Fonstad $10,000 (6)
Salary Remaining : $2,500
Chase Bradley $10,000 (9)
Salary Remaining : $2,500
Luke Loheit $10,000 (9)
Salary Remaining : $2,500
Miko Matikka $10,000 (10)
Salary Remaining : $2,500
Wyatte Wylie $10,000 (5)
Salary Remaining : $2,500
Cole Moberg $10,000 (5)
Salary Remaining : $2,500
Jermaine Loewen $10,000 (5)
Salary Remaining : $2,500
Kenny Connors $10,000 (10)
Salary Remaining : $2,500
Kale Kessy $10,000 (8)
Salary Remaining : $2,500
Justin Vaive $10,000 (7)
Salary Remaining : $2,500
Kale Howarth $10,000 (6)
Salary Remaining : $2,500
Jordan Sambrook $10,000 (8)
Salary Remaining : $2,500
Nick Cicek $10,000 (10)
Salary Remaining : $2,500
Zachary Uens $10,000 (7)
Salary Remaining : $2,500
Tyler Boucher $10,000 (8)
Salary Remaining : $2,500
Leon Muggli $10,000 (10)
Salary Remaining : $2,500
Chase McLane $10,000 (10)
Salary Remaining : $2,500
Kalle Vaisanen $10,000 (10)
Salary Remaining : $2,500
Isaac Belliveau $10,000 (9)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 25 : $620,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $620,000
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 - 7,165 - 89.57%
Level 2: 4000 - $65 - 3,575 - 89.38%
Level 3: 5000 - $45 - 4,471 - 89.43%
Level 4: 2000 - $38 - 1,579 - 78.96%
Luxury : 1000 - $232 - 863 - 86.34%
Total Capacity :20000
Team Popularity : 126.00%

Income

Home Games Left10
Average Attendance - %17,654 - 88.27%
Average Income per Game$1,526,553
Year to Date Revenue$47,323,133

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$3,930,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,762,500
Farm Year To Date Expenses$1,367,095
Pro Salary Cap To Date$53,575,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,265,527
Pro Remaining Season Days40
Pro Expenses Per Days$461,875
Pro Estimated Expenses$18,475,000
Farm Remaining Season Days40
Farm Expenses Per Days$24,562
Farm Estimated Expenses$982,480
Estimated Season Expenses$19,457,480
Estimated Season Salary Cap$71,725,000
Estimate Under Maximum Salary Cap of $74,000,000$2,275,000
Estimate Over Minimum Salary Cap of $44,000,000 $27,725,000
Current Bank Account$13,198,809
Projected Bank Account$9,006,856

Pro Players Salaries

Sam Bennett $8,000,000 (1)
-Salary Remaining : $2,000,000
Jakob Chychrun $5,900,000 (4)
-Salary Remaining : $1,475,000
Ryan O'Reilly $5,900,000 (2)
-Salary Remaining : $1,475,000
Jake Oettinger $5,700,000 (2)
-Salary Remaining : $1,425,000
Cole Caufield $4,900,000 (3)
-Salary Remaining : $1,225,000
Dylan Holloway $4,900,000 (4)
-Salary Remaining : $1,225,000
Quinn Hughes $4,700,000 (2)
-Salary Remaining : $1,175,000
Owen Tippett $4,700,000 (2)
-Salary Remaining : $1,175,000
Chris Tanev $3,600,000 (2)
-Salary Remaining : $900,000
Jake Neighbours $3,100,000 (2)
-Salary Remaining : $775,000
Eeli Tolvanen $3,000,000 (2)
-Salary Remaining : $750,000
Dylan Samberg $2,900,000 (2)
-Salary Remaining : $725,000
Jake Evans $2,600,000 (2)
-Salary Remaining : $650,000
Trevor Zegras $2,100,000 (1)
-Salary Remaining : $525,000
Macklin Celebrini $2,000,000 (3)
-Salary Remaining : $500,000
Scott Laughton $1,900,000 (1)
-Salary Remaining : $475,000
Matt Roy $1,700,000 (1)
-Salary Remaining : $425,000
Nicholas Robertson $1,500,000 (3)
-Salary Remaining : $375,000
Adam Fantilli $1,400,000 (2)
-Salary Remaining : $350,000
Kevin Lankinen $1,300,000 (1)
-Salary Remaining : $325,000
Adam Wilsby (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Jack Johnson $800,000 (1)
-Salary Remaining : $200,000
Total Pro Players22
Salary Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries

Jayden Struble $1,100,000 (1)
Salary Remaining : $275,000
Logan Stankoven $120,000 (2)
Salary Remaining : $30,000
Matthew Poitras $120,000 (2)
Salary Remaining : $30,000
Raphael Lavoie $110,000 (2)
Salary Remaining : $27,500
Noah Philp $100,000 (1)
Salary Remaining : $25,000
Logan Mailloux $100,000 (2)
Salary Remaining : $25,000
Joel Blomqvist $100,000 (2)
Salary Remaining : $25,000
James Hamblin $90,000 (2)
Salary Remaining : $22,500
Ty Smith $80,000 (2)
Salary Remaining : $20,000
Roland McKeown $80,000 (1)
Salary Remaining : $20,000
Matt Villalta $80,000 (2)
Salary Remaining : $20,000
Lukas Rousek $80,000 (2)
Salary Remaining : $20,000
Matthew Wood $70,000 (3)
Salary Remaining : $17,500
Ronnie Attard $70,000 (2)
Salary Remaining : $17,500
Mason Morelli $60,000 (2)
Salary Remaining : $15,000
Ryan Carpenter $60,000 (2)
Salary Remaining : $15,000
Anton Blidh $60,000 (2)
Salary Remaining : $15,000
Josh Samanski $40,000 (1)
Salary Remaining : $10,000
Quinn Hutson $40,000 (1)
Salary Remaining : $10,000
Cameron Crotty $10,000 (6)
Salary Remaining : $2,500
Joseph Keane $10,000 (10)
Salary Remaining : $2,500
Devante Stephens $10,000 (2)
Salary Remaining : $2,500
Jake McGrew $10,000 (10)
Salary Remaining : $2,500
Josiah Didier $10,000 (1)
Salary Remaining : $2,500
Charles-Alexis Legault $10,000 (10)
Salary Remaining : $2,500
David Drake $10,000 (8)
Salary Remaining : $2,500
Ethan Haider $10,000 (10)
Salary Remaining : $2,500
Jeremie Poirier $10,000 (8)
Salary Remaining : $2,500
Artem Grushnikov $10,000 (8)
Salary Remaining : $2,500
Jake Wise $10,000 (8)
Salary Remaining : $2,500
David Reinbacher $10,000 (9)
Salary Remaining : $2,500
Michael Benning $10,000 (9)
Salary Remaining : $2,500
Tucker Robertson $10,000 (9)
Salary Remaining : $2,500
Chase Pietila $10,000 (10)
Salary Remaining : $2,500
Mike Koster $10,000 (10)
Salary Remaining : $2,500
Alex Beaucage $10,000 (7)
Salary Remaining : $2,500
Total Farm Players36
Salary Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7,803 - 97.54%
Level 2: 4000 - $60 - 3,925 - 98.12%
Level 3: 5000 - $40 - 4,839 - 96.78%
Level 4: 2000 - $30 - 1,938 - 96.90%
Luxury : 1000 - $205 - 960 - 96.03%
Total Capacity :20000
Team Popularity : 108.00%

Income

Home Games Left10
Average Attendance - %19,465 - 97.33%
Average Income per Game$1,508,291
Year to Date Revenue$46,757,018

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$830,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,691,250
Farm Year To Date Expenses$575,662
Pro Salary Cap To Date$52,366,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,082,909
Pro Remaining Season Days40
Pro Expenses Per Days$454,375
Pro Estimated Expenses$18,175,000
Farm Remaining Season Days40
Farm Expenses Per Days$5,188
Farm Estimated Expenses$207,520
Estimated Season Expenses$18,382,520
Estimated Season Salary Cap$69,741,250
Estimate Under Maximum Salary Cap of $74,000,000$4,258,750
Estimate Over Minimum Salary Cap of $44,000,000 $25,741,250
Current Bank Account$234,543
Projected Bank Account($3,065,068)

Pro Players Salaries

Mikko Rantanen $8,100,000 (4)
-Salary Remaining : $2,025,000
Pavel Buchnevich $7,400,000 (1)
-Salary Remaining : $1,850,000
Roman Josi $6,900,000 (3)
-Salary Remaining : $1,725,000
Anze Kopitar $5,100,000 (3)
-Salary Remaining : $1,275,000
Filip Hronek $4,600,000 (1)
-Salary Remaining : $1,150,000
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $1,125,000
Tom Wilson $3,900,000 (2)
-Salary Remaining : $975,000
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $900,000
Fabian Zetterlund $3,200,000 (2)
-Salary Remaining : $800,000
Alex Lyon $3,200,000 (1)
-Salary Remaining : $800,000
Trent Frederic $3,000,000 (1)
-Salary Remaining : $750,000
Kevin Bahl $2,800,000 (1)
-Salary Remaining : $700,000
Ville Husso $2,800,000 (1)
-Salary Remaining : $700,000
Blake Lizotte $2,700,000 (1)
-Salary Remaining : $675,000
Sean Walker $2,000,000 (1)
-Salary Remaining : $500,000
Connor Zary $1,400,000 (1)
-Salary Remaining : $350,000
Parker Wotherspoon $1,300,000 (3)
-Salary Remaining : $325,000
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Henry Thrun (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Ryker Evans $1,100,000 (1)
-Salary Remaining : $275,000
Matt Luff $1,000,000 (2)
-Salary Remaining : $250,000
Alex Laferriere $900,000 (1)
-Salary Remaining : $225,000
Mads Sogaard (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Total Pro Players23
Salary Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,500,000
Year 26 : $37,600,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries

Luke Evangelista $120,000 (1)
Salary Remaining : $30,000
Lian Bichsel $110,000 (3)
Salary Remaining : $27,500
Kevin Mandolese $90,000 (2)
Salary Remaining : $22,500
Jeff Malott $90,000 (2)
Salary Remaining : $22,500
Austin Strand $80,000 (2)
Salary Remaining : $20,000
Brennan Othmann $80,000 (2)
Salary Remaining : $20,000
Patrick Maroon $60,000 (1)
Salary Remaining : $15,000
Taylor Ward $40,000 (1)
Salary Remaining : $10,000
Michael Buchinger $10,000 (9)
Salary Remaining : $2,500
Riley Duran $10,000 (9)
Salary Remaining : $2,500
Bryce McConnell-Barker $10,000 (9)
Salary Remaining : $2,500
Andrei Loshko $10,000 (10)
Salary Remaining : $2,500
Curtis Douglas $10,000 (8)
Salary Remaining : $2,500
Jackson Dorrington $10,000 (10)
Salary Remaining : $2,500
Tristan Lennox $10,000 (8)
Salary Remaining : $2,500
Henri Nikkanen $10,000 (8)
Salary Remaining : $2,500
Anthony Romano $10,000 (9)
Salary Remaining : $2,500
John Farinacci $10,000 (8)
Salary Remaining : $2,500
Roman Schmidt $10,000 (8)
Salary Remaining : $2,500
Tanner Dickinson $10,000 (8)
Salary Remaining : $2,500
Luke Reid $10,000 (10)
Salary Remaining : $2,500
Trevor Connelly $10,000 (10)
Salary Remaining : $2,500
Guillaume Richard $10,000 (10)
Salary Remaining : $2,500
Kasper Halttunen $10,000 (9)
Salary Remaining : $2,500
Total Farm Players24
Salary Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks

San Jose Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $110 - 7,639 - 95.49%
Level 2: 4000 - $65 - 3,970 - 99.24%
Level 3: 5000 - $45 - 4,926 - 98.52%
Level 4: 2000 - $30 - 2,000 - 100.00%
Luxury : 1000 - $240 - 903 - 90.27%
Total Capacity :20000
Team Popularity : 145.00%

Income

Home Games Left11
Average Attendance - %19,437 - 97.19%
Average Income per Game$1,681,962
Year to Date Revenue$50,458,867

Expense

Pro Players Total Salaries$74,900,000
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$225,000
Pro Year To Date Expenses$55,200,000
Farm Year To Date Expenses$780,561
Pro Salary Cap To Date$55,125,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,501,585
Pro Remaining Season Days40
Pro Expenses Per Days$468,750
Pro Estimated Expenses$18,750,000
Farm Remaining Season Days40
Farm Expenses Per Days$14,438
Farm Estimated Expenses$577,520
Estimated Season Expenses$19,327,520
Estimated Season Salary Cap$74,075,000
Estimate Under Maximum Salary Cap of $74,000,000-$75,000
Estimate Over Minimum Salary Cap of $44,000,000 $30,075,000
Current Bank Account$35,746,480
Projected Bank Account$34,920,545

Pro Players Salaries

Bo Horvat $6,200,000 (3)
-Salary Remaining : $1,550,000
Seth Jarvis $6,200,000 (3)
-Salary Remaining : $1,550,000
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $1,500,000
Devon Toews $5,300,000 (1)
-Salary Remaining : $1,325,000
Esa Lindell $5,100,000 (4)
-Salary Remaining : $1,275,000
Tyler Toffoli $5,000,000 (3)
-Salary Remaining : $1,250,000
Mike Matheson $4,900,000 (3)
-Salary Remaining : $1,225,000
Brent Burns $4,800,000 (2)
-Salary Remaining : $1,200,000
Neal Pionk $4,300,000 (1)
-Salary Remaining : $1,075,000
Aleksander Barkov $4,300,000 (3)
-Salary Remaining : $1,075,000
Erik Cernak $3,900,000 (4)
-Salary Remaining : $975,000
Jamie Benn $3,800,000 (2)
-Salary Remaining : $950,000
Vincent Trocheck $3,200,000 (1)
-Salary Remaining : $800,000
Ilya Sorokin $3,000,000 (3)
-Salary Remaining : $750,000
Jakub Dobes $1,600,000 (1)
-Salary Remaining : $400,000
Nick Foligno $1,500,000 (2)
-Salary Remaining : $375,000
Timothy Liljegren $1,500,000 (1)
-Salary Remaining : $375,000
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $275,000
Colton Sissons $1,000,000 (2)
-Salary Remaining : $250,000
Ridly Greig $1,000,000 (1)
-Salary Remaining : $250,000
Matt Rempe $700,000 (1)
-Salary Remaining : $175,000
Dmitry Kulikov $500,000 (3)
-Salary Remaining : $125,000
Total Pro Players22
Salary Commitment
Year 25 : $74,900,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $74,589,000
Year 26 : $55,889,000
Year 27 : $44,789,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,900,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000

Farm Players Salaries

Marco Kasper $1,500,000 (3)
Salary Remaining : $375,000
Oscar Dansk $120,000 (1)
Salary Remaining : $30,000
Jackson Blake $100,000 (2)
Salary Remaining : $25,000
Mark Kastelic $90,000 (1)
Salary Remaining : $22,500
Adam Klapka $90,000 (1)
Salary Remaining : $22,500
Ethan Cardwell $80,000 (2)
Salary Remaining : $20,000
Jeffrey Viel $80,000 (2)
Salary Remaining : $20,000
Maxwell Crozier $70,000 (2)
Salary Remaining : $17,500
Noah Beck $10,000 (10)
Salary Remaining : $2,500
Sam Lipkin $10,000 (9)
Salary Remaining : $2,500
Bogdan Trineyev $10,000 (7)
Salary Remaining : $2,500
Dylan Roobroeck $10,000 (9)
Salary Remaining : $2,500
Elias Salomonsson $10,000 (9)
Salary Remaining : $2,500
Rudy Guimond $10,000 (9)
Salary Remaining : $2,500
Noah Laba $10,000 (10)
Salary Remaining : $2,500
Jack Finley $10,000 (7)
Salary Remaining : $2,500
Justin Robidas $10,000 (9)
Salary Remaining : $2,500
Ole Julian Bjorgvik-Holm $10,000 (9)
Salary Remaining : $2,500
Nathan Villeneuve $10,000 (10)
Salary Remaining : $2,500
Calle Clang $10,000 (8)
Salary Remaining : $2,500
Artur Cholach $10,000 (10)
Salary Remaining : $2,500
Adam Sykora $10,000 (8)
Salary Remaining : $2,500
Hank Kempf $10,000 (10)
Salary Remaining : $2,500
Ethan Samson $10,000 (8)
Salary Remaining : $2,500
Joel Nystrom $10,000 (10)
Salary Remaining : $2,500
Tyrel Bauer $10,000 (8)
Salary Remaining : $2,500
Total Farm Players26
Salary Commitment
Year 25 : $2,310,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $2,310,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $85 - 7,259 - 90.74%
Level 2: 4000 - $50 - 3,758 - 93.95%
Level 3: 5000 - $30 - 4,703 - 94.06%
Level 4: 2000 - $25 - 1,849 - 92.43%
Luxury : 1000 - $180 - 901 - 90.12%
Total Capacity :20000
Team Popularity : 91.00%

Income

Home Games Left10
Average Attendance - %18,470 - 92.35%
Average Income per Game$1,236,191
Year to Date Revenue$38,321,929

Expense

Pro Players Total Salaries$43,400,000
Farm Players Total Salaries$990,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$748,125
Pro Year To Date Expenses$33,956,875
Farm Year To Date Expenses$995,851
Pro Salary Cap To Date$33,586,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,361,913
Pro Remaining Season Days40
Pro Expenses Per Days$271,875
Pro Estimated Expenses$10,875,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,188
Farm Estimated Expenses$247,520
Estimated Season Expenses$11,122,520
Estimated Season Salary Cap$45,185,000
Estimate Under Maximum Salary Cap of $74,000,000$28,815,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,185,000
Current Bank Account$43,713,213
Projected Bank Account$44,952,606

Pro Players Salaries

Matty Beniers $4,100,000 (3)
-Salary Remaining : $1,025,000
Connor Murphy $3,700,000 (3)
-Salary Remaining : $925,000
Ondrej Palat $3,100,000 (2)
-Salary Remaining : $775,000
Damon Severson $2,800,000 (3)
-Salary Remaining : $700,000
Mason Appleton $2,700,000 (2)
-Salary Remaining : $675,000
Nick Perbix $2,500,000 (1)
-Salary Remaining : $625,000
Nico Sturm $2,400,000 (1)
-Salary Remaining : $600,000
Calvin Pickard $2,000,000 (2)
-Salary Remaining : $500,000
Tanner Pearson $2,000,000 (1)
-Salary Remaining : $500,000
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $500,000
Nathan Bastian $1,900,000 (1)
-Salary Remaining : $475,000
Sonny Milano $1,500,000 (2)
-Salary Remaining : $375,000
Corey Perry $1,400,000 (1)
-Salary Remaining : $350,000
Simon Nemec $1,400,000 (2)
-Salary Remaining : $350,000
Nick Cousins $1,300,000 (2)
-Salary Remaining : $325,000
Vitek Vanecek $1,200,000 (3)
-Salary Remaining : $300,000
Nate Schmidt $1,200,000 (1)
-Salary Remaining : $300,000
Tomas Tatar $1,000,000 (3)
-Salary Remaining : $250,000
Sebastian Aho2 $1,000,000 (1)
-Salary Remaining : $250,000
Jonny Brodzinski $1,000,000 (2)
-Salary Remaining : $250,000
Tye Kartye (1 Way Contract) $800,000 (2)
-Salary Remaining : $200,000
Zack Ostapchuk $800,000 (2)
-Salary Remaining : $200,000
Cale Fleury $800,000 (2)
-Salary Remaining : $200,000
Jack Campbell $800,000 (1)
-Salary Remaining : $200,000
Total Pro Players24
Salary Commitment
Year 25 : $43,400,000
Year 26 : $28,200,000
Year 27 : $12,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,400,000
Year 26 : $28,200,000
Year 27 : $12,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,400,000
Year 26 : $28,200,000
Year 27 : $12,800,000
Year 28 : $0

Farm Players Salaries

Cal Petersen $120,000 (1)
Salary Remaining : $30,000
Kurtis MacDermid $110,000 (1)
Salary Remaining : $27,500
Dylan Coghlan $80,000 (2)
Salary Remaining : $20,000
Maveric Lamoureux $80,000 (3)
Salary Remaining : $20,000
Elias Pettersson2 $80,000 (3)
Salary Remaining : $20,000
Roby Jarventie $70,000 (1)
Salary Remaining : $17,500
Justin Bailey $50,000 (2)
Salary Remaining : $12,500
Zach Sanford $50,000 (1)
Salary Remaining : $12,500
David Tomasek $40,000 (1)
Salary Remaining : $10,000
Dalibor Dvorsky $40,000 (1)
Salary Remaining : $10,000
Braeden Bowman $40,000 (1)
Salary Remaining : $10,000
Harrison Brunicke $40,000 (1)
Salary Remaining : $10,000
Marek Alscher $10,000 (9)
Salary Remaining : $2,500
Matyas Sapovaliv $10,000 (9)
Salary Remaining : $2,500
Justin Gill $10,000 (9)
Salary Remaining : $2,500
Carter Mazur $10,000 (8)
Salary Remaining : $2,500
Jagger Firkus $10,000 (9)
Salary Remaining : $2,500
Samuel Knazko $10,000 (7)
Salary Remaining : $2,500
Zach Bouthillier $10,000 (7)
Salary Remaining : $2,500
Jesse Pulkkinen $10,000 (10)
Salary Remaining : $2,500
Reid Dyck $10,000 (7)
Salary Remaining : $2,500
Christopher Brown $10,000 (8)
Salary Remaining : $2,500
Liam Coughlin $10,000 (8)
Salary Remaining : $2,500
Josh Bloom $10,000 (8)
Salary Remaining : $2,500
Gavin White $10,000 (8)
Salary Remaining : $2,500
Luca Pinelli $10,000 (10)
Salary Remaining : $2,500
Shane LaChance $10,000 (10)
Salary Remaining : $2,500
Tanner Molendyk $10,000 (10)
Salary Remaining : $2,500
Quinton Burns $10,000 (10)
Salary Remaining : $2,500
Aku Koskenvuo $10,000 (7)
Salary Remaining : $2,500
Luke Tuch $10,000 (9)
Salary Remaining : $2,500
Total Farm Players31
Salary Commitment
Year 25 : $990,000
Year 26 : $480,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $990,000
Year 26 : $480,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7,894 - 98.68%
Level 2: 4000 - $60 - 3,940 - 98.49%
Level 3: 5000 - $40 - 4,933 - 98.66%
Level 4: 2000 - $30 - 1,955 - 97.74%
Luxury : 1000 - $202 - 982 - 98.22%
Total Capacity :20000
Team Popularity : 102.00%

Income

Home Games Left10
Average Attendance - %19,704 - 98.52%
Average Income per Game$1,524,810
Year to Date Revenue$47,269,114

Expense

Pro Players Total Salaries$64,300,000
Farm Players Total Salaries$1,480,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$828,750
Pro Year To Date Expenses$53,836,250
Farm Year To Date Expenses$1,225,620
Pro Salary Cap To Date$51,458,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,248,101
Pro Remaining Season Days40
Pro Expenses Per Days$402,500
Pro Estimated Expenses$16,100,000
Farm Remaining Season Days40
Farm Expenses Per Days$9,250
Farm Estimated Expenses$370,000
Estimated Season Expenses$16,470,000
Estimated Season Salary Cap$68,087,500
Estimate Under Maximum Salary Cap of $74,000,000$5,912,500
Estimate Over Minimum Salary Cap of $44,000,000 $24,087,500
Current Bank Account$21,122,919
Projected Bank Account$19,901,020

Pro Players Salaries

Jack Eichel $7,600,000 (4)
-Salary Remaining : $1,900,000
Dylan Larkin $7,300,000 (3)
-Salary Remaining : $1,825,000
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $1,000,000
Marcus Pettersson $3,900,000 (1)
-Salary Remaining : $975,000
Sam Montembeault $3,500,000 (4)
-Salary Remaining : $875,000
Rasmus Ristolainen $3,500,000 (1)
-Salary Remaining : $875,000
Nick Seeler $3,300,000 (2)
-Salary Remaining : $825,000
Tristan Jarry $3,300,000 (1)
-Salary Remaining : $825,000
Cole Sillinger $3,200,000 (3)
-Salary Remaining : $800,000
Bobby Brink $2,900,000 (3)
-Salary Remaining : $725,000
Ben Chiarot $2,700,000 (3)
-Salary Remaining : $675,000
Cam York $2,700,000 (2)
-Salary Remaining : $675,000
Paul Cotter $2,500,000 (3)
-Salary Remaining : $625,000
Brandon Duhaime $2,000,000 (3)
-Salary Remaining : $500,000
Luke Kunin $1,800,000 (1)
-Salary Remaining : $450,000
Yakov Trenin $1,500,000 (3)
-Salary Remaining : $375,000
Dylan Guenther $1,300,000 (1)
-Salary Remaining : $325,000
Lukas Reichel $1,200,000 (2)
-Salary Remaining : $300,000
Jalen Chatfield (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Brandon Saad (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $300,000
Justus Annunen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Semyon Varlamov $1,000,000 (2)
-Salary Remaining : $250,000
Jakub Lauko $900,000 (2)
-Salary Remaining : $225,000
Cole McWard $700,000 (2)
-Salary Remaining : $175,000
Total Pro Players24
Salary Commitment
Year 25 : $64,300,000
Year 26 : $48,200,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $64,300,000
Year 26 : $48,200,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $63,200,000
Year 26 : $48,200,000
Year 27 : $33,200,000
Year 28 : $11,100,000

Farm Players Salaries

Brendan Brisson $110,000 (1)
Salary Remaining : $27,500
Michael Carcone $100,000 (2)
Salary Remaining : $25,000
Jani Hakanpaa $90,000 (2)
Salary Remaining : $22,500
Zack MacEwen $90,000 (1)
Salary Remaining : $22,500
Akito Hirose $90,000 (1)
Salary Remaining : $22,500
Joshua Roy $90,000 (2)
Salary Remaining : $22,500
Matias Maccelli $90,000 (2)
Salary Remaining : $22,500
Malcolm Subban $80,000 (1)
Salary Remaining : $20,000
Anthony Richard $80,000 (2)
Salary Remaining : $20,000
Liam Ohgren $80,000 (3)
Salary Remaining : $20,000
Nikita Tolopilo $80,000 (2)
Salary Remaining : $20,000
Louie Belpedio $80,000 (1)
Salary Remaining : $20,000
Max Sasson $80,000 (2)
Salary Remaining : $20,000
Givani Smith $80,000 (1)
Salary Remaining : $20,000
Arshdeep Bains $60,000 (1)
Salary Remaining : $15,000
Gavin Brindley $40,000 (1)
Salary Remaining : $10,000
Oliver Moore $40,000 (1)
Salary Remaining : $10,000
Danny Zhilkin $10,000 (9)
Salary Remaining : $2,500
Calle Odelius $10,000 (10)
Salary Remaining : $2,500
Ryan Ufko $10,000 (9)
Salary Remaining : $2,500
Brandon Coe $10,000 (8)
Salary Remaining : $2,500
Niko Huuhtanen $10,000 (9)
Salary Remaining : $2,500
Ryder Korczak $10,000 (8)
Salary Remaining : $2,500
Corson Ceulemans $10,000 (8)
Salary Remaining : $2,500
Aleksi Heimosalmi $10,000 (9)
Salary Remaining : $2,500
Eamon Powell $10,000 (10)
Salary Remaining : $2,500
Blake Biondi $10,000 (10)
Salary Remaining : $2,500
Brent Johnson $10,000 (10)
Salary Remaining : $2,500
Fabian Wagner $10,000 (10)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 25 : $1,480,000
Year 26 : $810,000
Year 27 : $200,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,480,000
Year 26 : $810,000
Year 27 : $200,000
Year 28 : $120,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $100 - 6,600 - 82.49%
Level 2: 4000 - $60 - 3,707 - 92.68%
Level 3: 5000 - $40 - 3,876 - 77.53%
Level 4: 2000 - $30 - 1,888 - 94.39%
Luxury : 1000 - $200 - 818 - 81.82%
Total Capacity :20000
Team Popularity : 97.00%

Income

Home Games Left9
Average Attendance - %16,889 - 84.45%
Average Income per Game$1,344,311
Year to Date Revenue$43,017,956

Expense

Pro Players Total Salaries$43,600,000
Farm Players Total Salaries$980,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,990,000
Pro Year To Date Expenses$39,116,875
Farm Year To Date Expenses$896,636
Pro Salary Cap To Date$38,296,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,098,800
Pro Remaining Season Days40
Pro Expenses Per Days$273,125
Pro Estimated Expenses$10,925,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,125
Farm Estimated Expenses$245,000
Estimated Season Expenses$11,170,000
Estimated Season Salary Cap$50,936,875
Estimate Under Maximum Salary Cap of $74,000,000$23,063,125
Estimate Over Minimum Salary Cap of $44,000,000 $6,936,875
Current Bank Account$12,904,445
Projected Bank Account$13,833,245

Pro Players Salaries

Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,000,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $1,650,000
Max Pacioretty $4,400,000 (2)
-Salary Remaining : $1,100,000
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $875,000
Samuel Ersson $2,000,000 (1)
-Salary Remaining : $500,000
Zach Whitecloud $2,000,000 (3)
-Salary Remaining : $500,000
Jack Quinn $1,900,000 (1)
-Salary Remaining : $475,000
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $400,000
Marcus Foligno $1,500,000 (3)
-Salary Remaining : $375,000
Mathieu Joseph $1,300,000 (1)
-Salary Remaining : $325,000
Noah Gregor $1,300,000 (1)
-Salary Remaining : $325,000
Philip Tomasino (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $300,000
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Emil Lilleberg $1,200,000 (1)
-Salary Remaining : $300,000
Jacob Bernard-Docker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $250,000
Alec Martinez $1,000,000 (3)
-Salary Remaining : $250,000
Erik Gustafsson $900,000 (1)
-Salary Remaining : $225,000
Tyler Johnson $800,000 (1)
-Salary Remaining : $200,000
Mason Shaw $800,000 (2)
-Salary Remaining : $200,000
Zach Sawchenko $700,000 (1)
-Salary Remaining : $175,000
Jake Leschyshyn $700,000 (2)
-Salary Remaining : $175,000
Total Pro Players21
Salary Commitment
Year 25 : $43,600,000
Year 26 : $31,300,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $43,600,000
Year 26 : $31,300,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $42,600,000
Year 26 : $31,300,000
Year 27 : $8,000,000
Year 28 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $50,000
Daniil Miromanov $120,000 (2)
Salary Remaining : $30,000
Callahan Burke $70,000 (1)
Salary Remaining : $17,500
Cole Reinhardt $70,000 (2)
Salary Remaining : $17,500
Adam Ginning $70,000 (2)
Salary Remaining : $17,500
Jakub Skarek $70,000 (2)
Salary Remaining : $17,500
Carsen Twarynski $60,000 (1)
Salary Remaining : $15,000
Scott Reedy $60,000 (2)
Salary Remaining : $15,000
Josiah Slavin $60,000 (2)
Salary Remaining : $15,000
Ben Harpur $50,000 (1)
Salary Remaining : $12,500
Chase Stillman $10,000 (10)
Salary Remaining : $2,500
Angus Booth $10,000 (9)
Salary Remaining : $2,500
Julian Lutz $10,000 (9)
Salary Remaining : $2,500
Zach Gallant $10,000 (10)
Salary Remaining : $2,500
Justin Taylor $10,000 (2)
Salary Remaining : $2,500
Adam Engstrom $10,000 (10)
Salary Remaining : $2,500
Jett Woo $10,000 (6)
Salary Remaining : $2,500
Amadeus Lombardi $10,000 (8)
Salary Remaining : $2,500
Jake Schmaltz $10,000 (10)
Salary Remaining : $2,500
Jayden Grubbe $10,000 (9)
Salary Remaining : $2,500
Graham McPhee $10,000 (7)
Salary Remaining : $2,500
Tyler Inamoto $10,000 (9)
Salary Remaining : $2,500
Dalton Smith $10,000 (7)
Salary Remaining : $2,500
William Wallinder $10,000 (8)
Salary Remaining : $2,500
Mitch Gibson $10,000 (8)
Salary Remaining : $2,500
Total Farm Players25
Salary Commitment
Year 25 : $980,000
Year 26 : $600,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $980,000
Year 26 : $600,000
Year 27 : $140,000
Year 28 : $140,000

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7,277 - 90.96%
Level 2: 4000 - $63 - 3,578 - 89.45%
Level 3: 5000 - $45 - 4,730 - 94.59%
Level 4: 2000 - $33 - 1,910 - 95.50%
Luxury : 1000 - $209 - 946 - 94.60%
Total Capacity :20000
Team Popularity : 116.00%

Income

Home Games Left10
Average Attendance - %18,441 - 92.20%
Average Income per Game$1,494,033
Year to Date Revenue$46,315,035

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$1,930,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,185,000
Farm Year To Date Expenses$1,478,994
Pro Salary Cap To Date$55,110,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,940,334
Pro Remaining Season Days40
Pro Expenses Per Days$482,500
Pro Estimated Expenses$19,300,000
Farm Remaining Season Days40
Farm Expenses Per Days$12,062
Farm Estimated Expenses$482,480
Estimated Season Expenses$19,782,480
Estimated Season Salary Cap$74,385,000
Estimate Under Maximum Salary Cap of $74,000,000-$385,000
Estimate Over Minimum Salary Cap of $44,000,000 $30,385,000
Current Bank Account$30,649,942
Projected Bank Account$25,807,796

Pro Players Salaries

Nikita Kucherov $8,400,000 (2)
-Salary Remaining : $2,100,000
Adrian Kempe $6,700,000 (4)
-Salary Remaining : $1,675,000
Moritz Seider $6,600,000 (4)
-Salary Remaining : $1,650,000
Tim Stutzle $6,000,000 (2)
-Salary Remaining : $1,500,000
Brandon Hagel $6,000,000 (1)
-Salary Remaining : $1,500,000
Quinton Byfield $5,000,000 (2)
-Salary Remaining : $1,250,000
Sean Durzi $4,400,000 (2)
-Salary Remaining : $1,100,000
Sergei Bobrovsky $4,200,000 (2)
-Salary Remaining : $1,050,000
Oliver Bjorkstrand $4,100,000 (2)
-Salary Remaining : $1,025,000
Brady Skjei $4,000,000 (4)
-Salary Remaining : $1,000,000
Bowen Byram $3,400,000 (1)
-Salary Remaining : $850,000
Anton Lundell $3,300,000 (2)
-Salary Remaining : $825,000
Dmitri Voronkov $3,200,000 (2)
-Salary Remaining : $800,000
Noah Cates $2,700,000 (2)
-Salary Remaining : $675,000
Connor Clifton $1,500,000 (2)
-Salary Remaining : $375,000
Connor Ingram $1,500,000 (3)
-Salary Remaining : $375,000
Logan Stanley $1,400,000 (1)
-Salary Remaining : $350,000
Dennis Gilbert $1,200,000 (2)
-Salary Remaining : $300,000
Ty Dellandrea $1,000,000 (2)
-Salary Remaining : $250,000
William Eklund $1,000,000 (1)
-Salary Remaining : $250,000
Matthew Knies $1,000,000 (1)
-Salary Remaining : $250,000
Alexandre Fortin $500,000 (2)
-Salary Remaining : $125,000
Total Pro Players22
Salary Commitment
Year 25 : $77,100,000
Year 26 : $64,300,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $77,100,000
Year 26 : $64,300,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $77,100,000
Year 26 : $64,300,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries

Alex Turcotte $120,000 (1)
Salary Remaining : $30,000
Oliver Kylington $120,000 (2)
Salary Remaining : $30,000
Arvid Soderblom $120,000 (1)
Salary Remaining : $30,000
Emil Heineman $120,000 (2)
Salary Remaining : $30,000
Jani Nyman $120,000 (3)
Salary Remaining : $30,000
Matej Blumel $120,000 (1)
Salary Remaining : $30,000
Calen Addison $120,000 (2)
Salary Remaining : $30,000
Mike Hardman $110,000 (2)
Salary Remaining : $27,500
P.O Joseph $100,000 (1)
Salary Remaining : $25,000
Shane Wright $100,000 (1)
Salary Remaining : $25,000
Yaroslav Askarov $100,000 (1)
Salary Remaining : $25,000
Nikita Alexandrov $90,000 (2)
Salary Remaining : $22,500
Ian Mitchell $90,000 (2)
Salary Remaining : $22,500
Filip Roos $80,000 (2)
Salary Remaining : $20,000
Reese Johnson $80,000 (1)
Salary Remaining : $20,000
Magnus Hellberg $80,000 (1)
Salary Remaining : $20,000
Michael DiPietro $80,000 (1)
Salary Remaining : $20,000
Jaxson Stauber $80,000 (2)
Salary Remaining : $20,000
Brayden Tracey $10,000 (6)
Salary Remaining : $2,500
Noel Hoefenmayer $10,000 (6)
Salary Remaining : $2,500
Mitchell Vande Sompel $10,000 (5)
Salary Remaining : $2,500
Ozzy Wiesblatt $10,000 (6)
Salary Remaining : $2,500
Carson Lambos $10,000 (9)
Salary Remaining : $2,500
Topias Vilen $10,000 (9)
Salary Remaining : $2,500
Ville Ottavainen $10,000 (9)
Salary Remaining : $2,500
Nikita Novikov $10,000 (9)
Salary Remaining : $2,500
Aleksandr Kisakov $10,000 (9)
Salary Remaining : $2,500
Cameron Hughes $10,000 (3)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 25 : $1,930,000
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,930,000
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $127 - 7,702 - 96.28%
Level 2: 4000 - $73 - 3,892 - 97.29%
Level 3: 5000 - $53 - 4,726 - 94.52%
Level 4: 2000 - $40 - 1,930 - 96.48%
Luxury : 1000 - $235 - 987 - 98.69%
Total Capacity :20000
Team Popularity : 151.00%

Income

Home Games Left11
Average Attendance - %19,236 - 96.18%
Average Income per Game$1,786,318
Year to Date Revenue$53,589,536

Expense

Pro Players Total Salaries$75,100,000
Farm Players Total Salaries$3,320,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,468,750
Farm Year To Date Expenses$1,137,591
Pro Salary Cap To Date$55,466,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,649,497
Pro Remaining Season Days40
Pro Expenses Per Days$470,000
Pro Estimated Expenses$18,800,000
Farm Remaining Season Days40
Farm Expenses Per Days$20,750
Farm Estimated Expenses$830,000
Estimated Season Expenses$19,630,000
Estimated Season Salary Cap$73,466,875
Estimate Under Maximum Salary Cap of $74,000,000$533,125
Estimate Over Minimum Salary Cap of $44,000,000 $29,466,875
Current Bank Account$16,213,873
Projected Bank Account$16,233,370

Pro Players Salaries

William Nylander $7,200,000 (3)
-Salary Remaining : $1,800,000
Brayden Point $7,200,000 (3)
-Salary Remaining : $1,800,000
Sidney Crosby $7,000,000 (2)
-Salary Remaining : $1,750,000
Darcy Kuemper $5,000,000 (3)
-Salary Remaining : $1,250,000
Cody Ceci $4,500,000 (4)
-Salary Remaining : $1,125,000
David Savard $4,400,000 (1)
-Salary Remaining : $1,100,000
Charlie Coyle $4,400,000 (1)
-Salary Remaining : $1,100,000
Artemi Panarin $4,200,000 (2)
-Salary Remaining : $1,050,000
Mario Ferraro $3,500,000 (1)
-Salary Remaining : $875,000
Jake Guentzel $3,400,000 (2)
-Salary Remaining : $850,000
Cam Fowler $3,100,000 (2)
-Salary Remaining : $775,000
Ilya Lyubushkin $3,000,000 (3)
-Salary Remaining : $750,000
J.T. Miller $2,900,000 (1)
-Salary Remaining : $725,000
Alex Pietrangelo $2,700,000 (1)
-Salary Remaining : $675,000
Drake Batherson $2,500,000 (1)
-Salary Remaining : $625,000
Ryan McLeod $2,000,000 (1)
-Salary Remaining : $500,000
Scott Wedgewood $1,800,000 (3)
-Salary Remaining : $450,000
Pius Suter $1,400,000 (2)
-Salary Remaining : $350,000
Erik Johnson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Brandon Halverson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Brock McGinn $1,000,000 (2)
-Salary Remaining : $250,000
Rasmus Kupari (1 Way Contract) $800,000 (1)
-Salary Remaining : $200,000
Chris Wagner (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,000
Total Pro Players23
Salary Commitment
Year 25 : $75,100,000
Year 26 : $51,900,000
Year 27 : $28,700,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $75,100,000
Year 26 : $51,900,000
Year 27 : $28,700,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $72,000,000
Year 26 : $48,800,000
Year 27 : $28,700,000
Year 28 : $4,500,000

Farm Players Salaries

Kevin Labanc $900,000 (1)
Salary Remaining : $225,000
Aaron Dell $120,000 (2)
Salary Remaining : $30,000
Vincent Hinostroza $120,000 (1)
Salary Remaining : $30,000
Brendan Smith $120,000 (2)
Salary Remaining : $30,000
Michael Sgarbossa $120,000 (1)
Salary Remaining : $30,000
Alexander Petrovic $120,000 (1)
Salary Remaining : $30,000
Joshua Brown $120,000 (2)
Salary Remaining : $30,000
Jason Polin $110,000 (2)
Salary Remaining : $27,500
Dennis Cholowski $90,000 (1)
Salary Remaining : $22,500
Brett Murray $90,000 (1)
Salary Remaining : $22,500
Kasimir Kaskisuo $80,000 (1)
Salary Remaining : $20,000
Aatu Raty $80,000 (1)
Salary Remaining : $20,000
Ivan Ivan $80,000 (2)
Salary Remaining : $20,000
Rodrigo Abols $70,000 (2)
Salary Remaining : $17,500
Jere Innala $70,000 (2)
Salary Remaining : $17,500
Gabe Perreault $70,000 (3)
Salary Remaining : $17,500
Tye Felhaber $70,000 (2)
Salary Remaining : $17,500
Alec Regula $40,000 (1)
Salary Remaining : $10,000
Graham Sward $10,000 (9)
Salary Remaining : $2,500
Cade Webber $10,000 (9)
Salary Remaining : $2,500
Damien Giroux $10,000 (6)
Salary Remaining : $2,500
Mason Primeau $10,000 (6)
Salary Remaining : $2,500
Tyler Madden $10,000 (6)
Salary Remaining : $2,500
Cedric Pare $10,000 (7)
Salary Remaining : $2,500
Serron Noel $10,000 (7)
Salary Remaining : $2,500
Jalen Luypen $10,000 (9)
Salary Remaining : $2,500
Jared Davidson $10,000 (9)
Salary Remaining : $2,500
Ryan Hofer $10,000 (9)
Salary Remaining : $2,500
Ryder Rolston $10,000 (9)
Salary Remaining : $2,500
Justin Janicke $10,000 (10)
Salary Remaining : $2,500
Matthew Thiessen $10,000 (9)
Salary Remaining : $2,500
Filip Larsson $10,000 (10)
Salary Remaining : $2,500
Jakov Novak $10,000 (9)
Salary Remaining : $2,500
Total Farm Players33
Salary Commitment
Year 25 : $2,620,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,620,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $104 - 7,699 - 96.24%
Level 2: 4000 - $62 - 3,425 - 85.64%
Level 3: 5000 - $42 - 4,879 - 97.59%
Level 4: 2000 - $31 - 1,959 - 97.93%
Luxury : 1000 - $210 - 866 - 86.59%
Total Capacity :20000
Team Popularity : 112.00%

Income

Home Games Left11
Average Attendance - %18,828 - 94.14%
Average Income per Game$1,492,102
Year to Date Revenue$44,763,062

Expense

Pro Players Total Salaries$68,900,000
Farm Players Total Salaries$1,090,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,095,625
Farm Year To Date Expenses$744,162
Pro Salary Cap To Date$50,195,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,413,123
Pro Remaining Season Days40
Pro Expenses Per Days$431,250
Pro Estimated Expenses$17,250,000
Farm Remaining Season Days40
Farm Expenses Per Days$6,812
Farm Estimated Expenses$272,480
Estimated Season Expenses$17,522,480
Estimated Season Salary Cap$67,145,625
Estimate Under Maximum Salary Cap of $74,000,000$6,854,375
Estimate Over Minimum Salary Cap of $44,000,000 $23,145,625
Current Bank Account$4,077,905
Projected Bank Account$2,968,548

Pro Players Salaries

Filip Forsberg $8,000,000 (1)
-Salary Remaining : $2,000,000
Tyler Seguin $6,500,000 (1)
-Salary Remaining : $1,625,000
Thomas Harley $5,700,000 (3)
-Salary Remaining : $1,425,000
Jared Spurgeon $4,300,000 (1)
-Salary Remaining : $1,075,000
Braden Schneider $4,000,000 (2)
-Salary Remaining : $1,000,000
Adam Lowry $4,000,000 (4)
-Salary Remaining : $1,000,000
Filip Chytil $3,900,000 (1)
-Salary Remaining : $975,000
Jacob Markstrom $3,900,000 (1)
-Salary Remaining : $975,000
Joey Daccord $3,900,000 (2)
-Salary Remaining : $975,000
Conor Garland $3,800,000 (3)
-Salary Remaining : $950,000
Nikita Zadorov $3,800,000 (2)
-Salary Remaining : $950,000
Vince Dunn $3,700,000 (3)
-Salary Remaining : $925,000
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $625,000
Keegan Kolesar $2,200,000 (3)
-Salary Remaining : $550,000
Michael McCarron $2,000,000 (3)
-Salary Remaining : $500,000
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $375,000
Jiri Kulich $1,200,000 (3)
-Salary Remaining : $300,000
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $300,000
Daniel Sprong $1,200,000 (1)
-Salary Remaining : $300,000
John Klingberg (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Haydn Fleury $500,000 (1)
-Salary Remaining : $125,000
Total Pro Players21
Salary Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,800,000
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000

Farm Players Salaries

Arttu Hyry $140,000 (1)
Salary Remaining : $35,000
Justin Hryckowian $140,000 (1)
Salary Remaining : $35,000
Matthew Murray $100,000 (1)
Salary Remaining : $25,000
Riley Tufte $90,000 (1)
Salary Remaining : $22,500
Nikita Grebenkin $80,000 (3)
Salary Remaining : $20,000
Fabian Lysell $80,000 (2)
Salary Remaining : $20,000
Matt Stienburg $70,000 (1)
Salary Remaining : $17,500
Andre Lee $70,000 (2)
Salary Remaining : $17,500
Mac Hollowell $60,000 (1)
Salary Remaining : $15,000
Emmitt Finnie $40,000 (1)
Salary Remaining : $10,000
Jacob Fowler $40,000 (1)
Salary Remaining : $10,000
Robbie Stucker $10,000 (8)
Salary Remaining : $2,500
Riley Sutter $10,000 (5)
Salary Remaining : $2,500
Elliot Desnoyers $10,000 (8)
Salary Remaining : $2,500
Hunter Drew $10,000 (5)
Salary Remaining : $2,500
Jack Becker $10,000 (7)
Salary Remaining : $2,500
Emmett Croteau $10,000 (7)
Salary Remaining : $2,500
Nikita Quapp $10,000 (10)
Salary Remaining : $2,500
Tyler Muszelik $10,000 (9)
Salary Remaining : $2,500
Reid Schaefer $10,000 (9)
Salary Remaining : $2,500
Stanislav Demin $10,000 (9)
Salary Remaining : $2,500
Noel Nordh $10,000 (10)
Salary Remaining : $2,500
Finn Harding $10,000 (10)
Salary Remaining : $2,500
Cam Squires $10,000 (10)
Salary Remaining : $2,500
Ilya Protas $10,000 (10)
Salary Remaining : $2,500
David Edstrom $10,000 (10)
Salary Remaining : $2,500
Tomas Hamara $10,000 (10)
Salary Remaining : $2,500
Tristan Bertucci $10,000 (10)
Salary Remaining : $2,500
Antti Tuomisto $10,000 (9)
Salary Remaining : $2,500
Total Farm Players29
Salary Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $94 - 7,580 - 94.75%
Level 2: 4000 - $54 - 3,805 - 95.12%
Level 3: 5000 - $42 - 4,747 - 94.93%
Level 4: 2000 - $30 - 1,919 - 95.93%
Luxury : 1000 - $189 - 936 - 93.61%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left11
Average Attendance - %18,986 - 94.93%
Average Income per Game$1,331,331
Year to Date Revenue$39,939,937

Expense

Pro Players Total Salaries$45,100,000
Farm Players Total Salaries$770,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$10,487,344
Pro Year To Date Expenses$32,714,375
Farm Year To Date Expenses$730,940
Pro Salary Cap To Date$32,639,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,644,644
Pro Remaining Season Days40
Pro Expenses Per Days$282,500
Pro Estimated Expenses$11,300,000
Farm Remaining Season Days40
Farm Expenses Per Days$4,812
Farm Estimated Expenses$192,480
Estimated Season Expenses$11,492,480
Estimated Season Salary Cap$54,401,719
Estimate Under Maximum Salary Cap of $74,000,000$19,598,281
Estimate Over Minimum Salary Cap of $44,000,000 $10,401,719
Current Bank Account$35,087,180
Projected Bank Account$38,239,344

Pro Players Salaries

Jeff Petry $4,900,000 (1)
-Salary Remaining : $1,225,000
Linus Ullmark $4,800,000 (3)
-Salary Remaining : $1,200,000
Alex Iafallo $4,500,000 (3)
-Salary Remaining : $1,125,000
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $800,000
Nick Leddy $2,800,000 (2)
-Salary Remaining : $700,000
Vladimir Tarasenko $2,700,000 (3)
-Salary Remaining : $675,000
Jaycob Megna $2,200,000 (2)
-Salary Remaining : $550,000
Brett Kulak $2,200,000 (2)
-Salary Remaining : $550,000
Ryan Strome $2,200,000 (2)
-Salary Remaining : $550,000
Pontus Holmberg $1,600,000 (2)
-Salary Remaining : $400,000
Jarred Tinordi $1,600,000 (1)
-Salary Remaining : $400,000
Leo Carlsson $1,400,000 (2)
-Salary Remaining : $350,000
Connor Brown $1,400,000 (2)
-Salary Remaining : $350,000
Chad Ruhwedel $1,200,000 (1)
-Salary Remaining : $300,000
Patrick Brown $1,200,000 (1)
-Salary Remaining : $300,000
Mason Geertsen $1,200,000 (1)
-Salary Remaining : $300,000
Trevor Carrick $1,200,000 (1)
-Salary Remaining : $300,000
Conor Sheary $1,200,000 (1)
-Salary Remaining : $300,000
Dominic Toninato $1,200,000 (1)
-Salary Remaining : $300,000
Samuel Fagemo $900,000 (3)
-Salary Remaining : $225,000
Tyler Pitlick $600,000 (1)
-Salary Remaining : $150,000
Matt Nieto $500,000 (1)
-Salary Remaining : $125,000
Carl Lindbom $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players23
Salary Commitment
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries

Alexander Holtz $120,000 (2)
Salary Remaining : $30,000
Hendrix Lapierre $120,000 (2)
Salary Remaining : $30,000
Jesper Wallstedt $100,000 (2)
Salary Remaining : $25,000
Ivan Miroshnichenko $90,000 (2)
Salary Remaining : $22,500
Clark Bishop $60,000 (1)
Salary Remaining : $15,000
Danila Yurov $40,000 (1)
Salary Remaining : $10,000
Arseni Gritsyuk $40,000 (1)
Salary Remaining : $10,000
Damian Clara $10,000 (10)
Salary Remaining : $2,500
David Noel $10,000 (9)
Salary Remaining : $2,500
Reilly Webb $10,000 (9)
Salary Remaining : $2,500
Jared Wright $10,000 (9)
Salary Remaining : $2,500
Brandon Hickey $10,000 (3)
Salary Remaining : $2,500
Nick Swaney $10,000 (6)
Salary Remaining : $2,500
Luke Prokop $10,000 (7)
Salary Remaining : $2,500
Eemil Viro $10,000 (8)
Salary Remaining : $2,500
Luke Henman $10,000 (6)
Salary Remaining : $2,500
Travis Barron $10,000 (3)
Salary Remaining : $2,500
Alex Kannok Leipert $10,000 (8)
Salary Remaining : $2,500
Greg Meireles $10,000 (7)
Salary Remaining : $2,500
Tristen Robins $10,000 (8)
Salary Remaining : $2,500
Matthew Maggio $10,000 (8)
Salary Remaining : $2,500
Dmitry Kuzmin $10,000 (8)
Salary Remaining : $2,500
Jack Devine $10,000 (10)
Salary Remaining : $2,500
Daniil But $10,000 (10)
Salary Remaining : $2,500
Mikus Vecvanags $10,000 (9)
Salary Remaining : $2,500
Dylan Ferguson $10,000 (9)
Salary Remaining : $2,500
Carter Berger $10,000 (9)
Salary Remaining : $2,500
Total Farm Players27
Salary Commitment
Year 25 : $770,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $770,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $99 - 7,802 - 97.53%
Level 2: 4000 - $60 - 3,918 - 97.95%
Level 3: 5000 - $40 - 4,787 - 95.74%
Level 4: 2000 - $30 - 1,877 - 93.84%
Luxury : 1000 - $204 - 981 - 98.14%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left10
Average Attendance - %19,366 - 96.83%
Average Income per Game$1,486,915
Year to Date Revenue$46,094,370

Expense

Pro Players Total Salaries$59,600,000
Farm Players Total Salaries$1,240,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,125,000
Pro Year To Date Expenses$44,711,875
Farm Year To Date Expenses$839,000
Pro Salary Cap To Date$44,636,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,869,152
Pro Remaining Season Days40
Pro Expenses Per Days$373,125
Pro Estimated Expenses$14,925,000
Farm Remaining Season Days40
Farm Expenses Per Days$7,750
Farm Estimated Expenses$310,000
Estimated Season Expenses$15,235,000
Estimated Season Salary Cap$66,661,875
Estimate Under Maximum Salary Cap of $74,000,000$7,338,125
Estimate Over Minimum Salary Cap of $44,000,000 $22,661,875
Current Bank Account$12,118,318
Projected Bank Account$11,752,470

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $1,900,000
Victor Hedman $6,000,000 (4)
-Salary Remaining : $1,500,000
Alex Vlasic $5,000,000 (1)
-Salary Remaining : $1,250,000
J.T. Compher $4,400,000 (1)
-Salary Remaining : $1,100,000
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $1,000,000
Johnathan Kovacevic $3,400,000 (3)
-Salary Remaining : $850,000
Joel Hofer $3,000,000 (3)
-Salary Remaining : $750,000
Taylor Raddysh $2,700,000 (1)
-Salary Remaining : $675,000
Logan O'Connor $2,500,000 (2)
-Salary Remaining : $625,000
Alex Newhook $2,000,000 (2)
-Salary Remaining : $500,000
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $500,000
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $500,000
Mathieu Olivier $2,000,000 (3)
-Salary Remaining : $500,000
Michael Kesselring $1,800,000 (3)
-Salary Remaining : $450,000
Wyatt Johnston $1,600,000 (1)
-Salary Remaining : $400,000
Cole Smith $1,600,000 (2)
-Salary Remaining : $400,000
Yegor Chinakhov $1,500,000 (2)
-Salary Remaining : $375,000
Conor Timmins $1,400,000 (1)
-Salary Remaining : $350,000
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $300,000
Connor Dewar $1,200,000 (2)
-Salary Remaining : $300,000
Juraj Slafkovsky $1,000,000 (1)
-Salary Remaining : $250,000
Matt Coronato $900,000 (2)
-Salary Remaining : $225,000
Travis Boyd $800,000 (1)
-Salary Remaining : $200,000
Total Pro Players23
Salary Commitment
Year 25 : $59,600,000
Year 26 : $27,900,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $59,600,000
Year 26 : $27,900,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $59,600,000
Year 26 : $27,900,000
Year 27 : $18,200,000
Year 28 : $6,000,000

Farm Players Salaries

Alex Alexeyev $120,000 (2)
Salary Remaining : $30,000
Sam Lafferty $120,000 (1)
Salary Remaining : $30,000
Jakob Pelletier $110,000 (2)
Salary Remaining : $27,500
Akira Schmid $110,000 (2)
Salary Remaining : $27,500
Gage Goncalves $110,000 (1)
Salary Remaining : $27,500
Gustav Lindstrom $100,000 (1)
Salary Remaining : $25,000
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $22,500
Max Jones $90,000 (1)
Salary Remaining : $22,500
Rasmus Asplund $80,000 (1)
Salary Remaining : $20,000
Jake Livingstone $60,000 (1)
Salary Remaining : $15,000
Jack Rathbone $60,000 (1)
Salary Remaining : $15,000
Jakub Demek $10,000 (8)
Salary Remaining : $2,500
Parker Bell $10,000 (10)
Salary Remaining : $2,500
Lukas Svejkovsky $10,000 (7)
Salary Remaining : $2,500
Ty Nelson $10,000 (9)
Salary Remaining : $2,500
Nick Capone $10,000 (10)
Salary Remaining : $2,500
Quinn Olson $10,000 (10)
Salary Remaining : $2,500
Nate Danielson $10,000 (10)
Salary Remaining : $2,500
Dominik Badinka $10,000 (10)
Salary Remaining : $2,500
Joseph Cecconi $10,000 (4)
Salary Remaining : $2,500
Francesco Pinelli $10,000 (10)
Salary Remaining : $2,500
Nathan Gaucher $10,000 (8)
Salary Remaining : $2,500
Samuel Savoie $10,000 (10)
Salary Remaining : $2,500
Gavin Hayes $10,000 (10)
Salary Remaining : $2,500
Mason Beaupit $10,000 (8)
Salary Remaining : $2,500
Ethan Keppen $10,000 (8)
Salary Remaining : $2,500
Ryan Jones $10,000 (8)
Salary Remaining : $2,500
Judd Caulfield $10,000 (8)
Salary Remaining : $2,500
Henrik Rybinski $10,000 (8)
Salary Remaining : $2,500
Jesper Vikman $10,000 (6)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 25 : $1,240,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,240,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $108 - 7,871 - 98.38%
Level 2: 4000 - $63 - 3,943 - 98.57%
Level 3: 5000 - $46 - 4,746 - 94.93%
Level 4: 2000 - $34 - 1,919 - 95.95%
Luxury : 1000 - $213 - 990 - 99.02%
Total Capacity :20000
Team Popularity : 136.00%

Income

Home Games Left11
Average Attendance - %19,469 - 97.35%
Average Income per Game$1,640,703
Year to Date Revenue$49,221,085

Expense

Pro Players Total Salaries$72,000,000
Farm Players Total Salaries$1,600,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,715,000
Farm Year To Date Expenses$1,185,000
Pro Salary Cap To Date$56,040,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,047,731
Pro Remaining Season Days40
Pro Expenses Per Days$450,625
Pro Estimated Expenses$18,025,000
Farm Remaining Season Days40
Farm Expenses Per Days$10,000
Farm Estimated Expenses$400,000
Estimated Season Expenses$18,425,000
Estimated Season Salary Cap$73,840,000
Estimate Under Maximum Salary Cap of $74,000,000$160,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,840,000
Current Bank Account$30,978,894
Projected Bank Account$30,601,625

Pro Players Salaries

Auston Matthews $8,000,000 (4)
-Salary Remaining : $2,000,000
Clayton Keller $6,500,000 (1)
-Salary Remaining : $1,625,000
Matt Boldy $6,100,000 (3)
-Salary Remaining : $1,525,000
Zach Werenski $5,900,000 (3)
-Salary Remaining : $1,475,000
Carter Verhaeghe $5,900,000 (2)
-Salary Remaining : $1,475,000
Colton Parayko $5,000,000 (3)
-Salary Remaining : $1,250,000
Matt Duchene $4,600,000 (1)
-Salary Remaining : $1,150,000
Joseph Woll $4,200,000 (1)
-Salary Remaining : $1,050,000
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $1,000,000
Adam Larsson $3,700,000 (3)
-Salary Remaining : $925,000
Joel Farabee $3,200,000 (1)
-Salary Remaining : $800,000
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $750,000
Jack Roslovic $2,200,000 (3)
-Salary Remaining : $550,000
Joel Armia $2,000,000 (2)
-Salary Remaining : $500,000
Dan Vladar $1,500,000 (1)
-Salary Remaining : $375,000
Josh Anderson $1,500,000 (3)
-Salary Remaining : $375,000
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $300,000
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $300,000
Owen Pickering $1,000,000 (3)
-Salary Remaining : $250,000
Martin Pospisil (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $200,000
Nathan Walker $500,000 (1)
-Salary Remaining : $125,000
Total Pro Players21
Salary Commitment
Year 25 : $72,000,000
Year 26 : $49,500,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $72,000,000
Year 26 : $49,500,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,200,000
Year 26 : $49,500,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries

Olen Zellweger $120,000 (2)
Salary Remaining : $30,000
Cody Glass $120,000 (1)
Salary Remaining : $30,000
Juuso Parssinen $120,000 (1)
Salary Remaining : $30,000
Nils Lundkvist $120,000 (2)
Salary Remaining : $30,000
Jonatan Berggren $120,000 (2)
Salary Remaining : $30,000
Boris Katchouk $120,000 (1)
Salary Remaining : $30,000
Arturs Silovs $110,000 (2)
Salary Remaining : $27,500
Jacob Moverare $90,000 (1)
Salary Remaining : $22,500
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $22,500
Cooper Marody $80,000 (2)
Salary Remaining : $20,000
Kale Clague $80,000 (1)
Salary Remaining : $20,000
Isaiah George $70,000 (3)
Salary Remaining : $17,500
Maxence Guenette $70,000 (1)
Salary Remaining : $17,500
Tanner Laczynski $70,000 (2)
Salary Remaining : $17,500
Joseph Blandisi $50,000 (1)
Salary Remaining : $12,500
Jujhar Khaira $50,000 (1)
Salary Remaining : $12,500
Riley Hughes $10,000 (10)
Salary Remaining : $2,500
Jacob Ingham $10,000 (8)
Salary Remaining : $2,500
Jamieson Rees $10,000 (10)
Salary Remaining : $2,500
Marshall Warren $10,000 (10)
Salary Remaining : $2,500
Xavier Bernard $10,000 (6)
Salary Remaining : $2,500
Max Wanner $10,000 (10)
Salary Remaining : $2,500
Keean Washkurak $10,000 (10)
Salary Remaining : $2,500
Lucas Ciona $10,000 (10)
Salary Remaining : $2,500
Ryan Mast $10,000 (10)
Salary Remaining : $2,500
Rhett Pitlick $10,000 (10)
Salary Remaining : $2,500
Henrik Tikkanen $10,000 (10)
Salary Remaining : $2,500
Zayde Wisdom $10,000 (10)
Salary Remaining : $2,500
Total Farm Players28
Salary Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 8000 - $106 - 7,853 - 98.16%
Level 2: 4000 - $65 - 3,874 - 96.85%
Level 3: 5000 - $43 - 4,894 - 97.88%
Level 4: 2000 - $32 - 1,965 - 98.27%
Luxury : 1000 - $211 - 987 - 98.71%
Total Capacity :20000
Team Popularity : 136.00%

Income

Home Games Left10
Average Attendance - %19,573 - 97.87%
Average Income per Game$1,607,497
Year to Date Revenue$49,832,398

Expense

Pro Players Total Salaries$75,500,000
Farm Players Total Salaries$1,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,871,250
Farm Year To Date Expenses$1,089,559
Pro Salary Cap To Date$54,978,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,074,967
Pro Remaining Season Days40
Pro Expenses Per Days$472,500
Pro Estimated Expenses$18,900,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,000
Farm Estimated Expenses$320,000
Estimated Season Expenses$19,220,000
Estimated Season Salary Cap$73,553,750
Estimate Under Maximum Salary Cap of $74,000,000$446,250
Estimate Over Minimum Salary Cap of $44,000,000 $29,553,750
Current Bank Account$34,377,808
Projected Bank Account$31,232,775

Pro Players Salaries

Hampus Lindholm $7,800,000 (1)
-Salary Remaining : $1,950,000
Jack Hughes $7,400,000 (2)
-Salary Remaining : $1,850,000
Kyle Palmieri $6,600,000 (1)
-Salary Remaining : $1,650,000
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $1,250,000
Chris Kreider $4,800,000 (1)
-Salary Remaining : $1,200,000
Aaron Ekblad $4,200,000 (4)
-Salary Remaining : $1,050,000
Sebastian Aho $4,000,000 (3)
-Salary Remaining : $1,000,000
Jonathan Marchessault $3,800,000 (3)
-Salary Remaining : $950,000
Niko Mikkola $3,400,000 (2)
-Salary Remaining : $850,000
Jake Middleton $3,400,000 (2)
-Salary Remaining : $850,000
Andrei Vasilevskiy $3,400,000 (2)
-Salary Remaining : $850,000
Dawson Mercer $3,300,000 (2)
-Salary Remaining : $825,000
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $750,000
Jordan Eberle $2,800,000 (2)
-Salary Remaining : $700,000
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $675,000
Noel Acciari $2,200,000 (1)
-Salary Remaining : $550,000
Morgan Barron $2,000,000 (1)
-Salary Remaining : $500,000
Logan Cooley $1,800,000 (2)
-Salary Remaining : $450,000
Klim Kostin (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $300,000
Alexander Nylander $1,200,000 (1)
-Salary Remaining : $300,000
Louis Crevier $1,100,000 (1)
-Salary Remaining : $275,000
Sergei Murashov $400,000 (1)
-Salary Remaining : $100,000
Total Pro Players22
Salary Commitment
Year 25 : $75,500,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $75,500,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries

Brandt Clarke $130,000 (2)
Salary Remaining : $32,500
Keaton Middleton $120,000 (1)
Salary Remaining : $30,000
Mason Lohrei $120,000 (1)
Salary Remaining : $30,000
Christian Fischer $100,000 (1)
Salary Remaining : $25,000
Devon Levi $100,000 (1)
Salary Remaining : $25,000
Milos Kelemen $100,000 (1)
Salary Remaining : $25,000
Lane Pederson $80,000 (2)
Salary Remaining : $20,000
Nikita Chibrikov $80,000 (2)
Salary Remaining : $20,000
Rhett Gardner $70,000 (1)
Salary Remaining : $17,500
Chase De Leo $70,000 (1)
Salary Remaining : $17,500
Guillaume Brisebois $60,000 (2)
Salary Remaining : $15,000
Easton Cowan $40,000 (1)
Salary Remaining : $10,000
Zakhar Bardakov $40,000 (1)
Salary Remaining : $10,000
Marcel Marcel $10,000 (8)
Salary Remaining : $2,500
Conner Bleackley $10,000 (2)
Salary Remaining : $2,500
Vsevolod Komarov $10,000 (10)
Salary Remaining : $2,500
Mike McKee $10,000 (2)
Salary Remaining : $2,500
Patrick Guay $10,000 (7)
Salary Remaining : $2,500
Roddy Ross $10,000 (7)
Salary Remaining : $2,500
Noah Warren $10,000 (10)
Salary Remaining : $2,500
Francesco Arcuri $10,000 (8)
Salary Remaining : $2,500
Trevor Kuntar $10,000 (8)
Salary Remaining : $2,500
Evan Nause $10,000 (9)
Salary Remaining : $2,500
Jack Matier $10,000 (10)
Salary Remaining : $2,500
Dylan Duke $10,000 (9)
Salary Remaining : $2,500
Jack Beck $10,000 (10)
Salary Remaining : $2,500
Hugo Ollas $10,000 (7)
Salary Remaining : $2,500
Cameron Whitehead $10,000 (7)
Salary Remaining : $2,500
Philip Svedeback $10,000 (7)
Salary Remaining : $2,500
Cam Morrison $10,000 (6)
Salary Remaining : $2,500
Total Farm Players30
Salary Commitment
Year 25 : $1,280,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,280,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,364 - 92.05%
Level 2: 4000 - $67 - 3,627 - 90.69%
Level 3: 5000 - $47 - 4,388 - 87.76%
Level 4: 2000 - $37 - 1,675 - 83.74%
Luxury : 1000 - $213 - 957 - 95.71%
Total Capacity :20000
Team Popularity : 128.00%

Income

Home Games Left11
Average Attendance - %18,012 - 90.06%
Average Income per Game$1,586,095
Year to Date Revenue$47,582,848

Expense

Pro Players Total Salaries$73,500,000
Farm Players Total Salaries$1,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,518,125
Farm Year To Date Expenses$1,345,489
Pro Salary Cap To Date$54,443,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,447,044
Pro Remaining Season Days40
Pro Expenses Per Days$460,000
Pro Estimated Expenses$18,400,000
Farm Remaining Season Days40
Farm Expenses Per Days$8,625
Farm Estimated Expenses$345,000
Estimated Season Expenses$18,745,000
Estimated Season Salary Cap$72,818,125
Estimate Under Maximum Salary Cap of $74,000,000$1,181,875
Estimate Over Minimum Salary Cap of $44,000,000 $28,818,125
Current Bank Account$23,750,015
Projected Bank Account$22,452,059

Pro Players Salaries

Shane Pinto $11,000,000 (2)
-Salary Remaining : $2,750,000
Mikael Granlund $7,200,000 (3)
-Salary Remaining : $1,800,000
Roope Hintz $6,500,000 (3)
-Salary Remaining : $1,625,000
Bryan Rust $5,200,000 (2)
-Salary Remaining : $1,300,000
John Carlson $5,000,000 (3)
-Salary Remaining : $1,250,000
Gustav Forsling $4,800,000 (4)
-Salary Remaining : $1,200,000
Justin Faulk $4,700,000 (3)
-Salary Remaining : $1,175,000
Igor Shesterkin $4,600,000 (2)
-Salary Remaining : $1,150,000
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $1,125,000
Jean-Gabriel Pageau $4,300,000 (1)
-Salary Remaining : $1,075,000
Jake DeBrusk $3,700,000 (3)
-Salary Remaining : $925,000
Anders Lee $2,000,000 (2)
-Salary Remaining : $500,000
Jake Sanderson $1,900,000 (1)
-Salary Remaining : $475,000
David Rittich $1,500,000 (3)
-Salary Remaining : $375,000
Ty Emberson $1,500,000 (2)
-Salary Remaining : $375,000
Brett Leason $1,400,000 (1)
-Salary Remaining : $350,000
Brett Howden $1,200,000 (1)
-Salary Remaining : $300,000
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $250,000
Andrew Poturalski $800,000 (1)
-Salary Remaining : $200,000
Justin Kirkland $700,000 (1)
-Salary Remaining : $175,000
Total Pro Players20
Salary Commitment
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries

Keith Kinkaid $120,000 (1)
Salary Remaining : $30,000
Nils Hoglander $120,000 (1)
Salary Remaining : $30,000
Craig Smith $120,000 (2)
Salary Remaining : $30,000
Marat Khusnutdinov $90,000 (1)
Salary Remaining : $22,500
Jack Thompson $90,000 (2)
Salary Remaining : $22,500
Rocco Grimaldi $80,000 (1)
Salary Remaining : $20,000
Trent Miner $80,000 (1)
Salary Remaining : $20,000
Seth Griffith $80,000 (1)
Salary Remaining : $20,000
Jayson Megna $80,000 (1)
Salary Remaining : $20,000
Sheldon Dries $80,000 (1)
Salary Remaining : $20,000
Albert Johansson $80,000 (1)
Salary Remaining : $20,000
Alex Belzile $80,000 (1)
Salary Remaining : $20,000
Nikita Prishchepov $70,000 (3)
Salary Remaining : $17,500
Lucas Johansen $50,000 (1)
Salary Remaining : $12,500
Alexander Nikishin $40,000 (1)
Salary Remaining : $10,000
Peter DiLiberatore $10,000 (6)
Salary Remaining : $2,500
Antonio Stranges $10,000 (6)
Salary Remaining : $2,500
Martin Chromiak $10,000 (6)
Salary Remaining : $2,500
Brandon Baddock $10,000 (1)
Salary Remaining : $2,500
Ty Murchison $10,000 (9)
Salary Remaining : $2,500
Artem Shlaine $10,000 (10)
Salary Remaining : $2,500
Sean Day $10,000 (10)
Salary Remaining : $2,500
Ayrton Martino $10,000 (10)
Salary Remaining : $2,500
Chaz Lucius $10,000 (7)
Salary Remaining : $2,500
Dennis Busby $10,000 (10)
Salary Remaining : $2,500
Devin Kaplan $10,000 (10)
Salary Remaining : $2,500
Carter Gylander $10,000 (10)
Salary Remaining : $2,500
Total Farm Players27
Salary Commitment
Year 25 : $1,380,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,380,000
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 $6,010,788 $71,445,625 $2,554,375 $27,445,625 223153
Buffalo Sabres $32,441,624 $63,744,375 $10,255,625 $19,744,375 203050
Detroit Red Wings $49,801,901 $66,576,875 $7,423,125 $22,576,875 273057
Florida Panthers $7,402,288 $73,745,625 $254,375 $29,745,625 212748
Montreal Canadiens $23,498,352 $67,363,750 $6,636,250 $23,363,750 223355
Ottawa Senators $33,582,151 $62,515,000 $11,485,000 $18,515,000 263258
Tampa Bay Lightning $38,396,710 $63,202,500 $10,797,500 $19,202,500 232952
Toronto Maple Leafs $26,240,029 $66,137,500 $7,862,500 $22,137,500 193049
Carolina Hurricanes $44,293,362 $48,225,000 $25,775,000 $4,225,000 243761
Columbus Blue Jackets $15,385,126 $71,285,000 $2,715,000 $27,285,000 232649
New Jersey Devils $47,927,033 $72,367,500 $1,632,500 $28,367,500 222648
New York Islanders $12,589,675 $69,130,312 $4,869,688 $25,130,312 203555
New York Rangers $19,644,121 $70,509,375 $3,490,625 $26,509,375 271946
Philadelphia Flyers $27,038,873 $73,948,125 $51,875 $29,948,125 234063
Pittsburgh Penguins $10,084,266 $65,976,875 $8,023,125 $21,976,875 222648
Washington Capitals $15,827,875 $73,215,625 $784,375 $29,215,625 192544
Anaheim Ducks $23,103,286 $67,451,875 $6,548,125 $23,451,875 223860
Calgary Flames $31,636,439 $51,249,375 $22,750,625 $7,249,375 252853
Edmonton Oilers $13,198,809 $71,725,000 $2,275,000 $27,725,000 223658
Los Angeles Kings $234,543 $69,741,250 $4,258,750 $25,741,250 232447
San Jose Sharks $35,746,480 $74,075,000 -$75,000 $30,075,000 222648
Seattle Kraken $43,713,213 $45,185,000 $28,815,000 $1,185,000 243155
Vancouver Canucks $21,122,919 $68,087,500 $5,912,500 $24,087,500 242953
Vegas Golden Knights $12,904,445 $50,936,875 $23,063,125 $6,936,875 212546
Chicago Blackhawks $30,649,942 $74,385,000 -$385,000 $30,385,000 222850
Colorado Avalanche $16,213,873 $73,466,875 $533,125 $29,466,875 233356
Dallas Stars $4,077,905 $67,145,625 $6,854,375 $23,145,625 212950
Minnesota Wild $35,087,180 $54,401,719 $19,598,281 $10,401,719 232750
Nashville Predators $12,118,318 $66,661,875 $7,338,125 $22,661,875 233053
St. Louis Blues $30,978,894 $73,840,000 $160,000 $29,840,000 212849
Utah Hockey Club $34,377,808 $73,553,750 $446,250 $29,553,750 223052
Winnipeg Jets $23,750,015 $72,818,125 $1,181,875 $28,818,125 202747