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 - 7,637 - 95.46%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 5000 - $41 - 4,967 - 99.35%
Level 4: 2000 - $29 - 2,000 - 100.00%
Luxury : 1000 - $202 - 999 - 99.93%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left15
Average Attendance - %19,604 - 98.02%
Average Income per Game$1,546,428
Year to Date Revenue$40,207,140

Expense

Pro Players Total Salaries$72,300,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$700,000
Pro Year To Date Expenses$46,710,000
Farm Year To Date Expenses$1,615,752
Pro Salary Cap To Date$46,368,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,196,427
Pro Remaining Season Days55
Pro Expenses Per Days$452,500
Pro Estimated Expenses$24,887,500
Farm Remaining Season Days55
Farm Expenses Per Days$14,875
Farm Estimated Expenses$818,125
Estimated Season Expenses$25,705,625
Estimated Season Salary Cap$71,921,875
Estimate Under Maximum Salary Cap of $74,000,000$2,078,125
Estimate Over Minimum Salary Cap of $44,000,000 $27,921,875
Current Bank Account$8,455,220
Projected Bank Account$5,946,022

Pro Players Salaries

Cale Makar $8,200,000 (2)
-Salary Remaining : $2,818,750
Alex DeBrincat $7,000,000 (1)
-Salary Remaining : $2,406,250
Charlie McAvoy $5,700,000 (1)
-Salary Remaining : $1,959,375
Anthony Cirelli $5,100,000 (2)
-Salary Remaining : $1,753,125
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $1,718,750
Mathew Barzal $5,000,000 (5)
-Salary Remaining : $1,718,750
Mark Stone $4,600,000 (3)
-Salary Remaining : $1,581,250
Sean Couturier $4,200,000 (3)
-Salary Remaining : $1,443,750
Blake Coleman $3,600,000 (2)
-Salary Remaining : $1,237,500
Ryan Lindgren $3,200,000 (1)
-Salary Remaining : $1,100,000
Sean Monahan $3,000,000 (1)
-Salary Remaining : $1,031,250
Ross Colton $2,700,000 (2)
-Salary Remaining : $928,125
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $859,375
Luke Schenn $1,700,000 (1)
-Salary Remaining : $584,375
Frank Nazar $1,700,000 (3)
-Salary Remaining : $584,375
Tyson Jost $1,600,000 (1)
-Salary Remaining : $550,000
Jack St. Ivany $1,400,000 (1)
-Salary Remaining : $481,250
Adam Gaudette $1,300,000 (3)
-Salary Remaining : $446,875
Lars Eller $1,200,000 (1)
-Salary Remaining : $412,500
Dustin Wolf $900,000 (1)
-Salary Remaining : $309,375
Marc Del Gaizo (1 Way Contract) $900,000 (2)
-Salary Remaining : $309,375
Brock Faber $900,000 (1)
-Salary Remaining : $309,375
Wyatt Kaiser $900,000 (1)
-Salary Remaining : $309,375
Total Pro Players23
Salary Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries

Cole Koepke $120,000 (1)
Salary Remaining : $41,250
Justin Brazeau $120,000 (1)
Salary Remaining : $41,250
Matt Tomkins $120,000 (1)
Salary Remaining : $41,250
Connor Carrick $120,000 (1)
Salary Remaining : $41,250
Ben Hutton $120,000 (1)
Salary Remaining : $41,250
Nick DeSimone $120,000 (1)
Salary Remaining : $41,250
Pheonix Copley $120,000 (2)
Salary Remaining : $41,250
Glenn Gawdin $110,000 (2)
Salary Remaining : $37,813
Cole Guttman $110,000 (2)
Salary Remaining : $37,813
Kevin Connauton $110,000 (1)
Salary Remaining : $37,813
Jordan Harris $100,000 (1)
Salary Remaining : $34,375
Cam Dineen $100,000 (1)
Salary Remaining : $34,375
Marc McLaughlin $90,000 (2)
Salary Remaining : $30,938
Nate Smith $90,000 (1)
Salary Remaining : $30,938
Jack Ahcan $90,000 (2)
Salary Remaining : $30,938
Jack Studnicka $90,000 (2)
Salary Remaining : $30,938
Kole Lind $90,000 (2)
Salary Remaining : $30,938
Tyler Wotherspoon $90,000 (2)
Salary Remaining : $30,938
Matthew Phillips $90,000 (1)
Salary Remaining : $30,938
Aidan McDonough $90,000 (2)
Salary Remaining : $30,938
Nick Abruzzese $80,000 (1)
Salary Remaining : $27,500
Ben Meyers $70,000 (1)
Salary Remaining : $24,063
Taylor Makar $40,000 (1)
Salary Remaining : $13,750
Brandon Bussi $40,000 (1)
Salary Remaining : $13,750
Aidan Thompson $10,000 (10)
Salary Remaining : $3,438
Carson Focht $10,000 (5)
Salary Remaining : $3,438
Brad Morrison $10,000 (3)
Salary Remaining : $3,438
Kalan Lind $10,000 (10)
Salary Remaining : $3,438
Scott Walford $10,000 (9)
Salary Remaining : $3,438
Lucas Edmonds $10,000 (7)
Salary Remaining : $3,438
Total Farm Players30
Salary Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$57,700,000
Farm Players Total Salaries$1,350,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$37,933,750
Farm Year To Date Expenses$885,716
Pro Salary Cap To Date$37,868,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,463,833
Pro Remaining Season Days55
Pro Expenses Per Days$361,250
Pro Estimated Expenses$19,868,750
Farm Remaining Season Days55
Farm Expenses Per Days$8,438
Farm Estimated Expenses$464,090
Estimated Season Expenses$20,332,840
Estimated Season Salary Cap$64,502,500
Estimate Under Maximum Salary Cap of $74,000,000$9,497,500
Estimate Over Minimum Salary Cap of $44,000,000 $20,502,500
Current Bank Account$28,433,986
Projected Bank Account$34,564,979

Pro Players Salaries

Erik Karlsson $6,000,000 (1)
-Salary Remaining : $2,062,500
Timo Meier $5,800,000 (5)
-Salary Remaining : $1,993,750
Brenden Dillon $5,500,000 (3)
-Salary Remaining : $1,890,625
Mika Zibanejad $5,300,000 (3)
-Salary Remaining : $1,821,875
Claude Giroux $5,300,000 (2)
-Salary Remaining : $1,821,875
Jordan Binnington $4,500,000 (1)
-Salary Remaining : $1,546,875
Jordan Staal $3,500,000 (3)
-Salary Remaining : $1,203,125
Michael Rasmussen $3,200,000 (2)
-Salary Remaining : $1,100,000
Kaapo Kakko $3,100,000 (1)
-Salary Remaining : $1,065,625
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $790,625
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $687,500
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $687,500
Justin Danforth $1,800,000 (1)
-Salary Remaining : $618,750
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $412,500
Andreas Englund (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $343,750
Marc-Edouard Vlasic $1,000,000 (2)
-Salary Remaining : $343,750
Dryden Hunt $1,000,000 (1)
-Salary Remaining : $343,750
Josh Doan $900,000 (1)
-Salary Remaining : $309,375
Aleksei Kolosov $900,000 (2)
-Salary Remaining : $309,375
Scott Perunovich $900,000 (1)
-Salary Remaining : $309,375
Justin Holl $500,000 (2)
-Salary Remaining : $171,875
Total Pro Players21
Salary Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000

Farm Players Salaries

Robert Hagg $120,000 (1)
Salary Remaining : $41,250
Michael Houser $100,000 (2)
Salary Remaining : $34,375
Justin Dowling $100,000 (2)
Salary Remaining : $34,375
John Ludvig $90,000 (2)
Salary Remaining : $30,938
Logan Brown $90,000 (1)
Salary Remaining : $30,938
Ilya Solovyov $90,000 (2)
Salary Remaining : $30,938
Max McCormick $80,000 (1)
Salary Remaining : $27,500
Chris Terry $80,000 (1)
Salary Remaining : $27,500
Ryan Johnson $80,000 (1)
Salary Remaining : $27,500
Georgii Merkulov $70,000 (1)
Salary Remaining : $24,063
Kyle Criscuolo $70,000 (1)
Salary Remaining : $24,063
Drew Commesso $70,000 (2)
Salary Remaining : $24,063
Matt Kiersted $60,000 (1)
Salary Remaining : $20,625
Brandon Biro $60,000 (1)
Salary Remaining : $20,625
Anthony Angello $50,000 (1)
Salary Remaining : $17,188
Denis Smirnov $10,000 (7)
Salary Remaining : $3,438
Brian Pinho $10,000 (5)
Salary Remaining : $3,438
Matt Strome $10,000 (4)
Salary Remaining : $3,438
Cole Fraser $10,000 (4)
Salary Remaining : $3,438
Jack Adams $10,000 (8)
Salary Remaining : $3,438
Brendan Warren $10,000 (7)
Salary Remaining : $3,438
Nathan Legare $10,000 (6)
Salary Remaining : $3,438
Kevin Wall $10,000 (8)
Salary Remaining : $3,438
Dylan Wells $10,000 (9)
Salary Remaining : $3,438
Matias Rajaniemi $10,000 (10)
Salary Remaining : $3,438
Mikko Kokkonen $10,000 (7)
Salary Remaining : $3,438
Timofey Spitserov $10,000 (10)
Salary Remaining : $3,438
Logan Neaton $10,000 (4)
Salary Remaining : $3,438
Ethan Gauthier $10,000 (10)
Salary Remaining : $3,438
Total Farm Players29
Salary Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $110 - 7,613 - 95.16%
Level 2: 4000 - $63 - 3,797 - 94.93%
Level 3: 5000 - $43 - 4,897 - 97.94%
Level 4: 2000 - $33 - 1,948 - 97.39%
Luxury : 1000 - $217 - 966 - 96.63%
Total Capacity :20000
Team Popularity : 124.00%

Income

Home Games Left12
Average Attendance - %19,221 - 96.11%
Average Income per Game$1,536,849
Year to Date Revenue$44,568,633

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$1,750,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$44,191,875
Farm Year To Date Expenses$1,132,732
Pro Salary Cap To Date$41,300,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,442,193
Pro Remaining Season Days55
Pro Expenses Per Days$419,375
Pro Estimated Expenses$23,065,625
Farm Remaining Season Days55
Farm Expenses Per Days$10,938
Farm Estimated Expenses$601,590
Estimated Season Expenses$23,667,215
Estimated Season Salary Cap$65,353,750
Estimate Under Maximum Salary Cap of $74,000,000$8,646,250
Estimate Over Minimum Salary Cap of $44,000,000 $21,353,750
Current Bank Account$53,157,188
Projected Bank Account$47,932,166

Pro Players Salaries

Connor McDavid $9,500,000 (5)
-Salary Remaining : $3,265,625
Leon Draisaitl $9,100,000 (4)
-Salary Remaining : $3,128,125
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $2,062,500
Seth Jones $5,300,000 (3)
-Salary Remaining : $1,821,875
Kirill Marchenko $4,200,000 (1)
-Salary Remaining : $1,443,750
Tyler Myers $4,100,000 (2)
-Salary Remaining : $1,409,375
Nicolas Roy $4,000,000 (2)
-Salary Remaining : $1,375,000
Eric Comrie (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,375,000
Jeremy Lauzon $2,900,000 (3)
-Salary Remaining : $996,875
Pyotr Kochetkov $2,500,000 (2)
-Salary Remaining : $859,375
Frederick Gaudreau $1,900,000 (1)
-Salary Remaining : $653,125
Tyler Motte $1,800,000 (1)
-Salary Remaining : $618,750
Will Smith $1,400,000 (3)
-Salary Remaining : $481,250
Juuso Valimaki (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Sam Malinski (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
David Perron $1,100,000 (2)
-Salary Remaining : $378,125
Oskar Sundqvist $1,000,000 (3)
-Salary Remaining : $343,750
Olli Maatta $900,000 (3)
-Salary Remaining : $309,375
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $309,375
Sean Kuraly $800,000 (1)
-Salary Remaining : $275,000
Evgenii Dadonov $700,000 (1)
-Salary Remaining : $240,625
A.J. Greer (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,625
Mark Jankowski (1 Way Contract) $600,000 (1)
-Salary Remaining : $206,250
Jimmy Vesey (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $206,250
Spencer Martin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $206,250
Total Pro Players25
Salary Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $62,700,000
Year 26 : $48,700,000
Year 27 : $36,100,000
Year 28 : $18,600,000

Farm Players Salaries

Justin Barron $170,000 (3)
Salary Remaining : $58,438
Tanner Jeannot $120,000 (2)
Salary Remaining : $41,250
Denton Mateychuk $120,000 (3)
Salary Remaining : $41,250
Matthew Kessel $90,000 (2)
Salary Remaining : $30,938
Liam Foudy $80,000 (2)
Salary Remaining : $27,500
Mitchell Stephens $80,000 (2)
Salary Remaining : $27,500
Caleb Jones $80,000 (2)
Salary Remaining : $27,500
Dennis Hildeby $70,000 (1)
Salary Remaining : $24,063
Travis Dermott $70,000 (2)
Salary Remaining : $24,063
Olle Lycksell $70,000 (2)
Salary Remaining : $24,063
Casey Fitzgerald $70,000 (2)
Salary Remaining : $24,063
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $24,063
Jan Jenik $70,000 (2)
Salary Remaining : $24,063
Joe Hicketts $70,000 (1)
Salary Remaining : $24,063
Oliver Kapanen $70,000 (2)
Salary Remaining : $24,063
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $24,063
Mikael Pyyhtia $70,000 (1)
Salary Remaining : $24,063
Dakota Mermis $60,000 (1)
Salary Remaining : $20,625
Cole Schwindt $50,000 (1)
Salary Remaining : $17,188
Jacob Melanson $40,000 (1)
Salary Remaining : $13,750
Ryan Greene $40,000 (1)
Salary Remaining : $13,750
Donovan Sebrango $40,000 (1)
Salary Remaining : $13,750
Hunter Jones $10,000 (5)
Salary Remaining : $3,438
Simon Lundmark $10,000 (8)
Salary Remaining : $3,438
Brett Davis $10,000 (8)
Salary Remaining : $3,438
Caedan Bankier $10,000 (10)
Salary Remaining : $3,438
Oskar Olausson $10,000 (7)
Salary Remaining : $3,438
Cross Hanas $10,000 (7)
Salary Remaining : $3,438
Lassi Thomson $10,000 (1)
Salary Remaining : $3,438
Adam Gajan $10,000 (9)
Salary Remaining : $3,438
Total Farm Players30
Salary Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,750,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$71,400,000
Farm Players Total Salaries$1,430,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$47,105,000
Farm Year To Date Expenses$912,490
Pro Salary Cap To Date$47,009,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,037,245
Pro Remaining Season Days55
Pro Expenses Per Days$446,875
Pro Estimated Expenses$24,578,125
Farm Remaining Season Days55
Farm Expenses Per Days$8,938
Farm Estimated Expenses$491,590
Estimated Season Expenses$25,069,715
Estimated Season Salary Cap$73,353,125
Estimate Under Maximum Salary Cap of $74,000,000$646,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,353,125
Current Bank Account$9,669,050
Projected Bank Account$5,636,580

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
-Salary Remaining : $2,406,250
Elias Pettersson $6,600,000 (2)
-Salary Remaining : $2,268,750
John Gibson $6,300,000 (1)
-Salary Remaining : $2,165,625
Alex Tuch $6,200,000 (4)
-Salary Remaining : $2,131,250
Nick Schmaltz $5,900,000 (3)
-Salary Remaining : $2,028,125
Chandler Stephenson $5,100,000 (1)
-Salary Remaining : $1,753,125
Vladislav Gavrikov $4,400,000 (2)
-Salary Remaining : $1,512,500
Mattias Ekholm $4,000,000 (3)
-Salary Remaining : $1,375,000
Dakota Joshua $3,800,000 (2)
-Salary Remaining : $1,306,250
Jake McCabe $3,500,000 (1)
-Salary Remaining : $1,203,125
Morgan Frost $3,100,000 (2)
-Salary Remaining : $1,065,625
Nick Paul $3,000,000 (3)
-Salary Remaining : $1,031,250
Lawson Crouse $2,700,000 (5)
-Salary Remaining : $928,125
Mason Marchment $2,700,000 (1)
-Salary Remaining : $928,125
Zach Bogosian $1,600,000 (2)
-Salary Remaining : $550,000
Stefan Noesen $1,300,000 (1)
-Salary Remaining : $446,875
Lucas Carlsson (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $412,500
Nils Aman $1,200,000 (2)
-Salary Remaining : $412,500
Simon Edvinsson $1,000,000 (1)
-Salary Remaining : $343,750
Nicolas Aube-Kubel (1 Way Contract) $800,000 (1)
-Salary Remaining : $275,000
Total Pro Players20
Salary Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries

Matthew Benning $120,000 (2)
Salary Remaining : $41,250
Joel Hanley $120,000 (1)
Salary Remaining : $41,250
Nikolai Knyzhov $120,000 (1)
Salary Remaining : $41,250
Robert Bortuzzo $120,000 (2)
Salary Remaining : $41,250
Jimmy Schuldt $120,000 (2)
Salary Remaining : $41,250
Uvis Balinskis $120,000 (2)
Salary Remaining : $41,250
Louis Domingue $110,000 (1)
Salary Remaining : $37,813
Max Lajoie $110,000 (2)
Salary Remaining : $37,813
Ville Koivunen $80,000 (2)
Salary Remaining : $27,500
Grigori Denisenko $80,000 (2)
Salary Remaining : $27,500
Jonah Gadjovich $80,000 (2)
Salary Remaining : $27,500
Patrick Giles $70,000 (1)
Salary Remaining : $24,063
Tom Willander $40,000 (1)
Salary Remaining : $13,750
Ondrej Becher $10,000 (9)
Salary Remaining : $3,438
Yegor Sidorov $10,000 (9)
Salary Remaining : $3,438
Aydar Suniev $10,000 (9)
Salary Remaining : $3,438
Ryan Suzuki $10,000 (5)
Salary Remaining : $3,438
Trey Augustine $10,000 (10)
Salary Remaining : $3,438
Alex Campbell $10,000 (9)
Salary Remaining : $3,438
Joakim Kemell $10,000 (8)
Salary Remaining : $3,438
Daniel Torgersson $10,000 (7)
Salary Remaining : $3,438
Paul Ludwinski $10,000 (9)
Salary Remaining : $3,438
Jake Chiasson $10,000 (9)
Salary Remaining : $3,438
Braden Doyle $10,000 (1)
Salary Remaining : $3,438
Jan Bednar $10,000 (6)
Salary Remaining : $3,438
Mike Robinson $10,000 (3)
Salary Remaining : $3,438
Gleb Trikozov $10,000 (9)
Salary Remaining : $3,438
Total Farm Players27
Salary Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$64,200,000
Farm Players Total Salaries$1,110,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,300,000
Pro Year To Date Expenses$42,460,625
Farm Year To Date Expenses$633,782
Pro Salary Cap To Date$42,074,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,521,738
Pro Remaining Season Days55
Pro Expenses Per Days$401,875
Pro Estimated Expenses$22,103,125
Farm Remaining Season Days55
Farm Expenses Per Days$6,938
Farm Estimated Expenses$381,590
Estimated Season Expenses$22,484,715
Estimated Season Salary Cap$67,133,750
Estimate Under Maximum Salary Cap of $74,000,000$6,866,250
Estimate Over Minimum Salary Cap of $44,000,000 $23,133,750
Current Bank Account$25,404,827
Projected Bank Account$24,441,850

Pro Players Salaries

Mikhail Sergachev $6,800,000 (1)
-Salary Remaining : $2,337,500
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $2,028,125
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $1,718,750
Brayden Schenn $4,900,000 (2)
-Salary Remaining : $1,684,375
Philipp Kurashev $4,600,000 (1)
-Salary Remaining : $1,581,250
Brandon Carlo $4,400,000 (4)
-Salary Remaining : $1,512,500
Dmitry Orlov $3,700,000 (2)
-Salary Remaining : $1,271,875
Charlie Lindgren $3,500,000 (4)
-Salary Remaining : $1,203,125
Evander Kane $3,100,000 (2)
-Salary Remaining : $1,065,625
Andrei Kuzmenko $3,000,000 (2)
-Salary Remaining : $1,031,250
Alexandre Carrier $2,800,000 (3)
-Salary Remaining : $962,500
Simon Benoit $2,500,000 (1)
-Salary Remaining : $859,375
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $721,875
Eric Robinson $2,000,000 (1)
-Salary Remaining : $687,500
Karel Vejmelka $1,900,000 (2)
-Salary Remaining : $653,125
Luke Hughes $1,800,000 (2)
-Salary Remaining : $618,750
Cutter Gauthier $1,700,000 (3)
-Salary Remaining : $584,375
Mattias Janmark $1,200,000 (2)
-Salary Remaining : $412,500
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $412,500
Oskar Back $1,200,000 (2)
-Salary Remaining : $412,500
Arber Xhekaj (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $309,375
Total Pro Players21
Salary Commitment
Year 25 : $64,200,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $64,200,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $63,300,000
Year 26 : $38,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries

Dylan McIlrath $100,000 (1)
Salary Remaining : $34,375
Lucas Condotta $100,000 (1)
Salary Remaining : $34,375
Vasily Ponomarev $80,000 (2)
Salary Remaining : $27,500
Jiri Patera $80,000 (2)
Salary Remaining : $27,500
Emil Bemstrom $80,000 (1)
Salary Remaining : $27,500
Samuel Honzek $70,000 (3)
Salary Remaining : $24,063
Sam Poulin $70,000 (1)
Salary Remaining : $24,063
Cal O'Reilly $60,000 (1)
Salary Remaining : $20,625
Gerry Mayhew $60,000 (1)
Salary Remaining : $20,625
Charles Hudon $50,000 (1)
Salary Remaining : $17,188
Zeev Buium $40,000 (1)
Salary Remaining : $13,750
Theo Lindstein $40,000 (1)
Salary Remaining : $13,750
Isaac Howard $40,000 (1)
Salary Remaining : $13,750
Benjamin Kindel $40,000 (1)
Salary Remaining : $13,750
Bryce Brodzinski $10,000 (10)
Salary Remaining : $3,438
Jake Furlong $10,000 (10)
Salary Remaining : $3,438
Hunter Haight $10,000 (10)
Salary Remaining : $3,438
Cole Krygier $10,000 (8)
Salary Remaining : $3,438
Chase Priskie $10,000 (4)
Salary Remaining : $3,438
Nicky Leivermann $10,000 (8)
Salary Remaining : $3,438
Tanner Howe $10,000 (10)
Salary Remaining : $3,438
Curtis Hall $10,000 (6)
Salary Remaining : $3,438
David Cotton $10,000 (6)
Salary Remaining : $3,438
Layton Ahac $10,000 (6)
Salary Remaining : $3,438
Jan Mysak $10,000 (6)
Salary Remaining : $3,438
Gunnarwolfe Fontaine $10,000 (10)
Salary Remaining : $3,438
Dyllan Gill $10,000 (10)
Salary Remaining : $3,438
Garin Bjorklund $10,000 (5)
Salary Remaining : $3,438
Brandon Kruse $10,000 (7)
Salary Remaining : $3,438
Matthew Seminoff $10,000 (8)
Salary Remaining : $3,438
Maxim Groshev $10,000 (8)
Salary Remaining : $3,438
Jeremy Hanzel $10,000 (9)
Salary Remaining : $3,438
Nathan Aspinall $10,000 (10)
Salary Remaining : $3,438
Tyler Brennan $10,000 (8)
Salary Remaining : $3,438
Total Farm Players34
Salary Commitment
Year 25 : $1,110,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,110,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$66,000,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,378,125
Farm Year To Date Expenses$1,233,750
Pro Salary Cap To Date$41,030,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,009,039
Pro Remaining Season Days55
Pro Expenses Per Days$413,125
Pro Estimated Expenses$22,721,875
Farm Remaining Season Days55
Farm Expenses Per Days$11,750
Farm Estimated Expenses$646,250
Estimated Season Expenses$23,368,125
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$32,724,409
Projected Bank Account$28,365,323

Pro Players Salaries

Lucas Raymond $6,000,000 (3)
-Salary Remaining : $2,062,500
Kent Johnson $4,200,000 (3)
-Salary Remaining : $1,443,750
Brock Boeser $4,100,000 (3)
-Salary Remaining : $1,409,375
Brian Dumoulin $3,900,000 (2)
-Salary Remaining : $1,340,625
Artem Zub $3,800,000 (2)
-Salary Remaining : $1,306,250
Anthony Mantha $3,700,000 (1)
-Salary Remaining : $1,271,875
Samuel Girard $3,500,000 (1)
-Salary Remaining : $1,203,125
Nick Bjugstad $3,200,000 (1)
-Salary Remaining : $1,100,000
Lukas Dostal $2,900,000 (3)
-Salary Remaining : $996,875
Spencer Knight $2,800,000 (3)
-Salary Remaining : $962,500
Will Borgen $2,700,000 (3)
-Salary Remaining : $928,125
Joonas Korpisalo $2,700,000 (1)
-Salary Remaining : $928,125
Marcus Johansson $2,500,000 (3)
-Salary Remaining : $859,375
Jason Zucker $2,200,000 (2)
-Salary Remaining : $756,250
Colin Miller $2,200,000 (1)
-Salary Remaining : $756,250
Jamie Drysdale $2,000,000 (2)
-Salary Remaining : $687,500
Joseph Veleno $1,800,000 (2)
-Salary Remaining : $618,750
Parker Kelly $1,700,000 (2)
-Salary Remaining : $584,375
Matvei Michkov $1,700,000 (3)
-Salary Remaining : $584,375
Troy Stecher $1,400,000 (1)
-Salary Remaining : $481,250
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Valtteri Puustinen $1,200,000 (1)
-Salary Remaining : $412,500
Kailer Yamamoto (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Jaden Schwartz $1,200,000 (2)
-Salary Remaining : $412,500
Samuel Bolduc (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $378,125
JJ Peterka $1,100,000 (1)
-Salary Remaining : $378,125
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 : $48,125
Brendan Lemieux $120,000 (1)
Salary Remaining : $41,250
Austin Poganski $120,000 (1)
Salary Remaining : $41,250
Adam Erne $120,000 (2)
Salary Remaining : $41,250
Dustin Tokarski $110,000 (2)
Salary Remaining : $37,813
Matthew Peca $110,000 (2)
Salary Remaining : $37,813
Steven Santini $110,000 (2)
Salary Remaining : $37,813
John Hayden $110,000 (2)
Salary Remaining : $37,813
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $34,375
Jake Lucchini $100,000 (2)
Salary Remaining : $34,375
Zac Dalpe $90,000 (1)
Salary Remaining : $30,938
Scott Sabourin $90,000 (1)
Salary Remaining : $30,938
Brad Lambert $80,000 (3)
Salary Remaining : $27,500
Thomas Bordeleau $80,000 (1)
Salary Remaining : $27,500
Nikolas Matinpalo $70,000 (2)
Salary Remaining : $24,063
Landon Slaggert $70,000 (1)
Salary Remaining : $24,063
Ville Heinola $70,000 (2)
Salary Remaining : $24,063
Austin Wagner $50,000 (1)
Salary Remaining : $17,188
Ben Gaudreau $10,000 (9)
Salary Remaining : $3,438
Jakub Dvorak $10,000 (10)
Salary Remaining : $3,438
Alexander Suzdalev $10,000 (10)
Salary Remaining : $3,438
Alex Bump $10,000 (10)
Salary Remaining : $3,438
Carson Bantle $10,000 (10)
Salary Remaining : $3,438
Jack Peart $10,000 (9)
Salary Remaining : $3,438
Sasha Pastujov $10,000 (9)
Salary Remaining : $3,438
Daniil Chayka $10,000 (7)
Salary Remaining : $3,438
Maros Jedlicka $10,000 (10)
Salary Remaining : $3,438
Bryce Montgomery $10,000 (10)
Salary Remaining : $3,438
David Gucciardi $10,000 (10)
Salary Remaining : $3,438
Justin Ertel $10,000 (10)
Salary Remaining : $3,438
Thomas Milic $10,000 (9)
Salary Remaining : $3,438
Ryan McGregor $10,000 (6)
Salary Remaining : $3,438
Total Farm Players32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$59,400,000
Farm Players Total Salaries$980,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$38,556,250
Farm Year To Date Expenses$693,855
Pro Salary Cap To Date$37,375,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,815,545
Pro Remaining Season Days55
Pro Expenses Per Days$371,875
Pro Estimated Expenses$20,453,125
Farm Remaining Season Days55
Farm Expenses Per Days$6,125
Farm Estimated Expenses$336,875
Estimated Season Expenses$20,790,000
Estimated Season Salary Cap$63,209,375
Estimate Under Maximum Salary Cap of $74,000,000$10,790,625
Estimate Over Minimum Salary Cap of $44,000,000 $19,209,375
Current Bank Account$41,354,956
Projected Bank Account$35,380,501

Pro Players Salaries

Kirill Kaprizov $11,000,000 (3)
-Salary Remaining : $3,781,250
Andre Burakovsky $5,000,000 (1)
-Salary Remaining : $1,718,750
Marco Rossi $4,900,000 (3)
-Salary Remaining : $1,684,375
Brock Nelson $4,600,000 (4)
-Salary Remaining : $1,581,250
Philip Broberg $3,700,000 (4)
-Salary Remaining : $1,271,875
Ukko-Pekka Luukkonen $3,700,000 (1)
-Salary Remaining : $1,271,875
Petr Mrazek $3,500,000 (2)
-Salary Remaining : $1,203,125
Scott Mayfield $3,000,000 (2)
-Salary Remaining : $1,031,250
Darren Raddysh $2,600,000 (2)
-Salary Remaining : $893,750
Vladislav Namestnikov $2,400,000 (2)
-Salary Remaining : $825,000
Kevin Rooney $1,500,000 (2)
-Salary Remaining : $515,625
Jake Bean $1,400,000 (1)
-Salary Remaining : $481,250
Will Cuylle $1,400,000 (1)
-Salary Remaining : $481,250
Danton Heinen $1,300,000 (1)
-Salary Remaining : $446,875
Mikey Eyssimont $1,300,000 (2)
-Salary Remaining : $446,875
Chris Driedger (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Declan Chisholm $1,000,000 (1)
-Salary Remaining : $343,750
Zac Jones $1,000,000 (2)
-Salary Remaining : $343,750
Nolan Allan $1,000,000 (2)
-Salary Remaining : $343,750
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $309,375
Collin Graf $900,000 (1)
-Salary Remaining : $309,375
Zack Bolduc $900,000 (2)
-Salary Remaining : $309,375
Jimmy Snuggerud $700,000 (3)
-Salary Remaining : $240,625
Oliver Wahlstrom (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $171,875
Total Pro Players24
Salary Commitment
Year 25 : $59,400,000
Year 26 : $42,600,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $59,400,000
Year 26 : $42,600,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $57,700,000
Year 26 : $42,100,000
Year 27 : $24,900,000
Year 28 : $8,300,000

Farm Players Salaries

David Jiricek $130,000 (2)
Salary Remaining : $44,688
Emil Andrae $90,000 (2)
Salary Remaining : $30,938
Samuel Helenius $80,000 (2)
Salary Remaining : $27,500
Zach Dean $80,000 (2)
Salary Remaining : $27,500
Ryan Winterton $80,000 (2)
Salary Remaining : $27,500
Linus Karlsson $80,000 (2)
Salary Remaining : $27,500
Jesse Puljujarvi $70,000 (1)
Salary Remaining : $24,063
Ryan Leonard $70,000 (3)
Salary Remaining : $24,063
Alex Barre-Boulet $60,000 (2)
Salary Remaining : $20,625
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $20,625
Oskar Pettersson $10,000 (9)
Salary Remaining : $3,438
Noah Ostlund $10,000 (9)
Salary Remaining : $3,438
Jorian Donovan $10,000 (9)
Salary Remaining : $3,438
Joshua Davies $10,000 (10)
Salary Remaining : $3,438
Tristan Luneau $10,000 (9)
Salary Remaining : $3,438
Aleksanteri Kaskimaki $10,000 (10)
Salary Remaining : $3,438
Reilly Walsh $10,000 (5)
Salary Remaining : $3,438
Kyle Jackson $10,000 (9)
Salary Remaining : $3,438
Filip Bystedt $10,000 (9)
Salary Remaining : $3,438
Lukas Cormier $10,000 (8)
Salary Remaining : $3,438
Mathias Laferriere $10,000 (7)
Salary Remaining : $3,438
Nikke Kokko $10,000 (9)
Salary Remaining : $3,438
Michael Milne $10,000 (8)
Salary Remaining : $3,438
Ben King $10,000 (8)
Salary Remaining : $3,438
David Spacek $10,000 (8)
Salary Remaining : $3,438
William Stromgren $10,000 (9)
Salary Remaining : $3,438
Daylan Kuefler $10,000 (9)
Salary Remaining : $3,438
Domenic DiVincentiis $10,000 (8)
Salary Remaining : $3,438
Total Farm Players28
Salary Commitment
Year 25 : $980,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $980,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 6,878 - 85.97%
Level 2: 4000 - $67 - 3,396 - 84.91%
Level 3: 5000 - $47 - 4,106 - 82.11%
Level 4: 2000 - $37 - 1,706 - 85.32%
Luxury : 1000 - $213 - 939 - 93.90%
Total Capacity :20000
Team Popularity : 114.00%

Income

Home Games Left15
Average Attendance - %17,025 - 85.13%
Average Income per Game$1,530,308
Year to Date Revenue$39,788,008

Expense

Pro Players Total Salaries$68,200,000
Farm Players Total Salaries$2,570,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,728,750
Farm Year To Date Expenses$1,191,948
Pro Salary Cap To Date$44,663,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,954,620
Pro Remaining Season Days55
Pro Expenses Per Days$426,875
Pro Estimated Expenses$23,478,125
Farm Remaining Season Days55
Farm Expenses Per Days$16,062
Farm Estimated Expenses$883,410
Estimated Season Expenses$24,361,535
Estimated Season Salary Cap$68,106,875
Estimate Under Maximum Salary Cap of $74,000,000$5,893,125
Estimate Over Minimum Salary Cap of $44,000,000 $24,106,875
Current Bank Account$25,887,099
Projected Bank Account$24,480,184

Pro Players Salaries

Mitch Marner $8,000,000 (5)
-Salary Remaining : $2,750,000
Connor Hellebuyck $6,000,000 (1)
-Salary Remaining : $2,062,500
Joel Eriksson Ek $5,200,000 (3)
-Salary Remaining : $1,787,500
Jared McCann $4,900,000 (3)
-Salary Remaining : $1,684,375
Evan Bouchard $4,500,000 (3)
-Salary Remaining : $1,546,875
Morgan Geekie $4,300,000 (1)
-Salary Remaining : $1,478,125
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $1,375,000
Martin Necas $4,000,000 (1)
-Salary Remaining : $1,375,000
William Karlsson $3,900,000 (3)
-Salary Remaining : $1,340,625
Jake Walman $3,600,000 (2)
-Salary Remaining : $1,237,500
Radko Gudas $3,200,000 (2)
-Salary Remaining : $1,100,000
Timothy Liljegren $2,900,000 (1)
-Salary Remaining : $996,875
Jack McBain $2,700,000 (3)
-Salary Remaining : $928,125
Jason Dickinson $2,400,000 (1)
-Salary Remaining : $825,000
Calvin Pickard $2,000,000 (2)
-Salary Remaining : $687,500
Kaiden Guhle $1,800,000 (1)
-Salary Remaining : $618,750
Bobby McMann $1,300,000 (2)
-Salary Remaining : $446,875
Alex Steeves $1,200,000 (1)
-Salary Remaining : $412,500
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $412,500
Sam Steel (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $378,125
Total Pro Players20
Salary Commitment
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,200,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries

Julien Gauthier $900,000 (1)
Salary Remaining : $309,375
Jonas Johansson $120,000 (2)
Salary Remaining : $41,250
Devin Shore $120,000 (1)
Salary Remaining : $41,250
Conor Geekie $100,000 (3)
Salary Remaining : $34,375
Fraser Minten $100,000 (3)
Salary Remaining : $34,375
Seamus Casey $90,000 (3)
Salary Remaining : $30,938
Kyle Capobianco $90,000 (2)
Salary Remaining : $30,938
Scott Morrow $90,000 (2)
Salary Remaining : $30,938
Isak Rosen $80,000 (2)
Salary Remaining : $27,500
Sam Rinzel $80,000 (3)
Salary Remaining : $27,500
Brett Seney $80,000 (1)
Salary Remaining : $27,500
Colton White $80,000 (2)
Salary Remaining : $27,500
Gabriel Fortier $60,000 (2)
Salary Remaining : $20,625
Shane Bowers $60,000 (2)
Salary Remaining : $20,625
Dominik Shine $50,000 (2)
Salary Remaining : $17,188
Grant Hutton $50,000 (2)
Salary Remaining : $17,188
Brett Bulmer $50,000 (1)
Salary Remaining : $17,188
Tyson Barrie $50,000 (2)
Salary Remaining : $17,188
Sammy Blais $50,000 (2)
Salary Remaining : $17,188
Austin Watson $50,000 (2)
Salary Remaining : $17,188
Otto Stenberg $40,000 (1)
Salary Remaining : $13,750
Jacob Quillan $40,000 (1)
Salary Remaining : $13,750
Axel Sandin Pellikka $40,000 (1)
Salary Remaining : $13,750
Roni Hirvonen $10,000 (8)
Salary Remaining : $3,438
Daniel Walcott $10,000 (1)
Salary Remaining : $3,438
Brycen Martin $10,000 (7)
Salary Remaining : $3,438
Maxim Barbashev $10,000 (9)
Salary Remaining : $3,438
Oscar Fisker Molgaard $10,000 (10)
Salary Remaining : $3,438
Xavier Bourgault $10,000 (7)
Salary Remaining : $3,438
William Trudeau $10,000 (7)
Salary Remaining : $3,438
Scott Ratzlaff $10,000 (10)
Salary Remaining : $3,438
Chase Clark $10,000 (7)
Salary Remaining : $3,438
Vyacheslav Peksa $10,000 (8)
Salary Remaining : $3,438
Total Farm Players33
Salary Commitment
Year 25 : $2,570,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,570,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$45,000,000
Farm Players Total Salaries$1,740,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,043,750
Pro Year To Date Expenses$30,960,625
Farm Year To Date Expenses$1,024,373
Pro Salary Cap To Date$29,547,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,732,089
Pro Remaining Season Days55
Pro Expenses Per Days$281,875
Pro Estimated Expenses$15,503,125
Farm Remaining Season Days55
Farm Expenses Per Days$10,875
Farm Estimated Expenses$598,125
Estimated Season Expenses$16,101,250
Estimated Season Salary Cap$48,235,000
Estimate Under Maximum Salary Cap of $74,000,000$25,765,000
Estimate Over Minimum Salary Cap of $44,000,000 $4,235,000
Current Bank Account$42,886,167
Projected Bank Account$47,517,006

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (1)
-Salary Remaining : $1,718,750
Alexander Romanov $4,000,000 (2)
-Salary Remaining : $1,375,000
Nick Jensen $3,600,000 (1)
-Salary Remaining : $1,237,500
Nic Dowd $3,000,000 (2)
-Salary Remaining : $1,031,250
Adam Henrique $3,000,000 (2)
-Salary Remaining : $1,031,250
Henri Jokiharju $2,500,000 (2)
-Salary Remaining : $859,375
Gustav Nyquist $2,500,000 (1)
-Salary Remaining : $859,375
Ryan Graves $2,500,000 (1)
-Salary Remaining : $859,375
Radek Faksa $2,500,000 (3)
-Salary Remaining : $859,375
Kasperi Kapanen $2,000,000 (2)
-Salary Remaining : $687,500
Kevin Hayes $2,000,000 (3)
-Salary Remaining : $687,500
Andrew Copp $2,000,000 (3)
-Salary Remaining : $687,500
Robby Fabbri $1,800,000 (2)
-Salary Remaining : $618,750
Zach Aston-Reese (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Vinni Lettieri (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Philipp Grubauer $1,200,000 (1)
-Salary Remaining : $412,500
Calvin de Haan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $412,500
Tyson Foerster $1,000,000 (1)
-Salary Remaining : $343,750
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $343,750
Matt Murray $800,000 (1)
-Salary Remaining : $275,000
Taylor Hall $500,000 (1)
-Salary Remaining : $171,875
Nathan Walker $500,000 (1)
-Salary Remaining : $171,875
Total Pro Players22
Salary Commitment
Year 25 : $45,000,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,000,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,600,000
Year 26 : $25,000,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries

Jesper Boqvist $180,000 (2)
Salary Remaining : $61,875
James Reimer $120,000 (1)
Salary Remaining : $41,250
Kevin Gravel $120,000 (2)
Salary Remaining : $41,250
Jacob Bryson $120,000 (1)
Salary Remaining : $41,250
Matthew Highmore $120,000 (2)
Salary Remaining : $41,250
Juha Jaaska $100,000 (1)
Salary Remaining : $34,375
Fedor Svechkov $100,000 (2)
Salary Remaining : $34,375
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $30,938
Jonathan Lekkerimaki $90,000 (3)
Salary Remaining : $30,938
T.J. Tynan $80,000 (1)
Salary Remaining : $27,500
Jeremy Davies $80,000 (2)
Salary Remaining : $27,500
Hudson Fasching $80,000 (2)
Salary Remaining : $27,500
Cam Lund $70,000 (3)
Salary Remaining : $24,063
Tyce Thompson $70,000 (1)
Salary Remaining : $24,063
Riley Stillman $50,000 (2)
Salary Remaining : $17,188
Phillip Di Giuseppe $50,000 (1)
Salary Remaining : $17,188
Conner Roulette $10,000 (9)
Salary Remaining : $3,438
Bear Hughes $10,000 (9)
Salary Remaining : $3,438
Max Szuber $10,000 (8)
Salary Remaining : $3,438
Ayrtom Duda $10,000 (10)
Salary Remaining : $3,438
Filip Engaras $10,000 (7)
Salary Remaining : $3,438
Tyler Bird $10,000 (5)
Salary Remaining : $3,438
Dylan Garand $10,000 (6)
Salary Remaining : $3,438
Graeme Clarke $10,000 (7)
Salary Remaining : $3,438
Jack Dugan $10,000 (7)
Salary Remaining : $3,438
Leo Loof $10,000 (8)
Salary Remaining : $3,438
Jaroslav Chmelar $10,000 (10)
Salary Remaining : $3,438
Konnor Smith $10,000 (9)
Salary Remaining : $3,438
Skyler Brind'Amour $10,000 (9)
Salary Remaining : $3,438
Connor Clattenburg $10,000 (10)
Salary Remaining : $3,438
Cole O'Hara $10,000 (10)
Salary Remaining : $3,438
Ian Moore $10,000 (10)
Salary Remaining : $3,438
Demetrios Koumontzis $10,000 (10)
Salary Remaining : $3,438
Stevie Leskovar $10,000 (10)
Salary Remaining : $3,438
Tyler Thorpe $10,000 (10)
Salary Remaining : $3,438
Gage Alexander $10,000 (7)
Salary Remaining : $3,438
Sebastian Cossa $10,000 (7)
Salary Remaining : $3,438
Brent Pedersen $10,000 (8)
Salary Remaining : $3,438
Total Farm Players38
Salary Commitment
Year 25 : $1,740,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,740,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $105 - 7,955 - 99.43%
Level 2: 4000 - $62 - 3,971 - 99.27%
Level 3: 5000 - $42 - 4,964 - 99.29%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $213 - 993 - 99.34%
Total Capacity :20000
Team Popularity : 130.00%

Income

Home Games Left15
Average Attendance - %19,884 - 99.42%
Average Income per Game$1,570,784
Year to Date Revenue$40,840,382

Expense

Pro Players Total Salaries$71,200,000
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,039,375
Farm Year To Date Expenses$966,980
Pro Salary Cap To Date$46,546,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,561,759
Pro Remaining Season Days55
Pro Expenses Per Days$445,625
Pro Estimated Expenses$24,509,375
Farm Remaining Season Days55
Farm Expenses Per Days$9,375
Farm Estimated Expenses$515,625
Estimated Season Expenses$25,025,000
Estimated Season Salary Cap$71,021,250
Estimate Under Maximum Salary Cap of $74,000,000$2,978,750
Estimate Over Minimum Salary Cap of $44,000,000 $27,021,250
Current Bank Account$15,871,847
Projected Bank Account$14,408,606

Pro Players Salaries

Elias Lindholm $6,200,000 (3)
-Salary Remaining : $2,131,250
Tage Thompson $6,000,000 (1)
-Salary Remaining : $2,062,500
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $1,787,500
Mackenzie Blackwood $4,600,000 (4)
-Salary Remaining : $1,581,250
Nazem Kadri $4,600,000 (3)
-Salary Remaining : $1,581,250
Sergei Bobrovsky $4,200,000 (2)
-Salary Remaining : $1,443,750
Troy Terry $4,100,000 (4)
-Salary Remaining : $1,409,375
Derek Forbort $4,000,000 (1)
-Salary Remaining : $1,375,000
Andrew Mangiapane $3,400,000 (4)
-Salary Remaining : $1,168,750
Michael Bunting $3,200,000 (1)
-Salary Remaining : $1,100,000
Connor McMichael $3,200,000 (1)
-Salary Remaining : $1,100,000
Josh Manson $3,000,000 (2)
-Salary Remaining : $1,031,250
Nick Blankenburg $2,900,000 (1)
-Salary Remaining : $996,875
John Marino $2,700,000 (3)
-Salary Remaining : $928,125
Alexander Kerfoot $2,600,000 (3)
-Salary Remaining : $893,750
Mikael Backlund $2,600,000 (2)
-Salary Remaining : $893,750
Carson Soucy $2,600,000 (3)
-Salary Remaining : $893,750
Jordan Greenway $1,800,000 (3)
-Salary Remaining : $618,750
Peyton Krebs $1,300,000 (1)
-Salary Remaining : $446,875
Michael Amadio (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $412,500
Jet Greaves $1,000,000 (1)
-Salary Remaining : $343,750
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $275,000
Total Pro Players22
Salary Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000

Farm Players Salaries

Josh Mahura $120,000 (1)
Salary Remaining : $41,250
Sam Colangelo $110,000 (2)
Salary Remaining : $37,813
Mavrik Bourque $100,000 (2)
Salary Remaining : $34,375
Ethan Del Mastro $100,000 (2)
Salary Remaining : $34,375
Josh Dunne $90,000 (2)
Salary Remaining : $30,938
Kaedan Korczak $90,000 (2)
Salary Remaining : $30,938
Jansen Harkins $90,000 (3)
Salary Remaining : $30,938
Jake Christiansen $90,000 (2)
Salary Remaining : $30,938
Ethan Bear $90,000 (2)
Salary Remaining : $30,938
Colin White $80,000 (2)
Salary Remaining : $27,500
Hunter McKown $80,000 (1)
Salary Remaining : $27,500
Brandon Gignac $70,000 (1)
Salary Remaining : $24,063
Dysin Mayo $70,000 (1)
Salary Remaining : $24,063
Hugh McGing $70,000 (1)
Salary Remaining : $24,063
Tim Gettinger $50,000 (1)
Salary Remaining : $17,188
Matthew Robertson $40,000 (1)
Salary Remaining : $13,750
Ivan Demidov $40,000 (1)
Salary Remaining : $13,750
Calum Ritchie $40,000 (1)
Salary Remaining : $13,750
Joe Vrbetic $10,000 (10)
Salary Remaining : $3,438
Ty Tullio $10,000 (8)
Salary Remaining : $3,438
Hunter Skinner $10,000 (6)
Salary Remaining : $3,438
Samu Tuomaala $10,000 (10)
Salary Remaining : $3,438
Ryan Tverberg $10,000 (8)
Salary Remaining : $3,438
Justin Sourdif $10,000 (7)
Salary Remaining : $3,438
Ty Taylor $10,000 (9)
Salary Remaining : $3,438
Remi Poirier $10,000 (8)
Salary Remaining : $3,438
Total Farm Players26
Salary Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$71,500,000
Farm Players Total Salaries$1,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,546,875
Farm Year To Date Expenses$815,064
Pro Salary Cap To Date$47,971,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,714,433
Pro Remaining Season Days55
Pro Expenses Per Days$447,500
Pro Estimated Expenses$24,612,500
Farm Remaining Season Days55
Farm Expenses Per Days$7,875
Farm Estimated Expenses$433,125
Estimated Season Expenses$25,045,625
Estimated Season Salary Cap$72,136,875
Estimate Under Maximum Salary Cap of $74,000,000$1,863,125
Estimate Over Minimum Salary Cap of $44,000,000 $28,136,875
Current Bank Account$48,197,826
Projected Bank Account$45,866,634

Pro Players Salaries

Kyle Connor $6,900,000 (4)
-Salary Remaining : $2,371,875
Nick Suzuki $6,700,000 (2)
-Salary Remaining : $2,303,125
Robert Thomas $6,500,000 (1)
-Salary Remaining : $2,234,375
Adam Fox $6,500,000 (5)
-Salary Remaining : $2,234,375
Rasmus Dahlin $4,900,000 (1)
-Salary Remaining : $1,684,375
David Pastrnak $4,500,000 (2)
-Salary Remaining : $1,546,875
Jesper Bratt $4,200,000 (1)
-Salary Remaining : $1,443,750
Dylan DeMelo $3,900,000 (2)
-Salary Remaining : $1,340,625
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $1,203,125
Mattias Samuelsson $3,300,000 (2)
-Salary Remaining : $1,134,375
Ryan Poehling $2,500,000 (2)
-Salary Remaining : $859,375
Brad Marchand $2,500,000 (2)
-Salary Remaining : $859,375
Alex Newhook $2,000,000 (2)
-Salary Remaining : $687,500
David Kampf $2,000,000 (2)
-Salary Remaining : $687,500
Anthony Stolarz $1,800,000 (1)
-Salary Remaining : $618,750
Noah Juulsen $1,800,000 (3)
-Salary Remaining : $618,750
Jan Rutta $1,600,000 (1)
-Salary Remaining : $550,000
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $515,625
Mason McTavish $1,400,000 (1)
-Salary Remaining : $481,250
Kevin Stenlund $1,400,000 (2)
-Salary Remaining : $481,250
Tyler Tucker (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Joona Koppanen $900,000 (2)
-Salary Remaining : $309,375
Total Pro Players22
Salary Commitment
Year 25 : $71,500,000
Year 26 : $46,100,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $71,500,000
Year 26 : $46,100,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,300,000
Year 26 : $44,900,000
Year 27 : $15,200,000
Year 28 : $13,400,000

Farm Players Salaries

Cayden Primeau $120,000 (2)
Salary Remaining : $41,250
Elmer Soderblom $120,000 (1)
Salary Remaining : $41,250
Michael Callahan $100,000 (1)
Salary Remaining : $34,375
Erik Brannstrom $100,000 (1)
Salary Remaining : $34,375
Akil Thomas $90,000 (1)
Salary Remaining : $30,938
Tobias Bjornfot $90,000 (1)
Salary Remaining : $30,938
Felix Sandstrom $80,000 (1)
Salary Remaining : $27,500
Michael Pezzetta $80,000 (1)
Salary Remaining : $27,500
Marc Gatcomb $70,000 (2)
Salary Remaining : $24,063
Ben Jones $70,000 (1)
Salary Remaining : $24,063
Will Lockwood $60,000 (1)
Salary Remaining : $20,625
Santeri Hatakka $50,000 (1)
Salary Remaining : $17,188
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $17,188
Eetu Makiniemi $50,000 (1)
Salary Remaining : $17,188
Garrett Pilon $10,000 (4)
Salary Remaining : $3,438
Mathias Emilio Pettersen $10,000 (5)
Salary Remaining : $3,438
Logan Cockerill $10,000 (9)
Salary Remaining : $3,438
Vadim Zherenko $10,000 (9)
Salary Remaining : $3,438
Ilya Nikolaev $10,000 (8)
Salary Remaining : $3,438
Phil Kemp $10,000 (9)
Salary Remaining : $3,438
Adam Engstrom $10,000 (10)
Salary Remaining : $3,438
Ronan Seeley $10,000 (9)
Salary Remaining : $3,438
William Villeneuve $10,000 (9)
Salary Remaining : $3,438
Daniil Misyul $10,000 (9)
Salary Remaining : $3,438
Jakub Brabenec $10,000 (9)
Salary Remaining : $3,438
Christian Krygier $10,000 (9)
Salary Remaining : $3,438
Florian Xhekaj $10,000 (9)
Salary Remaining : $3,438
Total Farm Players27
Salary Commitment
Year 25 : $1,260,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,260,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$66,200,000
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,837,812
Pro Year To Date Expenses$43,536,250
Farm Year To Date Expenses$1,287,594
Pro Salary Cap To Date$43,470,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,496,299
Pro Remaining Season Days55
Pro Expenses Per Days$414,375
Pro Estimated Expenses$22,790,625
Farm Remaining Season Days55
Farm Expenses Per Days$12,188
Farm Estimated Expenses$670,340
Estimated Season Expenses$23,460,965
Estimated Season Salary Cap$69,064,687
Estimate Under Maximum Salary Cap of $74,000,000$4,935,313
Estimate Over Minimum Salary Cap of $44,000,000 $25,064,687
Current Bank Account$11,502,688
Projected Bank Account$8,538,022

Pro Players Salaries

Patrik Laine $8,800,000 (1)
-Salary Remaining : $3,025,000
Rasmus Andersson $5,200,000 (3)
-Salary Remaining : $1,787,500
Drew Doughty $5,200,000 (1)
-Salary Remaining : $1,787,500
Noah Hanifin $4,500,000 (3)
-Salary Remaining : $1,546,875
Victor Olofsson $4,300,000 (3)
-Salary Remaining : $1,478,125
Stuart Skinner $3,800,000 (2)
-Salary Remaining : $1,306,250
Barrett Hayton $3,800,000 (1)
-Salary Remaining : $1,306,250
J.J. Moser $3,500,000 (2)
-Salary Remaining : $1,203,125
Tyler Bertuzzi $3,300,000 (1)
-Salary Remaining : $1,134,375
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $1,134,375
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $1,065,625
Max Domi $3,000,000 (3)
-Salary Remaining : $1,031,250
Andrew Peeke $3,000,000 (1)
-Salary Remaining : $1,031,250
Oliver Ekman-Larsson $2,600,000 (2)
-Salary Remaining : $893,750
Connor Bedard $2,000,000 (2)
-Salary Remaining : $687,500
Jonathan Huberdeau $2,000,000 (4)
-Salary Remaining : $687,500
Pavel Mintyukov $1,700,000 (2)
-Salary Remaining : $584,375
Vasily Podkolzin $1,500,000 (3)
-Salary Remaining : $515,625
Leevi Merilainen $1,000,000 (1)
-Salary Remaining : $343,750
Nikolai Kovalenko $600,000 (2)
-Salary Remaining : $206,250
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 : $41,250
Ashton Sautner $120,000 (1)
Salary Remaining : $41,250
Aaron Ness $120,000 (1)
Salary Remaining : $41,250
Kaapo Kahkonen $120,000 (1)
Salary Remaining : $41,250
Dan Renouf $120,000 (1)
Salary Remaining : $41,250
Kevin Korchinski $120,000 (2)
Salary Remaining : $41,250
Max Willman $120,000 (2)
Salary Remaining : $41,250
Sam Gagner $120,000 (2)
Salary Remaining : $41,250
Artyom Levshunov $110,000 (3)
Salary Remaining : $37,813
Rutger McGroarty $100,000 (2)
Salary Remaining : $34,375
Colton Dach $100,000 (3)
Salary Remaining : $34,375
Angus Crookshank $90,000 (2)
Salary Remaining : $30,938
Nolan Foote $90,000 (2)
Salary Remaining : $30,938
Isaak Phillips $90,000 (2)
Salary Remaining : $30,938
Kyle MacLean $80,000 (1)
Salary Remaining : $27,500
Olivier Rodrigue $50,000 (2)
Salary Remaining : $17,188
Sam Dickinson $40,000 (1)
Salary Remaining : $13,750
Nick Lardis $40,000 (1)
Salary Remaining : $13,750
Stephen Halliday $40,000 (1)
Salary Remaining : $13,750
Liam Arnsby $10,000 (9)
Salary Remaining : $3,438
Jett Luchanko $10,000 (9)
Salary Remaining : $3,438
Vyacheslav Buteyets $10,000 (10)
Salary Remaining : $3,438
Helge Grans $10,000 (6)
Salary Remaining : $3,438
Joni Jurmo $10,000 (10)
Salary Remaining : $3,438
Blake McLaughlin $10,000 (8)
Salary Remaining : $3,438
Talyn Boyko $10,000 (10)
Salary Remaining : $3,438
William Francis $10,000 (10)
Salary Remaining : $3,438
Artem Guryev $10,000 (8)
Salary Remaining : $3,438
Gavin Hain $10,000 (10)
Salary Remaining : $3,438
Hunter McDonald $10,000 (9)
Salary Remaining : $3,438
Connor Kelley $10,000 (10)
Salary Remaining : $3,438
Connor Kurth $10,000 (10)
Salary Remaining : $3,438
Erik Portillo $10,000 (5)
Salary Remaining : $3,438
Will Cranley $10,000 (6)
Salary Remaining : $3,438
Carter Savoie $10,000 (8)
Salary Remaining : $3,438
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 - 3,925 - 98.12%
Level 3: 5000 - $41 - 4,910 - 98.20%
Level 4: 2000 - $32 - 1,912 - 95.60%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left14
Average Attendance - %19,747 - 98.73%
Average Income per Game$1,577,030
Year to Date Revenue$42,579,806

Expense

Pro Players Total Salaries$71,200,000
Farm Players Total Salaries$770,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,666,250
Farm Year To Date Expenses$500,578
Pro Salary Cap To Date$45,828,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,078,418
Pro Remaining Season Days55
Pro Expenses Per Days$445,625
Pro Estimated Expenses$24,509,375
Farm Remaining Season Days55
Farm Expenses Per Days$4,812
Farm Estimated Expenses$264,660
Estimated Season Expenses$24,774,035
Estimated Season Salary Cap$69,890,625
Estimate Under Maximum Salary Cap of $74,000,000$4,109,375
Estimate Over Minimum Salary Cap of $44,000,000 $25,890,625
Current Bank Account$24,933,986
Projected Bank Account$22,238,369

Pro Players Salaries

Cam Talbot $8,100,000 (1)
-Salary Remaining : $2,784,375
Steven Stamkos $6,500,000 (1)
-Salary Remaining : $2,234,375
Zach Hyman $5,700,000 (4)
-Salary Remaining : $1,959,375
Tomas Hertl $5,600,000 (1)
-Salary Remaining : $1,925,000
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $1,890,625
Filip Gustavsson $5,200,000 (1)
-Salary Remaining : $1,787,500
Jacob Trouba $5,100,000 (1)
-Salary Remaining : $1,753,125
Ryan Pulock $4,200,000 (1)
-Salary Remaining : $1,443,750
Patrick Kane $3,900,000 (3)
-Salary Remaining : $1,340,625
Warren Foegele $2,700,000 (2)
-Salary Remaining : $928,125
Erik Haula $2,500,000 (3)
-Salary Remaining : $859,375
Reilly Smith $2,500,000 (1)
-Salary Remaining : $859,375
Trevor Lewis $2,000,000 (2)
-Salary Remaining : $687,500
Alexey Toropchenko $1,900,000 (2)
-Salary Remaining : $653,125
Jonas Brodin $1,800,000 (3)
-Salary Remaining : $618,750
Travis Hamonic $1,700,000 (2)
-Salary Remaining : $584,375
Matt Grzelcyk $1,600,000 (1)
-Salary Remaining : $550,000
Ryan Donato $1,300,000 (2)
-Salary Remaining : $446,875
Brendan Gaunce $1,000,000 (2)
-Salary Remaining : $343,750
Bokondji Imama $600,000 (1)
-Salary Remaining : $206,250
Jon Merrill $600,000 (1)
-Salary Remaining : $206,250
A.B. Karlsson (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
A.B. Kowalski (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
A.B. Bergström (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
A.B. Leblanc (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
A.B. Novak (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
A.B. O'Sullivan (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
Total Pro Players27
Salary Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $70,000,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries

Ivan Fedotov $120,000 (2)
Salary Remaining : $41,250
Dylan Gambrell $100,000 (1)
Salary Remaining : $34,375
Andrew Agozzino $90,000 (2)
Salary Remaining : $30,938
Mark Friedman $90,000 (1)
Salary Remaining : $30,938
Curtis McKenzie $90,000 (2)
Salary Remaining : $30,938
Jonathan Gruden $80,000 (2)
Salary Remaining : $27,500
Carson Meyer $80,000 (2)
Salary Remaining : $27,500
William Dufour $10,000 (7)
Salary Remaining : $3,438
Xavier Simoneau $10,000 (7)
Salary Remaining : $3,438
Colby Ambrosio $10,000 (9)
Salary Remaining : $3,438
Patrick Kudla $10,000 (8)
Salary Remaining : $3,438
Ben McCartney $10,000 (6)
Salary Remaining : $3,438
Jake Massie $10,000 (5)
Salary Remaining : $3,438
Andrew Nielsen $10,000 (9)
Salary Remaining : $3,438
Cam Berg $10,000 (9)
Salary Remaining : $3,438
Kirill Tyutyayev $10,000 (6)
Salary Remaining : $3,438
Chaz Reddekopp $10,000 (3)
Salary Remaining : $3,438
Michael Karow $10,000 (7)
Salary Remaining : $3,438
Connor Lockhart $10,000 (9)
Salary Remaining : $3,438
Total Farm Players19
Salary Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 7,991 - 99.89%
Level 2: 4000 - $62 - 3,873 - 96.83%
Level 3: 5000 - $42 - 4,904 - 98.07%
Level 4: 2000 - $32 - 1,914 - 95.68%
Luxury : 1000 - $204 - 999 - 99.86%
Total Capacity :20000
Team Popularity : 129.00%

Income

Home Games Left13
Average Attendance - %19,680 - 98.40%
Average Income per Game$1,571,934
Year to Date Revenue$44,014,165

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$50,020,000
Farm Year To Date Expenses$1,475,166
Pro Salary Cap To Date$48,613,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,435,148
Pro Remaining Season Days55
Pro Expenses Per Days$474,375
Pro Estimated Expenses$26,090,625
Farm Remaining Season Days55
Farm Expenses Per Days$14,250
Farm Estimated Expenses$783,750
Estimated Season Expenses$26,874,375
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$28,040,219
Projected Bank Account$21,600,992

Pro Players Salaries

Brady Tkachuk $6,900,000 (1)
-Salary Remaining : $2,371,875
Kevin Fiala $6,000,000 (3)
-Salary Remaining : $2,062,500
Travis Konecny $6,000,000 (2)
-Salary Remaining : $2,062,500
Jordan Kyrou $5,800,000 (4)
-Salary Remaining : $1,993,750
Joshua Norris $5,000,000 (1)
-Salary Remaining : $1,718,750
Noah Dobson $4,800,000 (2)
-Salary Remaining : $1,650,000
Alex Ovechkin $4,600,000 (1)
-Salary Remaining : $1,581,250
K'Andre Miller $4,500,000 (1)
-Salary Remaining : $1,546,875
Ryan Hartman $3,800,000 (2)
-Salary Remaining : $1,306,250
Adam Pelech $3,600,000 (1)
-Salary Remaining : $1,237,500
Owen Power $3,400,000 (3)
-Salary Remaining : $1,168,750
Alexandar Georgiev $3,000,000 (1)
-Salary Remaining : $1,031,250
Yanni Gourde $2,800,000 (3)
-Salary Remaining : $962,500
Garnet Hathaway $2,400,000 (1)
-Salary Remaining : $825,000
Adin Hill $2,300,000 (2)
-Salary Remaining : $790,625
Ryan Suter $1,800,000 (3)
-Salary Remaining : $618,750
Alex Killorn $1,800,000 (2)
-Salary Remaining : $618,750
Lane Hutson $1,700,000 (3)
-Salary Remaining : $584,375
Colin Blackwell $1,200,000 (1)
-Salary Remaining : $412,500
Zemgus Girgensons (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $412,500
Tomas Nosek (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
John Beecher $1,100,000 (1)
-Salary Remaining : $378,125
Egor Zamula (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $309,375
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 : $41,250
Jordan Oesterle $120,000 (2)
Salary Remaining : $41,250
Mike Reilly $120,000 (2)
Salary Remaining : $41,250
Pierre Engvall $120,000 (2)
Salary Remaining : $41,250
Daniil Tarasov $110,000 (1)
Salary Remaining : $37,813
Jacob MacDonald $100,000 (2)
Salary Remaining : $34,375
Logan Shaw $100,000 (1)
Salary Remaining : $34,375
Collin Delia $100,000 (1)
Salary Remaining : $34,375
Victor Mancini $100,000 (2)
Salary Remaining : $34,375
Karsen Dorwart $100,000 (2)
Salary Remaining : $34,375
Rory Kerins $100,000 (2)
Salary Remaining : $34,375
Hayden Hodgson $80,000 (1)
Salary Remaining : $27,500
John Leonard $80,000 (1)
Salary Remaining : $27,500
Jesse Ylonen $80,000 (2)
Salary Remaining : $27,500
Jackson Cates $80,000 (2)
Salary Remaining : $27,500
James Malatesta $80,000 (2)
Salary Remaining : $27,500
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $27,500
Christian Wolanin $80,000 (2)
Salary Remaining : $27,500
Sean Farrell $80,000 (2)
Salary Remaining : $27,500
Corey Schueneman $80,000 (2)
Salary Remaining : $27,500
Spencer Stastney $70,000 (2)
Salary Remaining : $24,063
Magnus Chrona $70,000 (2)
Salary Remaining : $24,063
Adam Raska $60,000 (2)
Salary Remaining : $20,625
Nikita Pavlychev $10,000 (7)
Salary Remaining : $3,438
Alex Young $10,000 (9)
Salary Remaining : $3,438
Alexis Gravel $10,000 (4)
Salary Remaining : $3,438
Jack Gorniak $10,000 (9)
Salary Remaining : $3,438
Jack Malone $10,000 (10)
Salary Remaining : $3,438
Dylan Peterson $10,000 (9)
Salary Remaining : $3,438
Stian Solberg $10,000 (10)
Salary Remaining : $3,438
Sandis Vilmanis $10,000 (10)
Salary Remaining : $3,438
Viktor Neuchev $10,000 (9)
Salary Remaining : $3,438
Felix Unger Sorum $10,000 (10)
Salary Remaining : $3,438
Eetu Liukas $10,000 (9)
Salary Remaining : $3,438
Domenick Fensore $10,000 (9)
Salary Remaining : $3,438
Patrick Moynihan $10,000 (10)
Salary Remaining : $3,438
Topi Niemela $10,000 (8)
Salary Remaining : $3,438
Dans Locmelis $10,000 (10)
Salary Remaining : $3,438
Max McCue $10,000 (10)
Salary Remaining : $3,438
Artur Akhtyamov $10,000 (10)
Salary Remaining : $3,438
Total Farm Players40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$65,400,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,873,750
Farm Year To Date Expenses$1,002,524
Pro Salary Cap To Date$42,691,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,035,147
Pro Remaining Season Days55
Pro Expenses Per Days$409,375
Pro Estimated Expenses$22,515,625
Farm Remaining Season Days55
Farm Expenses Per Days$11,188
Farm Estimated Expenses$615,340
Estimated Season Expenses$23,130,965
Estimated Season Salary Cap$65,104,375
Estimate Under Maximum Salary Cap of $74,000,000$8,895,625
Estimate Over Minimum Salary Cap of $44,000,000 $21,104,375
Current Bank Account$11,776,349
Projected Bank Account$8,680,531

Pro Players Salaries

John Tavares $6,600,000 (1)
-Salary Remaining : $2,268,750
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $2,062,500
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $1,718,750
Kris Letang $4,800,000 (2)
-Salary Remaining : $1,650,000
Pavel Zacha $4,600,000 (3)
-Salary Remaining : $1,581,250
Shea Theodore $4,300,000 (2)
-Salary Remaining : $1,478,125
Evan Rodrigues $4,300,000 (2)
-Salary Remaining : $1,478,125
Ivan Provorov $4,200,000 (3)
-Salary Remaining : $1,443,750
Gabriel Vilardi $4,200,000 (1)
-Salary Remaining : $1,443,750
Thomas Chabot $4,200,000 (3)
-Salary Remaining : $1,443,750
Drew O'Connor $3,000,000 (1)
-Salary Remaining : $1,031,250
Rasmus Sandin $2,800,000 (1)
-Salary Remaining : $962,500
Anton Forsberg $2,400,000 (1)
-Salary Remaining : $825,000
Christian Dvorak $2,300,000 (2)
-Salary Remaining : $790,625
Alex Nedeljkovic $1,700,000 (2)
-Salary Remaining : $584,375
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $481,250
Stefan Matteau $1,200,000 (1)
-Salary Remaining : $412,500
Matt Savoie $1,000,000 (3)
-Salary Remaining : $343,750
Ryan Shea $700,000 (2)
-Salary Remaining : $240,625
Derek Ryan $500,000 (2)
-Salary Remaining : $171,875
A.B. Lundqvist (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $68,750
Total Pro Players21
Salary Commitment
Year 25 : $65,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $65,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $65,200,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries

Matthew Schaefer $400,000 (1)
Salary Remaining : $137,500
Brogan Rafferty $200,000 (1)
Salary Remaining : $68,750
Kyle Clifford $120,000 (1)
Salary Remaining : $41,250
Joe Gambardella $120,000 (1)
Salary Remaining : $41,250
Garrett Wilson $120,000 (1)
Salary Remaining : $41,250
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $34,375
Rem Pitlick $90,000 (2)
Salary Remaining : $30,938
Trey Fix-Wolansky $90,000 (2)
Salary Remaining : $30,938
Ken Appleby $60,000 (2)
Salary Remaining : $20,625
Anders Bjork $60,000 (1)
Salary Remaining : $20,625
Dillon Heatherington $50,000 (2)
Salary Remaining : $17,188
Josh Ho-Sang $50,000 (1)
Salary Remaining : $17,188
Cole Bardreau $50,000 (2)
Salary Remaining : $17,188
Andy Welinski $50,000 (2)
Salary Remaining : $17,188
Brad Hunt $50,000 (2)
Salary Remaining : $17,188
Seth Helgeson $50,000 (2)
Salary Remaining : $17,188
Gustav Olofsson $50,000 (2)
Salary Remaining : $17,188
Philippe Desrosiers $10,000 (2)
Salary Remaining : $3,438
Spencer Smallman $10,000 (3)
Salary Remaining : $3,438
Trevor Janicke $10,000 (10)
Salary Remaining : $3,438
Sam Houde $10,000 (6)
Salary Remaining : $3,438
Josh Lopina $10,000 (6)
Salary Remaining : $3,438
Samuel Jonsson $10,000 (10)
Salary Remaining : $3,438
Ty Mueller $10,000 (9)
Salary Remaining : $3,438
Ty Young $10,000 (7)
Salary Remaining : $3,438
Total Farm Players25
Salary Commitment
Year 25 : $1,790,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,790,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$68,500,000
Farm Players Total Salaries$3,580,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$47,653,125
Farm Year To Date Expenses$1,098,400
Pro Salary Cap To Date$46,800,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,969,924
Pro Remaining Season Days55
Pro Expenses Per Days$428,750
Pro Estimated Expenses$23,581,250
Farm Remaining Season Days55
Farm Expenses Per Days$22,375
Farm Estimated Expenses$1,230,625
Estimated Season Expenses$24,811,875
Estimated Season Salary Cap$72,434,375
Estimate Under Maximum Salary Cap of $74,000,000$1,565,625
Estimate Over Minimum Salary Cap of $44,000,000 $28,434,375
Current Bank Account$16,299,078
Projected Bank Account$13,457,127

Pro Players Salaries

Dylan Strome $10,000,000 (1)
-Salary Remaining : $3,437,500
Nathan MacKinnon $8,300,000 (2)
-Salary Remaining : $2,853,125
Sam Reinhart $7,400,000 (3)
-Salary Remaining : $2,543,750
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $2,062,500
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $1,718,750
Nikolaj Ehlers $5,000,000 (3)
-Salary Remaining : $1,718,750
Logan Thompson $4,400,000 (5)
-Salary Remaining : $1,512,500
Aliaksei Protas $4,000,000 (3)
-Salary Remaining : $1,375,000
Martin Fehervary $3,600,000 (1)
-Salary Remaining : $1,237,500
Ivan Barbashev $3,300,000 (2)
-Salary Remaining : $1,134,375
Boone Jenner $3,200,000 (3)
-Salary Remaining : $1,100,000
Cole Perfetti $3,100,000 (2)
-Salary Remaining : $1,065,625
Brandon Montour $3,000,000 (3)
-Salary Remaining : $1,031,250
Urho Vaakanainen (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Luke Glendening $500,000 (3)
-Salary Remaining : $171,875
Barclay Goodrow $500,000 (2)
-Salary Remaining : $171,875
Total Pro Players16
Salary Commitment
Year 25 : $68,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $68,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $67,300,000
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 : $550,000
Ethen Frank $500,000 (1)
Salary Remaining : $171,875
Liam O'Brien $120,000 (1)
Salary Remaining : $41,250
Derrick Pouliot $120,000 (1)
Salary Remaining : $41,250
Michael Sgarbossa $120,000 (1)
Salary Remaining : $41,250
Alexander Petrovic $120,000 (1)
Salary Remaining : $41,250
Ross Johnston $120,000 (1)
Salary Remaining : $41,250
Vincent Hinostroza $120,000 (1)
Salary Remaining : $41,250
Calle Rosen $120,000 (1)
Salary Remaining : $41,250
Hunter Shepard $80,000 (1)
Salary Remaining : $27,500
Tyler Kleven $80,000 (1)
Salary Remaining : $27,500
C.J. Suess $80,000 (2)
Salary Remaining : $27,500
Clay Stevenson $80,000 (2)
Salary Remaining : $27,500
Adam Beckman $70,000 (2)
Salary Remaining : $24,063
Joe Snively $70,000 (1)
Salary Remaining : $24,063
Colten Ellis $40,000 (1)
Salary Remaining : $13,750
Jacob Perreault $10,000 (6)
Salary Remaining : $3,438
Chase Lang $10,000 (1)
Salary Remaining : $3,438
Dillon Hamaliuk $10,000 (6)
Salary Remaining : $3,438
Danila Klimovich $10,000 (6)
Salary Remaining : $3,438
Jordan Dumais $10,000 (10)
Salary Remaining : $3,438
Riley Kidney $10,000 (8)
Salary Remaining : $3,438
Yan Kuznetsov $10,000 (6)
Salary Remaining : $3,438
Nathan Clurman $10,000 (6)
Salary Remaining : $3,438
Ryan O'Rourke $10,000 (5)
Salary Remaining : $3,438
Noah Chadwick $10,000 (10)
Salary Remaining : $3,438
Kieron Walton $10,000 (10)
Salary Remaining : $3,438
Joseph Willis $10,000 (10)
Salary Remaining : $3,438
Aatu Jamsen $10,000 (9)
Salary Remaining : $3,438
Vladimir Nikitin $10,000 (9)
Salary Remaining : $3,438
Total Farm Players30
Salary Commitment
Year 25 : $3,580,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $3,580,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$55,700,000
Farm Players Total Salaries$1,530,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,750,000
Pro Year To Date Expenses$35,714,375
Farm Year To Date Expenses$897,824
Pro Salary Cap To Date$35,648,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,967,040
Pro Remaining Season Days55
Pro Expenses Per Days$348,750
Pro Estimated Expenses$19,181,250
Farm Remaining Season Days55
Farm Expenses Per Days$9,562
Farm Estimated Expenses$525,910
Estimated Season Expenses$19,707,160
Estimated Season Salary Cap$66,545,625
Estimate Under Maximum Salary Cap of $74,000,000$7,454,375
Estimate Over Minimum Salary Cap of $44,000,000 $22,545,625
Current Bank Account$24,658,866
Projected Bank Account$23,918,746

Pro Players Salaries

Juuse Saros $5,600,000 (3)
-Salary Remaining : $1,925,000
Jeff Skinner $5,500,000 (3)
-Salary Remaining : $1,890,625
Brett Pesce $4,300,000 (1)
-Salary Remaining : $1,478,125
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $1,375,000
Anthony Duclair $3,800,000 (4)
-Salary Remaining : $1,306,250
Jake Allen $3,800,000 (2)
-Salary Remaining : $1,306,250
Dougie Hamilton $3,300,000 (3)
-Salary Remaining : $1,134,375
Brandon Tanev $2,800,000 (2)
-Salary Remaining : $962,500
Jonathan Quick $2,300,000 (3)
-Salary Remaining : $790,625
TJ Brodie $2,300,000 (1)
-Salary Remaining : $790,625
Ian Cole $2,300,000 (1)
-Salary Remaining : $790,625
Teddy Blueger $2,200,000 (5)
-Salary Remaining : $756,250
Viktor Arvidsson $2,200,000 (1)
-Salary Remaining : $756,250
Thomas Novak $2,100,000 (3)
-Salary Remaining : $721,875
Jordan Spence $2,000,000 (3)
-Salary Remaining : $687,500
William Carrier $1,500,000 (1)
-Salary Remaining : $515,625
William Lagesson $1,300,000 (2)
-Salary Remaining : $446,875
Cam Atkinson $1,200,000 (1)
-Salary Remaining : $412,500
Anthony DeAngelo $1,100,000 (2)
-Salary Remaining : $378,125
Nikita Nesterenko $900,000 (1)
-Salary Remaining : $309,375
Jack Drury (1 Way Contract) $800,000 (1)
-Salary Remaining : $275,000
Tim Washe $400,000 (1)
-Salary Remaining : $137,500
Total Pro Players22
Salary Commitment
Year 25 : $55,700,000
Year 26 : $39,800,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $55,700,000
Year 26 : $39,800,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $55,700,000
Year 26 : $39,800,000
Year 27 : $26,800,000
Year 28 : $6,000,000

Farm Players Salaries

Maxim Tsyplakov $120,000 (2)
Salary Remaining : $41,250
Drew Helleson $120,000 (1)
Salary Remaining : $41,250
Arthur Kaliyev $120,000 (1)
Salary Remaining : $41,250
Nico Daws $110,000 (1)
Salary Remaining : $37,813
Daemon Hunt $100,000 (1)
Salary Remaining : $34,375
Benoit-Olivier Groulx $90,000 (1)
Salary Remaining : $30,938
Jakub Vrana $80,000 (1)
Salary Remaining : $27,500
Tyson Kozak $80,000 (2)
Salary Remaining : $27,500
Brett Berard $80,000 (2)
Salary Remaining : $27,500
Pavol Regenda $70,000 (1)
Salary Remaining : $24,063
Sammy Walker $70,000 (1)
Salary Remaining : $24,063
Kieffer Bellows $70,000 (1)
Salary Remaining : $24,063
Devin Cooley $70,000 (1)
Salary Remaining : $24,063
Owen Beck $70,000 (3)
Salary Remaining : $24,063
Maxim Shabanov $40,000 (1)
Salary Remaining : $13,750
Alexis Gendron $10,000 (9)
Salary Remaining : $3,438
Olivier Nadeau $10,000 (9)
Salary Remaining : $3,438
Evan Cormier $10,000 (4)
Salary Remaining : $3,438
Hunter Brzustewicz $10,000 (9)
Salary Remaining : $3,438
Jackson Edward $10,000 (9)
Salary Remaining : $3,438
Samuel Johannesson $10,000 (9)
Salary Remaining : $3,438
Ruslan Khazheyev $10,000 (9)
Salary Remaining : $3,438
Kirill Kudryavtsev $10,000 (9)
Salary Remaining : $3,438
Dru Krebs $10,000 (9)
Salary Remaining : $3,438
Tristan Broz $10,000 (10)
Salary Remaining : $3,438
Ty Voit $10,000 (9)
Salary Remaining : $3,438
Marc-Andre Gaudet $10,000 (9)
Salary Remaining : $3,438
Quentin Musty $10,000 (10)
Salary Remaining : $3,438
David Goyette $10,000 (8)
Salary Remaining : $3,438
Kaleb Lawrence $10,000 (10)
Salary Remaining : $3,438
Coulson Pitre $10,000 (10)
Salary Remaining : $3,438
Koehn Ziemmer $10,000 (10)
Salary Remaining : $3,438
Anton Wahlberg $10,000 (9)
Salary Remaining : $3,438
Stanislav Svozil $10,000 (8)
Salary Remaining : $3,438
Carson Bjarnason $10,000 (8)
Salary Remaining : $3,438
Philippe Daoust $10,000 (6)
Salary Remaining : $3,438
Reece Newkirk $10,000 (6)
Salary Remaining : $3,438
Alex Jefferies $10,000 (9)
Salary Remaining : $3,438
Blake Hillman $10,000 (3)
Salary Remaining : $3,438
Total Farm Players39
Salary Commitment
Year 25 : $1,530,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,530,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$43,300,000
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$29,107,500
Farm Year To Date Expenses$676,484
Pro Salary Cap To Date$28,976,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,390,733
Pro Remaining Season Days55
Pro Expenses Per Days$271,250
Pro Estimated Expenses$14,918,750
Farm Remaining Season Days55
Farm Expenses Per Days$17,500
Farm Estimated Expenses$962,500
Estimated Season Expenses$15,881,250
Estimated Season Salary Cap$50,626,250
Estimate Under Maximum Salary Cap of $74,000,000$23,373,750
Estimate Over Minimum Salary Cap of $44,000,000 $6,626,250
Current Bank Account$28,930,437
Projected Bank Account$34,439,920

Pro Players Salaries

Andrei Svechnikov $5,600,000 (3)
-Salary Remaining : $1,925,000
Dylan Cozens $5,100,000 (2)
-Salary Remaining : $1,753,125
Frank Vatrano $5,000,000 (2)
-Salary Remaining : $1,718,750
Phillip Danault $4,400,000 (2)
-Salary Remaining : $1,512,500
Elvis Merzlikins $3,400,000 (2)
-Salary Remaining : $1,168,750
Jonas Siegenthaler $3,100,000 (5)
-Salary Remaining : $1,065,625
Vincent Desharnais $2,900,000 (2)
-Salary Remaining : $996,875
Kirby Dach $2,100,000 (1)
-Salary Remaining : $721,875
Miles Wood $1,300,000 (1)
-Salary Remaining : $446,875
Mathew Dumba $1,200,000 (2)
-Salary Remaining : $412,500
Jack LaFontaine $1,200,000 (2)
-Salary Remaining : $412,500
Kyle Burroughs $1,200,000 (2)
-Salary Remaining : $412,500
Egor Sokolov $1,100,000 (2)
-Salary Remaining : $378,125
Connor Mackey $800,000 (1)
-Salary Remaining : $275,000
Vincent Iorio $800,000 (2)
-Salary Remaining : $275,000
Ryan Lomberg $700,000 (1)
-Salary Remaining : $240,625
Georgi Romanov $700,000 (1)
-Salary Remaining : $240,625
Billy Sweezey $600,000 (1)
-Salary Remaining : $206,250
Nicolas Deslauriers $500,000 (1)
-Salary Remaining : $171,875
Joey Anderson $500,000 (2)
-Salary Remaining : $171,875
Drake Caggiula $500,000 (1)
-Salary Remaining : $171,875
Ryan Reaves $500,000 (2)
-Salary Remaining : $171,875
Jakub Milota (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $34,375
Total Pro Players23
Salary Commitment
Year 25 : $43,300,000
Year 26 : $36,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $43,300,000
Year 26 : $36,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $43,200,000
Year 26 : $36,000,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries

Zachary L'Heureux $1,200,000 (2)
Salary Remaining : $412,500
Adam Edstrom $1,000,000 (1)
Salary Remaining : $343,750
Danil Gushchin $100,000 (1)
Salary Remaining : $34,375
David Gustafsson $80,000 (2)
Salary Remaining : $27,500
Walker Duehr $80,000 (2)
Salary Remaining : $27,500
Isaac Ratcliffe $70,000 (2)
Salary Remaining : $24,063
Zayne Parekh $40,000 (1)
Salary Remaining : $13,750
Miko Matikka $10,000 (10)
Salary Remaining : $3,438
Wyatte Wylie $10,000 (5)
Salary Remaining : $3,438
Brent Moran $10,000 (8)
Salary Remaining : $3,438
Luke Loheit $10,000 (9)
Salary Remaining : $3,438
Massimo Rizzo $10,000 (10)
Salary Remaining : $3,438
Chase Bradley $10,000 (9)
Salary Remaining : $3,438
Cole Fonstad $10,000 (6)
Salary Remaining : $3,438
Arnaud Durandeau $10,000 (10)
Salary Remaining : $3,438
Jaydon Dureau $10,000 (6)
Salary Remaining : $3,438
Cole Moberg $10,000 (5)
Salary Remaining : $3,438
Kale Kessy $10,000 (8)
Salary Remaining : $3,438
Jermaine Loewen $10,000 (5)
Salary Remaining : $3,438
Kenny Connors $10,000 (10)
Salary Remaining : $3,438
Justin Vaive $10,000 (7)
Salary Remaining : $3,438
Kale Howarth $10,000 (6)
Salary Remaining : $3,438
Jordan Sambrook $10,000 (8)
Salary Remaining : $3,438
Nick Cicek $10,000 (10)
Salary Remaining : $3,438
Zachary Uens $10,000 (7)
Salary Remaining : $3,438
Tyler Boucher $10,000 (8)
Salary Remaining : $3,438
Leon Muggli $10,000 (10)
Salary Remaining : $3,438
Chase McLane $10,000 (10)
Salary Remaining : $3,438
Kalle Vaisanen $10,000 (10)
Salary Remaining : $3,438
Isaac Belliveau $10,000 (9)
Salary Remaining : $3,438
Total Farm Players30
Salary Commitment
Year 25 : $2,800,000
Year 26 : $580,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $2,800,000
Year 26 : $580,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,100,000
Farm Players Total Salaries$2,610,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,864,375
Farm Year To Date Expenses$1,009,915
Pro Salary Cap To Date$46,798,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,092,876
Pro Remaining Season Days55
Pro Expenses Per Days$457,500
Pro Estimated Expenses$25,162,500
Farm Remaining Season Days55
Farm Expenses Per Days$16,312
Farm Estimated Expenses$897,160
Estimated Season Expenses$26,059,660
Estimated Season Salary Cap$71,926,875
Estimate Under Maximum Salary Cap of $74,000,000$2,073,125
Estimate Over Minimum Salary Cap of $44,000,000 $27,926,875
Current Bank Account$10,776,099
Projected Bank Account$8,809,315

Pro Players Salaries

Sam Bennett $8,000,000 (1)
-Salary Remaining : $2,750,000
Ryan O'Reilly $5,900,000 (2)
-Salary Remaining : $2,028,125
Jakob Chychrun $5,900,000 (4)
-Salary Remaining : $2,028,125
Jake Oettinger $5,700,000 (2)
-Salary Remaining : $1,959,375
Dylan Holloway $4,900,000 (4)
-Salary Remaining : $1,684,375
Cole Caufield $4,900,000 (3)
-Salary Remaining : $1,684,375
Quinn Hughes $4,700,000 (2)
-Salary Remaining : $1,615,625
Owen Tippett $4,700,000 (2)
-Salary Remaining : $1,615,625
Chris Tanev $3,600,000 (2)
-Salary Remaining : $1,237,500
Jake Neighbours $3,100,000 (2)
-Salary Remaining : $1,065,625
Eeli Tolvanen $3,000,000 (2)
-Salary Remaining : $1,031,250
Dylan Samberg $2,900,000 (2)
-Salary Remaining : $996,875
Jake Evans $2,600,000 (2)
-Salary Remaining : $893,750
Trevor Zegras $2,100,000 (1)
-Salary Remaining : $721,875
Macklin Celebrini $2,000,000 (3)
-Salary Remaining : $687,500
Matt Roy $1,700,000 (1)
-Salary Remaining : $584,375
Nicholas Robertson $1,500,000 (3)
-Salary Remaining : $515,625
Adam Fantilli $1,400,000 (2)
-Salary Remaining : $481,250
Kevin Lankinen $1,300,000 (1)
-Salary Remaining : $446,875
Logan Stankoven $1,200,000 (2)
-Salary Remaining : $412,500
Adam Wilsby (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $412,500
Jack Johnson $800,000 (1)
-Salary Remaining : $275,000
Total Pro Players22
Salary Commitment
Year 25 : $73,100,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,100,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,100,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries

Jayden Struble $1,100,000 (1)
Salary Remaining : $378,125
Matthew Poitras $120,000 (2)
Salary Remaining : $41,250
Raphael Lavoie $110,000 (2)
Salary Remaining : $37,813
Noah Philp $100,000 (1)
Salary Remaining : $34,375
Logan Mailloux $100,000 (2)
Salary Remaining : $34,375
Joel Blomqvist $100,000 (2)
Salary Remaining : $34,375
James Hamblin $90,000 (2)
Salary Remaining : $30,938
Matt Villalta $80,000 (2)
Salary Remaining : $27,500
Lukas Rousek $80,000 (2)
Salary Remaining : $27,500
Roland McKeown $80,000 (1)
Salary Remaining : $27,500
Ty Smith $80,000 (2)
Salary Remaining : $27,500
Matthew Wood $70,000 (3)
Salary Remaining : $24,063
Ronnie Attard $70,000 (2)
Salary Remaining : $24,063
Anton Blidh $60,000 (2)
Salary Remaining : $20,625
Ryan Carpenter $60,000 (2)
Salary Remaining : $20,625
Mason Morelli $60,000 (2)
Salary Remaining : $20,625
Quinn Hutson $40,000 (1)
Salary Remaining : $13,750
Josh Samanski $40,000 (1)
Salary Remaining : $13,750
Cameron Crotty $10,000 (6)
Salary Remaining : $3,438
Joseph Keane $10,000 (10)
Salary Remaining : $3,438
Devante Stephens $10,000 (2)
Salary Remaining : $3,438
Jake McGrew $10,000 (10)
Salary Remaining : $3,438
Josiah Didier $10,000 (1)
Salary Remaining : $3,438
Charles-Alexis Legault $10,000 (10)
Salary Remaining : $3,438
David Drake $10,000 (8)
Salary Remaining : $3,438
Ethan Haider $10,000 (10)
Salary Remaining : $3,438
Jeremie Poirier $10,000 (8)
Salary Remaining : $3,438
Artem Grushnikov $10,000 (8)
Salary Remaining : $3,438
Jake Wise $10,000 (8)
Salary Remaining : $3,438
David Reinbacher $10,000 (9)
Salary Remaining : $3,438
Michael Benning $10,000 (9)
Salary Remaining : $3,438
Tucker Robertson $10,000 (9)
Salary Remaining : $3,438
Chase Pietila $10,000 (10)
Salary Remaining : $3,438
Mike Koster $10,000 (10)
Salary Remaining : $3,438
Alex Beaucage $10,000 (7)
Salary Remaining : $3,438
Total Farm Players35
Salary Commitment
Year 25 : $2,610,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,610,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$830,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,875,625
Farm Year To Date Expenses$497,842
Pro Salary Cap To Date$45,850,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,580,406
Pro Remaining Season Days55
Pro Expenses Per Days$454,375
Pro Estimated Expenses$24,990,625
Farm Remaining Season Days55
Farm Expenses Per Days$5,188
Farm Estimated Expenses$285,340
Estimated Season Expenses$25,275,965
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$2,544,153
Projected Bank Account($3,151,406)

Pro Players Salaries

Mikko Rantanen $8,100,000 (4)
-Salary Remaining : $2,784,375
Pavel Buchnevich $7,400,000 (1)
-Salary Remaining : $2,543,750
Roman Josi $6,900,000 (3)
-Salary Remaining : $2,371,875
Anze Kopitar $5,100,000 (3)
-Salary Remaining : $1,753,125
Filip Hronek $4,600,000 (1)
-Salary Remaining : $1,581,250
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $1,546,875
Tom Wilson $3,900,000 (2)
-Salary Remaining : $1,340,625
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $1,237,500
Fabian Zetterlund $3,200,000 (2)
-Salary Remaining : $1,100,000
Alex Lyon $3,200,000 (1)
-Salary Remaining : $1,100,000
Trent Frederic $3,000,000 (1)
-Salary Remaining : $1,031,250
Kevin Bahl $2,800,000 (1)
-Salary Remaining : $962,500
Ville Husso $2,800,000 (1)
-Salary Remaining : $962,500
Blake Lizotte $2,700,000 (1)
-Salary Remaining : $928,125
Sean Walker $2,000,000 (1)
-Salary Remaining : $687,500
Connor Zary $1,400,000 (1)
-Salary Remaining : $481,250
Parker Wotherspoon $1,300,000 (3)
-Salary Remaining : $446,875
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Henry Thrun (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Ryker Evans $1,100,000 (1)
-Salary Remaining : $378,125
Matt Luff $1,000,000 (2)
-Salary Remaining : $343,750
Alex Laferriere $900,000 (1)
-Salary Remaining : $309,375
Mads Sogaard (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,625
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 : $41,250
Lian Bichsel $110,000 (3)
Salary Remaining : $37,813
Kevin Mandolese $90,000 (2)
Salary Remaining : $30,938
Jeff Malott $90,000 (2)
Salary Remaining : $30,938
Austin Strand $80,000 (2)
Salary Remaining : $27,500
Brennan Othmann $80,000 (2)
Salary Remaining : $27,500
Patrick Maroon $60,000 (1)
Salary Remaining : $20,625
Taylor Ward $40,000 (1)
Salary Remaining : $13,750
Michael Buchinger $10,000 (9)
Salary Remaining : $3,438
Riley Duran $10,000 (9)
Salary Remaining : $3,438
Bryce McConnell-Barker $10,000 (9)
Salary Remaining : $3,438
Andrei Loshko $10,000 (10)
Salary Remaining : $3,438
Curtis Douglas $10,000 (8)
Salary Remaining : $3,438
Jackson Dorrington $10,000 (10)
Salary Remaining : $3,438
Tristan Lennox $10,000 (8)
Salary Remaining : $3,438
Henri Nikkanen $10,000 (8)
Salary Remaining : $3,438
Anthony Romano $10,000 (9)
Salary Remaining : $3,438
John Farinacci $10,000 (8)
Salary Remaining : $3,438
Roman Schmidt $10,000 (8)
Salary Remaining : $3,438
Tanner Dickinson $10,000 (8)
Salary Remaining : $3,438
Luke Reid $10,000 (10)
Salary Remaining : $3,438
Trevor Connelly $10,000 (10)
Salary Remaining : $3,438
Guillaume Richard $10,000 (10)
Salary Remaining : $3,438
Kasper Halttunen $10,000 (9)
Salary Remaining : $3,438
Total Farm Players24
Salary Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,800,000
Farm Players Total Salaries$720,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,193,750
Farm Year To Date Expenses$602,811
Pro Salary Cap To Date$48,128,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,821,340
Pro Remaining Season Days55
Pro Expenses Per Days$468,125
Pro Estimated Expenses$25,746,875
Farm Remaining Season Days55
Farm Expenses Per Days$4,500
Farm Estimated Expenses$247,500
Estimated Season Expenses$25,994,375
Estimated Season Salary Cap$73,840,625
Estimate Under Maximum Salary Cap of $74,000,000$159,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,840,625
Current Bank Account$34,379,956
Projected Bank Account$35,206,921

Pro Players Salaries

Bo Horvat $6,200,000 (3)
-Salary Remaining : $2,131,250
Seth Jarvis $6,200,000 (3)
-Salary Remaining : $2,131,250
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $2,062,500
Devon Toews $5,300,000 (1)
-Salary Remaining : $1,821,875
Esa Lindell $5,100,000 (4)
-Salary Remaining : $1,753,125
Tyler Toffoli $5,000,000 (3)
-Salary Remaining : $1,718,750
Mike Matheson $4,900,000 (3)
-Salary Remaining : $1,684,375
Brent Burns $4,800,000 (2)
-Salary Remaining : $1,650,000
Neal Pionk $4,300,000 (1)
-Salary Remaining : $1,478,125
Aleksander Barkov $4,300,000 (3)
-Salary Remaining : $1,478,125
Erik Cernak $3,900,000 (4)
-Salary Remaining : $1,340,625
Jamie Benn $3,800,000 (2)
-Salary Remaining : $1,306,250
Vincent Trocheck $3,200,000 (1)
-Salary Remaining : $1,100,000
Ilya Sorokin $3,000,000 (3)
-Salary Remaining : $1,031,250
Jakub Dobes $1,600,000 (1)
-Salary Remaining : $550,000
Nick Foligno $1,500,000 (2)
-Salary Remaining : $515,625
Marco Kasper $1,500,000 (3)
-Salary Remaining : $515,625
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $378,125
Ridly Greig $1,000,000 (1)
-Salary Remaining : $343,750
Mark Kastelic $900,000 (1)
-Salary Remaining : $309,375
Matt Rempe $700,000 (1)
-Salary Remaining : $240,625
Dmitry Kulikov $500,000 (3)
-Salary Remaining : $171,875
Total Pro Players22
Salary Commitment
Year 25 : $74,800,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $74,489,000
Year 26 : $56,389,000
Year 27 : $46,289,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,800,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000

Farm Players Salaries

Oscar Dansk $120,000 (1)
Salary Remaining : $41,250
Jackson Blake $100,000 (2)
Salary Remaining : $34,375
Adam Klapka $90,000 (1)
Salary Remaining : $30,938
Jeffrey Viel $80,000 (2)
Salary Remaining : $27,500
Ethan Cardwell $80,000 (2)
Salary Remaining : $27,500
Maxwell Crozier $70,000 (2)
Salary Remaining : $24,063
Sam Lipkin $10,000 (9)
Salary Remaining : $3,438
Bogdan Trineyev $10,000 (7)
Salary Remaining : $3,438
Dylan Roobroeck $10,000 (9)
Salary Remaining : $3,438
Elias Salomonsson $10,000 (9)
Salary Remaining : $3,438
Noah Laba $10,000 (10)
Salary Remaining : $3,438
Jack Finley $10,000 (7)
Salary Remaining : $3,438
Rudy Guimond $10,000 (9)
Salary Remaining : $3,438
Ole Julian Bjorgvik-Holm $10,000 (9)
Salary Remaining : $3,438
Tyrel Bauer $10,000 (8)
Salary Remaining : $3,438
Justin Robidas $10,000 (9)
Salary Remaining : $3,438
Calle Clang $10,000 (8)
Salary Remaining : $3,438
Adam Sykora $10,000 (8)
Salary Remaining : $3,438
Hank Kempf $10,000 (10)
Salary Remaining : $3,438
Ethan Samson $10,000 (8)
Salary Remaining : $3,438
Joel Nystrom $10,000 (10)
Salary Remaining : $3,438
Nathan Villeneuve $10,000 (10)
Salary Remaining : $3,438
Noah Beck $10,000 (10)
Salary Remaining : $3,438
Artur Cholach $10,000 (10)
Salary Remaining : $3,438
Total Farm Players24
Salary Commitment
Year 25 : $720,000
Year 26 : $510,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $720,000
Year 26 : $510,000
Year 27 : $180,000
Year 28 : $180,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $85 - 7,290 - 91.13%
Level 2: 4000 - $50 - 3,753 - 93.82%
Level 3: 5000 - $30 - 4,716 - 94.32%
Level 4: 2000 - $25 - 1,849 - 92.43%
Luxury : 1000 - $180 - 903 - 90.26%
Total Capacity :20000
Team Popularity : 91.00%

Income

Home Games Left13
Average Attendance - %18,510 - 92.55%
Average Income per Game$1,244,323
Year to Date Revenue$34,841,049

Expense

Pro Players Total Salaries$47,300,000
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,606,250
Farm Year To Date Expenses$823,101
Pro Salary Cap To Date$29,275,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,176,201
Pro Remaining Season Days55
Pro Expenses Per Days$296,250
Pro Estimated Expenses$16,293,750
Farm Remaining Season Days55
Farm Expenses Per Days$11,188
Farm Estimated Expenses$615,340
Estimated Season Expenses$16,909,090
Estimated Season Salary Cap$45,260,000
Estimate Under Maximum Salary Cap of $74,000,000$28,740,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,260,000
Current Bank Account$44,455,708
Projected Bank Account$43,722,819

Pro Players Salaries

Matty Beniers $4,100,000 (3)
-Salary Remaining : $1,409,375
Connor Murphy $3,700,000 (3)
-Salary Remaining : $1,271,875
Ondrej Palat $3,100,000 (2)
-Salary Remaining : $1,065,625
Connor Clifton $2,900,000 (2)
-Salary Remaining : $996,875
Damon Severson $2,800,000 (3)
-Salary Remaining : $962,500
Pius Suter $2,700,000 (2)
-Salary Remaining : $928,125
Mason Appleton $2,700,000 (2)
-Salary Remaining : $928,125
Nick Perbix $2,500,000 (1)
-Salary Remaining : $859,375
Nico Sturm $2,400,000 (1)
-Salary Remaining : $825,000
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $687,500
Tanner Pearson $2,000,000 (1)
-Salary Remaining : $687,500
Nathan Bastian $1,900,000 (1)
-Salary Remaining : $653,125
Sonny Milano $1,500,000 (2)
-Salary Remaining : $515,625
Corey Perry $1,400,000 (1)
-Salary Remaining : $481,250
Simon Nemec $1,400,000 (2)
-Salary Remaining : $481,250
Nick Cousins $1,300,000 (2)
-Salary Remaining : $446,875
Nate Schmidt $1,200,000 (1)
-Salary Remaining : $412,500
Vitek Vanecek $1,200,000 (3)
-Salary Remaining : $412,500
Kurtis MacDermid $1,100,000 (1)
-Salary Remaining : $378,125
Sebastian Aho2 $1,000,000 (1)
-Salary Remaining : $343,750
Tomas Tatar $1,000,000 (3)
-Salary Remaining : $343,750
Jonny Brodzinski $1,000,000 (2)
-Salary Remaining : $343,750
Tye Kartye (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Jack Campbell $800,000 (1)
-Salary Remaining : $275,000
Zack Ostapchuk $800,000 (2)
-Salary Remaining : $275,000
Total Pro Players25
Salary Commitment
Year 25 : $47,300,000
Year 26 : $31,000,000
Year 27 : $12,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $47,300,000
Year 26 : $31,000,000
Year 27 : $12,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $46,500,000
Year 26 : $30,200,000
Year 27 : $12,800,000
Year 28 : $0

Farm Players Salaries

Kevin Labanc $900,000 (1)
Salary Remaining : $309,375
Cal Petersen $120,000 (1)
Salary Remaining : $41,250
Dylan Coghlan $80,000 (2)
Salary Remaining : $27,500
Maveric Lamoureux $80,000 (3)
Salary Remaining : $27,500
Cale Fleury $80,000 (2)
Salary Remaining : $27,500
Elias Pettersson2 $80,000 (3)
Salary Remaining : $27,500
Justin Bailey $50,000 (2)
Salary Remaining : $17,188
Zach Sanford $50,000 (1)
Salary Remaining : $17,188
David Tomasek $40,000 (1)
Salary Remaining : $13,750
Dalibor Dvorsky $40,000 (1)
Salary Remaining : $13,750
Braeden Bowman $40,000 (1)
Salary Remaining : $13,750
Harrison Brunicke $40,000 (1)
Salary Remaining : $13,750
Matyas Sapovaliv $10,000 (9)
Salary Remaining : $3,438
Marek Alscher $10,000 (9)
Salary Remaining : $3,438
Justin Gill $10,000 (9)
Salary Remaining : $3,438
Jagger Firkus $10,000 (9)
Salary Remaining : $3,438
Samuel Knazko $10,000 (7)
Salary Remaining : $3,438
Carter Mazur $10,000 (8)
Salary Remaining : $3,438
Zach Bouthillier $10,000 (7)
Salary Remaining : $3,438
Reid Dyck $10,000 (7)
Salary Remaining : $3,438
Jesse Pulkkinen $10,000 (10)
Salary Remaining : $3,438
Christopher Brown $10,000 (8)
Salary Remaining : $3,438
Liam Coughlin $10,000 (8)
Salary Remaining : $3,438
Josh Bloom $10,000 (8)
Salary Remaining : $3,438
Gavin White $10,000 (8)
Salary Remaining : $3,438
Luca Pinelli $10,000 (10)
Salary Remaining : $3,438
Shane LaChance $10,000 (10)
Salary Remaining : $3,438
Tanner Molendyk $10,000 (10)
Salary Remaining : $3,438
Quinton Burns $10,000 (10)
Salary Remaining : $3,438
Aku Koskenvuo $10,000 (7)
Salary Remaining : $3,438
Luke Tuch $10,000 (9)
Salary Remaining : $3,438
Total Farm Players31
Salary Commitment
Year 25 : $1,790,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,790,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$69,300,000
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$828,750
Pro Year To Date Expenses$47,286,250
Farm Year To Date Expenses$1,076,250
Pro Salary Cap To Date$45,126,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,583,192
Pro Remaining Season Days55
Pro Expenses Per Days$433,750
Pro Estimated Expenses$23,856,250
Farm Remaining Season Days55
Farm Expenses Per Days$10,250
Farm Estimated Expenses$563,750
Estimated Season Expenses$24,420,000
Estimated Season Salary Cap$68,573,750
Estimate Under Maximum Salary Cap of $74,000,000$5,426,250
Estimate Over Minimum Salary Cap of $44,000,000 $24,573,750
Current Bank Account$18,964,412
Projected Bank Account$19,127,604

Pro Players Salaries

Jack Eichel $7,600,000 (4)
-Salary Remaining : $2,612,500
Dylan Larkin $7,300,000 (3)
-Salary Remaining : $2,509,375
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $1,375,000
Marcus Pettersson $3,900,000 (1)
-Salary Remaining : $1,340,625
Sam Montembeault $3,500,000 (4)
-Salary Remaining : $1,203,125
Rasmus Ristolainen $3,500,000 (1)
-Salary Remaining : $1,203,125
Nick Seeler $3,300,000 (2)
-Salary Remaining : $1,134,375
Tristan Jarry $3,300,000 (1)
-Salary Remaining : $1,134,375
Cole Sillinger $3,200,000 (3)
-Salary Remaining : $1,100,000
Bobby Brink $2,900,000 (3)
-Salary Remaining : $996,875
Cam York $2,700,000 (2)
-Salary Remaining : $928,125
Ben Chiarot $2,700,000 (3)
-Salary Remaining : $928,125
Kiefer Sherwood $2,500,000 (3)
-Salary Remaining : $859,375
Paul Cotter $2,500,000 (3)
-Salary Remaining : $859,375
Trevor Moore $2,200,000 (2)
-Salary Remaining : $756,250
Brandon Duhaime $2,000,000 (3)
-Salary Remaining : $687,500
Colton Sissons $1,900,000 (2)
-Salary Remaining : $653,125
Luke Kunin $1,800,000 (1)
-Salary Remaining : $618,750
Yakov Trenin $1,500,000 (3)
-Salary Remaining : $515,625
Dylan Guenther $1,300,000 (1)
-Salary Remaining : $446,875
Brandon Saad (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Lukas Reichel $1,200,000 (2)
-Salary Remaining : $412,500
Jalen Chatfield (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Justus Annunen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $378,125
Semyon Varlamov $1,000,000 (2)
-Salary Remaining : $343,750
Total Pro Players25
Salary Commitment
Year 25 : $69,300,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $69,300,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $65,800,000
Year 26 : $52,000,000
Year 27 : $35,700,000
Year 28 : $11,100,000

Farm Players Salaries

Brendan Brisson $110,000 (1)
Salary Remaining : $37,813
Michael Carcone $100,000 (2)
Salary Remaining : $34,375
Matias Maccelli $90,000 (2)
Salary Remaining : $30,938
Jani Hakanpaa $90,000 (2)
Salary Remaining : $30,938
Zack MacEwen $90,000 (1)
Salary Remaining : $30,938
Akito Hirose $90,000 (1)
Salary Remaining : $30,938
Joshua Roy $90,000 (2)
Salary Remaining : $30,938
Jakub Lauko $90,000 (2)
Salary Remaining : $30,938
Malcolm Subban $80,000 (1)
Salary Remaining : $27,500
Anthony Richard $80,000 (2)
Salary Remaining : $27,500
Liam Ohgren $80,000 (3)
Salary Remaining : $27,500
Nikita Tolopilo $80,000 (2)
Salary Remaining : $27,500
Louie Belpedio $80,000 (1)
Salary Remaining : $27,500
Givani Smith $80,000 (1)
Salary Remaining : $27,500
Max Sasson $80,000 (2)
Salary Remaining : $27,500
Cole McWard $70,000 (2)
Salary Remaining : $24,063
Arshdeep Bains $60,000 (1)
Salary Remaining : $20,625
Gavin Brindley $40,000 (1)
Salary Remaining : $13,750
Oliver Moore $40,000 (1)
Salary Remaining : $13,750
Danny Zhilkin $10,000 (9)
Salary Remaining : $3,438
Brandon Coe $10,000 (8)
Salary Remaining : $3,438
Ryan Ufko $10,000 (9)
Salary Remaining : $3,438
Niko Huuhtanen $10,000 (9)
Salary Remaining : $3,438
Fabian Wagner $10,000 (10)
Salary Remaining : $3,438
Ryder Korczak $10,000 (8)
Salary Remaining : $3,438
Corson Ceulemans $10,000 (8)
Salary Remaining : $3,438
Aleksi Heimosalmi $10,000 (9)
Salary Remaining : $3,438
Eamon Powell $10,000 (10)
Salary Remaining : $3,438
Blake Biondi $10,000 (10)
Salary Remaining : $3,438
Brent Johnson $10,000 (10)
Salary Remaining : $3,438
Calle Odelius $10,000 (10)
Salary Remaining : $3,438
Total Farm Players31
Salary Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$52,600,000
Farm Players Total Salaries$900,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$735,000
Pro Year To Date Expenses$34,733,125
Farm Year To Date Expenses$802,576
Pro Salary Cap To Date$34,016,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,308,548
Pro Remaining Season Days55
Pro Expenses Per Days$329,375
Pro Estimated Expenses$18,115,625
Farm Remaining Season Days55
Farm Expenses Per Days$5,625
Farm Estimated Expenses$309,375
Estimated Season Expenses$18,425,000
Estimated Season Salary Cap$52,488,750
Estimate Under Maximum Salary Cap of $74,000,000$21,511,250
Estimate Over Minimum Salary Cap of $44,000,000 $8,488,750
Current Bank Account$11,644,248
Projected Bank Account$10,527,796

Pro Players Salaries

Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,750,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $2,268,750
Ryan Nugent-Hopkins $4,500,000 (2)
-Salary Remaining : $1,546,875
Max Pacioretty $4,400,000 (2)
-Salary Remaining : $1,512,500
Scott Laughton $3,800,000 (1)
-Salary Remaining : $1,306,250
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $1,203,125
Samuel Ersson $2,000,000 (1)
-Salary Remaining : $687,500
Zach Whitecloud $2,000,000 (3)
-Salary Remaining : $687,500
Jack Quinn $1,900,000 (1)
-Salary Remaining : $653,125
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $550,000
Marcus Foligno $1,500,000 (3)
-Salary Remaining : $515,625
Mathieu Joseph $1,300,000 (1)
-Salary Remaining : $446,875
Noah Gregor $1,300,000 (1)
-Salary Remaining : $446,875
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $412,500
Philip Tomasino (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $412,500
Emil Lilleberg $1,200,000 (1)
-Salary Remaining : $412,500
Jacob Bernard-Docker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $343,750
Alec Martinez $1,000,000 (3)
-Salary Remaining : $343,750
Erik Gustafsson $900,000 (1)
-Salary Remaining : $309,375
Tyler Johnson $800,000 (1)
-Salary Remaining : $275,000
Mason Shaw $800,000 (2)
-Salary Remaining : $275,000
Zach Sawchenko $700,000 (1)
-Salary Remaining : $240,625
Jake Leschyshyn $700,000 (2)
-Salary Remaining : $240,625
Cole Reinhardt $700,000 (2)
-Salary Remaining : $240,625
Total Pro Players24
Salary Commitment
Year 25 : $52,600,000
Year 26 : $36,500,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $52,600,000
Year 26 : $36,500,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $51,600,000
Year 26 : $36,500,000
Year 27 : $8,000,000
Year 28 : $3,500,000

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $68,750
Daniil Miromanov $120,000 (2)
Salary Remaining : $41,250
Adam Ginning $70,000 (2)
Salary Remaining : $24,063
Callahan Burke $70,000 (1)
Salary Remaining : $24,063
Jakub Skarek $70,000 (2)
Salary Remaining : $24,063
Scott Reedy $60,000 (2)
Salary Remaining : $20,625
Josiah Slavin $60,000 (2)
Salary Remaining : $20,625
Carsen Twarynski $60,000 (1)
Salary Remaining : $20,625
Ben Harpur $50,000 (1)
Salary Remaining : $17,188
Angus Booth $10,000 (9)
Salary Remaining : $3,438
Julian Lutz $10,000 (9)
Salary Remaining : $3,438
Zach Gallant $10,000 (10)
Salary Remaining : $3,438
Justin Taylor $10,000 (2)
Salary Remaining : $3,438
Jett Woo $10,000 (6)
Salary Remaining : $3,438
Jayden Grubbe $10,000 (9)
Salary Remaining : $3,438
Chase Stillman $10,000 (10)
Salary Remaining : $3,438
Jake Schmaltz $10,000 (10)
Salary Remaining : $3,438
Graham McPhee $10,000 (7)
Salary Remaining : $3,438
Tyler Inamoto $10,000 (9)
Salary Remaining : $3,438
Dalton Smith $10,000 (7)
Salary Remaining : $3,438
William Wallinder $10,000 (8)
Salary Remaining : $3,438
Amadeus Lombardi $10,000 (8)
Salary Remaining : $3,438
Mitch Gibson $10,000 (8)
Salary Remaining : $3,438
Total Farm Players23
Salary Commitment
Year 25 : $900,000
Year 26 : $520,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $900,000
Year 26 : $520,000
Year 27 : $130,000
Year 28 : $130,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,400,000
Farm Players Total Salaries$1,980,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,256,875
Farm Year To Date Expenses$1,297,125
Pro Salary Cap To Date$48,191,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,016,706
Pro Remaining Season Days55
Pro Expenses Per Days$459,375
Pro Estimated Expenses$25,265,625
Farm Remaining Season Days55
Farm Expenses Per Days$12,375
Farm Estimated Expenses$680,625
Estimated Season Expenses$25,946,250
Estimated Season Salary Cap$73,422,500
Estimate Under Maximum Salary Cap of $74,000,000$577,500
Estimate Over Minimum Salary Cap of $44,000,000 $29,422,500
Current Bank Account$31,577,120
Projected Bank Account$26,647,576

Pro Players Salaries

Nikita Kucherov $8,400,000 (2)
-Salary Remaining : $2,887,500
Adrian Kempe $6,700,000 (4)
-Salary Remaining : $2,303,125
Moritz Seider $6,600,000 (4)
-Salary Remaining : $2,268,750
Tim Stutzle $6,000,000 (2)
-Salary Remaining : $2,062,500
Brandon Hagel $6,000,000 (1)
-Salary Remaining : $2,062,500
Quinton Byfield $5,000,000 (2)
-Salary Remaining : $1,718,750
Sean Durzi $4,400,000 (2)
-Salary Remaining : $1,512,500
Oliver Bjorkstrand $4,100,000 (2)
-Salary Remaining : $1,409,375
Brady Skjei $4,000,000 (4)
-Salary Remaining : $1,375,000
Bowen Byram $3,400,000 (1)
-Salary Remaining : $1,168,750
Anton Lundell $3,300,000 (2)
-Salary Remaining : $1,134,375
Dmitri Voronkov $3,200,000 (2)
-Salary Remaining : $1,100,000
Noah Cates $2,700,000 (2)
-Salary Remaining : $928,125
Frederik Andersen $2,500,000 (1)
-Salary Remaining : $859,375
Connor Ingram $1,500,000 (3)
-Salary Remaining : $515,625
Logan Stanley $1,400,000 (1)
-Salary Remaining : $481,250
Dennis Gilbert $1,200,000 (2)
-Salary Remaining : $412,500
Ty Dellandrea $1,000,000 (2)
-Salary Remaining : $343,750
William Eklund $1,000,000 (1)
-Salary Remaining : $343,750
Matthew Knies $1,000,000 (1)
-Salary Remaining : $343,750
Total Pro Players20
Salary Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries

Calen Addison $120,000 (2)
Salary Remaining : $41,250
Arvid Soderblom $120,000 (1)
Salary Remaining : $41,250
Alex Turcotte $120,000 (1)
Salary Remaining : $41,250
Oliver Kylington $120,000 (2)
Salary Remaining : $41,250
Emil Heineman $120,000 (2)
Salary Remaining : $41,250
Jani Nyman $120,000 (3)
Salary Remaining : $41,250
Matej Blumel $120,000 (1)
Salary Remaining : $41,250
Mike Hardman $110,000 (2)
Salary Remaining : $37,813
Shane Wright $100,000 (1)
Salary Remaining : $34,375
Yaroslav Askarov $100,000 (1)
Salary Remaining : $34,375
P.O Joseph $100,000 (1)
Salary Remaining : $34,375
Ian Mitchell $90,000 (2)
Salary Remaining : $30,938
Nikita Alexandrov $90,000 (2)
Salary Remaining : $30,938
Magnus Hellberg $80,000 (1)
Salary Remaining : $27,500
Filip Roos $80,000 (2)
Salary Remaining : $27,500
Michael DiPietro $80,000 (1)
Salary Remaining : $27,500
Jaxson Stauber $80,000 (2)
Salary Remaining : $27,500
Reese Johnson $80,000 (1)
Salary Remaining : $27,500
Alexandre Fortin $50,000 (2)
Salary Remaining : $17,188
Aleksandr Kisakov $10,000 (9)
Salary Remaining : $3,438
Noel Hoefenmayer $10,000 (6)
Salary Remaining : $3,438
Ozzy Wiesblatt $10,000 (6)
Salary Remaining : $3,438
Brayden Tracey $10,000 (6)
Salary Remaining : $3,438
Mitchell Vande Sompel $10,000 (5)
Salary Remaining : $3,438
Carson Lambos $10,000 (9)
Salary Remaining : $3,438
Topias Vilen $10,000 (9)
Salary Remaining : $3,438
Ville Ottavainen $10,000 (9)
Salary Remaining : $3,438
Nikita Novikov $10,000 (9)
Salary Remaining : $3,438
Cameron Hughes $10,000 (3)
Salary Remaining : $3,438
Total Farm Players29
Salary Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $127 - 7,692 - 96.15%
Level 2: 4000 - $73 - 3,893 - 97.33%
Level 3: 5000 - $53 - 4,714 - 94.27%
Level 4: 2000 - $40 - 1,934 - 96.70%
Luxury : 1000 - $235 - 985 - 98.55%
Total Capacity :20000
Team Popularity : 151.00%

Income

Home Games Left14
Average Attendance - %19,218 - 96.09%
Average Income per Game$1,774,274
Year to Date Revenue$47,905,402

Expense

Pro Players Total Salaries$75,800,000
Farm Players Total Salaries$2,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,322,500
Farm Year To Date Expenses$928,529
Pro Salary Cap To Date$48,620,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,839,838
Pro Remaining Season Days55
Pro Expenses Per Days$474,375
Pro Estimated Expenses$26,090,625
Farm Remaining Season Days55
Farm Expenses Per Days$13,250
Farm Estimated Expenses$728,750
Estimated Season Expenses$26,819,375
Estimated Season Salary Cap$73,611,250
Estimate Under Maximum Salary Cap of $74,000,000$388,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,611,250
Current Bank Account$18,285,051
Projected Bank Account$16,305,514

Pro Players Salaries

Brayden Point $7,200,000 (3)
-Salary Remaining : $2,475,000
William Nylander $7,200,000 (3)
-Salary Remaining : $2,475,000
Sidney Crosby $7,000,000 (2)
-Salary Remaining : $2,406,250
Darcy Kuemper $5,000,000 (3)
-Salary Remaining : $1,718,750
Cody Ceci $4,500,000 (4)
-Salary Remaining : $1,546,875
Charlie Coyle $4,400,000 (1)
-Salary Remaining : $1,512,500
David Savard $4,400,000 (1)
-Salary Remaining : $1,512,500
Artemi Panarin $4,200,000 (2)
-Salary Remaining : $1,443,750
Mario Ferraro $3,500,000 (1)
-Salary Remaining : $1,203,125
Jake Guentzel $3,400,000 (2)
-Salary Remaining : $1,168,750
Cam Fowler $3,100,000 (2)
-Salary Remaining : $1,065,625
Joel Hofer $3,000,000 (3)
-Salary Remaining : $1,031,250
Ilya Lyubushkin $3,000,000 (3)
-Salary Remaining : $1,031,250
J.T. Miller $2,900,000 (1)
-Salary Remaining : $996,875
Alex Pietrangelo $2,700,000 (1)
-Salary Remaining : $928,125
Drake Batherson $2,500,000 (1)
-Salary Remaining : $859,375
Ryan McLeod $2,000,000 (1)
-Salary Remaining : $687,500
Brandon Halverson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Erik Johnson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Brock McGinn $1,000,000 (2)
-Salary Remaining : $343,750
Brett Murray $900,000 (1)
-Salary Remaining : $309,375
Rasmus Kupari (1 Way Contract) $800,000 (1)
-Salary Remaining : $275,000
Chris Wagner (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $240,625
Total Pro Players23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $72,700,000
Year 26 : $48,600,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries

Aaron Dell $120,000 (2)
Salary Remaining : $41,250
Brendan Smith $120,000 (2)
Salary Remaining : $41,250
Robbie Russo $120,000 (2)
Salary Remaining : $41,250
Joshua Brown $120,000 (2)
Salary Remaining : $41,250
Jason Polin $110,000 (2)
Salary Remaining : $37,813
Dennis Cholowski $90,000 (1)
Salary Remaining : $30,938
Kasimir Kaskisuo $80,000 (1)
Salary Remaining : $27,500
Ivan Ivan $80,000 (2)
Salary Remaining : $27,500
Aatu Raty $80,000 (1)
Salary Remaining : $27,500
Tye Felhaber $70,000 (2)
Salary Remaining : $24,063
Rodrigo Abols $70,000 (2)
Salary Remaining : $24,063
Roby Jarventie $70,000 (1)
Salary Remaining : $24,063
Jere Innala $70,000 (2)
Salary Remaining : $24,063
Gabe Perreault $70,000 (3)
Salary Remaining : $24,063
Filip Larsson $10,000 (10)
Salary Remaining : $3,438
Cade Webber $10,000 (9)
Salary Remaining : $3,438
Graham Sward $10,000 (9)
Salary Remaining : $3,438
Matthew Thiessen $10,000 (9)
Salary Remaining : $3,438
Justin Janicke $10,000 (10)
Salary Remaining : $3,438
Jared Davidson $10,000 (9)
Salary Remaining : $3,438
Jalen Luypen $10,000 (9)
Salary Remaining : $3,438
Ryder Rolston $10,000 (9)
Salary Remaining : $3,438
Damien Giroux $10,000 (6)
Salary Remaining : $3,438
Mason Primeau $10,000 (6)
Salary Remaining : $3,438
Tyler Madden $10,000 (6)
Salary Remaining : $3,438
Ryan Hofer $10,000 (9)
Salary Remaining : $3,438
Cedric Pare $10,000 (7)
Salary Remaining : $3,438
Serron Noel $10,000 (7)
Salary Remaining : $3,438
Jakov Novak $10,000 (9)
Salary Remaining : $3,438
Total Farm Players29
Salary Commitment
Year 25 : $1,420,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,420,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $104 - 7,714 - 96.42%
Level 2: 4000 - $62 - 3,423 - 85.57%
Level 3: 5000 - $42 - 4,875 - 97.50%
Level 4: 2000 - $31 - 1,957 - 97.86%
Luxury : 1000 - $210 - 867 - 86.67%
Total Capacity :20000
Team Popularity : 112.00%

Income

Home Games Left12
Average Attendance - %18,835 - 94.18%
Average Income per Game$1,493,021
Year to Date Revenue$43,297,603

Expense

Pro Players Total Salaries$68,900,000
Farm Players Total Salaries$1,090,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,626,875
Farm Year To Date Expenses$641,982
Pro Salary Cap To Date$43,839,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,916,250
Pro Remaining Season Days55
Pro Expenses Per Days$431,250
Pro Estimated Expenses$23,718,750
Farm Remaining Season Days55
Farm Expenses Per Days$6,812
Farm Estimated Expenses$374,660
Estimated Season Expenses$24,093,410
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$9,183,376
Projected Bank Account$3,006,216

Pro Players Salaries

Filip Forsberg $8,000,000 (1)
-Salary Remaining : $2,750,000
Tyler Seguin $6,500,000 (1)
-Salary Remaining : $2,234,375
Thomas Harley $5,700,000 (3)
-Salary Remaining : $1,959,375
Jared Spurgeon $4,300,000 (1)
-Salary Remaining : $1,478,125
Braden Schneider $4,000,000 (2)
-Salary Remaining : $1,375,000
Adam Lowry $4,000,000 (4)
-Salary Remaining : $1,375,000
Filip Chytil $3,900,000 (1)
-Salary Remaining : $1,340,625
Jacob Markstrom $3,900,000 (1)
-Salary Remaining : $1,340,625
Joey Daccord $3,900,000 (2)
-Salary Remaining : $1,340,625
Conor Garland $3,800,000 (3)
-Salary Remaining : $1,306,250
Nikita Zadorov $3,800,000 (2)
-Salary Remaining : $1,306,250
Vince Dunn $3,700,000 (3)
-Salary Remaining : $1,271,875
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $859,375
Keegan Kolesar $2,200,000 (3)
-Salary Remaining : $756,250
Michael McCarron $2,000,000 (3)
-Salary Remaining : $687,500
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $515,625
Jiri Kulich $1,200,000 (3)
-Salary Remaining : $412,500
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $412,500
Daniel Sprong $1,200,000 (1)
-Salary Remaining : $412,500
John Klingberg (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $378,125
Haydn Fleury $500,000 (1)
-Salary Remaining : $171,875
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 : $48,125
Justin Hryckowian $140,000 (1)
Salary Remaining : $48,125
Matthew Murray $100,000 (1)
Salary Remaining : $34,375
Riley Tufte $90,000 (1)
Salary Remaining : $30,938
Nikita Grebenkin $80,000 (3)
Salary Remaining : $27,500
Fabian Lysell $80,000 (2)
Salary Remaining : $27,500
Matt Stienburg $70,000 (1)
Salary Remaining : $24,063
Andre Lee $70,000 (2)
Salary Remaining : $24,063
Mac Hollowell $60,000 (1)
Salary Remaining : $20,625
Emmitt Finnie $40,000 (1)
Salary Remaining : $13,750
Jacob Fowler $40,000 (1)
Salary Remaining : $13,750
Robbie Stucker $10,000 (8)
Salary Remaining : $3,438
Riley Sutter $10,000 (5)
Salary Remaining : $3,438
Elliot Desnoyers $10,000 (8)
Salary Remaining : $3,438
Hunter Drew $10,000 (5)
Salary Remaining : $3,438
Jack Becker $10,000 (7)
Salary Remaining : $3,438
Emmett Croteau $10,000 (7)
Salary Remaining : $3,438
Nikita Quapp $10,000 (10)
Salary Remaining : $3,438
Tyler Muszelik $10,000 (9)
Salary Remaining : $3,438
Reid Schaefer $10,000 (9)
Salary Remaining : $3,438
Stanislav Demin $10,000 (9)
Salary Remaining : $3,438
Noel Nordh $10,000 (10)
Salary Remaining : $3,438
Finn Harding $10,000 (10)
Salary Remaining : $3,438
Cam Squires $10,000 (10)
Salary Remaining : $3,438
Ilya Protas $10,000 (10)
Salary Remaining : $3,438
David Edstrom $10,000 (10)
Salary Remaining : $3,438
Tomas Hamara $10,000 (10)
Salary Remaining : $3,438
Tristan Bertucci $10,000 (10)
Salary Remaining : $3,438
Antti Tuomisto $10,000 (9)
Salary Remaining : $3,438
Total Farm Players29
Salary Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $94 - 7,594 - 94.92%
Level 2: 4000 - $54 - 3,772 - 94.29%
Level 3: 5000 - $42 - 4,717 - 94.34%
Level 4: 2000 - $30 - 1,911 - 95.56%
Luxury : 1000 - $189 - 925 - 92.54%
Total Capacity :20000
Team Popularity : 104.00%

Income

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

Expense

Pro Players Total Salaries$43,900,000
Farm Players Total Salaries$890,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$10,487,344
Pro Year To Date Expenses$28,551,875
Farm Year To Date Expenses$651,260
Pro Salary Cap To Date$28,486,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,039,782
Pro Remaining Season Days55
Pro Expenses Per Days$275,000
Pro Estimated Expenses$15,125,000
Farm Remaining Season Days55
Farm Expenses Per Days$5,562
Farm Estimated Expenses$305,910
Estimated Season Expenses$15,430,910
Estimated Season Salary Cap$54,064,219
Estimate Under Maximum Salary Cap of $74,000,000$19,935,781
Estimate Over Minimum Salary Cap of $44,000,000 $10,064,219
Current Bank Account$32,264,083
Projected Bank Account$37,872,955

Pro Players Salaries

Jeff Petry $4,900,000 (1)
-Salary Remaining : $1,684,375
Linus Ullmark $4,800,000 (3)
-Salary Remaining : $1,650,000
Alex Iafallo $4,500,000 (3)
-Salary Remaining : $1,546,875
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $1,100,000
Nick Leddy $2,800,000 (2)
-Salary Remaining : $962,500
Vladimir Tarasenko $2,700,000 (3)
-Salary Remaining : $928,125
Jaycob Megna $2,200,000 (2)
-Salary Remaining : $756,250
Brett Kulak $2,200,000 (2)
-Salary Remaining : $756,250
Ryan Strome $2,200,000 (2)
-Salary Remaining : $756,250
Pontus Holmberg $1,600,000 (2)
-Salary Remaining : $550,000
Jarred Tinordi $1,600,000 (1)
-Salary Remaining : $550,000
Leo Carlsson $1,400,000 (2)
-Salary Remaining : $481,250
Connor Brown $1,400,000 (2)
-Salary Remaining : $481,250
Chad Ruhwedel $1,200,000 (1)
-Salary Remaining : $412,500
Patrick Brown $1,200,000 (1)
-Salary Remaining : $412,500
Mason Geertsen $1,200,000 (1)
-Salary Remaining : $412,500
Trevor Carrick $1,200,000 (1)
-Salary Remaining : $412,500
Conor Sheary $1,200,000 (1)
-Salary Remaining : $412,500
Samuel Fagemo $900,000 (3)
-Salary Remaining : $309,375
Tyler Pitlick $600,000 (1)
-Salary Remaining : $206,250
Matt Nieto $500,000 (1)
-Salary Remaining : $171,875
Carl Lindbom $400,000 (1)
-Salary Remaining : $137,500
Total Pro Players22
Salary Commitment
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,900,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries

Hendrix Lapierre $120,000 (2)
Salary Remaining : $41,250
Alexander Holtz $120,000 (2)
Salary Remaining : $41,250
Dominic Toninato $120,000 (1)
Salary Remaining : $41,250
Jesper Wallstedt $100,000 (2)
Salary Remaining : $34,375
Ivan Miroshnichenko $90,000 (2)
Salary Remaining : $30,938
Clark Bishop $60,000 (1)
Salary Remaining : $20,625
Danila Yurov $40,000 (1)
Salary Remaining : $13,750
Arseni Gritsyuk $40,000 (1)
Salary Remaining : $13,750
David Noel $10,000 (9)
Salary Remaining : $3,438
Reilly Webb $10,000 (9)
Salary Remaining : $3,438
Jared Wright $10,000 (9)
Salary Remaining : $3,438
Brandon Hickey $10,000 (3)
Salary Remaining : $3,438
Nick Swaney $10,000 (6)
Salary Remaining : $3,438
Luke Prokop $10,000 (7)
Salary Remaining : $3,438
Eemil Viro $10,000 (8)
Salary Remaining : $3,438
Damian Clara $10,000 (10)
Salary Remaining : $3,438
Travis Barron $10,000 (3)
Salary Remaining : $3,438
Luke Henman $10,000 (6)
Salary Remaining : $3,438
Alex Kannok Leipert $10,000 (8)
Salary Remaining : $3,438
Greg Meireles $10,000 (7)
Salary Remaining : $3,438
Tristen Robins $10,000 (8)
Salary Remaining : $3,438
Matthew Maggio $10,000 (8)
Salary Remaining : $3,438
Dmitry Kuzmin $10,000 (8)
Salary Remaining : $3,438
Jack Devine $10,000 (10)
Salary Remaining : $3,438
Daniil But $10,000 (10)
Salary Remaining : $3,438
Mikus Vecvanags $10,000 (9)
Salary Remaining : $3,438
Dylan Ferguson $10,000 (9)
Salary Remaining : $3,438
Carter Berger $10,000 (9)
Salary Remaining : $3,438
Total Farm Players28
Salary Commitment
Year 25 : $890,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $890,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$59,300,000
Farm Players Total Salaries$1,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,700,000
Pro Year To Date Expenses$39,113,125
Farm Year To Date Expenses$729,500
Pro Salary Cap To Date$39,047,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,721,743
Pro Remaining Season Days55
Pro Expenses Per Days$371,250
Pro Estimated Expenses$20,418,750
Farm Remaining Season Days55
Farm Expenses Per Days$7,000
Farm Estimated Expenses$385,000
Estimated Season Expenses$20,803,750
Estimated Season Salary Cap$66,131,875
Estimate Under Maximum Salary Cap of $74,000,000$7,868,125
Estimate Over Minimum Salary Cap of $44,000,000 $22,131,875
Current Bank Account$8,797,421
Projected Bank Account$11,715,414

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $2,612,500
Victor Hedman $6,000,000 (4)
-Salary Remaining : $2,062,500
Alex Vlasic $5,000,000 (1)
-Salary Remaining : $1,718,750
J.T. Compher $4,400,000 (1)
-Salary Remaining : $1,512,500
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $1,375,000
Scott Wedgewood $3,500,000 (3)
-Salary Remaining : $1,203,125
Johnathan Kovacevic $3,400,000 (3)
-Salary Remaining : $1,168,750
Taylor Raddysh $2,700,000 (1)
-Salary Remaining : $928,125
Logan O'Connor $2,500,000 (2)
-Salary Remaining : $859,375
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $687,500
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $687,500
Mathieu Olivier $2,000,000 (3)
-Salary Remaining : $687,500
Michael Kesselring $1,800,000 (3)
-Salary Remaining : $618,750
Wyatt Johnston $1,600,000 (1)
-Salary Remaining : $550,000
Cole Smith $1,600,000 (2)
-Salary Remaining : $550,000
Yegor Chinakhov $1,500,000 (2)
-Salary Remaining : $515,625
Conor Timmins $1,400,000 (1)
-Salary Remaining : $481,250
Connor Dewar $1,200,000 (2)
-Salary Remaining : $412,500
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $412,500
Alex Alexeyev $1,200,000 (2)
-Salary Remaining : $412,500
Juraj Slafkovsky $1,000,000 (1)
-Salary Remaining : $343,750
Matt Coronato $900,000 (2)
-Salary Remaining : $309,375
Travis Boyd $800,000 (1)
-Salary Remaining : $275,000
Total Pro Players23
Salary Commitment
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $59,300,000
Year 26 : $27,600,000
Year 27 : $18,700,000
Year 28 : $6,000,000

Farm Players Salaries

Sam Lafferty $120,000 (1)
Salary Remaining : $41,250
Jakob Pelletier $110,000 (2)
Salary Remaining : $37,813
Akira Schmid $110,000 (2)
Salary Remaining : $37,813
Gage Goncalves $110,000 (1)
Salary Remaining : $37,813
Gustav Lindstrom $100,000 (1)
Salary Remaining : $34,375
Max Jones $90,000 (1)
Salary Remaining : $30,938
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $30,938
Rasmus Asplund $80,000 (1)
Salary Remaining : $27,500
Jack Rathbone $60,000 (1)
Salary Remaining : $20,625
Jake Livingstone $60,000 (1)
Salary Remaining : $20,625
Nathan Gaucher $10,000 (8)
Salary Remaining : $3,438
Joseph Cecconi $10,000 (4)
Salary Remaining : $3,438
Lukas Svejkovsky $10,000 (7)
Salary Remaining : $3,438
Ty Nelson $10,000 (9)
Salary Remaining : $3,438
Nick Capone $10,000 (10)
Salary Remaining : $3,438
Quinn Olson $10,000 (10)
Salary Remaining : $3,438
Dominik Badinka $10,000 (10)
Salary Remaining : $3,438
Nate Danielson $10,000 (10)
Salary Remaining : $3,438
Francesco Pinelli $10,000 (10)
Salary Remaining : $3,438
Parker Bell $10,000 (10)
Salary Remaining : $3,438
Judd Caulfield $10,000 (8)
Salary Remaining : $3,438
Henrik Rybinski $10,000 (8)
Salary Remaining : $3,438
Jakub Demek $10,000 (8)
Salary Remaining : $3,438
Samuel Savoie $10,000 (10)
Salary Remaining : $3,438
Gavin Hayes $10,000 (10)
Salary Remaining : $3,438
Mason Beaupit $10,000 (8)
Salary Remaining : $3,438
Ethan Keppen $10,000 (8)
Salary Remaining : $3,438
Ryan Jones $10,000 (8)
Salary Remaining : $3,438
Jesper Vikman $10,000 (6)
Salary Remaining : $3,438
Total Farm Players29
Salary Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

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



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,000,000
Farm Players Total Salaries$1,600,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,693,125
Farm Year To Date Expenses$1,035,000
Pro Salary Cap To Date$49,102,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,570,271
Pro Remaining Season Days55
Pro Expenses Per Days$469,375
Pro Estimated Expenses$25,815,625
Farm Remaining Season Days55
Farm Expenses Per Days$10,000
Farm Estimated Expenses$550,000
Estimated Season Expenses$26,365,625
Estimated Season Salary Cap$74,608,750
Estimate Under Maximum Salary Cap of $74,000,000-$608,750
Estimate Over Minimum Salary Cap of $44,000,000 $30,608,750
Current Bank Account$31,518,154
Projected Bank Account$29,722,800

Pro Players Salaries

Auston Matthews $8,000,000 (4)
-Salary Remaining : $2,750,000
Clayton Keller $6,500,000 (1)
-Salary Remaining : $2,234,375
Matt Boldy $6,100,000 (3)
-Salary Remaining : $2,096,875
Zach Werenski $5,900,000 (3)
-Salary Remaining : $2,028,125
Carter Verhaeghe $5,900,000 (2)
-Salary Remaining : $2,028,125
Colton Parayko $5,000,000 (3)
-Salary Remaining : $1,718,750
Matt Duchene $4,600,000 (1)
-Salary Remaining : $1,581,250
Joseph Woll $4,200,000 (1)
-Salary Remaining : $1,443,750
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $1,375,000
Adam Larsson $3,700,000 (3)
-Salary Remaining : $1,271,875
Joel Farabee $3,200,000 (1)
-Salary Remaining : $1,100,000
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $1,031,250
Jack Roslovic $2,200,000 (3)
-Salary Remaining : $756,250
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $687,500
Joel Armia $2,000,000 (2)
-Salary Remaining : $687,500
Sam Carrick $1,500,000 (2)
-Salary Remaining : $515,625
Dan Vladar $1,500,000 (1)
-Salary Remaining : $515,625
Josh Anderson $1,500,000 (3)
-Salary Remaining : $515,625
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $412,500
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $412,500
Owen Pickering $1,000,000 (3)
-Salary Remaining : $343,750
Martin Pospisil (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $275,000
Total Pro Players22
Salary Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,200,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries

Olen Zellweger $120,000 (2)
Salary Remaining : $41,250
Cody Glass $120,000 (1)
Salary Remaining : $41,250
Juuso Parssinen $120,000 (1)
Salary Remaining : $41,250
Nils Lundkvist $120,000 (2)
Salary Remaining : $41,250
Jonatan Berggren $120,000 (2)
Salary Remaining : $41,250
Boris Katchouk $120,000 (1)
Salary Remaining : $41,250
Arturs Silovs $110,000 (2)
Salary Remaining : $37,813
Jacob Moverare $90,000 (1)
Salary Remaining : $30,938
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $30,938
Cooper Marody $80,000 (2)
Salary Remaining : $27,500
Kale Clague $80,000 (1)
Salary Remaining : $27,500
Isaiah George $70,000 (3)
Salary Remaining : $24,063
Maxence Guenette $70,000 (1)
Salary Remaining : $24,063
Tanner Laczynski $70,000 (2)
Salary Remaining : $24,063
Joseph Blandisi $50,000 (1)
Salary Remaining : $17,188
Jujhar Khaira $50,000 (1)
Salary Remaining : $17,188
Riley Hughes $10,000 (10)
Salary Remaining : $3,438
Jacob Ingham $10,000 (8)
Salary Remaining : $3,438
Jamieson Rees $10,000 (10)
Salary Remaining : $3,438
Marshall Warren $10,000 (10)
Salary Remaining : $3,438
Xavier Bernard $10,000 (6)
Salary Remaining : $3,438
Max Wanner $10,000 (10)
Salary Remaining : $3,438
Keean Washkurak $10,000 (10)
Salary Remaining : $3,438
Lucas Ciona $10,000 (10)
Salary Remaining : $3,438
Ryan Mast $10,000 (10)
Salary Remaining : $3,438
Rhett Pitlick $10,000 (10)
Salary Remaining : $3,438
Henrik Tikkanen $10,000 (10)
Salary Remaining : $3,438
Zayde Wisdom $10,000 (10)
Salary Remaining : $3,438
Total Farm Players28
Salary Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,300,000
Farm Players Total Salaries$1,400,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,862,500
Farm Year To Date Expenses$961,684
Pro Salary Cap To Date$48,091,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,852,516
Pro Remaining Season Days55
Pro Expenses Per Days$465,000
Pro Estimated Expenses$25,575,000
Farm Remaining Season Days55
Farm Expenses Per Days$8,750
Farm Estimated Expenses$481,250
Estimated Season Expenses$26,056,250
Estimated Season Salary Cap$73,220,000
Estimate Under Maximum Salary Cap of $74,000,000$780,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,220,000
Current Bank Account$36,595,146
Projected Bank Account$31,391,412

Pro Players Salaries

Hampus Lindholm $7,800,000 (1)
-Salary Remaining : $2,681,250
Jack Hughes $7,400,000 (2)
-Salary Remaining : $2,543,750
Kyle Palmieri $6,600,000 (1)
-Salary Remaining : $2,268,750
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $1,718,750
Chris Kreider $4,800,000 (1)
-Salary Remaining : $1,650,000
Aaron Ekblad $4,200,000 (4)
-Salary Remaining : $1,443,750
Sebastian Aho $4,000,000 (3)
-Salary Remaining : $1,375,000
Jonathan Marchessault $3,800,000 (3)
-Salary Remaining : $1,306,250
Andrei Vasilevskiy $3,400,000 (2)
-Salary Remaining : $1,168,750
Jake Middleton $3,400,000 (2)
-Salary Remaining : $1,168,750
Niko Mikkola $3,400,000 (2)
-Salary Remaining : $1,168,750
Dawson Mercer $3,300,000 (2)
-Salary Remaining : $1,134,375
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $1,031,250
Jordan Eberle $2,800,000 (2)
-Salary Remaining : $962,500
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $928,125
Noel Acciari $2,200,000 (1)
-Salary Remaining : $756,250
Morgan Barron $2,000,000 (1)
-Salary Remaining : $687,500
Logan Cooley $1,800,000 (2)
-Salary Remaining : $618,750
Klim Kostin (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $412,500
Louis Crevier $1,100,000 (1)
-Salary Remaining : $378,125
Sergei Murashov $400,000 (1)
-Salary Remaining : $137,500
Total Pro Players21
Salary Commitment
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $73,100,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries

Brandt Clarke $130,000 (2)
Salary Remaining : $44,688
Keaton Middleton $120,000 (1)
Salary Remaining : $41,250
Mason Lohrei $120,000 (1)
Salary Remaining : $41,250
Alexander Nylander $120,000 (1)
Salary Remaining : $41,250
Christian Fischer $100,000 (1)
Salary Remaining : $34,375
Devon Levi $100,000 (1)
Salary Remaining : $34,375
Milos Kelemen $100,000 (1)
Salary Remaining : $34,375
Nikita Chibrikov $80,000 (2)
Salary Remaining : $27,500
Lane Pederson $80,000 (2)
Salary Remaining : $27,500
Chase De Leo $70,000 (1)
Salary Remaining : $24,063
Rhett Gardner $70,000 (1)
Salary Remaining : $24,063
Guillaume Brisebois $60,000 (2)
Salary Remaining : $20,625
Zakhar Bardakov $40,000 (1)
Salary Remaining : $13,750
Easton Cowan $40,000 (1)
Salary Remaining : $13,750
Marcel Marcel $10,000 (8)
Salary Remaining : $3,438
Conner Bleackley $10,000 (2)
Salary Remaining : $3,438
Patrick Guay $10,000 (7)
Salary Remaining : $3,438
Mike McKee $10,000 (2)
Salary Remaining : $3,438
Vsevolod Komarov $10,000 (10)
Salary Remaining : $3,438
Roddy Ross $10,000 (7)
Salary Remaining : $3,438
Noah Warren $10,000 (10)
Salary Remaining : $3,438
Francesco Arcuri $10,000 (8)
Salary Remaining : $3,438
Trevor Kuntar $10,000 (8)
Salary Remaining : $3,438
Evan Nause $10,000 (9)
Salary Remaining : $3,438
Jack Matier $10,000 (10)
Salary Remaining : $3,438
Dylan Duke $10,000 (9)
Salary Remaining : $3,438
Jack Beck $10,000 (10)
Salary Remaining : $3,438
Hugo Ollas $10,000 (7)
Salary Remaining : $3,438
Cameron Whitehead $10,000 (7)
Salary Remaining : $3,438
Philip Svedeback $10,000 (7)
Salary Remaining : $3,438
Cam Morrison $10,000 (6)
Salary Remaining : $3,438
Total Farm Players31
Salary Commitment
Year 25 : $1,400,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,400,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,311 - 91.39%
Level 2: 4000 - $67 - 3,588 - 89.69%
Level 3: 5000 - $47 - 4,370 - 87.40%
Level 4: 2000 - $37 - 1,661 - 83.06%
Luxury : 1000 - $213 - 957 - 95.73%
Total Capacity :20000
Team Popularity : 128.00%

Income

Home Games Left15
Average Attendance - %17,888 - 89.44%
Average Income per Game$1,575,928
Year to Date Revenue$40,974,127

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$47,724,375
Farm Year To Date Expenses$1,109,864
Pro Salary Cap To Date$47,658,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,638,919
Pro Remaining Season Days55
Pro Expenses Per Days$460,000
Pro Estimated Expenses$25,300,000
Farm Remaining Season Days55
Farm Expenses Per Days$8,625
Farm Estimated Expenses$474,375
Estimated Season Expenses$25,774,375
Estimated Season Salary Cap$72,924,375
Estimate Under Maximum Salary Cap of $74,000,000$1,075,625
Estimate Over Minimum Salary Cap of $44,000,000 $28,924,375
Current Bank Account$24,170,669
Projected Bank Account$22,035,213

Pro Players Salaries

Shane Pinto $11,000,000 (2)
-Salary Remaining : $3,781,250
Mikael Granlund $7,200,000 (3)
-Salary Remaining : $2,475,000
Roope Hintz $6,500,000 (3)
-Salary Remaining : $2,234,375
Bryan Rust $5,200,000 (2)
-Salary Remaining : $1,787,500
John Carlson $5,000,000 (3)
-Salary Remaining : $1,718,750
Gustav Forsling $4,800,000 (4)
-Salary Remaining : $1,650,000
Justin Faulk $4,700,000 (3)
-Salary Remaining : $1,615,625
Igor Shesterkin $4,600,000 (2)
-Salary Remaining : $1,581,250
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $1,546,875
Jean-Gabriel Pageau $4,300,000 (1)
-Salary Remaining : $1,478,125
Jake DeBrusk $3,700,000 (3)
-Salary Remaining : $1,271,875
Anders Lee $2,000,000 (2)
-Salary Remaining : $687,500
Jake Sanderson $1,900,000 (1)
-Salary Remaining : $653,125
David Rittich $1,500,000 (3)
-Salary Remaining : $515,625
Ty Emberson $1,500,000 (2)
-Salary Remaining : $515,625
Brett Leason $1,400,000 (1)
-Salary Remaining : $481,250
Brett Howden $1,200,000 (1)
-Salary Remaining : $412,500
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $343,750
Andrew Poturalski $800,000 (1)
-Salary Remaining : $275,000
Justin Kirkland $700,000 (1)
-Salary Remaining : $240,625
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 : $41,250
Nils Hoglander $120,000 (1)
Salary Remaining : $41,250
Craig Smith $120,000 (2)
Salary Remaining : $41,250
Marat Khusnutdinov $90,000 (1)
Salary Remaining : $30,938
Jack Thompson $90,000 (2)
Salary Remaining : $30,938
Rocco Grimaldi $80,000 (1)
Salary Remaining : $27,500
Trent Miner $80,000 (1)
Salary Remaining : $27,500
Seth Griffith $80,000 (1)
Salary Remaining : $27,500
Jayson Megna $80,000 (1)
Salary Remaining : $27,500
Sheldon Dries $80,000 (1)
Salary Remaining : $27,500
Albert Johansson $80,000 (1)
Salary Remaining : $27,500
Alex Belzile $80,000 (1)
Salary Remaining : $27,500
Nikita Prishchepov $70,000 (3)
Salary Remaining : $24,063
Lucas Johansen $50,000 (1)
Salary Remaining : $17,188
Alexander Nikishin $40,000 (1)
Salary Remaining : $13,750
Peter DiLiberatore $10,000 (6)
Salary Remaining : $3,438
Antonio Stranges $10,000 (6)
Salary Remaining : $3,438
Martin Chromiak $10,000 (6)
Salary Remaining : $3,438
Brandon Baddock $10,000 (1)
Salary Remaining : $3,438
Ty Murchison $10,000 (9)
Salary Remaining : $3,438
Artem Shlaine $10,000 (10)
Salary Remaining : $3,438
Sean Day $10,000 (10)
Salary Remaining : $3,438
Ayrton Martino $10,000 (10)
Salary Remaining : $3,438
Chaz Lucius $10,000 (7)
Salary Remaining : $3,438
Dennis Busby $10,000 (10)
Salary Remaining : $3,438
Devin Kaplan $10,000 (10)
Salary Remaining : $3,438
Carter Gylander $10,000 (10)
Salary Remaining : $3,438
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 $8,455,220 $71,921,875 $2,078,125 $27,921,875 233053
Buffalo Sabres $28,433,986 $64,502,500 $9,497,500 $20,502,500 212950
Detroit Red Wings $53,157,188 $65,353,750 $8,646,250 $21,353,750 253055
Florida Panthers $9,669,050 $73,353,125 $646,875 $29,353,125 202747
Montreal Canadiens $25,404,827 $67,133,750 $6,866,250 $23,133,750 213455
Ottawa Senators $32,724,409 $62,515,000 $11,485,000 $18,515,000 263258
Tampa Bay Lightning $41,354,956 $63,209,375 $10,790,625 $19,209,375 242852
Toronto Maple Leafs $25,887,099 $68,106,875 $5,893,125 $24,106,875 203353
Carolina Hurricanes $42,886,167 $48,235,000 $25,765,000 $4,235,000 223860
Columbus Blue Jackets $15,871,847 $71,021,250 $2,978,750 $27,021,250 222648
New Jersey Devils $48,197,826 $72,136,875 $1,863,125 $28,136,875 222749
New York Islanders $11,502,688 $69,064,687 $4,935,313 $25,064,687 203555
New York Rangers $24,933,986 $69,890,625 $4,109,375 $25,890,625 271946
Philadelphia Flyers $28,040,219 $73,948,125 $51,875 $29,948,125 234063
Pittsburgh Penguins $11,776,349 $65,104,375 $8,895,625 $21,104,375 212546
Washington Capitals $16,299,078 $72,434,375 $1,565,625 $28,434,375 163046
Anaheim Ducks $24,658,866 $66,545,625 $7,454,375 $22,545,625 223961
Calgary Flames $28,930,437 $50,626,250 $23,373,750 $6,626,250 233053
Edmonton Oilers $10,776,099 $71,926,875 $2,073,125 $27,926,875 223557
Los Angeles Kings $2,544,153 $69,741,250 $4,258,750 $25,741,250 232447
San Jose Sharks $34,379,956 $73,840,625 $159,375 $29,840,625 222446
Seattle Kraken $44,455,708 $45,260,000 $28,740,000 $1,260,000 253156
Vancouver Canucks $18,964,412 $68,573,750 $5,426,250 $24,573,750 253156
Vegas Golden Knights $11,644,248 $52,488,750 $21,511,250 $8,488,750 242347
Chicago Blackhawks $31,577,120 $73,422,500 $577,500 $29,422,500 202949
Colorado Avalanche $18,285,051 $73,611,250 $388,750 $29,611,250 232952
Dallas Stars $9,183,376 $67,145,625 $6,854,375 $23,145,625 212950
Minnesota Wild $32,264,083 $54,064,219 $19,935,781 $10,064,219 222850
Nashville Predators $8,797,421 $66,131,875 $7,868,125 $22,131,875 232952
St. Louis Blues $31,518,154 $74,608,750 -$608,750 $30,608,750 222850
Utah Hockey Club $36,595,146 $73,220,000 $780,000 $29,220,000 213152
Winnipeg Jets $24,170,669 $72,924,375 $1,075,625 $28,924,375 202747