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 - 7,673 - 95.91%
Level 2: 4000 - $59 - 4,000 - 100.00%
Level 3: 5000 - $41 - 4,977 - 99.54%
Level 4: 2000 - $29 - 2,000 - 100.00%
Luxury : 1000 - $202 - 1,000 - 99.95%
Total Capacity :20000
Team Popularity : 128.00%

Income

Home Games Left4
Average Attendance - %19,649 - 98.25%
Average Income per Game$1,550,748
Year to Date Revenue$57,377,694

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$66,633,125
Farm Year To Date Expenses$2,284,127
Pro Salary Cap To Date$66,106,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,202,994
Pro Remaining Season Days11
Pro Expenses Per Days$452,500
Pro Estimated Expenses$4,977,500
Farm Remaining Season Days11
Farm Expenses Per Days$14,875
Farm Estimated Expenses$163,625
Estimated Season Expenses$5,141,125
Estimated Season Salary Cap$71,777,500
Estimate Under Maximum Salary Cap of $74,000,000$2,222,500
Estimate Over Minimum Salary Cap of $44,000,000 $27,777,500
Current Bank Account$5,034,274
Projected Bank Account$6,096,143

Pro Players Salaries

Cale Makar $8,200,000 (2)
-Salary Remaining : $563,750
Alex DeBrincat $7,000,000 (1)
-Salary Remaining : $481,250
Charlie McAvoy $5,700,000 (1)
-Salary Remaining : $391,875
Anthony Cirelli $5,100,000 (2)
-Salary Remaining : $350,625
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $343,750
Mathew Barzal $5,000,000 (5)
-Salary Remaining : $343,750
Mark Stone $4,600,000 (3)
-Salary Remaining : $316,250
Sean Couturier $4,200,000 (3)
-Salary Remaining : $288,750
Blake Coleman $3,600,000 (2)
-Salary Remaining : $247,500
Ryan Lindgren $3,200,000 (1)
-Salary Remaining : $220,000
Sean Monahan $3,000,000 (1)
-Salary Remaining : $206,250
Ross Colton $2,700,000 (2)
-Salary Remaining : $185,625
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $171,875
Luke Schenn $1,700,000 (1)
-Salary Remaining : $116,875
Frank Nazar $1,700,000 (3)
-Salary Remaining : $116,875
Tyson Jost $1,600,000 (1)
-Salary Remaining : $110,000
Jack St. Ivany $1,400,000 (1)
-Salary Remaining : $96,250
Adam Gaudette $1,300,000 (3)
-Salary Remaining : $89,375
Lars Eller $1,200,000 (1)
-Salary Remaining : $82,500
Dustin Wolf $900,000 (1)
-Salary Remaining : $61,875
Marc Del Gaizo (1 Way Contract) $900,000 (2)
-Salary Remaining : $61,875
Brock Faber $900,000 (1)
-Salary Remaining : $61,875
Wyatt Kaiser $900,000 (1)
-Salary Remaining : $61,875
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 : $8,250
Justin Brazeau $120,000 (1)
Salary Remaining : $8,250
Matt Tomkins $120,000 (1)
Salary Remaining : $8,250
Connor Carrick $120,000 (1)
Salary Remaining : $8,250
Ben Hutton $120,000 (1)
Salary Remaining : $8,250
Nick DeSimone $120,000 (1)
Salary Remaining : $8,250
Pheonix Copley $120,000 (2)
Salary Remaining : $8,250
Glenn Gawdin $110,000 (2)
Salary Remaining : $7,563
Cole Guttman $110,000 (2)
Salary Remaining : $7,563
Kevin Connauton $110,000 (1)
Salary Remaining : $7,563
Jordan Harris $100,000 (1)
Salary Remaining : $6,875
Cam Dineen $100,000 (1)
Salary Remaining : $6,875
Marc McLaughlin $90,000 (2)
Salary Remaining : $6,188
Nate Smith $90,000 (1)
Salary Remaining : $6,188
Jack Ahcan $90,000 (2)
Salary Remaining : $6,188
Jack Studnicka $90,000 (2)
Salary Remaining : $6,188
Kole Lind $90,000 (2)
Salary Remaining : $6,188
Tyler Wotherspoon $90,000 (2)
Salary Remaining : $6,188
Matthew Phillips $90,000 (1)
Salary Remaining : $6,188
Aidan McDonough $90,000 (2)
Salary Remaining : $6,188
Nick Abruzzese $80,000 (1)
Salary Remaining : $5,500
Ben Meyers $70,000 (1)
Salary Remaining : $4,813
Taylor Makar $40,000 (1)
Salary Remaining : $2,750
Brandon Bussi $40,000 (1)
Salary Remaining : $2,750
Aidan Thompson $10,000 (10)
Salary Remaining : $688
Carson Focht $10,000 (5)
Salary Remaining : $688
Brad Morrison $10,000 (3)
Salary Remaining : $688
Kalan Lind $10,000 (10)
Salary Remaining : $688
Scott Walford $10,000 (9)
Salary Remaining : $688
Lucas Edmonds $10,000 (7)
Salary Remaining : $688
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 - 7,999 - 99.99%
Level 2: 4000 - $61 - 3,948 - 98.71%
Level 3: 5000 - $41 - 4,977 - 99.54%
Level 4: 2000 - $32 - 1,829 - 91.43%
Luxury : 1000 - $206 - 992 - 99.23%
Total Capacity :20000
Team Popularity : 113.00%

Income

Home Games Left3
Average Attendance - %19,745 - 98.73%
Average Income per Game$1,561,227
Year to Date Revenue$59,326,615

Expense

Pro Players Total Salaries$55,700,000
Farm Players Total Salaries$1,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,531,250
Pro Year To Date Expenses$52,764,375
Farm Year To Date Expenses$1,426,466
Pro Salary Cap To Date$52,671,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,683,680
Pro Remaining Season Days11
Pro Expenses Per Days$348,750
Pro Estimated Expenses$3,836,250
Farm Remaining Season Days11
Farm Expenses Per Days$6,750
Farm Estimated Expenses$74,250
Estimated Season Expenses$3,910,500
Estimated Season Salary Cap$64,031,875
Estimate Under Maximum Salary Cap of $74,000,000$9,968,125
Estimate Over Minimum Salary Cap of $44,000,000 $20,031,875
Current Bank Account$36,628,520
Projected Bank Account$37,401,700

Pro Players Salaries

Erik Karlsson $6,000,000 (1)
-Salary Remaining : $412,500
Timo Meier $5,800,000 (5)
-Salary Remaining : $398,750
Brenden Dillon $5,500,000 (3)
-Salary Remaining : $378,125
Mika Zibanejad $5,300,000 (3)
-Salary Remaining : $364,375
Jordan Binnington $4,500,000 (1)
-Salary Remaining : $309,375
Michael Rasmussen $3,200,000 (2)
-Salary Remaining : $220,000
Nick Bjugstad $3,200,000 (1)
-Salary Remaining : $220,000
Kaapo Kakko $3,100,000 (1)
-Salary Remaining : $213,125
Yegor Sharangovich $2,300,000 (1)
-Salary Remaining : $158,125
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $137,500
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $137,500
Justin Danforth $1,800,000 (1)
-Salary Remaining : $123,750
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $82,500
Robert Hagg $1,200,000 (1)
-Salary Remaining : $82,500
Marc-Edouard Vlasic $1,000,000 (2)
-Salary Remaining : $68,750
Andreas Englund (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $68,750
Dryden Hunt $1,000,000 (1)
-Salary Remaining : $68,750
Ilya Solovyov $900,000 (2)
-Salary Remaining : $61,875
Alexsei Kolosov $900,000 (2)
-Salary Remaining : $61,875
Josh Doan $900,000 (1)
-Salary Remaining : $61,875
Scott Perunovich $900,000 (1)
-Salary Remaining : $61,875
Chris Terry $800,000 (1)
-Salary Remaining : $55,000
Georgii Merkulov $700,000 (1)
-Salary Remaining : $48,125
Justin Holl $500,000 (2)
-Salary Remaining : $34,375
Total Pro Players24
Salary Commitment
Year 25 : $55,700,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $55,700,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $55,700,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000

Farm Players Salaries

Michael Houser $100,000 (2)
Salary Remaining : $6,875
Justin Dowling $100,000 (2)
Salary Remaining : $6,875
Curtis McKenzie $90,000 (2)
Salary Remaining : $6,188
John Ludvig $90,000 (2)
Salary Remaining : $6,188
Logan Brown $90,000 (1)
Salary Remaining : $6,188
Ryan Johnson $80,000 (1)
Salary Remaining : $5,500
Max McCormick $80,000 (1)
Salary Remaining : $5,500
Kyle Criscuolo $70,000 (1)
Salary Remaining : $4,813
Drew Commesso $70,000 (2)
Salary Remaining : $4,813
Brandon Biro $60,000 (1)
Salary Remaining : $4,125
Matt Kiersted $60,000 (1)
Salary Remaining : $4,125
Anthony Angello $50,000 (1)
Salary Remaining : $3,438
Brendan Warren $10,000 (7)
Salary Remaining : $688
Brian Pinho $10,000 (5)
Salary Remaining : $688
Matt Strome $10,000 (4)
Salary Remaining : $688
Cole Fraser $10,000 (4)
Salary Remaining : $688
Dylan Wells $10,000 (9)
Salary Remaining : $688
Jack Adams $10,000 (8)
Salary Remaining : $688
Matias Rajaniemi $10,000 (10)
Salary Remaining : $688
Timofey Spitserov $10,000 (10)
Salary Remaining : $688
Logan Neaton $10,000 (4)
Salary Remaining : $688
Ethan Gauthier $10,000 (10)
Salary Remaining : $688
Nathan Legare $10,000 (6)
Salary Remaining : $688
Denis Smirnov $10,000 (7)
Salary Remaining : $688
Kevin Wall $10,000 (8)
Salary Remaining : $688
Mikko Kokkonen $10,000 (7)
Salary Remaining : $688
Total Farm Players26
Salary Commitment
Year 25 : $1,080,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,080,000
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 - 7,661 - 95.76%
Level 2: 4000 - $63 - 3,824 - 95.61%
Level 3: 5000 - $44 - 4,891 - 97.83%
Level 4: 2000 - $35 - 1,956 - 97.79%
Luxury : 1000 - $219 - 967 - 96.71%
Total Capacity :20000
Team Popularity : 135.00%

Income

Home Games Left2
Average Attendance - %19,299 - 96.50%
Average Income per Game$1,562,998
Year to Date Revenue$60,956,922

Expense

Pro Players Total Salaries$73,200,000
Farm Players Total Salaries$2,810,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$63,470,000
Farm Year To Date Expenses$1,802,920
Pro Salary Cap To Date$59,368,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,125,996
Pro Remaining Season Days11
Pro Expenses Per Days$458,125
Pro Estimated Expenses$5,039,375
Farm Remaining Season Days11
Farm Expenses Per Days$17,562
Farm Estimated Expenses$193,182
Estimated Season Expenses$5,232,557
Estimated Season Salary Cap$66,605,625
Estimate Under Maximum Salary Cap of $74,000,000$7,394,375
Estimate Over Minimum Salary Cap of $44,000,000 $22,605,625
Current Bank Account$49,599,164
Projected Bank Account$47,492,603

Pro Players Salaries

Connor McDavid $9,500,000 (5)
-Salary Remaining : $653,125
Leon Draisaitl $9,100,000 (4)
-Salary Remaining : $625,625
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $412,500
Seth Jones $5,300,000 (3)
-Salary Remaining : $364,375
Kirill Marchenko $4,200,000 (1)
-Salary Remaining : $288,750
Tyler Myers $4,100,000 (2)
-Salary Remaining : $281,875
Nicolas Roy $4,000,000 (2)
-Salary Remaining : $275,000
Eric Comrie (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $275,000
Jeremy Lauzon $2,900,000 (3)
-Salary Remaining : $199,375
Kiefer Sherwood $2,500,000 (3)
-Salary Remaining : $171,875
Pyotr Kochetkov $2,500,000 (2)
-Salary Remaining : $171,875
Trevor Moore $2,200,000 (2)
-Salary Remaining : $151,250
Freddy Gaudreau $1,900,000 (1)
-Salary Remaining : $130,625
Tyler Motte $1,800,000 (1)
-Salary Remaining : $123,750
Justin Barron $1,700,000 (3)
-Salary Remaining : $116,875
Juuso Valimaki (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Denton Mateychuk $1,200,000 (3)
-Salary Remaining : $82,500
Sam Malinski (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
David Perron $1,100,000 (2)
-Salary Remaining : $75,625
Oskar Sundqvist $1,000,000 (3)
-Salary Remaining : $68,750
Olli Maatta $900,000 (3)
-Salary Remaining : $61,875
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $61,875
Sean Kuraly $800,000 (1)
-Salary Remaining : $55,000
Evgenii Dadonov $700,000 (1)
-Salary Remaining : $48,125
A.J. Greer (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $48,125
Jimmy Vesey (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $41,250
Spencer Martin (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $41,250
Mark Jankowski (1 Way Contract) $600,000 (1)
-Salary Remaining : $41,250
Total Pro Players28
Salary Commitment
Year 25 : $73,200,000
Year 26 : $56,200,000
Year 27 : $40,100,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $73,200,000
Year 26 : $56,200,000
Year 27 : $40,100,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
Year 26 : $54,900,000
Year 27 : $40,100,000
Year 28 : $18,600,000

Farm Players Salaries

Will Smith $1,400,000 (3)
Salary Remaining : $96,250
Tanner Jeannot $120,000 (2)
Salary Remaining : $8,250
Matthew Kessel $90,000 (2)
Salary Remaining : $6,188
Mitchell Stephens $80,000 (2)
Salary Remaining : $5,500
Caleb Jones $80,000 (2)
Salary Remaining : $5,500
Liam Foudy $80,000 (2)
Salary Remaining : $5,500
Olle Lycksell $70,000 (2)
Salary Remaining : $4,813
Casey Fitzgerald $70,000 (2)
Salary Remaining : $4,813
Mikael Pyyhtia $70,000 (1)
Salary Remaining : $4,813
Jan Jenik $70,000 (2)
Salary Remaining : $4,813
Oliver Kapanen $70,000 (2)
Salary Remaining : $4,813
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $4,813
Travis Dermott $70,000 (2)
Salary Remaining : $4,813
Dennis Hildeby $70,000 (1)
Salary Remaining : $4,813
MacKenzie Entwistle $70,000 (1)
Salary Remaining : $4,813
Dakota Mermis $60,000 (1)
Salary Remaining : $4,125
Cole Schwindt $50,000 (1)
Salary Remaining : $3,438
Donovan Sebrango $40,000 (1)
Salary Remaining : $2,750
Jacob Melanson $40,000 (1)
Salary Remaining : $2,750
Ryan Greene $40,000 (1)
Salary Remaining : $2,750
Simon Lundmark $10,000 (8)
Salary Remaining : $688
Brett Davis $10,000 (8)
Salary Remaining : $688
Caedan Bankier $10,000 (10)
Salary Remaining : $688
Oskar Olausson $10,000 (7)
Salary Remaining : $688
Cross Hanas $10,000 (7)
Salary Remaining : $688
Ben Danford $10,000 (10)
Salary Remaining : $688
Lassi Thomson $10,000 (1)
Salary Remaining : $688
Adam Gajan $10,000 (9)
Salary Remaining : $688
Hunter Jones $10,000 (5)
Salary Remaining : $688
Evan Gardner $10,000 (10)
Salary Remaining : $688
Total Farm Players30
Salary Commitment
Year 25 : $2,810,000
Year 26 : $1,030,000
Year 27 : $230,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,810,000
Year 26 : $1,030,000
Year 27 : $230,000
Year 28 : $90,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 8000 - $103 - 7,767 - 97.09%
Level 2: 4000 - $60 - 3,891 - 97.27%
Level 3: 5000 - $42 - 4,620 - 92.40%
Level 4: 2000 - $32 - 1,697 - 84.85%
Luxury : 1000 - $208 - 911 - 91.14%
Total Capacity :20000
Team Popularity : 107.00%

Income

Home Games Left4
Average Attendance - %18,886 - 94.43%
Average Income per Game$1,515,501
Year to Date Revenue$56,073,539

Expense

Pro Players Total Salaries$65,600,000
Farm Players Total Salaries$1,310,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,850,000
Pro Year To Date Expenses$65,808,750
Farm Year To Date Expenses$1,281,128
Pro Salary Cap To Date$65,685,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,062,004
Pro Remaining Season Days11
Pro Expenses Per Days$410,625
Pro Estimated Expenses$4,516,875
Farm Remaining Season Days11
Farm Expenses Per Days$8,188
Farm Estimated Expenses$90,068
Estimated Season Expenses$4,606,943
Estimated Season Salary Cap$73,045,625
Estimate Under Maximum Salary Cap of $74,000,000$954,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,045,625
Current Bank Account$6,098,371
Projected Bank Account$7,553,432

Pro Players Salaries

Marc-Andre Fleury $7,000,000 (3)
-Salary Remaining : $481,250
Elias Pettersson $6,600,000 (2)
-Salary Remaining : $453,750
John Gibson $6,300,000 (1)
-Salary Remaining : $433,125
Alex Tuch $6,200,000 (4)
-Salary Remaining : $426,250
Nick Schmaltz $5,900,000 (3)
-Salary Remaining : $405,625
Vladislav Gavrikov $4,400,000 (2)
-Salary Remaining : $302,500
Mattias Ekholm $4,000,000 (3)
-Salary Remaining : $275,000
Dakota Joshua $3,800,000 (2)
-Salary Remaining : $261,250
Morgan Frost $3,100,000 (2)
-Salary Remaining : $213,125
Nick Paul $3,000,000 (3)
-Salary Remaining : $206,250
Lawson Crouse $2,700,000 (5)
-Salary Remaining : $185,625
Mason Marchment $2,700,000 (1)
-Salary Remaining : $185,625
Zach Bogosian $1,600,000 (2)
-Salary Remaining : $110,000
Stefan Noesen $1,300,000 (1)
-Salary Remaining : $89,375
Lucas Carlsson (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Joel Hanley $1,200,000 (1)
-Salary Remaining : $82,500
Nils Aman $1,200,000 (2)
-Salary Remaining : $82,500
Simon Edvinsson $1,000,000 (1)
-Salary Remaining : $68,750
Ville Koivunen $800,000 (2)
-Salary Remaining : $55,000
Nicolas Aube-Kubel (1 Way Contract) $800,000 (1)
-Salary Remaining : $55,000
Sheldon Dries $800,000 (1)
-Salary Remaining : $55,000
Total Pro Players21
Salary Commitment
Year 25 : $65,600,000
Year 26 : $51,500,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $65,600,000
Year 26 : $51,500,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $65,600,000
Year 26 : $51,500,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries

Nikolai Knyzhov $120,000 (1)
Salary Remaining : $8,250
Uvis Balinskis $120,000 (2)
Salary Remaining : $8,250
Matthew Benning $120,000 (2)
Salary Remaining : $8,250
Robert Bortuzzo $120,000 (2)
Salary Remaining : $8,250
Jimmy Schuldt $120,000 (2)
Salary Remaining : $8,250
Louis Domingue $110,000 (1)
Salary Remaining : $7,563
Max Lajoie $110,000 (2)
Salary Remaining : $7,563
Grigori Denisenko $80,000 (2)
Salary Remaining : $5,500
Jonah Gadjovich $80,000 (2)
Salary Remaining : $5,500
Patrick Giles $70,000 (1)
Salary Remaining : $4,813
Tom Willander $40,000 (1)
Salary Remaining : $2,750
Aydar Suniev $40,000 (1)
Salary Remaining : $2,750
Joakim Kemell $40,000 (1)
Salary Remaining : $2,750
Ondrej Becher $10,000 (9)
Salary Remaining : $688
Chaz Lucius $10,000 (7)
Salary Remaining : $688
Yegor Sidorov $10,000 (9)
Salary Remaining : $688
Ryan Suzuki $10,000 (5)
Salary Remaining : $688
Trey Augustine $10,000 (10)
Salary Remaining : $688
Alex Campbell $10,000 (9)
Salary Remaining : $688
Daniel Torgersson $10,000 (7)
Salary Remaining : $688
Paul Ludwinski $10,000 (9)
Salary Remaining : $688
Jake Chiasson $10,000 (9)
Salary Remaining : $688
Braden Doyle $10,000 (1)
Salary Remaining : $688
Charlie Elick $10,000 (10)
Salary Remaining : $688
Jan Bednar $10,000 (6)
Salary Remaining : $688
Mike Robinson $10,000 (3)
Salary Remaining : $688
Gleb Trikozov $10,000 (9)
Salary Remaining : $688
Total Farm Players27
Salary Commitment
Year 25 : $1,310,000
Year 26 : $880,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,310,000
Year 26 : $880,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 8000 - $97 - 7,828 - 97.85%
Level 2: 4000 - $55 - 3,901 - 97.52%
Level 3: 5000 - $37 - 4,822 - 96.44%
Level 4: 2000 - $26 - 1,938 - 96.91%
Luxury : 1000 - $155 - 981 - 98.06%
Total Capacity :20000
Team Popularity : 108.00%

Income

Home Games Left4
Average Attendance - %19,470 - 97.35%
Average Income per Game$1,431,230
Year to Date Revenue$52,955,513

Expense

Pro Players Total Salaries$60,800,000
Farm Players Total Salaries$1,060,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,300,000
Pro Year To Date Expenses$59,601,250
Farm Year To Date Expenses$922,539
Pro Salary Cap To Date$58,940,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,724,920
Pro Remaining Season Days11
Pro Expenses Per Days$380,625
Pro Estimated Expenses$4,186,875
Farm Remaining Season Days11
Farm Expenses Per Days$6,625
Farm Estimated Expenses$72,875
Estimated Season Expenses$4,259,750
Estimated Season Salary Cap$66,358,125
Estimate Under Maximum Salary Cap of $74,000,000$7,641,875
Estimate Over Minimum Salary Cap of $44,000,000 $22,358,125
Current Bank Account$23,626,612
Projected Bank Account$25,091,782

Pro Players Salaries

Mikhail Sergachev $6,800,000 (1)
-Salary Remaining : $467,500
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $405,625
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $343,750
Philipp Kurashev $4,600,000 (1)
-Salary Remaining : $316,250
Brandon Carlo $4,400,000 (4)
-Salary Remaining : $302,500
Dmitry Orlov $3,700,000 (2)
-Salary Remaining : $254,375
Charlie Lindgren $3,500,000 (4)
-Salary Remaining : $240,625
Evander Kane $3,100,000 (2)
-Salary Remaining : $213,125
Andrei Kuzmenko $3,000,000 (2)
-Salary Remaining : $206,250
Alexandre Carrier $2,800,000 (3)
-Salary Remaining : $192,500
Simon Benoit $2,500,000 (1)
-Salary Remaining : $171,875
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $144,375
Eric Robinson $2,000,000 (1)
-Salary Remaining : $137,500
Karel Vejmelka $1,900,000 (2)
-Salary Remaining : $130,625
Luke Hughes $1,800,000 (2)
-Salary Remaining : $123,750
Cutter Gauthier $1,700,000 (3)
-Salary Remaining : $116,875
Oskar Back $1,200,000 (2)
-Salary Remaining : $82,500
Mattias Janmark $1,200,000 (2)
-Salary Remaining : $82,500
Alexandre Texier $1,200,000 (1)
-Salary Remaining : $82,500
Arber Xhekaj (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $61,875
Emil Bemstrom $800,000 (1)
-Salary Remaining : $55,000
Samuel Poulin $700,000 (1)
-Salary Remaining : $48,125
Total Pro Players22
Salary Commitment
Year 25 : $60,800,000
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $60,800,000
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $59,900,000
Year 26 : $33,300,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries

Dylan McIlrath $100,000 (1)
Salary Remaining : $6,875
Lucas Condotta $100,000 (1)
Salary Remaining : $6,875
Colton Dach $100,000 (3)
Salary Remaining : $6,875
Jiri Patera $80,000 (2)
Salary Remaining : $5,500
Vasily Ponomarev $80,000 (2)
Salary Remaining : $5,500
Samuel Honzek $70,000 (3)
Salary Remaining : $4,813
Gerry Mayhew $60,000 (1)
Salary Remaining : $4,125
Cal O'Reilly $60,000 (1)
Salary Remaining : $4,125
Charles Hudon $50,000 (1)
Salary Remaining : $3,438
Zeev Buium $40,000 (1)
Salary Remaining : $2,750
Isaac Howard $40,000 (1)
Salary Remaining : $2,750
Benjamin Kindel $40,000 (1)
Salary Remaining : $2,750
Theo Lindstein $40,000 (1)
Salary Remaining : $2,750
Hunter Haight $10,000 (10)
Salary Remaining : $688
Cole Krygier $10,000 (8)
Salary Remaining : $688
Layton Ahac $10,000 (6)
Salary Remaining : $688
Nicky Leivermann $10,000 (8)
Salary Remaining : $688
Curtis Hall $10,000 (6)
Salary Remaining : $688
David Cotton $10,000 (6)
Salary Remaining : $688
Jake Furlong $10,000 (10)
Salary Remaining : $688
Jan Mysak $10,000 (6)
Salary Remaining : $688
Chase Priskie $10,000 (4)
Salary Remaining : $688
Tyler Brennan $10,000 (8)
Salary Remaining : $688
Dyllan Gill $10,000 (10)
Salary Remaining : $688
Brandon Kruse $10,000 (7)
Salary Remaining : $688
Garin Bjorklund $10,000 (5)
Salary Remaining : $688
Maxim Groshev $10,000 (8)
Salary Remaining : $688
Jeremy Hanzel $10,000 (9)
Salary Remaining : $688
Nathan Aspinall $10,000 (10)
Salary Remaining : $688
Gunnarwolfe Fontaine $10,000 (10)
Salary Remaining : $688
Bryce Brodzinski $10,000 (10)
Salary Remaining : $688
Tanner Howe $10,000 (10)
Salary Remaining : $688
Matthew Seminoff $10,000 (8)
Salary Remaining : $688
Total Farm Players33
Salary Commitment
Year 25 : $1,060,000
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,060,000
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 8000 - $100 - 7,866 - 98.32%
Level 2: 4000 - $60 - 3,902 - 97.54%
Level 3: 5000 - $35 - 4,918 - 98.36%
Level 4: 2000 - $30 - 1,957 - 97.83%
Luxury : 1000 - $210 - 818 - 81.81%
Total Capacity :20000
Team Popularity : 114.00%

Income

Home Games Left3
Average Attendance - %19,460 - 97.30%
Average Income per Game$1,466,010
Year to Date Revenue$55,708,367

Expense

Pro Players Total Salaries$67,300,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$275,000
Pro Year To Date Expenses$61,780,625
Farm Year To Date Expenses$1,761,375
Pro Salary Cap To Date$58,443,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,398,029
Pro Remaining Season Days11
Pro Expenses Per Days$421,250
Pro Estimated Expenses$4,633,750
Farm Remaining Season Days11
Farm Expenses Per Days$11,750
Farm Estimated Expenses$129,250
Estimated Season Expenses$4,763,000
Estimated Season Salary Cap$63,104,375
Estimate Under Maximum Salary Cap of $74,000,000$10,895,625
Estimate Over Minimum Salary Cap of $44,000,000 $19,104,375
Current Bank Account$28,285,105
Projected Bank Account$27,920,134

Pro Players Salaries

Lucas Raymond $6,000,000 (3)
-Salary Remaining : $412,500
Kent Johnson $4,200,000 (3)
-Salary Remaining : $288,750
Brock Boeser $4,100,000 (3)
-Salary Remaining : $281,875
Brian Dumoulin $3,900,000 (2)
-Salary Remaining : $268,125
Artem Zub $3,800,000 (2)
-Salary Remaining : $261,250
Anthony Mantha $3,700,000 (1)
-Salary Remaining : $254,375
Samuel Girard $3,500,000 (1)
-Salary Remaining : $240,625
Jordan Staal $3,500,000 (3)
-Salary Remaining : $240,625
Radko Gudas $3,200,000 (2)
-Salary Remaining : $220,000
Lukas Dostal $2,900,000 (3)
-Salary Remaining : $199,375
Spencer Knight $2,800,000 (3)
-Salary Remaining : $192,500
Joonas Korpisalo $2,700,000 (1)
-Salary Remaining : $185,625
Will Borgen $2,700,000 (3)
-Salary Remaining : $185,625
Marcus Johansson $2,500,000 (3)
-Salary Remaining : $171,875
Jason Zucker $2,200,000 (2)
-Salary Remaining : $151,250
Jamie Drysdale $2,000,000 (2)
-Salary Remaining : $137,500
Joseph Veleno $1,800,000 (2)
-Salary Remaining : $123,750
Matvei Michkov $1,700,000 (3)
-Salary Remaining : $116,875
Parker Kelly $1,700,000 (2)
-Salary Remaining : $116,875
Troy Stecher $1,400,000 (1)
-Salary Remaining : $96,250
Jaden Schwartz $1,200,000 (2)
-Salary Remaining : $82,500
Philippe Myers (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Kailer Yamamoto (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Valtteri Puustinen $1,200,000 (1)
-Salary Remaining : $82,500
Samuel Bolduc (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $75,625
JJ Peterka $1,100,000 (1)
-Salary Remaining : $75,625
Total Pro Players26
Salary Commitment
Year 25 : $67,300,000
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $67,300,000
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $63,800,000
Year 26 : $50,200,000
Year 27 : $30,400,000
Year 28 : $0

Farm Players Salaries

Zach Benson $140,000 (2)
Salary Remaining : $9,625
Brendan Lemieux $120,000 (1)
Salary Remaining : $8,250
Austin Poganski $120,000 (1)
Salary Remaining : $8,250
Adam Erne $120,000 (2)
Salary Remaining : $8,250
Dustin Tokarski $110,000 (2)
Salary Remaining : $7,563
Matthew Peca $110,000 (2)
Salary Remaining : $7,563
Steven Santini $110,000 (2)
Salary Remaining : $7,563
John Hayden $110,000 (2)
Salary Remaining : $7,563
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $6,875
Jake Lucchini $100,000 (2)
Salary Remaining : $6,875
Zac Dalpe $90,000 (1)
Salary Remaining : $6,188
Scott Sabourin $90,000 (1)
Salary Remaining : $6,188
Brad Lambert $80,000 (3)
Salary Remaining : $5,500
Thomas Bordeleau $80,000 (1)
Salary Remaining : $5,500
Nikolas Matinpalo $70,000 (2)
Salary Remaining : $4,813
Landon Slaggert $70,000 (1)
Salary Remaining : $4,813
Ville Heinola $70,000 (2)
Salary Remaining : $4,813
Austin Wagner $50,000 (1)
Salary Remaining : $3,438
Ben Gaudreau $10,000 (9)
Salary Remaining : $688
Jakub Dvorak $10,000 (10)
Salary Remaining : $688
Alexander Suzdalev $10,000 (10)
Salary Remaining : $688
Alex Bump $10,000 (10)
Salary Remaining : $688
Carson Bantle $10,000 (10)
Salary Remaining : $688
Jack Peart $10,000 (9)
Salary Remaining : $688
Sasha Pastujov $10,000 (9)
Salary Remaining : $688
Daniil Chayka $10,000 (7)
Salary Remaining : $688
Maros Jedlicka $10,000 (10)
Salary Remaining : $688
Bryce Montgomery $10,000 (10)
Salary Remaining : $688
David Gucciardi $10,000 (10)
Salary Remaining : $688
Justin Ertel $10,000 (10)
Salary Remaining : $688
Thomas Milic $10,000 (9)
Salary Remaining : $688
Ryan McGregor $10,000 (6)
Salary Remaining : $688
Total Farm Players32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8000 - $99 - 7,062 - 88.28%
Level 2: 4000 - $57 - 3,517 - 87.93%
Level 3: 5000 - $37 - 4,423 - 88.46%
Level 4: 2000 - $27 - 1,769 - 88.47%
Luxury : 1000 - $197 - 878 - 87.81%
Total Capacity :20000
Team Popularity : 92.00%

Income

Home Games Left3
Average Attendance - %17,650 - 88.25%
Average Income per Game$1,343,718
Year to Date Revenue$51,061,277

Expense

Pro Players Total Salaries$58,600,000
Farm Players Total Salaries$840,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$6,225,000
Pro Year To Date Expenses$54,625,000
Farm Year To Date Expenses$952,859
Pro Salary Cap To Date$52,956,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,031,153
Pro Remaining Season Days11
Pro Expenses Per Days$366,875
Pro Estimated Expenses$4,035,625
Farm Remaining Season Days11
Farm Expenses Per Days$5,250
Farm Estimated Expenses$57,750
Estimated Season Expenses$4,093,375
Estimated Season Salary Cap$63,093,125
Estimate Under Maximum Salary Cap of $74,000,000$10,906,875
Estimate Over Minimum Salary Cap of $44,000,000 $19,093,125
Current Bank Account$35,782,446
Projected Bank Account$35,720,224

Pro Players Salaries

Kirill Kaprizov $11,000,000 (3)
-Salary Remaining : $756,250
Andre Burakovsky $5,000,000 (1)
-Salary Remaining : $343,750
Marco Rossi $4,900,000 (3)
-Salary Remaining : $336,875
Brock Nelson $4,600,000 (4)
-Salary Remaining : $316,250
Philip Broberg $3,700,000 (4)
-Salary Remaining : $254,375
Ukko-Pekka Luukkonen $3,700,000 (1)
-Salary Remaining : $254,375
Petr Mrazek $3,500,000 (2)
-Salary Remaining : $240,625
Scott Mayfield $3,000,000 (2)
-Salary Remaining : $206,250
Darren Raddysh $2,600,000 (2)
-Salary Remaining : $178,750
Vladislav Namestnikov $2,400,000 (2)
-Salary Remaining : $165,000
Jake Bean $1,400,000 (1)
-Salary Remaining : $96,250
Will Cuylle $1,400,000 (1)
-Salary Remaining : $96,250
Danton Heinen $1,300,000 (1)
-Salary Remaining : $89,375
Michael Eyssimont $1,300,000 (2)
-Salary Remaining : $89,375
Chris Driedger (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Declan Chisholm $1,000,000 (1)
-Salary Remaining : $68,750
Zac Jones $1,000,000 (2)
-Salary Remaining : $68,750
Nolan Allan $1,000,000 (2)
-Salary Remaining : $68,750
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $61,875
Collin Graf $900,000 (1)
-Salary Remaining : $61,875
Zachary Bolduc $900,000 (2)
-Salary Remaining : $61,875
Jimmy Snuggerud $700,000 (3)
-Salary Remaining : $48,125
Ryan Leonard $700,000 (3)
-Salary Remaining : $48,125
Oliver Wahlstrom (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $34,375
Total Pro Players24
Salary Commitment
Year 25 : $58,600,000
Year 26 : $41,800,000
Year 27 : $25,600,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $58,600,000
Year 26 : $41,800,000
Year 27 : $25,600,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $56,900,000
Year 26 : $41,300,000
Year 27 : $25,600,000
Year 28 : $8,300,000

Farm Players Salaries

David Jiricek $130,000 (2)
Salary Remaining : $8,938
Emil Andrae $90,000 (2)
Salary Remaining : $6,188
Samuel Helenius $80,000 (2)
Salary Remaining : $5,500
Ryan Winterton $80,000 (2)
Salary Remaining : $5,500
Zach Dean $80,000 (2)
Salary Remaining : $5,500
Linus Karlsson $80,000 (2)
Salary Remaining : $5,500
Alex Barre-Boulet $60,000 (2)
Salary Remaining : $4,125
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $4,125
Mathias Laferriere $10,000 (7)
Salary Remaining : $688
Tristan Luneau $10,000 (9)
Salary Remaining : $688
Aleksanteri Kaskimaki $10,000 (10)
Salary Remaining : $688
Reilly Walsh $10,000 (5)
Salary Remaining : $688
Lukas Cormier $10,000 (8)
Salary Remaining : $688
Domenic DiVincentiis $10,000 (8)
Salary Remaining : $688
Nikke Kokko $10,000 (9)
Salary Remaining : $688
Michael Milne $10,000 (8)
Salary Remaining : $688
Ben King $10,000 (8)
Salary Remaining : $688
David Spacek $10,000 (8)
Salary Remaining : $688
Daylan Kuefler $10,000 (9)
Salary Remaining : $688
Filip Bystedt $10,000 (9)
Salary Remaining : $688
Oskar Pettersson $10,000 (9)
Salary Remaining : $688
William Stromgren $10,000 (9)
Salary Remaining : $688
Kyle Jackson $10,000 (9)
Salary Remaining : $688
Noah Ostlund $10,000 (9)
Salary Remaining : $688
Joshua Davies $10,000 (10)
Salary Remaining : $688
Jorian Donovan $10,000 (9)
Salary Remaining : $688
Total Farm Players26
Salary Commitment
Year 25 : $840,000
Year 26 : $780,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $840,000
Year 26 : $780,000
Year 27 : $180,000
Year 28 : $180,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8000 - $112 - 6,810 - 85.12%
Level 2: 4000 - $67 - 3,331 - 83.26%
Level 3: 5000 - $47 - 4,041 - 80.82%
Level 4: 2000 - $37 - 1,648 - 82.40%
Luxury : 1000 - $213 - 917 - 91.66%
Total Capacity :20000
Team Popularity : 112.00%

Income

Home Games Left2
Average Attendance - %16,746 - 83.73%
Average Income per Game$1,496,733
Year to Date Revenue$58,372,570

Expense

Pro Players Total Salaries$58,800,000
Farm Players Total Salaries$1,260,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$411,250
Pro Year To Date Expenses$61,561,875
Farm Year To Date Expenses$1,712,133
Pro Salary Cap To Date$61,468,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,993,465
Pro Remaining Season Days11
Pro Expenses Per Days$368,125
Pro Estimated Expenses$4,049,375
Farm Remaining Season Days11
Farm Expenses Per Days$7,875
Farm Estimated Expenses$86,625
Estimated Season Expenses$4,136,000
Estimated Season Salary Cap$65,922,500
Estimate Under Maximum Salary Cap of $74,000,000$8,077,500
Estimate Over Minimum Salary Cap of $44,000,000 $21,922,500
Current Bank Account$26,618,351
Projected Bank Account$25,475,816

Pro Players Salaries

Mitch Marner $8,000,000 (5)
-Salary Remaining : $550,000
Connor Hellebuyck $6,000,000 (1)
-Salary Remaining : $412,500
Joel Eriksson Ek $5,200,000 (3)
-Salary Remaining : $357,500
Jared McCann $4,900,000 (3)
-Salary Remaining : $336,875
Evan Bouchard $4,500,000 (3)
-Salary Remaining : $309,375
Morgan Geekie $4,300,000 (1)
-Salary Remaining : $295,625
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $275,000
Martin Necas $4,000,000 (1)
-Salary Remaining : $275,000
Jake Walman $3,600,000 (2)
-Salary Remaining : $247,500
Jack McBain $2,700,000 (3)
-Salary Remaining : $185,625
Kaiden Guhle $1,800,000 (1)
-Salary Remaining : $123,750
Bobby McMann $1,300,000 (2)
-Salary Remaining : $89,375
Alex Steeves $1,200,000 (1)
-Salary Remaining : $82,500
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $82,500
Jonas Johansson $1,200,000 (2)
-Salary Remaining : $82,500
Sam Steel (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $75,625
Fraser Minten $1,000,000 (3)
-Salary Remaining : $68,750
Conor Geekie $1,000,000 (3)
-Salary Remaining : $68,750
Julien Gauthier $900,000 (1)
-Salary Remaining : $61,875
Grant Hutton $500,000 (2)
-Salary Remaining : $34,375
Axel Sandin Pellikka $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players21
Salary Commitment
Year 25 : $58,800,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $58,800,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $58,800,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000

Farm Players Salaries

Devin Shore $120,000 (1)
Salary Remaining : $8,250
Seamus Casey $90,000 (3)
Salary Remaining : $6,188
Kyle Capobianco $90,000 (2)
Salary Remaining : $6,188
Scott Morrow $90,000 (2)
Salary Remaining : $6,188
Isak Rosen $80,000 (2)
Salary Remaining : $5,500
Sam Rinzel $80,000 (3)
Salary Remaining : $5,500
Brett Seney $80,000 (1)
Salary Remaining : $5,500
Colton White $80,000 (2)
Salary Remaining : $5,500
Gabriel Fortier $60,000 (2)
Salary Remaining : $4,125
Shane Bowers $60,000 (2)
Salary Remaining : $4,125
Tyson Barrie $50,000 (2)
Salary Remaining : $3,438
Dominik Shine $50,000 (2)
Salary Remaining : $3,438
Brett Bulmer $50,000 (1)
Salary Remaining : $3,438
Samuel Blais $50,000 (2)
Salary Remaining : $3,438
Austin Watson $50,000 (2)
Salary Remaining : $3,438
Otto Stenberg $40,000 (1)
Salary Remaining : $2,750
Jacob Quillan $40,000 (1)
Salary Remaining : $2,750
Chase Clark $10,000 (7)
Salary Remaining : $688
Roni Hirvonen $10,000 (8)
Salary Remaining : $688
Daniel Walcott $10,000 (1)
Salary Remaining : $688
Brycen Martin $10,000 (7)
Salary Remaining : $688
Maxim Barbashev $10,000 (9)
Salary Remaining : $688
Oscar Fisker Molgaard $10,000 (10)
Salary Remaining : $688
Xavier Bourgault $10,000 (7)
Salary Remaining : $688
William Trudeau $10,000 (7)
Salary Remaining : $688
Scott Ratzlaff $10,000 (10)
Salary Remaining : $688
Vyacheslav Peksa $10,000 (8)
Salary Remaining : $688
Total Farm Players27
Salary Commitment
Year 25 : $1,260,000
Year 26 : $920,000
Year 27 : $260,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,260,000
Year 26 : $920,000
Year 27 : $260,000
Year 28 : $90,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 8000 - $96 - 7,432 - 92.90%
Level 2: 4000 - $56 - 3,752 - 93.79%
Level 3: 5000 - $41 - 4,545 - 90.90%
Level 4: 2000 - $29 - 1,870 - 93.51%
Luxury : 1000 - $195 - 941 - 94.11%
Total Capacity :20000
Team Popularity : 96.00%

Income

Home Games Left5
Average Attendance - %18,540 - 92.70%
Average Income per Game$1,388,104
Year to Date Revenue$49,971,757

Expense

Pro Players Total Salaries$43,400,000
Farm Players Total Salaries$1,440,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,043,750
Pro Year To Date Expenses$43,028,125
Farm Year To Date Expenses$1,440,498
Pro Salary Cap To Date$40,927,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,940,522
Pro Remaining Season Days11
Pro Expenses Per Days$271,875
Pro Estimated Expenses$2,990,625
Farm Remaining Season Days11
Farm Expenses Per Days$9,000
Farm Estimated Expenses$99,000
Estimated Season Expenses$3,089,625
Estimated Season Salary Cap$47,790,000
Estimate Under Maximum Salary Cap of $74,000,000$26,210,000
Estimate Over Minimum Salary Cap of $44,000,000 $3,790,000
Current Bank Account$44,438,678
Projected Bank Account$48,289,575

Pro Players Salaries

Shayne Gostisbehere $5,000,000 (1)
-Salary Remaining : $343,750
Alexander Romanov $4,000,000 (2)
-Salary Remaining : $275,000
Adam Henrique $3,000,000 (2)
-Salary Remaining : $206,250
Henri Jokiharju $2,500,000 (2)
-Salary Remaining : $171,875
Gustav Nyquist $2,500,000 (1)
-Salary Remaining : $171,875
Radek Faksa $2,500,000 (3)
-Salary Remaining : $171,875
Kasperi Kapanen $2,000,000 (2)
-Salary Remaining : $137,500
Kevin Hayes $2,000,000 (3)
-Salary Remaining : $137,500
Andrew Copp $2,000,000 (3)
-Salary Remaining : $137,500
Robby Fabbri $1,800,000 (2)
-Salary Remaining : $123,750
Sam Carrick $1,500,000 (2)
-Salary Remaining : $103,125
William Carrier $1,500,000 (1)
-Salary Remaining : $103,125
William Lagesson $1,300,000 (2)
-Salary Remaining : $89,375
Cam Atkinson $1,200,000 (1)
-Salary Remaining : $82,500
Vinni Lettieri (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Philipp Grubauer $1,200,000 (1)
-Salary Remaining : $82,500
Zach Aston-Reese (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Jacob Bryson $1,200,000 (1)
-Salary Remaining : $82,500
Calvin de Haan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Juha Jaaska $1,000,000 (1)
-Salary Remaining : $68,750
Tyson Foerster $1,000,000 (1)
-Salary Remaining : $68,750
James van Riemsdyk $1,000,000 (2)
-Salary Remaining : $68,750
Jeremy Davies $800,000 (2)
-Salary Remaining : $55,000
Matt Murray $800,000 (1)
-Salary Remaining : $55,000
Total Pro Players24
Salary Commitment
Year 25 : $43,400,000
Year 26 : $28,000,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,400,000
Year 26 : $28,000,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $41,000,000
Year 26 : $25,600,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries

Jesper Boqvist $180,000 (2)
Salary Remaining : $12,375
James Reimer $120,000 (1)
Salary Remaining : $8,250
Kevin Gravel $120,000 (2)
Salary Remaining : $8,250
Matthew Highmore $120,000 (2)
Salary Remaining : $8,250
Fedor Svechkov $100,000 (2)
Salary Remaining : $6,875
Jonathan Lekkerimaki $90,000 (3)
Salary Remaining : $6,188
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $6,188
T.J. Tynan $80,000 (1)
Salary Remaining : $5,500
Hudson Fasching $80,000 (2)
Salary Remaining : $5,500
Cam Lund $70,000 (3)
Salary Remaining : $4,813
Tyce Thompson $70,000 (1)
Salary Remaining : $4,813
Riley Stillman $50,000 (2)
Salary Remaining : $3,438
Phillip Di Giuseppe $50,000 (1)
Salary Remaining : $3,438
Max Szuber $10,000 (8)
Salary Remaining : $688
Ayrtom Duda $10,000 (10)
Salary Remaining : $688
Conner Roulette $10,000 (9)
Salary Remaining : $688
Bear Hughes $10,000 (9)
Salary Remaining : $688
Filip Engaras $10,000 (7)
Salary Remaining : $688
Graeme Clarke $10,000 (7)
Salary Remaining : $688
Tyler Bird $10,000 (5)
Salary Remaining : $688
Dylan Garand $10,000 (6)
Salary Remaining : $688
Jack Dugan $10,000 (7)
Salary Remaining : $688
Leo Loof $10,000 (8)
Salary Remaining : $688
Jaroslav Chmelar $10,000 (10)
Salary Remaining : $688
Konnor Smith $10,000 (9)
Salary Remaining : $688
Skyler Brind'Amour $10,000 (9)
Salary Remaining : $688
Connor Clattenburg $10,000 (10)
Salary Remaining : $688
Cole O'Hara $10,000 (10)
Salary Remaining : $688
Ian Moore $10,000 (10)
Salary Remaining : $688
Demetrios Koumontzis $10,000 (10)
Salary Remaining : $688
Stevie Leskovar $10,000 (10)
Salary Remaining : $688
Tyler Thorpe $10,000 (10)
Salary Remaining : $688
Gage Alexander $10,000 (7)
Salary Remaining : $688
Sebastian Cossa $10,000 (7)
Salary Remaining : $688
Brent Pedersen $10,000 (8)
Salary Remaining : $688
Total Farm Players35
Salary Commitment
Year 25 : $1,440,000
Year 26 : $1,030,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,440,000
Year 26 : $1,030,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8000 - $103 - 7,916 - 98.95%
Level 2: 4000 - $62 - 3,936 - 98.39%
Level 3: 5000 - $42 - 4,976 - 99.51%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $209 - 982 - 98.23%
Total Capacity :20000
Team Popularity : 126.00%

Income

Home Games Left3
Average Attendance - %19,810 - 99.05%
Average Income per Game$1,572,376
Year to Date Revenue$59,750,302

Expense

Pro Players Total Salaries$78,000,000
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$67,880,625
Farm Year To Date Expenses$1,379,355
Pro Salary Cap To Date$67,075,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,717,129
Pro Remaining Season Days11
Pro Expenses Per Days$488,125
Pro Estimated Expenses$5,369,375
Farm Remaining Season Days11
Farm Expenses Per Days$9,375
Farm Estimated Expenses$103,125
Estimated Season Expenses$5,472,500
Estimated Season Salary Cap$72,355,000
Estimate Under Maximum Salary Cap of $74,000,000$1,645,000
Estimate Over Minimum Salary Cap of $44,000,000 $28,355,000
Current Bank Account$9,028,142
Projected Bank Account$8,272,771

Pro Players Salaries

Elias Lindholm $6,200,000 (3)
-Salary Remaining : $426,250
Tage Thompson $6,000,000 (1)
-Salary Remaining : $412,500
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $357,500
Mackenzie Blackwood $4,600,000 (4)
-Salary Remaining : $316,250
Nazem Kadri $4,600,000 (3)
-Salary Remaining : $316,250
Filip Hronek $4,600,000 (1)
-Salary Remaining : $316,250
Charlie Coyle $4,400,000 (1)
-Salary Remaining : $302,500
Troy Terry $4,100,000 (4)
-Salary Remaining : $281,875
William Karlsson $3,900,000 (3)
-Salary Remaining : $268,125
Michael Bunting $3,200,000 (1)
-Salary Remaining : $220,000
Connor McMichael $3,200,000 (1)
-Salary Remaining : $220,000
Ilya Lyubushkin $3,000,000 (3)
-Salary Remaining : $206,250
Josh Manson $3,000,000 (2)
-Salary Remaining : $206,250
Nick Blankenburg $2,900,000 (1)
-Salary Remaining : $199,375
John Marino $2,700,000 (3)
-Salary Remaining : $185,625
Alexander Kerfoot $2,600,000 (3)
-Salary Remaining : $178,750
Carson Soucy $2,600,000 (3)
-Salary Remaining : $178,750
Mikael Backlund $2,600,000 (2)
-Salary Remaining : $178,750
Frederik Andersen $2,500,000 (1)
-Salary Remaining : $171,875
Jordan Greenway $1,800,000 (3)
-Salary Remaining : $123,750
Peyton Krebs $1,300,000 (1)
-Salary Remaining : $89,375
Michael Amadio (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Jet Greaves $1,000,000 (1)
-Salary Remaining : $68,750
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $55,000
Total Pro Players24
Salary Commitment
Year 25 : $78,000,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Salary Average Commitment
Year 25 : $78,000,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Salary Cap with 1 Way Contract
Year 25 : $76,800,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000

Farm Players Salaries

Josh Mahura $120,000 (1)
Salary Remaining : $8,250
Sam Colangelo $110,000 (2)
Salary Remaining : $7,563
Mavrik Bourque $100,000 (2)
Salary Remaining : $6,875
Ethan Del Mastro $100,000 (2)
Salary Remaining : $6,875
Josh Dunne $90,000 (2)
Salary Remaining : $6,188
Kaedan Korczak $90,000 (2)
Salary Remaining : $6,188
Jansen Harkins $90,000 (3)
Salary Remaining : $6,188
Jake Christiansen $90,000 (2)
Salary Remaining : $6,188
Ethan Bear $90,000 (2)
Salary Remaining : $6,188
Colin White $80,000 (2)
Salary Remaining : $5,500
Hunter McKown $80,000 (1)
Salary Remaining : $5,500
Brandon Gignac $70,000 (1)
Salary Remaining : $4,813
Dysin Mayo $70,000 (1)
Salary Remaining : $4,813
Hugh McGing $70,000 (1)
Salary Remaining : $4,813
Tim Gettinger $50,000 (1)
Salary Remaining : $3,438
Matthew Robertson $40,000 (1)
Salary Remaining : $2,750
Ivan Demidov $40,000 (1)
Salary Remaining : $2,750
Calum Ritchie $40,000 (1)
Salary Remaining : $2,750
Joe Vrbetic $10,000 (10)
Salary Remaining : $688
Ty Tullio $10,000 (8)
Salary Remaining : $688
Hunter Skinner $10,000 (6)
Salary Remaining : $688
Samu Tuomaala $10,000 (10)
Salary Remaining : $688
Ryan Tverberg $10,000 (8)
Salary Remaining : $688
Justin Sourdif $10,000 (7)
Salary Remaining : $688
Ty Taylor $10,000 (9)
Salary Remaining : $688
Remi Poirier $10,000 (8)
Salary Remaining : $688
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 - $113 - 7,740 - 96.75%
Level 2: 4000 - $71 - 3,742 - 93.56%
Level 3: 5000 - $49 - 4,520 - 90.40%
Level 4: 2000 - $39 - 1,864 - 93.21%
Luxury : 1000 - $220 - 964 - 96.39%
Total Capacity :20000
Team Popularity : 142.00%

Income

Home Games Left4
Average Attendance - %18,830 - 94.15%
Average Income per Game$1,642,786
Year to Date Revenue$60,783,075

Expense

Pro Players Total Salaries$73,600,000
Farm Players Total Salaries$1,200,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,773,125
Farm Year To Date Expenses$1,148,244
Pro Salary Cap To Date$67,840,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,571,143
Pro Remaining Season Days11
Pro Expenses Per Days$460,625
Pro Estimated Expenses$5,066,875
Farm Remaining Season Days11
Farm Expenses Per Days$7,500
Farm Estimated Expenses$82,500
Estimated Season Expenses$5,149,375
Estimated Season Salary Cap$72,817,500
Estimate Under Maximum Salary Cap of $74,000,000$1,182,500
Estimate Over Minimum Salary Cap of $44,000,000 $28,817,500
Current Bank Account$42,115,064
Projected Bank Account$43,536,832

Pro Players Salaries

Kyle Connor $6,900,000 (4)
-Salary Remaining : $474,375
Nick Suzuki $6,700,000 (2)
-Salary Remaining : $460,625
Adam Fox $6,500,000 (5)
-Salary Remaining : $446,875
Robert Thomas $6,500,000 (1)
-Salary Remaining : $446,875
Rasmus Dahlin $4,900,000 (1)
-Salary Remaining : $336,875
David Pastrnak $4,500,000 (2)
-Salary Remaining : $309,375
Jesper Bratt $4,200,000 (1)
-Salary Remaining : $288,750
Dylan DeMelo $3,900,000 (2)
-Salary Remaining : $268,125
Jeremy Swayman $3,500,000 (1)
-Salary Remaining : $240,625
Mattias Samuelsson $3,300,000 (2)
-Salary Remaining : $226,875
Ryan Poehling $2,500,000 (2)
-Salary Remaining : $171,875
Brad Marchand $2,500,000 (2)
-Salary Remaining : $171,875
Ryan Nugent-Hopkins $2,300,000 (2)
-Salary Remaining : $158,125
David Kampf $2,000,000 (2)
-Salary Remaining : $137,500
Noah Juulsen $1,800,000 (3)
-Salary Remaining : $123,750
Jamie Oleksiak $1,800,000 (4)
-Salary Remaining : $123,750
Anthony Stolarz $1,800,000 (1)
-Salary Remaining : $123,750
Jan Rutta $1,600,000 (1)
-Salary Remaining : $110,000
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $103,125
Kevin Stenlund $1,400,000 (2)
-Salary Remaining : $96,250
Mason McTavish $1,400,000 (1)
-Salary Remaining : $96,250
Tyler Tucker (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Joona Koppanen $900,000 (2)
-Salary Remaining : $61,875
Total Pro Players23
Salary Commitment
Year 25 : $73,600,000
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Salary Average Commitment
Year 25 : $73,600,000
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Salary Cap with 1 Way Contract
Year 25 : $72,400,000
Year 26 : $47,000,000
Year 27 : $17,000,000
Year 28 : $15,200,000

Farm Players Salaries

Elmer Soderblom $120,000 (1)
Salary Remaining : $8,250
Cayden Primeau $120,000 (2)
Salary Remaining : $8,250
Michael Callahan $100,000 (1)
Salary Remaining : $6,875
Erik Brannstrom $100,000 (1)
Salary Remaining : $6,875
Tobias Bjornfot $90,000 (1)
Salary Remaining : $6,188
Akil Thomas $90,000 (1)
Salary Remaining : $6,188
Michael Pezzetta $80,000 (1)
Salary Remaining : $5,500
Felix Sandstrom $80,000 (1)
Salary Remaining : $5,500
Marc Gatcomb $70,000 (2)
Salary Remaining : $4,813
Ben Jones $70,000 (1)
Salary Remaining : $4,813
Will Lockwood $60,000 (1)
Salary Remaining : $4,125
Santeri Hatakka $50,000 (1)
Salary Remaining : $3,438
Mackenzie MacEachern $50,000 (1)
Salary Remaining : $3,438
Garrett Pilon $10,000 (4)
Salary Remaining : $688
Logan Cockerill $10,000 (9)
Salary Remaining : $688
Mathias Emilio Pettersen $10,000 (5)
Salary Remaining : $688
Vadim Zherenko $10,000 (9)
Salary Remaining : $688
Ilya Nikolaev $10,000 (8)
Salary Remaining : $688
Phil Kemp $10,000 (9)
Salary Remaining : $688
Ronan Seeley $10,000 (9)
Salary Remaining : $688
William Villeneuve $10,000 (9)
Salary Remaining : $688
Daniil Misyul $10,000 (9)
Salary Remaining : $688
Jakub Brabenec $10,000 (9)
Salary Remaining : $688
Christian Krygier $10,000 (9)
Salary Remaining : $688
Florian Xhekaj $10,000 (9)
Salary Remaining : $688
Total Farm Players25
Salary Commitment
Year 25 : $1,200,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 8000 - $105 - 7,345 - 91.81%
Level 2: 4000 - $63 - 3,597 - 89.92%
Level 3: 5000 - $43 - 4,601 - 92.02%
Level 4: 2000 - $33 - 1,766 - 88.30%
Luxury : 1000 - $213 - 898 - 89.82%
Total Capacity :20000
Team Popularity : 117.00%

Income

Home Games Left2
Average Attendance - %18,207 - 91.03%
Average Income per Game$1,472,209
Year to Date Revenue$57,416,149

Expense

Pro Players Total Salaries$71,600,000
Farm Players Total Salaries$2,340,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,837,812
Pro Year To Date Expenses$62,675,000
Farm Year To Date Expenses$1,871,398
Pro Salary Cap To Date$62,581,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,944,418
Pro Remaining Season Days11
Pro Expenses Per Days$448,125
Pro Estimated Expenses$4,929,375
Farm Remaining Season Days11
Farm Expenses Per Days$14,625
Farm Estimated Expenses$160,875
Estimated Season Expenses$5,090,250
Estimated Season Salary Cap$70,342,187
Estimate Under Maximum Salary Cap of $74,000,000$3,657,813
Estimate Over Minimum Salary Cap of $44,000,000 $26,342,187
Current Bank Account$9,667,706
Projected Bank Account$7,521,874

Pro Players Salaries

Patrik Laine $8,800,000 (1)
-Salary Remaining : $605,000
Drew Doughty $5,200,000 (1)
-Salary Remaining : $357,500
Rasmus Andersson $5,200,000 (3)
-Salary Remaining : $357,500
Brayden Schenn $4,900,000 (2)
-Salary Remaining : $336,875
Noah Hanifin $4,500,000 (3)
-Salary Remaining : $309,375
Victor Olofsson $4,300,000 (3)
-Salary Remaining : $295,625
Barrett Hayton $3,800,000 (1)
-Salary Remaining : $261,250
Stuart Skinner $3,800,000 (2)
-Salary Remaining : $261,250
J.J. Moser $3,500,000 (2)
-Salary Remaining : $240,625
Tyler Bertuzzi $3,300,000 (1)
-Salary Remaining : $226,875
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $226,875
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $213,125
Max Domi $3,000,000 (3)
-Salary Remaining : $206,250
Andrew Peeke $3,000,000 (1)
-Salary Remaining : $206,250
Oliver Ekman-Larsson $2,600,000 (2)
-Salary Remaining : $178,750
Connor Bedard $2,000,000 (2)
-Salary Remaining : $137,500
Jonathan Huberdeau $2,000,000 (4)
-Salary Remaining : $137,500
Pavel Mintyukov $1,700,000 (2)
-Salary Remaining : $116,875
Vasily Podkolzin $1,500,000 (3)
-Salary Remaining : $103,125
Artyom Levshunov $1,100,000 (3)
-Salary Remaining : $75,625
Leevi Merilainen $1,000,000 (1)
-Salary Remaining : $68,750
Total Pro Players21
Salary Commitment
Year 25 : $71,600,000
Year 26 : $46,500,000
Year 27 : $24,700,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $71,600,000
Year 26 : $46,500,000
Year 27 : $24,700,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,600,000
Year 26 : $46,500,000
Year 27 : $24,700,000
Year 28 : $2,000,000

Farm Players Salaries

Nikolai Kovalenko $600,000 (2)
Salary Remaining : $41,250
Max Willman $120,000 (2)
Salary Remaining : $8,250
Aaron Ness $120,000 (1)
Salary Remaining : $8,250
Dan Renouf $120,000 (1)
Salary Remaining : $8,250
Kevin Korchinski $120,000 (2)
Salary Remaining : $8,250
Ashton Sautner $120,000 (1)
Salary Remaining : $8,250
Sam Gagner $120,000 (2)
Salary Remaining : $8,250
Gabriel Dumont $120,000 (2)
Salary Remaining : $8,250
Kaapo Kahkonen $120,000 (1)
Salary Remaining : $8,250
Rutger McGroarty $100,000 (2)
Salary Remaining : $6,875
Nolan Foote $90,000 (2)
Salary Remaining : $6,188
Angus Crookshank $90,000 (2)
Salary Remaining : $6,188
Isaak Phillips $90,000 (2)
Salary Remaining : $6,188
Kyle MacLean $80,000 (1)
Salary Remaining : $5,500
Olivier Rodrigue $50,000 (2)
Salary Remaining : $3,438
Sam Dickinson $40,000 (1)
Salary Remaining : $2,750
Stephen Halliday $40,000 (1)
Salary Remaining : $2,750
Nick Lardis $40,000 (1)
Salary Remaining : $2,750
Helge Grans $10,000 (6)
Salary Remaining : $688
Liam Arnsby $10,000 (9)
Salary Remaining : $688
Jett Luchanko $10,000 (9)
Salary Remaining : $688
Vyacheslav Buteyets $10,000 (10)
Salary Remaining : $688
Joni Jurmo $10,000 (10)
Salary Remaining : $688
Blake McLaughlin $10,000 (8)
Salary Remaining : $688
Talyn Boyko $10,000 (10)
Salary Remaining : $688
William Francis $10,000 (10)
Salary Remaining : $688
Artem Guryev $10,000 (8)
Salary Remaining : $688
Gavin Hain $10,000 (10)
Salary Remaining : $688
Hunter McDonald $10,000 (9)
Salary Remaining : $688
Connor Kelley $10,000 (10)
Salary Remaining : $688
Connor Kurth $10,000 (10)
Salary Remaining : $688
Erik Portillo $10,000 (5)
Salary Remaining : $688
Will Cranley $10,000 (6)
Salary Remaining : $688
Carter Savoie $10,000 (8)
Salary Remaining : $688
Total Farm Players34
Salary Commitment
Year 25 : $2,340,000
Year 26 : $1,120,000
Year 27 : $160,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $2,330,000
Year 26 : $1,110,000
Year 27 : $150,000
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 - 3,946 - 98.66%
Level 3: 5000 - $41 - 4,936 - 98.72%
Level 4: 2000 - $32 - 1,931 - 96.54%
Luxury : 1000 - $206 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 126.00%

Income

Home Games Left3
Average Attendance - %19,813 - 99.07%
Average Income per Game$1,580,359
Year to Date Revenue$60,053,657

Expense

Pro Players Total Salaries$74,700,000
Farm Players Total Salaries$1,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,001,875
Farm Year To Date Expenses$817,888
Pro Salary Cap To Date$65,806,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,741,078
Pro Remaining Season Days11
Pro Expenses Per Days$467,500
Pro Estimated Expenses$5,142,500
Farm Remaining Season Days11
Farm Expenses Per Days$8,000
Farm Estimated Expenses$88,000
Estimated Season Expenses$5,230,500
Estimated Season Salary Cap$70,859,375
Estimate Under Maximum Salary Cap of $74,000,000$3,140,625
Estimate Over Minimum Salary Cap of $44,000,000 $26,859,375
Current Bank Account$20,154,902
Projected Bank Account$19,665,480

Pro Players Salaries

Cam Talbot $8,100,000 (1)
-Salary Remaining : $556,875
Steven Stamkos $6,500,000 (1)
-Salary Remaining : $446,875
Zach Hyman $5,700,000 (4)
-Salary Remaining : $391,875
Tomas Hertl $5,600,000 (1)
-Salary Remaining : $385,000
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $378,125
Filip Gustavsson $5,200,000 (1)
-Salary Remaining : $357,500
Jacob Trouba $5,100,000 (1)
-Salary Remaining : $350,625
Ryan Pulock $4,200,000 (1)
-Salary Remaining : $288,750
Patrick Kane $3,900,000 (3)
-Salary Remaining : $268,125
Warren Foegele $2,700,000 (2)
-Salary Remaining : $185,625
Claude Giroux $2,700,000 (2)
-Salary Remaining : $185,625
Erik Haula $2,500,000 (3)
-Salary Remaining : $171,875
Reilly Smith $2,500,000 (1)
-Salary Remaining : $171,875
Trevor Lewis $2,000,000 (2)
-Salary Remaining : $137,500
Alexey Toropchenko $1,900,000 (2)
-Salary Remaining : $130,625
Jonas Brodin $1,800,000 (3)
-Salary Remaining : $123,750
Travis Hamonic $1,700,000 (2)
-Salary Remaining : $116,875
Matt Grzelcyk $1,600,000 (1)
-Salary Remaining : $110,000
Connor Brown $1,400,000 (2)
-Salary Remaining : $96,250
Ryan Donato $1,300,000 (2)
-Salary Remaining : $89,375
Brendan Gaunce $1,000,000 (2)
-Salary Remaining : $68,750
Jon Merrill $600,000 (1)
-Salary Remaining : $41,250
A.B. Karlsson (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
A.B. Kowalski (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
A.B. Bergström (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
A.B. Leblanc (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
A.B. Novak (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
A.B. O'Sullivan (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
Total Pro Players28
Salary Commitment
Year 25 : $74,700,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $74,700,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries

Bokondji Imama $600,000 (1)
Salary Remaining : $41,250
Ivan Fedotov $120,000 (2)
Salary Remaining : $8,250
Dylan Gambrell $100,000 (1)
Salary Remaining : $6,875
Andrew Agozzino $90,000 (2)
Salary Remaining : $6,188
Mark Friedman $90,000 (1)
Salary Remaining : $6,188
Carson Meyer $80,000 (2)
Salary Remaining : $5,500
Jonathan Gruden $80,000 (2)
Salary Remaining : $5,500
William Dufour $10,000 (7)
Salary Remaining : $688
Xavier Simoneau $10,000 (7)
Salary Remaining : $688
Colby Ambrosio $10,000 (9)
Salary Remaining : $688
Patrick Kudla $10,000 (8)
Salary Remaining : $688
Ben McCartney $10,000 (6)
Salary Remaining : $688
Jake Massie $10,000 (5)
Salary Remaining : $688
Andrew Nielsen $10,000 (9)
Salary Remaining : $688
Cam Berg $10,000 (9)
Salary Remaining : $688
Kirill Tyutyayev $10,000 (6)
Salary Remaining : $688
Chaz Reddekopp $10,000 (3)
Salary Remaining : $688
Michael Karow $10,000 (7)
Salary Remaining : $688
Connor Lockhart $10,000 (9)
Salary Remaining : $688
Total Farm Players19
Salary Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers

Philadelphia Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - $102 - 7,994 - 99.92%
Level 2: 4000 - $62 - 3,879 - 96.98%
Level 3: 5000 - $42 - 4,931 - 98.62%
Level 4: 2000 - $32 - 1,934 - 96.71%
Luxury : 1000 - $204 - 999 - 99.90%
Total Capacity :20000
Team Popularity : 127.00%

Income

Home Games Left2
Average Attendance - %19,737 - 98.68%
Average Income per Game$1,574,507
Year to Date Revenue$61,405,782

Expense

Pro Players Total Salaries$74,400,000
Farm Players Total Salaries$2,280,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$575,000
Pro Year To Date Expenses$70,481,875
Farm Year To Date Expenses$2,286,600
Pro Salary Cap To Date$68,511,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,149,014
Pro Remaining Season Days11
Pro Expenses Per Days$465,625
Pro Estimated Expenses$5,121,875
Farm Remaining Season Days11
Farm Expenses Per Days$14,250
Farm Estimated Expenses$156,750
Estimated Season Expenses$5,278,625
Estimated Season Salary Cap$74,140,000
Estimate Under Maximum Salary Cap of $74,000,000-$140,000
Estimate Over Minimum Salary Cap of $44,000,000 $30,140,000
Current Bank Account$24,158,527
Projected Bank Account$22,028,916

Pro Players Salaries

Brady Tkachuk $6,900,000 (1)
-Salary Remaining : $474,375
Kevin Fiala $6,000,000 (3)
-Salary Remaining : $412,500
Travis Konecny $6,000,000 (2)
-Salary Remaining : $412,500
Jordan Kyrou $5,800,000 (4)
-Salary Remaining : $398,750
Joshua Norris $5,000,000 (1)
-Salary Remaining : $343,750
Noah Dobson $4,800,000 (2)
-Salary Remaining : $330,000
K'Andre Miller $4,500,000 (1)
-Salary Remaining : $309,375
Ryan Hartman $3,800,000 (2)
-Salary Remaining : $261,250
Adam Pelech $3,600,000 (1)
-Salary Remaining : $247,500
Owen Power $3,400,000 (3)
-Salary Remaining : $233,750
Boone Jenner $3,200,000 (3)
-Salary Remaining : $220,000
Alexandar Georgiev $3,000,000 (1)
-Salary Remaining : $206,250
Yanni Gourde $2,800,000 (3)
-Salary Remaining : $192,500
Garnet Hathaway $2,400,000 (1)
-Salary Remaining : $165,000
Adin Hill $2,300,000 (2)
-Salary Remaining : $158,125
Ryan Suter $1,800,000 (3)
-Salary Remaining : $123,750
Alex Killorn $1,800,000 (2)
-Salary Remaining : $123,750
Lane Hutson $1,700,000 (3)
-Salary Remaining : $116,875
Colin Blackwell $1,200,000 (1)
-Salary Remaining : $82,500
Tomas Nosek (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Zemgus Girgensons (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
John Beecher $1,100,000 (1)
-Salary Remaining : $75,625
Egor Zamula (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $61,875
Total Pro Players23
Salary Commitment
Year 25 : $74,400,000
Year 26 : $45,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $74,400,000
Year 26 : $45,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $45,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000

Farm Players Salaries

Rafael Harvey-Pinard $120,000 (1)
Salary Remaining : $8,250
Jordan Oesterle $120,000 (2)
Salary Remaining : $8,250
Mike Reilly $120,000 (2)
Salary Remaining : $8,250
Pierre Engvall $120,000 (2)
Salary Remaining : $8,250
Daniil Tarasov $110,000 (1)
Salary Remaining : $7,563
Jacob MacDonald $100,000 (2)
Salary Remaining : $6,875
Logan Shaw $100,000 (1)
Salary Remaining : $6,875
Collin Delia $100,000 (1)
Salary Remaining : $6,875
Victor Mancini $100,000 (2)
Salary Remaining : $6,875
Karsen Dorwart $100,000 (2)
Salary Remaining : $6,875
Rory Kerins $100,000 (2)
Salary Remaining : $6,875
Hayden Hodgson $80,000 (1)
Salary Remaining : $5,500
John Leonard $80,000 (1)
Salary Remaining : $5,500
Jesse Ylonen $80,000 (2)
Salary Remaining : $5,500
Jackson Cates $80,000 (2)
Salary Remaining : $5,500
James Malatesta $80,000 (2)
Salary Remaining : $5,500
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $5,500
Christian Wolanin $80,000 (2)
Salary Remaining : $5,500
Sean Farrell $80,000 (2)
Salary Remaining : $5,500
Corey Schueneman $80,000 (2)
Salary Remaining : $5,500
Spencer Stastney $70,000 (2)
Salary Remaining : $4,813
Magnus Chrona $70,000 (2)
Salary Remaining : $4,813
Adam Raska $60,000 (2)
Salary Remaining : $4,125
Nikita Pavlychev $10,000 (7)
Salary Remaining : $688
Alex Young $10,000 (9)
Salary Remaining : $688
Alexis Gravel $10,000 (4)
Salary Remaining : $688
Jack Gorniak $10,000 (9)
Salary Remaining : $688
Jack Malone $10,000 (10)
Salary Remaining : $688
Dylan Peterson $10,000 (9)
Salary Remaining : $688
Stian Solberg $10,000 (10)
Salary Remaining : $688
Sandis Vilmanis $10,000 (10)
Salary Remaining : $688
Viktor Neuchev $10,000 (9)
Salary Remaining : $688
Felix Unger Sorum $10,000 (10)
Salary Remaining : $688
Eetu Liukas $10,000 (9)
Salary Remaining : $688
Domenick Fensore $10,000 (9)
Salary Remaining : $688
Patrick Moynihan $10,000 (10)
Salary Remaining : $688
Topi Niemela $10,000 (8)
Salary Remaining : $688
Dans Locmelis $10,000 (10)
Salary Remaining : $688
Max McCue $10,000 (10)
Salary Remaining : $688
Artur Akhtyamov $10,000 (10)
Salary Remaining : $688
Total Farm Players40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 8000 - $102 - 7,991 - 99.89%
Level 2: 4000 - $62 - 3,693 - 92.33%
Level 3: 5000 - $42 - 4,760 - 95.20%
Level 4: 2000 - $32 - 1,837 - 91.86%
Luxury : 1000 - $202 - 990 - 99.04%
Total Capacity :20000
Team Popularity : 118.00%

Income

Home Games Left3
Average Attendance - %19,272 - 96.36%
Average Income per Game$1,547,950
Year to Date Revenue$58,822,114

Expense

Pro Players Total Salaries$70,100,000
Farm Players Total Salaries$2,810,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,714,375
Farm Year To Date Expenses$1,643,168
Pro Salary Cap To Date$61,450,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,643,851
Pro Remaining Season Days11
Pro Expenses Per Days$438,750
Pro Estimated Expenses$4,826,250
Farm Remaining Season Days11
Farm Expenses Per Days$17,562
Farm Estimated Expenses$193,182
Estimated Season Expenses$5,019,432
Estimated Season Salary Cap$66,255,625
Estimate Under Maximum Salary Cap of $74,000,000$7,744,375
Estimate Over Minimum Salary Cap of $44,000,000 $22,255,625
Current Bank Account$7,964,570
Projected Bank Account$7,588,989

Pro Players Salaries

John Tavares $6,600,000 (1)
-Salary Remaining : $453,750
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $412,500
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $343,750
Kris Letang $4,800,000 (2)
-Salary Remaining : $330,000
Pavel Zacha $4,600,000 (3)
-Salary Remaining : $316,250
Shea Theodore $4,300,000 (2)
-Salary Remaining : $295,625
Evan Rodrigues $4,300,000 (2)
-Salary Remaining : $295,625
Ivan Provorov $4,200,000 (3)
-Salary Remaining : $288,750
Gabriel Vilardi $4,200,000 (1)
-Salary Remaining : $288,750
Thomas Chabot $4,200,000 (3)
-Salary Remaining : $288,750
Drew O'Connor $3,000,000 (1)
-Salary Remaining : $206,250
Rasmus Sandin $2,800,000 (1)
-Salary Remaining : $192,500
Jason Dickinson $2,400,000 (1)
-Salary Remaining : $165,000
Anton Forsberg $2,400,000 (1)
-Salary Remaining : $165,000
Christian Dvorak $2,300,000 (2)
-Salary Remaining : $158,125
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $137,500
Alex Nedeljkovic $1,700,000 (2)
-Salary Remaining : $116,875
Kevin Rooney $1,500,000 (2)
-Salary Remaining : $103,125
Curtis Lazar $1,400,000 (1)
-Salary Remaining : $96,250
Shakir Mukhamadullin $1,000,000 (2)
-Salary Remaining : $68,750
Ryan Shea $700,000 (2)
-Salary Remaining : $48,125
Derek Ryan $500,000 (2)
-Salary Remaining : $34,375
A.B. Lundqvist (1 Way Contract) $200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $13,750
Total Pro Players23
Salary Commitment
Year 25 : $70,100,000
Year 26 : $42,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $70,100,000
Year 26 : $42,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,900,000
Year 26 : $42,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000

Farm Players Salaries

Matt Savoie $1,000,000 (3)
Salary Remaining : $68,750
Matthew Schaefer $400,000 (1)
Salary Remaining : $27,500
Brogan Rafferty $200,000 (1)
Salary Remaining : $13,750
Kyle Clifford $120,000 (1)
Salary Remaining : $8,250
Stefan Matteau $120,000 (1)
Salary Remaining : $8,250
Joe Gambardella $120,000 (1)
Salary Remaining : $8,250
Garrett Wilson $120,000 (1)
Salary Remaining : $8,250
Rem Pitlick $90,000 (2)
Salary Remaining : $6,188
Trey Fix-Wolansky $90,000 (2)
Salary Remaining : $6,188
Ken Appleby $60,000 (2)
Salary Remaining : $4,125
Anders Bjork $60,000 (1)
Salary Remaining : $4,125
Dillon Heatherington $50,000 (2)
Salary Remaining : $3,438
Josh Ho-Sang $50,000 (1)
Salary Remaining : $3,438
Cole Bardreau $50,000 (2)
Salary Remaining : $3,438
Andy Welinski $50,000 (2)
Salary Remaining : $3,438
Brad Hunt $50,000 (2)
Salary Remaining : $3,438
Seth Helgeson $50,000 (2)
Salary Remaining : $3,438
Gustav Olofsson $50,000 (2)
Salary Remaining : $3,438
Philippe Desrosiers $10,000 (2)
Salary Remaining : $688
Spencer Smallman $10,000 (3)
Salary Remaining : $688
Trevor Janicke $10,000 (10)
Salary Remaining : $688
Sam Houde $10,000 (6)
Salary Remaining : $688
Josh Lopina $10,000 (6)
Salary Remaining : $688
Samuel Jonsson $10,000 (10)
Salary Remaining : $688
Ty Mueller $10,000 (9)
Salary Remaining : $688
Ty Young $10,000 (7)
Salary Remaining : $688
Total Farm Players26
Salary Commitment
Year 25 : $2,810,000
Year 26 : $720,000
Year 27 : $170,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $2,810,000
Year 26 : $720,000
Year 27 : $170,000
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 - 4,928 - 98.55%
Level 4: 2000 - $31 - 2,000 - 100.00%
Luxury : 1000 - $210 - 963 - 96.31%
Total Capacity :20000
Team Popularity : 118.00%

Income

Home Games Left3
Average Attendance - %19,891 - 99.45%
Average Income per Game$1,567,566
Year to Date Revenue$59,567,520

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$940,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$66,886,875
Farm Year To Date Expenses$1,576,402
Pro Salary Cap To Date$65,796,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,702,699
Pro Remaining Season Days11
Pro Expenses Per Days$441,250
Pro Estimated Expenses$4,853,750
Farm Remaining Season Days11
Farm Expenses Per Days$5,875
Farm Estimated Expenses$64,625
Estimated Season Expenses$4,918,375
Estimated Season Salary Cap$73,143,125
Estimate Under Maximum Salary Cap of $74,000,000$856,875
Estimate Over Minimum Salary Cap of $44,000,000 $29,143,125
Current Bank Account$13,984,279
Projected Bank Account$13,768,603

Pro Players Salaries

Dylan Strome $10,000,000 (1)
-Salary Remaining : $687,500
Nathan MacKinnon $8,300,000 (2)
-Salary Remaining : $570,625
Sam Reinhart $7,400,000 (3)
-Salary Remaining : $508,750
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $412,500
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $343,750
Nikolaj Ehlers $5,000,000 (3)
-Salary Remaining : $343,750
Logan Thompson $4,400,000 (5)
-Salary Remaining : $302,500
Aliaksei Protas $4,000,000 (3)
-Salary Remaining : $275,000
Martin Fehervary $3,600,000 (1)
-Salary Remaining : $247,500
Ivan Barbashev $3,300,000 (2)
-Salary Remaining : $226,875
Cole Perfetti $3,100,000 (2)
-Salary Remaining : $213,125
Brandon Montour $3,000,000 (3)
-Salary Remaining : $206,250
Jackson LaCombe $1,600,000 (1)
-Salary Remaining : $110,000
Urho Vaakanainen (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $82,500
Liam O'Brien $1,200,000 (1)
-Salary Remaining : $82,500
Tyler Kleven $800,000 (1)
-Salary Remaining : $55,000
Joe Snively $700,000 (1)
-Salary Remaining : $48,125
Ethen Frank $500,000 (1)
-Salary Remaining : $34,375
Luke Glendening $500,000 (3)
-Salary Remaining : $34,375
Barclay Goodrow $500,000 (2)
-Salary Remaining : $34,375
Colten Ellis $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players21
Salary Commitment
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000

Farm Players Salaries

Derrick Pouliot $120,000 (1)
Salary Remaining : $8,250
Ross Johnston $120,000 (1)
Salary Remaining : $8,250
Robbie Russo $120,000 (2)
Salary Remaining : $8,250
Calle Rosen $120,000 (1)
Salary Remaining : $8,250
Clay Stevenson $80,000 (2)
Salary Remaining : $5,500
C.J. Suess $80,000 (2)
Salary Remaining : $5,500
Hunter Shepard $80,000 (1)
Salary Remaining : $5,500
Adam Beckman $70,000 (2)
Salary Remaining : $4,813
Danila Klimovich $10,000 (6)
Salary Remaining : $688
Dillon Hamaliuk $10,000 (6)
Salary Remaining : $688
Riley Kidney $10,000 (8)
Salary Remaining : $688
Noah Chadwick $10,000 (10)
Salary Remaining : $688
Jacob Perreault $10,000 (6)
Salary Remaining : $688
Kieron Walton $10,000 (10)
Salary Remaining : $688
Chase Lang $10,000 (1)
Salary Remaining : $688
Ludvig Jansson $10,000 (10)
Salary Remaining : $688
Jordan Dumais $10,000 (10)
Salary Remaining : $688
Vladimir Nikitin $10,000 (9)
Salary Remaining : $688
Yan Kuznetsov $10,000 (6)
Salary Remaining : $688
Nathan Clurman $10,000 (6)
Salary Remaining : $688
Ryan O'Rourke $10,000 (5)
Salary Remaining : $688
Aatu Jamsen $10,000 (9)
Salary Remaining : $688
Joseph Willis $10,000 (10)
Salary Remaining : $688
Total Farm Players23
Salary Commitment
Year 25 : $940,000
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $110 - 6,369 - 79.61%
Level 2: 4000 - $65 - 3,180 - 79.50%
Level 3: 5000 - $45 - 3,967 - 79.33%
Level 4: 2000 - $35 - 1,499 - 74.93%
Luxury : 1000 - $220 - 789 - 78.94%
Total Capacity :20000
Team Popularity : 108.00%

Income

Home Games Left4
Average Attendance - %15,804 - 79.02%
Average Income per Game$1,351,264
Year to Date Revenue$49,996,767

Expense

Pro Players Total Salaries$61,600,000
Farm Players Total Salaries$1,620,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$11,750,000
Pro Year To Date Expenses$52,310,000
Farm Year To Date Expenses$1,329,879
Pro Salary Cap To Date$52,216,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,405,056
Pro Remaining Season Days11
Pro Expenses Per Days$385,625
Pro Estimated Expenses$4,241,875
Farm Remaining Season Days11
Farm Expenses Per Days$10,125
Farm Estimated Expenses$111,375
Estimated Season Expenses$4,353,250
Estimated Season Salary Cap$68,201,875
Estimate Under Maximum Salary Cap of $74,000,000$5,798,125
Estimate Over Minimum Salary Cap of $44,000,000 $24,201,875
Current Bank Account$19,048,662
Projected Bank Account$20,100,468

Pro Players Salaries

Juuse Saros $5,600,000 (3)
-Salary Remaining : $385,000
Jeff Skinner $5,500,000 (3)
-Salary Remaining : $378,125
J.T. Compher $4,400,000 (1)
-Salary Remaining : $302,500
Brett Pesce $4,300,000 (1)
-Salary Remaining : $295,625
Jake Allen $3,800,000 (2)
-Salary Remaining : $261,250
Anthony Duclair $3,800,000 (4)
-Salary Remaining : $261,250
Nick Jensen $3,600,000 (1)
-Salary Remaining : $247,500
Dougie Hamilton $3,300,000 (3)
-Salary Remaining : $226,875
Brandon Tanev $2,800,000 (2)
-Salary Remaining : $192,500
Ryan Graves $2,500,000 (1)
-Salary Remaining : $171,875
Jonathan Quick $2,300,000 (3)
-Salary Remaining : $158,125
Ian Cole $2,300,000 (1)
-Salary Remaining : $158,125
TJ Brodie $2,300,000 (1)
-Salary Remaining : $158,125
Teddy Blueger $2,200,000 (5)
-Salary Remaining : $151,250
Ryan Strome $2,200,000 (2)
-Salary Remaining : $151,250
Viktor Arvidsson $2,200,000 (1)
-Salary Remaining : $151,250
Thomas Novak $2,100,000 (3)
-Salary Remaining : $144,375
Jordan Spence $2,000,000 (3)
-Salary Remaining : $137,500
Cole Smith $1,600,000 (2)
-Salary Remaining : $110,000
Tony DeAngelo $1,100,000 (2)
-Salary Remaining : $75,625
Jack Drury (1 Way Contract) $800,000 (1)
-Salary Remaining : $55,000
Matt Nieto $500,000 (1)
-Salary Remaining : $34,375
Tim Washe $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players23
Salary Commitment
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000

Farm Players Salaries

Maksim Tsyplakov $120,000 (2)
Salary Remaining : $8,250
Drew Helleson $120,000 (1)
Salary Remaining : $8,250
Arthur Kaliyev $120,000 (1)
Salary Remaining : $8,250
Nico Daws $110,000 (1)
Salary Remaining : $7,563
Daemon Hunt $100,000 (1)
Salary Remaining : $6,875
Benoit-Olivier Groulx $90,000 (1)
Salary Remaining : $6,188
Nikita Nesterenko $90,000 (1)
Salary Remaining : $6,188
Jakub Vrana $80,000 (1)
Salary Remaining : $5,500
Tyson Kozak $80,000 (2)
Salary Remaining : $5,500
Brett Berard $80,000 (2)
Salary Remaining : $5,500
Pavol Regenda $70,000 (1)
Salary Remaining : $4,813
Sammy Walker $70,000 (1)
Salary Remaining : $4,813
Kieffer Bellows $70,000 (1)
Salary Remaining : $4,813
Devin Cooley $70,000 (1)
Salary Remaining : $4,813
Owen Beck $70,000 (3)
Salary Remaining : $4,813
Max Shabanov $40,000 (1)
Salary Remaining : $2,750
Alexis Gendron $10,000 (9)
Salary Remaining : $688
Olivier Nadeau $10,000 (9)
Salary Remaining : $688
Evan Cormier $10,000 (4)
Salary Remaining : $688
Hunter Brzustewicz $10,000 (9)
Salary Remaining : $688
Jackson Edward $10,000 (9)
Salary Remaining : $688
Samuel Johannesson $10,000 (9)
Salary Remaining : $688
Ruslan Khazheyev $10,000 (9)
Salary Remaining : $688
Kirill Kudryavtsev $10,000 (9)
Salary Remaining : $688
Dru Krebs $10,000 (9)
Salary Remaining : $688
Tristan Broz $10,000 (10)
Salary Remaining : $688
Ty Voit $10,000 (9)
Salary Remaining : $688
Marc-Andre Gaudet $10,000 (9)
Salary Remaining : $688
Quentin Musty $10,000 (10)
Salary Remaining : $688
David Goyette $10,000 (8)
Salary Remaining : $688
Kaleb Lawrence $10,000 (10)
Salary Remaining : $688
Coulson Pitre $10,000 (10)
Salary Remaining : $688
Koehn Ziemmer $10,000 (10)
Salary Remaining : $688
Anton Wahlberg $10,000 (9)
Salary Remaining : $688
Stanislav Svozil $10,000 (8)
Salary Remaining : $688
Carson Bjarnason $10,000 (8)
Salary Remaining : $688
Philippe Daoust $10,000 (6)
Salary Remaining : $688
Reece Newkirk $10,000 (6)
Salary Remaining : $688
Alex Jefferies $10,000 (9)
Salary Remaining : $688
Blake Hillman $10,000 (3)
Salary Remaining : $688
Total Farm Players40
Salary Commitment
Year 25 : $1,620,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,620,000
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 - 7,254 - 90.68%
Level 2: 4000 - $60 - 3,635 - 90.88%
Level 3: 5000 - $40 - 4,563 - 91.25%
Level 4: 2000 - $30 - 1,826 - 91.29%
Luxury : 1000 - $200 - 907 - 90.70%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left2
Average Attendance - %18,185 - 90.93%
Average Income per Game$1,403,105
Year to Date Revenue$54,721,097

Expense

Pro Players Total Salaries$40,600,000
Farm Players Total Salaries$650,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,350,000
Pro Year To Date Expenses$40,758,750
Farm Year To Date Expenses$920,352
Pro Salary Cap To Date$40,572,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,806,210
Pro Remaining Season Days11
Pro Expenses Per Days$254,375
Pro Estimated Expenses$2,798,125
Farm Remaining Season Days11
Farm Expenses Per Days$4,062
Farm Estimated Expenses$44,682
Estimated Season Expenses$2,842,807
Estimated Season Salary Cap$50,706,875
Estimate Under Maximum Salary Cap of $74,000,000$23,293,125
Estimate Over Minimum Salary Cap of $44,000,000 $6,706,875
Current Bank Account$34,679,145
Projected Bank Account$34,642,548

Pro Players Salaries

Andrei Svechnikov $5,600,000 (3)
-Salary Remaining : $385,000
Dylan Cozens $5,100,000 (2)
-Salary Remaining : $350,625
Frank Vatrano $5,000,000 (2)
-Salary Remaining : $343,750
Elvis Merzlikins $3,400,000 (2)
-Salary Remaining : $233,750
Jonas Siegenthaler $3,100,000 (5)
-Salary Remaining : $213,125
Vincent Desharnais $2,900,000 (2)
-Salary Remaining : $199,375
Kirby Dach $2,100,000 (1)
-Salary Remaining : $144,375
Miles Wood $1,300,000 (1)
-Salary Remaining : $89,375
Mathew Dumba $1,200,000 (2)
-Salary Remaining : $82,500
Zachary L'Heureux $1,200,000 (2)
-Salary Remaining : $82,500
Jack LaFontaine $1,200,000 (2)
-Salary Remaining : $82,500
Kyle Burroughs $1,200,000 (2)
-Salary Remaining : $82,500
Egor Sokolov $1,100,000 (2)
-Salary Remaining : $75,625
Adam Edstrom $1,000,000 (1)
-Salary Remaining : $68,750
Connor Mackey $800,000 (1)
-Salary Remaining : $55,000
Walker Duehr $800,000 (2)
-Salary Remaining : $55,000
Vincent Iorio $800,000 (2)
-Salary Remaining : $55,000
Ryan Lomberg $700,000 (1)
-Salary Remaining : $48,125
Nicolas Deslauriers $500,000 (1)
-Salary Remaining : $34,375
Joey Anderson $500,000 (2)
-Salary Remaining : $34,375
Drake Caggiula $500,000 (1)
-Salary Remaining : $34,375
Ryan Reaves $500,000 (2)
-Salary Remaining : $34,375
Jakub Milota (1 Way Contract) $100,000 (10)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $6,875
Total Pro Players23
Salary Commitment
Year 25 : $40,600,000
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $40,600,000
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $40,500,000
Year 26 : $33,600,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries

Danil Gushchin $100,000 (1)
Salary Remaining : $6,875
David Gustafsson $80,000 (2)
Salary Remaining : $5,500
Isaac Ratcliffe $70,000 (2)
Salary Remaining : $4,813
Georgi Romanov $70,000 (1)
Salary Remaining : $4,813
Billy Sweezey $60,000 (1)
Salary Remaining : $4,125
Zayne Parekh $40,000 (1)
Salary Remaining : $2,750
Brent Moran $10,000 (8)
Salary Remaining : $688
Massimo Rizzo $10,000 (10)
Salary Remaining : $688
Jaydon Dureau $10,000 (6)
Salary Remaining : $688
Arnaud Durandeau $10,000 (10)
Salary Remaining : $688
Cole Fonstad $10,000 (6)
Salary Remaining : $688
Chase Bradley $10,000 (9)
Salary Remaining : $688
Luke Loheit $10,000 (9)
Salary Remaining : $688
Miko Matikka $10,000 (10)
Salary Remaining : $688
Wyatte Wylie $10,000 (5)
Salary Remaining : $688
Cole Moberg $10,000 (5)
Salary Remaining : $688
Kale Kessy $10,000 (8)
Salary Remaining : $688
Jermaine Loewen $10,000 (5)
Salary Remaining : $688
Justin Vaive $10,000 (7)
Salary Remaining : $688
Kale Howarth $10,000 (6)
Salary Remaining : $688
Jordan Sambrook $10,000 (8)
Salary Remaining : $688
Nick Cicek $10,000 (10)
Salary Remaining : $688
Zachary Uens $10,000 (7)
Salary Remaining : $688
Tyler Boucher $10,000 (8)
Salary Remaining : $688
Leon Muggli $10,000 (10)
Salary Remaining : $688
Chase McLane $10,000 (10)
Salary Remaining : $688
Kalle Vaisanen $10,000 (10)
Salary Remaining : $688
Kenny Connors $10,000 (10)
Salary Remaining : $688
Isaac Belliveau $10,000 (9)
Salary Remaining : $688
Total Farm Players29
Salary Commitment
Year 25 : $650,000
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $650,000
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $110 - 7,187 - 89.84%
Level 2: 4000 - $65 - 3,587 - 89.68%
Level 3: 5000 - $45 - 4,469 - 89.38%
Level 4: 2000 - $38 - 1,589 - 79.44%
Luxury : 1000 - $232 - 861 - 86.05%
Total Capacity :20000
Team Popularity : 121.00%

Income

Home Games Left3
Average Attendance - %17,692 - 88.46%
Average Income per Game$1,529,392
Year to Date Revenue$58,116,907

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$3,930,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,156,875
Farm Year To Date Expenses$1,996,893
Pro Salary Cap To Date$66,816,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,588,177
Pro Remaining Season Days11
Pro Expenses Per Days$461,875
Pro Estimated Expenses$5,080,625
Farm Remaining Season Days11
Farm Expenses Per Days$24,562
Farm Estimated Expenses$270,182
Estimated Season Expenses$5,350,807
Estimated Season Salary Cap$71,807,500
Estimate Under Maximum Salary Cap of $74,000,000$2,192,500
Estimate Over Minimum Salary Cap of $44,000,000 $27,807,500
Current Bank Account$9,968,410
Projected Bank Account$9,205,780

Pro Players Salaries

Sam Bennett $8,000,000 (1)
-Salary Remaining : $550,000
Jakob Chychrun $5,900,000 (4)
-Salary Remaining : $405,625
Ryan O'Reilly $5,900,000 (2)
-Salary Remaining : $405,625
Jake Oettinger $5,700,000 (2)
-Salary Remaining : $391,875
Cole Caufield $4,900,000 (3)
-Salary Remaining : $336,875
Dylan Holloway $4,900,000 (4)
-Salary Remaining : $336,875
Quinn Hughes $4,700,000 (2)
-Salary Remaining : $323,125
Owen Tippett $4,700,000 (2)
-Salary Remaining : $323,125
Chris Tanev $3,600,000 (2)
-Salary Remaining : $247,500
Jake Neighbours $3,100,000 (2)
-Salary Remaining : $213,125
Eeli Tolvanen $3,000,000 (2)
-Salary Remaining : $206,250
Dylan Samberg $2,900,000 (2)
-Salary Remaining : $199,375
Jake Evans $2,600,000 (2)
-Salary Remaining : $178,750
Trevor Zegras $2,100,000 (1)
-Salary Remaining : $144,375
Macklin Celebrini $2,000,000 (3)
-Salary Remaining : $137,500
Scott Laughton $1,900,000 (1)
-Salary Remaining : $130,625
Matt Roy $1,700,000 (1)
-Salary Remaining : $116,875
Nicholas Robertson $1,500,000 (3)
-Salary Remaining : $103,125
Adam Fantilli $1,400,000 (2)
-Salary Remaining : $96,250
Kevin Lankinen $1,300,000 (1)
-Salary Remaining : $89,375
Adam Wilsby (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Jack Johnson $800,000 (1)
-Salary Remaining : $55,000
Total Pro Players22
Salary Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries

Jayden Struble $1,100,000 (1)
Salary Remaining : $75,625
Logan Stankoven $120,000 (2)
Salary Remaining : $8,250
Matthew Poitras $120,000 (2)
Salary Remaining : $8,250
Raphael Lavoie $110,000 (2)
Salary Remaining : $7,563
Noah Philp $100,000 (1)
Salary Remaining : $6,875
Logan Mailloux $100,000 (2)
Salary Remaining : $6,875
Joel Blomqvist $100,000 (2)
Salary Remaining : $6,875
James Hamblin $90,000 (2)
Salary Remaining : $6,188
Ty Smith $80,000 (2)
Salary Remaining : $5,500
Roland McKeown $80,000 (1)
Salary Remaining : $5,500
Matthew Villalta $80,000 (2)
Salary Remaining : $5,500
Lukas Rousek $80,000 (2)
Salary Remaining : $5,500
Matthew Wood $70,000 (3)
Salary Remaining : $4,813
Ronnie Attard $70,000 (2)
Salary Remaining : $4,813
Mason Morelli $60,000 (2)
Salary Remaining : $4,125
Ryan Carpenter $60,000 (2)
Salary Remaining : $4,125
Anton Blidh $60,000 (2)
Salary Remaining : $4,125
Josh Samanski $40,000 (1)
Salary Remaining : $2,750
Quinn Hutson $40,000 (1)
Salary Remaining : $2,750
Cameron Crotty $10,000 (6)
Salary Remaining : $688
Joseph Keane $10,000 (10)
Salary Remaining : $688
Devante Stephens $10,000 (2)
Salary Remaining : $688
Jake McGrew $10,000 (10)
Salary Remaining : $688
Josiah Didier $10,000 (1)
Salary Remaining : $688
Charles-Alexis Legault $10,000 (10)
Salary Remaining : $688
David Drake $10,000 (8)
Salary Remaining : $688
Ethan Haider $10,000 (10)
Salary Remaining : $688
Jeremie Poirier $10,000 (8)
Salary Remaining : $688
Artem Grushnikov $10,000 (8)
Salary Remaining : $688
Jake Wise $10,000 (8)
Salary Remaining : $688
David Reinbacher $10,000 (9)
Salary Remaining : $688
Michael Benning $10,000 (9)
Salary Remaining : $688
Tucker Robertson $10,000 (9)
Salary Remaining : $688
Chase Pietila $10,000 (10)
Salary Remaining : $688
Michael Koster $10,000 (10)
Salary Remaining : $688
Alex Beaucage $10,000 (7)
Salary Remaining : $688
Total Farm Players36
Salary Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $100 - 7,823 - 97.79%
Level 2: 4000 - $60 - 3,929 - 98.23%
Level 3: 5000 - $40 - 4,860 - 97.20%
Level 4: 2000 - $30 - 1,939 - 96.97%
Luxury : 1000 - $205 - 967 - 96.69%
Total Capacity :20000
Team Popularity : 106.00%

Income

Home Games Left2
Average Attendance - %19,519 - 97.59%
Average Income per Game$1,512,918
Year to Date Revenue$59,003,817

Expense

Pro Players Total Salaries$70,300,000
Farm Players Total Salaries$600,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,192,500
Farm Year To Date Expenses$710,296
Pro Salary Cap To Date$64,497,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,025,837
Pro Remaining Season Days11
Pro Expenses Per Days$440,000
Pro Estimated Expenses$4,840,000
Farm Remaining Season Days11
Farm Expenses Per Days$3,750
Farm Estimated Expenses$41,250
Estimated Season Expenses$4,881,250
Estimated Season Salary Cap$69,282,500
Estimate Under Maximum Salary Cap of $74,000,000$4,717,500
Estimate Over Minimum Salary Cap of $44,000,000 $25,282,500
Current Bank Account$4,345,458
Projected Bank Account$2,490,045

Pro Players Salaries

Mikko Rantanen $8,100,000 (4)
-Salary Remaining : $556,875
Pavel Buchnevich $7,400,000 (1)
-Salary Remaining : $508,750
Roman Josi $6,900,000 (3)
-Salary Remaining : $474,375
Anze Kopitar $5,100,000 (3)
-Salary Remaining : $350,625
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $309,375
Tom Wilson $3,900,000 (2)
-Salary Remaining : $268,125
Mikey Anderson $3,600,000 (2)
-Salary Remaining : $247,500
Alex Lyon $3,200,000 (1)
-Salary Remaining : $220,000
Fabian Zetterlund $3,200,000 (2)
-Salary Remaining : $220,000
Trent Frederic $3,000,000 (1)
-Salary Remaining : $206,250
Kevin Bahl $2,800,000 (1)
-Salary Remaining : $192,500
Ville Husso $2,800,000 (1)
-Salary Remaining : $192,500
Blake Lizotte $2,700,000 (1)
-Salary Remaining : $185,625
Sean Walker $2,000,000 (1)
-Salary Remaining : $137,500
Connor Zary $1,400,000 (1)
-Salary Remaining : $96,250
Parker Wotherspoon $1,300,000 (3)
-Salary Remaining : $89,375
Carl Grundstrom (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $82,500
Henry Thrun (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Luke Evangelista $1,200,000 (1)
-Salary Remaining : $82,500
Ryker Evans $1,100,000 (1)
-Salary Remaining : $75,625
Lian Bichsel $1,100,000 (3)
-Salary Remaining : $75,625
Matt Luff $1,000,000 (2)
-Salary Remaining : $68,750
Alex Laferriere $900,000 (1)
-Salary Remaining : $61,875
Mads Sogaard (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $48,125
Total Pro Players24
Salary Commitment
Year 25 : $70,300,000
Year 26 : $40,600,000
Year 27 : $22,500,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $70,300,000
Year 26 : $40,600,000
Year 27 : $22,500,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,600,000
Year 26 : $39,900,000
Year 27 : $22,500,000
Year 28 : $8,100,000

Farm Players Salaries

Kevin Mandolese $90,000 (2)
Salary Remaining : $6,188
Jeff Malott $90,000 (2)
Salary Remaining : $6,188
Austin Strand $80,000 (2)
Salary Remaining : $5,500
Brennan Othmann $80,000 (2)
Salary Remaining : $5,500
Patrick Maroon $60,000 (1)
Salary Remaining : $4,125
Taylor Ward $40,000 (1)
Salary Remaining : $2,750
Michael Buchinger $10,000 (9)
Salary Remaining : $688
Riley Duran $10,000 (9)
Salary Remaining : $688
Bryce McConnell-Barker $10,000 (9)
Salary Remaining : $688
Andrei Loshko $10,000 (10)
Salary Remaining : $688
Curtis Douglas $10,000 (8)
Salary Remaining : $688
Jackson Dorrington $10,000 (10)
Salary Remaining : $688
Tristan Lennox $10,000 (8)
Salary Remaining : $688
Henri Nikkanen $10,000 (8)
Salary Remaining : $688
Anthony Romano $10,000 (9)
Salary Remaining : $688
John Farinacci $10,000 (8)
Salary Remaining : $688
Roman Schmidt $10,000 (8)
Salary Remaining : $688
Tanner Dickinson $10,000 (8)
Salary Remaining : $688
Luke Reid $10,000 (10)
Salary Remaining : $688
Trevor Connelly $10,000 (10)
Salary Remaining : $688
Guillaume Richard $10,000 (10)
Salary Remaining : $688
Kasper Halttunen $10,000 (9)
Salary Remaining : $688
Total Farm Players22
Salary Commitment
Year 25 : $600,000
Year 26 : $500,000
Year 27 : $160,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $600,000
Year 26 : $500,000
Year 27 : $160,000
Year 28 : $160,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $110 - 7,703 - 96.28%
Level 2: 4000 - $65 - 3,974 - 99.35%
Level 3: 5000 - $45 - 4,933 - 98.65%
Level 4: 2000 - $30 - 2,000 - 100.00%
Luxury : 1000 - $240 - 913 - 91.30%
Total Capacity :20000
Team Popularity : 144.00%

Income

Home Games Left4
Average Attendance - %19,522 - 97.61%
Average Income per Game$1,685,226
Year to Date Revenue$62,353,373

Expense

Pro Players Total Salaries$72,600,000
Farm Players Total Salaries$3,540,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$225,000
Pro Year To Date Expenses$68,376,875
Farm Year To Date Expenses$1,422,186
Pro Salary Cap To Date$68,283,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,740,905
Pro Remaining Season Days11
Pro Expenses Per Days$454,375
Pro Estimated Expenses$4,998,125
Farm Remaining Season Days11
Farm Expenses Per Days$22,125
Farm Estimated Expenses$243,375
Estimated Season Expenses$5,241,500
Estimated Season Salary Cap$73,500,000
Estimate Under Maximum Salary Cap of $74,000,000$500,000
Estimate Over Minimum Salary Cap of $44,000,000 $29,500,000
Current Bank Account$33,822,486
Projected Bank Account$35,321,891

Pro Players Salaries

Bo Horvat $6,200,000 (3)
-Salary Remaining : $426,250
Seth Jarvis $6,200,000 (3)
-Salary Remaining : $426,250
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $412,500
Devon Toews $5,300,000 (1)
-Salary Remaining : $364,375
Esa Lindell $5,100,000 (4)
-Salary Remaining : $350,625
Tyler Toffoli $5,000,000 (3)
-Salary Remaining : $343,750
Mike Matheson $4,900,000 (3)
-Salary Remaining : $336,875
Brent Burns $4,800,000 (2)
-Salary Remaining : $330,000
Aleksander Barkov $4,300,000 (3)
-Salary Remaining : $295,625
Neal Pionk $4,300,000 (1)
-Salary Remaining : $295,625
Erik Cernak $3,900,000 (4)
-Salary Remaining : $268,125
Jamie Benn $3,800,000 (2)
-Salary Remaining : $261,250
Vincent Trocheck $3,200,000 (1)
-Salary Remaining : $220,000
Ilya Sorokin $3,000,000 (3)
-Salary Remaining : $206,250
Nick Foligno $1,500,000 (2)
-Salary Remaining : $103,125
Timothy Liljegren $1,500,000 (1)
-Salary Remaining : $103,125
Beck Malenstyn $1,100,000 (1)
-Salary Remaining : $75,625
Colton Sissons $1,000,000 (2)
-Salary Remaining : $68,750
Taylor Hall $500,000 (1)
-Salary Remaining : $34,375
Dmitry Kulikov $500,000 (3)
-Salary Remaining : $34,375
Eetu Makiniemi $500,000 (1)
-Salary Remaining : $34,375
Total Pro Players21
Salary Commitment
Year 25 : $72,600,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $72,289,000
Year 26 : $55,889,000
Year 27 : $44,789,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000

Farm Players Salaries

Marco Kasper $1,500,000 (3)
Salary Remaining : $103,125
Ridly Greig $1,000,000 (1)
Salary Remaining : $68,750
Jakub Dobes $160,000 (1)
Salary Remaining : $11,000
Oscar Dansk $120,000 (1)
Salary Remaining : $8,250
Jackson Blake $100,000 (2)
Salary Remaining : $6,875
Mark Kastelic $90,000 (1)
Salary Remaining : $6,188
Adam Klapka $90,000 (1)
Salary Remaining : $6,188
Ethan Cardwell $80,000 (2)
Salary Remaining : $5,500
Jeffrey Viel $80,000 (2)
Salary Remaining : $5,500
Max Crozier $70,000 (2)
Salary Remaining : $4,813
Matt Rempe $70,000 (1)
Salary Remaining : $4,813
Nathan Villeneuve $10,000 (10)
Salary Remaining : $688
Sam Lipkin $10,000 (9)
Salary Remaining : $688
Bogdan Trineyev $10,000 (7)
Salary Remaining : $688
Dylan Roobroeck $10,000 (9)
Salary Remaining : $688
Elias Salomonsson $10,000 (9)
Salary Remaining : $688
Rudy Guimond $10,000 (9)
Salary Remaining : $688
Noah Laba $10,000 (10)
Salary Remaining : $688
Jack Finley $10,000 (7)
Salary Remaining : $688
Justin Robidas $10,000 (9)
Salary Remaining : $688
Ole Julian Bjorgvik-Holm $10,000 (9)
Salary Remaining : $688
Joel Nystrom $10,000 (10)
Salary Remaining : $688
Noah Beck $10,000 (10)
Salary Remaining : $688
Calle Clang $10,000 (8)
Salary Remaining : $688
Artur Cholach $10,000 (10)
Salary Remaining : $688
Adam Sykora $10,000 (8)
Salary Remaining : $688
Hank Kempf $10,000 (10)
Salary Remaining : $688
Ethan Samson $10,000 (8)
Salary Remaining : $688
Tyrel Bauer $10,000 (8)
Salary Remaining : $688
Total Farm Players29
Salary Commitment
Year 25 : $3,540,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $3,540,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $85 - 7,225 - 90.31%
Level 2: 4000 - $50 - 3,741 - 93.53%
Level 3: 5000 - $30 - 4,684 - 93.69%
Level 4: 2000 - $25 - 1,832 - 91.62%
Luxury : 1000 - $180 - 895 - 89.51%
Total Capacity :20000
Team Popularity : 90.00%

Income

Home Games Left4
Average Attendance - %18,378 - 91.89%
Average Income per Game$1,222,564
Year to Date Revenue$45,234,883

Expense

Pro Players Total Salaries$46,800,000
Farm Players Total Salaries$1,200,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$748,125
Pro Year To Date Expenses$42,545,000
Farm Year To Date Expenses$1,204,601
Pro Salary Cap To Date$42,156,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,890,258
Pro Remaining Season Days11
Pro Expenses Per Days$293,125
Pro Estimated Expenses$3,224,375
Farm Remaining Season Days11
Farm Expenses Per Days$7,500
Farm Estimated Expenses$82,500
Estimated Season Expenses$3,306,875
Estimated Season Salary Cap$46,122,500
Estimate Under Maximum Salary Cap of $74,000,000$27,877,500
Estimate Over Minimum Salary Cap of $44,000,000 $2,122,500
Current Bank Account$42,029,292
Projected Bank Account$43,612,675

Pro Players Salaries

Matty Beniers $4,100,000 (3)
-Salary Remaining : $281,875
Derek Forbort $4,000,000 (1)
-Salary Remaining : $275,000
Connor Murphy $3,700,000 (3)
-Salary Remaining : $254,375
Andrew Mangiapane $3,400,000 (4)
-Salary Remaining : $233,750
Ondrej Palat $3,100,000 (2)
-Salary Remaining : $213,125
Damon Severson $2,800,000 (3)
-Salary Remaining : $192,500
Mason Appleton $2,700,000 (2)
-Salary Remaining : $185,625
Nick Perbix $2,500,000 (1)
-Salary Remaining : $171,875
Nico Sturm $2,400,000 (1)
-Salary Remaining : $165,000
Calvin Pickard $2,000,000 (2)
-Salary Remaining : $137,500
Tanner Pearson $2,000,000 (1)
-Salary Remaining : $137,500
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $137,500
Nathan Bastian $1,900,000 (1)
-Salary Remaining : $130,625
Sonny Milano $1,500,000 (2)
-Salary Remaining : $103,125
Nick Cousins $1,300,000 (2)
-Salary Remaining : $89,375
Vitek Vanecek $1,200,000 (3)
-Salary Remaining : $82,500
Nate Schmidt $1,200,000 (1)
-Salary Remaining : $82,500
Tomas Tatar $1,000,000 (3)
-Salary Remaining : $68,750
Sebastian Aho2 $1,000,000 (1)
-Salary Remaining : $68,750
Jonny Brodzinski $1,000,000 (2)
-Salary Remaining : $68,750
Tye Kartye (1 Way Contract) $800,000 (2)
-Salary Remaining : $55,000
Jack Campbell $800,000 (1)
-Salary Remaining : $55,000
Dalibor Dvorsky $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players23
Salary Commitment
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000
Salary Average Commitment
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000
Salary Cap with 1 Way Contract
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000

Farm Players Salaries

Simon Nemec $140,000 (2)
Salary Remaining : $9,625
Cal Petersen $120,000 (1)
Salary Remaining : $8,250
Kurtis MacDermid $110,000 (1)
Salary Remaining : $7,563
Elias Pettersson2 $80,000 (3)
Salary Remaining : $5,500
Ivan Ivan $80,000 (2)
Salary Remaining : $5,500
Maveric Lamoureux $80,000 (3)
Salary Remaining : $5,500
Zack Ostapchuk $80,000 (2)
Salary Remaining : $5,500
Dylan Coghlan $80,000 (2)
Salary Remaining : $5,500
Roby Jarventie $70,000 (1)
Salary Remaining : $4,813
Justin Bailey $50,000 (2)
Salary Remaining : $3,438
Braeden Bowman $40,000 (1)
Salary Remaining : $2,750
Alec Regula $40,000 (1)
Salary Remaining : $2,750
Harrison Brunicke $40,000 (1)
Salary Remaining : $2,750
Justin Gill $10,000 (9)
Salary Remaining : $688
Carter Mazur $10,000 (8)
Salary Remaining : $688
Matyas Sapovaliv $10,000 (9)
Salary Remaining : $688
Marek Alscher $10,000 (9)
Salary Remaining : $688
Samuel Knazko $10,000 (7)
Salary Remaining : $688
Jagger Firkus $10,000 (9)
Salary Remaining : $688
Zach Bouthillier $10,000 (7)
Salary Remaining : $688
Reid Dyck $10,000 (7)
Salary Remaining : $688
Jesse Pulkkinen $10,000 (10)
Salary Remaining : $688
Christopher Brown $10,000 (8)
Salary Remaining : $688
Liam Coughlin $10,000 (8)
Salary Remaining : $688
Josh Bloom $10,000 (8)
Salary Remaining : $688
Gavin White $10,000 (8)
Salary Remaining : $688
Luca Pinelli $10,000 (10)
Salary Remaining : $688
Shane LaChance $10,000 (10)
Salary Remaining : $688
Tanner Molendyk $10,000 (10)
Salary Remaining : $688
Quinton Burns $10,000 (10)
Salary Remaining : $688
Aku Koskenvuo $10,000 (7)
Salary Remaining : $688
Luke Tuch $10,000 (9)
Salary Remaining : $688
Total Farm Players32
Salary Commitment
Year 25 : $1,200,000
Year 26 : $780,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $780,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7,853 - 98.16%
Level 2: 4000 - $60 - 3,936 - 98.40%
Level 3: 5000 - $40 - 4,923 - 98.45%
Level 4: 2000 - $30 - 1,949 - 97.43%
Luxury : 1000 - $202 - 979 - 97.93%
Total Capacity :20000
Team Popularity : 104.00%

Income

Home Games Left3
Average Attendance - %19,640 - 98.20%
Average Income per Game$1,519,069
Year to Date Revenue$57,724,606

Expense

Pro Players Total Salaries$59,700,000
Farm Players Total Salaries$1,810,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,303,750
Pro Year To Date Expenses$64,823,750
Farm Year To Date Expenses$1,538,804
Pro Salary Cap To Date$62,228,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,557,206
Pro Remaining Season Days11
Pro Expenses Per Days$373,750
Pro Estimated Expenses$4,111,250
Farm Remaining Season Days11
Farm Expenses Per Days$11,312
Farm Estimated Expenses$124,432
Estimated Season Expenses$4,235,682
Estimated Season Salary Cap$67,561,250
Estimate Under Maximum Salary Cap of $74,000,000$6,438,750
Estimate Over Minimum Salary Cap of $44,000,000 $23,561,250
Current Bank Account$20,275,727
Projected Bank Account$20,597,251

Pro Players Salaries

Jack Eichel $7,600,000 (4)
-Salary Remaining : $522,500
Dylan Larkin $7,300,000 (3)
-Salary Remaining : $501,875
Miro Heiskanen $4,000,000 (2)
-Salary Remaining : $275,000
Samuel Montembeault $3,500,000 (4)
-Salary Remaining : $240,625
Rasmus Ristolainen $3,500,000 (1)
-Salary Remaining : $240,625
Nick Seeler $3,300,000 (2)
-Salary Remaining : $226,875
Tristan Jarry $3,300,000 (1)
-Salary Remaining : $226,875
Cole Sillinger $3,200,000 (3)
-Salary Remaining : $220,000
Bobby Brink $2,900,000 (3)
-Salary Remaining : $199,375
Cam York $2,700,000 (2)
-Salary Remaining : $185,625
Ben Chiarot $2,700,000 (3)
-Salary Remaining : $185,625
Paul Cotter $2,500,000 (3)
-Salary Remaining : $171,875
Brandon Duhaime $2,000,000 (3)
-Salary Remaining : $137,500
Luke Kunin $1,800,000 (1)
-Salary Remaining : $123,750
Yakov Trenin $1,500,000 (3)
-Salary Remaining : $103,125
Dylan Guenther $1,300,000 (1)
-Salary Remaining : $89,375
Lukas Reichel $1,200,000 (2)
-Salary Remaining : $82,500
Brandon Saad (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Jalen Chatfield (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $82,500
Justus Annunen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $75,625
Semyon Varlamov $1,000,000 (2)
-Salary Remaining : $68,750
Jakub Lauko $900,000 (2)
-Salary Remaining : $61,875
Total Pro Players22
Salary Commitment
Year 25 : $59,700,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $59,700,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $58,600,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000

Farm Players Salaries

Brendan Brisson $110,000 (1)
Salary Remaining : $7,563
Michael Carcone $100,000 (2)
Salary Remaining : $6,875
Zack MacEwen $90,000 (1)
Salary Remaining : $6,188
Akito Hirose $90,000 (1)
Salary Remaining : $6,188
Jani Hakanpaa $90,000 (2)
Salary Remaining : $6,188
Joshua Roy $90,000 (2)
Salary Remaining : $6,188
Matias Maccelli $90,000 (2)
Salary Remaining : $6,188
Malcolm Subban $80,000 (1)
Salary Remaining : $5,500
Max Sasson $80,000 (2)
Salary Remaining : $5,500
Anthony Richard $80,000 (2)
Salary Remaining : $5,500
Liam Ohgren $80,000 (3)
Salary Remaining : $5,500
Nikita Tolopilo $80,000 (2)
Salary Remaining : $5,500
Louie Belpedio $80,000 (1)
Salary Remaining : $5,500
Givani Smith $80,000 (1)
Salary Remaining : $5,500
Joe Hicketts $70,000 (1)
Salary Remaining : $4,813
Cole McWard $70,000 (2)
Salary Remaining : $4,813
Arshdeep Bains $60,000 (1)
Salary Remaining : $4,125
Ryan Ufko $40,000 (1)
Salary Remaining : $2,750
Lenni Hameenaho $40,000 (1)
Salary Remaining : $2,750
Oliver Moore $40,000 (1)
Salary Remaining : $2,750
Denver Barkey $40,000 (1)
Salary Remaining : $2,750
Gavin Brindley $40,000 (1)
Salary Remaining : $2,750
Danny Zhilkin $40,000 (1)
Salary Remaining : $2,750
Luca Cagnoni $40,000 (1)
Salary Remaining : $2,750
Brent Johnson $10,000 (10)
Salary Remaining : $688
Jack Bar $10,000 (10)
Salary Remaining : $688
Aleksi Heimosalmi $10,000 (9)
Salary Remaining : $688
Ryder Korczak $10,000 (8)
Salary Remaining : $688
Corson Ceulemans $10,000 (8)
Salary Remaining : $688
Blake Biondi $10,000 (10)
Salary Remaining : $688
Brandon Coe $10,000 (8)
Salary Remaining : $688
Eamon Powell $10,000 (10)
Salary Remaining : $688
Calle Odelius $10,000 (10)
Salary Remaining : $688
Niko Huuhtanen $10,000 (9)
Salary Remaining : $688
Fabian Wagner $10,000 (10)
Salary Remaining : $688
Total Farm Players35
Salary Commitment
Year 25 : $1,810,000
Year 26 : $870,000
Year 27 : $190,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,780,000
Year 26 : $870,000
Year 27 : $190,000
Year 28 : $110,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $100 - 6,682 - 83.53%
Level 2: 4000 - $60 - 3,663 - 91.58%
Level 3: 5000 - $40 - 4,006 - 80.12%
Level 4: 2000 - $30 - 1,875 - 93.77%
Luxury : 1000 - $200 - 832 - 83.24%
Total Capacity :20000
Team Popularity : 93.00%

Income

Home Games Left2
Average Attendance - %17,059 - 85.30%
Average Income per Game$1,349,211
Year to Date Revenue$52,619,225

Expense

Pro Players Total Salaries$42,000,000
Farm Players Total Salaries$790,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,415,000
Pro Year To Date Expenses$46,638,125
Farm Year To Date Expenses$1,050,763
Pro Salary Cap To Date$45,662,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,698,422
Pro Remaining Season Days11
Pro Expenses Per Days$263,125
Pro Estimated Expenses$2,894,375
Farm Remaining Season Days11
Farm Expenses Per Days$4,938
Farm Estimated Expenses$54,318
Estimated Season Expenses$2,948,693
Estimated Season Salary Cap$50,965,000
Estimate Under Maximum Salary Cap of $74,000,000$23,035,000
Estimate Over Minimum Salary Cap of $44,000,000 $6,965,000
Current Bank Account$17,330,337
Projected Bank Account$17,080,066

Pro Players Salaries

Jason Robertson $8,000,000 (2)
-Salary Remaining : $550,000
Nico Hischier $6,600,000 (2)
-Salary Remaining : $453,750
Max Pacioretty $4,400,000 (2)
-Salary Remaining : $302,500
Samuel Ersson $2,000,000 (1)
-Salary Remaining : $137,500
Zach Whitecloud $2,000,000 (3)
-Salary Remaining : $137,500
Jack Quinn $1,900,000 (1)
-Salary Remaining : $130,625
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $110,000
Marcus Foligno $1,500,000 (3)
-Salary Remaining : $103,125
Mathieu Joseph $1,300,000 (1)
-Salary Remaining : $89,375
Noah Gregor $1,300,000 (1)
-Salary Remaining : $89,375
Philip Tomasino (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $82,500
Brayden Pachal (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $82,500
Daniil Miromanov $1,200,000 (2)
-Salary Remaining : $82,500
Emil Lilleberg $1,200,000 (1)
-Salary Remaining : $82,500
Jacob Bernard-Docker (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $68,750
Alec Martinez $1,000,000 (3)
-Salary Remaining : $68,750
Erik Gustafsson $900,000 (1)
-Salary Remaining : $61,875
Tyler Johnson $800,000 (1)
-Salary Remaining : $55,000
Mason Shaw $800,000 (2)
-Salary Remaining : $55,000
Zach Sawchenko $700,000 (1)
-Salary Remaining : $48,125
Jake Leschyshyn $700,000 (2)
-Salary Remaining : $48,125
Cole Reinhardt $700,000 (2)
-Salary Remaining : $48,125
Total Pro Players22
Salary Commitment
Year 25 : $42,000,000
Year 26 : $29,700,000
Year 27 : $4,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $42,000,000
Year 26 : $29,700,000
Year 27 : $4,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,000,000
Year 26 : $29,700,000
Year 27 : $4,500,000
Year 28 : $0

Farm Players Salaries

Ben Kraws $200,000 (1)
Salary Remaining : $13,750
Adam Ginning $70,000 (2)
Salary Remaining : $4,813
Callahan Burke $70,000 (1)
Salary Remaining : $4,813
Jakub Skarek $70,000 (2)
Salary Remaining : $4,813
Josiah Slavin $60,000 (2)
Salary Remaining : $4,125
Carsen Twarynski $60,000 (1)
Salary Remaining : $4,125
Scott Reedy $60,000 (2)
Salary Remaining : $4,125
Ben Harpur $50,000 (1)
Salary Remaining : $3,438
Jett Woo $10,000 (6)
Salary Remaining : $688
Angus Booth $10,000 (9)
Salary Remaining : $688
Julian Lutz $10,000 (9)
Salary Remaining : $688
Zach Gallant $10,000 (10)
Salary Remaining : $688
Justin Taylor $10,000 (2)
Salary Remaining : $688
Adam Engstrom $10,000 (10)
Salary Remaining : $688
Jake Schmaltz $10,000 (10)
Salary Remaining : $688
Jayden Grubbe $10,000 (9)
Salary Remaining : $688
Graham McPhee $10,000 (7)
Salary Remaining : $688
Tyler Inamoto $10,000 (9)
Salary Remaining : $688
Dalton Smith $10,000 (7)
Salary Remaining : $688
William Wallinder $10,000 (8)
Salary Remaining : $688
Amadeus Lombardi $10,000 (8)
Salary Remaining : $688
Chase Stillman $10,000 (10)
Salary Remaining : $688
Mitch Gibson $10,000 (8)
Salary Remaining : $688
Total Farm Players23
Salary Commitment
Year 25 : $790,000
Year 26 : $410,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $790,000
Year 26 : $410,000
Year 27 : $140,000
Year 28 : $140,000

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $105 - 7,364 - 92.05%
Level 2: 4000 - $63 - 3,586 - 89.65%
Level 3: 5000 - $45 - 4,645 - 92.90%
Level 4: 2000 - $33 - 1,905 - 95.25%
Luxury : 1000 - $209 - 947 - 94.71%
Total Capacity :20000
Team Popularity : 123.00%

Income

Home Games Left2
Average Attendance - %18,448 - 92.24%
Average Income per Game$1,502,804
Year to Date Revenue$58,609,340

Expense

Pro Players Total Salaries$75,400,000
Farm Players Total Salaries$3,130,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,060,000
Farm Year To Date Expenses$1,928,792
Pro Salary Cap To Date$68,966,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,005,607
Pro Remaining Season Days11
Pro Expenses Per Days$471,875
Pro Estimated Expenses$5,190,625
Farm Remaining Season Days11
Farm Expenses Per Days$19,562
Farm Estimated Expenses$215,182
Estimated Season Expenses$5,405,807
Estimated Season Salary Cap$74,150,625
Estimate Under Maximum Salary Cap of $74,000,000-$150,625
Estimate Over Minimum Salary Cap of $44,000,000 $30,150,625
Current Bank Account$28,619,449
Projected Bank Account$26,219,249

Pro Players Salaries

Nikita Kucherov $8,400,000 (2)
-Salary Remaining : $577,500
Adrian Kempe $6,700,000 (4)
-Salary Remaining : $460,625
Moritz Seider $6,600,000 (4)
-Salary Remaining : $453,750
Tim Stutzle $6,000,000 (2)
-Salary Remaining : $412,500
Brandon Hagel $6,000,000 (1)
-Salary Remaining : $412,500
Quinton Byfield $5,000,000 (2)
-Salary Remaining : $343,750
Sean Durzi $4,400,000 (2)
-Salary Remaining : $302,500
Sergei Bobrovsky $4,200,000 (2)
-Salary Remaining : $288,750
Oliver Bjorkstrand $4,100,000 (2)
-Salary Remaining : $281,875
Brady Skjei $4,000,000 (4)
-Salary Remaining : $275,000
Bowen Byram $3,400,000 (1)
-Salary Remaining : $233,750
Anton Lundell $3,300,000 (2)
-Salary Remaining : $226,875
Dmitri Voronkov $3,200,000 (2)
-Salary Remaining : $220,000
Noah Cates $2,700,000 (2)
-Salary Remaining : $185,625
Connor Ingram $1,500,000 (3)
-Salary Remaining : $103,125
Connor Clifton $1,500,000 (2)
-Salary Remaining : $103,125
Logan Stanley $1,400,000 (1)
-Salary Remaining : $96,250
Ty Dellandrea $1,000,000 (2)
-Salary Remaining : $68,750
William Eklund $1,000,000 (1)
-Salary Remaining : $68,750
Matthew Knies $1,000,000 (1)
-Salary Remaining : $68,750
Total Pro Players20
Salary Commitment
Year 25 : $75,400,000
Year 26 : $62,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $75,400,000
Year 26 : $62,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $75,400,000
Year 26 : $62,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries

Dennis Gilbert $1,200,000 (2)
Salary Remaining : $82,500
Oliver Kylington $120,000 (2)
Salary Remaining : $8,250
Arvid Soderblom $120,000 (1)
Salary Remaining : $8,250
Emil Heineman $120,000 (2)
Salary Remaining : $8,250
Jani Nyman $120,000 (3)
Salary Remaining : $8,250
Calen Addison $120,000 (2)
Salary Remaining : $8,250
Matej Blumel $120,000 (1)
Salary Remaining : $8,250
Alex Turcotte $120,000 (1)
Salary Remaining : $8,250
Mike Hardman $110,000 (2)
Salary Remaining : $7,563
Yaroslav Askarov $100,000 (1)
Salary Remaining : $6,875
P.O Joseph $100,000 (1)
Salary Remaining : $6,875
Shane Wright $100,000 (1)
Salary Remaining : $6,875
Ian Mitchell $90,000 (2)
Salary Remaining : $6,188
Nikita Alexandrov $90,000 (2)
Salary Remaining : $6,188
Reese Johnson $80,000 (1)
Salary Remaining : $5,500
Filip Roos $80,000 (2)
Salary Remaining : $5,500
Michael DiPietro $80,000 (1)
Salary Remaining : $5,500
Jaxson Stauber $80,000 (2)
Salary Remaining : $5,500
Magnus Hellberg $80,000 (1)
Salary Remaining : $5,500
Noel Hoefenmayer $10,000 (6)
Salary Remaining : $688
Brayden Tracey $10,000 (6)
Salary Remaining : $688
Mitchell Vande Sompel $10,000 (5)
Salary Remaining : $688
Carson Lambos $10,000 (9)
Salary Remaining : $688
Ozzy Wiesblatt $10,000 (6)
Salary Remaining : $688
Topias Vilen $10,000 (9)
Salary Remaining : $688
Ville Ottavainen $10,000 (9)
Salary Remaining : $688
Nikita Novikov $10,000 (9)
Salary Remaining : $688
Aleksandr Kisakov $10,000 (9)
Salary Remaining : $688
Cameron Hughes $10,000 (3)
Salary Remaining : $688
Total Farm Players29
Salary Commitment
Year 25 : $3,130,000
Year 26 : $1,150,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $3,130,000
Year 26 : $1,150,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 8000 - $127 - 7,714 - 96.42%
Level 2: 4000 - $73 - 3,894 - 97.34%
Level 3: 5000 - $53 - 4,716 - 94.32%
Level 4: 2000 - $40 - 1,907 - 95.34%
Luxury : 1000 - $235 - 985 - 98.54%
Total Capacity :20000
Team Popularity : 147.00%

Income

Home Games Left2
Average Attendance - %19,215 - 96.08%
Average Income per Game$1,806,959
Year to Date Revenue$70,471,396

Expense

Pro Players Total Salaries$75,300,000
Farm Players Total Salaries$4,240,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,052,500
Farm Year To Date Expenses$1,988,591
Pro Salary Cap To Date$68,325,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,613,918
Pro Remaining Season Days11
Pro Expenses Per Days$471,250
Pro Estimated Expenses$5,183,750
Farm Remaining Season Days11
Farm Expenses Per Days$26,500
Farm Estimated Expenses$291,500
Estimated Season Expenses$5,475,250
Estimated Season Salary Cap$73,234,375
Estimate Under Maximum Salary Cap of $74,000,000$765,625
Estimate Over Minimum Salary Cap of $44,000,000 $29,234,375
Current Bank Account$17,860,983
Projected Bank Account$15,999,651

Pro Players Salaries

William Nylander $7,200,000 (3)
-Salary Remaining : $495,000
Brayden Point $7,200,000 (3)
-Salary Remaining : $495,000
Sidney Crosby $7,000,000 (2)
-Salary Remaining : $481,250
Darcy Kuemper $5,000,000 (3)
-Salary Remaining : $343,750
Cody Ceci $4,500,000 (4)
-Salary Remaining : $309,375
David Savard $4,400,000 (1)
-Salary Remaining : $302,500
Artemi Panarin $4,200,000 (2)
-Salary Remaining : $288,750
Mario Ferraro $3,500,000 (1)
-Salary Remaining : $240,625
Jake Guentzel $3,400,000 (2)
-Salary Remaining : $233,750
Cam Fowler $3,100,000 (2)
-Salary Remaining : $213,125
Nic Dowd $3,000,000 (2)
-Salary Remaining : $206,250
J.T. Miller $2,900,000 (1)
-Salary Remaining : $199,375
Alex Pietrangelo $2,700,000 (1)
-Salary Remaining : $185,625
Drake Batherson $2,500,000 (1)
-Salary Remaining : $171,875
Marcus Pettersson $2,000,000 (1)
-Salary Remaining : $137,500
Ryan McLeod $2,000,000 (1)
-Salary Remaining : $137,500
Scott Wedgewood $1,800,000 (3)
-Salary Remaining : $123,750
Corey Perry $1,400,000 (1)
-Salary Remaining : $96,250
Pius Suter $1,400,000 (2)
-Salary Remaining : $96,250
Erik Johnson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Patrick Brown $1,200,000 (1)
-Salary Remaining : $82,500
Brandon Halverson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Brock McGinn $1,000,000 (2)
-Salary Remaining : $68,750
Rasmus Kupari (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $55,000
Chris Wagner (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $48,125
Total Pro Players25
Salary Commitment
Year 25 : $75,300,000
Year 26 : $51,900,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $75,300,000
Year 26 : $51,900,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $48,800,000
Year 27 : $25,700,000
Year 28 : $4,500,000

Farm Players Salaries

Kevin Labanc $900,000 (1)
Salary Remaining : $61,875
Aaron Dell $120,000 (2)
Salary Remaining : $8,250
Brendan Smith $120,000 (2)
Salary Remaining : $8,250
Josh Brown $120,000 (2)
Salary Remaining : $8,250
Vincent Hinostroza $120,000 (1)
Salary Remaining : $8,250
Michael Sgarbossa $120,000 (1)
Salary Remaining : $8,250
Alexander Petrovic $120,000 (1)
Salary Remaining : $8,250
Jason Polin $110,000 (2)
Salary Remaining : $7,563
Dennis Cholowski $90,000 (1)
Salary Remaining : $6,188
Brett Murray $90,000 (1)
Salary Remaining : $6,188
Aatu Raty $80,000 (1)
Salary Remaining : $5,500
Kasimir Kaskisuo $80,000 (1)
Salary Remaining : $5,500
Cale Fleury $80,000 (2)
Salary Remaining : $5,500
Tye Felhaber $70,000 (2)
Salary Remaining : $4,813
Jere Innala $70,000 (2)
Salary Remaining : $4,813
Gabe Perreault $70,000 (3)
Salary Remaining : $4,813
Jesse Puljujarvi $70,000 (1)
Salary Remaining : $4,813
Rodrigo Abols $70,000 (2)
Salary Remaining : $4,813
Zach Sanford $50,000 (1)
Salary Remaining : $3,438
David Tomasek $40,000 (1)
Salary Remaining : $2,750
Graham Sward $10,000 (9)
Salary Remaining : $688
Cade Webber $10,000 (9)
Salary Remaining : $688
Mason Primeau $10,000 (6)
Salary Remaining : $688
Damien Giroux $10,000 (6)
Salary Remaining : $688
Tyler Madden $10,000 (6)
Salary Remaining : $688
Cedric Pare $10,000 (7)
Salary Remaining : $688
Serron Noel $10,000 (7)
Salary Remaining : $688
Jalen Luypen $10,000 (9)
Salary Remaining : $688
Jared Davidson $10,000 (9)
Salary Remaining : $688
Ryan Hofer $10,000 (9)
Salary Remaining : $688
Ryder Rolston $10,000 (9)
Salary Remaining : $688
Justin Janicke $10,000 (10)
Salary Remaining : $688
Matthew Thiessen $10,000 (9)
Salary Remaining : $688
Filip Larsson $10,000 (10)
Salary Remaining : $688
Jakov Novak $10,000 (9)
Salary Remaining : $688
Total Farm Players35
Salary Commitment
Year 25 : $2,740,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,740,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $104 - 7,546 - 94.33%
Level 2: 4000 - $62 - 3,447 - 86.17%
Level 3: 5000 - $42 - 4,901 - 98.03%
Level 4: 2000 - $31 - 1,966 - 98.32%
Luxury : 1000 - $210 - 867 - 86.71%
Total Capacity :20000
Team Popularity : 113.00%

Income

Home Games Left3
Average Attendance - %18,728 - 93.64%
Average Income per Game$1,481,120
Year to Date Revenue$56,282,554

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$63,601,875
Farm Year To Date Expenses$941,710
Pro Salary Cap To Date$62,484,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,443,360
Pro Remaining Season Days11
Pro Expenses Per Days$431,250
Pro Estimated Expenses$4,743,750
Farm Remaining Season Days11
Farm Expenses Per Days$6,812
Farm Estimated Expenses$74,932
Estimated Season Expenses$4,818,682
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$2,893,599
Projected Bank Account$2,518,277

Pro Players Salaries

Filip Forsberg $8,000,000 (1)
-Salary Remaining : $550,000
Tyler Seguin $6,500,000 (1)
-Salary Remaining : $446,875
Thomas Harley $5,700,000 (3)
-Salary Remaining : $391,875
Jared Spurgeon $4,300,000 (1)
-Salary Remaining : $295,625
Braden Schneider $4,000,000 (2)
-Salary Remaining : $275,000
Adam Lowry $4,000,000 (4)
-Salary Remaining : $275,000
Filip Chytil $3,900,000 (1)
-Salary Remaining : $268,125
Jacob Markstrom $3,900,000 (1)
-Salary Remaining : $268,125
Joey Daccord $3,900,000 (2)
-Salary Remaining : $268,125
Conor Garland $3,800,000 (3)
-Salary Remaining : $261,250
Nikita Zadorov $3,800,000 (2)
-Salary Remaining : $261,250
Vince Dunn $3,700,000 (3)
-Salary Remaining : $254,375
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $171,875
Keegan Kolesar $2,200,000 (3)
-Salary Remaining : $151,250
Michael McCarron $2,000,000 (3)
-Salary Remaining : $137,500
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $103,125
Jiri Kulich $1,200,000 (3)
-Salary Remaining : $82,500
Joel Kiviranta $1,200,000 (1)
-Salary Remaining : $82,500
Daniel Sprong $1,200,000 (1)
-Salary Remaining : $82,500
John Klingberg (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $75,625
Haydn Fleury $500,000 (1)
-Salary Remaining : $34,375
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 : $9,625
Justin Hryckowian $140,000 (1)
Salary Remaining : $9,625
Matthew Murray $100,000 (1)
Salary Remaining : $6,875
Riley Tufte $90,000 (1)
Salary Remaining : $6,188
Nikita Grebenkin $80,000 (3)
Salary Remaining : $5,500
Fabian Lysell $80,000 (2)
Salary Remaining : $5,500
Matthew Stienburg $70,000 (1)
Salary Remaining : $4,813
Andre Lee $70,000 (2)
Salary Remaining : $4,813
Mac Hollowell $60,000 (1)
Salary Remaining : $4,125
Emmitt Finnie $40,000 (1)
Salary Remaining : $2,750
Jacob Fowler $40,000 (1)
Salary Remaining : $2,750
Robbie Stucker $10,000 (8)
Salary Remaining : $688
Riley Sutter $10,000 (5)
Salary Remaining : $688
Elliot Desnoyers $10,000 (8)
Salary Remaining : $688
Hunter Drew $10,000 (5)
Salary Remaining : $688
Jack Becker $10,000 (7)
Salary Remaining : $688
Emmett Croteau $10,000 (7)
Salary Remaining : $688
Nikita Quapp $10,000 (10)
Salary Remaining : $688
Tyler Muszelik $10,000 (9)
Salary Remaining : $688
Reid Schaefer $10,000 (9)
Salary Remaining : $688
Stanislav Demin $10,000 (9)
Salary Remaining : $688
Noel Nordh $10,000 (10)
Salary Remaining : $688
Finn Harding $10,000 (10)
Salary Remaining : $688
Cam Squires $10,000 (10)
Salary Remaining : $688
Ilya Protas $10,000 (10)
Salary Remaining : $688
David Edstrom $10,000 (10)
Salary Remaining : $688
Tomas Hamara $10,000 (10)
Salary Remaining : $688
Tristan Bertucci $10,000 (10)
Salary Remaining : $688
Antti Tuomisto $10,000 (9)
Salary Remaining : $688
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 - 7,626 - 95.33%
Level 2: 4000 - $54 - 3,802 - 95.05%
Level 3: 5000 - $42 - 4,742 - 94.84%
Level 4: 2000 - $30 - 1,911 - 95.57%
Luxury : 1000 - $189 - 941 - 94.06%
Total Capacity :20000
Team Popularity : 100.00%

Income

Home Games Left4
Average Attendance - %19,022 - 95.11%
Average Income per Game$1,347,632
Year to Date Revenue$49,862,377

Expense

Pro Players Total Salaries$42,900,000
Farm Players Total Salaries$860,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$10,487,344
Pro Year To Date Expenses$40,785,625
Farm Year To Date Expenses$859,065
Pro Salary Cap To Date$40,692,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,390,527
Pro Remaining Season Days11
Pro Expenses Per Days$268,750
Pro Estimated Expenses$2,956,250
Farm Remaining Season Days11
Farm Expenses Per Days$5,375
Farm Estimated Expenses$59,125
Estimated Season Expenses$3,015,375
Estimated Season Salary Cap$54,129,219
Estimate Under Maximum Salary Cap of $74,000,000$19,870,781
Estimate Over Minimum Salary Cap of $44,000,000 $10,129,219
Current Bank Account$39,310,245
Projected Bank Account$41,685,397

Pro Players Salaries

Jeff Petry $4,900,000 (1)
-Salary Remaining : $336,875
Linus Ullmark $4,800,000 (3)
-Salary Remaining : $330,000
Alex Iafallo $4,500,000 (3)
-Salary Remaining : $309,375
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $275,000
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $220,000
Nick Leddy $2,800,000 (2)
-Salary Remaining : $192,500
Vladimir Tarasenko $2,700,000 (3)
-Salary Remaining : $185,625
Jaycob Megna $2,200,000 (2)
-Salary Remaining : $151,250
Brett Kulak $2,200,000 (2)
-Salary Remaining : $151,250
Pontus Holmberg $1,600,000 (2)
-Salary Remaining : $110,000
Jarred Tinordi $1,600,000 (1)
-Salary Remaining : $110,000
Leo Carlsson $1,400,000 (2)
-Salary Remaining : $96,250
Trevor Carrick $1,200,000 (1)
-Salary Remaining : $82,500
Conor Sheary $1,200,000 (1)
-Salary Remaining : $82,500
Dominic Toninato $1,200,000 (1)
-Salary Remaining : $82,500
Samuel Fagemo $900,000 (3)
-Salary Remaining : $61,875
Ivan Miroshnichenko $900,000 (2)
-Salary Remaining : $61,875
Tyler Pitlick $600,000 (1)
-Salary Remaining : $41,250
Clark Bishop $600,000 (1)
-Salary Remaining : $41,250
Carl Lindbom $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players20
Salary Commitment
Year 25 : $42,900,000
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $42,900,000
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,900,000
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries

Mason Geertsen $120,000 (1)
Salary Remaining : $8,250
Chad Ruhwedel $120,000 (1)
Salary Remaining : $8,250
Alexander Holtz $120,000 (2)
Salary Remaining : $8,250
Hendrix Lapierre $120,000 (2)
Salary Remaining : $8,250
Jesper Wallstedt $100,000 (2)
Salary Remaining : $6,875
Danila Yurov $40,000 (1)
Salary Remaining : $2,750
Arseny Gritsyuk $40,000 (1)
Salary Remaining : $2,750
Damian Clara $10,000 (10)
Salary Remaining : $688
Travis Barron $10,000 (3)
Salary Remaining : $688
David Noel $10,000 (9)
Salary Remaining : $688
Reilly Webb $10,000 (9)
Salary Remaining : $688
Jared Wright $10,000 (9)
Salary Remaining : $688
Brandon Hickey $10,000 (3)
Salary Remaining : $688
Nick Swaney $10,000 (6)
Salary Remaining : $688
Luke Prokop $10,000 (7)
Salary Remaining : $688
Eemil Viro $10,000 (8)
Salary Remaining : $688
Alex Kannok Leipert $10,000 (8)
Salary Remaining : $688
Luke Henman $10,000 (6)
Salary Remaining : $688
Greg Meireles $10,000 (7)
Salary Remaining : $688
Tristen Robins $10,000 (8)
Salary Remaining : $688
Matthew Maggio $10,000 (8)
Salary Remaining : $688
Dmitry Kuzmin $10,000 (8)
Salary Remaining : $688
Jack Devine $10,000 (10)
Salary Remaining : $688
Daniil But $10,000 (10)
Salary Remaining : $688
Mikus Vecvanags $10,000 (9)
Salary Remaining : $688
Dylan Ferguson $10,000 (9)
Salary Remaining : $688
Carter Berger $10,000 (9)
Salary Remaining : $688
Total Farm Players27
Salary Commitment
Year 25 : $860,000
Year 26 : $540,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $860,000
Year 26 : $540,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8000 - $99 - 7,759 - 96.99%
Level 2: 4000 - $60 - 3,905 - 97.63%
Level 3: 5000 - $40 - 4,794 - 95.89%
Level 4: 2000 - $30 - 1,878 - 93.91%
Luxury : 1000 - $204 - 974 - 97.41%
Total Capacity :20000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %19,311 - 96.55%
Average Income per Game$1,483,038
Year to Date Revenue$57,838,483

Expense

Pro Players Total Salaries$54,800,000
Farm Players Total Salaries$1,120,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$7,125,000
Pro Year To Date Expenses$54,625,000
Farm Year To Date Expenses$1,045,750
Pro Salary Cap To Date$54,531,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,966,076
Pro Remaining Season Days11
Pro Expenses Per Days$343,125
Pro Estimated Expenses$3,774,375
Farm Remaining Season Days11
Farm Expenses Per Days$7,000
Farm Estimated Expenses$77,000
Estimated Season Expenses$3,851,375
Estimated Season Salary Cap$65,424,375
Estimate Under Maximum Salary Cap of $74,000,000$8,575,625
Estimate Over Minimum Salary Cap of $44,000,000 $21,424,375
Current Bank Account$13,742,556
Projected Bank Account$12,857,257

Pro Players Salaries

Matthew Tkachuk $7,600,000 (1)
-Salary Remaining : $522,500
Victor Hedman $6,000,000 (4)
-Salary Remaining : $412,500
Alex Vlasic $5,000,000 (1)
-Salary Remaining : $343,750
Alexis Lafreniere $4,000,000 (1)
-Salary Remaining : $275,000
Johnathan Kovacevic $3,400,000 (3)
-Salary Remaining : $233,750
Joel Hofer $3,000,000 (3)
-Salary Remaining : $206,250
Taylor Raddysh $2,700,000 (1)
-Salary Remaining : $185,625
Logan O'Connor $2,500,000 (2)
-Salary Remaining : $171,875
Alex Newhook $2,000,000 (2)
-Salary Remaining : $137,500
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $137,500
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $137,500
Mathieu Olivier $2,000,000 (3)
-Salary Remaining : $137,500
Michael Kesselring $1,800,000 (3)
-Salary Remaining : $123,750
Wyatt Johnston $1,600,000 (1)
-Salary Remaining : $110,000
Egor Chinakhov $1,500,000 (2)
-Salary Remaining : $103,125
Conor Timmins $1,400,000 (1)
-Salary Remaining : $96,250
Alex Alexeyev $1,200,000 (2)
-Salary Remaining : $82,500
Adam Boqvist $1,200,000 (1)
-Salary Remaining : $82,500
Connor Dewar $1,200,000 (2)
-Salary Remaining : $82,500
Juraj Slafkovsky $1,000,000 (1)
-Salary Remaining : $68,750
Matt Coronato $900,000 (2)
-Salary Remaining : $61,875
Travis Boyd $800,000 (1)
-Salary Remaining : $55,000
Total Pro Players22
Salary Commitment
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000

Farm Players Salaries

Sam Lafferty $120,000 (1)
Salary Remaining : $8,250
Jakob Pelletier $110,000 (2)
Salary Remaining : $7,563
Akira Schmid $110,000 (2)
Salary Remaining : $7,563
Gage Goncalves $110,000 (1)
Salary Remaining : $7,563
Gustav Lindstrom $100,000 (1)
Salary Remaining : $6,875
Max Jones $90,000 (1)
Salary Remaining : $6,188
Axel Jonsson-Fjallby $90,000 (1)
Salary Remaining : $6,188
Rasmus Asplund $80,000 (1)
Salary Remaining : $5,500
Jack Rathbone $60,000 (1)
Salary Remaining : $4,125
Jake Livingstone $60,000 (1)
Salary Remaining : $4,125
Nathan Gaucher $10,000 (8)
Salary Remaining : $688
Joseph Cecconi $10,000 (4)
Salary Remaining : $688
Lukas Svejkovsky $10,000 (7)
Salary Remaining : $688
Ty Nelson $10,000 (9)
Salary Remaining : $688
Nick Capone $10,000 (10)
Salary Remaining : $688
Quinn Olson $10,000 (10)
Salary Remaining : $688
Dominik Badinka $10,000 (10)
Salary Remaining : $688
Nate Danielson $10,000 (10)
Salary Remaining : $688
Francesco Pinelli $10,000 (10)
Salary Remaining : $688
Parker Bell $10,000 (10)
Salary Remaining : $688
Judd Caulfield $10,000 (8)
Salary Remaining : $688
Henrik Rybinski $10,000 (8)
Salary Remaining : $688
Jakub Demek $10,000 (8)
Salary Remaining : $688
Samuel Savoie $10,000 (10)
Salary Remaining : $688
Gavin Hayes $10,000 (10)
Salary Remaining : $688
Mason Beaupit $10,000 (8)
Salary Remaining : $688
Ethan Keppen $10,000 (8)
Salary Remaining : $688
Ryan Jones $10,000 (8)
Salary Remaining : $688
Jesper Vikman $10,000 (6)
Salary Remaining : $688
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $110 - 7,885 - 98.56%
Level 2: 4000 - $65 - 3,956 - 98.90%
Level 3: 5000 - $48 - 4,728 - 94.56%
Level 4: 2000 - $36 - 1,927 - 96.37%
Luxury : 1000 - $216 - 990 - 99.01%
Total Capacity :20000
Team Popularity : 139.00%

Income

Home Games Left2
Average Attendance - %19,486 - 97.43%
Average Income per Game$1,651,499
Year to Date Revenue$64,408,455

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$3,100,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,746,875
Farm Year To Date Expenses$1,574,253
Pro Salary Cap To Date$68,908,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,302,998
Pro Remaining Season Days11
Pro Expenses Per Days$441,250
Pro Estimated Expenses$4,853,750
Farm Remaining Season Days11
Farm Expenses Per Days$19,375
Farm Estimated Expenses$213,125
Estimated Season Expenses$5,066,875
Estimated Season Salary Cap$73,700,625
Estimate Under Maximum Salary Cap of $74,000,000$299,375
Estimate Over Minimum Salary Cap of $44,000,000 $29,700,625
Current Bank Account$32,745,136
Projected Bank Account$30,981,259

Pro Players Salaries

Auston Matthews $8,000,000 (4)
-Salary Remaining : $550,000
Clayton Keller $6,500,000 (1)
-Salary Remaining : $446,875
Matt Boldy $6,100,000 (3)
-Salary Remaining : $419,375
Zach Werenski $5,900,000 (3)
-Salary Remaining : $405,625
Carter Verhaeghe $5,900,000 (2)
-Salary Remaining : $405,625
Colton Parayko $5,000,000 (3)
-Salary Remaining : $343,750
Matt Duchene $4,600,000 (1)
-Salary Remaining : $316,250
Joseph Woll $4,200,000 (1)
-Salary Remaining : $288,750
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $275,000
Adam Larsson $3,700,000 (3)
-Salary Remaining : $254,375
Joel Farabee $3,200,000 (1)
-Salary Remaining : $220,000
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $206,250
Jack Roslovic $2,200,000 (3)
-Salary Remaining : $151,250
Joel Armia $2,000,000 (2)
-Salary Remaining : $137,500
Josh Anderson $1,500,000 (3)
-Salary Remaining : $103,125
Dan Vladar $1,500,000 (1)
-Salary Remaining : $103,125
Jesperi Kotkaniemi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $82,500
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $82,500
Martin Pospisil (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $55,000
Total Pro Players19
Salary Commitment
Year 25 : $70,500,000
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $70,500,000
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,700,000
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000

Farm Players Salaries

Owen Pickering $1,000,000 (3)
Salary Remaining : $68,750
Nathan Walker $500,000 (1)
Salary Remaining : $34,375
Olen Zellweger $120,000 (2)
Salary Remaining : $8,250
Boris Katchouk $120,000 (1)
Salary Remaining : $8,250
Cody Glass $120,000 (1)
Salary Remaining : $8,250
Nils Lundkvist $120,000 (2)
Salary Remaining : $8,250
Jonatan Berggren $120,000 (2)
Salary Remaining : $8,250
Juuso Parssinen $120,000 (1)
Salary Remaining : $8,250
Arturs Silovs $110,000 (2)
Salary Remaining : $7,563
Vladislav Kolyachonok $90,000 (2)
Salary Remaining : $6,188
Jacob Moverare $90,000 (1)
Salary Remaining : $6,188
Kale Clague $80,000 (1)
Salary Remaining : $5,500
Cooper Marody $80,000 (2)
Salary Remaining : $5,500
Maxence Guenette $70,000 (1)
Salary Remaining : $4,813
Isaiah George $70,000 (3)
Salary Remaining : $4,813
Tanner Laczynski $70,000 (2)
Salary Remaining : $4,813
Jujhar Khaira $50,000 (1)
Salary Remaining : $3,438
Joseph Blandisi $50,000 (1)
Salary Remaining : $3,438
Henrik Tikkanen $10,000 (10)
Salary Remaining : $688
Rhett Pitlick $10,000 (10)
Salary Remaining : $688
Riley Hughes $10,000 (10)
Salary Remaining : $688
Jamieson Rees $10,000 (10)
Salary Remaining : $688
Keean Washkurak $10,000 (10)
Salary Remaining : $688
Marshall Warren $10,000 (10)
Salary Remaining : $688
Zayde Wisdom $10,000 (10)
Salary Remaining : $688
Xavier Bernard $10,000 (6)
Salary Remaining : $688
Ryan Mast $10,000 (10)
Salary Remaining : $688
Max Wanner $10,000 (10)
Salary Remaining : $688
Lucas Ciona $10,000 (10)
Salary Remaining : $688
Jacob Ingham $10,000 (8)
Salary Remaining : $688
Total Farm Players30
Salary Commitment
Year 25 : $3,100,000
Year 26 : $1,000,000
Year 27 : $290,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $3,100,000
Year 26 : $1,000,000
Year 27 : $290,000
Year 28 : $120,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 8000 - $106 - 7,872 - 98.40%
Level 2: 4000 - $65 - 3,887 - 97.17%
Level 3: 5000 - $43 - 4,910 - 98.20%
Level 4: 2000 - $32 - 1,971 - 98.55%
Luxury : 1000 - $211 - 988 - 98.83%
Total Capacity :20000
Team Popularity : 138.00%

Income

Home Games Left4
Average Attendance - %19,628 - 98.14%
Average Income per Game$1,612,444
Year to Date Revenue$59,660,412

Expense

Pro Players Total Salaries$75,800,000
Farm Players Total Salaries$4,080,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,446,250
Farm Year To Date Expenses$1,830,934
Pro Salary Cap To Date$68,340,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,449,774
Pro Remaining Season Days11
Pro Expenses Per Days$474,375
Pro Estimated Expenses$5,218,125
Farm Remaining Season Days11
Farm Expenses Per Days$25,500
Farm Estimated Expenses$280,500
Estimated Season Expenses$5,498,625
Estimated Season Salary Cap$73,469,375
Estimate Under Maximum Salary Cap of $74,000,000$530,625
Estimate Over Minimum Salary Cap of $44,000,000 $29,469,375
Current Bank Account$29,889,447
Projected Bank Account$30,840,596

Pro Players Salaries

Hampus Lindholm $7,800,000 (1)
-Salary Remaining : $536,250
Jack Hughes $7,400,000 (2)
-Salary Remaining : $508,750
Kyle Palmieri $6,600,000 (1)
-Salary Remaining : $453,750
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $343,750
Chris Kreider $4,800,000 (1)
-Salary Remaining : $330,000
Aaron Ekblad $4,200,000 (4)
-Salary Remaining : $288,750
Sebastian Aho $4,000,000 (3)
-Salary Remaining : $275,000
Jonathan Marchessault $3,800,000 (3)
-Salary Remaining : $261,250
Andrei Vasilevskiy $3,400,000 (2)
-Salary Remaining : $233,750
Jake Middleton $3,400,000 (2)
-Salary Remaining : $233,750
Niko Mikkola $3,400,000 (2)
-Salary Remaining : $233,750
Dawson Mercer $3,300,000 (2)
-Salary Remaining : $226,875
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $206,250
Jordan Eberle $2,800,000 (2)
-Salary Remaining : $192,500
Eetu Luostarinen $2,700,000 (1)
-Salary Remaining : $185,625
Noel Acciari $2,200,000 (1)
-Salary Remaining : $151,250
Phillip Danault $2,200,000 (2)
-Salary Remaining : $151,250
Morgan Barron $2,000,000 (1)
-Salary Remaining : $137,500
Klim Kostin (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $82,500
Mason Lohrei $1,200,000 (1)
-Salary Remaining : $82,500
Guillaume Brisebois $600,000 (2)
-Salary Remaining : $41,250
Zakhar Bardakov $400,000 (1)
-Salary Remaining : $27,500
Sergei Murashov $400,000 (1)
-Salary Remaining : $27,500
Total Pro Players23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $74,600,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries

Logan Cooley $1,800,000 (2)
Salary Remaining : $123,750
Louis Crevier $1,100,000 (1)
Salary Remaining : $75,625
Brandt Clarke $130,000 (2)
Salary Remaining : $8,938
Keaton Middleton $120,000 (1)
Salary Remaining : $8,250
Alexander Nylander $120,000 (1)
Salary Remaining : $8,250
Christian Fischer $100,000 (1)
Salary Remaining : $6,875
Devon Levi $100,000 (1)
Salary Remaining : $6,875
Milos Kelemen $100,000 (1)
Salary Remaining : $6,875
Lane Pederson $80,000 (2)
Salary Remaining : $5,500
Nikita Chibrikov $80,000 (2)
Salary Remaining : $5,500
Rhett Gardner $70,000 (1)
Salary Remaining : $4,813
Chase De Leo $70,000 (1)
Salary Remaining : $4,813
Easton Cowan $40,000 (1)
Salary Remaining : $2,750
Conner Bleackley $10,000 (2)
Salary Remaining : $688
Vsevolod Komarov $10,000 (10)
Salary Remaining : $688
Marcel Marcel $10,000 (8)
Salary Remaining : $688
Mike McKee $10,000 (2)
Salary Remaining : $688
Patrick Guay $10,000 (7)
Salary Remaining : $688
Roddy Ross $10,000 (7)
Salary Remaining : $688
Noah Warren $10,000 (10)
Salary Remaining : $688
Francesco Arcuri $10,000 (8)
Salary Remaining : $688
Trevor Kuntar $10,000 (8)
Salary Remaining : $688
Evan Nause $10,000 (9)
Salary Remaining : $688
Jack Matier $10,000 (10)
Salary Remaining : $688
Dylan Duke $10,000 (9)
Salary Remaining : $688
Jack Beck $10,000 (10)
Salary Remaining : $688
Hugo Ollas $10,000 (7)
Salary Remaining : $688
Cameron Whitehead $10,000 (7)
Salary Remaining : $688
Philip Svedeback $10,000 (7)
Salary Remaining : $688
Cam Morrison $10,000 (6)
Salary Remaining : $688
Total Farm Players30
Salary Commitment
Year 25 : $4,080,000
Year 26 : $640,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $4,080,000
Year 26 : $640,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 8000 - $112 - 7,456 - 93.20%
Level 2: 4000 - $67 - 3,685 - 92.12%
Level 3: 5000 - $47 - 4,443 - 88.86%
Level 4: 2000 - $37 - 1,707 - 85.37%
Luxury : 1000 - $213 - 960 - 95.98%
Total Capacity :20000
Team Popularity : 134.00%

Income

Home Games Left4
Average Attendance - %18,251 - 91.26%
Average Income per Game$1,605,182
Year to Date Revenue$59,391,726

Expense

Pro Players Total Salaries$76,800,000
Farm Players Total Salaries$4,810,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,684,375
Farm Year To Date Expenses$1,992,929
Pro Salary Cap To Date$68,591,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,420,727
Pro Remaining Season Days11
Pro Expenses Per Days$480,625
Pro Estimated Expenses$5,286,875
Farm Remaining Season Days11
Farm Expenses Per Days$30,062
Farm Estimated Expenses$330,682
Estimated Season Expenses$5,617,557
Estimated Season Salary Cap$73,871,250
Estimate Under Maximum Salary Cap of $74,000,000$128,750
Estimate Over Minimum Salary Cap of $44,000,000 $29,871,250
Current Bank Account$20,745,203
Projected Bank Account$21,548,373

Pro Players Salaries

Shane Pinto $11,000,000 (2)
-Salary Remaining : $756,250
Mikael Granlund $7,200,000 (3)
-Salary Remaining : $495,000
Roope Hintz $6,500,000 (3)
-Salary Remaining : $446,875
Bryan Rust $5,200,000 (2)
-Salary Remaining : $357,500
John Carlson $5,000,000 (3)
-Salary Remaining : $343,750
Gustav Forsling $4,800,000 (4)
-Salary Remaining : $330,000
Justin Faulk $4,700,000 (3)
-Salary Remaining : $323,125
Igor Shesterkin $4,600,000 (2)
-Salary Remaining : $316,250
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $309,375
Jean-Gabriel Pageau $4,300,000 (1)
-Salary Remaining : $295,625
Jake DeBrusk $3,700,000 (3)
-Salary Remaining : $254,375
Chandler Stephenson $2,600,000 (1)
-Salary Remaining : $178,750
Alex Ovechkin $2,300,000 (1)
-Salary Remaining : $158,125
Anders Lee $2,000,000 (2)
-Salary Remaining : $137,500
Jake McCabe $1,800,000 (1)
-Salary Remaining : $123,750
Ty Emberson $1,500,000 (2)
-Salary Remaining : $103,125
David Rittich $1,500,000 (3)
-Salary Remaining : $103,125
Brett Leason $1,400,000 (1)
-Salary Remaining : $96,250
Brett Howden $1,200,000 (1)
-Salary Remaining : $82,500
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $68,750
Total Pro Players20
Salary Commitment
Year 25 : $76,800,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $76,800,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $76,800,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries

Jake Sanderson $1,900,000 (1)
Salary Remaining : $130,625
Andrew Poturalski $800,000 (1)
Salary Remaining : $55,000
Justin Kirkland $700,000 (1)
Salary Remaining : $48,125
Colin Miller $120,000 (2)
Salary Remaining : $8,250
Craig Smith $120,000 (2)
Salary Remaining : $8,250
Keith Kinkaid $120,000 (1)
Salary Remaining : $8,250
Nils Hoglander $120,000 (1)
Salary Remaining : $8,250
Marat Khusnutdinov $90,000 (1)
Salary Remaining : $6,188
Jack Thompson $90,000 (2)
Salary Remaining : $6,188
Rocco Grimaldi $80,000 (1)
Salary Remaining : $5,500
Albert Johansson $80,000 (1)
Salary Remaining : $5,500
Jayson Megna $80,000 (1)
Salary Remaining : $5,500
Seth Griffith $80,000 (1)
Salary Remaining : $5,500
Trent Miner $80,000 (1)
Salary Remaining : $5,500
Alex Belzile $80,000 (1)
Salary Remaining : $5,500
Nikita Prishchepov $70,000 (3)
Salary Remaining : $4,813
Lucas Johansen $50,000 (1)
Salary Remaining : $3,438
Alexander Nikishin $40,000 (1)
Salary Remaining : $2,750
Sean Day $10,000 (10)
Salary Remaining : $688
Ty Murchison $10,000 (9)
Salary Remaining : $688
Carter Gylander $10,000 (10)
Salary Remaining : $688
Brandon Baddock $10,000 (1)
Salary Remaining : $688
Antonio Stranges $10,000 (6)
Salary Remaining : $688
Martin Chromiak $10,000 (6)
Salary Remaining : $688
Artem Shlaine $10,000 (10)
Salary Remaining : $688
Ayrton Martino $10,000 (10)
Salary Remaining : $688
Dennis Busby $10,000 (10)
Salary Remaining : $688
Devin Kaplan $10,000 (10)
Salary Remaining : $688
Peter DiLiberatore $10,000 (6)
Salary Remaining : $688
Total Farm Players29
Salary Commitment
Year 25 : $4,810,000
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $4,810,000
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000

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 $5,034,274 $71,777,500 $2,222,500 $27,777,500 233053
Buffalo Sabres $36,628,520 $64,031,875 $9,968,125 $20,031,875 242650
Detroit Red Wings $49,599,164 $66,605,625 $7,394,375 $22,605,625 283058
Florida Panthers $6,098,371 $73,045,625 $954,375 $29,045,625 212748
Montreal Canadiens $23,626,612 $66,358,125 $7,641,875 $22,358,125 223355
Ottawa Senators $28,285,105 $63,104,375 $10,895,625 $19,104,375 263258
Tampa Bay Lightning $35,782,446 $63,093,125 $10,906,875 $19,093,125 242650
Toronto Maple Leafs $26,618,351 $65,922,500 $8,077,500 $21,922,500 212748
Carolina Hurricanes $44,438,678 $47,790,000 $26,210,000 $3,790,000 243559
Columbus Blue Jackets $9,028,142 $72,355,000 $1,645,000 $28,355,000 242650
New Jersey Devils $42,115,064 $72,817,500 $1,182,500 $28,817,500 232548
New York Islanders $9,667,706 $70,342,187 $3,657,813 $26,342,187 213455
New York Rangers $20,154,902 $70,859,375 $3,140,625 $26,859,375 281947
Philadelphia Flyers $24,158,527 $74,140,000 -$140,000 $30,140,000 234063
Pittsburgh Penguins $7,964,570 $66,255,625 $7,744,375 $22,255,625 232649
Washington Capitals $13,984,279 $73,143,125 $856,875 $29,143,125 212344
Anaheim Ducks $19,048,662 $68,201,875 $5,798,125 $24,201,875 234063
Calgary Flames $34,679,145 $50,706,875 $23,293,125 $6,706,875 232952
Edmonton Oilers $9,968,410 $71,807,500 $2,192,500 $27,807,500 223658
Los Angeles Kings $4,345,458 $69,282,500 $4,717,500 $25,282,500 242246
San Jose Sharks $33,822,486 $73,500,000 $500,000 $29,500,000 212950
Seattle Kraken $42,029,292 $46,122,500 $27,877,500 $2,122,500 233255
Vancouver Canucks $20,275,727 $67,561,250 $6,438,750 $23,561,250 223557
Vegas Golden Knights $17,330,337 $50,965,000 $23,035,000 $6,965,000 222345
Chicago Blackhawks $28,619,449 $74,150,625 -$150,625 $30,150,625 202949
Colorado Avalanche $17,860,983 $73,234,375 $765,625 $29,234,375 253560
Dallas Stars $2,893,599 $67,145,625 $6,854,375 $23,145,625 212950
Minnesota Wild $39,310,245 $54,129,219 $19,870,781 $10,129,219 202747
Nashville Predators $13,742,556 $65,424,375 $8,575,625 $21,424,375 222951
St. Louis Blues $32,745,136 $73,700,625 $299,375 $29,700,625 193049
Utah Hockey Club $29,889,447 $73,469,375 $530,625 $29,469,375 233053
Winnipeg Jets $20,745,203 $73,871,250 $128,750 $29,871,250 202949