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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,182 - 79.25%
Level 2: 6500 - $60 - 5,137 - 79.03%
Level 3: 5200 - $42 - 2,534 - 48.74%
Level 4: 5700 - $25 - 4,461 - 78.27%
Luxury : 1800 - $190 - 1,207 - 67.08%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 563 - 28.17%
Farm Level 2: 1000 - $90 - 155 - 15.48%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,522 - 72.30%
Average Income per Game$1,915,453
Year to Date Revenue$15,323,627
Farm
Home Games Left27
Average Attendance - %718 - 23.94%
Average Income per Game$82,911
Year to Date Revenue$746,196

Expense

Pro Players Total Salaries$92,444,286
Farm Players Total Salaries$602,500
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,795,865
Farm Year To Date Expenses$120,785
Pro Salary Cap To Date$19,533,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,125,415
Farm Estimated Season Revenue$2,238,588
Pro Remaining Season Days154
Pro Expenses Per Days$480,484
Pro Estimated Expenses$73,994,536
Farm Remaining Season Days154
Farm Expenses Per Days$3,090
Farm Estimated Expenses$475,860
Estimated Season Expenses$74,470,396
Estimated Season Salary Cap$92,540,267
Estimate Under Maximum Salary Cap of $95,500,000$2,959,733
Estimate Over Minimum Salary Cap of $70,600,000 $21,940,267
Current Bank Account$217,087,737
Projected Bank Account$209,981,344

Pro Players Salaries

William Nylander $13,500,000 (2)
-Salary Remaining : $10,661,538
Matthew Tkachuk $11,250,000 (2)
-Salary Remaining : $8,884,615
Jack Eichel $10,000,000 (4)
-Salary Remaining : $7,897,436
Adam Fox $9,500,000 (3)
-Salary Remaining : $7,502,564
Jamie Benn $6,500,000 (3)
-Salary Remaining : $5,133,333
Mattias Ekholm $6,500,000 (1)
-Salary Remaining : $5,133,333
Tyler Bertuzzi $6,000,000 (3)
-Salary Remaining : $4,738,462
Trevor Moore $4,500,000 (1)
-Salary Remaining : $3,553,846
Marcus Pettersson $4,025,175 (2)
-Salary Remaining : $3,178,856
Jack Roslovic $4,000,000 (2)
-Salary Remaining : $3,158,974
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $2,566,667
Sean Kuraly $2,500,000 (1)
-Salary Remaining : $1,974,359
Alex Killorn $2,001,111 (4)
-Salary Remaining : $1,580,365
Adam Henrique $1,975,500 (4)
-Salary Remaining : $1,560,138
Dmitry Kulikov $1,400,000 (4)
-Salary Remaining : $1,105,641
Simon Benoit $1,350,000 (4)
-Salary Remaining : $1,066,154
Cam Talbot $1,000,000 (3)
-Salary Remaining : $789,744
Pyotr Kochetkov $842,500 (1)
-Salary Remaining : $665,359
Gabriel Vilardi $825,000 (1)
-Salary Remaining : $651,538
Sam Malinski $775,000 (3)
-Salary Remaining : $612,051
Tommy Novak $750,000 (1)
-Salary Remaining : $592,308
Total Pro Players21
Salary Commitment
Year 23 : $92,444,286
Year 24 : $76,526,786
Year 25 : $43,751,611
Year 26 : $16,726,611
Salary Average Commitment
Year 23 : $61,253,306
Year 24 : $45,851,286
Year 25 : $36,626,111
Year 26 : $15,501,111
Salary Cap with 1 Way Contract
Year 23 : $92,444,286
Year 24 : $76,526,786
Year 25 : $43,751,611
Year 26 : $16,726,611

Farm Players Salaries

Jake Bean $175,000 (3)
Salary Remaining : $138,205
Colin White $120,000 (1)
Salary Remaining : $94,769
Matthew Murray $77,500 (3)
Salary Remaining : $61,205
Paul Cotter $77,500 (4)
Salary Remaining : $61,205
Chase De Leo $77,500 (1)
Salary Remaining : $61,205
Mark Jankowski $75,000 (1)
Salary Remaining : $59,231
Total Farm Players6
Salary Commitment
Year 23 : $602,500
Year 24 : $330,000
Year 25 : $330,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $602,500
Year 24 : $330,000
Year 25 : $330,000
Year 26 : $77,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $90 - 5,859 - 97.64%
Level 2: 5000 - $60 - 4,940 - 98.81%
Level 3: 2500 - $45 - 2,375 - 94.98%
Level 4: 4500 - $30 - 3,255 - 72.33%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,449 - 72.44%
Farm Level 2: 1000 - $20 - 677 - 67.68%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,428 - 91.73%
Average Income per Game$1,793,155
Year to Date Revenue$16,138,394
Farm
Home Games Left28
Average Attendance - %2,126 - 70.85%
Average Income per Game$84,358
Year to Date Revenue$674,867

Expense

Pro Players Total Salaries$82,133,333
Farm Players Total Salaries$1,189,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,371,795
Pro Year To Date Expenses$18,304,955
Farm Year To Date Expenses$291,854
Pro Salary Cap To Date$17,674,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,174,111
Farm Estimated Season Revenue$2,362,034
Pro Remaining Season Days154
Pro Expenses Per Days$436,581
Pro Estimated Expenses$67,233,474
Farm Remaining Season Days154
Farm Expenses Per Days$6,100
Farm Estimated Expenses$939,400
Estimated Season Expenses$68,172,874
Estimated Season Salary Cap$84,910,326
Estimate Under Maximum Salary Cap of $95,500,000$10,589,674
Estimate Over Minimum Salary Cap of $70,600,000 $14,310,326
Current Bank Account$103,584,340
Projected Bank Account$96,947,611

Pro Players Salaries

Thomas Chabot $10,000,000 (4)
-Salary Remaining : $7,897,436
Auston Matthews $7,950,000 (1)
-Salary Remaining : $6,278,462
Brad Marchand $7,500,000 (2)
-Salary Remaining : $5,923,077
Dan Vladar $7,000,000 (3)
-Salary Remaining : $5,528,205
Andrew Copp $5,500,000 (1)
-Salary Remaining : $4,343,590
Anders Lee $4,500,000 (1)
-Salary Remaining : $3,553,846
Ryan Lindgren (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,553,846
Brock Nelson $4,000,000 (3)
-Salary Remaining : $3,158,974
Jakob Chychrun $4,000,000 (1)
-Salary Remaining : $3,158,974
Jordan Martinook $3,800,000 (2)
-Salary Remaining : $3,001,026
Warren Foegele $3,500,000 (2)
-Salary Remaining : $2,764,103
Connor Clifton $3,333,333 (2)
-Salary Remaining : $2,632,478
Kailer Yamamoto $3,000,000 (1)
-Salary Remaining : $2,369,231
Anthony Mantha $2,500,000 (5)
-Salary Remaining : $1,974,359
Alexander Romanov $2,500,000 (2)
-Salary Remaining : $1,974,359
Teddy Blueger $2,400,000 (1)
-Salary Remaining : $1,895,385
Philipp Kurashev $2,250,000 (2)
-Salary Remaining : $1,776,923
Nico Sturm $2,000,000 (1)
-Salary Remaining : $1,579,487
Blake Lizotte $1,850,000 (1)
-Salary Remaining : $1,461,026
Mathieu Olivier $1,100,000 (3)
-Salary Remaining : $868,718
Drew Helleson $925,000 (3)
-Salary Remaining : $730,513
Jacob Bryson $900,000 (2)
-Salary Remaining : $710,769
Jet Greaves $825,000 (4)
-Salary Remaining : $651,538
Luke Schenn $800,000 (1)
-Salary Remaining : $631,795
Total Pro Players24
Salary Commitment
Year 23 : $86,633,333
Year 24 : $54,633,333
Year 25 : $30,850,000
Year 26 : $13,325,000
Salary Average Commitment
Year 23 : $82,733,333
Year 24 : $50,733,333
Year 25 : $26,950,000
Year 26 : $13,325,000
Salary Cap with 1 Way Contract
Year 23 : $86,633,333
Year 24 : $54,633,333
Year 25 : $30,850,000
Year 26 : $13,325,000

Farm Players Salaries

Rasmus Kupari $100,000 (1)
Salary Remaining : $78,974
Tyson Jugnauth $95,000 (2)
Salary Remaining : $75,026
Sam Colangelo $92,500 (1)
Salary Remaining : $73,051
Emil Bemstrom $90,000 (2)
Salary Remaining : $71,077
Nils Aman $87,500 (3)
Salary Remaining : $69,103
David Goyette $87,000 (1)
Salary Remaining : $68,708
Nico Daws $86,750 (1)
Salary Remaining : $68,510
Alexander Holtz $83,250 (1)
Salary Remaining : $65,746
Mike Hardman $80,000 (1)
Salary Remaining : $63,179
Samuel Bolduc $80,000 (3)
Salary Remaining : $63,179
Jean-Luc Foudy $77,500 (1)
Salary Remaining : $61,205
Joel Kiviranta $77,500 (1)
Salary Remaining : $61,205
Aatu Raty $77,500 (2)
Salary Remaining : $61,205
Reece Newkirk $75,000 (1)
Salary Remaining : $59,231
Total Farm Players14
Salary Commitment
Year 23 : $1,189,500
Year 24 : $430,000
Year 25 : $167,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,174,500
Year 24 : $430,000
Year 25 : $167,500
Year 26 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 5,975 - 99.58%
Level 2: 5000 - $42 - 4,995 - 99.91%
Level 3: 3000 - $28 - 3,000 - 100.00%
Level 4: 4000 - $18 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $23 - 2,000 - 100.00%
Farm Level 2: 1000 - $7 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,970 - 99.84%
Average Income per Game$1,497,733
Year to Date Revenue$13,479,601
Farm
Home Games Left28
Average Attendance - %3,000 - 100.00%
Average Income per Game$62,540
Year to Date Revenue$500,320

Expense

Pro Players Total Salaries$62,100,000
Farm Players Total Salaries$3,180,000
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$14,410,256
Pro Year To Date Expenses$15,478,586
Farm Year To Date Expenses$670,432
Pro Salary Cap To Date$14,427,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,425,204
Farm Estimated Season Revenue$1,751,120
Pro Remaining Season Days154
Pro Expenses Per Days$344,103
Pro Estimated Expenses$52,991,862
Farm Remaining Season Days154
Farm Expenses Per Days$16,308
Farm Estimated Expenses$2,511,432
Estimated Season Expenses$55,503,294
Estimated Season Salary Cap$77,880,707
Estimate Under Maximum Salary Cap of $95,500,000$17,619,293
Estimate Over Minimum Salary Cap of $70,600,000 $7,280,707
Current Bank Account($55,152,076)
Projected Bank Account($59,479,046)

Pro Players Salaries

Colin Miller $7,500,000 (1)
-Salary Remaining : $5,923,077
Alex Vlasic $5,800,000 (3)
-Salary Remaining : $4,580,513
Radek Faksa $5,000,000 (2)
-Salary Remaining : $3,948,718
Travis Boyd $5,000,000 (1)
-Salary Remaining : $3,948,718
Carson Soucy $4,050,000 (3)
-Salary Remaining : $3,198,462
Jimmy Vesey $4,000,000 (2)
-Salary Remaining : $3,158,974
Miles Wood $4,000,000 (2)
-Salary Remaining : $3,158,974
Jordan Greenway $4,000,000 (2)
-Salary Remaining : $3,158,974
Brenden Dillon $4,000,000 (2)
-Salary Remaining : $3,158,974
Oskar Back $4,000,000 (2)
-Salary Remaining : $3,158,974
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $1,974,359
Joe Veleno $2,275,000 (2)
-Salary Remaining : $1,796,667
Kent Johnson $1,800,000 (1)
-Salary Remaining : $1,421,538
Zach Bogosian $1,050,000 (1)
-Salary Remaining : $829,231
Macklin Celebrini $975,000 (2)
-Salary Remaining : $770,000
Leo Carlsson $950,000 (3)
-Salary Remaining : $750,256
Ryan Greene $950,000 (1)
-Salary Remaining : $750,256
Luke Hughes $925,000 (1)
-Salary Remaining : $730,513
Kevin Bahl $900,000 (2)
-Salary Remaining : $710,769
Akira Schmid $875,000 (3)
-Salary Remaining : $691,026
Justin Brazeau $775,000 (2)
-Salary Remaining : $612,051
Brandon Bussi $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players22
Salary Commitment
Year 23 : $62,100,000
Year 24 : $44,875,000
Year 25 : $11,675,000
Year 26 : $0
Salary Average Commitment
Year 23 : $57,150,000
Year 24 : $39,925,000
Year 25 : $11,675,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $62,100,000
Year 24 : $44,875,000
Year 25 : $11,675,000
Year 26 : $0

Farm Players Salaries

Max Shabanov $97,500 (4)
Salary Remaining : $77,000
Dalibor Dvorsky $95,000 (1)
Salary Remaining : $75,026
Theo Lindstein $95,000 (2)
Salary Remaining : $75,026
Carl Berglund $95,000 (2)
Salary Remaining : $75,026
Owen Pickering $95,000 (1)
Salary Remaining : $75,026
Otto Stenberg $95,000 (1)
Salary Remaining : $75,026
Charles-Alexis Legault $92,750 (1)
Salary Remaining : $73,249
Fedor Svechkov $92,500 (1)
Salary Remaining : $73,051
Luke Tuch $90,000 (1)
Salary Remaining : $71,077
Jakub Dvorak $90,000 (1)
Salary Remaining : $71,077
Jacob Gaucher $89,000 (4)
Salary Remaining : $70,287
Jansen Harkins $87,500 (2)
Salary Remaining : $69,103
Jordan Dumais $87,000 (1)
Salary Remaining : $68,708
Alexandre Doucet $87,000 (3)
Salary Remaining : $68,708
Tristan Luneau $87,000 (1)
Salary Remaining : $68,708
Arttu Hyry $87,000 (4)
Salary Remaining : $68,708
Tomas Suchanek $87,000 (1)
Salary Remaining : $68,708
Josh Filmon $87,000 (2)
Salary Remaining : $68,708
Marek Alscher $87,000 (1)
Salary Remaining : $68,708
Miko Matikka $87,000 (2)
Salary Remaining : $68,708
Martin Misiak $87,000 (2)
Salary Remaining : $68,708
Caedan Bankier $86,750 (1)
Salary Remaining : $68,510
Vsevolod Komarov $86,500 (1)
Salary Remaining : $68,313
Caden Price $86,500 (2)
Salary Remaining : $68,313
Sandis Vilmanis $85,500 (2)
Salary Remaining : $67,523
Hendrix Lapierre $85,000 (1)
Salary Remaining : $67,128
Fredrik Karlstrom $77,500 (2)
Salary Remaining : $61,205
Laurent Dauphin $77,500 (4)
Salary Remaining : $61,205
Jake Leschyshyn $77,500 (4)
Salary Remaining : $61,205
Cam Dineen $77,500 (2)
Salary Remaining : $61,205
Dylan Ferguson $77,500 (1)
Salary Remaining : $61,205
Olivier Nadeau $77,500 (1)
Salary Remaining : $61,205
Thomas Bordeleau $77,500 (4)
Salary Remaining : $61,205
Mads Sogaard $77,500 (4)
Salary Remaining : $61,205
Dmitry Kuzmin $77,500 (1)
Salary Remaining : $61,205
Jack Matier $77,500 (1)
Salary Remaining : $61,205
Roland McKeown $77,500 (2)
Salary Remaining : $61,205
Total Farm Players37
Salary Commitment
Year 23 : $3,180,000
Year 24 : $1,613,500
Year 25 : $670,500
Year 26 : $583,500
Salary Average Commitment
Year 23 : $3,070,404
Year 24 : $1,536,404
Year 25 : $670,500
Year 26 : $583,500

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena
Level 1: 6800 - $81 - 6,211 - 91.34%
Level 2: 5700 - $46 - 5,338 - 93.65%
Level 3: 4300 - $19 - 3,579 - 83.24%
Level 4: 4600 - $18 - 4,387 - 95.37%
Luxury : 1600 - $158 - 1,215 - 75.96%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.59%
Farm Level 2: 1000 - $15 - 935 - 93.47%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,731 - 90.13%
Average Income per Game$1,587,923
Year to Date Revenue$15,879,228
Farm
Home Games Left27
Average Attendance - %2,826 - 94.21%
Average Income per Game$94,674
Year to Date Revenue$852,068

Expense

Pro Players Total Salaries$90,617,500
Farm Players Total Salaries$1,094,750
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,381,634
Farm Year To Date Expenses$272,445
Pro Salary Cap To Date$18,435,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,813,530
Farm Estimated Season Revenue$2,556,204
Pro Remaining Season Days154
Pro Expenses Per Days$487,782
Pro Estimated Expenses$75,118,428
Farm Remaining Season Days154
Farm Expenses Per Days$5,614
Farm Estimated Expenses$864,556
Estimated Season Expenses$75,982,984
Estimated Season Salary Cap$90,000,047
Estimate Under Maximum Salary Cap of $95,500,000$5,499,953
Estimate Over Minimum Salary Cap of $70,600,000 $19,400,047
Current Bank Account$66,748,801
Projected Bank Account$44,135,551

Pro Players Salaries

Sam Bennett $10,200,000 (2)
-Salary Remaining : $8,055,385
Ryan McDonagh $8,400,000 (1)
-Salary Remaining : $6,633,846
Erik Cernak $6,760,000 (1)
-Salary Remaining : $5,338,667
Tyler Toffoli $6,000,000 (2)
-Salary Remaining : $4,738,462
Frank Vatrano $6,000,000 (1)
-Salary Remaining : $4,738,462
Jamie Oleksiak $5,500,000 (2)
-Salary Remaining : $4,343,590
Mikael Backlund $5,350,000 (1)
-Salary Remaining : $4,225,128
Ben Chiarot $5,250,000 (2)
-Salary Remaining : $4,146,154
Alexander Wennberg $5,000,000 (3)
-Salary Remaining : $3,948,718
Evander Kane $4,750,000 (1)
-Salary Remaining : $3,751,282
Jared McCann $4,250,000 (4)
-Salary Remaining : $3,356,410
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $3,158,974
Garnet Hathaway $2,700,000 (1)
-Salary Remaining : $2,132,308
Martin Fehervary $2,550,000 (2)
-Salary Remaining : $2,013,846
Nicolas Roy $2,500,000 (3)
-Salary Remaining : $1,974,359
Sean Durzi $2,000,000 (2)
-Salary Remaining : $1,579,487
Claude Giroux $2,000,000 (3)
-Salary Remaining : $1,579,487
Brett Howden $1,650,000 (3)
-Salary Remaining : $1,303,077
Steven Lorentz $1,350,000 (4)
-Salary Remaining : $1,066,154
Denton Mateychuk $950,000 (1)
-Salary Remaining : $750,256
Andrei Kuzmenko $925,000 (1)
-Salary Remaining : $730,513
Jeremy Swayman $925,000 (1)
-Salary Remaining : $730,513
Jake Neighbours $832,500 (1)
-Salary Remaining : $657,462
Joseph Woll $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players24
Salary Commitment
Year 23 : $90,617,500
Year 24 : $53,025,000
Year 25 : $20,750,000
Year 26 : $5,600,000
Salary Average Commitment
Year 23 : $83,957,500
Year 24 : $52,850,000
Year 25 : $20,750,000
Year 26 : $5,600,000
Salary Cap with 1 Way Contract
Year 23 : $90,617,500
Year 24 : $53,025,000
Year 25 : $20,750,000
Year 26 : $5,600,000

Farm Players Salaries

Matt Murray $200,000 (4)
Salary Remaining : $157,949
Jack McBain $160,000 (3)
Salary Remaining : $126,359
Tyson Jost $150,000 (4)
Salary Remaining : $118,462
Kaapo Kahkonen $100,000 (3)
Salary Remaining : $78,974
Jared Wright $86,750 (4)
Salary Remaining : $68,510
Maveric Lamoureux $85,500 (2)
Salary Remaining : $67,523
Jonny Brodzinski $80,000 (4)
Salary Remaining : $63,179
Tim Washe $77,500 (4)
Salary Remaining : $61,205
Jakub Vrana $77,500 (3)
Salary Remaining : $61,205
Robert Hagg $77,500 (2)
Salary Remaining : $61,205
Total Farm Players10
Salary Commitment
Year 23 : $1,094,750
Year 24 : $1,094,750
Year 25 : $931,750
Year 26 : $594,250
Salary Average Commitment
Year 23 : $952,250
Year 24 : $952,250
Year 25 : $789,250
Year 26 : $469,250

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,980 - 99.66%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $35 - 2,993 - 99.78%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 948 - 94.76%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,897 - 94.83%
Farm Level 2: 1000 - $10 - 992 - 99.21%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,921 - 99.58%
Average Income per Game$1,802,745
Year to Date Revenue$14,421,959
Farm
Home Games Left27
Average Attendance - %2,889 - 96.29%
Average Income per Game$78,845
Year to Date Revenue$709,604

Expense

Pro Players Total Salaries$84,624,000
Farm Players Total Salaries$1,247,500
Coaches Total Salaries$1,270,000
Luxury Taxe Total$0
Special Salary Cap Value$9,680,769
Pro Year To Date Expenses$17,720,727
Farm Year To Date Expenses$280,086
Pro Salary Cap To Date$17,474,727
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,293,326
Farm Estimated Season Revenue$2,128,812
Pro Remaining Season Days154
Pro Expenses Per Days$439,969
Pro Estimated Expenses$67,755,226
Farm Remaining Season Days154
Farm Expenses Per Days$6,397
Farm Estimated Expenses$985,138
Estimated Season Expenses$68,740,364
Estimated Season Salary Cap$93,986,722
Estimate Under Maximum Salary Cap of $95,500,000$1,513,278
Estimate Over Minimum Salary Cap of $70,600,000 $23,386,722
Current Bank Account$63,299,760
Projected Bank Account$57,981,534

Pro Players Salaries

Aleksander Barkov $12,000,000 (3)
-Salary Remaining : $9,476,923
Jean-Gabriel Pageau $11,000,000 (2)
-Salary Remaining : $8,687,179
Jason Robertson $9,300,000 (4)
-Salary Remaining : $7,344,615
Andrei Vasilevskiy $9,000,000 (1)
-Salary Remaining : $7,107,692
Gustav Forsling $6,525,000 (3)
-Salary Remaining : $5,153,077
Ivan Barbashev $5,400,000 (1)
-Salary Remaining : $4,264,615
Cam York $5,150,000 (4)
-Salary Remaining : $4,067,179
Noel Acciari $5,000,000 (2)
-Salary Remaining : $3,948,718
Reilly Smith $4,000,000 (1)
-Salary Remaining : $3,158,974
Dillon Dube $3,300,000 (1)
-Salary Remaining : $2,606,154
Yegor Chinakhov $2,100,000 (4)
-Salary Remaining : $1,658,462
Juuso Valimaki $2,000,000 (1)
-Salary Remaining : $1,579,487
Calvin Pickard $1,999,000 (1)
-Salary Remaining : $1,578,697
Bobby Brink $1,500,000 (2)
-Salary Remaining : $1,184,615
Emil Heineman $1,100,000 (2)
-Salary Remaining : $868,718
Ivan Demidov $975,000 (3)
-Salary Remaining : $770,000
Emil Andrae $925,000 (3)
-Salary Remaining : $730,513
Arseny Gritsyuk $925,000 (4)
-Salary Remaining : $730,513
Scott Morrow $900,000 (1)
-Salary Remaining : $710,769
Luke Evangelista $775,000 (1)
-Salary Remaining : $612,051
Josh Mahura $750,000 (1)
-Salary Remaining : $592,308
Total Pro Players21
Salary Commitment
Year 23 : $84,624,000
Year 24 : $56,500,000
Year 25 : $37,900,000
Year 26 : $17,475,000
Salary Average Commitment
Year 23 : $71,524,000
Year 24 : $46,100,000
Year 25 : $37,900,000
Year 26 : $17,475,000
Salary Cap with 1 Way Contract
Year 23 : $84,624,000
Year 24 : $56,500,000
Year 25 : $37,900,000
Year 26 : $17,475,000

Farm Players Salaries

Filip Zadina $110,000 (2)
Salary Remaining : $86,872
Henry Thrun $102,500 (3)
Salary Remaining : $80,949
David Jiricek $95,000 (1)
Salary Remaining : $75,026
Zac Jones $82,500 (3)
Salary Remaining : $65,154
Tyler Tucker $80,000 (1)
Salary Remaining : $63,179
Jakob Pelletier $80,000 (3)
Salary Remaining : $63,179
Alex Turcotte $77,500 (3)
Salary Remaining : $61,205
Cameron Crotty $77,500 (2)
Salary Remaining : $61,205
Emilio Pettersen $77,500 (2)
Salary Remaining : $61,205
Nikita Okhotiuk $77,500 (2)
Salary Remaining : $61,205
Erik Portillo $77,500 (4)
Salary Remaining : $61,205
Victor Soderstrom $77,500 (4)
Salary Remaining : $61,205
Dylan Garand $77,500 (4)
Salary Remaining : $61,205
Simon Lundmark $77,500 (3)
Salary Remaining : $61,205
Danil Gushchin $77,500 (2)
Salary Remaining : $61,205
Keean Washkurak $0 (0)
Salary Remaining : $0
Gianni Fairbrother $0 (0)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 23 : $1,247,500
Year 24 : $1,072,500
Year 25 : $652,500
Year 26 : $232,500
Salary Average Commitment
Year 23 : $1,170,000
Year 24 : $1,050,000
Year 25 : $630,000
Year 26 : $232,500

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,268 - 94.97%
Level 2: 5400 - $55 - 5,057 - 93.66%
Level 3: 3100 - $36 - 3,078 - 99.28%
Level 4: 4500 - $20 - 4,283 - 95.18%
Luxury : 1400 - $160 - 1,178 - 84.11%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.44%
Farm Level 2: 1000 - $15 - 955 - 95.51%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,864 - 94.59%
Average Income per Game$1,745,925
Year to Date Revenue$15,713,323
Farm
Home Games Left27
Average Attendance - %2,804 - 93.47%
Average Income per Game$93,265
Year to Date Revenue$839,382

Expense

Pro Players Total Salaries$87,082,500
Farm Players Total Salaries$1,992,750
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,031,847
Farm Year To Date Expenses$412,630
Pro Salary Cap To Date$16,980,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,615,518
Farm Estimated Season Revenue$2,518,146
Pro Remaining Season Days154
Pro Expenses Per Days$472,218
Pro Estimated Expenses$72,721,572
Farm Remaining Season Days154
Farm Expenses Per Days$10,219
Farm Estimated Expenses$1,573,726
Estimated Season Expenses$74,295,298
Estimated Season Salary Cap$85,753,424
Estimate Under Maximum Salary Cap of $95,500,000$9,746,576
Estimate Over Minimum Salary Cap of $70,600,000 $15,153,424
Current Bank Account$76,694,690
Projected Bank Account$62,533,056

Pro Players Salaries

Seth Jarvis $10,950,000 (2)
-Salary Remaining : $8,647,692
Noah Hanifin $9,500,000 (3)
-Salary Remaining : $7,502,564
Marcus Johansson $7,265,000 (1)
-Salary Remaining : $5,737,487
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $5,607,179
Drake Batherson $6,500,000 (4)
-Salary Remaining : $5,133,333
Vladislav Gavrikov $5,250,000 (3)
-Salary Remaining : $4,146,154
Josh Norris $5,000,000 (1)
-Salary Remaining : $3,948,718
Ivan Provorov $4,750,000 (1)
-Salary Remaining : $3,751,282
Chris Tanev $4,500,000 (2)
-Salary Remaining : $3,553,846
Adin Hill $4,200,000 (2)
-Salary Remaining : $3,316,923
Jordan Eberle $3,750,000 (1)
-Salary Remaining : $2,961,538
Olli Maatta $3,000,000 (1)
-Salary Remaining : $2,369,231
Alexis Lafreniere $2,650,000 (3)
-Salary Remaining : $2,092,821
Timothy Liljegren $2,600,000 (4)
-Salary Remaining : $2,053,333
Dante Fabbro $2,500,000 (1)
-Salary Remaining : $1,974,359
Connor McMichael $2,100,000 (4)
-Salary Remaining : $1,658,462
Eric Robinson $1,500,000 (1)
-Salary Remaining : $1,184,615
Ty Dellandrea $1,300,000 (4)
-Salary Remaining : $1,026,667
Connor Bedard $950,000 (3)
-Salary Remaining : $750,256
Tye Kartye $867,500 (2)
-Salary Remaining : $685,103
Lukas Dostal $850,000 (2)
-Salary Remaining : $671,282
Total Pro Players21
Salary Commitment
Year 23 : $87,082,500
Year 24 : $59,317,500
Year 25 : $37,950,000
Year 26 : $19,600,000
Salary Average Commitment
Year 23 : $84,765,000
Year 24 : $57,000,000
Year 25 : $35,900,000
Year 26 : $19,600,000
Salary Cap with 1 Way Contract
Year 23 : $87,082,500
Year 24 : $59,317,500
Year 25 : $37,950,000
Year 26 : $19,600,000

Farm Players Salaries

Jesse Puljujarvi $200,000 (2)
Salary Remaining : $157,949
John Leonard $200,000 (2)
Salary Remaining : $157,949
Zeev Buium $97,500 (3)
Salary Remaining : $77,000
Calum Ritchie $95,000 (2)
Salary Remaining : $75,026
Maxim Tsyplakov $95,000 (3)
Salary Remaining : $75,026
Filip Lindberg $92,500 (1)
Salary Remaining : $73,051
Christian Kyrou $89,500 (2)
Salary Remaining : $70,682
Jacob Bernard-Docker $87,500 (1)
Salary Remaining : $69,103
Dom DiVincentiis $86,000 (1)
Salary Remaining : $67,918
Kevin Korchinski $85,500 (2)
Salary Remaining : $67,523
Sam Lipkin $85,000 (1)
Salary Remaining : $67,128
Pavol Regenda $84,250 (1)
Salary Remaining : $66,536
Graeme Clarke $80,000 (3)
Salary Remaining : $63,179
Samuel Helenius $77,500 (2)
Salary Remaining : $61,205
Jack Finley $77,500 (1)
Salary Remaining : $61,205
William Trudeau $77,500 (2)
Salary Remaining : $61,205
Jett Woo $77,500 (2)
Salary Remaining : $61,205
Jan Jenik $77,500 (2)
Salary Remaining : $61,205
Oscar Dansk $77,500 (2)
Salary Remaining : $61,205
Nick Wolff $75,000 (2)
Salary Remaining : $59,231
Alex Nylander $75,000 (1)
Salary Remaining : $59,231
Total Farm Players21
Salary Commitment
Year 23 : $1,992,750
Year 24 : $1,405,000
Year 25 : $272,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,623,500
Year 24 : $1,075,000
Year 25 : $272,500
Year 26 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6500 - $110 - 4,584 - 70.52%
Level 2: 5200 - $70 - 3,808 - 73.23%
Level 3: 3200 - $40 - 2,607 - 81.45%
Level 4: 4000 - $25 - 3,985 - 99.63%
Luxury : 1100 - $220 - 859 - 78.08%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,992 - 99.58%
Farm Level 2: 1000 - $10 - 994 - 99.40%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,843 - 79.21%
Average Income per Game$1,698,886
Year to Date Revenue$16,988,858
Farm
Home Games Left28
Average Attendance - %2,986 - 99.52%
Average Income per Game$58,729
Year to Date Revenue$469,828

Expense

Pro Players Total Salaries$66,520,000
Farm Players Total Salaries$1,887,750
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,964,102
Pro Year To Date Expenses$15,417,611
Farm Year To Date Expenses$394,295
Pro Salary Cap To Date$14,674,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,364,346
Farm Estimated Season Revenue$1,644,398
Pro Remaining Season Days154
Pro Expenses Per Days$356,513
Pro Estimated Expenses$54,903,002
Farm Remaining Season Days154
Farm Expenses Per Days$9,681
Farm Estimated Expenses$1,490,874
Estimated Season Expenses$56,393,876
Estimated Season Salary Cap$71,171,842
Estimate Under Maximum Salary Cap of $95,500,000$24,328,158
Estimate Over Minimum Salary Cap of $70,600,000 $571,842
Current Bank Account$45,209,198
Projected Bank Account$44,824,066

Pro Players Salaries

Joonas Korpisalo $15,000,000 (4)
-Salary Remaining : $11,846,154
Justin Schultz $10,000,000 (2)
-Salary Remaining : $7,897,436
Matt Benning $8,000,000 (1)
-Salary Remaining : $6,317,949
Yanni Gourde $7,000,000 (3)
-Salary Remaining : $5,528,205
William Carrier $5,130,000 (1)
-Salary Remaining : $4,051,385
Daniel Sprong $4,500,000 (3)
-Salary Remaining : $3,553,846
Dylan McIlrath $3,000,000 (2)
-Salary Remaining : $2,369,231
Kurtis MacDermid (Out of Payroll) $3,000,000 (2)
-Salary Remaining : $2,369,231
Oliver Kylington $2,000,000 (3)
-Salary Remaining : $1,579,487
Kasperi Kapanen $1,300,000 (3)
-Salary Remaining : $1,026,667
Ty Emberson $1,300,000 (4)
-Salary Remaining : $1,026,667
Jordan Spence $1,300,000 (3)
-Salary Remaining : $1,026,667
Artyom Levshunov (Out of Payroll) $975,000 (2)
-Salary Remaining : $770,000
Anton Frondell $975,000 (3)
-Salary Remaining : $770,000
Lian Bichsel $950,000 (2)
-Salary Remaining : $750,256
Zach Benson $950,000 (1)
-Salary Remaining : $750,256
Lane Hutson $950,000 (2)
-Salary Remaining : $750,256
Nicholas Robertson $875,000 (3)
-Salary Remaining : $691,026
Jacob Fowler $870,000 (2)
-Salary Remaining : $687,077
Nick Lardis $870,000 (3)
-Salary Remaining : $687,077
Noah Gregor $775,000 (4)
-Salary Remaining : $612,051
Riley Tufte $775,000 (4)
-Salary Remaining : $612,051
Total Pro Players22
Salary Commitment
Year 23 : $70,495,000
Year 24 : $56,415,000
Year 25 : $36,670,000
Year 26 : $17,850,000
Salary Average Commitment
Year 23 : $34,565,000
Year 24 : $32,765,000
Year 25 : $22,420,000
Year 26 : $3,600,000
Salary Cap with 1 Way Contract
Year 23 : $70,495,000
Year 24 : $56,415,000
Year 25 : $36,670,000
Year 26 : $17,850,000

Farm Players Salaries

Jujhar Khaira $150,000 (4)
Salary Remaining : $118,461
Givani Smith $150,000 (4)
Salary Remaining : $118,461
Max Jones $150,000 (4)
Salary Remaining : $118,461
Aydar Suniev $95,000 (2)
Salary Remaining : $75,026
Jonathan Lekkerimaki $95,000 (2)
Salary Remaining : $75,026
Hunter Brzustewicz $95,000 (2)
Salary Remaining : $75,026
Devin Kaplan $89,500 (2)
Salary Remaining : $70,682
Oscar Fisker Molgaard $87,000 (2)
Salary Remaining : $68,708
Elias D. Pettersson $87,000 (2)
Salary Remaining : $68,708
Angus Booth $85,250 (2)
Salary Remaining : $67,326
Eric Comrie $85,000 (1)
Salary Remaining : $67,128
Pierre-Olivier Joseph $85,000 (2)
Salary Remaining : $67,128
Brennan Othmann $83,250 (1)
Salary Remaining : $65,746
Isak Rosen $83,250 (4)
Salary Remaining : $65,746
Caleb Jones $80,000 (3)
Salary Remaining : $63,179
Jakub Skarek $77,500 (4)
Salary Remaining : $61,205
Calen Addison $77,500 (1)
Salary Remaining : $61,205
Raphael Lavoie $77,500 (1)
Salary Remaining : $61,205
Joel Hofer $77,500 (2)
Salary Remaining : $61,205
Jacob Melanson $77,500 (2)
Salary Remaining : $61,205
Total Farm Players20
Salary Commitment
Year 23 : $1,887,750
Year 24 : $1,564,500
Year 25 : $690,750
Year 26 : $610,750
Salary Average Commitment
Year 23 : $1,887,750
Year 24 : $1,564,500
Year 25 : $690,750
Year 26 : $610,750

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,015 - 83.58%
Level 2: 5100 - $60 - 5,040 - 98.83%
Level 3: 3000 - $35 - 2,990 - 99.67%
Level 4: 4500 - $20 - 4,391 - 97.57%
Luxury : 1400 - $200 - 1,181 - 84.39%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.89%
Farm Level 2: 1000 - $15 - 959 - 95.87%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,617 - 93.08%
Average Income per Game$1,799,630
Year to Date Revenue$16,196,670
Farm
Home Games Left27
Average Attendance - %2,836 - 94.55%
Average Income per Game$94,521
Year to Date Revenue$850,685

Expense

Pro Players Total Salaries$76,452,957
Farm Players Total Salaries$979,250
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$16,861,390
Farm Year To Date Expenses$190,312
Pro Salary Cap To Date$16,230,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,387,790
Farm Estimated Season Revenue$2,552,055
Pro Remaining Season Days154
Pro Expenses Per Days$407,451
Pro Estimated Expenses$62,747,454
Farm Remaining Season Days154
Farm Expenses Per Days$5,022
Farm Estimated Expenses$773,388
Estimated Season Expenses$63,520,842
Estimated Season Salary Cap$81,108,769
Estimate Under Maximum Salary Cap of $95,500,000$14,391,231
Estimate Over Minimum Salary Cap of $70,600,000 $10,508,769
Current Bank Account$150,452,410
Projected Bank Account$148,871,413

Pro Players Salaries

David Pastrnak $13,000,000 (1)
-Salary Remaining : $10,266,667
Connor McDavid $10,000,000 (2)
-Salary Remaining : $7,897,436
Cale Makar $9,000,000 (1)
-Salary Remaining : $7,107,692
Moritz Seider $8,550,000 (3)
-Salary Remaining : $6,752,308
Jake Sanderson $8,050,000 (2)
-Salary Remaining : $6,357,436
Mackenzie Blackwood $5,250,000 (4)
-Salary Remaining : $4,146,154
Aliaksei Protas $4,000,000 (2)
-Salary Remaining : $3,158,974
Kirill Marchenko $3,600,000 (3)
-Salary Remaining : $2,843,077
Kirby Dach $2,850,000 (2)
-Salary Remaining : $2,250,769
Dylan Holloway $2,290,457 (3)
-Salary Remaining : $1,808,874
Scott Wedgewood $1,500,000 (5)
-Salary Remaining : $1,184,615
Vasily Podkolzin $1,000,000 (4)
-Salary Remaining : $789,744
Matthew Schaefer $975,000 (2)
-Salary Remaining : $770,000
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $750,256
Cutter Gauthier $950,000 (2)
-Salary Remaining : $750,256
Frank Nazar $950,000 (1)
-Salary Remaining : $750,256
Jimmy Snuggerud $950,000 (2)
-Salary Remaining : $750,256
Ryan Shea $900,000 (4)
-Salary Remaining : $710,769
Pavel Mintyukov $855,000 (2)
-Salary Remaining : $675,231
Marco Rossi $832,500 (3)
-Salary Remaining : $657,462
Total Pro Players20
Salary Commitment
Year 23 : $76,452,957
Year 24 : $53,502,957
Year 25 : $23,922,957
Year 26 : $8,650,000
Salary Average Commitment
Year 23 : $76,452,957
Year 24 : $53,502,957
Year 25 : $23,922,957
Year 26 : $8,650,000
Salary Cap with 1 Way Contract
Year 23 : $76,452,957
Year 24 : $53,502,957
Year 25 : $23,922,957
Year 26 : $8,650,000

Farm Players Salaries

Nicolas Deslauriers $200,000 (4)
Salary Remaining : $157,949
Alexander Petrovic $100,000 (4)
Salary Remaining : $78,974
Jesper Wallstedt $92,500 (1)
Salary Remaining : $73,051
Alexander Nikishin $92,500 (4)
Salary Remaining : $73,051
Adam Engstrom $87,000 (1)
Salary Remaining : $68,708
Eetu Liukas $86,750 (4)
Salary Remaining : $68,510
Dennis Hildeby $85,500 (3)
Salary Remaining : $67,523
Michael Pezzetta $80,000 (2)
Salary Remaining : $63,179
Dennis Cholowski $77,500 (3)
Salary Remaining : $61,205
Phillip Di Giuseppe $77,500 (2)
Salary Remaining : $61,205
Total Farm Players10
Salary Commitment
Year 23 : $979,250
Year 24 : $799,750
Year 25 : $642,250
Year 26 : $479,250
Salary Average Commitment
Year 23 : $979,250
Year 24 : $799,750
Year 25 : $642,250
Year 26 : $479,250

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 6,089 - 88.24%
Level 2: 5900 - $55 - 5,277 - 89.44%
Level 3: 3400 - $40 - 2,656 - 78.11%
Level 4: 4400 - $25 - 4,262 - 96.86%
Luxury : 1400 - $195 - 1,162 - 82.99%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,359 - 67.96%
Farm Level 2: 1000 - $22 - 628 - 62.76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,445 - 88.39%
Average Income per Game$1,882,982
Year to Date Revenue$18,829,815
Farm
Home Games Left27
Average Attendance - %1,987 - 66.23%
Average Income per Game$83,654
Year to Date Revenue$752,889

Expense

Pro Players Total Salaries$70,204,166
Farm Players Total Salaries$991,750
Coaches Total Salaries$1,975,000
Luxury Taxe Total$0
Special Salary Cap Value$23,500,000
Pro Year To Date Expenses$15,332,934
Farm Year To Date Expenses$205,435
Pro Salary Cap To Date$14,938,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,255,408
Farm Estimated Season Revenue$2,258,667
Pro Remaining Season Days154
Pro Expenses Per Days$369,637
Pro Estimated Expenses$56,924,098
Farm Remaining Season Days154
Farm Expenses Per Days$5,086
Farm Estimated Expenses$783,244
Estimated Season Expenses$57,707,342
Estimated Season Salary Cap$93,881,917
Estimate Under Maximum Salary Cap of $95,500,000$1,618,083
Estimate Over Minimum Salary Cap of $70,600,000 $23,281,917
Current Bank Account$211,558,875
Projected Bank Account$216,365,608

Pro Players Salaries

Sean Couturier $12,000,000 (4)
-Salary Remaining : $9,476,923
Fabian Zetterlund $8,000,000 (4)
-Salary Remaining : $6,317,949
Jared Spurgeon $8,000,000 (1)
-Salary Remaining : $6,317,949
Trent Frederic $8,000,000 (4)
-Salary Remaining : $6,317,949
Dmitry Orlov $7,400,000 (2)
-Salary Remaining : $5,844,103
Igor Shesterkin $6,666,667 (3)
-Salary Remaining : $5,264,958
Yegor Sharangovich $3,100,000 (4)
-Salary Remaining : $2,448,205
Adam Boqvist $2,999,999 (2)
-Salary Remaining : $2,369,230
Jake Allen $2,250,000 (3)
-Salary Remaining : $1,776,923
Evgenii Dadonov $2,250,000 (2)
-Salary Remaining : $1,776,923
Isac Lundestrom $1,300,000 (4)
-Salary Remaining : $1,026,667
Albert Johansson $1,100,000 (4)
-Salary Remaining : $868,718
Parker Wotherspoon $1,000,000 (4)
-Salary Remaining : $789,744
Ben Kindel $975,000 (2)
-Salary Remaining : $770,000
Matej Blumel $925,000 (2)
-Salary Remaining : $730,513
Mathieu Joseph $900,000 (2)
-Salary Remaining : $710,769
Conor Geekie $855,000 (2)
-Salary Remaining : $675,231
Ridly Greig $832,500 (1)
-Salary Remaining : $657,462
Cole Schwindt $825,000 (4)
-Salary Remaining : $651,538
Dennis Gilbert $825,000 (2)
-Salary Remaining : $651,538
Total Pro Players20
Salary Commitment
Year 23 : $70,204,166
Year 24 : $61,371,666
Year 25 : $44,241,667
Year 26 : $35,325,000
Salary Average Commitment
Year 23 : $67,804,167
Year 24 : $58,971,667
Year 25 : $44,241,667
Year 26 : $35,325,000
Salary Cap with 1 Way Contract
Year 23 : $70,204,166
Year 24 : $61,371,666
Year 25 : $44,241,667
Year 26 : $35,325,000

Farm Players Salaries

Skyler Brind'Amour $190,000 (4)
Salary Remaining : $150,051
Sam Rinzel $95,000 (2)
Salary Remaining : $75,026
Jayden Struble $86,750 (1)
Salary Remaining : $68,510
Aleksei Kolosov $85,000 (4)
Salary Remaining : $67,128
Jiri Patera $77,500 (3)
Salary Remaining : $61,205
Daniil Miromanov $77,500 (2)
Salary Remaining : $61,205
Ian Mitchell $77,500 (2)
Salary Remaining : $61,205
William Lagesson $77,500 (2)
Salary Remaining : $61,205
Dylan Wells $75,000 (1)
Salary Remaining : $59,231
Isaac Ratcliffe $75,000 (2)
Salary Remaining : $59,231
Trevor Carrick $75,000 (1)
Salary Remaining : $59,231
Total Farm Players11
Salary Commitment
Year 23 : $991,750
Year 24 : $755,000
Year 25 : $352,500
Year 26 : $275,000
Salary Average Commitment
Year 23 : $986,750
Year 24 : $750,000
Year 25 : $352,500
Year 26 : $275,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaysk Palace
Level 1: 8200 - $79 - 6,265 - 76.40%
Level 2: 7200 - $49 - 5,306 - 73.70%
Level 3: 5300 - $29 - 3,351 - 63.22%
Level 4: 6200 - $19 - 4,432 - 71.48%
Luxury : 2100 - $180 - 1,172 - 55.79%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,438 - 71.92%
Farm Level 2: 1000 - $19 - 740 - 73.98%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,525 - 70.78%
Average Income per Game$1,674,867
Year to Date Revenue$16,748,674
Farm
Home Games Left28
Average Attendance - %2,178 - 72.60%
Average Income per Game$86,174
Year to Date Revenue$689,392

Expense

Pro Players Total Salaries$92,001,000
Farm Players Total Salaries$1,099,250
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,277,249
Farm Year To Date Expenses$181,474
Pro Salary Cap To Date$18,922,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,595,757
Farm Estimated Season Revenue$2,412,872
Pro Remaining Season Days154
Pro Expenses Per Days$487,185
Pro Estimated Expenses$75,026,490
Farm Remaining Season Days154
Farm Expenses Per Days$5,637
Farm Estimated Expenses$868,098
Estimated Season Expenses$75,894,588
Estimated Season Salary Cap$91,579,258
Estimate Under Maximum Salary Cap of $95,500,000$3,920,742
Estimate Over Minimum Salary Cap of $70,600,000 $20,979,258
Current Bank Account($17,462,827)
Projected Bank Account($37,348,786)

Pro Players Salaries

Mikhail Sergachev $11,050,000 (1)
-Salary Remaining : $8,726,667
Mark Scheifele $10,000,000 (1)
-Salary Remaining : $7,897,436
Jonas Brodin $8,000,000 (2)
-Salary Remaining : $6,317,949
Alex DeBrincat $6,750,000 (2)
-Salary Remaining : $5,330,769
MacKenzie Weegar $6,250,000 (4)
-Salary Remaining : $4,935,897
Jake Guentzel $6,000,000 (2)
-Salary Remaining : $4,738,462
Karel Vejmelka $5,750,000 (2)
-Salary Remaining : $4,541,026
Alex Tuch $4,750,000 (4)
-Salary Remaining : $3,751,282
Charlie Coyle $4,500,000 (1)
-Salary Remaining : $3,553,846
Filip Hronek $4,500,000 (1)
-Salary Remaining : $3,553,846
Connor Brown $4,126,000 (3)
-Salary Remaining : $3,258,482
Shayne Gostisbehere $4,125,000 (3)
-Salary Remaining : $3,257,692
Alex Laferriere $3,500,000 (4)
-Salary Remaining : $2,764,103
Barrett Hayton $2,650,000 (3)
-Salary Remaining : $2,092,821
Kevin Lankinen $2,500,000 (4)
-Salary Remaining : $1,974,359
Rickard Rakell $2,400,000 (3)
-Salary Remaining : $1,895,385
Jamie Drysdale $2,300,000 (1)
-Salary Remaining : $1,816,410
Oskar Sundqvist $1,500,000 (2)
-Salary Remaining : $1,184,615
John Klingberg $1,350,000 (4)
-Salary Remaining : $1,066,154
Total Pro Players19
Salary Commitment
Year 23 : $92,001,000
Year 24 : $59,651,000
Year 25 : $36,551,000
Year 26 : $20,850,000
Salary Average Commitment
Year 23 : $89,101,000
Year 24 : $56,751,000
Year 25 : $28,751,000
Year 26 : $15,450,000
Salary Cap with 1 Way Contract
Year 23 : $92,001,000
Year 24 : $59,651,000
Year 25 : $31,651,000
Year 26 : $18,350,000

Farm Players Salaries

John Hayden $100,000 (2)
Salary Remaining : $78,974
Ian Moore $92,500 (2)
Salary Remaining : $73,051
Ryan Johnson $92,500 (2)
Salary Remaining : $73,051
Rasmus Asplund $87,500 (1)
Salary Remaining : $69,103
Luca Cagnoni $87,000 (1)
Salary Remaining : $68,708
Hugo Alnefelt $86,750 (2)
Salary Remaining : $68,510
Dylan Duke $86,750 (1)
Salary Remaining : $68,510
Arshdeep Bains $82,500 (1)
Salary Remaining : $65,154
Matthew Villalta $78,750 (1)
Salary Remaining : $62,192
Tristen Robins $77,500 (1)
Salary Remaining : $61,205
Connor Mackey $77,500 (3)
Salary Remaining : $61,205
Klim Kostin $75,000 (1)
Salary Remaining : $59,231
Olli Juolevi $75,000 (1)
Salary Remaining : $59,231
Total Farm Players13
Salary Commitment
Year 23 : $1,099,250
Year 24 : $449,250
Year 25 : $77,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,031,750
Year 24 : $409,250
Year 25 : $77,500
Year 26 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $91 - 5,889 - 98.15%
Level 2: 5300 - $55 - 5,103 - 96.29%
Level 3: 4000 - $22 - 3,676 - 91.91%
Level 4: 4100 - $20 - 4,090 - 99.76%
Luxury : 1100 - $200 - 1,100 - 100.00%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,891 - 94.57%
Farm Level 2: 1000 - $13 - 973 - 97.27%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,859 - 96.87%
Average Income per Game$1,750,935
Year to Date Revenue$17,509,345
Farm
Home Games Left27
Average Attendance - %2,864 - 95.47%
Average Income per Game$86,342
Year to Date Revenue$777,075

Expense

Pro Players Total Salaries$77,220,000
Farm Players Total Salaries$1,162,750
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$16,403,846
Pro Year To Date Expenses$16,871,566
Farm Year To Date Expenses$236,809
Pro Salary Cap To Date$16,635,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,029,904
Farm Estimated Season Revenue$2,331,225
Pro Remaining Season Days154
Pro Expenses Per Days$400,359
Pro Estimated Expenses$61,655,286
Farm Remaining Season Days154
Farm Expenses Per Days$5,963
Farm Estimated Expenses$918,302
Estimated Season Expenses$62,573,588
Estimated Season Salary Cap$93,348,123
Estimate Under Maximum Salary Cap of $95,500,000$2,151,877
Estimate Over Minimum Salary Cap of $70,600,000 $22,748,123
Current Bank Account$70,135,330
Projected Bank Account$65,922,871

Pro Players Salaries

Justin Holl $15,000,000 (4)
-Salary Remaining : $11,846,154
Ryan Graves $15,000,000 (4)
-Salary Remaining : $11,846,154
Andreas Athanasiou $13,300,000 (1)
-Salary Remaining : $10,503,590
Mathew Dumba $12,000,000 (1)
-Salary Remaining : $9,476,923
Matty Beniers $7,150,000 (1)
-Salary Remaining : $5,646,667
Jarred Tinordi $2,000,000 (3)
-Salary Remaining : $1,579,487
Robbie Russo $2,000,000 (1)
-Salary Remaining : $1,579,487
Jackson Blake $950,000 (1)
-Salary Remaining : $750,256
Shane Wright $950,000 (2)
-Salary Remaining : $750,256
Zakhar Bardakov $867,500 (2)
-Salary Remaining : $685,103
Brett Berard $867,500 (4)
-Salary Remaining : $685,103
Liam Ohgren (Out of Payroll) $855,000 (2)
-Salary Remaining : $675,231
Ryan Winterton $855,000 (1)
-Salary Remaining : $675,231
Dryden Hunt $775,000 (2)
-Salary Remaining : $612,051
Devon Levi $775,000 (4)
-Salary Remaining : $612,051
Martin Pospisil $775,000 (2)
-Salary Remaining : $612,051
Cale Fleury $775,000 (1)
-Salary Remaining : $612,051
Jack LaFontaine $775,000 (4)
-Salary Remaining : $612,051
Elliot Desnoyers $775,000 (1)
-Salary Remaining : $612,051
Alex Barre-Boulet $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players20
Salary Commitment
Year 23 : $77,220,000
Year 24 : $39,415,000
Year 25 : $34,417,500
Year 26 : $32,417,500
Salary Average Commitment
Year 23 : $55,320,000
Year 24 : $38,890,000
Year 25 : $34,417,500
Year 26 : $32,417,500
Salary Cap with 1 Way Contract
Year 23 : $77,220,000
Year 24 : $39,415,000
Year 25 : $34,417,500
Year 26 : $32,417,500

Farm Players Salaries

Xavier Ouellet $100,000 (1)
Salary Remaining : $78,974
Nathan Gaucher $95,000 (2)
Salary Remaining : $75,026
Mattias Norlinder $89,250 (1)
Salary Remaining : $70,485
Ville Ottavainen $86,750 (4)
Salary Remaining : $68,510
Riley Duran $86,750 (1)
Salary Remaining : $68,510
Jayden Grubbe $86,750 (1)
Salary Remaining : $68,510
Jakub Brabenec $85,750 (1)
Salary Remaining : $67,721
Rory Kerins $77,500 (4)
Salary Remaining : $61,205
Max Lajoie $77,500 (1)
Salary Remaining : $61,205
Shane Bowers $77,500 (1)
Salary Remaining : $61,205
Collin Delia $75,000 (1)
Salary Remaining : $59,231
Xavier Parent $75,000 (2)
Salary Remaining : $59,231
Tyler Madden $75,000 (2)
Salary Remaining : $59,231
Dylan Coghlan $75,000 (1)
Salary Remaining : $59,231
Total Farm Players14
Salary Commitment
Year 23 : $1,162,750
Year 24 : $409,250
Year 25 : $164,250
Year 26 : $164,250
Salary Average Commitment
Year 23 : $1,093,500
Year 24 : $409,250
Year 25 : $164,250
Year 26 : $164,250

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,337 - 72.28%
Level 2: 5000 - $80 - 3,319 - 66.38%
Level 3: 2000 - $65 - 1,677 - 83.85%
Level 4: 4000 - $32 - 2,866 - 71.65%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 995 - 99.51%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %13,199 - 73.33%
Average Income per Game$1,610,787
Year to Date Revenue$9,664,719
Farm
Home Games Left28
Average Attendance - %2,995 - 99.84%
Average Income per Game$58,943
Year to Date Revenue$471,540

Expense

Pro Players Total Salaries$78,032,500
Farm Players Total Salaries$747,912
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,200,000
Pro Year To Date Expenses$16,355,302
Farm Year To Date Expenses$162,786
Pro Salary Cap To Date$16,145,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,988,314
Farm Estimated Season Revenue$1,650,390
Pro Remaining Season Days154
Pro Expenses Per Days$405,295
Pro Estimated Expenses$62,415,430
Farm Remaining Season Days154
Farm Expenses Per Days$3,835
Farm Estimated Expenses$590,590
Estimated Season Expenses$63,006,020
Estimated Season Salary Cap$79,970,772
Estimate Under Maximum Salary Cap of $95,500,000$15,529,228
Estimate Over Minimum Salary Cap of $70,600,000 $9,370,772
Current Bank Account$1,901,008
Projected Bank Account($1,466,308)

Pro Players Salaries

Charlie McAvoy $11,500,000 (2)
-Salary Remaining : $9,082,051
Jack Hughes $8,500,000 (4)
-Salary Remaining : $6,712,821
Andre Burakovsky $6,250,000 (1)
-Salary Remaining : $4,935,897
Trevor Zegras $5,750,000 (3)
-Salary Remaining : $4,541,026
Stefan Noesen $5,000,000 (2)
-Salary Remaining : $3,948,718
Rasmus Sandin $5,000,000 (3)
-Salary Remaining : $3,948,718
Ville Husso $4,750,000 (1)
-Salary Remaining : $3,751,282
Ryan Strome $4,500,000 (4)
-Salary Remaining : $3,553,846
Andrew Mangiapane $3,600,000 (1)
-Salary Remaining : $2,843,077
Yakov Trenin $3,500,000 (3)
-Salary Remaining : $2,764,103
Anthony Stolarz $2,750,000 (4)
-Salary Remaining : $2,171,795
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $2,132,308
Luke Kunin $2,500,000 (2)
-Salary Remaining : $1,974,359
Cole Sillinger $2,250,000 (2)
-Salary Remaining : $1,776,923
Tony DeAngelo $1,750,000 (4)
-Salary Remaining : $1,382,051
Andrew Agozzino $1,400,000 (1)
-Salary Remaining : $1,105,641
Conor Timmins $1,100,000 (3)
-Salary Remaining : $868,718
Sam Dickinson $975,000 (3)
-Salary Remaining : $770,000
Marat Khusnutdinov $925,000 (3)
-Salary Remaining : $730,513
Matt Coronato $925,000 (1)
-Salary Remaining : $730,513
Mavrik Bourque $832,500 (1)
-Salary Remaining : $657,462
Mark Kastelic $800,000 (2)
-Salary Remaining : $631,795
Yan Kuznetsov $775,000 (3)
-Salary Remaining : $612,051
Total Pro Players23
Salary Commitment
Year 23 : $78,032,500
Year 24 : $57,575,000
Year 25 : $35,525,000
Year 26 : $17,500,000
Salary Average Commitment
Year 23 : $77,032,500
Year 24 : $57,375,000
Year 25 : $35,525,000
Year 26 : $17,500,000
Salary Cap with 1 Way Contract
Year 23 : $78,032,500
Year 24 : $57,575,000
Year 25 : $35,525,000
Year 26 : $17,500,000

Farm Players Salaries

Igor Chernyshov $95,000 (3)
Salary Remaining : $75,026
Jonatan Berggren $92,500 (1)
Salary Remaining : $73,051
Cody Glass $87,413 (1)
Salary Remaining : $69,033
Jiri Kulich $85,500 (2)
Salary Remaining : $67,523
Cal Petersen $77,500 (5)
Salary Remaining : $61,205
Spencer Martin $77,500 (1)
Salary Remaining : $61,205
Josh Dunne $77,500 (4)
Salary Remaining : $61,205
Isaak Phillips $77,500 (4)
Salary Remaining : $61,205
Zach Aston-Reese $77,500 (4)
Salary Remaining : $61,205
Total Farm Players9
Salary Commitment
Year 23 : $747,912
Year 24 : $490,500
Year 25 : $405,000
Year 26 : $310,000
Salary Average Commitment
Year 23 : $747,912
Year 24 : $490,500
Year 25 : $405,000
Year 26 : $310,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7100 - $82 - 6,297 - 88.69%
Level 2: 6300 - $52 - 5,352 - 84.95%
Level 3: 3600 - $32 - 3,196 - 88.78%
Level 4: 4500 - $24 - 4,057 - 90.15%
Luxury : 1500 - $195 - 1,209 - 80.58%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,486 - 74.29%
Farm Level 2: 1000 - $30 - 471 - 47.06%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,110 - 87.44%
Average Income per Game$1,795,800
Year to Date Revenue$12,570,602
Farm
Home Games Left28
Average Attendance - %1,956 - 65.21%
Average Income per Game$86,788
Year to Date Revenue$694,300

Expense

Pro Players Total Salaries$83,223,000
Farm Players Total Salaries$2,228,750
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,932,397
Farm Year To Date Expenses$468,589
Pro Salary Cap To Date$17,196,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,853,010
Farm Estimated Season Revenue$2,430,050
Pro Remaining Season Days154
Pro Expenses Per Days$444,733
Pro Estimated Expenses$68,488,882
Farm Remaining Season Days154
Farm Expenses Per Days$11,429
Farm Estimated Expenses$1,760,066
Estimated Season Expenses$70,248,948
Estimated Season Salary Cap$82,921,395
Estimate Under Maximum Salary Cap of $95,500,000$12,578,605
Estimate Over Minimum Salary Cap of $70,600,000 $12,321,395
Current Bank Account$68,729,858
Projected Bank Account$63,763,970

Pro Players Salaries

Anthony Cirelli $8,125,000 (1)
-Salary Remaining : $6,416,667
Ian Cole $8,000,000 (1)
-Salary Remaining : $6,317,949
Vince Dunn $7,000,000 (4)
-Salary Remaining : $5,528,205
Pavel Buchnevich $6,300,000 (3)
-Salary Remaining : $4,975,385
Cam Fowler $6,250,000 (3)
-Salary Remaining : $4,935,897
Ryan Pulock $6,150,000 (2)
-Salary Remaining : $4,856,923
Carter Verhaeghe $5,000,000 (2)
-Salary Remaining : $3,948,718
Joey Daccord $5,000,000 (4)
-Salary Remaining : $3,948,718
Artem Zub $4,800,000 (1)
-Salary Remaining : $3,790,769
Marcus Foligno $4,100,000 (1)
-Salary Remaining : $3,237,949
Pius Suter $3,750,000 (1)
-Salary Remaining : $2,961,538
Mats Zuccarello $3,550,000 (3)
-Salary Remaining : $2,803,590
Taylor Hall $3,500,000 (4)
-Salary Remaining : $2,764,103
Matt Duchene $3,000,000 (4)
-Salary Remaining : $2,369,231
Morgan Geekie $2,000,000 (3)
-Salary Remaining : $1,579,487
Jeremy Lauzon $2,000,000 (3)
-Salary Remaining : $1,579,487
Haydn Fleury $1,200,000 (4)
-Salary Remaining : $947,692
Casey DeSmith $1,000,000 (3)
-Salary Remaining : $789,744
Drew O'Connor $925,000 (2)
-Salary Remaining : $730,513
Ryan McLeod $798,000 (1)
-Salary Remaining : $630,215
Cole Smith $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $83,223,000
Year 24 : $53,650,000
Year 25 : $40,800,000
Year 26 : $19,700,000
Salary Average Commitment
Year 23 : $69,998,000
Year 24 : $47,825,000
Year 25 : $35,150,000
Year 26 : $19,700,000
Salary Cap with 1 Way Contract
Year 23 : $83,223,000
Year 24 : $53,650,000
Year 25 : $40,800,000
Year 26 : $19,700,000

Farm Players Salaries

Tyler Kleven $150,000 (3)
Salary Remaining : $118,462
Declan Chisholm $100,000 (3)
Salary Remaining : $78,974
Stephen Halliday $95,000 (1)
Salary Remaining : $75,026
Josh Doan $92,500 (4)
Salary Remaining : $73,051
Logan Mailloux $92,500 (1)
Salary Remaining : $73,051
Easton Cowan $92,500 (2)
Salary Remaining : $73,051
Cal Foote $90,000 (1)
Salary Remaining : $71,077
Nikita Chibrikov $86,750 (1)
Salary Remaining : $68,510
Ethan Del Mastro $86,750 (1)
Salary Remaining : $68,510
Yegor Sidorov $86,500 (1)
Salary Remaining : $68,313
Xavier Simoneau $85,500 (2)
Salary Remaining : $67,523
Fabian Lysell $83,250 (2)
Salary Remaining : $65,746
Arthur Kaliyev $82,500 (2)
Salary Remaining : $65,154
Justus Annunen $80,000 (1)
Salary Remaining : $63,179
Taro Hirose $77,500 (1)
Salary Remaining : $61,205
Kole Lind $77,500 (2)
Salary Remaining : $61,205
Jordan Gross $77,500 (1)
Salary Remaining : $61,205
Brayden Tracey $77,500 (2)
Salary Remaining : $61,205
Colten Ellis $77,500 (3)
Salary Remaining : $61,205
Jasper Weatherby $77,500 (2)
Salary Remaining : $61,205
Matthew Robertson $77,500 (3)
Salary Remaining : $61,205
Sam Poulin $77,500 (4)
Salary Remaining : $61,205
Joshua Roy $77,500 (2)
Salary Remaining : $61,205
Nolan Allan $77,500 (1)
Salary Remaining : $61,205
Judd Caulfield $75,000 (3)
Salary Remaining : $59,231
Vinni Lettieri $75,000 (1)
Salary Remaining : $59,231
Total Farm Players26
Salary Commitment
Year 23 : $2,228,750
Year 24 : $1,303,750
Year 25 : $650,000
Year 26 : $170,000
Salary Average Commitment
Year 23 : $2,181,250
Year 24 : $1,286,250
Year 25 : $650,000
Year 26 : $170,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6200 - $115 - 4,361 - 70.35%
Level 2: 5300 - $85 - 3,099 - 58.46%
Level 3: 2400 - $65 - 1,627 - 67.79%
Level 4: 4000 - $45 - 2,139 - 53.49%
Luxury : 1100 - $350 - 555 - 50.42%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,943 - 97.17%
Farm Level 2: 1000 - $15 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %11,781 - 62.01%
Average Income per Game$1,695,165
Year to Date Revenue$11,866,157
Farm
Home Games Left28
Average Attendance - %2,903 - 96.75%
Average Income per Game$85,774
Year to Date Revenue$686,194

Expense

Pro Players Total Salaries$93,460,000
Farm Players Total Salaries$1,063,000
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,591,089
Farm Year To Date Expenses$217,751
Pro Salary Cap To Date$19,708,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,330,785
Farm Estimated Season Revenue$2,401,679
Pro Remaining Season Days154
Pro Expenses Per Days$500,821
Pro Estimated Expenses$77,126,434
Farm Remaining Season Days154
Farm Expenses Per Days$5,451
Farm Estimated Expenses$839,454
Estimated Season Expenses$77,965,888
Estimated Season Salary Cap$93,517,432
Estimate Under Maximum Salary Cap of $95,500,000$1,982,568
Estimate Over Minimum Salary Cap of $70,600,000 $22,917,432
Current Bank Account$36,615,491
Projected Bank Account$20,382,067

Pro Players Salaries

Juuse Saros $9,000,000 (2)
-Salary Remaining : $7,107,692
Hampus Lindholm $8,000,000 (2)
-Salary Remaining : $6,317,949
Victor Hedman $7,000,000 (2)
-Salary Remaining : $5,528,205
Aaron Ekblad $7,000,000 (3)
-Salary Remaining : $5,528,205
Brock Boeser $6,650,000 (3)
-Salary Remaining : $5,251,795
Dylan Strome $6,000,000 (1)
-Salary Remaining : $4,738,462
Chris Kreider $6,000,000 (1)
-Salary Remaining : $4,738,462
Elvis Merzlikins $5,525,000 (2)
-Salary Remaining : $4,363,333
Adrian Kempe $5,500,000 (4)
-Salary Remaining : $4,343,590
Tyler Myers $5,500,000 (1)
-Salary Remaining : $4,343,590
J.T. Compher $5,100,000 (3)
-Salary Remaining : $4,027,692
Nazem Kadri $4,000,000 (1)
-Salary Remaining : $3,158,974
Alexandar Georgiev $3,700,000 (2)
-Salary Remaining : $2,922,051
Chandler Stephenson $3,225,000 (2)
-Salary Remaining : $2,546,923
Dawson Mercer $3,000,000 (1)
-Salary Remaining : $2,369,231
Martin Necas $2,500,000 (1)
-Salary Remaining : $1,974,359
Braden Schneider $1,760,000 (3)
-Salary Remaining : $1,389,949
Michael Bunting $1,150,000 (1)
-Salary Remaining : $908,205
David Kampf $1,100,000 (5)
-Salary Remaining : $868,718
Michael McCarron $900,000 (5)
-Salary Remaining : $710,769
Louis Crevier $850,000 (4)
-Salary Remaining : $671,282
Total Pro Players21
Salary Commitment
Year 23 : $93,460,000
Year 24 : $65,310,000
Year 25 : $28,860,000
Year 26 : $8,350,000
Salary Average Commitment
Year 23 : $88,560,000
Year 24 : $65,310,000
Year 25 : $28,860,000
Year 26 : $8,350,000
Salary Cap with 1 Way Contract
Year 23 : $93,460,000
Year 24 : $65,310,000
Year 25 : $28,860,000
Year 26 : $8,350,000

Farm Players Salaries

Michael Del Zotto $140,000 (1)
Salary Remaining : $110,564
Andrej Sustr $120,000 (1)
Salary Remaining : $94,769
Michael McLeod $100,000 (1)
Salary Remaining : $78,974
Justin Sourdif $80,000 (4)
Salary Remaining : $63,179
Matthew Kessel $80,000 (3)
Salary Remaining : $63,179
Joey Anderson $80,000 (3)
Salary Remaining : $63,179
Alex Limoges $78,000 (1)
Salary Remaining : $61,600
Nikita Alexandrov $77,500 (3)
Salary Remaining : $61,205
Egor Afanasyev $77,500 (2)
Salary Remaining : $61,205
Jack Ahcan $77,500 (1)
Salary Remaining : $61,205
Sebastien Aho $77,500 (2)
Salary Remaining : $61,205
Mitchell Chaffee $75,000 (1)
Salary Remaining : $59,231
Total Farm Players12
Salary Commitment
Year 23 : $1,063,000
Year 24 : $472,500
Year 25 : $317,500
Year 26 : $80,000
Salary Average Commitment
Year 23 : $865,500
Year 24 : $455,000
Year 25 : $317,500
Year 26 : $80,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6500 - $88 - 6,155 - 94.69%
Level 2: 5250 - $46 - 5,140 - 97.90%
Level 3: 5000 - $17 - 3,650 - 73.00%
Level 4: 5000 - $14 - 4,845 - 96.90%
Luxury : 1250 - $190 - 1,168 - 93.46%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 941 - 94.05%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,958 - 91.12%
Average Income per Game$1,649,637
Year to Date Revenue$14,846,735
Farm
Home Games Left28
Average Attendance - %2,856 - 95.19%
Average Income per Game$95,742
Year to Date Revenue$765,932

Expense

Pro Players Total Salaries$90,852,500
Farm Players Total Salaries$1,678,105
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$18,284,985
Farm Year To Date Expenses$370,207
Pro Salary Cap To Date$16,504,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,438,028
Farm Estimated Season Revenue$2,680,762
Pro Remaining Season Days154
Pro Expenses Per Days$488,987
Pro Estimated Expenses$75,303,998
Farm Remaining Season Days154
Farm Expenses Per Days$8,606
Farm Estimated Expenses$1,325,324
Estimated Season Expenses$76,629,322
Estimated Season Salary Cap$90,305,645
Estimate Under Maximum Salary Cap of $95,500,000$5,194,355
Estimate Over Minimum Salary Cap of $70,600,000 $19,705,645
Current Bank Account$3,116,353
Projected Bank Account($16,394,179)

Pro Players Salaries

Patrick Kane $15,000,000 (4)
-Salary Remaining : $11,846,154
Dougie Hamilton $15,000,000 (4)
-Salary Remaining : $11,846,154
Nick Suzuki $10,000,000 (1)
-Salary Remaining : $7,897,436
Kyle Palmieri $10,000,000 (3)
-Salary Remaining : $7,897,436
Cole Caufield $9,975,000 (1)
-Salary Remaining : $7,877,692
Anze Kopitar $7,600,000 (2)
-Salary Remaining : $6,002,051
Shane Pinto (Out of Payroll) $5,000,000 (4)
-Salary Remaining : $3,948,718
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $1,974,359
Josh Manson $2,500,000 (1)
-Salary Remaining : $1,974,359
Brandon Saad $2,000,000 (1)
-Salary Remaining : $1,579,487
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,579,487
Carl Grundstrom $1,750,000 (3)
-Salary Remaining : $1,382,051
Danila Yurov $950,000 (2)
-Salary Remaining : $750,256
Nikolas Matinpalo $885,000 (2)
-Salary Remaining : $698,923
Cole Hutson $872,500 (2)
-Salary Remaining : $689,051
Justin Hryckowian $870,000 (1)
-Salary Remaining : $687,077
Clark Bishop $850,000 (1)
-Salary Remaining : $671,282
Jack St. Ivany $775,000 (3)
-Salary Remaining : $612,051
Tanner Laczynski $775,000 (2)
-Salary Remaining : $612,051
Matt Luff $775,000 (3)
-Salary Remaining : $612,051
Devin Cooley $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $90,852,500
Year 24 : $62,657,500
Year 25 : $50,800,000
Year 26 : $35,000,000
Salary Average Commitment
Year 23 : $90,317,500
Year 24 : $62,372,500
Year 25 : $50,800,000
Year 26 : $35,000,000
Salary Cap with 1 Way Contract
Year 23 : $90,852,500
Year 24 : $62,657,500
Year 25 : $50,800,000
Year 26 : $35,000,000

Farm Players Salaries

Dominic Toninato $200,000 (2)
Salary Remaining : $157,949
Brendan Lemieux $135,000 (1)
Salary Remaining : $106,615
Anton Blidh $100,000 (2)
Salary Remaining : $78,974
Alexander Peters $100,000 (2)
Salary Remaining : $78,974
Ethan Prow $100,000 (2)
Salary Remaining : $78,974
David Reinbacher $95,000 (1)
Salary Remaining : $75,026
Artur Akhtyamov $85,500 (1)
Salary Remaining : $67,523
Jakub Demek $85,105 (2)
Salary Remaining : $67,211
Maxwell Crozier $85,000 (1)
Salary Remaining : $67,128
Chad Ruhwedel $80,000 (3)
Salary Remaining : $63,179
Jonathan Aspirot $77,500 (1)
Salary Remaining : $61,205
Taylor Gauthier $77,500 (4)
Salary Remaining : $61,205
Alex Beaucage $77,500 (2)
Salary Remaining : $61,205
Vincent Iorio $77,500 (1)
Salary Remaining : $61,205
Chris Wagner $77,500 (4)
Salary Remaining : $61,205
Garrett Pilon $75,000 (1)
Salary Remaining : $59,231
Joe Hicketts $75,000 (1)
Salary Remaining : $59,231
Kevin Poulin $75,000 (1)
Salary Remaining : $59,231
Total Farm Players18
Salary Commitment
Year 23 : $1,678,105
Year 24 : $897,605
Year 25 : $235,000
Year 26 : $155,000
Salary Average Commitment
Year 23 : $1,383,105
Year 24 : $637,605
Year 25 : $235,000
Year 26 : $155,000

Nashville Predators

Nashville Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 5,091 - 84.85%
Level 2: 5000 - $60 - 4,918 - 98.35%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,386 - 84.65%
Luxury : 1000 - $205 - 966 - 96.60%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.11%
Farm Level 2: 1000 - $15 - 960 - 96.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,396 - 89.77%
Average Income per Game$1,603,197
Year to Date Revenue$17,635,162
Farm
Home Games Left28
Average Attendance - %2,902 - 96.74%
Average Income per Game$97,207
Year to Date Revenue$777,656

Expense

Pro Players Total Salaries$67,485,000
Farm Players Total Salaries$269,250
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,736,570
Farm Year To Date Expenses$50,583
Pro Salary Cap To Date$14,619,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,699,093
Farm Estimated Season Revenue$2,721,796
Pro Remaining Season Days154
Pro Expenses Per Days$369,154
Pro Estimated Expenses$56,849,716
Farm Remaining Season Days154
Farm Expenses Per Days$1,381
Farm Estimated Expenses$212,674
Estimated Season Expenses$57,062,390
Estimated Season Salary Cap$67,915,761
Estimate Under Maximum Salary Cap of $95,500,000$27,584,239
Estimate Over Minimum Salary Cap of $70,600,000 -$2,684,239
Current Bank Account$23,033,452
Projected Bank Account$18,391,951

Pro Players Salaries

Alex Pietrangelo $8,000,000 (2)
-Salary Remaining : $6,317,949
John Tavares $7,950,000 (4)
-Salary Remaining : $6,278,462
Matt Boldy $7,700,000 (4)
-Salary Remaining : $6,081,026
Vincent Trocheck (Out of Payroll) $6,000,000 (4)
-Salary Remaining : $4,738,462
Mikko Rantanen $6,000,000 (3)
-Salary Remaining : $4,738,462
Josh Brown $5,000,000 (1)
-Salary Remaining : $3,948,718
Connor Hellebuyck $4,500,000 (1)
-Salary Remaining : $3,553,846
Alexandre Carrier $3,850,000 (1)
-Salary Remaining : $3,040,513
Nils Hoglander $3,800,000 (2)
-Salary Remaining : $3,001,026
Noah Cates $2,625,000 (2)
-Salary Remaining : $2,073,077
Scott Laughton $2,500,000 (2)
-Salary Remaining : $1,974,359
Anton Forsberg $2,250,000 (3)
-Salary Remaining : $1,776,923
Mason Appleton $2,000,000 (1)
-Salary Remaining : $1,579,487
Matthew Highmore $2,000,000 (2)
-Salary Remaining : $1,579,487
Colton Sissons $1,830,000 (1)
-Salary Remaining : $1,445,231
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $1,145,128
Will Smith $950,000 (1)
-Salary Remaining : $750,256
Dmitri Voronkov $925,000 (3)
-Salary Remaining : $730,513
Nick Bjugstad $900,000 (1)
-Salary Remaining : $710,769
Simon Nemec $855,000 (2)
-Salary Remaining : $675,231
Ville Heinola $825,000 (2)
-Salary Remaining : $651,538
Lucas Carlsson $800,000 (1)
-Salary Remaining : $631,795
Jeff Petry $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players23
Salary Commitment
Year 23 : $73,485,000
Year 24 : $53,655,000
Year 25 : $30,825,000
Year 26 : $21,650,000
Salary Average Commitment
Year 23 : $69,085,000
Year 24 : $53,655,000
Year 25 : $30,825,000
Year 26 : $21,650,000
Salary Cap with 1 Way Contract
Year 23 : $73,485,000
Year 24 : $53,655,000
Year 25 : $30,825,000
Year 26 : $21,650,000

Farm Players Salaries

Gabe Perreault $95,000 (2)
Salary Remaining : $75,026
Harrison Brunicke $87,500 (2)
Salary Remaining : $69,103
Ty Nelson $86,750 (2)
Salary Remaining : $68,510
Jakub Lauko $0 (0)
Salary Remaining : $0
Total Farm Players4
Salary Commitment
Year 23 : $269,250
Year 24 : $269,250
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $269,250
Year 24 : $269,250
Year 25 : $0
Year 26 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6100 - $100 - 4,879 - 79.99%
Level 2: 5000 - $65 - 4,023 - 80.45%
Level 3: 2600 - $50 - 2,173 - 83.58%
Level 4: 4200 - $30 - 3,148 - 74.94%
Luxury : 1100 - $210 - 939 - 85.34%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,154 - 57.71%
Farm Level 2: 1000 - $25 - 566 - 56.63%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,161 - 79.80%
Average Income per Game$1,678,447
Year to Date Revenue$16,784,467
Farm
Home Games Left28
Average Attendance - %1,720 - 57.35%
Average Income per Game$84,798
Year to Date Revenue$678,382

Expense

Pro Players Total Salaries$95,020,000
Farm Players Total Salaries$1,941,250
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,108,427
Farm Year To Date Expenses$408,761
Pro Salary Cap To Date$19,582,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,710,294
Farm Estimated Season Revenue$2,374,337
Pro Remaining Season Days154
Pro Expenses Per Days$500,103
Pro Estimated Expenses$77,015,862
Farm Remaining Season Days154
Farm Expenses Per Days$9,955
Farm Estimated Expenses$1,533,070
Estimated Season Expenses$78,548,932
Estimated Season Salary Cap$94,624,196
Estimate Under Maximum Salary Cap of $95,500,000$875,804
Estimate Over Minimum Salary Cap of $70,600,000 $24,024,196
Current Bank Account$50,065,347
Projected Bank Account$27,601,046

Pro Players Salaries

Mika Zibanejad $10,000,000 (3)
-Salary Remaining : $7,897,436
J.T. Miller $9,000,000 (3)
-Salary Remaining : $7,107,692
Tom Wilson $9,000,000 (1)
-Salary Remaining : $7,107,692
Gabriel Landeskog $7,500,000 (5)
-Salary Remaining : $5,923,077
Brandon Montour $7,000,000 (5)
-Salary Remaining : $5,528,205
Vladimir Tarasenko $5,500,000 (1)
-Salary Remaining : $4,343,590
Brayden Schenn $5,200,000 (2)
-Salary Remaining : $4,106,667
Jason Zucker $5,000,000 (2)
-Salary Remaining : $3,948,718
Jesperi Kotkaniemi $4,820,000 (1)
-Salary Remaining : $3,806,564
Justin Faulk $4,750,000 (4)
-Salary Remaining : $3,751,282
Lawson Crouse $4,600,000 (2)
-Salary Remaining : $3,632,821
Viktor Arvidsson $4,250,000 (3)
-Salary Remaining : $3,356,410
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $3,158,974
Nikita Zadorov $3,750,000 (2)
-Salary Remaining : $2,961,538
Frederik Andersen $2,750,000 (3)
-Salary Remaining : $2,171,795
Niko Mikkola $2,500,000 (2)
-Salary Remaining : $1,974,359
Ryan Hartman $2,000,000 (1)
-Salary Remaining : $1,579,487
Ivan Miroshnichenko $950,000 (1)
-Salary Remaining : $750,256
Urho Vaakanainen $900,000 (2)
-Salary Remaining : $710,769
Jonah Gadjovich $775,000 (4)
-Salary Remaining : $612,051
Jorian Donovan $775,000 (3)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $95,020,000
Year 24 : $72,750,000
Year 25 : $50,800,000
Year 26 : $24,025,000
Salary Average Commitment
Year 23 : $94,670,000
Year 24 : $72,750,000
Year 25 : $50,800,000
Year 26 : $24,025,000
Salary Cap with 1 Way Contract
Year 23 : $95,020,000
Year 24 : $72,750,000
Year 25 : $50,800,000
Year 26 : $24,025,000

Farm Players Salaries

Kevin Connauton $200,000 (2)
Salary Remaining : $157,949
Dan Renouf $200,000 (2)
Salary Remaining : $157,949
Cameron Gaunce $200,000 (2)
Salary Remaining : $157,949
Logan Shaw $200,000 (1)
Salary Remaining : $157,949
Mark Friedman $200,000 (1)
Salary Remaining : $157,949
Hudson Fasching $99,500 (1)
Salary Remaining : $78,579
Spencer Smallman $97,500 (1)
Salary Remaining : $77,000
Michael Brandsegg-Nygard $97,500 (3)
Salary Remaining : $77,000
Landon Slaggert $90,000 (1)
Salary Remaining : $71,077
Nikolai Kovalenko $86,750 (3)
Salary Remaining : $68,510
James Malatesta $86,250 (1)
Salary Remaining : $68,115
Nikolas Brouillard $77,500 (2)
Salary Remaining : $61,205
Brian Pinho $77,500 (2)
Salary Remaining : $61,205
Guillaume Brisebois $77,500 (2)
Salary Remaining : $61,205
Dillon Heatherington $76,250 (2)
Salary Remaining : $60,218
Dalton Smith $75,000 (2)
Salary Remaining : $59,231
Ryder Rolston $0 (0)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 23 : $1,941,250
Year 24 : $1,168,000
Year 25 : $184,250
Year 26 : $0
Salary Average Commitment
Year 23 : $1,133,000
Year 24 : $743,000
Year 25 : $184,250
Year 26 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6300 - $92 - 6,123 - 97.20%
Level 2: 5300 - $50 - 5,185 - 97.83%
Level 3: 3300 - $30 - 3,257 - 98.70%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,099 - 99.95%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,913 - 95.67%
Farm Level 2: 1000 - $10 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,665 - 98.32%
Average Income per Game$1,759,597
Year to Date Revenue$15,836,374
Farm
Home Games Left27
Average Attendance - %2,911 - 97.04%
Average Income per Game$79,510
Year to Date Revenue$715,587

Expense

Pro Players Total Salaries$89,284,999
Farm Players Total Salaries$1,689,250
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,459,138
Farm Year To Date Expenses$375,797
Pro Salary Cap To Date$18,639,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,066,705
Farm Estimated Season Revenue$2,146,761
Pro Remaining Season Days154
Pro Expenses Per Days$477,872
Pro Estimated Expenses$73,592,288
Farm Remaining Season Days154
Farm Expenses Per Days$8,663
Farm Estimated Expenses$1,334,102
Estimated Season Expenses$74,926,390
Estimated Season Salary Cap$89,151,426
Estimate Under Maximum Salary Cap of $95,500,000$6,348,574
Estimate Over Minimum Salary Cap of $70,600,000 $18,551,426
Current Bank Account$30,563,561
Projected Bank Account$15,850,637

Pro Players Salaries

Erik Karlsson $11,000,000 (1)
-Salary Remaining : $8,687,179
Alex Ovechkin $9,000,000 (3)
-Salary Remaining : $7,107,692
Mitch Marner $8,000,000 (1)
-Salary Remaining : $6,317,949
Tyler Seguin $7,100,000 (3)
-Salary Remaining : $5,607,179
Matt Roy $7,000,000 (2)
-Salary Remaining : $5,528,205
Phillip Danault $6,750,000 (4)
-Salary Remaining : $5,330,769
Zach Hyman $6,425,000 (5)
-Salary Remaining : $5,074,103
Jordan Binnington $6,000,000 (1)
-Salary Remaining : $4,738,462
Brent Burns $5,000,000 (2)
-Salary Remaining : $3,948,718
Ryan O'Reilly $5,000,000 (3)
-Salary Remaining : $3,948,718
Gustav Nyquist $3,185,000 (2)
-Salary Remaining : $2,515,333
Zach Whitecloud $3,000,000 (1)
-Salary Remaining : $2,369,231
Brandon Tanev $2,500,000 (4)
-Salary Remaining : $1,974,359
Sonny Milano $1,900,000 (2)
-Salary Remaining : $1,500,513
Will Borgen $1,799,999 (1)
-Salary Remaining : $1,421,538
Victor Olofsson $1,575,000 (3)
-Salary Remaining : $1,243,846
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $730,513
Filip Gustavsson $825,000 (1)
-Salary Remaining : $651,538
Tomas Nosek $775,000 (2)
-Salary Remaining : $612,051
Alex Steeves $775,000 (3)
-Salary Remaining : $612,051
Johnathan Kovacevic $750,000 (1)
-Salary Remaining : $592,308
Total Pro Players21
Salary Commitment
Year 23 : $89,284,999
Year 24 : $56,985,000
Year 25 : $39,125,000
Year 26 : $15,675,000
Salary Average Commitment
Year 23 : $85,637,020
Year 24 : $56,985,000
Year 25 : $39,125,000
Year 26 : $15,675,000
Salary Cap with 1 Way Contract
Year 23 : $89,284,999
Year 24 : $56,985,000
Year 25 : $39,125,000
Year 26 : $15,675,000

Farm Players Salaries

Wyatt Kaiser $170,000 (4)
Salary Remaining : $134,256
Gavin Brindley $95,000 (2)
Salary Remaining : $75,026
Hunter McKown $95,000 (1)
Salary Remaining : $75,026
Joel Nystrom $92,500 (4)
Salary Remaining : $73,051
Samuel Walker $84,250 (1)
Salary Remaining : $66,536
Spencer Stastney $82,500 (3)
Salary Remaining : $65,154
Mikhail Maltsev $80,000 (1)
Salary Remaining : $63,179
Michael Sgarbossa $77,500 (2)
Salary Remaining : $61,205
CJ Suess $77,500 (1)
Salary Remaining : $61,205
Wyatt Kalynuk $77,500 (3)
Salary Remaining : $61,205
Lukas Rousek $77,500 (1)
Salary Remaining : $61,205
Daemon Hunt $77,500 (4)
Salary Remaining : $61,205
Marcus Bjork $77,500 (1)
Salary Remaining : $61,205
Jack Rathbone $75,000 (1)
Salary Remaining : $59,231
Fredrik Olofsson $75,000 (1)
Salary Remaining : $59,231
Casey Fitzgerald $75,000 (1)
Salary Remaining : $59,231
Matthew Phillips $75,000 (1)
Salary Remaining : $59,231
Joseph Gambardella $75,000 (1)
Salary Remaining : $59,231
Saku Maenalanen $75,000 (1)
Salary Remaining : $59,231
Felix Sandstrom $75,000 (1)
Salary Remaining : $59,231
Total Farm Players20
Salary Commitment
Year 23 : $1,689,250
Year 24 : $672,500
Year 25 : $500,000
Year 26 : $340,000
Salary Average Commitment
Year 23 : $1,610,202
Year 24 : $672,500
Year 25 : $500,000
Year 26 : $340,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,387 - 89.95%
Level 2: 6000 - $55 - 5,403 - 90.04%
Level 3: 3800 - $34 - 3,320 - 87.37%
Level 4: 4600 - $20 - 4,445 - 96.63%
Luxury : 1500 - $190 - 1,203 - 80.21%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.87%
Farm Level 2: 1000 - $15 - 970 - 97.01%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,757 - 90.25%
Average Income per Game$1,901,379
Year to Date Revenue$19,013,791
Farm
Home Games Left27
Average Attendance - %2,847 - 94.91%
Average Income per Game$94,705
Year to Date Revenue$852,343

Expense

Pro Players Total Salaries$86,155,000
Farm Players Total Salaries$2,507,750
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,667,448
Farm Year To Date Expenses$524,114
Pro Salary Cap To Date$19,234,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,844,131
Farm Estimated Season Revenue$2,557,029
Pro Remaining Season Days154
Pro Expenses Per Days$447,974
Pro Estimated Expenses$68,987,996
Farm Remaining Season Days154
Farm Expenses Per Days$12,860
Farm Estimated Expenses$1,980,440
Estimated Season Expenses$70,968,436
Estimated Season Salary Cap$87,274,549
Estimate Under Maximum Salary Cap of $95,500,000$8,225,451
Estimate Over Minimum Salary Cap of $70,600,000 $16,674,549
Current Bank Account$17,193,929
Projected Bank Account$9,626,653

Pro Players Salaries

Pierre-Luc Dubois $11,350,000 (2)
-Salary Remaining : $8,963,590
Jesper Bratt $9,000,000 (4)
-Salary Remaining : $7,107,692
Morgan Rielly $8,000,000 (2)
-Salary Remaining : $6,317,949
John Marino $6,150,000 (1)
-Salary Remaining : $4,856,923
Ryan Donato $5,250,000 (3)
-Salary Remaining : $4,146,154
Damon Severson $5,100,000 (1)
-Salary Remaining : $4,027,692
Linus Ullmark $4,500,000 (4)
-Salary Remaining : $3,553,846
Joel Farabee $4,250,000 (2)
-Salary Remaining : $3,356,410
Brandon Carlo $4,200,000 (4)
-Salary Remaining : $3,316,923
Connor Murphy $3,650,000 (2)
-Salary Remaining : $2,882,564
Mason Marchment $3,600,000 (3)
-Salary Remaining : $2,843,077
Alex Kerfoot $3,000,000 (2)
-Salary Remaining : $2,369,231
Zemgus Girgensons $2,600,000 (1)
-Salary Remaining : $2,053,333
Michael Amadio $2,500,000 (3)
-Salary Remaining : $1,974,359
Casey Mittelstadt $2,500,000 (1)
-Salary Remaining : $1,974,359
Luke Glendening $2,400,000 (3)
-Salary Remaining : $1,895,385
Jason Dickinson $2,000,000 (2)
-Salary Remaining : $1,579,487
Tage Thompson $1,600,000 (1)
-Salary Remaining : $1,263,590
Michael Rasmussen $1,480,000 (1)
-Salary Remaining : $1,168,821
Owen Tippett $1,250,000 (1)
-Salary Remaining : $987,179
Trevor van Riemsdyk $1,000,000 (1)
-Salary Remaining : $789,744
Jonas Johansson $775,000 (3)
-Salary Remaining : $612,051
Total Pro Players22
Salary Commitment
Year 23 : $86,155,000
Year 24 : $65,725,000
Year 25 : $32,225,000
Year 26 : $17,700,000
Salary Average Commitment
Year 23 : $84,405,000
Year 24 : $65,725,000
Year 25 : $32,225,000
Year 26 : $17,700,000
Salary Cap with 1 Way Contract
Year 23 : $86,155,000
Year 24 : $64,475,000
Year 25 : $32,225,000
Year 26 : $17,700,000

Farm Players Salaries

Erik Gustafsson $200,000 (4)
Salary Remaining : $157,949
Philipp Grubauer $200,000 (3)
Salary Remaining : $157,949
David Perron $200,000 (4)
Salary Remaining : $157,949
Nick Leddy $200,000 (4)
Salary Remaining : $157,949
Jordan Oesterle $200,000 (4)
Salary Remaining : $157,949
Steven Santini $200,000 (2)
Salary Remaining : $157,949
Sammy Blais $100,000 (2)
Salary Remaining : $78,974
Shai Buium $92,500 (2)
Salary Remaining : $73,051
Olen Zellweger $86,750 (1)
Salary Remaining : $68,510
Frederic Brunet $86,000 (2)
Salary Remaining : $67,918
Pontus Holmberg $82,500 (3)
Salary Remaining : $65,154
Philip Tomasino $82,500 (3)
Salary Remaining : $65,154
Ben Harpur $80,000 (3)
Salary Remaining : $63,179
Kevin Labanc $77,500 (3)
Salary Remaining : $61,205
Jaxson Stauber $77,500 (3)
Salary Remaining : $61,205
Noah Juulsen $77,500 (3)
Salary Remaining : $61,205
Jack Studnicka $77,500 (1)
Salary Remaining : $61,205
Michael Dipietro $77,500 (2)
Salary Remaining : $61,205
Jesse Ylonen $77,500 (3)
Salary Remaining : $61,205
Roby Jarventie $77,500 (2)
Salary Remaining : $61,205
Valtteri Puustinen $77,500 (2)
Salary Remaining : $61,205
Akil Thomas $77,500 (2)
Salary Remaining : $61,205
Total Farm Players22
Salary Commitment
Year 23 : $2,507,750
Year 24 : $2,343,500
Year 25 : $1,555,000
Year 26 : $800,000
Salary Average Commitment
Year 23 : $2,277,500
Year 24 : $2,157,500
Year 25 : $1,555,000
Year 26 : $800,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 6,006 - 83.41%
Level 2: 6200 - $54 - 5,420 - 87.42%
Level 3: 4200 - $30 - 3,260 - 77.61%
Level 4: 4800 - $22 - 4,470 - 93.12%
Luxury : 1600 - $180 - 1,217 - 76.07%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,948 - 97.42%
Farm Level 2: 1000 - $14 - 928 - 92.80%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,372 - 84.88%
Average Income per Game$1,822,651
Year to Date Revenue$14,581,207
Farm
Home Games Left27
Average Attendance - %2,876 - 95.88%
Average Income per Game$84,302
Year to Date Revenue$758,714

Expense

Pro Players Total Salaries$88,275,000
Farm Players Total Salaries$2,323,500
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$19,236,782
Farm Year To Date Expenses$488,515
Pro Salary Cap To Date$18,129,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,970,130
Farm Estimated Season Revenue$2,276,142
Pro Remaining Season Days154
Pro Expenses Per Days$472,692
Pro Estimated Expenses$72,794,568
Farm Remaining Season Days154
Farm Expenses Per Days$11,915
Farm Estimated Expenses$1,834,910
Estimated Season Expenses$74,629,478
Estimated Season Salary Cap$90,344,170
Estimate Under Maximum Salary Cap of $95,500,000$5,155,830
Estimate Over Minimum Salary Cap of $70,600,000 $19,744,170
Current Bank Account$92,940,205
Projected Bank Account$82,556,999

Pro Players Salaries

Brandon Hagel $9,000,000 (3)
-Salary Remaining : $7,107,692
Travis Sanheim $8,150,000 (2)
-Salary Remaining : $6,436,410
Colton Parayko $8,000,000 (1)
-Salary Remaining : $6,317,949
Kirill Kaprizov $7,500,000 (4)
-Salary Remaining : $5,923,077
Brady Tkachuk $6,500,000 (1)
-Salary Remaining : $5,133,333
Conor Garland $6,000,000 (1)
-Salary Remaining : $4,738,462
Jake DeBrusk $6,000,000 (4)
-Salary Remaining : $4,738,462
William Karlsson $5,600,000 (3)
-Salary Remaining : $4,422,564
Rasmus Ristolainen $5,500,000 (1)
-Salary Remaining : $4,343,590
Esa Lindell $5,000,000 (4)
-Salary Remaining : $3,948,718
Jonathan Marchessault $3,500,000 (3)
-Salary Remaining : $2,764,103
Cody Ceci $3,500,000 (4)
-Salary Remaining : $2,764,103
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $1,895,385
Ryker Evans $2,100,000 (1)
-Salary Remaining : $1,658,462
Jonathan Toews $2,000,000 (1)
-Salary Remaining : $1,579,487
Samuel Ersson $1,600,000 (4)
-Salary Remaining : $1,263,590
Troy Terry $1,550,000 (1)
-Salary Remaining : $1,224,103
Tom Willander $950,000 (2)
-Salary Remaining : $750,256
Marco Kasper $925,000 (1)
-Salary Remaining : $730,513
Logan Stankoven $867,500 (1)
-Salary Remaining : $685,103
Connor Zary $832,500 (3)
-Salary Remaining : $657,462
Morgan Frost $800,000 (1)
-Salary Remaining : $631,795
Total Pro Players22
Salary Commitment
Year 23 : $88,275,000
Year 24 : $51,632,500
Year 25 : $42,532,500
Year 26 : $23,600,000
Salary Average Commitment
Year 23 : $87,682,500
Year 24 : $51,632,500
Year 25 : $42,532,500
Year 26 : $23,600,000
Salary Cap with 1 Way Contract
Year 23 : $88,275,000
Year 24 : $51,632,500
Year 25 : $42,532,500
Year 26 : $23,600,000

Farm Players Salaries

Jordan Harris $140,000 (3)
Salary Remaining : $110,564
Lukas Reichel $130,000 (4)
Salary Remaining : $102,667
Nils Lundkvist $125,000 (3)
Salary Remaining : $98,718
Jeremy Davies $115,000 (2)
Salary Remaining : $90,821
Kyle Burroughs $110,000 (2)
Salary Remaining : $86,872
Arvid Soderblom $100,000 (3)
Salary Remaining : $78,974
Linus Karlsson $92,500 (2)
Salary Remaining : $73,051
Jakub Galvas $89,250 (1)
Salary Remaining : $70,485
Dyllan Gill $87,000 (1)
Salary Remaining : $68,708
Lukas Svejkovsky $86,750 (1)
Salary Remaining : $68,510
Felix Unger Sorum $86,000 (1)
Salary Remaining : $67,918
Remi Poirier $84,500 (1)
Salary Remaining : $66,733
Jake Bischoff $77,500 (1)
Salary Remaining : $61,205
Adam Wilsby $77,500 (1)
Salary Remaining : $61,205
Kieffer Bellows $77,500 (3)
Salary Remaining : $61,205
Nicholas Caamano $77,500 (2)
Salary Remaining : $61,205
Nikita Tolopilo $77,500 (4)
Salary Remaining : $61,205
Liam Foudy $77,500 (2)
Salary Remaining : $61,205
Matej Pekar $77,500 (2)
Salary Remaining : $61,205
Henrik Tikkanen $77,500 (3)
Salary Remaining : $61,205
Amadeus Lombardi $77,500 (2)
Salary Remaining : $61,205
Evan Cormier $77,500 (1)
Salary Remaining : $61,205
Nathan Walker $77,500 (4)
Salary Remaining : $61,205
Jaycob Megna $75,000 (1)
Salary Remaining : $59,231
Magnus Hellberg $75,000 (1)
Salary Remaining : $59,231
Gavin Bayreuther $75,000 (1)
Salary Remaining : $59,231
Total Farm Players26
Salary Commitment
Year 23 : $2,323,500
Year 24 : $1,432,500
Year 25 : $805,000
Year 26 : $285,000
Salary Average Commitment
Year 23 : $2,303,702
Year 24 : $1,432,500
Year 25 : $805,000
Year 26 : $285,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $92 - 5,987 - 99.79%
Level 2: 5000 - $54 - 4,939 - 98.77%
Level 3: 4000 - $30 - 3,352 - 83.79%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.84%
Farm Level 2: 1000 - $15 - 943 - 94.34%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,278 - 96.39%
Average Income per Game$1,749,179
Year to Date Revenue$17,491,789
Farm
Home Games Left28
Average Attendance - %2,840 - 94.67%
Average Income per Game$95,033
Year to Date Revenue$760,266

Expense

Pro Players Total Salaries$90,404,999
Farm Players Total Salaries$1,010,912
Coaches Total Salaries$2,077,300
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,324,605
Farm Year To Date Expenses$222,494
Pro Salary Cap To Date$18,908,865
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,973,725
Farm Estimated Season Revenue$2,660,931
Pro Remaining Season Days154
Pro Expenses Per Days$473,755
Pro Estimated Expenses$72,958,270
Farm Remaining Season Days154
Farm Expenses Per Days$5,184
Farm Estimated Expenses$798,336
Estimated Season Expenses$73,756,606
Estimated Season Salary Cap$90,305,575
Estimate Under Maximum Salary Cap of $95,500,000$5,194,425
Estimate Over Minimum Salary Cap of $70,600,000 $19,705,575
Current Bank Account$22,991,512
Projected Bank Account$7,869,562

Pro Players Salaries

Tim Stutzle $9,000,000 (3)
-Salary Remaining : $7,107,692
Quinn Hughes $8,600,000 (2)
-Salary Remaining : $6,791,795
Owen Power $8,350,000 (2)
-Salary Remaining : $6,594,359
Lucas Raymond $8,075,000 (1)
-Salary Remaining : $6,377,179
Quinton Byfield $8,000,000 (2)
-Salary Remaining : $6,317,949
Valeri Nichushkin $7,500,000 (1)
-Salary Remaining : $5,923,077
Logan Thompson $7,000,000 (3)
-Salary Remaining : $5,528,205
Steven Stamkos $6,500,000 (3)
-Salary Remaining : $5,133,333
Jaccob Slavin $5,200,000 (3)
-Salary Remaining : $4,106,667
Devon Toews $4,600,000 (1)
-Salary Remaining : $3,632,821
Erik Gudbranson $3,500,000 (2)
-Salary Remaining : $2,764,103
Danton Heinen $2,500,000 (4)
-Salary Remaining : $1,974,359
Erik Haula $2,400,000 (1)
-Salary Remaining : $1,895,385
Oliver Ekman-Larsson $1,999,999 (3)
-Salary Remaining : $1,579,486
Jack Drury $1,775,000 (3)
-Salary Remaining : $1,401,795
Jakub Dobes $1,030,000 (4)
-Salary Remaining : $813,436
Logan O'Connor $1,000,000 (1)
-Salary Remaining : $789,744
Logan Cooley $950,000 (1)
-Salary Remaining : $750,256
Quinn Hutson $875,000 (4)
-Salary Remaining : $691,026
Ethen Frank $775,000 (4)
-Salary Remaining : $612,051
Donovan Sebrango $775,000 (4)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $90,404,999
Year 24 : $65,879,999
Year 25 : $37,429,999
Year 26 : $5,955,000
Salary Average Commitment
Year 23 : $78,204,999
Year 24 : $54,029,999
Year 25 : $32,829,999
Year 26 : $5,955,000
Salary Cap with 1 Way Contract
Year 23 : $90,404,999
Year 24 : $65,879,999
Year 25 : $37,429,999
Year 26 : $5,955,000

Farm Players Salaries

Justin Barron $120,000 (4)
Salary Remaining : $94,769
Oliver Wahlstrom $87,413 (2)
Salary Remaining : $69,033
Viljami Marjala $87,250 (2)
Salary Remaining : $68,905
Anton Wahlberg $87,000 (2)
Salary Remaining : $68,708
Clay Stevenson $86,750 (2)
Salary Remaining : $68,510
Taylor Ward $77,500 (4)
Salary Remaining : $61,205
Brandon Scanlin $77,500 (1)
Salary Remaining : $61,205
Alexander Alexeyev $77,500 (2)
Salary Remaining : $61,205
Nathan Smith $77,500 (1)
Salary Remaining : $61,205
Ben Jones $77,500 (4)
Salary Remaining : $61,205
David Gustafsson $77,500 (2)
Salary Remaining : $61,205
Julien Gauthier $77,500 (2)
Salary Remaining : $61,205
Total Farm Players12
Salary Commitment
Year 23 : $1,010,912
Year 24 : $855,912
Year 25 : $275,000
Year 26 : $275,000
Salary Average Commitment
Year 23 : $949,162
Year 24 : $829,162
Year 25 : $275,000
Year 26 : $275,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 4,836 - 80.60%
Level 2: 5000 - $60 - 4,953 - 99.06%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 965 - 96.48%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,789 - 93.27%
Average Income per Game$1,674,251
Year to Date Revenue$13,394,011
Farm
Home Games Left27
Average Attendance - %2,865 - 95.49%
Average Income per Game$95,547
Year to Date Revenue$859,920

Expense

Pro Players Total Salaries$70,037,500
Farm Players Total Salaries$507,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,789,231
Pro Year To Date Expenses$16,284,682
Farm Year To Date Expenses$125,874
Pro Salary Cap To Date$15,500,057
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,924,547
Farm Estimated Season Revenue$2,579,760
Pro Remaining Season Days154
Pro Expenses Per Days$374,551
Pro Estimated Expenses$57,680,854
Farm Remaining Season Days154
Farm Expenses Per Days$2,600
Farm Estimated Expenses$400,400
Estimated Season Expenses$58,081,254
Estimated Season Salary Cap$75,601,006
Estimate Under Maximum Salary Cap of $95,500,000$19,898,994
Estimate Over Minimum Salary Cap of $70,600,000 $5,001,006
Current Bank Account$13,776,801
Projected Bank Account$15,199,854

Pro Players Salaries

Roman Josi $9,000,000 (2)
-Salary Remaining : $7,107,692
Sean Monahan $7,000,000 (1)
-Salary Remaining : $5,528,205
Tristan Jarry $6,800,000 (1)
-Salary Remaining : $5,370,256
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $4,738,462
Brendan Gallagher $5,000,000 (2)
-Salary Remaining : $3,948,718
Andreas Englund $5,000,000 (3)
-Salary Remaining : $3,948,718
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $3,593,333
Semyon Varlamov $4,000,000 (1)
-Salary Remaining : $3,158,974
Robby Fabbri $3,500,000 (1)
-Salary Remaining : $2,764,103
Keegan Kolesar $3,000,000 (4)
-Salary Remaining : $2,369,231
Anthony Duclair $3,000,000 (1)
-Salary Remaining : $2,369,231
Alex Newhook $2,700,000 (4)
-Salary Remaining : $2,132,308
Michael Kesselring $1,400,000 (1)
-Salary Remaining : $1,105,641
James Reimer $1,000,000 (2)
-Salary Remaining : $789,744
Dylan Gambrell $950,000 (1)
-Salary Remaining : $750,256
Kaedan Korczak $875,000 (1)
-Salary Remaining : $691,026
Walker Duehr $825,000 (1)
-Salary Remaining : $651,538
Adam Gaudette $800,000 (1)
-Salary Remaining : $631,795
Parker Ford $775,000 (4)
-Salary Remaining : $612,051
Ethan Keppen $775,000 (2)
-Salary Remaining : $612,051
Maxence Guenette $775,000 (1)
-Salary Remaining : $612,051
Patrick Giles $775,000 (4)
-Salary Remaining : $612,051
Nikolai Knyzhov $775,000 (2)
-Salary Remaining : $612,051
Vincent Desharnais $762,500 (1)
-Salary Remaining : $602,179
Total Pro Players24
Salary Commitment
Year 23 : $70,037,500
Year 24 : $33,350,000
Year 25 : $16,800,000
Year 26 : $11,800,000
Salary Average Commitment
Year 23 : $65,850,000
Year 24 : $33,000,000
Year 25 : $16,625,000
Year 26 : $11,625,000
Salary Cap with 1 Way Contract
Year 23 : $70,037,500
Year 24 : $33,350,000
Year 25 : $16,800,000
Year 26 : $11,800,000

Farm Players Salaries

Bradly Nadeau $95,000 (2)
Salary Remaining : $75,026
Zack MacEwen $92,500 (1)
Salary Remaining : $73,051
Matthew Maggio $87,000 (2)
Salary Remaining : $68,708
Eetu Makiniemi $77,500 (2)
Salary Remaining : $61,205
Xavier Bourgault $77,500 (2)
Salary Remaining : $61,205
Ronnie Attard $77,500 (4)
Salary Remaining : $61,205
Total Farm Players6
Salary Commitment
Year 23 : $507,000
Year 24 : $414,500
Year 25 : $77,500
Year 26 : $77,500
Salary Average Commitment
Year 23 : $457,000
Year 24 : $397,000
Year 25 : $60,000
Year 26 : $60,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,953 - 99.22%
Level 2: 5000 - $52 - 4,995 - 99.91%
Level 3: 2000 - $33 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.82%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,948 - 99.71%
Average Income per Game$1,641,950
Year to Date Revenue$13,135,603
Farm
Home Games Left27
Average Attendance - %2,839 - 94.62%
Average Income per Game$94,526
Year to Date Revenue$850,735

Expense

Pro Players Total Salaries$94,187,500
Farm Players Total Salaries$2,247,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,023,009
Farm Year To Date Expenses$485,413
Pro Salary Cap To Date$18,833,785
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,826,313
Farm Estimated Season Revenue$2,552,205
Pro Remaining Season Days154
Pro Expenses Per Days$487,628
Pro Estimated Expenses$75,094,712
Farm Remaining Season Days154
Farm Expenses Per Days$11,526
Farm Estimated Expenses$1,775,004
Estimated Season Expenses$76,869,716
Estimated Season Salary Cap$93,217,787
Estimate Under Maximum Salary Cap of $95,500,000$2,282,213
Estimate Over Minimum Salary Cap of $70,600,000 $22,617,787
Current Bank Account$62,075,842
Projected Bank Account$43,584,644

Pro Players Salaries

Nathan MacKinnon $16,050,000 (1)
-Salary Remaining : $12,675,385
Sidney Crosby $9,780,000 (2)
-Salary Remaining : $7,723,692
Nikita Kucherov $9,000,000 (1)
-Salary Remaining : $7,107,692
Mark Stone $8,000,000 (2)
-Salary Remaining : $6,317,949
John Gibson $6,400,000 (2)
-Salary Remaining : $5,054,359
Ryan Nugent-Hopkins $6,250,000 (3)
-Salary Remaining : $4,935,897
Jacob Trouba $6,000,000 (1)
-Salary Remaining : $4,738,462
Brayden Point $6,000,000 (1)
-Salary Remaining : $4,738,462
Josh Morrissey $5,200,000 (1)
-Salary Remaining : $4,106,667
Shea Theodore $5,200,000 (2)
-Salary Remaining : $4,106,667
Matthew Knies $4,500,000 (2)
-Salary Remaining : $3,553,846
Sean Walker $3,350,000 (1)
-Salary Remaining : $2,645,641
Morgan Barron $1,400,000 (2)
-Salary Remaining : $1,105,641
Charlie Lindgren $1,100,000 (2)
-Salary Remaining : $868,718
Justin Danforth $975,000 (1)
-Salary Remaining : $770,000
Mason Lohrei $925,000 (2)
-Salary Remaining : $730,513
John Beecher $900,000 (4)
-Salary Remaining : $710,769
Kaiden Guhle $832,500 (1)
-Salary Remaining : $657,462
Beck Malenstyn $775,000 (2)
-Salary Remaining : $612,051
Bobby McMann $775,000 (2)
-Salary Remaining : $612,051
Adam Klapka $775,000 (3)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $94,187,500
Year 24 : $51,280,000
Year 25 : $7,925,000
Year 26 : $900,000
Salary Average Commitment
Year 23 : $91,189,520
Year 24 : $46,532,020
Year 25 : $7,925,000
Year 26 : $900,000
Salary Cap with 1 Way Contract
Year 23 : $94,187,500
Year 24 : $46,780,000
Year 25 : $7,925,000
Year 26 : $900,000

Farm Players Salaries

Arber Xhekaj $130,000 (4)
Salary Remaining : $102,667
Matt Rempe $97,500 (4)
Salary Remaining : $77,000
Adam Edstrom $97,500 (3)
Salary Remaining : $77,000
Josh Samanski $97,500 (1)
Salary Remaining : $77,000
Jon Gillies $95,000 (1)
Salary Remaining : $75,026
Lenni Hameenaho $95,000 (3)
Salary Remaining : $75,026
Georgi Romanov $95,000 (3)
Salary Remaining : $75,026
Hunter Haight $89,500 (2)
Salary Remaining : $70,682
Noah Laba $87,000 (2)
Salary Remaining : $68,708
Florian Xhekaj $87,000 (1)
Salary Remaining : $68,708
Reid Schaefer $85,500 (2)
Salary Remaining : $67,523
Carl Lindbom $84,000 (3)
Salary Remaining : $66,338
Braeden Bowman $83,750 (2)
Salary Remaining : $66,141
Zachary L'Heureux $83,250 (2)
Salary Remaining : $65,746
Colton Dach $82,500 (1)
Salary Remaining : $65,154
Marshall Warren $82,500 (3)
Salary Remaining : $65,154
Nick Blankenburg $77,500 (3)
Salary Remaining : $61,205
Olle Lycksell $77,500 (2)
Salary Remaining : $61,205
Declan Carlile $77,500 (3)
Salary Remaining : $61,205
Cole Koepke $77,500 (2)
Salary Remaining : $61,205
Scott Reedy $77,500 (1)
Salary Remaining : $61,205
Jeffrey Viel $77,500 (2)
Salary Remaining : $61,205
Curtis Douglas $77,500 (2)
Salary Remaining : $61,205
Axel Jonsson-Fjallby $77,500 (1)
Salary Remaining : $61,205
Leevi Merilainen $77,500 (1)
Salary Remaining : $61,205
Calle Rosen $77,500 (3)
Salary Remaining : $61,205
Total Farm Players26
Salary Commitment
Year 23 : $2,247,500
Year 24 : $1,653,000
Year 25 : $914,000
Year 26 : $227,500
Salary Average Commitment
Year 23 : $2,172,500
Year 24 : $1,653,000
Year 25 : $914,000
Year 26 : $227,500

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 4,970 - 82.83%
Level 2: 4400 - $60 - 4,400 - 100.00%
Level 3: 2600 - $35 - 2,600 - 100.00%
Level 4: 3700 - $25 - 3,700 - 100.00%
Luxury : 800 - $200 - 800 - 100.00%
Total Capacity :17500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.54%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,470 - 94.11%
Average Income per Game$1,612,534
Year to Date Revenue$12,900,268
Farm
Home Games Left27
Average Attendance - %2,880 - 96.00%
Average Income per Game$96,071
Year to Date Revenue$864,639

Expense

Pro Players Total Salaries$80,489,998
Farm Players Total Salaries$1,068,750
Coaches Total Salaries$2,434,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,273,963
Farm Year To Date Expenses$234,140
Pro Salary Cap To Date$16,585,719
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,826,139
Farm Estimated Season Revenue$2,593,917
Pro Remaining Season Days154
Pro Expenses Per Days$424,740
Pro Estimated Expenses$65,409,960
Farm Remaining Season Days154
Farm Expenses Per Days$5,481
Farm Estimated Expenses$844,074
Estimated Season Expenses$66,254,034
Estimated Season Salary Cap$78,967,577
Estimate Under Maximum Salary Cap of $95,500,000$16,532,423
Estimate Over Minimum Salary Cap of $70,600,000 $8,367,577
Current Bank Account$35,342,960
Projected Bank Account$26,508,982

Pro Players Salaries

Jordan Kyrou $10,900,000 (1)
-Salary Remaining : $8,608,205
Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $7,107,692
Wyatt Johnston $8,400,000 (2)
-Salary Remaining : $6,633,846
Jacob Markstrom $6,000,000 (2)
-Salary Remaining : $4,738,462
Alec Martinez $6,000,000 (1)
-Salary Remaining : $4,738,462
Nic Dowd $5,100,000 (1)
-Salary Remaining : $4,027,692
Bowen Byram $4,620,000 (3)
-Salary Remaining : $3,648,615
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,178,718
Sam Steel $3,399,999 (1)
-Salary Remaining : $2,685,127
Will Cuylle $3,120,000 (2)
-Salary Remaining : $2,464,000
Nick Paul $3,000,000 (3)
-Salary Remaining : $2,369,231
Matt Grzelcyk $2,500,000 (2)
-Salary Remaining : $1,974,359
Philippe Myers $2,000,000 (1)
-Salary Remaining : $1,579,487
Troy Stecher $2,000,000 (1)
-Salary Remaining : $1,579,487
Conor Sheary $1,999,999 (3)
-Salary Remaining : $1,579,486
Derek Forbort (Out of Payroll) $1,500,000 (4)
-Salary Remaining : $1,184,615
Daniil Tarasov $1,350,000 (3)
-Salary Remaining : $1,066,154
Kevin Rooney $1,300,000 (1)
-Salary Remaining : $1,026,667
Mikey Anderson $1,000,000 (1)
-Salary Remaining : $789,744
Matvei Michkov $950,000 (1)
-Salary Remaining : $750,256
Louis Domingue $775,000 (5)
-Salary Remaining : $612,051
Brendan Gaunce $775,000 (2)
-Salary Remaining : $612,051
Brett Leason $775,000 (4)
-Salary Remaining : $612,051
Total Pro Players23
Salary Commitment
Year 23 : $80,489,998
Year 24 : $38,839,999
Year 25 : $14,019,999
Year 26 : $3,050,000
Salary Average Commitment
Year 23 : $72,789,999
Year 24 : $38,839,999
Year 25 : $14,019,999
Year 26 : $3,050,000
Salary Cap with 1 Way Contract
Year 23 : $80,489,998
Year 24 : $38,839,999
Year 25 : $14,019,999
Year 26 : $3,050,000

Farm Players Salaries

Hunter Miska $200,000 (3)
Salary Remaining : $157,949
Kenneth Appleby $200,000 (3)
Salary Remaining : $157,949
Scott Perunovich $115,000 (3)
Salary Remaining : $90,821
Reese Johnson $85,000 (2)
Salary Remaining : $67,128
Michael Eyssimont $80,000 (3)
Salary Remaining : $63,179
Tyler Pitlick $78,750 (2)
Salary Remaining : $62,192
Nick Abruzzese $77,500 (3)
Salary Remaining : $61,205
Grigori Denisenko $77,500 (3)
Salary Remaining : $61,205
Tobias Bjornfot $77,500 (4)
Salary Remaining : $61,205
Kevin Gravel $77,500 (2)
Salary Remaining : $61,205
Total Farm Players10
Salary Commitment
Year 23 : $1,068,750
Year 24 : $1,068,750
Year 25 : $827,500
Year 26 : $77,500
Salary Average Commitment
Year 23 : $1,053,952
Year 24 : $1,053,952
Year 25 : $827,500
Year 26 : $77,500

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 6,134 - 97.37%
Level 2: 5300 - $50 - 5,223 - 98.54%
Level 3: 4500 - $14 - 3,629 - 80.65%
Level 4: 4700 - $13 - 4,590 - 97.67%
Luxury : 1200 - $190 - 1,175 - 97.89%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 959 - 95.86%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,752 - 94.33%
Average Income per Game$1,674,507
Year to Date Revenue$11,721,551
Farm
Home Games Left27
Average Attendance - %2,847 - 94.90%
Average Income per Game$94,964
Year to Date Revenue$854,674

Expense

Pro Players Total Salaries$74,431,000
Farm Players Total Salaries$1,163,125
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,662,625
Farm Year To Date Expenses$246,364
Pro Salary Cap To Date$15,611,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,607,755
Farm Estimated Season Revenue$2,564,022
Pro Remaining Season Days154
Pro Expenses Per Days$407,338
Pro Estimated Expenses$62,730,052
Farm Remaining Season Days154
Farm Expenses Per Days$5,965
Farm Estimated Expenses$918,610
Estimated Season Expenses$63,648,662
Estimated Season Salary Cap$74,392,682
Estimate Under Maximum Salary Cap of $95,500,000$21,107,318
Estimate Over Minimum Salary Cap of $70,600,000 $3,792,682
Current Bank Account$35,182,556
Projected Bank Account$32,705,671

Pro Players Salaries

Brady Skjei $10,000,000 (1)
-Salary Remaining : $7,897,436
Kevin Fiala $8,750,000 (3)
-Salary Remaining : $6,910,256
Blake Coleman $6,500,000 (1)
-Salary Remaining : $5,133,333
Joel Edmundson $4,500,000 (3)
-Salary Remaining : $3,553,846
Nico Hischier $4,500,000 (1)
-Salary Remaining : $3,553,846
Dylan Samberg $4,250,000 (4)
-Salary Remaining : $3,356,410
Brian Dumoulin $4,000,000 (2)
-Salary Remaining : $3,158,974
Noah Dobson $4,000,000 (2)
-Salary Remaining : $3,158,974
Petr Mrazek $3,650,000 (2)
-Salary Remaining : $2,882,564
Robert Thomas $3,200,000 (1)
-Salary Remaining : $2,527,179
K'Andre Miller $3,098,000 (2)
-Salary Remaining : $2,446,626
Cole Perfetti $3,000,000 (1)
-Salary Remaining : $2,369,231
Tanner Pearson $2,750,500 (1)
-Salary Remaining : $2,172,190
Adam Lowry $2,500,000 (4)
-Salary Remaining : $1,974,359
Ilya Samsonov $1,800,000 (2)
-Salary Remaining : $1,421,538
Peyton Krebs $1,450,000 (3)
-Salary Remaining : $1,145,128
Ryan Poehling $1,400,000 (1)
-Salary Remaining : $1,105,641
Isaac Howard $950,000 (2)
-Salary Remaining : $750,256
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $730,513
Dakota Joshua $850,000 (2)
-Salary Remaining : $671,282
Brandt Clarke $832,500 (2)
-Salary Remaining : $657,462
Michael Carcone $775,000 (2)
-Salary Remaining : $612,051
Kevin Stenlund $750,000 (1)
-Salary Remaining : $592,308
Total Pro Players23
Salary Commitment
Year 23 : $74,431,000
Year 24 : $41,405,500
Year 25 : $21,450,000
Year 26 : $6,750,000
Salary Average Commitment
Year 23 : $67,956,000
Year 24 : $40,980,500
Year 25 : $21,450,000
Year 26 : $6,750,000
Salary Cap with 1 Way Contract
Year 23 : $74,431,000
Year 24 : $41,405,500
Year 25 : $21,450,000
Year 26 : $6,750,000

Farm Players Salaries

Matthew Wood $95,000 (2)
Salary Remaining : $75,026
Jack Devine $95,000 (2)
Salary Remaining : $75,026
Tucker Robertson $87,000 (2)
Salary Remaining : $68,708
John Farinacci $87,000 (2)
Salary Remaining : $68,708
Thomas Milic $84,500 (2)
Salary Remaining : $66,733
Kai Uchacz $84,500 (2)
Salary Remaining : $66,733
Ronan Seeley $81,375 (2)
Salary Remaining : $64,265
Cayden Primeau $80,000 (2)
Salary Remaining : $63,179
Jack Thompson $80,000 (4)
Salary Remaining : $63,179
Jared McIsaac $78,750 (2)
Salary Remaining : $62,192
Kevin Mandolese $77,500 (3)
Salary Remaining : $61,205
Matvey Petrov $77,500 (2)
Salary Remaining : $61,205
William Villeneuve $77,500 (4)
Salary Remaining : $61,205
Nathan Legare $77,500 (4)
Salary Remaining : $61,205
Total Farm Players14
Salary Commitment
Year 23 : $1,163,125
Year 24 : $1,163,125
Year 25 : $312,500
Year 26 : $235,000
Salary Average Commitment
Year 23 : $1,107,875
Year 24 : $1,107,875
Year 25 : $312,500
Year 26 : $235,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Pete Times Forum
Level 1: 6200 - $95 - 5,977 - 96.41%
Level 2: 5200 - $55 - 5,116 - 98.39%
Level 3: 3100 - $31 - 3,090 - 99.69%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 941 - 94.11%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.28%
Farm Level 2: 1000 - $15 - 949 - 94.93%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,125 - 98.08%
Average Income per Game$1,778,219
Year to Date Revenue$14,225,748
Farm
Home Games Left28
Average Attendance - %2,855 - 95.16%
Average Income per Game$95,499
Year to Date Revenue$763,991

Expense

Pro Players Total Salaries$83,268,417
Farm Players Total Salaries$2,427,250
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$5,061,539
Pro Year To Date Expenses$17,597,592
Farm Year To Date Expenses$542,577
Pro Salary Cap To Date$16,546,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,459,429
Farm Estimated Season Revenue$2,673,968
Pro Remaining Season Days154
Pro Expenses Per Days$452,659
Pro Estimated Expenses$69,709,486
Farm Remaining Season Days154
Farm Expenses Per Days$12,447
Farm Estimated Expenses$1,916,838
Estimated Season Expenses$71,626,324
Estimated Season Salary Cap$87,368,622
Estimate Under Maximum Salary Cap of $95,500,000$8,131,378
Estimate Over Minimum Salary Cap of $70,600,000 $16,768,622
Current Bank Account$52,719,278
Projected Bank Account$44,226,351

Pro Players Salaries

Dylan Larkin $10,000,000 (1)
-Salary Remaining : $7,897,436
Travis Konecny $7,000,000 (3)
-Salary Remaining : $5,528,205
Mike Matheson $6,500,000 (5)
-Salary Remaining : $5,133,333
Seth Jones $6,250,000 (1)
-Salary Remaining : $4,935,897
Adam Pelech $5,750,000 (5)
-Salary Remaining : $4,541,026
Dylan DeMelo $5,500,000 (2)
-Salary Remaining : $4,343,590
Bryan Rust $5,130,000 (2)
-Salary Remaining : $4,051,385
Pavel Zacha $4,750,000 (1)
-Salary Remaining : $3,751,282
Philip Broberg $4,580,917 (2)
-Salary Remaining : $3,617,750
Adam Larsson $4,500,000 (4)
-Salary Remaining : $3,553,846
Ilya Mikheyev $4,150,000 (3)
-Salary Remaining : $3,277,436
Ilya Sorokin $4,125,000 (3)
-Salary Remaining : $3,257,692
Boone Jenner $3,750,000 (3)
-Salary Remaining : $2,961,538
Andrew Peeke $2,750,000 (1)
-Salary Remaining : $2,171,795
Pavel Dorofeyev $1,600,000 (4)
-Salary Remaining : $1,263,590
Adam Fantilli $950,000 (1)
-Salary Remaining : $750,256
Collin Graf $950,000 (1)
-Salary Remaining : $750,256
J.J. Moser $925,000 (2)
-Salary Remaining : $730,513
Alex Lyon $900,000 (2)
-Salary Remaining : $710,769
JJ Peterka $832,500 (1)
-Salary Remaining : $657,462
Parker Kelly $825,000 (4)
-Salary Remaining : $651,538
Kiefer Sherwood $775,000 (2)
-Salary Remaining : $612,051
Mitchell Gibson $775,000 (4)
-Salary Remaining : $612,051
Total Pro Players23
Salary Commitment
Year 23 : $83,268,417
Year 24 : $60,910,917
Year 25 : $43,100,000
Year 26 : $19,950,000
Salary Average Commitment
Year 23 : $82,743,417
Year 24 : $56,610,917
Year 25 : $38,975,000
Year 26 : $19,950,000
Salary Cap with 1 Way Contract
Year 23 : $83,268,417
Year 24 : $56,785,917
Year 25 : $38,975,000
Year 26 : $19,950,000

Farm Players Salaries

Alex Goligoski $200,000 (2)
Salary Remaining : $157,949
Devin Shore $200,000 (1)
Salary Remaining : $157,949
Dysin Mayo $100,000 (3)
Salary Remaining : $78,974
Rutger McGroarty $95,000 (1)
Salary Remaining : $75,026
Mikulas Hovorka $95,000 (4)
Salary Remaining : $75,026
Elmer Soderblom $92,500 (3)
Salary Remaining : $73,051
Michael Callahan $92,500 (2)
Salary Remaining : $73,051
Aidan Thompson $87,000 (4)
Salary Remaining : $68,708
Waltteri Merela $87,000 (2)
Salary Remaining : $68,708
Uvis Balinskis $87,000 (2)
Salary Remaining : $68,708
Maxim Groshev $86,750 (4)
Salary Remaining : $68,510
Leo Loof $86,750 (4)
Salary Remaining : $68,510
Tyler Angle $86,750 (2)
Salary Remaining : $68,510
Alex Jefferies $86,750 (1)
Salary Remaining : $68,510
Connor Ungar $86,000 (4)
Salary Remaining : $67,918
Jack Quinn $83,250 (3)
Salary Remaining : $65,746
Eemil Viro $77,500 (1)
Salary Remaining : $61,205
Magnus Chrona $77,500 (4)
Salary Remaining : $61,205
Ben McCartney $77,500 (4)
Salary Remaining : $61,205
Bogdan Trineyev $77,500 (4)
Salary Remaining : $61,205
Cade Webber $77,500 (4)
Salary Remaining : $61,205
Logan Brown $77,500 (4)
Salary Remaining : $61,205
Justin Kirkland $77,500 (3)
Salary Remaining : $61,205
Adam Erne $77,500 (4)
Salary Remaining : $61,205
Arvid Holm $77,500 (2)
Salary Remaining : $61,205
Martin Chromiak $77,500 (4)
Salary Remaining : $61,205
Total Farm Players26
Salary Commitment
Year 23 : $2,427,250
Year 24 : $1,968,000
Year 25 : $1,337,250
Year 26 : $984,000
Salary Average Commitment
Year 23 : $2,043,250
Year 24 : $1,724,000
Year 25 : $1,319,750
Year 26 : $966,500

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6200 - $90 - 6,101 - 98.41%
Level 2: 5600 - $55 - 5,284 - 94.35%
Level 3: 4000 - $40 - 2,528 - 63.21%
Level 4: 4000 - $30 - 3,196 - 79.90%
Luxury : 1200 - $230 - 860 - 71.64%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.30%
Farm Level 2: 1000 - $15 - 977 - 97.67%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,969 - 85.57%
Average Income per Game$1,802,327
Year to Date Revenue$19,825,594
Farm
Home Games Left27
Average Attendance - %2,863 - 95.42%
Average Income per Game$95,179
Year to Date Revenue$856,608

Expense

Pro Players Total Salaries$88,687,499
Farm Players Total Salaries$975,000
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,199,507
Farm Year To Date Expenses$184,280
Pro Salary Cap To Date$18,300,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,872,129
Farm Estimated Season Revenue$2,569,824
Pro Remaining Season Days154
Pro Expenses Per Days$471,731
Pro Estimated Expenses$72,646,574
Farm Remaining Season Days154
Farm Expenses Per Days$5,000
Farm Estimated Expenses$770,000
Estimated Season Expenses$73,416,574
Estimated Season Salary Cap$88,340,953
Estimate Under Maximum Salary Cap of $95,500,000$7,159,047
Estimate Over Minimum Salary Cap of $70,600,000 $17,740,953
Current Bank Account$84,222,602
Projected Bank Account$69,247,981

Pro Players Salaries

Darnell Nurse $10,400,000 (1)
-Salary Remaining : $8,213,333
Tomas Hertl $10,000,000 (2)
-Salary Remaining : $7,897,436
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $6,317,949
Elias Pettersson $7,800,000 (1)
-Salary Remaining : $6,160,000
Jake McCabe $6,000,000 (5)
-Salary Remaining : $4,738,462
Mikael Granlund $5,000,000 (4)
-Salary Remaining : $3,948,718
Teuvo Teravainen $4,750,000 (1)
-Salary Remaining : $3,751,282
Darcy Kuemper $4,500,000 (5)
-Salary Remaining : $3,553,846
Ilya Lyubushkin $4,000,000 (1)
-Salary Remaining : $3,158,974
Ross Colton $4,000,000 (1)
-Salary Remaining : $3,158,974
Elias Lindholm $3,850,000 (1)
-Salary Remaining : $3,040,513
Alex Iafallo $3,700,000 (1)
-Salary Remaining : $2,922,051
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $2,764,103
Jordan Staal $3,410,000 (2)
-Salary Remaining : $2,693,026
Jonas Siegenthaler $3,200,000 (1)
-Salary Remaining : $2,527,179
Corey Perry $1,999,999 (1)
-Salary Remaining : $1,579,486
Frederick Gaudreau $1,770,000 (5)
-Salary Remaining : $1,397,846
Sam Lafferty $1,150,000 (2)
-Salary Remaining : $908,205
Simon Edvinsson $832,500 (2)
-Salary Remaining : $657,462
Jonathan Quick $825,000 (3)
-Salary Remaining : $651,538
Total Pro Players20
Salary Commitment
Year 23 : $88,687,499
Year 24 : $44,987,500
Year 25 : $26,095,000
Year 26 : $17,270,000
Salary Average Commitment
Year 23 : $87,287,500
Year 24 : $44,987,500
Year 25 : $26,095,000
Year 26 : $17,270,000
Salary Cap with 1 Way Contract
Year 23 : $88,687,499
Year 24 : $44,987,500
Year 25 : $26,095,000
Year 26 : $17,270,000

Farm Players Salaries

Wayne Simmonds $200,000 (1)
Salary Remaining : $157,949
Joseph Blandisi $100,000 (1)
Salary Remaining : $78,974
Danny DeKeyser $100,000 (1)
Salary Remaining : $78,974
Viktor Neuchev $87,000 (1)
Salary Remaining : $68,708
Logan Morrison $87,000 (1)
Salary Remaining : $68,708
Nikita Novikov $86,750 (1)
Salary Remaining : $68,510
Jacob Perreault $83,250 (2)
Salary Remaining : $65,746
Ben Hutton $80,000 (1)
Salary Remaining : $63,179
Chris Tierney $76,000 (1)
Salary Remaining : $60,021
Derek Stepan $75,000 (1)
Salary Remaining : $59,231
Total Farm Players10
Salary Commitment
Year 23 : $975,000
Year 24 : $83,250
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $739,000
Year 24 : $83,250
Year 25 : $0
Year 26 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,187 - 43.66%
Level 2: 6300 - $90 - 2,979 - 47.28%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 777 - 45.71%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,932 - 96.58%
Farm Level 2: 1000 - $15 - 952 - 95.21%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %11,223 - 43.16%
Average Income per Game$1,836,181
Year to Date Revenue$11,017,087
Farm
Home Games Left27
Average Attendance - %2,884 - 96.13%
Average Income per Game$85,233
Year to Date Revenue$767,099

Expense

Pro Players Total Salaries$68,967,499
Farm Players Total Salaries$536,750
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,641,763
Farm Year To Date Expenses$109,548
Pro Salary Cap To Date$16,431,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,102,522
Farm Estimated Season Revenue$2,301,297
Pro Remaining Season Days154
Pro Expenses Per Days$358,808
Pro Estimated Expenses$55,256,432
Farm Remaining Season Days154
Farm Expenses Per Days$2,753
Farm Estimated Expenses$423,962
Estimated Season Expenses$55,680,394
Estimated Season Salary Cap$70,898,077
Estimate Under Maximum Salary Cap of $95,500,000$24,601,923
Estimate Over Minimum Salary Cap of $70,600,000 $298,077
Current Bank Account$155,277,912
Projected Bank Account$168,001,337

Pro Players Salaries

Filip Forsberg (Out of Payroll) $10,000,000 (2)
-Salary Remaining : $7,897,436
Clayton Keller $7,000,000 (4)
-Salary Remaining : $5,528,205
Miro Heiskanen $7,000,000 (1)
-Salary Remaining : $5,528,205
William Eklund $6,799,999 (2)
-Salary Remaining : $5,370,256
Sergei Bobrovsky $6,500,000 (2)
-Salary Remaining : $5,133,333
Sebastian Aho $6,025,000 (2)
-Salary Remaining : $4,758,205
Joel Eriksson Ek $6,000,000 (2)
-Salary Remaining : $4,738,462
Anton Lundell $5,900,000 (1)
-Salary Remaining : $4,659,487
Nick Foligno $4,000,000 (1)
-Salary Remaining : $3,158,974
Jake Walman $3,300,000 (3)
-Salary Remaining : $2,606,154
Brayden McNabb $2,750,000 (1)
-Salary Remaining : $2,171,795
Matt Nieto $2,750,000 (1)
-Salary Remaining : $2,171,795
Connor Ingram $2,150,000 (2)
-Salary Remaining : $1,697,949
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,579,487
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,184,615
Ryan Leonard $950,000 (2)
-Salary Remaining : $750,256
Dylan Guenther $925,000 (1)
-Salary Remaining : $730,513
Brock Faber $925,000 (1)
-Salary Remaining : $730,513
Simon Holmstrom $850,000 (3)
-Salary Remaining : $671,282
Nick Perbix $842,500 (1)
-Salary Remaining : $665,359
Nick Seeler $800,000 (3)
-Salary Remaining : $631,795
Total Pro Players21
Salary Commitment
Year 23 : $78,967,499
Year 24 : $50,374,999
Year 25 : $11,950,000
Year 26 : $7,000,000
Salary Average Commitment
Year 23 : $76,249,999
Year 24 : $50,374,999
Year 25 : $11,950,000
Year 26 : $7,000,000
Salary Cap with 1 Way Contract
Year 23 : $78,967,499
Year 24 : $50,374,999
Year 25 : $11,950,000
Year 26 : $7,000,000

Farm Players Salaries

Nick Cousins $110,000 (1)
Salary Remaining : $86,872
Filip Bystedt $95,000 (2)
Salary Remaining : $75,026
Drew Commesso $92,500 (1)
Salary Remaining : $73,051
William Dufour $86,750 (1)
Salary Remaining : $68,510
Derrick Pouliot $77,500 (2)
Salary Remaining : $61,205
Louie Belpedio $75,000 (1)
Salary Remaining : $59,231
Semyon Der-Arguchintsev $0 (0)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 23 : $536,750
Year 24 : $172,500
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $536,750
Year 24 : $172,500
Year 25 : $0
Year 26 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameColdplay Center
Level 1: 6700 - $85 - 6,316 - 94.27%
Level 2: 5700 - $65 - 4,006 - 70.29%
Level 3: 5200 - $50 - 2,149 - 41.32%
Level 4: 5200 - $20 - 4,577 - 88.01%
Luxury : 1200 - $200 - 1,183 - 98.60%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.37%
Farm Level 2: 1000 - $15 - 961 - 96.10%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,231 - 75.96%
Average Income per Game$1,800,078
Year to Date Revenue$14,400,622
Farm
Home Games Left27
Average Attendance - %2,848 - 94.94%
Average Income per Game$94,957
Year to Date Revenue$854,609

Expense

Pro Players Total Salaries$80,526,000
Farm Players Total Salaries$1,683,500
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,456,734
Farm Year To Date Expenses$353,953
Pro Salary Cap To Date$16,931,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,202,644
Farm Estimated Season Revenue$2,563,827
Pro Remaining Season Days154
Pro Expenses Per Days$425,774
Pro Estimated Expenses$65,569,196
Farm Remaining Season Days154
Farm Expenses Per Days$8,633
Farm Estimated Expenses$1,329,482
Estimated Season Expenses$66,898,678
Estimated Season Salary Cap$80,526,030
Estimate Under Maximum Salary Cap of $95,500,000$14,973,970
Estimate Over Minimum Salary Cap of $70,600,000 $9,926,030
Current Bank Account$34,400,790
Projected Bank Account$31,268,583

Pro Players Salaries

Timo Meier $11,100,000 (1)
-Salary Remaining : $8,766,154
Drew Doughty $11,000,000 (1)
-Salary Remaining : $8,687,179
Mathew Barzal $9,150,000 (3)
-Salary Remaining : $7,226,154
Artemi Panarin $8,000,000 (4)
-Salary Remaining : $6,317,949
Christian Dvorak $6,500,000 (3)
-Salary Remaining : $5,133,333
Nikolaj Ehlers $4,750,000 (1)
-Salary Remaining : $3,751,282
Bo Horvat $4,450,000 (1)
-Salary Remaining : $3,514,359
Max Domi $4,000,000 (2)
-Salary Remaining : $3,158,974
Thomas Harley $3,500,000 (2)
-Salary Remaining : $2,764,103
Matias Maccelli $3,025,000 (2)
-Salary Remaining : $2,388,974
David Savard $2,800,000 (1)
-Salary Remaining : $2,211,282
Henri Jokiharju $2,500,000 (1)
-Salary Remaining : $1,974,359
Logan Stanley $1,500,000 (4)
-Salary Remaining : $1,184,615
Alexey Toropchenko $1,265,000 (2)
-Salary Remaining : $999,026
Connor Dewar $1,100,000 (3)
-Salary Remaining : $868,718
Ukko-Pekka Luukkonen $925,000 (2)
-Salary Remaining : $730,513
Jackson LaCombe $925,000 (4)
-Salary Remaining : $730,513
Darren Raddysh $836,000 (4)
-Salary Remaining : $660,226
Jonathan Drouin $825,000 (2)
-Salary Remaining : $651,538
Emil Lilleberg $800,000 (4)
-Salary Remaining : $631,795
Arturs Silovs $800,000 (4)
-Salary Remaining : $631,795
Gage Goncalves $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players22
Salary Commitment
Year 23 : $80,526,000
Year 24 : $43,926,000
Year 25 : $29,611,000
Year 26 : $12,861,000
Salary Average Commitment
Year 23 : $64,561,000
Year 24 : $40,361,000
Year 25 : $29,611,000
Year 26 : $12,861,000
Salary Cap with 1 Way Contract
Year 23 : $80,526,000
Year 24 : $43,926,000
Year 25 : $29,611,000
Year 26 : $12,861,000

Farm Players Salaries

Nic Petan $160,000 (1)
Salary Remaining : $126,359
Nathan Bastian $135,000 (3)
Salary Remaining : $106,615
Mikael Pyyhtia $92,500 (2)
Salary Remaining : $73,051
Lucas Edmonds $87,000 (1)
Salary Remaining : $68,708
Justin Ertel $86,750 (1)
Salary Remaining : $68,510
Ondrej Becher $86,500 (1)
Salary Remaining : $68,313
Jared Davidson $86,250 (1)
Salary Remaining : $68,115
Maksymilian Szuber $86,000 (3)
Salary Remaining : $67,918
Owen Beck $83,500 (2)
Salary Remaining : $65,944
Justin Robidas $82,500 (1)
Salary Remaining : $65,154
Travis Dermott $80,000 (2)
Salary Remaining : $63,179
Cole McWard $77,500 (2)
Salary Remaining : $61,205
Nolan Foote $77,500 (3)
Salary Remaining : $61,205
Jonas Rondbjerg $77,500 (3)
Salary Remaining : $61,205
Colton White $77,500 (2)
Salary Remaining : $61,205
Jacob MacDonald $77,500 (2)
Salary Remaining : $61,205
Mason Geertsen $77,500 (3)
Salary Remaining : $61,205
Matt Kiersted $77,500 (2)
Salary Remaining : $61,205
Lucas Johansen $75,000 (1)
Salary Remaining : $59,231
Total Farm Players19
Salary Commitment
Year 23 : $1,683,500
Year 24 : $1,019,500
Year 25 : $453,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,578,702
Year 24 : $1,019,500
Year 25 : $453,500
Year 26 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,965 - 82.75%
Level 2: 5000 - $60 - 4,851 - 97.03%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,980 - 99.51%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,858 - 92.90%
Farm Level 2: 1000 - $15 - 955 - 95.51%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,796 - 93.31%
Average Income per Game$1,689,322
Year to Date Revenue$15,203,901
Farm
Home Games Left27
Average Attendance - %2,813 - 93.77%
Average Income per Game$93,641
Year to Date Revenue$842,768

Expense

Pro Players Total Salaries$93,314,999
Farm Players Total Salaries$2,429,500
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,692,007
Farm Year To Date Expenses$507,931
Pro Salary Cap To Date$19,481,727
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,747,637
Farm Estimated Season Revenue$2,528,304
Pro Remaining Season Days154
Pro Expenses Per Days$483,667
Pro Estimated Expenses$74,484,718
Farm Remaining Season Days154
Farm Expenses Per Days$12,459
Farm Estimated Expenses$1,918,686
Estimated Season Expenses$76,403,404
Estimated Season Salary Cap$93,176,579
Estimate Under Maximum Salary Cap of $95,500,000$2,323,421
Estimate Over Minimum Salary Cap of $70,600,000 $22,576,579
Current Bank Account$223,025
Projected Bank Account($17,904,438)

Pro Players Salaries

Casey Cizikas $15,000,000 (2)
-Salary Remaining : $11,846,154
Patrik Laine $9,100,000 (1)
-Salary Remaining : $7,186,667
Brandon Duhaime $7,200,000 (4)
-Salary Remaining : $5,686,154
Taylor Raddysh $7,000,000 (4)
-Salary Remaining : $5,528,205
Nate Schmidt $6,150,000 (2)
-Salary Remaining : $4,856,923
John Carlson $6,000,000 (3)
-Salary Remaining : $4,738,462
Jonathan Huberdeau $5,250,000 (3)
-Salary Remaining : $4,146,154
Kaapo Kakko $5,099,999 (2)
-Salary Remaining : $4,027,692
Artturi Lehkonen $5,000,000 (1)
-Salary Remaining : $3,948,718
Spencer Knight $4,500,000 (3)
-Salary Remaining : $3,553,846
Scott Mayfield $3,500,000 (3)
-Salary Remaining : $2,764,103
Mattias Janmark $3,100,000 (1)
-Salary Remaining : $2,448,205
Jeff Skinner $3,000,000 (1)
-Salary Remaining : $2,369,231
Jake Middleton $2,800,000 (1)
-Salary Remaining : $2,211,282
Joel Armia $2,500,000 (4)
-Salary Remaining : $1,974,359
Brett Kulak $2,250,000 (3)
-Salary Remaining : $1,776,923
Mike Reilly $1,000,000 (1)
-Salary Remaining : $789,744
David Rittich $875,000 (2)
-Salary Remaining : $691,026
Tyson Foerster $832,500 (1)
-Salary Remaining : $657,462
Zack Bolduc $832,500 (1)
-Salary Remaining : $657,462
Joel Hanley $800,000 (2)
-Salary Remaining : $631,795
Colin Blackwell $775,000 (4)
-Salary Remaining : $612,051
Jalen Chatfield $750,000 (1)
-Salary Remaining : $592,308
Total Pro Players23
Salary Commitment
Year 23 : $93,314,999
Year 24 : $72,149,999
Year 25 : $44,225,000
Year 26 : $17,475,000
Salary Average Commitment
Year 23 : $77,865,000
Year 24 : $53,950,000
Year 25 : $36,075,000
Year 26 : $17,475,000
Salary Cap with 1 Way Contract
Year 23 : $93,314,999
Year 24 : $66,899,999
Year 25 : $38,975,000
Year 26 : $17,475,000

Farm Players Salaries

Anders Bjork $180,000 (1)
Salary Remaining : $142,154
Jesper Boqvist $150,000 (4)
Salary Remaining : $118,462
Anthony Beauvillier $125,000 (2)
Salary Remaining : $98,718
Juuso Parssinen $120,000 (2)
Salary Remaining : $94,769
Egor Zamula $100,000 (3)
Salary Remaining : $78,974
Jett Luchanko $97,500 (2)
Salary Remaining : $77,000
Berkly Catton $97,500 (2)
Salary Remaining : $77,000
Joel Blomqvist $92,500 (2)
Salary Remaining : $73,051
Ryan Ufko $92,500 (1)
Salary Remaining : $73,051
Oliver Kapanen $92,500 (1)
Salary Remaining : $73,051
Josh Archibald $90,000 (1)
Salary Remaining : $71,077
Derek Ryan $90,000 (2)
Salary Remaining : $71,077
Adam Ginning $84,250 (1)
Salary Remaining : $66,536
Oskar Olausson $83,250 (2)
Salary Remaining : $65,746
Helge Grans $83,250 (1)
Salary Remaining : $65,746
Seth Griffith $80,000 (1)
Salary Remaining : $63,179
Alec Regula $77,500 (2)
Salary Remaining : $61,205
Adam Brooks $77,500 (1)
Salary Remaining : $61,205
Karson Kuhlman $77,500 (2)
Salary Remaining : $61,205
Ville Koivunen $77,500 (2)
Salary Remaining : $61,205
Samuel Fagemo $77,500 (1)
Salary Remaining : $61,205
Ty Smith $77,500 (1)
Salary Remaining : $61,205
Vinnie Hinostroza $77,500 (2)
Salary Remaining : $61,205
Bo Groulx $77,500 (2)
Salary Remaining : $61,205
Glenn Gawdin $76,250 (2)
Salary Remaining : $60,218
Mike Vecchione $75,000 (1)
Salary Remaining : $59,231
Santeri Hatakka $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 23 : $2,429,500
Year 24 : $1,419,500
Year 25 : $250,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $2,220,250
Year 24 : $1,374,500
Year 25 : $250,000
Year 26 : $150,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $150 - 3,291 - 54.84%
Level 2: 5000 - $140 - 2,003 - 40.07%
Level 3: 2000 - $120 - 874 - 43.69%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 827 - 82.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.84%
Farm Level 2: 1000 - $15 - 962 - 96.15%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %8,595 - 47.75%
Average Income per Game$1,806,770
Year to Date Revenue$19,874,469
Farm
Home Games Left28
Average Attendance - %2,838 - 94.61%
Average Income per Game$94,534
Year to Date Revenue$756,268

Expense

Pro Players Total Salaries$90,650,000
Farm Players Total Salaries$850,500
Coaches Total Salaries$1,237,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,045,069
Farm Year To Date Expenses$200,637
Pro Salary Cap To Date$18,805,883
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,009,867
Farm Estimated Season Revenue$2,646,938
Pro Remaining Season Days154
Pro Expenses Per Days$470,705
Pro Estimated Expenses$72,488,570
Farm Remaining Season Days154
Farm Expenses Per Days$4,362
Farm Estimated Expenses$671,748
Estimated Season Expenses$73,160,318
Estimated Season Salary Cap$90,396,171
Estimate Under Maximum Salary Cap of $95,500,000$5,103,829
Estimate Over Minimum Salary Cap of $70,600,000 $19,796,171
Current Bank Account$83,987,347
Projected Bank Account$69,483,834

Pro Players Salaries

Zach Werenski $11,500,000 (1)
-Salary Remaining : $9,082,051
Rasmus Dahlin $7,200,000 (1)
-Salary Remaining : $5,686,154
Mason McTavish $7,000,000 (2)
-Salary Remaining : $5,528,205
Kyle Connor $7,000,000 (4)
-Salary Remaining : $5,528,205
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $5,133,333
Neal Pionk $6,000,000 (3)
-Salary Remaining : $4,738,462
Thatcher Demko $6,000,000 (3)
-Salary Remaining : $4,738,462
Oliver Bjorkstrand $5,900,000 (2)
-Salary Remaining : $4,659,487
Evgeni Malkin $5,600,000 (1)
-Salary Remaining : $4,422,564
Kris Letang $4,800,000 (2)
-Salary Remaining : $3,790,769
Nick Schmaltz $4,500,000 (1)
-Salary Remaining : $3,553,846
Roope Hintz $4,450,000 (1)
-Salary Remaining : $3,514,359
Evan Rodrigues $3,000,000 (3)
-Salary Remaining : $2,369,231
Filip Chytil $2,600,000 (1)
-Salary Remaining : $2,053,333
Alexandre Texier $1,750,000 (1)
-Salary Remaining : $1,382,051
Jake Evans $1,700,000 (1)
-Salary Remaining : $1,342,564
Vitek Vanecek $1,500,000 (3)
-Salary Remaining : $1,184,615
Travis Hamonic $1,100,000 (1)
-Salary Remaining : $868,718
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $789,744
Charles-Edouard D'Astous $775,000 (4)
-Salary Remaining : $612,051
Dustin Wolf $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players21
Salary Commitment
Year 23 : $90,650,000
Year 24 : $49,250,000
Year 25 : $24,275,000
Year 26 : $7,775,000
Salary Average Commitment
Year 23 : $89,500,000
Year 24 : $49,250,000
Year 25 : $24,275,000
Year 26 : $7,775,000
Salary Cap with 1 Way Contract
Year 23 : $90,650,000
Year 24 : $49,250,000
Year 25 : $24,275,000
Year 26 : $7,775,000

Farm Players Salaries

Nicolas Aube-Kubel $100,000 (1)
Salary Remaining : $78,974
Matvei Gridin $97,500 (3)
Salary Remaining : $77,000
Sean Farrell $92,500 (1)
Salary Remaining : $73,051
Lukas Sedlak $90,000 (1)
Salary Remaining : $71,077
Luca Del Bel Belluz $85,500 (2)
Salary Remaining : $67,523
Ryan Suzuki $77,500 (1)
Salary Remaining : $61,205
Jake Christiansen $77,500 (1)
Salary Remaining : $61,205
Mitchell Stephens $77,500 (2)
Salary Remaining : $61,205
Austin Watson $77,500 (4)
Salary Remaining : $61,205
Carl Dahlstrom $75,000 (1)
Salary Remaining : $59,231
Total Farm Players10
Salary Commitment
Year 23 : $850,500
Year 24 : $338,000
Year 25 : $175,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $785,500
Year 24 : $320,500
Year 25 : $157,500
Year 26 : $60,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 4,972 - 76.49%
Level 2: 5500 - $65 - 4,036 - 73.38%
Level 3: 3000 - $45 - 2,228 - 74.27%
Level 4: 4500 - $40 - 2,234 - 49.64%
Luxury : 1500 - $190 - 1,192 - 79.48%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.40%
Farm Level 2: 1000 - $15 - 955 - 95.50%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14,662 - 69.82%
Average Income per Game$1,716,450
Year to Date Revenue$15,448,047
Farm
Home Games Left27
Average Attendance - %2,863 - 95.43%
Average Income per Game$95,704
Year to Date Revenue$861,335

Expense

Pro Players Total Salaries$75,430,714
Farm Players Total Salaries$1,462,000
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$4,125,000
Pro Year To Date Expenses$17,459,447
Farm Year To Date Expenses$301,273
Pro Salary Cap To Date$17,186,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,642,839
Farm Estimated Season Revenue$2,584,005
Pro Remaining Season Days154
Pro Expenses Per Days$393,491
Pro Estimated Expenses$60,597,614
Farm Remaining Season Days154
Farm Expenses Per Days$7,497
Farm Estimated Expenses$1,154,538
Estimated Season Expenses$61,752,152
Estimated Season Salary Cap$80,882,014
Estimate Under Maximum Salary Cap of $95,500,000$14,617,986
Estimate Over Minimum Salary Cap of $70,600,000 $10,282,014
Current Bank Account$92,096,566
Projected Bank Account$89,571,258

Pro Players Salaries

Samuel Girard $15,000,000 (4)
-Salary Remaining : $11,846,154
A.J. Greer $7,600,000 (4)
-Salary Remaining : $6,002,051
Josh Anderson $7,000,000 (1)
-Salary Remaining : $5,528,205
Barclay Goodrow (Out of Payroll) $6,160,000 (3)
-Salary Remaining : $4,864,821
Kevin Hayes $5,250,000 (2)
-Salary Remaining : $4,146,154
Mattias Samuelsson $4,285,716 (2)
-Salary Remaining : $3,384,617
Tanner Jeannot $4,250,000 (4)
-Salary Remaining : $3,356,410
Radko Gudas $4,000,000 (1)
-Salary Remaining : $3,158,974
Curtis Lazar $4,000,000 (1)
-Salary Remaining : $3,158,974
Ryan Reaves $3,999,998 (2)
-Salary Remaining : $3,158,973
Laurent Brossoit $3,300,000 (1)
-Salary Remaining : $2,606,154
Ryan Lomberg $3,150,000 (3)
-Salary Remaining : $2,487,692
Stuart Skinner $3,000,000 (4)
-Salary Remaining : $2,369,231
Lars Eller $2,450,000 (1)
-Salary Remaining : $1,934,872
Ross Johnston $2,100,000 (4)
-Salary Remaining : $1,658,462
Ben Meyers $1,000,000 (4)
-Salary Remaining : $789,744
Shakir Mukhamadullin $1,000,000 (1)
-Salary Remaining : $789,744
Matthew Poitras $870,000 (2)
-Salary Remaining : $687,077
Pheonix Copley $825,000 (1)
-Salary Remaining : $651,538
Kyle MacLean $800,000 (2)
-Salary Remaining : $631,795
Brayden Pachal $775,000 (2)
-Salary Remaining : $612,051
Jacob Moverare $775,000 (2)
-Salary Remaining : $612,051
Total Pro Players22
Salary Commitment
Year 23 : $81,590,714
Year 24 : $59,015,714
Year 25 : $42,260,000
Year 26 : $32,950,000
Salary Average Commitment
Year 23 : $77,640,714
Year 24 : $58,465,714
Year 25 : $42,260,000
Year 26 : $32,950,000
Salary Cap with 1 Way Contract
Year 23 : $81,590,714
Year 24 : $59,015,714
Year 25 : $42,260,000
Year 26 : $32,950,000

Farm Players Salaries

Ethan Bear $137,500 (2)
Salary Remaining : $108,590
Ivan Prosvetov $95,000 (4)
Salary Remaining : $75,026
Jani Nyman $95,000 (2)
Salary Remaining : $75,026
Brad Lambert $95,000 (1)
Salary Remaining : $75,026
Seamus Casey $95,000 (1)
Salary Remaining : $75,026
Isaiah George $87,000 (2)
Salary Remaining : $68,708
Joakim Kemell $85,500 (2)
Salary Remaining : $67,523
Dakota Mermis $77,500 (1)
Salary Remaining : $61,205
Gustav Olofsson $77,500 (1)
Salary Remaining : $61,205
Ashton Sautner $77,500 (1)
Salary Remaining : $61,205
Austin Poganski $77,500 (2)
Salary Remaining : $61,205
MacKenzie Entwistle $77,500 (3)
Salary Remaining : $61,205
Boris Katchouk $77,500 (2)
Salary Remaining : $61,205
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $61,205
Ilya Solovyov $77,500 (4)
Salary Remaining : $61,205
Drake Caggiula $76,000 (1)
Salary Remaining : $60,021
Brett Ritchie $76,000 (1)
Salary Remaining : $60,021
Total Farm Players17
Salary Commitment
Year 23 : $1,462,000
Year 24 : $887,500
Year 25 : $250,000
Year 26 : $172,500
Salary Average Commitment
Year 23 : $1,352,500
Year 24 : $810,000
Year 25 : $250,000
Year 26 : $172,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $217,087,737 $92,540,267 $2,959,733 $21,940,267 21627
Boston Bruins $103,584,340 $84,910,326 $10,589,674 $14,310,326 241438
Buffalo Sabres ($55,152,076) $77,880,707 $17,619,293 $7,280,707 223759
Calgary Flames $66,748,801 $90,000,047 $5,499,953 $19,400,047 241034
Carolina Hurricanes $63,299,760 $93,986,722 $1,513,278 $23,386,722 211738
Chicago Blackhawks $76,694,690 $85,753,424 $9,746,576 $15,153,424 212142
Colorado Avalanche $45,209,198 $71,171,842 $24,328,158 $571,842 222042
Columbus Blue Jackets $150,452,410 $81,108,769 $14,391,231 $10,508,769 201030
Dallas Stars $211,558,875 $93,881,917 $1,618,083 $23,281,917 201131
Detroit Red Wings ($17,462,827) $91,579,258 $3,920,742 $20,979,258 191332
Edmonton Oilers $70,135,330 $93,348,123 $2,151,877 $22,748,123 201434
Florida Panthers $1,901,008 $79,970,772 $15,529,228 $9,370,772 23932
Los Angeles Kings $68,729,858 $82,921,395 $12,578,605 $12,321,395 212647
Minnesota Wild $36,615,491 $93,517,432 $1,982,568 $22,917,432 211233
Montreal Canadiens $3,116,353 $90,305,645 $5,194,355 $19,705,645 211839
Nashville Predators $23,033,452 $67,915,761 $27,584,239 -$2,684,239 23427
New Jersey Devils $50,065,347 $94,624,196 $875,804 $24,024,196 211738
New York Islanders $30,563,561 $89,151,426 $6,348,574 $18,551,426 212041
New York Rangers $17,193,929 $87,274,549 $8,225,451 $16,674,549 222244
Ottawa Senators $92,940,205 $90,344,170 $5,155,830 $19,744,170 222648
Philadelphia Flyers $22,991,512 $90,305,575 $5,194,425 $19,705,575 211233
Pittsburgh Penguins $13,776,801 $75,601,006 $19,898,994 $5,001,006 24630
San Jose Sharks $62,075,842 $93,217,787 $2,282,213 $22,617,787 212647
Seattle Kraken $35,342,960 $78,967,577 $16,532,423 $8,367,577 231033
St. Louis Blues $35,182,556 $74,392,682 $21,107,318 $3,792,682 231437
Tampa Bay Lightning $52,719,278 $87,368,622 $8,131,378 $16,768,622 232649
Toronto Maple Leafs $84,222,602 $88,340,953 $7,159,047 $17,740,953 201030
Utah Mammoth $155,277,912 $70,898,077 $24,601,923 $298,077 21728
Vancouver Canucks $34,400,790 $80,526,030 $14,973,970 $9,926,030 221941
Vegas Golden Knights $223,025 $93,176,579 $2,323,421 $22,576,579 232750
Washington Capitals $83,987,347 $90,396,171 $5,103,829 $19,796,171 211031
Winnipeg Jets $92,096,566 $80,882,014 $14,617,986 $10,282,014 221739