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 - 6,217 - 79.71%
Level 2: 6500 - $60 - 5,050 - 77.68%
Level 3: 5200 - $42 - 2,547 - 48.98%
Level 4: 5700 - $25 - 4,458 - 78.20%
Luxury : 1800 - $190 - 1,133 - 62.94%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 563 - 28.15%
Farm Level 2: 1000 - $90 - 157 - 15.65%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,404 - 71.87%
Average Income per Game$1,892,410
Year to Date Revenue$7,569,639
Farm
Home Games Left32
Average Attendance - %720 - 23.98%
Average Income per Game$83,054
Year to Date Revenue$332,217

Expense

Pro Players Total Salaries$93,219,286
Farm Players Total Salaries$525,000
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,166,955
Farm Year To Date Expenses$60,910
Pro Salary Cap To Date$10,032,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,911,570
Farm Estimated Season Revenue$2,657,736
Pro Remaining Season Days174
Pro Expenses Per Days$484,458
Pro Estimated Expenses$84,295,692
Farm Remaining Season Days174
Farm Expenses Per Days$2,692
Farm Estimated Expenses$468,408
Estimated Season Expenses$84,764,100
Estimated Season Salary Cap$93,212,687
Estimate Under Maximum Salary Cap of $95,500,000$2,287,313
Estimate Over Minimum Salary Cap of $70,600,000 $22,612,687
Current Bank Account$218,608,555
Projected Bank Account$208,413,761

Pro Players Salaries

William Nylander $13,500,000 (2)
-Salary Remaining : $12,046,154
Matthew Tkachuk $11,250,000 (2)
-Salary Remaining : $10,038,462
Jack Eichel $10,000,000 (4)
-Salary Remaining : $8,923,077
Adam Fox $9,500,000 (3)
-Salary Remaining : $8,476,923
Jamie Benn $6,500,000 (3)
-Salary Remaining : $5,800,000
Mattias Ekholm $6,500,000 (1)
-Salary Remaining : $5,800,000
Tyler Bertuzzi $6,000,000 (3)
-Salary Remaining : $5,353,846
Trevor Moore $4,500,000 (1)
-Salary Remaining : $4,015,385
Marcus Pettersson $4,025,175 (2)
-Salary Remaining : $3,591,695
Jack Roslovic $4,000,000 (2)
-Salary Remaining : $3,569,231
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $2,900,000
Sean Kuraly $2,500,000 (1)
-Salary Remaining : $2,230,769
Alex Killorn $2,001,111 (4)
-Salary Remaining : $1,785,607
Adam Henrique $1,975,500 (4)
-Salary Remaining : $1,762,754
Dmitry Kulikov $1,400,000 (4)
-Salary Remaining : $1,249,231
Simon Benoit $1,350,000 (4)
-Salary Remaining : $1,204,615
Cam Talbot $1,000,000 (3)
-Salary Remaining : $892,308
Pyotr Kochetkov $842,500 (1)
-Salary Remaining : $751,769
Gabriel Vilardi $825,000 (1)
-Salary Remaining : $736,154
Matthew Murray $775,000 (3)
-Salary Remaining : $691,538
Sam Malinski $775,000 (3)
-Salary Remaining : $691,538
Tommy Novak $750,000 (1)
-Salary Remaining : $669,231
Total Pro Players22
Salary Commitment
Year 23 : $93,219,286
Year 24 : $77,301,786
Year 25 : $44,526,611
Year 26 : $16,726,611
Salary Average Commitment
Year 23 : $62,028,306
Year 24 : $46,626,286
Year 25 : $37,401,111
Year 26 : $15,501,111
Salary Cap with 1 Way Contract
Year 23 : $93,219,286
Year 24 : $77,301,786
Year 25 : $44,526,611
Year 26 : $16,726,611

Farm Players Salaries

Jake Bean $175,000 (3)
Salary Remaining : $156,154
Colin White $120,000 (1)
Salary Remaining : $107,077
Paul Cotter $77,500 (4)
Salary Remaining : $69,154
Chase De Leo $77,500 (1)
Salary Remaining : $69,154
Mark Jankowski $75,000 (1)
Salary Remaining : $66,923
Total Farm Players5
Salary Commitment
Year 23 : $525,000
Year 24 : $252,500
Year 25 : $252,500
Year 26 : $77,500
Salary Average Commitment
Year 23 : $525,000
Year 24 : $252,500
Year 25 : $252,500
Year 26 : $77,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $90 - 5,926 - 98.76%
Level 2: 5000 - $60 - 4,931 - 98.62%
Level 3: 2500 - $45 - 2,365 - 94.58%
Level 4: 4500 - $30 - 3,343 - 74.29%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,419 - 70.96%
Farm Level 2: 1000 - $20 - 667 - 66.70%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,564 - 92.44%
Average Income per Game$1,804,337
Year to Date Revenue$7,217,349
Farm
Home Games Left32
Average Attendance - %2,086 - 69.54%
Average Income per Game$82,730
Year to Date Revenue$330,920

Expense

Pro Players Total Salaries$84,808,333
Farm Players Total Salaries$1,372,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,371,795
Pro Year To Date Expenses$9,537,562
Farm Year To Date Expenses$157,272
Pro Salary Cap To Date$9,214,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,564,816
Farm Estimated Season Revenue$2,647,360
Pro Remaining Season Days174
Pro Expenses Per Days$450,299
Pro Estimated Expenses$78,352,026
Farm Remaining Season Days174
Farm Expenses Per Days$7,036
Farm Estimated Expenses$1,224,264
Estimated Season Expenses$79,576,290
Estimated Season Salary Cap$87,261,494
Estimate Under Maximum Salary Cap of $95,500,000$8,238,506
Estimate Over Minimum Salary Cap of $70,600,000 $16,661,494
Current Bank Account$103,221,323
Projected Bank Account$94,857,209

Pro Players Salaries

Thomas Chabot $10,000,000 (4)
-Salary Remaining : $8,923,077
Auston Matthews $7,950,000 (1)
-Salary Remaining : $7,093,846
Brad Marchand $7,500,000 (2)
-Salary Remaining : $6,692,308
Dan Vladar $7,000,000 (3)
-Salary Remaining : $6,246,154
Andrew Copp $5,500,000 (1)
-Salary Remaining : $4,907,692
Anders Lee $4,500,000 (1)
-Salary Remaining : $4,015,385
Ryan Lindgren $4,500,000 (3)
-Salary Remaining : $4,015,385
Jakob Chychrun $4,000,000 (1)
-Salary Remaining : $3,569,231
Brock Nelson $4,000,000 (3)
-Salary Remaining : $3,569,231
Jordan Martinook $3,800,000 (2)
-Salary Remaining : $3,390,769
Warren Foegele $3,500,000 (2)
-Salary Remaining : $3,123,077
Connor Clifton $3,333,333 (2)
-Salary Remaining : $2,974,359
Kailer Yamamoto $3,000,000 (1)
-Salary Remaining : $2,676,923
Anthony Mantha $2,500,000 (5)
-Salary Remaining : $2,230,769
Alexander Romanov $2,500,000 (2)
-Salary Remaining : $2,230,769
Teddy Blueger $2,400,000 (1)
-Salary Remaining : $2,141,538
Philipp Kurashev $2,250,000 (2)
-Salary Remaining : $2,007,692
Nico Sturm $2,000,000 (1)
-Salary Remaining : $1,784,615
Blake Lizotte $1,850,000 (1)
-Salary Remaining : $1,650,769
Mathieu Olivier $1,100,000 (3)
-Salary Remaining : $981,538
Jet Greaves $825,000 (4)
-Salary Remaining : $736,154
Luke Schenn $800,000 (1)
-Salary Remaining : $713,846
Total Pro Players22
Salary Commitment
Year 23 : $84,808,333
Year 24 : $52,808,333
Year 25 : $29,925,000
Year 26 : $13,325,000
Salary Average Commitment
Year 23 : $80,908,333
Year 24 : $48,908,333
Year 25 : $26,025,000
Year 26 : $13,325,000
Salary Cap with 1 Way Contract
Year 23 : $84,808,333
Year 24 : $52,808,333
Year 25 : $29,925,000
Year 26 : $13,325,000

Farm Players Salaries

Rasmus Kupari $100,000 (1)
Salary Remaining : $89,231
Tyson Jugnauth $95,000 (2)
Salary Remaining : $84,769
Sam Colangelo $92,500 (1)
Salary Remaining : $82,538
Drew Helleson $92,500 (3)
Salary Remaining : $82,538
Jacob Bryson $90,000 (2)
Salary Remaining : $80,308
Emil Bemstrom $90,000 (2)
Salary Remaining : $80,308
Nils Aman $87,500 (3)
Salary Remaining : $78,077
David Goyette $87,000 (1)
Salary Remaining : $77,631
Nico Daws $86,750 (1)
Salary Remaining : $77,408
Alexander Holtz $83,250 (1)
Salary Remaining : $74,285
Mike Hardman $80,000 (1)
Salary Remaining : $71,385
Samuel Bolduc $80,000 (3)
Salary Remaining : $71,385
Jean-Luc Foudy $77,500 (1)
Salary Remaining : $69,154
Joel Kiviranta $77,500 (1)
Salary Remaining : $69,154
Aatu Raty $77,500 (2)
Salary Remaining : $69,154
Reece Newkirk $75,000 (1)
Salary Remaining : $66,923
Total Farm Players16
Salary Commitment
Year 23 : $1,372,000
Year 24 : $612,500
Year 25 : $260,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,357,000
Year 24 : $612,500
Year 25 : $260,000
Year 26 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 5,963 - 99.38%
Level 2: 5000 - $42 - 5,000 - 100.00%
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 Left37
Average Attendance - %18,963 - 99.80%
Average Income per Game$1,496,698
Year to Date Revenue$7,483,490
Farm
Home Games Left32
Average Attendance - %3,000 - 100.00%
Average Income per Game$62,540
Year to Date Revenue$250,160

Expense

Pro Players Total Salaries$66,800,000
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$8,138,588
Farm Year To Date Expenses$344,272
Pro Salary Cap To Date$7,600,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,377,826
Farm Estimated Season Revenue$2,001,280
Pro Remaining Season Days174
Pro Expenses Per Days$368,205
Pro Estimated Expenses$64,067,670
Farm Remaining Season Days174
Farm Expenses Per Days$16,308
Farm Estimated Expenses$2,837,592
Estimated Season Expenses$66,905,262
Estimated Season Salary Cap$81,616,517
Estimate Under Maximum Salary Cap of $95,500,000$13,883,483
Estimate Over Minimum Salary Cap of $70,600,000 $11,016,517
Current Bank Account($53,732,189)
Projected Bank Account($63,258,345)

Pro Players Salaries

Colin Miller $7,500,000 (1)
-Salary Remaining : $6,692,308
Drake Batherson $6,500,000 (4)
-Salary Remaining : $5,800,000
Alex Vlasic $5,800,000 (3)
-Salary Remaining : $5,175,385
Radek Faksa $5,000,000 (2)
-Salary Remaining : $4,461,538
Travis Boyd $5,000,000 (1)
-Salary Remaining : $4,461,538
Carson Soucy $4,050,000 (3)
-Salary Remaining : $3,613,846
Jimmy Vesey $4,000,000 (2)
-Salary Remaining : $3,569,231
Brenden Dillon $4,000,000 (2)
-Salary Remaining : $3,569,231
Oskar Back $4,000,000 (2)
-Salary Remaining : $3,569,231
Jordan Greenway $4,000,000 (2)
-Salary Remaining : $3,569,231
Miles Wood $4,000,000 (2)
-Salary Remaining : $3,569,231
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $2,230,769
Joe Veleno $2,275,000 (2)
-Salary Remaining : $2,030,000
Zach Bogosian $1,050,000 (1)
-Salary Remaining : $936,923
Macklin Celebrini $975,000 (2)
-Salary Remaining : $870,000
Leo Carlsson $950,000 (3)
-Salary Remaining : $847,692
Ryan Greene $950,000 (1)
-Salary Remaining : $847,692
Luke Hughes $925,000 (1)
-Salary Remaining : $825,385
Kevin Bahl $900,000 (2)
-Salary Remaining : $803,077
Akira Schmid $875,000 (3)
-Salary Remaining : $780,769
Justin Brazeau $775,000 (2)
-Salary Remaining : $691,538
Brandon Bussi $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players22
Salary Commitment
Year 23 : $66,800,000
Year 24 : $51,375,000
Year 25 : $18,175,000
Year 26 : $6,500,000
Salary Average Commitment
Year 23 : $61,850,000
Year 24 : $46,425,000
Year 25 : $18,175,000
Year 26 : $6,500,000
Salary Cap with 1 Way Contract
Year 23 : $66,800,000
Year 24 : $51,375,000
Year 25 : $18,175,000
Year 26 : $6,500,000

Farm Players Salaries

Max Shabanov $97,500 (4)
Salary Remaining : $87,000
Dalibor Dvorsky $95,000 (1)
Salary Remaining : $84,769
Theo Lindstein $95,000 (2)
Salary Remaining : $84,769
Carl Berglund $95,000 (2)
Salary Remaining : $84,769
Owen Pickering $95,000 (1)
Salary Remaining : $84,769
Otto Stenberg $95,000 (1)
Salary Remaining : $84,769
Charles-Alexis Legault $92,750 (1)
Salary Remaining : $82,762
Fedor Svechkov $92,500 (1)
Salary Remaining : $82,538
Luke Tuch $90,000 (1)
Salary Remaining : $80,308
Jakub Dvorak $90,000 (1)
Salary Remaining : $80,308
Jacob Gaucher $89,000 (4)
Salary Remaining : $79,415
Jansen Harkins $87,500 (2)
Salary Remaining : $78,077
Jordan Dumais $87,000 (1)
Salary Remaining : $77,631
Alexandre Doucet $87,000 (3)
Salary Remaining : $77,631
Tristan Luneau $87,000 (1)
Salary Remaining : $77,631
Arttu Hyry $87,000 (4)
Salary Remaining : $77,631
Tomas Suchanek $87,000 (1)
Salary Remaining : $77,631
Josh Filmon $87,000 (2)
Salary Remaining : $77,631
Marek Alscher $87,000 (1)
Salary Remaining : $77,631
Miko Matikka $87,000 (2)
Salary Remaining : $77,631
Martin Misiak $87,000 (2)
Salary Remaining : $77,631
Caedan Bankier $86,750 (1)
Salary Remaining : $77,408
Vsevolod Komarov $86,500 (1)
Salary Remaining : $77,185
Caden Price $86,500 (2)
Salary Remaining : $77,185
Sandis Vilmanis $85,500 (2)
Salary Remaining : $76,292
Hendrix Lapierre $85,000 (1)
Salary Remaining : $75,846
Fredrik Karlstrom $77,500 (2)
Salary Remaining : $69,154
Laurent Dauphin $77,500 (4)
Salary Remaining : $69,154
Jake Leschyshyn $77,500 (4)
Salary Remaining : $69,154
Cam Dineen $77,500 (2)
Salary Remaining : $69,154
Dylan Ferguson $77,500 (1)
Salary Remaining : $69,154
Olivier Nadeau $77,500 (1)
Salary Remaining : $69,154
Thomas Bordeleau $77,500 (4)
Salary Remaining : $69,154
Mads Sogaard $77,500 (4)
Salary Remaining : $69,154
Dmitry Kuzmin $77,500 (1)
Salary Remaining : $69,154
Jack Matier $77,500 (1)
Salary Remaining : $69,154
Roland McKeown $77,500 (2)
Salary Remaining : $69,154
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 - 6,291 - 92.51%
Level 2: 5700 - $46 - 5,333 - 93.55%
Level 3: 4300 - $19 - 3,509 - 81.60%
Level 4: 4600 - $18 - 4,461 - 96.98%
Luxury : 1600 - $158 - 1,231 - 76.94%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.09%
Farm Level 2: 1000 - $15 - 926 - 92.55%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,824 - 90.54%
Average Income per Game$1,600,617
Year to Date Revenue$6,402,466
Farm
Home Games Left32
Average Attendance - %2,847 - 94.91%
Average Income per Game$95,750
Year to Date Revenue$383,000

Expense

Pro Players Total Salaries$88,317,500
Farm Players Total Salaries$1,324,750
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,809,072
Farm Year To Date Expenses$141,853
Pro Salary Cap To Date$9,324,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,823,427
Farm Estimated Season Revenue$3,064,000
Pro Remaining Season Days174
Pro Expenses Per Days$475,987
Pro Estimated Expenses$82,821,738
Farm Remaining Season Days174
Farm Expenses Per Days$6,794
Farm Estimated Expenses$1,182,156
Estimated Season Expenses$84,003,894
Estimated Season Salary Cap$88,130,795
Estimate Under Maximum Salary Cap of $95,500,000$7,369,205
Estimate Over Minimum Salary Cap of $70,600,000 $17,530,795
Current Bank Account$66,506,125
Projected Bank Account$46,389,658

Pro Players Salaries

Sam Bennett $10,200,000 (2)
-Salary Remaining : $9,101,538
Ryan McDonagh $8,400,000 (1)
-Salary Remaining : $7,495,385
Erik Cernak $6,760,000 (1)
-Salary Remaining : $6,032,000
Tyler Toffoli $6,000,000 (2)
-Salary Remaining : $5,353,846
Frank Vatrano $6,000,000 (1)
-Salary Remaining : $5,353,846
Jamie Oleksiak $5,500,000 (2)
-Salary Remaining : $4,907,692
Mikael Backlund $5,350,000 (1)
-Salary Remaining : $4,773,846
Ben Chiarot $5,250,000 (2)
-Salary Remaining : $4,684,615
Alexander Wennberg $5,000,000 (3)
-Salary Remaining : $4,461,538
Evander Kane $4,750,000 (1)
-Salary Remaining : $4,238,462
Jared McCann $4,250,000 (4)
-Salary Remaining : $3,792,308
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $3,569,231
Garnet Hathaway $2,700,000 (1)
-Salary Remaining : $2,409,231
Martin Fehervary $2,550,000 (2)
-Salary Remaining : $2,275,385
Nicolas Roy $2,500,000 (3)
-Salary Remaining : $2,230,769
Sean Durzi $2,000,000 (2)
-Salary Remaining : $1,784,615
Claude Giroux $2,000,000 (3)
-Salary Remaining : $1,784,615
Brett Howden $1,650,000 (3)
-Salary Remaining : $1,472,308
Andrei Kuzmenko $925,000 (1)
-Salary Remaining : $825,385
Jeremy Swayman $925,000 (1)
-Salary Remaining : $825,385
Jake Neighbours $832,500 (1)
-Salary Remaining : $742,846
Joseph Woll $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players22
Salary Commitment
Year 23 : $88,317,500
Year 24 : $51,675,000
Year 25 : $19,400,000
Year 26 : $4,250,000
Salary Average Commitment
Year 23 : $81,657,500
Year 24 : $51,500,000
Year 25 : $19,400,000
Year 26 : $4,250,000
Salary Cap with 1 Way Contract
Year 23 : $88,317,500
Year 24 : $51,675,000
Year 25 : $19,400,000
Year 26 : $4,250,000

Farm Players Salaries

Matt Murray $200,000 (4)
Salary Remaining : $178,461
Jack McBain $160,000 (3)
Salary Remaining : $142,769
Tyson Jost $150,000 (4)
Salary Remaining : $133,846
Steven Lorentz $135,000 (4)
Salary Remaining : $120,462
Kaapo Kahkonen $100,000 (3)
Salary Remaining : $89,231
Denton Mateychuk $95,000 (1)
Salary Remaining : $84,769
Jared Wright $86,750 (4)
Salary Remaining : $77,408
Maveric Lamoureux $85,500 (2)
Salary Remaining : $76,292
Jonny Brodzinski $80,000 (4)
Salary Remaining : $71,385
Tim Washe $77,500 (4)
Salary Remaining : $69,154
Jakub Vrana $77,500 (3)
Salary Remaining : $69,154
Robert Hagg $77,500 (2)
Salary Remaining : $69,154
Total Farm Players12
Salary Commitment
Year 23 : $1,324,750
Year 24 : $1,229,750
Year 25 : $1,066,750
Year 26 : $729,250
Salary Average Commitment
Year 23 : $1,182,250
Year 24 : $1,087,250
Year 25 : $924,250
Year 26 : $604,250

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,960 - 99.33%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $35 - 2,997 - 99.90%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 925 - 92.45%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,876 - 93.81%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,881 - 99.37%
Average Income per Game$1,793,000
Year to Date Revenue$7,171,999
Farm
Home Games Left31
Average Attendance - %2,876 - 95.87%
Average Income per Game$78,217
Year to Date Revenue$391,087

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$8,921,347
Farm Year To Date Expenses$152,146
Pro Salary Cap To Date$8,795,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,133,990
Farm Estimated Season Revenue$2,424,739
Pro Remaining Season Days174
Pro Expenses Per Days$439,969
Pro Estimated Expenses$76,554,606
Farm Remaining Season Days174
Farm Expenses Per Days$6,397
Farm Estimated Expenses$1,113,078
Estimated Season Expenses$77,667,684
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$64,658,603
Projected Bank Account$57,549,648

Pro Players Salaries

Aleksander Barkov $12,000,000 (3)
-Salary Remaining : $10,707,692
Jean-Gabriel Pageau $11,000,000 (2)
-Salary Remaining : $9,815,385
Jason Robertson $9,300,000 (4)
-Salary Remaining : $8,298,462
Andrei Vasilevskiy $9,000,000 (1)
-Salary Remaining : $8,030,769
Gustav Forsling $6,525,000 (3)
-Salary Remaining : $5,822,308
Ivan Barbashev $5,400,000 (1)
-Salary Remaining : $4,818,462
Cam York $5,150,000 (4)
-Salary Remaining : $4,595,385
Noel Acciari $5,000,000 (2)
-Salary Remaining : $4,461,538
Reilly Smith $4,000,000 (1)
-Salary Remaining : $3,569,231
Dillon Dube $3,300,000 (1)
-Salary Remaining : $2,944,615
Yegor Chinakhov $2,100,000 (4)
-Salary Remaining : $1,873,846
Juuso Valimaki $2,000,000 (1)
-Salary Remaining : $1,784,615
Calvin Pickard $1,999,000 (1)
-Salary Remaining : $1,783,723
Bobby Brink $1,500,000 (2)
-Salary Remaining : $1,338,462
Emil Heineman $1,100,000 (2)
-Salary Remaining : $981,538
Ivan Demidov $975,000 (3)
-Salary Remaining : $870,000
Emil Andrae $925,000 (3)
-Salary Remaining : $825,385
Arseny Gritsyuk $925,000 (4)
-Salary Remaining : $825,385
Scott Morrow $900,000 (1)
-Salary Remaining : $803,077
Luke Evangelista $775,000 (1)
-Salary Remaining : $691,538
Josh Mahura $750,000 (1)
-Salary Remaining : $669,231
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 : $98,154
Henry Thrun $102,500 (3)
Salary Remaining : $91,462
David Jiricek $95,000 (1)
Salary Remaining : $84,769
Zac Jones $82,500 (3)
Salary Remaining : $73,615
Tyler Tucker $80,000 (1)
Salary Remaining : $71,385
Jakob Pelletier $80,000 (3)
Salary Remaining : $71,385
Alex Turcotte $77,500 (3)
Salary Remaining : $69,154
Cameron Crotty $77,500 (2)
Salary Remaining : $69,154
Emilio Pettersen $77,500 (2)
Salary Remaining : $69,154
Nikita Okhotiuk $77,500 (2)
Salary Remaining : $69,154
Erik Portillo $77,500 (4)
Salary Remaining : $69,154
Victor Soderstrom $77,500 (4)
Salary Remaining : $69,154
Dylan Garand $77,500 (4)
Salary Remaining : $69,154
Simon Lundmark $77,500 (3)
Salary Remaining : $69,154
Danil Gushchin $77,500 (2)
Salary Remaining : $69,154
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 - 6,207 - 94.04%
Level 2: 5400 - $55 - 5,051 - 93.54%
Level 3: 3100 - $36 - 3,076 - 99.21%
Level 4: 4500 - $20 - 4,150 - 92.22%
Luxury : 1400 - $160 - 1,156 - 82.60%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,836 - 91.81%
Farm Level 2: 1000 - $15 - 963 - 96.25%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,640 - 93.52%
Average Income per Game$1,728,844
Year to Date Revenue$8,644,219
Farm
Home Games Left32
Average Attendance - %2,799 - 93.29%
Average Income per Game$92,874
Year to Date Revenue$371,494

Expense

Pro Players Total Salaries$78,507,500
Farm Players Total Salaries$2,000,250
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,997,995
Farm Year To Date Expenses$214,931
Pro Salary Cap To Date$8,459,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,967,221
Farm Estimated Season Revenue$2,971,952
Pro Remaining Season Days174
Pro Expenses Per Days$428,244
Pro Estimated Expenses$74,514,456
Farm Remaining Season Days174
Farm Expenses Per Days$10,258
Farm Estimated Expenses$1,784,892
Estimated Season Expenses$76,299,348
Estimated Season Salary Cap$78,512,456
Estimate Under Maximum Salary Cap of $95,500,000$16,987,544
Estimate Over Minimum Salary Cap of $70,600,000 $7,912,456
Current Bank Account$78,389,249
Projected Bank Account$69,029,074

Pro Players Salaries

Seth Jarvis $10,950,000 (2)
-Salary Remaining : $9,770,769
Noah Hanifin $9,500,000 (3)
-Salary Remaining : $8,476,923
Marcus Johansson $7,265,000 (1)
-Salary Remaining : $6,482,615
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $6,335,385
Vladislav Gavrikov $5,250,000 (3)
-Salary Remaining : $4,684,615
Josh Norris $5,000,000 (1)
-Salary Remaining : $4,461,538
Chris Tanev $4,500,000 (2)
-Salary Remaining : $4,015,385
Adin Hill $4,200,000 (2)
-Salary Remaining : $3,747,692
Jordan Eberle $3,750,000 (1)
-Salary Remaining : $3,346,154
Olli Maatta $3,000,000 (1)
-Salary Remaining : $2,676,923
Alexis Lafreniere $2,650,000 (3)
-Salary Remaining : $2,364,615
Timothy Liljegren $2,600,000 (4)
-Salary Remaining : $2,320,000
Dante Fabbro $2,500,000 (1)
-Salary Remaining : $2,230,769
Connor McMichael $2,100,000 (4)
-Salary Remaining : $1,873,846
Kent Johnson $1,800,000 (1)
-Salary Remaining : $1,606,154
Eric Robinson $1,500,000 (1)
-Salary Remaining : $1,338,462
Ty Dellandrea $1,300,000 (4)
-Salary Remaining : $1,160,000
Connor Bedard $950,000 (3)
-Salary Remaining : $847,692
Jacob Bernard-Docker $875,000 (1)
-Salary Remaining : $780,769
Tye Kartye $867,500 (2)
-Salary Remaining : $774,077
Lukas Dostal $850,000 (2)
-Salary Remaining : $758,462
Total Pro Players21
Salary Commitment
Year 23 : $78,507,500
Year 24 : $52,817,500
Year 25 : $31,450,000
Year 26 : $13,100,000
Salary Average Commitment
Year 23 : $76,190,000
Year 24 : $50,500,000
Year 25 : $29,400,000
Year 26 : $13,100,000
Salary Cap with 1 Way Contract
Year 23 : $78,507,500
Year 24 : $52,817,500
Year 25 : $31,450,000
Year 26 : $13,100,000

Farm Players Salaries

John Leonard $200,000 (2)
Salary Remaining : $178,461
Jesse Puljujarvi $200,000 (2)
Salary Remaining : $178,461
Zeev Buium $97,500 (3)
Salary Remaining : $87,000
Calum Ritchie $95,000 (2)
Salary Remaining : $84,769
Rutger McGroarty $95,000 (1)
Salary Remaining : $84,769
Maxim Tsyplakov $95,000 (3)
Salary Remaining : $84,769
Filip Lindberg $92,500 (1)
Salary Remaining : $82,538
Christian Kyrou $89,500 (2)
Salary Remaining : $79,862
Dom DiVincentiis $86,000 (1)
Salary Remaining : $76,738
Kevin Korchinski $85,500 (2)
Salary Remaining : $76,292
Sam Lipkin $85,000 (1)
Salary Remaining : $75,846
Pavol Regenda $84,250 (1)
Salary Remaining : $75,177
Graeme Clarke $80,000 (3)
Salary Remaining : $71,385
Jan Jenik $77,500 (2)
Salary Remaining : $69,154
Jett Woo $77,500 (2)
Salary Remaining : $69,154
William Trudeau $77,500 (2)
Salary Remaining : $69,154
Samuel Helenius $77,500 (2)
Salary Remaining : $69,154
Jack Finley $77,500 (1)
Salary Remaining : $69,154
Oscar Dansk $77,500 (2)
Salary Remaining : $69,154
Nick Wolff $75,000 (2)
Salary Remaining : $66,923
Alex Nylander $75,000 (1)
Salary Remaining : $66,923
Total Farm Players21
Salary Commitment
Year 23 : $2,000,250
Year 24 : $1,405,000
Year 25 : $272,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,631,000
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 - 4,647 - 71.50%
Level 2: 5200 - $70 - 3,957 - 76.10%
Level 3: 3200 - $40 - 2,634 - 82.30%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1100 - $220 - 869 - 78.96%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,994 - 99.71%
Farm Level 2: 1000 - $10 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,106 - 80.53%
Average Income per Game$1,729,542
Year to Date Revenue$8,647,711
Farm
Home Games Left32
Average Attendance - %2,982 - 99.41%
Average Income per Game$58,723
Year to Date Revenue$234,890

Expense

Pro Players Total Salaries$71,350,000
Farm Players Total Salaries$1,802,250
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,964,102
Pro Year To Date Expenses$7,963,563
Farm Year To Date Expenses$202,521
Pro Salary Cap To Date$7,527,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,993,061
Farm Estimated Season Revenue$1,879,120
Pro Remaining Season Days174
Pro Expenses Per Days$381,282
Pro Estimated Expenses$66,343,068
Farm Remaining Season Days174
Farm Expenses Per Days$9,242
Farm Estimated Expenses$1,608,108
Estimated Season Expenses$67,951,176
Estimated Season Salary Cap$75,157,848
Estimate Under Maximum Salary Cap of $95,500,000$20,342,152
Estimate Over Minimum Salary Cap of $70,600,000 $4,557,848
Current Bank Account$44,278,935
Projected Bank Account$42,199,940

Pro Players Salaries

Joonas Korpisalo $15,000,000 (4)
-Salary Remaining : $13,384,615
Justin Schultz $10,000,000 (2)
-Salary Remaining : $8,923,077
Matt Benning $8,000,000 (1)
-Salary Remaining : $7,138,462
Yanni Gourde $7,000,000 (3)
-Salary Remaining : $6,246,154
William Carrier $5,130,000 (1)
-Salary Remaining : $4,577,538
Daniel Sprong $4,500,000 (3)
-Salary Remaining : $4,015,385
Kurtis MacDermid $3,000,000 (2)
-Salary Remaining : $2,676,923
Dylan McIlrath $3,000,000 (2)
-Salary Remaining : $2,676,923
Oliver Kylington $2,000,000 (3)
-Salary Remaining : $1,784,615
Jordan Spence $1,300,000 (3)
-Salary Remaining : $1,160,000
Kasperi Kapanen $1,300,000 (3)
-Salary Remaining : $1,160,000
Ty Emberson $1,300,000 (4)
-Salary Remaining : $1,160,000
Anton Frondell $975,000 (3)
-Salary Remaining : $870,000
Artyom Levshunov $975,000 (2)
-Salary Remaining : $870,000
Lane Hutson $950,000 (2)
-Salary Remaining : $847,692
Zach Benson $950,000 (1)
-Salary Remaining : $847,692
Lian Bichsel $950,000 (2)
-Salary Remaining : $847,692
Aydar Suniev $950,000 (2)
-Salary Remaining : $847,692
Nicholas Robertson $875,000 (3)
-Salary Remaining : $780,769
Nick Lardis $870,000 (3)
-Salary Remaining : $776,308
Noah Gregor $775,000 (4)
-Salary Remaining : $691,538
Riley Tufte $775,000 (4)
-Salary Remaining : $691,538
Joel Hofer $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players23
Salary Commitment
Year 23 : $71,350,000
Year 24 : $57,270,000
Year 25 : $36,670,000
Year 26 : $17,850,000
Salary Average Commitment
Year 23 : $35,420,000
Year 24 : $33,620,000
Year 25 : $22,420,000
Year 26 : $3,600,000
Salary Cap with 1 Way Contract
Year 23 : $71,350,000
Year 24 : $57,270,000
Year 25 : $36,670,000
Year 26 : $17,850,000

Farm Players Salaries

Jujhar Khaira $150,000 (4)
Salary Remaining : $133,846
Max Jones $150,000 (4)
Salary Remaining : $133,846
Givani Smith $150,000 (4)
Salary Remaining : $133,846
Jonathan Lekkerimaki $95,000 (2)
Salary Remaining : $84,769
Hunter Brzustewicz $95,000 (2)
Salary Remaining : $84,769
Devin Kaplan $89,500 (2)
Salary Remaining : $79,862
Elias D. Pettersson $87,000 (2)
Salary Remaining : $77,631
Jacob Fowler $87,000 (2)
Salary Remaining : $77,631
Oscar Fisker Molgaard $87,000 (2)
Salary Remaining : $77,631
Angus Booth $85,250 (2)
Salary Remaining : $76,069
Pierre-Olivier Joseph $85,000 (2)
Salary Remaining : $75,846
Eric Comrie $85,000 (1)
Salary Remaining : $75,846
Brennan Othmann $83,250 (1)
Salary Remaining : $74,285
Isak Rosen $83,250 (4)
Salary Remaining : $74,285
Caleb Jones $80,000 (3)
Salary Remaining : $71,385
Jakub Skarek $77,500 (4)
Salary Remaining : $69,154
Raphael Lavoie $77,500 (1)
Salary Remaining : $69,154
Calen Addison $77,500 (1)
Salary Remaining : $69,154
Jacob Melanson $77,500 (2)
Salary Remaining : $69,154
Total Farm Players19
Salary Commitment
Year 23 : $1,802,250
Year 24 : $1,479,000
Year 25 : $690,750
Year 26 : $610,750
Salary Average Commitment
Year 23 : $1,802,250
Year 24 : $1,479,000
Year 25 : $690,750
Year 26 : $610,750

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,033 - 83.88%
Level 2: 5100 - $60 - 4,992 - 97.89%
Level 3: 3000 - $35 - 2,982 - 99.40%
Level 4: 4500 - $20 - 4,371 - 97.14%
Luxury : 1400 - $200 - 1,170 - 83.59%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.13%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,549 - 92.74%
Average Income per Game$1,793,841
Year to Date Revenue$8,969,203
Farm
Home Games Left32
Average Attendance - %2,854 - 95.13%
Average Income per Game$94,466
Year to Date Revenue$377,865

Expense

Pro Players Total Salaries$79,252,956
Farm Players Total Salaries$699,250
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$8,669,293
Farm Year To Date Expenses$94,180
Pro Salary Cap To Date$8,346,208
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,372,102
Farm Estimated Season Revenue$3,022,920
Pro Remaining Season Days174
Pro Expenses Per Days$421,810
Pro Estimated Expenses$73,394,940
Farm Remaining Season Days174
Farm Expenses Per Days$3,586
Farm Estimated Expenses$623,964
Estimated Season Expenses$74,018,904
Estimated Season Salary Cap$83,564,158
Estimate Under Maximum Salary Cap of $95,500,000$11,935,842
Estimate Over Minimum Salary Cap of $70,600,000 $12,964,158
Current Bank Account$151,040,352
Projected Bank Account$146,416,470

Pro Players Salaries

David Pastrnak $13,000,000 (1)
-Salary Remaining : $11,600,000
Connor McDavid $10,000,000 (2)
-Salary Remaining : $8,923,077
Cale Makar $9,000,000 (1)
-Salary Remaining : $8,030,769
Moritz Seider $8,550,000 (3)
-Salary Remaining : $7,629,231
Jake Sanderson $8,050,000 (2)
-Salary Remaining : $7,183,077
Mackenzie Blackwood $5,250,000 (4)
-Salary Remaining : $4,684,615
Aliaksei Protas $4,000,000 (2)
-Salary Remaining : $3,569,231
Kirill Marchenko $3,600,000 (3)
-Salary Remaining : $3,212,308
Kirby Dach $2,850,000 (2)
-Salary Remaining : $2,543,077
Dylan Holloway $2,290,457 (3)
-Salary Remaining : $2,043,792
Nicolas Deslauriers $1,999,999 (4)
-Salary Remaining : $1,784,614
Scott Wedgewood $1,500,000 (5)
-Salary Remaining : $1,338,462
Vasily Podkolzin $1,000,000 (4)
-Salary Remaining : $892,308
Matthew Schaefer $975,000 (2)
-Salary Remaining : $870,000
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $847,692
Cutter Gauthier $950,000 (2)
-Salary Remaining : $847,692
Frank Nazar $950,000 (1)
-Salary Remaining : $847,692
Jimmy Snuggerud $950,000 (2)
-Salary Remaining : $847,692
Ryan Shea $900,000 (4)
-Salary Remaining : $803,077
Pavel Mintyukov $855,000 (2)
-Salary Remaining : $762,923
Marco Rossi $832,500 (3)
-Salary Remaining : $742,846
Michael Pezzetta $800,000 (2)
-Salary Remaining : $713,846
Total Pro Players22
Salary Commitment
Year 23 : $79,252,956
Year 24 : $56,302,956
Year 25 : $25,922,956
Year 26 : $10,649,999
Salary Average Commitment
Year 23 : $79,252,956
Year 24 : $56,302,956
Year 25 : $25,922,956
Year 26 : $10,649,999
Salary Cap with 1 Way Contract
Year 23 : $79,252,956
Year 24 : $56,302,956
Year 25 : $25,922,956
Year 26 : $10,649,999

Farm Players Salaries

Alexander Petrovic $100,000 (4)
Salary Remaining : $89,231
Jesper Wallstedt $92,500 (1)
Salary Remaining : $82,538
Alexander Nikishin $92,500 (4)
Salary Remaining : $82,538
Adam Engstrom $87,000 (1)
Salary Remaining : $77,631
Eetu Liukas $86,750 (4)
Salary Remaining : $77,408
Dennis Hildeby $85,500 (3)
Salary Remaining : $76,292
Dennis Cholowski $77,500 (3)
Salary Remaining : $69,154
Phillip Di Giuseppe $77,500 (2)
Salary Remaining : $69,154
Total Farm Players8
Salary Commitment
Year 23 : $699,250
Year 24 : $519,750
Year 25 : $442,250
Year 26 : $279,250
Salary Average Commitment
Year 23 : $699,250
Year 24 : $519,750
Year 25 : $442,250
Year 26 : $279,250

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 5,800 - 84.06%
Level 2: 5900 - $55 - 5,369 - 90.99%
Level 3: 3400 - $40 - 2,669 - 78.50%
Level 4: 4400 - $25 - 4,400 - 100.00%
Luxury : 1400 - $195 - 1,134 - 81.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,400 - 70.00%
Farm Level 2: 1000 - $22 - 602 - 60.15%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %19,372 - 88.05%
Average Income per Game$1,849,524
Year to Date Revenue$5,548,572
Farm
Home Games Left32
Average Attendance - %2,002 - 66.72%
Average Income per Game$84,999
Year to Date Revenue$339,996

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$7,905,068
Farm Year To Date Expenses$107,229
Pro Salary Cap To Date$7,703,133
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,131,436
Farm Estimated Season Revenue$2,719,968
Pro Remaining Season Days174
Pro Expenses Per Days$369,637
Pro Estimated Expenses$64,316,838
Farm Remaining Season Days174
Farm Expenses Per Days$5,086
Farm Estimated Expenses$884,964
Estimated Season Expenses$65,201,802
Estimated Season Salary Cap$93,846,787
Estimate Under Maximum Salary Cap of $95,500,000$1,653,213
Estimate Over Minimum Salary Cap of $70,600,000 $23,246,787
Current Bank Account$205,390,811
Projected Bank Account$215,040,413

Pro Players Salaries

Sean Couturier $12,000,000 (4)
-Salary Remaining : $10,707,692
Fabian Zetterlund $8,000,000 (4)
-Salary Remaining : $7,138,462
Jared Spurgeon $8,000,000 (1)
-Salary Remaining : $7,138,462
Trent Frederic $8,000,000 (4)
-Salary Remaining : $7,138,462
Dmitry Orlov $7,400,000 (2)
-Salary Remaining : $6,603,077
Igor Shesterkin $6,666,667 (3)
-Salary Remaining : $5,948,718
Yegor Sharangovich $3,100,000 (4)
-Salary Remaining : $2,766,154
Adam Boqvist $2,999,999 (2)
-Salary Remaining : $2,676,922
Jake Allen $2,250,000 (3)
-Salary Remaining : $2,007,692
Evgenii Dadonov $2,250,000 (2)
-Salary Remaining : $2,007,692
Isac Lundestrom $1,300,000 (4)
-Salary Remaining : $1,160,000
Albert Johansson $1,100,000 (4)
-Salary Remaining : $981,538
Parker Wotherspoon $1,000,000 (4)
-Salary Remaining : $892,308
Ben Kindel $975,000 (2)
-Salary Remaining : $870,000
Matej Blumel $925,000 (2)
-Salary Remaining : $825,385
Mathieu Joseph $900,000 (2)
-Salary Remaining : $803,077
Conor Geekie $855,000 (2)
-Salary Remaining : $762,923
Ridly Greig $832,500 (1)
-Salary Remaining : $742,846
Cole Schwindt $825,000 (4)
-Salary Remaining : $736,154
Dennis Gilbert $825,000 (2)
-Salary Remaining : $736,154
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 : $169,538
Sam Rinzel $95,000 (2)
Salary Remaining : $84,769
Jayden Struble $86,750 (1)
Salary Remaining : $77,408
Aleksei Kolosov $85,000 (4)
Salary Remaining : $75,846
Jiri Patera $77,500 (3)
Salary Remaining : $69,154
Daniil Miromanov $77,500 (2)
Salary Remaining : $69,154
Ian Mitchell $77,500 (2)
Salary Remaining : $69,154
William Lagesson $77,500 (2)
Salary Remaining : $69,154
Dylan Wells $75,000 (1)
Salary Remaining : $66,923
Isaac Ratcliffe $75,000 (2)
Salary Remaining : $66,923
Trevor Carrick $75,000 (1)
Salary Remaining : $66,923
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 - 6,085 - 74.21%
Level 2: 7200 - $49 - 5,336 - 74.11%
Level 3: 5300 - $29 - 3,300 - 62.26%
Level 4: 6200 - $19 - 4,427 - 71.40%
Luxury : 2100 - $180 - 1,189 - 56.63%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,404 - 70.19%
Farm Level 2: 1000 - $19 - 762 - 76.15%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,337 - 70.13%
Average Income per Game$1,658,678
Year to Date Revenue$11,610,747
Farm
Home Games Left32
Average Attendance - %2,165 - 72.18%
Average Income per Game$84,987
Year to Date Revenue$339,946

Expense

Pro Players Total Salaries$94,796,001
Farm Players Total Salaries$819,750
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,326,837
Farm Year To Date Expenses$94,528
Pro Salary Cap To Date$9,792,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,053,735
Farm Estimated Season Revenue$2,719,568
Pro Remaining Season Days174
Pro Expenses Per Days$501,518
Pro Estimated Expenses$87,264,132
Farm Remaining Season Days174
Farm Expenses Per Days$4,204
Farm Estimated Expenses$731,496
Estimated Season Expenses$87,995,628
Estimated Season Salary Cap$94,379,308
Estimate Under Maximum Salary Cap of $95,500,000$1,120,692
Estimate Over Minimum Salary Cap of $70,600,000 $23,779,308
Current Bank Account($12,912,842)
Projected Bank Account($40,135,167)

Pro Players Salaries

Mikhail Sergachev $11,050,000 (1)
-Salary Remaining : $9,860,000
Mark Scheifele $10,000,000 (1)
-Salary Remaining : $8,923,077
Jonas Brodin $8,000,000 (2)
-Salary Remaining : $7,138,462
Alex DeBrincat $6,750,000 (2)
-Salary Remaining : $6,023,077
MacKenzie Weegar $6,250,000 (4)
-Salary Remaining : $5,576,923
Jake Guentzel $6,000,000 (2)
-Salary Remaining : $5,353,846
Karel Vejmelka $5,750,000 (2)
-Salary Remaining : $5,130,769
Alex Tuch $4,750,000 (4)
-Salary Remaining : $4,238,462
Filip Hronek $4,500,000 (1)
-Salary Remaining : $4,015,385
Charlie Coyle $4,500,000 (1)
-Salary Remaining : $4,015,385
Connor Brown $4,126,000 (3)
-Salary Remaining : $3,681,662
Shayne Gostisbehere $4,125,000 (3)
-Salary Remaining : $3,680,769
Alex Laferriere $3,500,000 (4)
-Salary Remaining : $3,123,077
Barrett Hayton $2,650,000 (3)
-Salary Remaining : $2,364,615
Kevin Lankinen $2,500,000 (4)
-Salary Remaining : $2,230,769
Rickard Rakell $2,400,000 (3)
-Salary Remaining : $2,141,538
Jamie Drysdale $2,300,000 (1)
-Salary Remaining : $2,052,308
Oskar Sundqvist $1,500,000 (2)
-Salary Remaining : $1,338,462
John Klingberg $1,350,000 (4)
-Salary Remaining : $1,204,615
John Hayden $1,000,001 (2)
-Salary Remaining : $892,309
Ian Moore $925,000 (2)
-Salary Remaining : $825,385
Luca Cagnoni $870,000 (1)
-Salary Remaining : $776,308
Total Pro Players22
Salary Commitment
Year 23 : $94,796,001
Year 24 : $61,576,001
Year 25 : $36,551,000
Year 26 : $20,850,000
Salary Average Commitment
Year 23 : $91,496,000
Year 24 : $58,276,000
Year 25 : $28,751,000
Year 26 : $15,450,000
Salary Cap with 1 Way Contract
Year 23 : $94,796,001
Year 24 : $61,576,001
Year 25 : $31,651,000
Year 26 : $18,350,000

Farm Players Salaries

Ryan Johnson $92,500 (2)
Salary Remaining : $82,538
Rasmus Asplund $87,500 (1)
Salary Remaining : $78,077
Hugo Alnefelt $86,750 (2)
Salary Remaining : $77,408
Dylan Duke $86,750 (1)
Salary Remaining : $77,408
Arshdeep Bains $82,500 (1)
Salary Remaining : $73,615
Matthew Villalta $78,750 (1)
Salary Remaining : $70,269
Tristen Robins $77,500 (1)
Salary Remaining : $69,154
Connor Mackey $77,500 (3)
Salary Remaining : $69,154
Klim Kostin $75,000 (1)
Salary Remaining : $66,923
Olli Juolevi $75,000 (1)
Salary Remaining : $66,923
Total Farm Players10
Salary Commitment
Year 23 : $819,750
Year 24 : $256,750
Year 25 : $77,500
Year 26 : $0
Salary Average Commitment
Year 23 : $792,250
Year 24 : $256,750
Year 25 : $77,500
Year 26 : $0

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $91 - 5,898 - 98.31%
Level 2: 5300 - $55 - 5,157 - 97.30%
Level 3: 4000 - $22 - 3,698 - 92.44%
Level 4: 4100 - $20 - 4,100 - 100.00%
Luxury : 1100 - $200 - 1,100 - 100.00%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,906 - 95.31%
Farm Level 2: 1000 - $13 - 993 - 99.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %19,953 - 97.33%
Average Income per Game$1,757,422
Year to Date Revenue$5,272,266
Farm
Home Games Left32
Average Attendance - %2,899 - 96.64%
Average Income per Game$87,213
Year to Date Revenue$348,850

Expense

Pro Players Total Salaries$78,920,000
Farm Players Total Salaries$992,750
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$16,403,846
Pro Year To Date Expenses$8,873,208
Farm Year To Date Expenses$118,421
Pro Salary Cap To Date$8,741,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,539,458
Farm Estimated Season Revenue$2,790,800
Pro Remaining Season Days174
Pro Expenses Per Days$409,077
Pro Estimated Expenses$71,179,398
Farm Remaining Season Days174
Farm Expenses Per Days$5,091
Farm Estimated Expenses$885,834
Estimated Season Expenses$72,065,232
Estimated Season Salary Cap$95,566,707
Estimate Under Maximum Salary Cap of $95,500,000-$66,707
Estimate Over Minimum Salary Cap of $70,600,000 $24,966,707
Current Bank Account$65,586,772
Projected Bank Account$64,851,798

Pro Players Salaries

Ryan Graves $15,000,000 (4)
-Salary Remaining : $13,384,615
Justin Holl $15,000,000 (4)
-Salary Remaining : $13,384,615
Andreas Athanasiou $13,300,000 (1)
-Salary Remaining : $11,867,692
Mathew Dumba $12,000,000 (1)
-Salary Remaining : $10,707,692
Matty Beniers $7,150,000 (1)
-Salary Remaining : $6,380,000
Robbie Russo $2,000,000 (1)
-Salary Remaining : $1,784,615
Jarred Tinordi $2,000,000 (3)
-Salary Remaining : $1,784,615
Shane Wright $950,000 (2)
-Salary Remaining : $847,692
Nathan Gaucher $950,000 (2)
-Salary Remaining : $847,692
Jackson Blake $950,000 (1)
-Salary Remaining : $847,692
Brett Berard $867,500 (4)
-Salary Remaining : $774,077
Zakhar Bardakov $867,500 (2)
-Salary Remaining : $774,077
Ryan Winterton $855,000 (1)
-Salary Remaining : $762,923
Liam Ohgren $855,000 (2)
-Salary Remaining : $762,923
Elliot Desnoyers $775,000 (1)
-Salary Remaining : $691,538
Jack LaFontaine $775,000 (4)
-Salary Remaining : $691,538
Alex Barre-Boulet $775,000 (2)
-Salary Remaining : $691,538
Cale Fleury $775,000 (1)
-Salary Remaining : $691,538
Martin Pospisil $775,000 (2)
-Salary Remaining : $691,538
Dryden Hunt $775,000 (2)
-Salary Remaining : $691,538
Devon Levi $775,000 (4)
-Salary Remaining : $691,538
Xavier Parent $750,000 (2)
-Salary Remaining : $669,231
Total Pro Players22
Salary Commitment
Year 23 : $78,920,000
Year 24 : $41,115,000
Year 25 : $34,417,500
Year 26 : $32,417,500
Salary Average Commitment
Year 23 : $57,020,000
Year 24 : $40,590,000
Year 25 : $34,417,500
Year 26 : $32,417,500
Salary Cap with 1 Way Contract
Year 23 : $78,920,000
Year 24 : $41,115,000
Year 25 : $34,417,500
Year 26 : $32,417,500

Farm Players Salaries

Xavier Ouellet $100,000 (1)
Salary Remaining : $89,231
Mattias Norlinder $89,250 (1)
Salary Remaining : $79,638
Ville Ottavainen $86,750 (4)
Salary Remaining : $77,408
Riley Duran $86,750 (1)
Salary Remaining : $77,408
Jayden Grubbe $86,750 (1)
Salary Remaining : $77,408
Jakub Brabenec $85,750 (1)
Salary Remaining : $76,515
Rory Kerins $77,500 (4)
Salary Remaining : $69,154
Max Lajoie $77,500 (1)
Salary Remaining : $69,154
Shane Bowers $77,500 (1)
Salary Remaining : $69,154
Collin Delia $75,000 (1)
Salary Remaining : $66,923
Tyler Madden $75,000 (2)
Salary Remaining : $66,923
Dylan Coghlan $75,000 (1)
Salary Remaining : $66,923
Total Farm Players12
Salary Commitment
Year 23 : $992,750
Year 24 : $239,250
Year 25 : $164,250
Year 26 : $164,250
Salary Average Commitment
Year 23 : $923,500
Year 24 : $239,250
Year 25 : $164,250
Year 26 : $164,250

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,101 - 68.35%
Level 2: 5000 - $80 - 3,299 - 65.97%
Level 3: 2000 - $65 - 1,697 - 84.83%
Level 4: 4000 - $32 - 2,924 - 73.10%
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 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %13,020 - 72.34%
Average Income per Game$1,575,128
Year to Date Revenue$4,725,384
Farm
Home Games Left32
Average Attendance - %3,000 - 100.00%
Average Income per Game$59,000
Year to Date Revenue$236,000

Expense

Pro Players Total Salaries$77,506,625
Farm Players Total Salaries$800,500
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,200,000
Pro Year To Date Expenses$8,265,584
Farm Year To Date Expenses$84,466
Pro Salary Cap To Date$8,157,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,429,992
Farm Estimated Season Revenue$1,888,000
Pro Remaining Season Days174
Pro Expenses Per Days$402,598
Pro Estimated Expenses$70,052,052
Farm Remaining Season Days174
Farm Expenses Per Days$4,105
Farm Estimated Expenses$714,270
Estimated Season Expenses$70,766,322
Estimated Season Salary Cap$79,517,676
Estimate Under Maximum Salary Cap of $95,500,000$15,982,324
Estimate Over Minimum Salary Cap of $70,600,000 $8,917,676
Current Bank Account$4,894,171
Projected Bank Account($2,554,159)

Pro Players Salaries

Charlie McAvoy $11,500,000 (2)
-Salary Remaining : $10,261,538
Jack Hughes $8,500,000 (4)
-Salary Remaining : $7,584,615
Andre Burakovsky $6,250,000 (1)
-Salary Remaining : $5,576,923
Trevor Zegras $5,750,000 (3)
-Salary Remaining : $5,130,769
Stefan Noesen $5,000,000 (2)
-Salary Remaining : $4,461,538
Rasmus Sandin $5,000,000 (3)
-Salary Remaining : $4,461,538
Ville Husso $4,750,000 (1)
-Salary Remaining : $4,238,462
Ryan Strome $4,500,000 (4)
-Salary Remaining : $4,015,385
Andrew Mangiapane $3,600,000 (1)
-Salary Remaining : $3,212,308
Yakov Trenin $3,500,000 (3)
-Salary Remaining : $3,123,077
Anthony Stolarz $2,750,000 (4)
-Salary Remaining : $2,453,846
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $2,409,231
Luke Kunin $2,500,000 (2)
-Salary Remaining : $2,230,769
Cole Sillinger $2,250,000 (2)
-Salary Remaining : $2,007,692
Tony DeAngelo $1,750,000 (4)
-Salary Remaining : $1,561,538
Conor Timmins $1,100,000 (3)
-Salary Remaining : $981,538
Sam Dickinson $975,000 (3)
-Salary Remaining : $870,000
Marat Khusnutdinov $925,000 (3)
-Salary Remaining : $825,385
Matt Coronato $925,000 (1)
-Salary Remaining : $825,385
Cody Glass $874,125 (1)
-Salary Remaining : $779,988
Mavrik Bourque $832,500 (1)
-Salary Remaining : $742,846
Mark Kastelic $800,000 (2)
-Salary Remaining : $713,846
Yan Kuznetsov $775,000 (3)
-Salary Remaining : $691,538
Total Pro Players23
Salary Commitment
Year 23 : $77,506,625
Year 24 : $57,575,000
Year 25 : $35,525,000
Year 26 : $17,500,000
Salary Average Commitment
Year 23 : $77,306,625
Year 24 : $57,375,000
Year 25 : $35,525,000
Year 26 : $17,500,000
Salary Cap with 1 Way Contract
Year 23 : $77,506,625
Year 24 : $57,575,000
Year 25 : $35,525,000
Year 26 : $17,500,000

Farm Players Salaries

Andrew Agozzino $140,000 (1)
Salary Remaining : $124,923
Igor Chernyshov $95,000 (3)
Salary Remaining : $84,769
Jonatan Berggren $92,500 (1)
Salary Remaining : $82,538
Jiri Kulich $85,500 (2)
Salary Remaining : $76,292
Cal Petersen $77,500 (5)
Salary Remaining : $69,154
Spencer Martin $77,500 (1)
Salary Remaining : $69,154
Josh Dunne $77,500 (4)
Salary Remaining : $69,154
Isaak Phillips $77,500 (4)
Salary Remaining : $69,154
Zach Aston-Reese $77,500 (4)
Salary Remaining : $69,154
Total Farm Players9
Salary Commitment
Year 23 : $800,500
Year 24 : $490,500
Year 25 : $405,000
Year 26 : $310,000
Salary Average Commitment
Year 23 : $720,500
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 - 6,334 - 89.21%
Level 2: 6300 - $52 - 5,387 - 85.51%
Level 3: 3600 - $32 - 3,273 - 90.91%
Level 4: 4500 - $24 - 3,961 - 88.01%
Luxury : 1500 - $195 - 1,149 - 76.60%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,418 - 70.92%
Farm Level 2: 1000 - $30 - 469 - 46.93%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,103 - 87.40%
Average Income per Game$1,786,049
Year to Date Revenue$5,358,146
Farm
Home Games Left33
Average Attendance - %1,888 - 62.92%
Average Income per Game$83,560
Year to Date Revenue$250,680

Expense

Pro Players Total Salaries$79,548,000
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$9,150,813
Farm Year To Date Expenses$240,009
Pro Salary Cap To Date$8,773,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,655,898
Farm Estimated Season Revenue$2,757,480
Pro Remaining Season Days174
Pro Expenses Per Days$425,887
Pro Estimated Expenses$74,104,338
Farm Remaining Season Days174
Farm Expenses Per Days$11,429
Farm Estimated Expenses$1,988,646
Estimated Season Expenses$76,092,984
Estimated Season Salary Cap$79,755,099
Estimate Under Maximum Salary Cap of $95,500,000$15,744,901
Estimate Over Minimum Salary Cap of $70,600,000 $9,155,099
Current Bank Account$70,083,946
Projected Bank Account$66,404,340

Pro Players Salaries

Ian Cole $8,000,000 (1)
-Salary Remaining : $7,138,462
Pavel Buchnevich $6,300,000 (3)
-Salary Remaining : $5,621,538
Cam Fowler $6,250,000 (3)
-Salary Remaining : $5,576,923
Ryan Nugent-Hopkins $6,250,000 (3)
-Salary Remaining : $5,576,923
Ryan Pulock $6,150,000 (2)
-Salary Remaining : $5,487,692
Josh Morrissey $5,200,000 (1)
-Salary Remaining : $4,640,000
Carter Verhaeghe $5,000,000 (2)
-Salary Remaining : $4,461,538
Joey Daccord $5,000,000 (4)
-Salary Remaining : $4,461,538
Artem Zub $4,800,000 (1)
-Salary Remaining : $4,283,077
Marcus Foligno $4,100,000 (1)
-Salary Remaining : $3,658,462
Pius Suter $3,750,000 (1)
-Salary Remaining : $3,346,154
Mats Zuccarello $3,550,000 (3)
-Salary Remaining : $3,167,692
Taylor Hall $3,500,000 (4)
-Salary Remaining : $3,123,077
Matt Duchene $3,000,000 (4)
-Salary Remaining : $2,676,923
Jeremy Lauzon $2,000,000 (3)
-Salary Remaining : $1,784,615
Morgan Geekie $2,000,000 (3)
-Salary Remaining : $1,784,615
Haydn Fleury $1,200,000 (4)
-Salary Remaining : $1,070,769
Casey DeSmith $1,000,000 (3)
-Salary Remaining : $892,308
Drew O'Connor $925,000 (2)
-Salary Remaining : $825,385
Ryan McLeod $798,000 (1)
-Salary Remaining : $712,062
Cole Smith $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players21
Salary Commitment
Year 23 : $79,548,000
Year 24 : $52,900,000
Year 25 : $40,050,000
Year 26 : $12,700,000
Salary Average Commitment
Year 23 : $66,323,000
Year 24 : $47,075,000
Year 25 : $34,400,000
Year 26 : $12,700,000
Salary Cap with 1 Way Contract
Year 23 : $79,548,000
Year 24 : $52,900,000
Year 25 : $40,050,000
Year 26 : $12,700,000

Farm Players Salaries

Tyler Kleven $150,000 (3)
Salary Remaining : $133,846
Declan Chisholm $100,000 (3)
Salary Remaining : $89,231
Stephen Halliday $95,000 (1)
Salary Remaining : $84,769
Josh Doan $92,500 (4)
Salary Remaining : $82,538
Logan Mailloux $92,500 (1)
Salary Remaining : $82,538
Easton Cowan $92,500 (2)
Salary Remaining : $82,538
Cal Foote $90,000 (1)
Salary Remaining : $80,308
Nikita Chibrikov $86,750 (1)
Salary Remaining : $77,408
Ethan Del Mastro $86,750 (1)
Salary Remaining : $77,408
Yegor Sidorov $86,500 (1)
Salary Remaining : $77,185
Xavier Simoneau $85,500 (2)
Salary Remaining : $76,292
Fabian Lysell $83,250 (2)
Salary Remaining : $74,285
Arthur Kaliyev $82,500 (2)
Salary Remaining : $73,615
Justus Annunen $80,000 (1)
Salary Remaining : $71,385
Taro Hirose $77,500 (1)
Salary Remaining : $69,154
Kole Lind $77,500 (2)
Salary Remaining : $69,154
Jordan Gross $77,500 (1)
Salary Remaining : $69,154
Brayden Tracey $77,500 (2)
Salary Remaining : $69,154
Colten Ellis $77,500 (3)
Salary Remaining : $69,154
Jasper Weatherby $77,500 (2)
Salary Remaining : $69,154
Matthew Robertson $77,500 (3)
Salary Remaining : $69,154
Sam Poulin $77,500 (4)
Salary Remaining : $69,154
Joshua Roy $77,500 (2)
Salary Remaining : $69,154
Nolan Allan $77,500 (1)
Salary Remaining : $69,154
Judd Caulfield $75,000 (3)
Salary Remaining : $66,923
Vinni Lettieri $75,000 (1)
Salary Remaining : $66,923
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 - 4,268 - 68.83%
Level 2: 5300 - $85 - 3,137 - 59.19%
Level 3: 2400 - $65 - 1,646 - 68.57%
Level 4: 4000 - $45 - 2,145 - 53.63%
Luxury : 1100 - $350 - 552 - 50.18%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,999 - 99.96%
Farm Level 2: 1000 - $15 - 968 - 96.78%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %11,748 - 61.83%
Average Income per Game$1,685,085
Year to Date Revenue$6,740,338
Farm
Home Games Left32
Average Attendance - %2,967 - 98.90%
Average Income per Game$87,903
Year to Date Revenue$351,611

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$10,574,669
Farm Year To Date Expenses$108,731
Pro Salary Cap To Date$10,122,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,033,211
Farm Estimated Season Revenue$2,812,888
Pro Remaining Season Days174
Pro Expenses Per Days$500,821
Pro Estimated Expenses$87,142,854
Farm Remaining Season Days174
Farm Expenses Per Days$5,451
Farm Estimated Expenses$948,474
Estimated Season Expenses$88,091,328
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$41,280,529
Projected Bank Account$20,035,300

Pro Players Salaries

Juuse Saros $9,000,000 (2)
-Salary Remaining : $8,030,769
Hampus Lindholm $8,000,000 (2)
-Salary Remaining : $7,138,462
Victor Hedman $7,000,000 (2)
-Salary Remaining : $6,246,154
Aaron Ekblad $7,000,000 (3)
-Salary Remaining : $6,246,154
Brock Boeser $6,650,000 (3)
-Salary Remaining : $5,933,846
Dylan Strome $6,000,000 (1)
-Salary Remaining : $5,353,846
Chris Kreider $6,000,000 (1)
-Salary Remaining : $5,353,846
Elvis Merzlikins $5,525,000 (2)
-Salary Remaining : $4,930,000
Adrian Kempe $5,500,000 (4)
-Salary Remaining : $4,907,692
Tyler Myers $5,500,000 (1)
-Salary Remaining : $4,907,692
J.T. Compher $5,100,000 (3)
-Salary Remaining : $4,550,769
Nazem Kadri $4,000,000 (1)
-Salary Remaining : $3,569,231
Alexandar Georgiev $3,700,000 (2)
-Salary Remaining : $3,301,538
Chandler Stephenson $3,225,000 (2)
-Salary Remaining : $2,877,692
Dawson Mercer $3,000,000 (1)
-Salary Remaining : $2,676,923
Martin Necas $2,500,000 (1)
-Salary Remaining : $2,230,769
Braden Schneider $1,760,000 (3)
-Salary Remaining : $1,570,462
Michael Bunting $1,150,000 (1)
-Salary Remaining : $1,026,154
David Kampf $1,100,000 (5)
-Salary Remaining : $981,538
Michael McCarron $900,000 (5)
-Salary Remaining : $803,077
Louis Crevier $850,000 (4)
-Salary Remaining : $758,462
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 : $124,923
Andrej Sustr $120,000 (1)
Salary Remaining : $107,077
Michael McLeod $100,000 (1)
Salary Remaining : $89,231
Justin Sourdif $80,000 (4)
Salary Remaining : $71,385
Matthew Kessel $80,000 (3)
Salary Remaining : $71,385
Joey Anderson $80,000 (3)
Salary Remaining : $71,385
Alex Limoges $78,000 (1)
Salary Remaining : $69,600
Nikita Alexandrov $77,500 (3)
Salary Remaining : $69,154
Egor Afanasyev $77,500 (2)
Salary Remaining : $69,154
Jack Ahcan $77,500 (1)
Salary Remaining : $69,154
Sebastien Aho $77,500 (2)
Salary Remaining : $69,154
Mitchell Chaffee $75,000 (1)
Salary Remaining : $66,923
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 - 6,025 - 92.69%
Level 2: 5250 - $46 - 5,161 - 98.30%
Level 3: 5000 - $17 - 3,655 - 73.11%
Level 4: 5000 - $14 - 4,904 - 98.09%
Luxury : 1250 - $190 - 1,176 - 94.06%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.96%
Farm Level 2: 1000 - $15 - 953 - 95.33%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,922 - 90.96%
Average Income per Game$1,637,845
Year to Date Revenue$8,189,223
Farm
Home Games Left32
Average Attendance - %2,853 - 95.08%
Average Income per Game$95,312
Year to Date Revenue$381,246

Expense

Pro Players Total Salaries$89,802,500
Farm Players Total Salaries$1,783,105
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$8,888,571
Farm Year To Date Expenses$195,656
Pro Salary Cap To Date$8,287,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,600,250
Farm Estimated Season Revenue$3,049,968
Pro Remaining Season Days174
Pro Expenses Per Days$483,603
Pro Estimated Expenses$84,146,922
Farm Remaining Season Days174
Farm Expenses Per Days$9,144
Farm Estimated Expenses$1,591,056
Estimated Season Expenses$85,737,978
Estimated Season Salary Cap$80,342,565
Estimate Under Maximum Salary Cap of $95,500,000$15,157,435
Estimate Over Minimum Salary Cap of $70,600,000 $9,742,565
Current Bank Account$5,645,120
Projected Bank Account($16,442,640)

Pro Players Salaries

Patrick Kane $15,000,000 (4)
-Salary Remaining : $13,384,615
Dougie Hamilton (Out of Payroll) $15,000,000 (4)
-Salary Remaining : $13,384,615
Nick Suzuki $10,000,000 (1)
-Salary Remaining : $8,923,077
Kyle Palmieri $10,000,000 (3)
-Salary Remaining : $8,923,077
Cole Caufield $9,975,000 (1)
-Salary Remaining : $8,900,769
Anze Kopitar $7,600,000 (2)
-Salary Remaining : $6,781,538
Shane Pinto $5,000,000 (4)
-Salary Remaining : $4,461,538
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $2,230,769
Josh Manson $2,500,000 (1)
-Salary Remaining : $2,230,769
Brandon Saad $2,000,000 (1)
-Salary Remaining : $1,784,615
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,784,615
Danila Yurov $950,000 (2)
-Salary Remaining : $847,692
Nikolas Matinpalo $885,000 (2)
-Salary Remaining : $789,692
Cole Hutson $872,500 (2)
-Salary Remaining : $778,538
Justin Hryckowian $870,000 (1)
-Salary Remaining : $776,308
Vincent Iorio $775,000 (1)
-Salary Remaining : $691,538
Jack St. Ivany (Out of Payroll) $775,000 (3)
-Salary Remaining : $691,538
Tanner Laczynski $775,000 (2)
-Salary Remaining : $691,538
Matt Luff $775,000 (3)
-Salary Remaining : $691,538
Chris Wagner $775,000 (4)
-Salary Remaining : $691,538
Devin Cooley $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players21
Salary Commitment
Year 23 : $89,802,500
Year 24 : $61,682,500
Year 25 : $49,825,000
Year 26 : $35,775,000
Salary Average Commitment
Year 23 : $89,517,500
Year 24 : $61,397,500
Year 25 : $49,825,000
Year 26 : $35,775,000
Salary Cap with 1 Way Contract
Year 23 : $89,802,500
Year 24 : $61,682,500
Year 25 : $49,825,000
Year 26 : $35,775,000

Farm Players Salaries

Dominic Toninato $200,000 (2)
Salary Remaining : $178,461
Carl Grundstrom $175,000 (3)
Salary Remaining : $156,154
Brendan Lemieux $135,000 (1)
Salary Remaining : $120,462
Anton Blidh $100,000 (2)
Salary Remaining : $89,231
Alexander Peters $100,000 (2)
Salary Remaining : $89,231
Ethan Prow $100,000 (2)
Salary Remaining : $89,231
David Reinbacher $95,000 (1)
Salary Remaining : $84,769
Artur Akhtyamov $85,500 (1)
Salary Remaining : $76,292
Jakub Demek $85,105 (2)
Salary Remaining : $75,940
Maxwell Crozier $85,000 (1)
Salary Remaining : $75,846
Clark Bishop $85,000 (1)
Salary Remaining : $75,846
Chad Ruhwedel $80,000 (3)
Salary Remaining : $71,385
Taylor Gauthier $77,500 (4)
Salary Remaining : $69,154
Jonathan Aspirot $77,500 (1)
Salary Remaining : $69,154
Alex Beaucage $77,500 (2)
Salary Remaining : $69,154
Joe Hicketts $75,000 (1)
Salary Remaining : $66,923
Kevin Poulin $75,000 (1)
Salary Remaining : $66,923
Garrett Pilon $75,000 (1)
Salary Remaining : $66,923
Total Farm Players18
Salary Commitment
Year 23 : $1,783,105
Year 24 : $995,105
Year 25 : $332,500
Year 26 : $77,500
Salary Average Commitment
Year 23 : $1,463,105
Year 24 : $735,105
Year 25 : $332,500
Year 26 : $77,500

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 5,097 - 84.95%
Level 2: 5000 - $60 - 4,871 - 97.43%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,494 - 87.35%
Luxury : 1000 - $205 - 966 - 96.56%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 963 - 96.33%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,464 - 90.20%
Average Income per Game$1,604,357
Year to Date Revenue$8,021,783
Farm
Home Games Left32
Average Attendance - %2,860 - 95.34%
Average Income per Game$95,396
Year to Date Revenue$381,583

Expense

Pro Players Total Salaries$73,485,000
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$8,199,645
Farm Year To Date Expenses$22,963
Pro Salary Cap To Date$7,544,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,361,194
Farm Estimated Season Revenue$3,052,664
Pro Remaining Season Days174
Pro Expenses Per Days$399,923
Pro Estimated Expenses$69,586,602
Farm Remaining Season Days174
Farm Expenses Per Days$1,381
Farm Estimated Expenses$240,294
Estimated Season Expenses$69,826,896
Estimated Season Salary Cap$70,885,042
Estimate Under Maximum Salary Cap of $95,500,000$24,614,958
Estimate Over Minimum Salary Cap of $70,600,000 $285,042
Current Bank Account$20,588,545
Projected Bank Account$13,175,507

Pro Players Salaries

Alex Pietrangelo $8,000,000 (2)
-Salary Remaining : $7,138,462
John Tavares $7,950,000 (4)
-Salary Remaining : $7,093,846
Matt Boldy $7,700,000 (4)
-Salary Remaining : $6,870,769
Vincent Trocheck $6,000,000 (4)
-Salary Remaining : $5,353,846
Mikko Rantanen $6,000,000 (3)
-Salary Remaining : $5,353,846
Josh Brown $5,000,000 (1)
-Salary Remaining : $4,461,538
Connor Hellebuyck $4,500,000 (1)
-Salary Remaining : $4,015,385
Alexandre Carrier $3,850,000 (1)
-Salary Remaining : $3,435,385
Nils Hoglander $3,800,000 (2)
-Salary Remaining : $3,390,769
Noah Cates $2,625,000 (2)
-Salary Remaining : $2,342,308
Scott Laughton (Out of Payroll) $2,500,000 (2)
-Salary Remaining : $2,230,769
Anton Forsberg $2,250,000 (3)
-Salary Remaining : $2,007,692
Mason Appleton $2,000,000 (1)
-Salary Remaining : $1,784,615
Matthew Highmore $2,000,000 (2)
-Salary Remaining : $1,784,615
Colton Sissons $1,830,000 (1)
-Salary Remaining : $1,632,923
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $1,293,846
Will Smith $950,000 (1)
-Salary Remaining : $847,692
Dmitri Voronkov $925,000 (3)
-Salary Remaining : $825,385
Nick Bjugstad $900,000 (1)
-Salary Remaining : $803,077
Simon Nemec $855,000 (2)
-Salary Remaining : $762,923
Ville Heinola $825,000 (2)
-Salary Remaining : $736,154
Lucas Carlsson $800,000 (1)
-Salary Remaining : $713,846
Jeff Petry $775,000 (2)
-Salary Remaining : $691,538
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 : $84,769
Harrison Brunicke $87,500 (2)
Salary Remaining : $78,077
Ty Nelson $86,750 (2)
Salary Remaining : $77,408
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 - 4,987 - 81.76%
Level 2: 5000 - $65 - 4,016 - 80.32%
Level 3: 2600 - $50 - 2,197 - 84.49%
Level 4: 4200 - $30 - 3,241 - 77.18%
Luxury : 1100 - $210 - 926 - 84.18%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,181 - 59.04%
Farm Level 2: 1000 - $25 - 571 - 57.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,367 - 80.88%
Average Income per Game$1,695,511
Year to Date Revenue$8,477,556
Farm
Home Games Left32
Average Attendance - %1,752 - 58.39%
Average Income per Game$86,509
Year to Date Revenue$346,035

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$10,106,367
Farm Year To Date Expenses$209,661
Pro Salary Cap To Date$9,837,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,733,914
Farm Estimated Season Revenue$2,768,280
Pro Remaining Season Days174
Pro Expenses Per Days$500,103
Pro Estimated Expenses$87,017,922
Farm Remaining Season Days174
Farm Expenses Per Days$9,955
Farm Estimated Expenses$1,732,170
Estimated Season Expenses$88,750,092
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$51,627,249
Projected Bank Account$28,379,351

Pro Players Salaries

Mika Zibanejad $10,000,000 (3)
-Salary Remaining : $8,923,077
J.T. Miller $9,000,000 (3)
-Salary Remaining : $8,030,769
Tom Wilson $9,000,000 (1)
-Salary Remaining : $8,030,769
Gabriel Landeskog $7,500,000 (5)
-Salary Remaining : $6,692,308
Brandon Montour $7,000,000 (5)
-Salary Remaining : $6,246,154
Vladimir Tarasenko $5,500,000 (1)
-Salary Remaining : $4,907,692
Brayden Schenn $5,200,000 (2)
-Salary Remaining : $4,640,000
Jason Zucker $5,000,000 (2)
-Salary Remaining : $4,461,538
Jesperi Kotkaniemi $4,820,000 (1)
-Salary Remaining : $4,300,923
Justin Faulk $4,750,000 (4)
-Salary Remaining : $4,238,462
Lawson Crouse $4,600,000 (2)
-Salary Remaining : $4,104,615
Viktor Arvidsson $4,250,000 (3)
-Salary Remaining : $3,792,308
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $3,569,231
Nikita Zadorov $3,750,000 (2)
-Salary Remaining : $3,346,154
Frederik Andersen $2,750,000 (3)
-Salary Remaining : $2,453,846
Niko Mikkola $2,500,000 (2)
-Salary Remaining : $2,230,769
Ryan Hartman $2,000,000 (1)
-Salary Remaining : $1,784,615
Ivan Miroshnichenko $950,000 (1)
-Salary Remaining : $847,692
Urho Vaakanainen $900,000 (2)
-Salary Remaining : $803,077
Jonah Gadjovich $775,000 (4)
-Salary Remaining : $691,538
Jorian Donovan $775,000 (3)
-Salary Remaining : $691,538
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 : $178,461
Dan Renouf $200,000 (2)
Salary Remaining : $178,461
Cameron Gaunce $200,000 (2)
Salary Remaining : $178,461
Logan Shaw $200,000 (1)
Salary Remaining : $178,461
Mark Friedman $200,000 (1)
Salary Remaining : $178,461
Hudson Fasching $99,500 (1)
Salary Remaining : $88,785
Spencer Smallman $97,500 (1)
Salary Remaining : $87,000
Michael Brandsegg-Nygard $97,500 (3)
Salary Remaining : $87,000
Landon Slaggert $90,000 (1)
Salary Remaining : $80,308
Nikolai Kovalenko $86,750 (3)
Salary Remaining : $77,408
James Malatesta $86,250 (1)
Salary Remaining : $76,962
Nikolas Brouillard $77,500 (2)
Salary Remaining : $69,154
Brian Pinho $77,500 (2)
Salary Remaining : $69,154
Guillaume Brisebois $77,500 (2)
Salary Remaining : $69,154
Dillon Heatherington $76,250 (2)
Salary Remaining : $68,038
Dalton Smith $75,000 (2)
Salary Remaining : $66,923
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 - 6,118 - 97.11%
Level 2: 5300 - $50 - 5,130 - 96.80%
Level 3: 3300 - $30 - 3,262 - 98.84%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,100 - 100.00%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,928 - 96.40%
Farm Level 2: 1000 - $10 - 996 - 99.60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,610 - 98.05%
Average Income per Game$1,755,209
Year to Date Revenue$7,020,836
Farm
Home Games Left31
Average Attendance - %2,924 - 97.47%
Average Income per Game$80,004
Year to Date Revenue$400,020

Expense

Pro Players Total Salaries$88,509,999
Farm Players Total Salaries$1,766,750
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,969,273
Farm Year To Date Expenses$195,788
Pro Salary Cap To Date$9,549,273
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,697,942
Farm Estimated Season Revenue$2,480,124
Pro Remaining Season Days174
Pro Expenses Per Days$473,897
Pro Estimated Expenses$82,458,078
Farm Remaining Season Days174
Farm Expenses Per Days$9,060
Farm Estimated Expenses$1,576,440
Estimated Season Expenses$84,034,518
Estimated Season Salary Cap$88,527,351
Estimate Under Maximum Salary Cap of $95,500,000$6,972,649
Estimate Over Minimum Salary Cap of $70,600,000 $17,927,351
Current Bank Account$31,102,330
Projected Bank Account$16,245,878

Pro Players Salaries

Erik Karlsson $11,000,000 (1)
-Salary Remaining : $9,815,385
Alex Ovechkin $9,000,000 (3)
-Salary Remaining : $8,030,769
Mitch Marner $8,000,000 (1)
-Salary Remaining : $7,138,462
Tyler Seguin $7,100,000 (3)
-Salary Remaining : $6,335,385
Matt Roy $7,000,000 (2)
-Salary Remaining : $6,246,154
Phillip Danault $6,750,000 (4)
-Salary Remaining : $6,023,077
Zach Hyman $6,425,000 (5)
-Salary Remaining : $5,733,077
Jordan Binnington $6,000,000 (1)
-Salary Remaining : $5,353,846
Brent Burns $5,000,000 (2)
-Salary Remaining : $4,461,538
Ryan O'Reilly $5,000,000 (3)
-Salary Remaining : $4,461,538
Gustav Nyquist $3,185,000 (2)
-Salary Remaining : $2,842,000
Zach Whitecloud $3,000,000 (1)
-Salary Remaining : $2,676,923
Brandon Tanev $2,500,000 (4)
-Salary Remaining : $2,230,769
Sonny Milano $1,900,000 (2)
-Salary Remaining : $1,695,385
Will Borgen $1,799,999 (1)
-Salary Remaining : $1,606,153
Victor Olofsson $1,575,000 (3)
-Salary Remaining : $1,405,385
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $825,385
Filip Gustavsson $825,000 (1)
-Salary Remaining : $736,154
Tomas Nosek $775,000 (2)
-Salary Remaining : $691,538
Johnathan Kovacevic $750,000 (1)
-Salary Remaining : $669,231
Total Pro Players20
Salary Commitment
Year 23 : $88,509,999
Year 24 : $56,210,000
Year 25 : $38,350,000
Year 26 : $15,675,000
Salary Average Commitment
Year 23 : $84,862,020
Year 24 : $56,210,000
Year 25 : $38,350,000
Year 26 : $15,675,000
Salary Cap with 1 Way Contract
Year 23 : $88,509,999
Year 24 : $56,210,000
Year 25 : $38,350,000
Year 26 : $15,675,000

Farm Players Salaries

Wyatt Kaiser $170,000 (4)
Salary Remaining : $151,692
Gavin Brindley $95,000 (2)
Salary Remaining : $84,769
Hunter McKown $95,000 (1)
Salary Remaining : $84,769
Joel Nystrom $92,500 (4)
Salary Remaining : $82,538
Samuel Walker $84,250 (1)
Salary Remaining : $75,177
Spencer Stastney $82,500 (3)
Salary Remaining : $73,615
Mikhail Maltsev $80,000 (1)
Salary Remaining : $71,385
Michael Sgarbossa $77,500 (2)
Salary Remaining : $69,154
Alex Steeves $77,500 (3)
Salary Remaining : $69,154
CJ Suess $77,500 (1)
Salary Remaining : $69,154
Wyatt Kalynuk $77,500 (3)
Salary Remaining : $69,154
Lukas Rousek $77,500 (1)
Salary Remaining : $69,154
Daemon Hunt $77,500 (4)
Salary Remaining : $69,154
Marcus Bjork $77,500 (1)
Salary Remaining : $69,154
Jack Rathbone $75,000 (1)
Salary Remaining : $66,923
Fredrik Olofsson $75,000 (1)
Salary Remaining : $66,923
Casey Fitzgerald $75,000 (1)
Salary Remaining : $66,923
Matthew Phillips $75,000 (1)
Salary Remaining : $66,923
Joseph Gambardella $75,000 (1)
Salary Remaining : $66,923
Saku Maenalanen $75,000 (1)
Salary Remaining : $66,923
Felix Sandstrom $75,000 (1)
Salary Remaining : $66,923
Total Farm Players21
Salary Commitment
Year 23 : $1,766,750
Year 24 : $750,000
Year 25 : $577,500
Year 26 : $340,000
Salary Average Commitment
Year 23 : $1,687,702
Year 24 : $750,000
Year 25 : $577,500
Year 26 : $340,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,392 - 90.03%
Level 2: 6000 - $55 - 5,329 - 88.82%
Level 3: 3800 - $34 - 3,235 - 85.13%
Level 4: 4600 - $20 - 4,443 - 96.58%
Luxury : 1500 - $190 - 1,212 - 80.77%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,844 - 92.18%
Farm Level 2: 1000 - $15 - 942 - 94.20%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,611 - 89.61%
Average Income per Game$1,894,258
Year to Date Revenue$11,365,546
Farm
Home Games Left32
Average Attendance - %2,786 - 92.85%
Average Income per Game$92,810
Year to Date Revenue$371,239

Expense

Pro Players Total Salaries$93,680,000
Farm Players Total Salaries$2,430,250
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,050,780
Farm Year To Date Expenses$270,322
Pro Salary Cap To Date$9,834,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,193,276
Farm Estimated Season Revenue$2,969,912
Pro Remaining Season Days174
Pro Expenses Per Days$486,564
Pro Estimated Expenses$84,662,136
Farm Remaining Season Days174
Farm Expenses Per Days$12,463
Farm Estimated Expenses$2,168,562
Estimated Season Expenses$86,830,698
Estimated Season Salary Cap$90,168,523
Estimate Under Maximum Salary Cap of $95,500,000$5,331,477
Estimate Over Minimum Salary Cap of $70,600,000 $19,568,523
Current Bank Account$18,935,040
Projected Bank Account$3,267,530

Pro Players Salaries

Pierre-Luc Dubois $11,350,000 (2)
-Salary Remaining : $10,127,692
Jesper Bratt $9,000,000 (4)
-Salary Remaining : $8,030,769
Morgan Rielly $8,000,000 (2)
-Salary Remaining : $7,138,462
Mark Stone $8,000,000 (2)
-Salary Remaining : $7,138,462
John Marino $6,150,000 (1)
-Salary Remaining : $5,487,692
Ryan Donato $5,250,000 (3)
-Salary Remaining : $4,684,615
Damon Severson $5,100,000 (1)
-Salary Remaining : $4,550,769
Linus Ullmark $4,500,000 (4)
-Salary Remaining : $4,015,385
Joel Farabee $4,250,000 (2)
-Salary Remaining : $3,792,308
Brandon Carlo $4,200,000 (4)
-Salary Remaining : $3,747,692
Connor Murphy (Out of Payroll) $3,650,000 (2)
-Salary Remaining : $3,256,923
Mason Marchment $3,600,000 (3)
-Salary Remaining : $3,212,308
Alex Kerfoot $3,000,000 (2)
-Salary Remaining : $2,676,923
Zemgus Girgensons $2,600,000 (1)
-Salary Remaining : $2,320,000
Michael Amadio $2,500,000 (3)
-Salary Remaining : $2,230,769
Casey Mittelstadt $2,500,000 (1)
-Salary Remaining : $2,230,769
Luke Glendening $2,400,000 (3)
-Salary Remaining : $2,141,538
Jason Dickinson $2,000,000 (2)
-Salary Remaining : $1,784,615
Tage Thompson $1,600,000 (1)
-Salary Remaining : $1,427,692
Michael Rasmussen $1,480,000 (1)
-Salary Remaining : $1,320,615
Trevor van Riemsdyk $1,000,000 (1)
-Salary Remaining : $892,308
Noah Juulsen $775,000 (3)
-Salary Remaining : $691,538
Jonas Johansson $775,000 (3)
-Salary Remaining : $691,538
Total Pro Players23
Salary Commitment
Year 23 : $93,680,000
Year 24 : $74,500,000
Year 25 : $33,000,000
Year 26 : $17,700,000
Salary Average Commitment
Year 23 : $91,930,000
Year 24 : $74,500,000
Year 25 : $33,000,000
Year 26 : $17,700,000
Salary Cap with 1 Way Contract
Year 23 : $93,680,000
Year 24 : $73,250,000
Year 25 : $33,000,000
Year 26 : $17,700,000

Farm Players Salaries

Erik Gustafsson $200,000 (4)
Salary Remaining : $178,461
Philipp Grubauer $200,000 (3)
Salary Remaining : $178,461
David Perron $200,000 (4)
Salary Remaining : $178,461
Nick Leddy $200,000 (4)
Salary Remaining : $178,461
Jordan Oesterle $200,000 (4)
Salary Remaining : $178,461
Steven Santini $200,000 (2)
Salary Remaining : $178,461
Sammy Blais $100,000 (2)
Salary Remaining : $89,231
Shai Buium $92,500 (2)
Salary Remaining : $82,538
Olen Zellweger $86,750 (1)
Salary Remaining : $77,408
Frederic Brunet $86,000 (2)
Salary Remaining : $76,738
Pontus Holmberg $82,500 (3)
Salary Remaining : $73,615
Philip Tomasino $82,500 (3)
Salary Remaining : $73,615
Ben Harpur $80,000 (3)
Salary Remaining : $71,385
Kevin Labanc $77,500 (3)
Salary Remaining : $69,154
Jaxson Stauber $77,500 (3)
Salary Remaining : $69,154
Jack Studnicka $77,500 (1)
Salary Remaining : $69,154
Akil Thomas $77,500 (2)
Salary Remaining : $69,154
Michael Dipietro $77,500 (2)
Salary Remaining : $69,154
Roby Jarventie $77,500 (2)
Salary Remaining : $69,154
Valtteri Puustinen $77,500 (2)
Salary Remaining : $69,154
Jesse Ylonen $77,500 (3)
Salary Remaining : $69,154
Total Farm Players21
Salary Commitment
Year 23 : $2,430,250
Year 24 : $2,266,000
Year 25 : $1,477,500
Year 26 : $800,000
Salary Average Commitment
Year 23 : $2,200,000
Year 24 : $2,080,000
Year 25 : $1,477,500
Year 26 : $800,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 5,913 - 82.13%
Level 2: 6200 - $54 - 5,521 - 89.04%
Level 3: 4200 - $30 - 3,216 - 76.57%
Level 4: 4800 - $22 - 4,386 - 91.38%
Luxury : 1600 - $180 - 1,201 - 75.05%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,975 - 98.73%
Farm Level 2: 1000 - $14 - 931 - 93.05%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,237 - 84.32%
Average Income per Game$1,809,550
Year to Date Revenue$7,238,201
Farm
Home Games Left32
Average Attendance - %2,905 - 96.83%
Average Income per Game$85,269
Year to Date Revenue$341,077

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$9,782,942
Farm Year To Date Expenses$250,215
Pro Salary Cap To Date$9,276,788
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,762,910
Farm Estimated Season Revenue$2,728,616
Pro Remaining Season Days174
Pro Expenses Per Days$472,692
Pro Estimated Expenses$82,248,408
Farm Remaining Season Days174
Farm Expenses Per Days$11,915
Farm Estimated Expenses$2,073,210
Estimated Season Expenses$84,321,618
Estimated Season Salary Cap$85,548,264
Estimate Under Maximum Salary Cap of $95,500,000$9,951,736
Estimate Over Minimum Salary Cap of $70,600,000 $14,948,264
Current Bank Account$94,871,702
Projected Bank Account$82,041,610

Pro Players Salaries

Brandon Hagel $9,000,000 (3)
-Salary Remaining : $8,030,769
Travis Sanheim $8,150,000 (2)
-Salary Remaining : $7,272,308
Colton Parayko $8,000,000 (1)
-Salary Remaining : $7,138,462
Kirill Kaprizov $7,500,000 (4)
-Salary Remaining : $6,692,308
Brady Tkachuk $6,500,000 (1)
-Salary Remaining : $5,800,000
Conor Garland $6,000,000 (1)
-Salary Remaining : $5,353,846
Jake DeBrusk $6,000,000 (4)
-Salary Remaining : $5,353,846
William Karlsson (Out of Payroll) $5,600,000 (3)
-Salary Remaining : $4,996,923
Rasmus Ristolainen $5,500,000 (1)
-Salary Remaining : $4,907,692
Esa Lindell $5,000,000 (4)
-Salary Remaining : $4,461,538
Jonathan Marchessault $3,500,000 (3)
-Salary Remaining : $3,123,077
Cody Ceci $3,500,000 (4)
-Salary Remaining : $3,123,077
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $2,141,538
Ryker Evans $2,100,000 (1)
-Salary Remaining : $1,873,846
Jonathan Toews $2,000,000 (1)
-Salary Remaining : $1,784,615
Samuel Ersson $1,600,000 (4)
-Salary Remaining : $1,427,692
Troy Terry $1,550,000 (1)
-Salary Remaining : $1,383,077
Tom Willander $950,000 (2)
-Salary Remaining : $847,692
Marco Kasper $925,000 (1)
-Salary Remaining : $825,385
Logan Stankoven $867,500 (1)
-Salary Remaining : $774,077
Connor Zary $832,500 (3)
-Salary Remaining : $742,846
Morgan Frost $800,000 (1)
-Salary Remaining : $713,846
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 : $124,923
Lukas Reichel $130,000 (4)
Salary Remaining : $116,000
Nils Lundkvist $125,000 (3)
Salary Remaining : $111,538
Jeremy Davies $115,000 (2)
Salary Remaining : $102,615
Kyle Burroughs $110,000 (2)
Salary Remaining : $98,154
Arvid Soderblom $100,000 (3)
Salary Remaining : $89,231
Linus Karlsson $92,500 (2)
Salary Remaining : $82,538
Jakub Galvas $89,250 (1)
Salary Remaining : $79,638
Dyllan Gill $87,000 (1)
Salary Remaining : $77,631
Lukas Svejkovsky $86,750 (1)
Salary Remaining : $77,408
Felix Unger Sorum $86,000 (1)
Salary Remaining : $76,738
Remi Poirier $84,500 (1)
Salary Remaining : $75,400
Jake Bischoff $77,500 (1)
Salary Remaining : $69,154
Adam Wilsby $77,500 (1)
Salary Remaining : $69,154
Kieffer Bellows $77,500 (3)
Salary Remaining : $69,154
Nicholas Caamano $77,500 (2)
Salary Remaining : $69,154
Nikita Tolopilo $77,500 (4)
Salary Remaining : $69,154
Liam Foudy $77,500 (2)
Salary Remaining : $69,154
Matej Pekar $77,500 (2)
Salary Remaining : $69,154
Henrik Tikkanen $77,500 (3)
Salary Remaining : $69,154
Amadeus Lombardi $77,500 (2)
Salary Remaining : $69,154
Evan Cormier $77,500 (1)
Salary Remaining : $69,154
Nathan Walker $77,500 (4)
Salary Remaining : $69,154
Jaycob Megna $75,000 (1)
Salary Remaining : $66,923
Magnus Hellberg $75,000 (1)
Salary Remaining : $66,923
Gavin Bayreuther $75,000 (1)
Salary Remaining : $66,923
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 - 6,000 - 100.00%
Level 2: 5000 - $54 - 4,939 - 98.78%
Level 3: 4000 - $30 - 3,307 - 82.67%
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 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 954 - 95.38%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,246 - 96.23%
Average Income per Game$1,748,930
Year to Date Revenue$10,493,578
Farm
Home Games Left32
Average Attendance - %2,854 - 95.13%
Average Income per Game$95,351
Year to Date Revenue$381,404

Expense

Pro Players Total Salaries$89,629,999
Farm Players Total Salaries$1,088,412
Coaches Total Salaries$2,077,300
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,865,401
Farm Year To Date Expenses$117,222
Pro Salary Cap To Date$9,652,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,961,468
Farm Estimated Season Revenue$3,051,232
Pro Remaining Season Days174
Pro Expenses Per Days$469,781
Pro Estimated Expenses$81,741,894
Farm Remaining Season Days174
Farm Expenses Per Days$5,582
Farm Estimated Expenses$971,268
Estimated Season Expenses$82,713,162
Estimated Season Salary Cap$89,629,995
Estimate Under Maximum Salary Cap of $95,500,000$5,870,005
Estimate Over Minimum Salary Cap of $70,600,000 $19,029,995
Current Bank Account$25,178,915
Projected Bank Account$8,478,453

Pro Players Salaries

Tim Stutzle $9,000,000 (3)
-Salary Remaining : $8,030,769
Quinn Hughes $8,600,000 (2)
-Salary Remaining : $7,673,846
Owen Power $8,350,000 (2)
-Salary Remaining : $7,450,769
Lucas Raymond $8,075,000 (1)
-Salary Remaining : $7,205,385
Quinton Byfield $8,000,000 (2)
-Salary Remaining : $7,138,462
Valeri Nichushkin $7,500,000 (1)
-Salary Remaining : $6,692,308
Logan Thompson $7,000,000 (3)
-Salary Remaining : $6,246,154
Steven Stamkos $6,500,000 (3)
-Salary Remaining : $5,800,000
Jaccob Slavin $5,200,000 (3)
-Salary Remaining : $4,640,000
Devon Toews $4,600,000 (1)
-Salary Remaining : $4,104,615
Erik Gudbranson $3,500,000 (2)
-Salary Remaining : $3,123,077
Danton Heinen $2,500,000 (4)
-Salary Remaining : $2,230,769
Erik Haula $2,400,000 (1)
-Salary Remaining : $2,141,538
Oliver Ekman-Larsson $1,999,999 (3)
-Salary Remaining : $1,784,614
Jack Drury $1,775,000 (3)
-Salary Remaining : $1,583,846
Jakub Dobes $1,030,000 (4)
-Salary Remaining : $919,077
Logan O'Connor $1,000,000 (1)
-Salary Remaining : $892,308
Logan Cooley $950,000 (1)
-Salary Remaining : $847,692
Quinn Hutson $875,000 (4)
-Salary Remaining : $780,769
Ethen Frank $775,000 (4)
-Salary Remaining : $691,538
Total Pro Players20
Salary Commitment
Year 23 : $89,629,999
Year 24 : $65,104,999
Year 25 : $36,654,999
Year 26 : $5,180,000
Salary Average Commitment
Year 23 : $77,429,999
Year 24 : $53,254,999
Year 25 : $32,054,999
Year 26 : $5,180,000
Salary Cap with 1 Way Contract
Year 23 : $89,629,999
Year 24 : $65,104,999
Year 25 : $36,654,999
Year 26 : $5,180,000

Farm Players Salaries

Justin Barron $120,000 (4)
Salary Remaining : $107,077
Oliver Wahlstrom $87,413 (2)
Salary Remaining : $77,999
Viljami Marjala $87,250 (2)
Salary Remaining : $77,854
Anton Wahlberg $87,000 (2)
Salary Remaining : $77,631
Clay Stevenson $86,750 (2)
Salary Remaining : $77,408
Taylor Ward $77,500 (4)
Salary Remaining : $69,154
Brandon Scanlin $77,500 (1)
Salary Remaining : $69,154
Alexander Alexeyev $77,500 (2)
Salary Remaining : $69,154
Donovan Sebrango $77,500 (4)
Salary Remaining : $69,154
Nathan Smith $77,500 (1)
Salary Remaining : $69,154
Ben Jones $77,500 (4)
Salary Remaining : $69,154
David Gustafsson $77,500 (2)
Salary Remaining : $69,154
Julien Gauthier $77,500 (2)
Salary Remaining : $69,154
Total Farm Players13
Salary Commitment
Year 23 : $1,088,412
Year 24 : $933,412
Year 25 : $352,500
Year 26 : $352,500
Salary Average Commitment
Year 23 : $1,026,662
Year 24 : $906,662
Year 25 : $352,500
Year 26 : $352,500

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 4,868 - 81.14%
Level 2: 5000 - $60 - 5,000 - 100.00%
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 - 1,938 - 96.90%
Farm Level 2: 1000 - $15 - 972 - 97.18%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,868 - 93.71%
Average Income per Game$1,683,137
Year to Date Revenue$5,049,410
Farm
Home Games Left32
Average Attendance - %2,910 - 96.99%
Average Income per Game$97,240
Year to Date Revenue$388,958

Expense

Pro Players Total Salaries$74,137,500
Farm Players Total Salaries$607,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,789,231
Pro Year To Date Expenses$8,436,220
Farm Year To Date Expenses$65,153
Pro Salary Cap To Date$7,959,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,642,330
Farm Estimated Season Revenue$3,111,664
Pro Remaining Season Days174
Pro Expenses Per Days$395,577
Pro Estimated Expenses$68,830,398
Farm Remaining Season Days174
Farm Expenses Per Days$3,113
Farm Estimated Expenses$541,662
Estimated Season Expenses$69,372,060
Estimated Season Salary Cap$78,901,931
Estimate Under Maximum Salary Cap of $95,500,000$16,598,069
Estimate Over Minimum Salary Cap of $70,600,000 $8,301,931
Current Bank Account$12,870,421
Projected Bank Account$12,252,355

Pro Players Salaries

Roman Josi $9,000,000 (2)
-Salary Remaining : $8,030,769
Sean Monahan $7,000,000 (1)
-Salary Remaining : $6,246,154
Tristan Jarry $6,800,000 (1)
-Salary Remaining : $6,067,692
Mike Matheson $6,500,000 (5)
-Salary Remaining : $5,800,000
Jaden Schwartz $6,000,000 (1)
-Salary Remaining : $5,353,846
Brendan Gallagher $5,000,000 (2)
-Salary Remaining : $4,461,538
Andreas Englund $5,000,000 (3)
-Salary Remaining : $4,461,538
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $4,060,000
Semyon Varlamov $4,000,000 (1)
-Salary Remaining : $3,569,231
Robby Fabbri $3,500,000 (1)
-Salary Remaining : $3,123,077
Keegan Kolesar $3,000,000 (4)
-Salary Remaining : $2,676,923
Anthony Duclair $3,000,000 (1)
-Salary Remaining : $2,676,923
Alex Newhook $2,700,000 (4)
-Salary Remaining : $2,409,231
Dylan Gambrell $950,000 (1)
-Salary Remaining : $847,692
Kaedan Korczak $875,000 (1)
-Salary Remaining : $780,769
Walker Duehr $825,000 (1)
-Salary Remaining : $736,154
Adam Gaudette $800,000 (1)
-Salary Remaining : $713,846
Patrick Giles $775,000 (4)
-Salary Remaining : $691,538
Parker Ford $775,000 (4)
-Salary Remaining : $691,538
Ethan Keppen $775,000 (2)
-Salary Remaining : $691,538
Maxence Guenette $775,000 (1)
-Salary Remaining : $691,538
Nikolai Knyzhov $775,000 (2)
-Salary Remaining : $691,538
Vincent Desharnais $762,500 (1)
-Salary Remaining : $680,385
Total Pro Players23
Salary Commitment
Year 23 : $74,137,500
Year 24 : $38,850,000
Year 25 : $23,300,000
Year 26 : $18,300,000
Salary Average Commitment
Year 23 : $69,950,000
Year 24 : $38,500,000
Year 25 : $23,125,000
Year 26 : $18,125,000
Salary Cap with 1 Way Contract
Year 23 : $74,137,500
Year 24 : $38,850,000
Year 25 : $23,300,000
Year 26 : $18,300,000

Farm Players Salaries

James Reimer $100,000 (2)
Salary Remaining : $89,231
Bradly Nadeau $95,000 (2)
Salary Remaining : $84,769
Zack MacEwen $92,500 (1)
Salary Remaining : $82,538
Matthew Maggio $87,000 (2)
Salary Remaining : $77,631
Eetu Makiniemi $77,500 (2)
Salary Remaining : $69,154
Xavier Bourgault $77,500 (2)
Salary Remaining : $69,154
Ronnie Attard $77,500 (4)
Salary Remaining : $69,154
Total Farm Players7
Salary Commitment
Year 23 : $607,000
Year 24 : $514,500
Year 25 : $77,500
Year 26 : $77,500
Salary Average Commitment
Year 23 : $557,000
Year 24 : $497,000
Year 25 : $60,000
Year 26 : $60,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,987 - 99.78%
Level 2: 5000 - $52 - 5,000 - 100.00%
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 - 1,915 - 95.75%
Farm Level 2: 1000 - $15 - 976 - 97.60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,987 - 99.93%
Average Income per Game$1,646,638
Year to Date Revenue$6,586,551
Farm
Home Games Left32
Average Attendance - %2,891 - 96.37%
Average Income per Game$96,365
Year to Date Revenue$385,460

Expense

Pro Players Total Salaries$91,112,500
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$9,848,013
Farm Year To Date Expenses$248,144
Pro Salary Cap To Date$9,751,094
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,572,234
Farm Estimated Season Revenue$3,083,680
Pro Remaining Season Days174
Pro Expenses Per Days$471,859
Pro Estimated Expenses$82,103,466
Farm Remaining Season Days174
Farm Expenses Per Days$11,526
Farm Estimated Expenses$2,005,524
Estimated Season Expenses$84,108,990
Estimated Season Salary Cap$91,051,550
Estimate Under Maximum Salary Cap of $95,500,000$4,448,450
Estimate Over Minimum Salary Cap of $70,600,000 $20,451,550
Current Bank Account$64,473,780
Projected Bank Account$46,020,704

Pro Players Salaries

Nathan MacKinnon $16,050,000 (1)
-Salary Remaining : $14,321,538
Sidney Crosby $9,780,000 (2)
-Salary Remaining : $8,726,769
Nikita Kucherov $9,000,000 (1)
-Salary Remaining : $8,030,769
Anthony Cirelli $8,125,000 (1)
-Salary Remaining : $7,250,000
Vince Dunn $7,000,000 (4)
-Salary Remaining : $6,246,154
John Gibson $6,400,000 (2)
-Salary Remaining : $5,710,769
Jacob Trouba $6,000,000 (1)
-Salary Remaining : $5,353,846
Brayden Point $6,000,000 (1)
-Salary Remaining : $5,353,846
Shea Theodore $5,200,000 (2)
-Salary Remaining : $4,640,000
Matthew Knies $4,500,000 (2)
-Salary Remaining : $4,015,385
Sean Walker $3,350,000 (1)
-Salary Remaining : $2,989,231
Morgan Barron $1,400,000 (2)
-Salary Remaining : $1,249,231
Owen Tippett $1,250,000 (1)
-Salary Remaining : $1,115,385
Charlie Lindgren $1,100,000 (2)
-Salary Remaining : $981,538
Justin Danforth $975,000 (1)
-Salary Remaining : $870,000
Mason Lohrei $925,000 (2)
-Salary Remaining : $825,385
John Beecher $900,000 (4)
-Salary Remaining : $803,077
Kaiden Guhle $832,500 (1)
-Salary Remaining : $742,846
Bobby McMann $775,000 (2)
-Salary Remaining : $691,538
Nick Blankenburg $775,000 (3)
-Salary Remaining : $691,538
Beck Malenstyn $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players21
Salary Commitment
Year 23 : $91,112,500
Year 24 : $44,030,000
Year 25 : $8,675,000
Year 26 : $7,900,000
Salary Average Commitment
Year 23 : $88,114,520
Year 24 : $39,282,020
Year 25 : $8,675,000
Year 26 : $7,900,000
Salary Cap with 1 Way Contract
Year 23 : $91,112,500
Year 24 : $39,530,000
Year 25 : $8,675,000
Year 26 : $7,900,000

Farm Players Salaries

Arber Xhekaj $130,000 (4)
Salary Remaining : $116,000
Matt Rempe $97,500 (4)
Salary Remaining : $87,000
Adam Edstrom $97,500 (3)
Salary Remaining : $87,000
Josh Samanski $97,500 (1)
Salary Remaining : $87,000
Jon Gillies $95,000 (1)
Salary Remaining : $84,769
Lenni Hameenaho $95,000 (3)
Salary Remaining : $84,769
Georgi Romanov $95,000 (3)
Salary Remaining : $84,769
Hunter Haight $89,500 (2)
Salary Remaining : $79,862
Noah Laba $87,000 (2)
Salary Remaining : $77,631
Florian Xhekaj $87,000 (1)
Salary Remaining : $77,631
Reid Schaefer $85,500 (2)
Salary Remaining : $76,292
Carl Lindbom $84,000 (3)
Salary Remaining : $74,954
Braeden Bowman $83,750 (2)
Salary Remaining : $74,731
Zachary L'Heureux $83,250 (2)
Salary Remaining : $74,285
Colton Dach $82,500 (1)
Salary Remaining : $73,615
Marshall Warren $82,500 (3)
Salary Remaining : $73,615
Olle Lycksell $77,500 (2)
Salary Remaining : $69,154
Declan Carlile $77,500 (3)
Salary Remaining : $69,154
Cole Koepke $77,500 (2)
Salary Remaining : $69,154
Scott Reedy $77,500 (1)
Salary Remaining : $69,154
Jeffrey Viel $77,500 (2)
Salary Remaining : $69,154
Curtis Douglas $77,500 (2)
Salary Remaining : $69,154
Axel Jonsson-Fjallby $77,500 (1)
Salary Remaining : $69,154
Leevi Merilainen $77,500 (1)
Salary Remaining : $69,154
Adam Klapka $77,500 (3)
Salary Remaining : $69,154
Calle Rosen $77,500 (3)
Salary Remaining : $69,154
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 - 4,950 - 82.50%
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 - 1,932 - 96.61%
Farm Level 2: 1000 - $15 - 960 - 96.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16,450 - 94.00%
Average Income per Game$1,609,650
Year to Date Revenue$3,219,300
Farm
Home Games Left31
Average Attendance - %2,892 - 96.41%
Average Income per Game$96,792
Year to Date Revenue$483,959

Expense

Pro Players Total Salaries$80,914,998
Farm Players Total Salaries$1,026,250
Coaches Total Salaries$2,434,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,784,675
Farm Year To Date Expenses$124,738
Pro Salary Cap To Date$8,482,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,386,000
Farm Estimated Season Revenue$3,000,546
Pro Remaining Season Days174
Pro Expenses Per Days$426,920
Pro Estimated Expenses$74,284,080
Farm Remaining Season Days174
Farm Expenses Per Days$5,263
Farm Estimated Expenses$915,762
Estimated Season Expenses$75,199,842
Estimated Season Salary Cap$78,452,272
Estimate Under Maximum Salary Cap of $95,500,000$17,047,728
Estimate Over Minimum Salary Cap of $70,600,000 $7,852,272
Current Bank Account$33,880,002
Projected Bank Account$26,066,706

Pro Players Salaries

Jordan Kyrou $10,900,000 (1)
-Salary Remaining : $9,726,154
Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $8,030,769
Wyatt Johnston $8,400,000 (2)
-Salary Remaining : $7,495,385
Jacob Markstrom $6,000,000 (2)
-Salary Remaining : $5,353,846
Alec Martinez $6,000,000 (1)
-Salary Remaining : $5,353,846
Nic Dowd $5,100,000 (1)
-Salary Remaining : $4,550,769
Bowen Byram $4,620,000 (3)
-Salary Remaining : $4,122,462
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,591,538
Sam Steel $3,399,999 (1)
-Salary Remaining : $3,033,845
Will Cuylle $3,120,000 (2)
-Salary Remaining : $2,784,000
Nick Paul $3,000,000 (3)
-Salary Remaining : $2,676,923
Matt Grzelcyk (Out of Payroll) $2,500,000 (2)
-Salary Remaining : $2,230,769
Philippe Myers $2,000,000 (1)
-Salary Remaining : $1,784,615
Troy Stecher $2,000,000 (1)
-Salary Remaining : $1,784,615
Conor Sheary $1,999,999 (3)
-Salary Remaining : $1,784,614
Daniil Tarasov $1,350,000 (3)
-Salary Remaining : $1,204,615
Kevin Rooney $1,300,000 (1)
-Salary Remaining : $1,160,000
Scott Perunovich $1,150,000 (3)
-Salary Remaining : $1,026,154
Mikey Anderson $1,000,000 (1)
-Salary Remaining : $892,308
Matvei Michkov $950,000 (1)
-Salary Remaining : $847,692
Louis Domingue $775,000 (5)
-Salary Remaining : $691,538
Kevin Gravel $775,000 (2)
-Salary Remaining : $691,538
Brett Leason $775,000 (4)
-Salary Remaining : $691,538
Brendan Gaunce $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players24
Salary Commitment
Year 23 : $80,914,998
Year 24 : $39,264,999
Year 25 : $13,669,999
Year 26 : $1,550,000
Salary Average Commitment
Year 23 : $73,214,999
Year 24 : $39,264,999
Year 25 : $13,669,999
Year 26 : $1,550,000
Salary Cap with 1 Way Contract
Year 23 : $80,914,998
Year 24 : $39,264,999
Year 25 : $13,669,999
Year 26 : $1,550,000

Farm Players Salaries

Hunter Miska $200,000 (3)
Salary Remaining : $178,461
Kenneth Appleby $200,000 (3)
Salary Remaining : $178,461
Derek Forbort $150,000 (4)
Salary Remaining : $133,846
Reese Johnson $85,000 (2)
Salary Remaining : $75,846
Michael Eyssimont $80,000 (3)
Salary Remaining : $71,385
Tyler Pitlick $78,750 (2)
Salary Remaining : $70,269
Nick Abruzzese $77,500 (3)
Salary Remaining : $69,154
Grigori Denisenko $77,500 (3)
Salary Remaining : $69,154
Tobias Bjornfot $77,500 (4)
Salary Remaining : $69,154
Total Farm Players9
Salary Commitment
Year 23 : $1,026,250
Year 24 : $1,026,250
Year 25 : $862,500
Year 26 : $227,500
Salary Average Commitment
Year 23 : $1,011,452
Year 24 : $1,011,452
Year 25 : $862,500
Year 26 : $227,500

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 6,300 - 100.00%
Level 2: 5300 - $50 - 5,223 - 98.54%
Level 3: 4500 - $14 - 3,643 - 80.94%
Level 4: 4700 - $13 - 4,543 - 96.65%
Luxury : 1200 - $190 - 1,173 - 97.71%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,880 - 94.91%
Average Income per Game$1,694,983
Year to Date Revenue$3,389,966
Farm
Home Games Left32
Average Attendance - %2,878 - 95.92%
Average Income per Game$96,132
Year to Date Revenue$384,527

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$8,515,865
Farm Year To Date Expenses$127,064
Pro Salary Cap To Date$7,977,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,799,320
Farm Estimated Season Revenue$3,076,216
Pro Remaining Season Days174
Pro Expenses Per Days$407,338
Pro Estimated Expenses$70,876,812
Farm Remaining Season Days174
Farm Expenses Per Days$5,965
Farm Estimated Expenses$1,037,910
Estimated Season Expenses$71,914,722
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$34,646,884
Projected Bank Account$33,607,698

Pro Players Salaries

Brady Skjei $10,000,000 (1)
-Salary Remaining : $8,923,077
Kevin Fiala $8,750,000 (3)
-Salary Remaining : $7,807,692
Blake Coleman $6,500,000 (1)
-Salary Remaining : $5,800,000
Joel Edmundson $4,500,000 (3)
-Salary Remaining : $4,015,385
Nico Hischier $4,500,000 (1)
-Salary Remaining : $4,015,385
Dylan Samberg $4,250,000 (4)
-Salary Remaining : $3,792,308
Brian Dumoulin $4,000,000 (2)
-Salary Remaining : $3,569,231
Noah Dobson $4,000,000 (2)
-Salary Remaining : $3,569,231
Petr Mrazek $3,650,000 (2)
-Salary Remaining : $3,256,923
Robert Thomas $3,200,000 (1)
-Salary Remaining : $2,855,385
K'Andre Miller $3,098,000 (2)
-Salary Remaining : $2,764,369
Cole Perfetti $3,000,000 (1)
-Salary Remaining : $2,676,923
Tanner Pearson $2,750,500 (1)
-Salary Remaining : $2,454,292
Adam Lowry $2,500,000 (4)
-Salary Remaining : $2,230,769
Ilya Samsonov $1,800,000 (2)
-Salary Remaining : $1,606,154
Peyton Krebs $1,450,000 (3)
-Salary Remaining : $1,293,846
Ryan Poehling $1,400,000 (1)
-Salary Remaining : $1,249,231
Isaac Howard $950,000 (2)
-Salary Remaining : $847,692
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $825,385
Dakota Joshua $850,000 (2)
-Salary Remaining : $758,462
Brandt Clarke $832,500 (2)
-Salary Remaining : $742,846
Michael Carcone $775,000 (2)
-Salary Remaining : $691,538
Kevin Stenlund $750,000 (1)
-Salary Remaining : $669,231
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 : $84,769
Jack Devine $95,000 (2)
Salary Remaining : $84,769
Tucker Robertson $87,000 (2)
Salary Remaining : $77,631
John Farinacci $87,000 (2)
Salary Remaining : $77,631
Thomas Milic $84,500 (2)
Salary Remaining : $75,400
Kai Uchacz $84,500 (2)
Salary Remaining : $75,400
Ronan Seeley $81,375 (2)
Salary Remaining : $72,612
Cayden Primeau $80,000 (2)
Salary Remaining : $71,385
Jack Thompson $80,000 (4)
Salary Remaining : $71,385
Jared McIsaac $78,750 (2)
Salary Remaining : $70,269
Kevin Mandolese $77,500 (3)
Salary Remaining : $69,154
Matvey Petrov $77,500 (2)
Salary Remaining : $69,154
William Villeneuve $77,500 (4)
Salary Remaining : $69,154
Nathan Legare $77,500 (4)
Salary Remaining : $69,154
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 - 6,034 - 97.33%
Level 2: 5200 - $55 - 5,066 - 97.42%
Level 3: 3100 - $31 - 3,085 - 99.50%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 939 - 93.90%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.26%
Farm Level 2: 1000 - $15 - 954 - 95.35%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,124 - 98.07%
Average Income per Game$1,781,179
Year to Date Revenue$8,905,894
Farm
Home Games Left32
Average Attendance - %2,819 - 93.96%
Average Income per Game$93,912
Year to Date Revenue$375,647

Expense

Pro Players Total Salaries$80,743,417
Farm Players Total Salaries$2,549,750
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$5,061,539
Pro Year To Date Expenses$9,132,944
Farm Year To Date Expenses$277,287
Pro Salary Cap To Date$8,594,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,903,616
Farm Estimated Season Revenue$3,005,176
Pro Remaining Season Days174
Pro Expenses Per Days$439,710
Pro Estimated Expenses$76,509,540
Farm Remaining Season Days174
Farm Expenses Per Days$13,076
Farm Estimated Expenses$2,275,224
Estimated Season Expenses$78,784,764
Estimated Season Salary Cap$85,704,028
Estimate Under Maximum Salary Cap of $95,500,000$9,795,972
Estimate Over Minimum Salary Cap of $70,600,000 $15,104,028
Current Bank Account$55,741,018
Projected Bank Account$45,865,046

Pro Players Salaries

Dylan Larkin $10,000,000 (1)
-Salary Remaining : $8,923,077
Travis Konecny $7,000,000 (3)
-Salary Remaining : $6,246,154
Seth Jones $6,250,000 (1)
-Salary Remaining : $5,576,923
Adam Pelech $5,750,000 (5)
-Salary Remaining : $5,130,769
Dylan DeMelo $5,500,000 (2)
-Salary Remaining : $4,907,692
Bryan Rust $5,130,000 (2)
-Salary Remaining : $4,577,538
Pavel Zacha $4,750,000 (1)
-Salary Remaining : $4,238,462
Ivan Provorov $4,750,000 (1)
-Salary Remaining : $4,238,462
Philip Broberg $4,580,917 (2)
-Salary Remaining : $4,087,587
Adam Larsson $4,500,000 (4)
-Salary Remaining : $4,015,385
Ilya Mikheyev $4,150,000 (3)
-Salary Remaining : $3,703,077
Ilya Sorokin $4,125,000 (3)
-Salary Remaining : $3,680,769
Boone Jenner $3,750,000 (3)
-Salary Remaining : $3,346,154
Andrew Peeke $2,750,000 (1)
-Salary Remaining : $2,453,846
Pavel Dorofeyev $1,600,000 (4)
-Salary Remaining : $1,427,692
Adam Fantilli $950,000 (1)
-Salary Remaining : $847,692
Collin Graf $950,000 (1)
-Salary Remaining : $847,692
J.J. Moser $925,000 (2)
-Salary Remaining : $825,385
Alex Lyon $900,000 (2)
-Salary Remaining : $803,077
JJ Peterka $832,500 (1)
-Salary Remaining : $742,846
Parker Kelly $825,000 (4)
-Salary Remaining : $736,154
Kiefer Sherwood $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players22
Salary Commitment
Year 23 : $80,743,417
Year 24 : $53,635,917
Year 25 : $35,825,000
Year 26 : $12,675,000
Salary Average Commitment
Year 23 : $80,218,417
Year 24 : $49,335,917
Year 25 : $31,700,000
Year 26 : $12,675,000
Salary Cap with 1 Way Contract
Year 23 : $80,743,417
Year 24 : $49,510,917
Year 25 : $31,700,000
Year 26 : $12,675,000

Farm Players Salaries

Alex Goligoski $200,000 (2)
Salary Remaining : $178,461
Devin Shore $200,000 (1)
Salary Remaining : $178,461
Michael Kesselring $140,000 (1)
Salary Remaining : $124,923
Dysin Mayo $100,000 (3)
Salary Remaining : $89,231
Mikulas Hovorka $95,000 (4)
Salary Remaining : $84,769
Elmer Soderblom $92,500 (3)
Salary Remaining : $82,538
Michael Callahan $92,500 (2)
Salary Remaining : $82,538
Aidan Thompson $87,000 (4)
Salary Remaining : $77,631
Waltteri Merela $87,000 (2)
Salary Remaining : $77,631
Uvis Balinskis $87,000 (2)
Salary Remaining : $77,631
Maxim Groshev $86,750 (4)
Salary Remaining : $77,408
Leo Loof $86,750 (4)
Salary Remaining : $77,408
Tyler Angle $86,750 (2)
Salary Remaining : $77,408
Alex Jefferies $86,750 (1)
Salary Remaining : $77,408
Connor Ungar $86,000 (4)
Salary Remaining : $76,738
Jack Quinn $83,250 (3)
Salary Remaining : $74,285
Eemil Viro $77,500 (1)
Salary Remaining : $69,154
Mitchell Gibson $77,500 (4)
Salary Remaining : $69,154
Ben McCartney $77,500 (4)
Salary Remaining : $69,154
Bogdan Trineyev $77,500 (4)
Salary Remaining : $69,154
Cade Webber $77,500 (4)
Salary Remaining : $69,154
Arvid Holm $77,500 (2)
Salary Remaining : $69,154
Logan Brown $77,500 (4)
Salary Remaining : $69,154
Justin Kirkland $77,500 (3)
Salary Remaining : $69,154
Adam Erne $77,500 (4)
Salary Remaining : $69,154
Magnus Chrona $77,500 (4)
Salary Remaining : $69,154
Martin Chromiak $77,500 (4)
Salary Remaining : $69,154
Total Farm Players27
Salary Commitment
Year 23 : $2,549,750
Year 24 : $2,045,500
Year 25 : $1,414,750
Year 26 : $1,061,500
Salary Average Commitment
Year 23 : $2,165,750
Year 24 : $1,801,500
Year 25 : $1,397,250
Year 26 : $1,044,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6200 - $90 - 6,107 - 98.49%
Level 2: 5600 - $55 - 5,326 - 95.10%
Level 3: 4000 - $40 - 2,515 - 62.86%
Level 4: 4000 - $30 - 3,159 - 78.98%
Luxury : 1200 - $230 - 853 - 71.08%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.20%
Farm Level 2: 1000 - $15 - 993 - 99.33%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17,959 - 85.52%
Average Income per Game$1,801,735
Year to Date Revenue$12,612,144
Farm
Home Games Left32
Average Attendance - %2,877 - 95.91%
Average Income per Game$95,390
Year to Date Revenue$381,558

Expense

Pro Players Total Salaries$90,354,999
Farm Players Total Salaries$808,250
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,670,826
Farm Year To Date Expenses$93,685
Pro Salary Cap To Date$9,233,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,060,720
Farm Estimated Season Revenue$3,052,464
Pro Remaining Season Days174
Pro Expenses Per Days$480,282
Pro Estimated Expenses$83,569,068
Farm Remaining Season Days174
Farm Expenses Per Days$4,145
Farm Estimated Expenses$721,230
Estimated Season Expenses$84,290,298
Estimated Season Salary Cap$86,288,582
Estimate Under Maximum Salary Cap of $95,500,000$9,211,418
Estimate Over Minimum Salary Cap of $70,600,000 $15,688,582
Current Bank Account$86,153,378
Projected Bank Account$67,976,264

Pro Players Salaries

Darnell Nurse $10,400,000 (1)
-Salary Remaining : $9,280,000
Tomas Hertl $10,000,000 (2)
-Salary Remaining : $8,923,077
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $7,138,462
Elias Pettersson $7,800,000 (1)
-Salary Remaining : $6,960,000
Jake McCabe $6,000,000 (5)
-Salary Remaining : $5,353,846
Mikael Granlund $5,000,000 (4)
-Salary Remaining : $4,461,538
Teuvo Teravainen $4,750,000 (1)
-Salary Remaining : $4,238,462
Darcy Kuemper $4,500,000 (5)
-Salary Remaining : $4,015,385
Ilya Lyubushkin (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $3,569,231
Ross Colton $4,000,000 (1)
-Salary Remaining : $3,569,231
Elias Lindholm $3,850,000 (1)
-Salary Remaining : $3,435,385
Alex Iafallo $3,700,000 (1)
-Salary Remaining : $3,301,538
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $3,123,077
Jordan Staal $3,410,000 (2)
-Salary Remaining : $3,042,769
Jonas Siegenthaler $3,200,000 (1)
-Salary Remaining : $2,855,385
Corey Perry $1,999,999 (1)
-Salary Remaining : $1,784,614
Frederick Gaudreau $1,770,000 (5)
-Salary Remaining : $1,579,385
Sam Lafferty $1,150,000 (2)
-Salary Remaining : $1,026,154
Nikita Novikov $867,500 (1)
-Salary Remaining : $774,077
Simon Edvinsson $832,500 (2)
-Salary Remaining : $742,846
Jonathan Quick $825,000 (3)
-Salary Remaining : $736,154
Ben Hutton $800,000 (1)
-Salary Remaining : $713,846
Total Pro Players22
Salary Commitment
Year 23 : $90,354,999
Year 24 : $44,987,500
Year 25 : $26,095,000
Year 26 : $17,270,000
Salary Average Commitment
Year 23 : $88,955,000
Year 24 : $44,987,500
Year 25 : $26,095,000
Year 26 : $17,270,000
Salary Cap with 1 Way Contract
Year 23 : $90,354,999
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 : $178,461
Joseph Blandisi $100,000 (1)
Salary Remaining : $89,231
Danny DeKeyser $100,000 (1)
Salary Remaining : $89,231
Viktor Neuchev $87,000 (1)
Salary Remaining : $77,631
Logan Morrison $87,000 (1)
Salary Remaining : $77,631
Jacob Perreault $83,250 (2)
Salary Remaining : $74,285
Chris Tierney $76,000 (1)
Salary Remaining : $67,815
Derek Stepan $75,000 (1)
Salary Remaining : $66,923
Total Farm Players8
Salary Commitment
Year 23 : $808,250
Year 24 : $83,250
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $572,250
Year 24 : $83,250
Year 25 : $0
Year 26 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,215 - 44.03%
Level 2: 6300 - $90 - 2,946 - 46.75%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 771 - 45.35%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,905 - 95.27%
Farm Level 2: 1000 - $15 - 973 - 97.34%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %11,211 - 43.12%
Average Income per Game$1,835,914
Year to Date Revenue$7,343,654
Farm
Home Games Left31
Average Attendance - %2,879 - 95.96%
Average Income per Game$84,680
Year to Date Revenue$423,401

Expense

Pro Players Total Salaries$78,967,499
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$8,611,890
Farm Year To Date Expenses$57,813
Pro Salary Cap To Date$8,504,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,764,713
Farm Estimated Season Revenue$2,625,086
Pro Remaining Season Days174
Pro Expenses Per Days$410,090
Pro Estimated Expenses$71,355,660
Farm Remaining Season Days174
Farm Expenses Per Days$2,753
Farm Estimated Expenses$479,022
Estimated Season Expenses$71,834,682
Estimated Season Salary Cap$78,967,590
Estimate Under Maximum Salary Cap of $95,500,000$16,532,410
Estimate Over Minimum Salary Cap of $70,600,000 $8,367,590
Current Bank Account$159,342,389
Projected Bank Account$159,897,506

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $8,923,077
Clayton Keller $7,000,000 (4)
-Salary Remaining : $6,246,154
Miro Heiskanen $7,000,000 (1)
-Salary Remaining : $6,246,154
William Eklund $6,799,999 (2)
-Salary Remaining : $6,067,691
Sergei Bobrovsky $6,500,000 (2)
-Salary Remaining : $5,800,000
Sebastian Aho $6,025,000 (2)
-Salary Remaining : $5,376,154
Joel Eriksson Ek $6,000,000 (2)
-Salary Remaining : $5,353,846
Anton Lundell $5,900,000 (1)
-Salary Remaining : $5,264,615
Nick Foligno $4,000,000 (1)
-Salary Remaining : $3,569,231
Jake Walman $3,300,000 (3)
-Salary Remaining : $2,944,615
Brayden McNabb $2,750,000 (1)
-Salary Remaining : $2,453,846
Matt Nieto $2,750,000 (1)
-Salary Remaining : $2,453,846
Connor Ingram $2,150,000 (2)
-Salary Remaining : $1,918,462
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,784,615
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,338,462
Ryan Leonard $950,000 (2)
-Salary Remaining : $847,692
Dylan Guenther $925,000 (1)
-Salary Remaining : $825,385
Brock Faber $925,000 (1)
-Salary Remaining : $825,385
Simon Holmstrom $850,000 (3)
-Salary Remaining : $758,462
Nick Perbix $842,500 (1)
-Salary Remaining : $751,769
Nick Seeler $800,000 (3)
-Salary Remaining : $713,846
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 : $98,154
Filip Bystedt $95,000 (2)
Salary Remaining : $84,769
Drew Commesso $92,500 (1)
Salary Remaining : $82,538
William Dufour $86,750 (1)
Salary Remaining : $77,408
Derrick Pouliot $77,500 (2)
Salary Remaining : $69,154
Louie Belpedio $75,000 (1)
Salary Remaining : $66,923
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 - 6,081 - 90.77%
Level 2: 5700 - $65 - 4,190 - 73.51%
Level 3: 5200 - $50 - 2,119 - 40.74%
Level 4: 5200 - $20 - 4,564 - 87.76%
Luxury : 1200 - $200 - 1,200 - 100.00%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.26%
Farm Level 2: 1000 - $15 - 990 - 99.03%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,154 - 75.64%
Average Income per Game$1,790,646
Year to Date Revenue$5,371,939
Farm
Home Games Left32
Average Attendance - %2,936 - 97.85%
Average Income per Game$97,866
Year to Date Revenue$391,465

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$8,941,254
Farm Year To Date Expenses$181,293
Pro Salary Cap To Date$8,672,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,835,207
Farm Estimated Season Revenue$3,131,720
Pro Remaining Season Days174
Pro Expenses Per Days$425,774
Pro Estimated Expenses$74,084,676
Farm Remaining Season Days174
Farm Expenses Per Days$8,633
Farm Estimated Expenses$1,502,142
Estimated Season Expenses$75,586,818
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$33,597,103
Projected Bank Account$30,977,212

Pro Players Salaries

Timo Meier $11,100,000 (1)
-Salary Remaining : $9,904,615
Drew Doughty $11,000,000 (1)
-Salary Remaining : $9,815,385
Mathew Barzal $9,150,000 (3)
-Salary Remaining : $8,164,615
Artemi Panarin $8,000,000 (4)
-Salary Remaining : $7,138,462
Christian Dvorak $6,500,000 (3)
-Salary Remaining : $5,800,000
Nikolaj Ehlers $4,750,000 (1)
-Salary Remaining : $4,238,462
Bo Horvat $4,450,000 (1)
-Salary Remaining : $3,970,769
Max Domi $4,000,000 (2)
-Salary Remaining : $3,569,231
Thomas Harley $3,500,000 (2)
-Salary Remaining : $3,123,077
Matias Maccelli $3,025,000 (2)
-Salary Remaining : $2,699,231
David Savard $2,800,000 (1)
-Salary Remaining : $2,498,462
Henri Jokiharju $2,500,000 (1)
-Salary Remaining : $2,230,769
Logan Stanley $1,500,000 (4)
-Salary Remaining : $1,338,462
Alexey Toropchenko $1,265,000 (2)
-Salary Remaining : $1,128,769
Connor Dewar $1,100,000 (3)
-Salary Remaining : $981,538
Ukko-Pekka Luukkonen $925,000 (2)
-Salary Remaining : $825,385
Jackson LaCombe $925,000 (4)
-Salary Remaining : $825,385
Darren Raddysh $836,000 (4)
-Salary Remaining : $745,969
Jonathan Drouin $825,000 (2)
-Salary Remaining : $736,154
Emil Lilleberg $800,000 (4)
-Salary Remaining : $713,846
Arturs Silovs $800,000 (4)
-Salary Remaining : $713,846
Gage Goncalves $775,000 (2)
-Salary Remaining : $691,538
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 : $142,769
Nathan Bastian $135,000 (3)
Salary Remaining : $120,462
Mikael Pyyhtia $92,500 (2)
Salary Remaining : $82,538
Lucas Edmonds $87,000 (1)
Salary Remaining : $77,631
Justin Ertel $86,750 (1)
Salary Remaining : $77,408
Ondrej Becher $86,500 (1)
Salary Remaining : $77,185
Jared Davidson $86,250 (1)
Salary Remaining : $76,962
Maksymilian Szuber $86,000 (3)
Salary Remaining : $76,738
Owen Beck $83,500 (2)
Salary Remaining : $74,508
Justin Robidas $82,500 (1)
Salary Remaining : $73,615
Travis Dermott $80,000 (2)
Salary Remaining : $71,385
Cole McWard $77,500 (2)
Salary Remaining : $69,154
Nolan Foote $77,500 (3)
Salary Remaining : $69,154
Jonas Rondbjerg $77,500 (3)
Salary Remaining : $69,154
Colton White $77,500 (2)
Salary Remaining : $69,154
Jacob MacDonald $77,500 (2)
Salary Remaining : $69,154
Mason Geertsen $77,500 (3)
Salary Remaining : $69,154
Matt Kiersted $77,500 (2)
Salary Remaining : $69,154
Lucas Johansen $75,000 (1)
Salary Remaining : $66,923
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 - 5,071 - 84.52%
Level 2: 5000 - $60 - 4,878 - 97.57%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,970 - 99.26%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,827 - 91.35%
Farm Level 2: 1000 - $15 - 954 - 95.43%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,706,874
Year to Date Revenue$10,241,244
Farm
Home Games Left32
Average Attendance - %2,781 - 92.71%
Average Income per Game$92,346
Year to Date Revenue$369,382

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$10,018,667
Farm Year To Date Expenses$258,751
Pro Salary Cap To Date$9,910,967
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,447,464
Farm Estimated Season Revenue$2,955,056
Pro Remaining Season Days174
Pro Expenses Per Days$483,667
Pro Estimated Expenses$84,158,058
Farm Remaining Season Days174
Farm Expenses Per Days$12,459
Farm Estimated Expenses$2,167,866
Estimated Season Expenses$86,325,924
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$4,709,502
Projected Bank Account($17,213,902)

Pro Players Salaries

Casey Cizikas $15,000,000 (2)
-Salary Remaining : $13,384,615
Patrik Laine $9,100,000 (1)
-Salary Remaining : $8,120,000
Brandon Duhaime $7,200,000 (4)
-Salary Remaining : $6,424,615
Taylor Raddysh $7,000,000 (4)
-Salary Remaining : $6,246,154
Nate Schmidt $6,150,000 (2)
-Salary Remaining : $5,487,692
John Carlson $6,000,000 (3)
-Salary Remaining : $5,353,846
Jonathan Huberdeau $5,250,000 (3)
-Salary Remaining : $4,684,615
Kaapo Kakko $5,099,999 (2)
-Salary Remaining : $4,550,768
Artturi Lehkonen $5,000,000 (1)
-Salary Remaining : $4,461,538
Spencer Knight $4,500,000 (3)
-Salary Remaining : $4,015,385
Scott Mayfield $3,500,000 (3)
-Salary Remaining : $3,123,077
Mattias Janmark $3,100,000 (1)
-Salary Remaining : $2,766,154
Jeff Skinner $3,000,000 (1)
-Salary Remaining : $2,676,923
Jake Middleton $2,800,000 (1)
-Salary Remaining : $2,498,462
Joel Armia $2,500,000 (4)
-Salary Remaining : $2,230,769
Brett Kulak $2,250,000 (3)
-Salary Remaining : $2,007,692
Mike Reilly $1,000,000 (1)
-Salary Remaining : $892,308
David Rittich $875,000 (2)
-Salary Remaining : $780,769
Tyson Foerster $832,500 (1)
-Salary Remaining : $742,846
Zack Bolduc $832,500 (1)
-Salary Remaining : $742,846
Joel Hanley $800,000 (2)
-Salary Remaining : $713,846
Colin Blackwell $775,000 (4)
-Salary Remaining : $691,538
Jalen Chatfield $750,000 (1)
-Salary Remaining : $669,231
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 : $160,615
Jesper Boqvist $150,000 (4)
Salary Remaining : $133,846
Anthony Beauvillier $125,000 (2)
Salary Remaining : $111,538
Juuso Parssinen $120,000 (2)
Salary Remaining : $107,077
Egor Zamula $100,000 (3)
Salary Remaining : $89,231
Jett Luchanko $97,500 (2)
Salary Remaining : $87,000
Berkly Catton $97,500 (2)
Salary Remaining : $87,000
Joel Blomqvist $92,500 (2)
Salary Remaining : $82,538
Ryan Ufko $92,500 (1)
Salary Remaining : $82,538
Oliver Kapanen $92,500 (1)
Salary Remaining : $82,538
Josh Archibald $90,000 (1)
Salary Remaining : $80,308
Derek Ryan $90,000 (2)
Salary Remaining : $80,308
Adam Ginning $84,250 (1)
Salary Remaining : $75,177
Oskar Olausson $83,250 (2)
Salary Remaining : $74,285
Helge Grans $83,250 (1)
Salary Remaining : $74,285
Seth Griffith $80,000 (1)
Salary Remaining : $71,385
Alec Regula $77,500 (2)
Salary Remaining : $69,154
Adam Brooks $77,500 (1)
Salary Remaining : $69,154
Karson Kuhlman $77,500 (2)
Salary Remaining : $69,154
Ville Koivunen $77,500 (2)
Salary Remaining : $69,154
Samuel Fagemo $77,500 (1)
Salary Remaining : $69,154
Ty Smith $77,500 (1)
Salary Remaining : $69,154
Vinnie Hinostroza $77,500 (2)
Salary Remaining : $69,154
Bo Groulx $77,500 (2)
Salary Remaining : $69,154
Glenn Gawdin $76,250 (2)
Salary Remaining : $68,038
Mike Vecchione $75,000 (1)
Salary Remaining : $66,923
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 - 3,461 - 57.68%
Level 2: 5000 - $140 - 2,005 - 40.10%
Level 3: 2000 - $120 - 905 - 45.27%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 800 - 80.04%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.43%
Farm Level 2: 1000 - $15 - 976 - 97.58%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %8,771 - 48.73%
Average Income per Game$1,840,383
Year to Date Revenue$9,201,913
Farm
Home Games Left32
Average Attendance - %2,904 - 96.81%
Average Income per Game$96,918
Year to Date Revenue$387,672

Expense

Pro Players Total Salaries$89,150,000
Farm Players Total Salaries$1,000,500
Coaches Total Salaries$1,237,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,723,273
Farm Year To Date Expenses$104,169
Pro Salary Cap To Date$9,600,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,094,156
Farm Estimated Season Revenue$3,101,376
Pro Remaining Season Days174
Pro Expenses Per Days$463,013
Pro Estimated Expenses$80,564,262
Farm Remaining Season Days174
Farm Expenses Per Days$5,131
Farm Estimated Expenses$892,794
Estimated Season Expenses$81,457,056
Estimated Season Salary Cap$89,149,905
Estimate Under Maximum Salary Cap of $95,500,000$6,350,095
Estimate Over Minimum Salary Cap of $70,600,000 $18,549,905
Current Bank Account$82,364,459
Projected Bank Account$72,102,935

Pro Players Salaries

Zach Werenski $11,500,000 (1)
-Salary Remaining : $10,261,538
Rasmus Dahlin $7,200,000 (1)
-Salary Remaining : $6,424,615
Mason McTavish $7,000,000 (2)
-Salary Remaining : $6,246,154
Kyle Connor $7,000,000 (4)
-Salary Remaining : $6,246,154
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $5,800,000
Neal Pionk $6,000,000 (3)
-Salary Remaining : $5,353,846
Thatcher Demko $6,000,000 (3)
-Salary Remaining : $5,353,846
Oliver Bjorkstrand $5,900,000 (2)
-Salary Remaining : $5,264,615
Evgeni Malkin $5,600,000 (1)
-Salary Remaining : $4,996,923
Kris Letang $4,800,000 (2)
-Salary Remaining : $4,283,077
Nick Schmaltz $4,500,000 (1)
-Salary Remaining : $4,015,385
Roope Hintz $4,450,000 (1)
-Salary Remaining : $3,970,769
Evan Rodrigues $3,000,000 (3)
-Salary Remaining : $2,676,923
Filip Chytil $2,600,000 (1)
-Salary Remaining : $2,320,000
Alexandre Texier $1,750,000 (1)
-Salary Remaining : $1,561,538
Jake Evans $1,700,000 (1)
-Salary Remaining : $1,516,923
Travis Hamonic $1,100,000 (1)
-Salary Remaining : $981,538
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $892,308
Charles-Edouard D'Astous $775,000 (4)
-Salary Remaining : $691,538
Dustin Wolf $775,000 (2)
-Salary Remaining : $691,538
Total Pro Players20
Salary Commitment
Year 23 : $89,150,000
Year 24 : $47,750,000
Year 25 : $22,775,000
Year 26 : $7,775,000
Salary Average Commitment
Year 23 : $88,000,000
Year 24 : $47,750,000
Year 25 : $22,775,000
Year 26 : $7,775,000
Salary Cap with 1 Way Contract
Year 23 : $89,150,000
Year 24 : $47,750,000
Year 25 : $22,775,000
Year 26 : $7,775,000

Farm Players Salaries

Vitek Vanecek $150,000 (3)
Salary Remaining : $133,846
Nicolas Aube-Kubel $100,000 (1)
Salary Remaining : $89,231
Matvei Gridin $97,500 (3)
Salary Remaining : $87,000
Sean Farrell $92,500 (1)
Salary Remaining : $82,538
Lukas Sedlak $90,000 (1)
Salary Remaining : $80,308
Luca Del Bel Belluz $85,500 (2)
Salary Remaining : $76,292
Ryan Suzuki $77,500 (1)
Salary Remaining : $69,154
Jake Christiansen $77,500 (1)
Salary Remaining : $69,154
Mitchell Stephens $77,500 (2)
Salary Remaining : $69,154
Austin Watson $77,500 (4)
Salary Remaining : $69,154
Carl Dahlstrom $75,000 (1)
Salary Remaining : $66,923
Total Farm Players11
Salary Commitment
Year 23 : $1,000,500
Year 24 : $488,000
Year 25 : $325,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $935,500
Year 24 : $470,500
Year 25 : $307,500
Year 26 : $60,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 5,042 - 77.57%
Level 2: 5500 - $65 - 4,109 - 74.72%
Level 3: 3000 - $45 - 2,265 - 75.51%
Level 4: 4500 - $40 - 2,234 - 49.64%
Luxury : 1500 - $190 - 1,167 - 77.81%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,817 - 70.56%
Average Income per Game$1,729,145
Year to Date Revenue$8,645,725
Farm
Home Games Left31
Average Attendance - %2,859 - 95.31%
Average Income per Game$95,377
Year to Date Revenue$476,885

Expense

Pro Players Total Salaries$81,590,714
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$9,076,239
Farm Year To Date Expenses$152,127
Pro Salary Cap To Date$8,936,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,978,365
Farm Estimated Season Revenue$2,956,687
Pro Remaining Season Days174
Pro Expenses Per Days$425,081
Pro Estimated Expenses$73,964,094
Farm Remaining Season Days174
Farm Expenses Per Days$7,497
Farm Estimated Expenses$1,304,478
Estimated Season Expenses$75,268,572
Estimated Season Salary Cap$85,865,286
Estimate Under Maximum Salary Cap of $95,500,000$9,634,714
Estimate Over Minimum Salary Cap of $70,600,000 $15,265,286
Current Bank Account$93,442,148
Projected Bank Account$85,108,628

Pro Players Salaries

Samuel Girard $15,000,000 (4)
-Salary Remaining : $13,384,615
A.J. Greer $7,600,000 (4)
-Salary Remaining : $6,781,538
Josh Anderson $7,000,000 (1)
-Salary Remaining : $6,246,154
Barclay Goodrow $6,160,000 (3)
-Salary Remaining : $5,496,615
Kevin Hayes $5,250,000 (2)
-Salary Remaining : $4,684,615
Mattias Samuelsson $4,285,716 (2)
-Salary Remaining : $3,824,177
Tanner Jeannot $4,250,000 (4)
-Salary Remaining : $3,792,308
Radko Gudas $4,000,000 (1)
-Salary Remaining : $3,569,231
Curtis Lazar $4,000,000 (1)
-Salary Remaining : $3,569,231
Ryan Reaves $3,999,998 (2)
-Salary Remaining : $3,569,229
Laurent Brossoit $3,300,000 (1)
-Salary Remaining : $2,944,615
Ryan Lomberg $3,150,000 (3)
-Salary Remaining : $2,810,769
Stuart Skinner $3,000,000 (4)
-Salary Remaining : $2,676,923
Lars Eller $2,450,000 (1)
-Salary Remaining : $2,186,154
Ross Johnston $2,100,000 (4)
-Salary Remaining : $1,873,846
Ben Meyers $1,000,000 (4)
-Salary Remaining : $892,308
Shakir Mukhamadullin $1,000,000 (1)
-Salary Remaining : $892,308
Matthew Poitras $870,000 (2)
-Salary Remaining : $776,308
Pheonix Copley $825,000 (1)
-Salary Remaining : $736,154
Kyle MacLean $800,000 (2)
-Salary Remaining : $713,846
Brayden Pachal $775,000 (2)
-Salary Remaining : $691,538
Jacob Moverare $775,000 (2)
-Salary Remaining : $691,538
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 : $122,692
Ivan Prosvetov $95,000 (4)
Salary Remaining : $84,769
Jani Nyman $95,000 (2)
Salary Remaining : $84,769
Brad Lambert $95,000 (1)
Salary Remaining : $84,769
Seamus Casey $95,000 (1)
Salary Remaining : $84,769
Isaiah George $87,000 (2)
Salary Remaining : $77,631
Joakim Kemell $85,500 (2)
Salary Remaining : $76,292
Dakota Mermis $77,500 (1)
Salary Remaining : $69,154
Gustav Olofsson $77,500 (1)
Salary Remaining : $69,154
Ashton Sautner $77,500 (1)
Salary Remaining : $69,154
Austin Poganski $77,500 (2)
Salary Remaining : $69,154
MacKenzie Entwistle $77,500 (3)
Salary Remaining : $69,154
Boris Katchouk $77,500 (2)
Salary Remaining : $69,154
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $69,154
Ilya Solovyov $77,500 (4)
Salary Remaining : $69,154
Drake Caggiula $76,000 (1)
Salary Remaining : $67,815
Brett Ritchie $76,000 (1)
Salary Remaining : $67,815
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 $218,608,555 $93,212,687 $2,287,313 $22,612,687 22527
Boston Bruins $103,221,323 $87,261,494 $8,238,506 $16,661,494 221638
Buffalo Sabres ($53,732,189) $81,616,517 $13,883,483 $11,016,517 223759
Calgary Flames $66,506,125 $88,130,795 $7,369,205 $17,530,795 221234
Carolina Hurricanes $64,658,603 $93,986,722 $1,513,278 $23,386,722 211738
Chicago Blackhawks $78,389,249 $78,512,456 $16,987,544 $7,912,456 212142
Colorado Avalanche $44,278,935 $75,157,848 $20,342,152 $4,557,848 231942
Columbus Blue Jackets $151,040,352 $83,564,158 $11,935,842 $12,964,158 22830
Dallas Stars $205,390,811 $93,846,787 $1,653,213 $23,246,787 201131
Detroit Red Wings ($12,912,842) $94,379,308 $1,120,692 $23,779,308 221032
Edmonton Oilers $65,586,772 $95,566,707 -$66,707 $24,966,707 221234
Florida Panthers $4,894,171 $79,517,676 $15,982,324 $8,917,676 23932
Los Angeles Kings $70,083,946 $79,755,099 $15,744,901 $9,155,099 212647
Minnesota Wild $41,280,529 $93,517,432 $1,982,568 $22,917,432 211233
Montreal Canadiens $5,645,120 $80,342,565 $15,157,435 $9,742,565 211839
Nashville Predators $20,588,545 $70,885,042 $24,614,958 $285,042 23427
New Jersey Devils $51,627,249 $94,624,196 $875,804 $24,024,196 211738
New York Islanders $31,102,330 $88,527,351 $6,972,649 $17,927,351 202141
New York Rangers $18,935,040 $90,168,523 $5,331,477 $19,568,523 232144
Ottawa Senators $94,871,702 $85,548,264 $9,951,736 $14,948,264 222648
Philadelphia Flyers $25,178,915 $89,629,995 $5,870,005 $19,029,995 201333
Pittsburgh Penguins $12,870,421 $78,901,931 $16,598,069 $8,301,931 23730
San Jose Sharks $64,473,780 $91,051,550 $4,448,450 $20,451,550 212647
Seattle Kraken $33,880,002 $78,452,272 $17,047,728 $7,852,272 24933
St. Louis Blues $34,646,884 $74,392,682 $21,107,318 $3,792,682 231437
Tampa Bay Lightning $55,741,018 $85,704,028 $9,795,972 $15,104,028 222749
Toronto Maple Leafs $86,153,378 $86,288,582 $9,211,418 $15,688,582 22830
Utah Mammoth $159,342,389 $78,967,590 $16,532,410 $8,367,590 21728
Vancouver Canucks $33,597,103 $80,526,030 $14,973,970 $9,926,030 221941
Vegas Golden Knights $4,709,502 $93,176,579 $2,323,421 $22,576,579 232750
Washington Capitals $82,364,459 $89,149,905 $6,350,095 $18,549,905 201131
Winnipeg Jets $93,442,148 $85,865,286 $9,634,714 $15,265,286 221739