Team FinanceLast Update - 18 avril 2024 at 22:53
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche

Avalanche is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 714 - 95,23%
Level 2: 5000 - $60 - 4 857 - 97,13%
Level 3: 2000 - $40 - 1 924 - 96,20%
Level 4: 4000 - $30 - 3 115 - 77,87%
Luxury : 1000 - $210 - 802 - 80,19%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 510 - 75,51%
Farm Level 2: 1000 - $15 - 760 - 75,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %16 411 - 91,17%
Average Income per Game$1,790,347
Year to Date Revenue$68,033,175
Farm
Home Games Left2
Average Attendance - %2 270 - 75,66%
Average Income per Game$95,733
Year to Date Revenue$3,446,402

Expense

Pro Players Total Salaries$62,600,000
Farm Players Total Salaries$1,795,734
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,654,639
Farm Year To Date Expenses$790,029
Pro Salary Cap To Date$57,459,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,371,040
Farm Estimated Season Revenue$191,467
Pro Remaining Season Days10
Pro Expenses Per Days$327,749
Pro Estimated Expenses$3,277,490
Farm Remaining Season Days10
Farm Expenses Per Days$9,402
Farm Estimated Expenses$94,020
Estimated Season Expenses$3,371,510
Estimated Season Salary Cap$60,696,784
Estimate Under Maximum Salary Cap of $83,500,000$22,803,216
Estimate Over Minimum Salary Cap of $61,700,000 -$1,003,216
Current Bank Account$72,763,298
Projected Bank Account$74,954,295

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $471,204
Patrik Laine (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $418,848
Trevor Zegras (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Sam Bennett (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $235,602
Cam Fowler (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Jake Debrusk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Jonas Brodin (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $193,717
Lawson Crouse (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $193,717
Spencer Knight (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $157,068
Erik Gustafsson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Alexander Romanov (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Samuel Montembeault (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Paul Cotter (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Filip Zadina (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Joseph Veleno $1,000,000 (2)
-Salary Remaining : $52,356
Travis Dermott (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Connor Bedard $950,000 (3)
-Salary Remaining : $49,738
Victor Soderstrom $925,000 (1)
-Salary Remaining : $48,429
Kirill Marchenko $925,000 (1)
-Salary Remaining : $48,429
Trey Fix-Wolansky $825,000 (1)
-Salary Remaining : $43,194
Mitchell Stephens $800,000 (1)
-Salary Remaining : $41,885
Keith Kinkaid (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $40,576
Total Pro Players22
Salary Commitment
Year 24 : $62,600,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000
Salary Average Commitment
Year 24 : $62,600,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000
Salary Cap with 1 Way Contract
Year 24 : $61,825,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000

Farm Players Salaries

Brad Lambert $95,000 (3)
Salary Remaining : $4,974
Jesper Wallstedt $92,500 (2)
Salary Remaining : $4,843
Nikolai Kovalenko $89,650 (2)
Salary Remaining : $4,694
Joel Blomqvist $88,667 (3)
Salary Remaining : $4,642
Joshua Roy $85,667 (3)
Salary Remaining : $4,485
Simon Johansson $85,500 (1)
Salary Remaining : $4,476
Brandon Coe $85,083 (1)
Salary Remaining : $4,455
Francesco Arcuri $84,167 (3)
Salary Remaining : $4,407
Michal Teply $82,000 (1)
Salary Remaining : $4,293
Tyler Lewington $77,500 (1)
Salary Remaining : $4,058
Noah Juulsen $77,500 (1)
Salary Remaining : $4,058
Nail Yakupov $77,500 (1)
Salary Remaining : $4,058
Blade Jenkins $77,500 (1)
Salary Remaining : $4,058
Jiri Sekac $77,500 (1)
Salary Remaining : $4,058
Jake Wise $77,500 (1)
Salary Remaining : $4,058
Jeremy Roy $77,500 (1)
Salary Remaining : $4,058
J.C. Lipon $77,500 (1)
Salary Remaining : $4,058
Matej Pekar $77,500 (1)
Salary Remaining : $4,058
William Reilly $77,500 (1)
Salary Remaining : $4,058
Maxime Lagace $77,500 (1)
Salary Remaining : $4,058
David Tendeck $77,500 (1)
Salary Remaining : $4,058
Jan Jenik $77,500 (1)
Salary Remaining : $4,058
Total Farm Players22
Salary Commitment
Year 24 : $1,795,734
Year 25 : $535,651
Year 26 : $353,501
Year 27 : $0
Salary Average Commitment
Year 24 : $1,795,734
Year 25 : $535,651
Year 26 : $353,501
Year 27 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 666 - 94,43%
Level 2: 5000 - $60 - 4 772 - 95,44%
Level 3: 2000 - $35 - 1 930 - 96,51%
Level 4: 4000 - $20 - 3 921 - 98,03%
Luxury : 1000 - $200 - 955 - 95,52%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 521 - 76,06%
Farm Level 2: 1000 - $15 - 755 - 75,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 245 - 95,80%
Average Income per Game$1,772,997
Year to Date Revenue$69,146,893
Farm
Home Games Left2
Average Attendance - %2 276 - 75,86%
Average Income per Game$96,200
Year to Date Revenue$3,463,199

Expense

Pro Players Total Salaries$79,046,667
Farm Players Total Salaries$1,577,749
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,941,581
Farm Year To Date Expenses$841,397
Pro Salary Cap To Date$69,894,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,545,995
Farm Estimated Season Revenue$192,400
Pro Remaining Season Days10
Pro Expenses Per Days$413,857
Pro Estimated Expenses$4,138,570
Farm Remaining Season Days10
Farm Expenses Per Days$8,260
Farm Estimated Expenses$82,600
Estimated Season Expenses$4,221,170
Estimated Season Salary Cap$74,033,031
Estimate Under Maximum Salary Cap of $83,500,000$9,466,969
Estimate Over Minimum Salary Cap of $61,700,000 $12,333,031
Current Bank Account$49,259,516
Projected Bank Account$48,776,741

Pro Players Salaries

Patrick Kane (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $628,272
Ryan Nugent-Hopkins (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Mathew Barzal (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $366,492
John Gibson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Ryan Graves (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $235,602
Anthony Beauvillier (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $214,660
Connor Brown (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $183,246
Brady Skjei (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $183,246
Brandon Montour (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $183,246
Alexis Lafreniere (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $170,157
Nick Jensen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Anders Lee (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Robert Thomas (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Cody Ceci (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $130,890
Ben Chiarot (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Morgan Frost (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Pheonix Copley (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Alexandre Texier (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Jesper Boqvist (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $68,063
Jack McBain (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $62,827
John-Jason Peterka $866,667 (2)
-Salary Remaining : $45,375
Kyle Burroughs $780,000 (1)
-Salary Remaining : $40,838
Kieffer Bellows $775,000 (2)
-Salary Remaining : $40,576
Jesse Ylonen $775,000 (2)
-Salary Remaining : $40,576
Total Pro Players24
Salary Commitment
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000
Salary Average Commitment
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000
Salary Cap with 1 Way Contract
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000

Farm Players Salaries

Zachary Bolduc $92,500 (3)
Salary Remaining : $4,843
Mason Lohrei $92,500 (2)
Salary Remaining : $4,843
Carter Mazur $90,583 (3)
Salary Remaining : $4,743
Ethan Samson $87,667 (3)
Salary Remaining : $4,590
Daniil Misyul $86,750 (2)
Salary Remaining : $4,542
Kyle Masters $86,500 (3)
Salary Remaining : $4,529
Jack Thompson $85,083 (2)
Salary Remaining : $4,455
Ryan Bednard $85,000 (1)
Salary Remaining : $4,450
Colton White $85,000 (1)
Salary Remaining : $4,450
Tanner Dickinson $84,833 (2)
Salary Remaining : $4,442
Cole Reinhardt $81,333 (1)
Salary Remaining : $4,258
Eetu Makiniemi $77,500 (1)
Salary Remaining : $4,058
Nikita Scherbak $77,500 (1)
Salary Remaining : $4,058
Joona Koppanen $77,500 (1)
Salary Remaining : $4,058
Ryan McGregor $77,500 (2)
Salary Remaining : $4,058
Calvin Thurkauf $77,500 (1)
Salary Remaining : $4,058
Brett Murray $77,500 (1)
Salary Remaining : $4,058
Lukas Rousek $77,500 (2)
Salary Remaining : $4,058
Ryan MacInnis $77,500 (1)
Salary Remaining : $4,058
Total Farm Players19
Salary Commitment
Year 24 : $1,577,749
Year 25 : $861,416
Year 26 : $357,250
Year 27 : $0
Salary Average Commitment
Year 24 : $1,577,749
Year 25 : $861,416
Year 26 : $357,250
Year 27 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 2 586 - 43,09%
Level 2: 5000 - $100 - 2 760 - 55,19%
Level 3: 2000 - $75 - 909 - 45,47%
Level 4: 4000 - $50 - 1 859 - 46,47%
Luxury : 1000 - $200 - 957 - 95,73%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 585 - 79,26%
Farm Level 2: 1000 - $15 - 793 - 79,35%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %9 071 - 50,39%
Average Income per Game$1,707,048
Year to Date Revenue$68,281,932
Farm
Home Games Left2
Average Attendance - %2 379 - 79,29%
Average Income per Game$100,398
Year to Date Revenue$3,614,317

Expense

Pro Players Total Salaries$84,600,000
Farm Players Total Salaries$2,958,247
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,887,185
Farm Year To Date Expenses$1,729,632
Pro Salary Cap To Date$76,545,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,707,048
Farm Estimated Season Revenue$200,795
Pro Remaining Season Days10
Pro Expenses Per Days$442,932
Pro Estimated Expenses$4,429,320
Farm Remaining Season Days10
Farm Expenses Per Days$15,488
Farm Estimated Expenses$154,880
Estimated Season Expenses$4,584,200
Estimated Season Salary Cap$80,975,234
Estimate Under Maximum Salary Cap of $83,500,000$2,524,766
Estimate Over Minimum Salary Cap of $61,700,000 $19,275,234
Current Bank Account$31,183,249
Projected Bank Account$28,506,892

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (5)
-Salary Remaining : $418,848
Brady Tkachuk (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $418,848
Cole Caufield (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $418,848
Alexander DeBrincat (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $314,136
Juuse Saros (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $314,136
Rasmus Dahlin (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Elias Pettersson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Blake Coleman (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $301,047
Bowen Byram (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Brett Pesce (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Joel Farabee (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $167,539
Michael Bunting (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Andrew Peeke (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Dominik Kubalik (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Sean Durzi $2,000,000 (1)
-Salary Remaining : $104,712
Jake Evans $1,500,000 (1)
-Salary Remaining : $78,534
Jeremy Lauzon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Timothy Liljegren $1,200,000 (1)
-Salary Remaining : $62,827
Oliver Wahlstrom (1 Way Contract) $950,000 (2)
-Salary Remaining : $49,738
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $49,738
Jake Sanderson $925,000 (1)
-Salary Remaining : $48,429
David Rittich (1 Way Contract) $900,000 (2)
-Salary Remaining : $47,120
Jack Studnicka $900,000 (1)
-Salary Remaining : $47,120
Michael Pezzetta (1 Way Contract) $825,000 (2)
-Salary Remaining : $43,194
Total Pro Players24
Salary Commitment
Year 24 : $84,600,000
Year 25 : $71,375,000
Year 26 : $50,750,000
Year 27 : $41,750,000
Salary Average Commitment
Year 24 : $84,600,000
Year 25 : $71,375,000
Year 26 : $50,750,000
Year 27 : $41,750,000
Salary Cap with 1 Way Contract
Year 24 : $84,600,000
Year 25 : $71,375,000
Year 26 : $50,750,000
Year 27 : $41,750,000

Farm Players Salaries

Matthew Savoie $95,000 (3)
Salary Remaining : $4,974
Alex Turcotte $92,500 (1)
Salary Remaining : $4,843
Josh Doan $92,500 (3)
Salary Remaining : $4,843
Chase Stillman $92,500 (3)
Salary Remaining : $4,843
Ryan Johnson $92,500 (2)
Salary Remaining : $4,843
Sean Farrell $89,750 (2)
Salary Remaining : $4,699
Jakob Pelletier $86,333 (1)
Salary Remaining : $4,520
Donovan Sebrango $85,083 (2)
Salary Remaining : $4,455
Eemil Viro $85,083 (2)
Salary Remaining : $4,455
Dylan Garand $85,083 (2)
Salary Remaining : $4,455
William Cuylle $85,083 (2)
Salary Remaining : $4,455
Gianni Fairbrother $84,833 (1)
Salary Remaining : $4,442
Matvey Petrov $84,333 (3)
Salary Remaining : $4,415
Gage Goncalves $82,583 (1)
Salary Remaining : $4,324
Mason Primeau $82,500 (1)
Salary Remaining : $4,319
Lukas Cormier $81,333 (2)
Salary Remaining : $4,258
Brady Keeper $80,000 (2)
Salary Remaining : $4,188
Nicolas Beaudin $80,000 (2)
Salary Remaining : $4,188
Gerald Mayhew $80,000 (2)
Salary Remaining : $4,188
Samuel Bolduc $80,000 (2)
Salary Remaining : $4,188
Jared McIsaac $78,750 (1)
Salary Remaining : $4,123
Alexei Melnichuk $77,500 (1)
Salary Remaining : $4,058
Evan Fitzpatrick $77,500 (1)
Salary Remaining : $4,058
Cameron Gaunce $77,500 (1)
Salary Remaining : $4,058
Ryan Fitzgerald $77,500 (1)
Salary Remaining : $4,058
Jonas Rondbjerg $77,500 (1)
Salary Remaining : $4,058
Jonny Brodzinski $77,500 (1)
Salary Remaining : $4,058
Carson Meyer $77,500 (1)
Salary Remaining : $4,058
Bokondji Imama $77,500 (1)
Salary Remaining : $4,058
Simon Benoit $77,500 (2)
Salary Remaining : $4,058
Jalen Chatfield $77,500 (1)
Salary Remaining : $4,058
Jordan Gross $77,500 (1)
Salary Remaining : $4,058
Nolan Stevens $77,500 (1)
Salary Remaining : $4,058
Justin Richards $77,500 (1)
Salary Remaining : $4,058
Brandon Biro $77,500 (1)
Salary Remaining : $4,058
Benjamin Finkelstein $77,500 (1)
Salary Remaining : $4,058
Total Farm Players36
Salary Commitment
Year 24 : $2,958,247
Year 25 : $1,365,748
Year 26 : $364,333
Year 27 : $0
Salary Average Commitment
Year 24 : $2,958,247
Year 25 : $1,365,748
Year 26 : $364,333
Year 27 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $85 - 5 886 - 98,10%
Level 2: 5000 - $48 - 4 955 - 99,10%
Level 3: 2000 - $28 - 1 991 - 99,56%
Level 4: 4000 - $20 - 3 967 - 99,17%
Luxury : 1000 - $190 - 953 - 95,28%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,37%
Farm Level 2: 1000 - $15 - 767 - 76,75%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %17 752 - 98,62%
Average Income per Game$1,570,858
Year to Date Revenue$59,692,608
Farm
Home Games Left3
Average Attendance - %2 315 - 77,16%
Average Income per Game$97,850
Year to Date Revenue$3,424,761

Expense

Pro Players Total Salaries$98,925,834
Farm Players Total Salaries$1,335,958
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($3,301,047)
Pro Year To Date Expenses$78,665,220
Farm Year To Date Expenses$900,166
Pro Salary Cap To Date$77,782,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,712,574
Farm Estimated Season Revenue$293,551
Pro Remaining Season Days10
Pro Expenses Per Days$517,936
Pro Estimated Expenses$5,179,360
Farm Remaining Season Days10
Farm Expenses Per Days$6,995
Farm Estimated Expenses$69,950
Estimated Season Expenses$5,249,310
Estimated Season Salary Cap$79,613,690
Estimate Under Maximum Salary Cap of $83,500,000$3,886,310
Estimate Over Minimum Salary Cap of $61,700,000 $17,913,690
Current Bank Account$83,275,954
Projected Bank Account$83,032,769

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $10,000,000 (8)
-Salary Remaining : $523,560
Kirill Kaprizov $9,000,000 (3)
-Salary Remaining : $471,204
Zach Werenski (1 Way Contract) $8,500,000 (8)
-Salary Remaining : $445,026
Claude Giroux (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $445,026
Timo Meier (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $418,848
Brent Burns (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Jakob Chychrun (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Phillip Danault (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Noah Dobson $4,000,000 (3)
-Salary Remaining : $209,424
John (Jack) Roslovic $4,000,000 (1)
-Salary Remaining : $209,424
Tristan Jarry (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $196,335
Victor Olofsson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $196,335
Pavel Zacha (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Yegor Sharangovich (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $157,068
Artem Zub (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Jeff Carter (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Adin Hill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Ryan Suter (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Max Domi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Sam Gagner (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Sam Steel (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Luke Glendening (1 Way Contract) $900,000 (1)
-Salary Remaining : $47,120
Vinni Lettieri $900,000 (1)
-Salary Remaining : $47,120
Connor Carrick (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $47,120
Nils Hoglander $891,667 (1)
-Salary Remaining : $46,684
Aatu Raty $859,167 (2)
-Salary Remaining : $44,983
Johnathan Kovacevic $775,000 (2)
-Salary Remaining : $40,576
Total Pro Players28
Salary Commitment
Year 24 : $98,925,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000
Salary Average Commitment
Year 24 : $98,925,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000
Salary Cap with 1 Way Contract
Year 24 : $98,025,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000

Farm Players Salaries

Alex Formenton $295,500 (2)
Salary Remaining : $15,471
Brandt Clarke $92,500 (2)
Salary Remaining : $4,843
Glenn Gawdin $90,000 (1)
Salary Remaining : $4,712
William Lockwood $90,000 (1)
Salary Remaining : $4,712
Filip Johansson $88,375 (1)
Salary Remaining : $4,627
Nikita Chibrikov $87,583 (3)
Salary Remaining : $4,586
Riley Kidney $85,917 (3)
Salary Remaining : $4,498
Bogdan Trineyev $85,917 (2)
Salary Remaining : $4,498
Garin Bjorklund $84,333 (2)
Salary Remaining : $4,415
Jack Matier $83,833 (3)
Salary Remaining : $4,389
Otto Koivula $80,000 (1)
Salary Remaining : $4,188
Nicolas Petan $80,000 (1)
Salary Remaining : $4,188
Patrick Khodorenko $77,500 (2)
Salary Remaining : $4,058
Christian Krygier $77,500 (1)
Salary Remaining : $4,058
Lauri Pajuniemi $77,500 (1)
Salary Remaining : $4,058
Tyler Inamoto $77,500 (1)
Salary Remaining : $4,058
Jeffrey Viel $77,500 (2)
Salary Remaining : $4,058
Jonathan Aspirot $0 (0)
Salary Remaining : $0
Adam Huska $0 (0)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 24 : $1,631,458
Year 25 : $970,583
Year 26 : $257,333
Year 27 : $0
Salary Average Commitment
Year 24 : $1,631,458
Year 25 : $970,583
Year 26 : $257,333
Year 27 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $100 - 5 848 - 97,47%
Level 2: 5000 - $60 - 4 858 - 97,15%
Level 3: 2000 - $35 - 1 959 - 97,94%
Level 4: 4000 - $20 - 3 912 - 97,79%
Luxury : 1000 - $200 - 965 - 96,55%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 597 - 79,83%
Farm Level 2: 1000 - $15 - 785 - 78,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 541 - 97,45%
Average Income per Game$1,812,044
Year to Date Revenue$70,669,724
Farm
Home Games Left2
Average Attendance - %2 381 - 79,38%
Average Income per Game$100,801
Year to Date Revenue$3,628,843

Expense

Pro Players Total Salaries$89,741,667
Farm Players Total Salaries$3,276,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,020,943)
Pro Year To Date Expenses$76,762,456
Farm Year To Date Expenses$1,873,079
Pro Salary Cap To Date$75,671,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,624,088
Farm Estimated Season Revenue$201,602
Pro Remaining Season Days10
Pro Expenses Per Days$469,852
Pro Estimated Expenses$4,698,520
Farm Remaining Season Days10
Farm Expenses Per Days$17,152
Farm Estimated Expenses$171,520
Estimated Season Expenses$4,870,040
Estimated Season Salary Cap$79,290,427
Estimate Under Maximum Salary Cap of $83,500,000$4,209,573
Estimate Over Minimum Salary Cap of $61,700,000 $17,590,427
Current Bank Account$87,813,279
Projected Bank Account$86,768,929

Pro Players Salaries

William Nylander (1 Way Contract) $12,000,000 (7)
-Salary Remaining : $628,272
Dougie Hamilton (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $418,848
David Pastrnak (1 Way Contract) $7,350,000 (2)
-Salary Remaining : $384,817
Bo Horvat (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $376,963
Blake Wheeler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Dmitry Orlov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Ilya Mikheyev (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $256,545
Igor Shesterkin (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $235,602
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
-Salary Remaining : $218,150
Anthony Cirelli (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $198,953
Nicholas Paul (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $162,304
Scott Mayfield (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Kaapo Kakko (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $120,419
Matthew Benning (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $115,183
Jan Rutta (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Derek Forbort (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Pyotr Kochetkov $2,000,000 (4)
-Salary Remaining : $104,712
Phillipe Myers (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $375,000
-1 Way Contract Salary Cap Remaining : $19,634
-Salary Remaining : $78,534
Sonny Milano (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Adam Fantilli $950,000 (3)
-Salary Remaining : $49,738
Seth Jarvis $925,000 (1)
-Salary Remaining : $48,429
Luke Hughes $925,000 (2)
-Salary Remaining : $48,429
Marco Rossi $925,000 (2)
-Salary Remaining : $48,429
Quinton Byfield $925,000 (1)
-Salary Remaining : $48,429
Eric Staal (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Mark Friedman (1 Way Contract) $775,000 (1)
-Salary Remaining : $40,576
Ty Emberson (Out of Payroll) $775,000 (1)
-Salary Remaining : $40,576
Colin White (1 Way Contract) $0 (0)
Total Pro Players28
Salary Commitment
Year 24 : $90,516,667
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000
Salary Average Commitment
Year 24 : $90,516,667
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000
Salary Cap with 1 Way Contract
Year 24 : $89,391,664
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000

Farm Players Salaries

Christian Fischer $110,000 (1)
Salary Remaining : $5,759
Marco Kasper $95,000 (3)
Salary Remaining : $4,974
Sebastian Cossa $92,500 (3)
Salary Remaining : $4,843
Philip Broberg $92,500 (1)
Salary Remaining : $4,843
Cole Sillinger $92,500 (1)
Salary Remaining : $4,843
Matthew Coronato $92,500 (2)
Salary Remaining : $4,843
Braden Schneider $92,500 (2)
Salary Remaining : $4,843
Tyler Kleven $91,667 (2)
Salary Remaining : $4,799
Emil Andrae $90,333 (3)
Salary Remaining : $4,729
Ozzy Wiesblatt $89,750 (2)
Salary Remaining : $4,699
Antti Saarela $89,625 (2)
Salary Remaining : $4,692
Andre Lee $88,375 (1)
Salary Remaining : $4,627
Ethan Del Mastro $87,833 (3)
Salary Remaining : $4,599
Eetu Liukas $86,750 (3)
Salary Remaining : $4,542
Maxim Groshev $86,750 (3)
Salary Remaining : $4,542
John St. Ivany $85,750 (1)
Salary Remaining : $4,490
Tyson Hinds $84,833 (3)
Salary Remaining : $4,442
Dillon Hamaliuk $80,917 (1)
Salary Remaining : $4,236
Kaedan Korczak $80,917 (1)
Salary Remaining : $4,236
Brendan Lemieux $80,000 (1)
Salary Remaining : $4,188
Anders Bjork $80,000 (2)
Salary Remaining : $4,188
Yegor Zamula $80,000 (2)
Salary Remaining : $4,188
Gabriel Fortier $80,000 (2)
Salary Remaining : $4,188
Reese Johnson $80,000 (2)
Salary Remaining : $4,188
Kasimir Kaskisuo $80,000 (2)
Salary Remaining : $4,188
Jake Massie $77,500 (1)
Salary Remaining : $4,058
Lawrence Pilut $77,500 (1)
Salary Remaining : $4,058
Henrik Tikkanen $77,500 (1)
Salary Remaining : $4,058
Matt Luff $77,500 (1)
Salary Remaining : $4,058
Fredrik Olofsson $77,500 (1)
Salary Remaining : $4,058
Cole Bardreau $77,500 (1)
Salary Remaining : $4,058
Nathan Smith $77,500 (1)
Salary Remaining : $4,058
Skyler Brind'Amour $77,500 (1)
Salary Remaining : $4,058
Michael Houser $77,500 (1)
Salary Remaining : $4,058
Gabriel Bourque $77,500 (1)
Salary Remaining : $4,058
Hudson Elynuik $77,500 (1)
Salary Remaining : $4,058
Jake Leschyshyn $77,500 (1)
Salary Remaining : $4,058
Lucas Johansen $77,500 (1)
Salary Remaining : $4,058
Jakub Zboril $77,500 (1)
Salary Remaining : $4,058
Total Farm Players39
Salary Commitment
Year 24 : $3,276,000
Year 25 : $1,480,041
Year 26 : $623,999
Year 27 : $0
Salary Average Commitment
Year 24 : $3,276,000
Year 25 : $1,480,041
Year 26 : $623,999
Year 27 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $95 - 5 736 - 95,61%
Level 2: 5000 - $55 - 4 881 - 97,63%
Level 3: 2000 - $30 - 1 972 - 98,62%
Level 4: 4000 - $15 - 3 997 - 99,94%
Luxury : 1000 - $190 - 963 - 96,27%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 542 - 77,08%
Farm Level 2: 1000 - $15 - 776 - 77,63%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 550 - 97,50%
Average Income per Game$1,662,083
Year to Date Revenue$64,821,229
Farm
Home Games Left3
Average Attendance - %2 318 - 77,26%
Average Income per Game$97,746
Year to Date Revenue$3,421,127

Expense

Pro Players Total Salaries$81,358,500
Farm Players Total Salaries$1,147,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,996,988
Farm Year To Date Expenses$583,906
Pro Salary Cap To Date$71,238,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,324,166
Farm Estimated Season Revenue$293,239
Pro Remaining Season Days10
Pro Expenses Per Days$425,961
Pro Estimated Expenses$4,259,610
Farm Remaining Season Days10
Farm Expenses Per Days$6,009
Farm Estimated Expenses$60,090
Estimated Season Expenses$4,319,700
Estimated Season Salary Cap$75,456,561
Estimate Under Maximum Salary Cap of $83,500,000$8,043,439
Estimate Over Minimum Salary Cap of $61,700,000 $13,756,561
Current Bank Account$420,639,277
Projected Bank Account$419,936,982

Pro Players Salaries

Sidney Crosby (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $628,272
Erik Karlsson (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $523,560
Brayden Schenn (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Thatcher Demko (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $314,136
Evgenii Dadonov $5,500,000 (1)
-Salary Remaining : $287,958
Evgeny Kuznetsov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Robby Fabbri (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $235,602
Erik Gudbranson (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $219,895
Jake McCabe (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $214,660
Kevin Hayes (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $209,424
Warren Foegele (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Calle Jarnkrok (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $109,948
Laurent Brossoit (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Brendan Smith (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Joel Kiviranta (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Leo Carlsson $950,000 (3)
-Salary Remaining : $49,738
Luke Schenn (1 Way Contract) $925,000 (1)
-Salary Remaining : $48,429
Chad Ruhwedel $900,000 (1)
-Salary Remaining : $47,120
Nils Aman $883,500 (1)
-Salary Remaining : $46,257
Stefan Noesen $800,000 (1)
-Salary Remaining : $41,885
Alex Stalock (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $41,885
Total Pro Players22
Salary Commitment
Year 24 : $81,358,500
Year 25 : $52,150,000
Year 26 : $13,950,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $81,358,500
Year 25 : $52,150,000
Year 26 : $13,950,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $80,558,496
Year 25 : $51,350,000
Year 26 : $13,950,000
Year 27 : $6,000,000

Farm Players Salaries

Jiri Patera $90,000 (2)
Salary Remaining : $4,712
Milan Lucic $90,000 (1)
Salary Remaining : $4,712
Isaak Phillips $85,917 (1)
Salary Remaining : $4,498
Sam Hentges $85,500 (1)
Salary Remaining : $4,476
Lucas Carlsson $85,000 (2)
Salary Remaining : $4,450
Drake Caggiula $85,000 (2)
Salary Remaining : $4,450
Angus Crookshank $83,833 (1)
Salary Remaining : $4,389
Kyle Olson $77,500 (1)
Salary Remaining : $4,058
Alex Kannok-Leipert $77,500 (1)
Salary Remaining : $4,058
Linus Sandin $77,500 (1)
Salary Remaining : $4,058
Hunter Drew $77,500 (1)
Salary Remaining : $4,058
Jan Drozg $77,500 (1)
Salary Remaining : $4,058
Cameron Hughes $77,500 (1)
Salary Remaining : $4,058
Daniel Walcott $77,500 (1)
Salary Remaining : $4,058
Brett Sutter $77,500 (1)
Salary Remaining : $4,058
Total Farm Players15
Salary Commitment
Year 24 : $1,225,250
Year 25 : $260,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,225,250
Year 25 : $260,000
Year 26 : $0
Year 27 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 792 - 96,54%
Level 2: 5000 - $60 - 4 794 - 95,88%
Level 3: 2000 - $35 - 1 929 - 96,45%
Level 4: 4000 - $20 - 3 925 - 98,13%
Luxury : 1000 - $200 - 953 - 95,34%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 585 - 79,25%
Farm Level 2: 1000 - $15 - 783 - 78,30%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 394 - 96,63%
Average Income per Game$1,793,305
Year to Date Revenue$69,938,910
Farm
Home Games Left2
Average Attendance - %2 368 - 78,94%
Average Income per Game$100,161
Year to Date Revenue$3,605,786

Expense

Pro Players Total Salaries$57,725,833
Farm Players Total Salaries$2,240,083
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,886,125
Pro Year To Date Expenses$75,906,092
Farm Year To Date Expenses$1,518,043
Pro Salary Cap To Date$75,906,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,586,611
Farm Estimated Season Revenue$200,321
Pro Remaining Season Days10
Pro Expenses Per Days$302,229
Pro Estimated Expenses$3,022,290
Farm Remaining Season Days10
Farm Expenses Per Days$11,728
Farm Estimated Expenses$117,280
Estimated Season Expenses$3,139,570
Estimated Season Salary Cap$80,814,507
Estimate Under Maximum Salary Cap of $83,500,000$2,685,493
Estimate Over Minimum Salary Cap of $61,700,000 $19,114,507
Current Bank Account$416,704,919
Projected Bank Account$417,352,281

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $523,560
John Carlson (1 Way Contract) $9,250,000 (3)
-Salary Remaining : $484,293
Mikael Backlund (Out of Payroll) $6,500,000 (3)
-Salary Remaining : $340,314
Mattias Ekholm (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Dylan Cozens (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Charlie McAvoy (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Alexandar Georgiev (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $214,660
Drake Batherson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $209,424
Oliver Kylington (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Ryan Poehling $950,000 (2)
-Salary Remaining : $49,738
Nils Lundkvist $925,000 (1)
-Salary Remaining : $48,429
Jackson Lacombe $925,000 (1)
-Salary Remaining : $48,429
Yaroslav Askarov $925,000 (2)
-Salary Remaining : $48,429
Sheldon Dries $900,000 (2)
-Salary Remaining : $47,120
Juuso Parssinen $850,833 (1)
-Salary Remaining : $44,546
Klim Kostin $825,000 (1)
-Salary Remaining : $43,194
Cole Smith (Out of Payroll) $800,000 (2)
-Salary Remaining : $41,885
Trevor Lewis (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Sam Lafferty $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players20
Salary Commitment
Year 24 : $65,025,833
Year 25 : $54,925,000
Year 26 : $44,850,000
Year 27 : $16,000,000
Salary Average Commitment
Year 24 : $65,025,833
Year 25 : $54,925,000
Year 26 : $44,850,000
Year 27 : $16,000,000
Salary Cap with 1 Way Contract
Year 24 : $65,025,833
Year 25 : $54,925,000
Year 26 : $44,850,000
Year 27 : $16,000,000

Farm Players Salaries

Matt Irwin $95,000 (1)
Salary Remaining : $4,974
Bobby Brink $92,500 (1)
Salary Remaining : $4,843
Aleksei Kolosov $92,500 (3)
Salary Remaining : $4,843
Evan Nause $88,667 (3)
Salary Remaining : $4,642
Maxwell Crozier $86,750 (2)
Salary Remaining : $4,542
Gannon Laroque $86,750 (3)
Salary Remaining : $4,542
Artem Guryev $86,000 (3)
Salary Remaining : $4,503
Xavier Simoneau $85,500 (2)
Salary Remaining : $4,476
Michael Vukojevic $85,083 (1)
Salary Remaining : $4,455
Hunter Skinner $85,083 (1)
Salary Remaining : $4,455
Felix Sandstrom $85,000 (2)
Salary Remaining : $4,450
Jeremy Davies $85,000 (2)
Salary Remaining : $4,450
Zachary Jones $81,250 (2)
Salary Remaining : $4,254
Josh Jacobs $80,000 (2)
Salary Remaining : $4,188
MacKenzie MacEachern $80,000 (1)
Salary Remaining : $4,188
Denis Malgin $80,000 (1)
Salary Remaining : $4,188
Rourke Chartier $80,000 (1)
Salary Remaining : $4,188
Austin Strand $80,000 (2)
Salary Remaining : $4,188
Kiefer Sherwood $80,000 (1)
Salary Remaining : $4,188
Austin Rueschhoff $80,000 (2)
Salary Remaining : $4,188
Brandon Baddock $80,000 (2)
Salary Remaining : $4,188
Austin Czarnik $77,500 (1)
Salary Remaining : $4,058
Jimmy Huntington $77,500 (1)
Salary Remaining : $4,058
Evan Vierling $77,500 (1)
Salary Remaining : $4,058
John Ludvig $77,500 (2)
Salary Remaining : $4,058
Logan Cockerill $77,500 (1)
Salary Remaining : $4,058
Ryan Jones $77,500 (1)
Salary Remaining : $4,058
Total Farm Players27
Salary Commitment
Year 24 : $2,240,083
Year 25 : $1,174,917
Year 26 : $353,917
Year 27 : $0
Salary Average Commitment
Year 24 : $2,240,083
Year 25 : $1,174,917
Year 26 : $353,917
Year 27 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6000 - $100 - 5 828 - 97,14%
Level 2: 5000 - $60 - 4 909 - 98,17%
Level 3: 2000 - $35 - 1 971 - 98,54%
Level 4: 4000 - $20 - 3 978 - 99,44%
Luxury : 1000 - $200 - 977 - 97,73%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,35%
Farm Level 2: 1000 - $15 - 766 - 76,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 663 - 98,13%
Average Income per Game$1,819,800
Year to Date Revenue$70,972,204
Farm
Home Games Left2
Average Attendance - %2 314 - 77,12%
Average Income per Game$97,811
Year to Date Revenue$3,521,197

Expense

Pro Players Total Salaries$82,275,000
Farm Players Total Salaries$1,600,501
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,461,370
Farm Year To Date Expenses$559,430
Pro Salary Cap To Date$77,461,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,639,600
Farm Estimated Season Revenue$195,622
Pro Remaining Season Days10
Pro Expenses Per Days$430,759
Pro Estimated Expenses$4,307,590
Farm Remaining Season Days10
Farm Expenses Per Days$8,380
Farm Estimated Expenses$83,800
Estimated Season Expenses$4,391,390
Estimated Season Salary Cap$81,768,960
Estimate Under Maximum Salary Cap of $83,500,000$1,731,040
Estimate Over Minimum Salary Cap of $61,700,000 $20,068,960
Current Bank Account$59,032,751
Projected Bank Account$58,476,583

Pro Players Salaries

Jason Robertson (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $471,204
Drew Doughty (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $471,204
Steven Stamkos (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $439,791
Vladimir Tarasenko (1 Way Contract) $8,300,000 (1)
-Salary Remaining : $434,555
Mika Zibanejad (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $418,848
J.T. Miller (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $418,848
Morgan Rielly (1 Way Contract) $7,900,000 (3)
-Salary Remaining : $413,613
Darcy Kuemper (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $314,136
K'Andre Miller (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $167,539
Frederick Gaudreau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Brayden McNabb (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Trent Frederic $2,000,000 (3)
-Salary Remaining : $104,712
Tyler Motte (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Alex Goligoski (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Anton Lundell $925,000 (1)
-Salary Remaining : $48,429
Connor Ingram $900,000 (1)
-Salary Remaining : $47,120
Nick Seeler $800,000 (1)
-Salary Remaining : $41,885
Michael McCarron $800,000 (1)
-Salary Remaining : $41,885
Brett Seney $775,000 (1)
-Salary Remaining : $40,576
Mark Jankowski (Out of Payroll) $775,000 (1)
-Salary Remaining : $40,576
Hugh McGing $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players21
Salary Commitment
Year 24 : $83,050,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000
Salary Average Commitment
Year 24 : $83,050,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000
Salary Cap with 1 Way Contract
Year 24 : $83,050,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000

Farm Players Salaries

Kevin Korchinski $95,000 (3)
Salary Remaining : $4,974
Ivan Morozov $92,500 (1)
Salary Remaining : $4,843
Calvin Pickard $90,000 (2)
Salary Remaining : $4,712
Mikael Pyyhtia $89,750 (2)
Salary Remaining : $4,699
Erik Portillo $87,500 (1)
Salary Remaining : $4,581
Trevor Kuntar $86,750 (2)
Salary Remaining : $4,542
Ethan Cardwell $86,750 (3)
Salary Remaining : $4,542
Henri Nikkanen $85,917 (1)
Salary Remaining : $4,498
Calle Sjalin $85,500 (1)
Salary Remaining : $4,476
Rory Kerins $84,667 (2)
Salary Remaining : $4,433
Jake Chiasson $84,333 (3)
Salary Remaining : $4,415
Jaydon Dureau $84,167 (2)
Salary Remaining : $4,407
Mikhail Abramov $81,000 (1)
Salary Remaining : $4,241
Luke Henman $79,167 (2)
Salary Remaining : $4,145
Martin Pospisil $77,500 (1)
Salary Remaining : $4,058
Mitchell Hoelscher $77,500 (1)
Salary Remaining : $4,058
Keaton Middleton $77,500 (1)
Salary Remaining : $4,058
Nate Clurman $77,500 (1)
Salary Remaining : $4,058
Anthony Angello $77,500 (1)
Salary Remaining : $4,058
Tanner Kaspick $0 (0)
Salary Remaining : $0
Carsen Twarynski $0 (0)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 24 : $1,600,501
Year 25 : $780,584
Year 26 : $266,083
Year 27 : $0
Salary Average Commitment
Year 24 : $1,600,501
Year 25 : $780,584
Year 26 : $266,083
Year 27 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 6000 - $80 - 5 764 - 96,07%
Level 2: 5000 - $70 - 3 814 - 76,28%
Level 3: 2000 - $30 - 1 951 - 97,56%
Level 4: 4000 - $20 - 3 859 - 96,48%
Luxury : 1000 - $300 - 531 - 53,09%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 511 - 75,54%
Farm Level 2: 1000 - $15 - 773 - 77,29%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %15 920 - 88,44%
Average Income per Game$1,524,467
Year to Date Revenue$60,978,696
Farm
Home Games Left2
Average Attendance - %2 284 - 76,12%
Average Income per Game$96,062
Year to Date Revenue$3,458,230

Expense

Pro Players Total Salaries$61,472,500
Farm Players Total Salaries$2,045,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,640,686
Farm Year To Date Expenses$789,060
Pro Salary Cap To Date$58,581,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,524,467
Farm Estimated Season Revenue$192,124
Pro Remaining Season Days10
Pro Expenses Per Days$321,846
Pro Estimated Expenses$3,218,460
Farm Remaining Season Days10
Farm Expenses Per Days$10,709
Farm Estimated Expenses$107,090
Estimated Season Expenses$3,325,550
Estimated Season Salary Cap$61,800,246
Estimate Under Maximum Salary Cap of $83,500,000$21,699,754
Estimate Over Minimum Salary Cap of $61,700,000 $100,246
Current Bank Account$130,941,372
Projected Bank Account$129,332,413

Pro Players Salaries

Joshua Norris (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $418,848
Wayne Simmonds (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $376,963
Chris Kreider (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $366,492
Nino Niederreiter (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Rasmus Andersson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Jakub Vrana (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Matthew Murray (Out of Payroll) $5,000,000 (2)
-Salary Remaining : $261,780
Carey Price (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Damon Severson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Radek Faksa (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $191,099
Chris Driedger $3,500,000 (2)
-Salary Remaining : $183,246
Eeli Tolvanen (Out of Payroll) $3,250,000 (2)
-Salary Remaining : $170,157
Miles Wood (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Caleb Jones (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Dante Fabbro (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $136,126
Cody Eakin (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $45,812
-Salary Remaining : $104,712
Conor Timmins (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Ryan Donato (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Eetu Luostarinen (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Josh Leivo (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $73,298
Emil Bemstrom (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $68,063
Ryan Reaves (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Kent Johnson $925,000 (1)
-Salary Remaining : $48,429
Jake Neighbours $897,500 (2)
-Salary Remaining : $46,990
Dustin Tokarski $800,000 (2)
-Salary Remaining : $41,885
Callan Foote $800,000 (2)
-Salary Remaining : $41,885
Total Pro Players26
Salary Commitment
Year 24 : $85,322,500
Year 25 : $53,397,500
Year 26 : $34,650,000
Year 27 : $20,000,000
Salary Average Commitment
Year 24 : $85,322,500
Year 25 : $53,397,500
Year 26 : $34,650,000
Year 27 : $20,000,000
Salary Cap with 1 Way Contract
Year 24 : $84,197,500
Year 25 : $53,397,500
Year 26 : $34,650,000
Year 27 : $20,000,000

Farm Players Salaries

Taylor Raddysh $95,000 (1)
Salary Remaining : $4,974
Boris Katchouk (Out of Payroll) $92,500 (1)
Salary Remaining : $4,843
Aleksi Heponiemi $90,000 (1)
Salary Remaining : $4,712
Mitchell Gibson $86,750 (1)
Salary Remaining : $4,542
Brett Harrison $85,917 (3)
Salary Remaining : $4,498
Ruslan Iskhakov $85,500 (1)
Salary Remaining : $4,476
Ville Koivunen $85,083 (3)
Salary Remaining : $4,455
Ryan Mast $85,000 (3)
Salary Remaining : $4,450
Ole Julian Bjorgvik-Holm $84,583 (2)
Salary Remaining : $4,428
William Bitten $80,000 (1)
Salary Remaining : $4,188
Martin Kaut $80,000 (1)
Salary Remaining : $4,188
Luke Philp $80,000 (2)
Salary Remaining : $4,188
Jakub Lauko $80,000 (2)
Salary Remaining : $4,188
Jacob Larsson $80,000 (2)
Salary Remaining : $4,188
Joseph Cecconi $80,000 (2)
Salary Remaining : $4,188
Carson Focht $77,500 (1)
Salary Remaining : $4,058
Tyler Bird $77,500 (1)
Salary Remaining : $4,058
Maxwell Gildon $77,500 (1)
Salary Remaining : $4,058
Arvid Holm $77,500 (1)
Salary Remaining : $4,058
Eric Hjorth $77,500 (1)
Salary Remaining : $4,058
Greg Meireles $77,500 (1)
Salary Remaining : $4,058
Jonathan Gruden $77,500 (1)
Salary Remaining : $4,058
Matthew Hellickson $77,500 (1)
Salary Remaining : $4,058
Tyler Madden $77,500 (1)
Salary Remaining : $4,058
Kristian Vesalainen $77,500 (1)
Salary Remaining : $4,058
Total Farm Players25
Salary Commitment
Year 24 : $2,045,333
Year 25 : $660,583
Year 26 : $256,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,045,333
Year 25 : $660,583
Year 26 : $256,000
Year 27 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $110 - 4 722 - 78,70%
Level 2: 5000 - $65 - 4 775 - 95,51%
Level 3: 2000 - $40 - 1 917 - 95,83%
Level 4: 4000 - $25 - 3 817 - 95,42%
Luxury : 1000 - $225 - 728 - 72,81%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 614 - 80,72%
Farm Level 2: 1000 - $15 - 791 - 79,14%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %15 959 - 88,66%
Average Income per Game$1,736,900
Year to Date Revenue$67,739,087
Farm
Home Games Left2
Average Attendance - %2 406 - 80,19%
Average Income per Game$101,879
Year to Date Revenue$3,667,657

Expense

Pro Players Total Salaries$91,725,833
Farm Players Total Salaries$1,869,917
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($3,079,843)
Pro Year To Date Expenses$80,303,327
Farm Year To Date Expenses$1,790,472
Pro Salary Cap To Date$80,303,327
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,473,799
Farm Estimated Season Revenue$203,759
Pro Remaining Season Days10
Pro Expenses Per Days$480,240
Pro Estimated Expenses$4,802,400
Farm Remaining Season Days10
Farm Expenses Per Days$9,790
Farm Estimated Expenses$97,900
Estimated Season Expenses$4,900,300
Estimated Season Salary Cap$82,025,884
Estimate Under Maximum Salary Cap of $83,500,000$1,474,116
Estimate Over Minimum Salary Cap of $61,700,000 $20,325,884
Current Bank Account$19,235,070
Projected Bank Account$18,012,328

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $9,300,000 (2)
-Salary Remaining : $486,911
Kevin Fiala (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $418,848
Mats Zuccarello-Aasen (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $405,759
Frederik Andersen (Out of Payroll) $7,500,000 (2)
-Salary Remaining : $392,670
Ryan O'Reilly (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $366,492
Jamie Benn (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $366,492
Elias Lindholm (1 Way Contract) $7,000,000 (7)
-Salary Remaining : $366,492
Neal Pionk (1 Way Contract) $5,875,000 (3)
-Salary Remaining : $307,592
Anthony Mantha (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $298,429
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
John Marino (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
Erik Haula (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Mario Ferraro (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $170,157
Jacob Middleton $2,500,000 (2)
-Salary Remaining : $130,890
Carson Soucy (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Jason Dickinson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Michael Anderson $2,000,000 (2)
-Salary Remaining : $104,712
Scott Wedgewood $2,000,000 (1)
-Salary Remaining : $104,712
Isac Lundestrom (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $73,298
Pierre-Edouard Bellemare (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Jordan Greenway (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Cayden Primeau $950,000 (1)
-Salary Remaining : $49,738
Akira Schmid $850,833 (1)
-Salary Remaining : $44,546
Dakota Joshua $850,000 (2)
-Salary Remaining : $44,503
Derek Ryan (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Total Pro Players25
Salary Commitment
Year 24 : $99,225,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000
Salary Average Commitment
Year 24 : $99,225,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000
Salary Cap with 1 Way Contract
Year 24 : $99,225,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000

Farm Players Salaries

Connor Mackey $95,000 (2)
Salary Remaining : $4,974
David Jiricek $95,000 (2)
Salary Remaining : $4,974
Fabian Lysell $92,500 (2)
Salary Remaining : $4,843
Calle Rosen $90,000 (1)
Salary Remaining : $4,712
Chase Priskie $90,000 (2)
Salary Remaining : $4,712
Rocco Grimaldi $90,000 (2)
Salary Remaining : $4,712
Andrew Poturalski $90,000 (1)
Salary Remaining : $4,712
Kurtis Macdermid $90,000 (1)
Salary Remaining : $4,712
Noel Gunler $86,250 (2)
Salary Remaining : $4,516
Ian Mitchell $85,000 (2)
Salary Remaining : $4,450
Ross Johnston $85,000 (1)
Salary Remaining : $4,450
Jack Ahcan $85,000 (1)
Salary Remaining : $4,450
Remi Poirier $83,667 (2)
Salary Remaining : $4,380
Greg McKegg $80,000 (2)
Salary Remaining : $4,188
Curtis McKenzie $80,000 (1)
Salary Remaining : $4,188
Zane McIntyre $80,000 (2)
Salary Remaining : $4,188
Egor Sokolov $80,000 (2)
Salary Remaining : $4,188
Michael Sgarbossa $80,000 (1)
Salary Remaining : $4,188
Brendan Gaunce $80,000 (2)
Salary Remaining : $4,188
Tanner Fritz $77,500 (1)
Salary Remaining : $4,058
T.J. Tynan $77,500 (2)
Salary Remaining : $4,058
Cole Coskey $77,500 (2)
Salary Remaining : $4,058
Total Farm Players22
Salary Commitment
Year 24 : $1,869,917
Year 25 : $1,192,417
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,869,917
Year 25 : $1,192,417
Year 26 : $0
Year 27 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - $125 - 4 157 - 69,29%
Level 2: 5000 - $80 - 3 396 - 67,92%
Level 3: 2000 - $70 - 978 - 48,92%
Level 4: 4000 - $60 - 1 610 - 40,26%
Luxury : 1000 - $200 - 946 - 94,63%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 554 - 77,72%
Farm Level 2: 1000 - $15 - 752 - 75,18%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %11 088 - 61,60%
Average Income per Game$1,707,130
Year to Date Revenue$66,578,066
Farm
Home Games Left2
Average Attendance - %2 306 - 76,87%
Average Income per Game$97,867
Year to Date Revenue$3,523,196

Expense

Pro Players Total Salaries$65,325,000
Farm Players Total Salaries$1,157,916
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,929,974
Pro Year To Date Expenses$59,510,390
Farm Year To Date Expenses$435,772
Pro Salary Cap To Date$58,662,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,414,260
Farm Estimated Season Revenue$195,733
Pro Remaining Season Days10
Pro Expenses Per Days$342,016
Pro Estimated Expenses$3,420,160
Farm Remaining Season Days10
Farm Expenses Per Days$6,062
Farm Estimated Expenses$60,620
Estimated Season Expenses$3,480,780
Estimated Season Salary Cap$63,965,238
Estimate Under Maximum Salary Cap of $83,500,000$19,534,762
Estimate Over Minimum Salary Cap of $61,700,000 $2,265,238
Current Bank Account$76,652,244
Projected Bank Account$76,781,457

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $497,382
Brayden Point (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $376,963
Kyle Palmieri (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $340,314
Ville Husso (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Tomas Tatar (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $248,691
Casey Cizikas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Joel Armia (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Mike Reilly (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Jesse Puljujarvi (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $198,953
Tucker Poolman (Out of Payroll) $3,200,000 (2)
-Salary Remaining : $167,539
Louis Domingue (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $157,068
Mathieu Joseph (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $157,068
Zachary Sanford (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Brenden Dillon (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $117,801
Ryan McLeod $1,500,000 (1)
-Salary Remaining : $78,534
Kevin Connauton (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Jakob Silfverberg (1 Way Contract) $975,000 (2)
-Salary Remaining : $51,047
Chris Tierney (1 Way Contract) $950,000 (2)
-Salary Remaining : $49,738
Trevor Carrick $950,000 (1)
-Salary Remaining : $49,738
Jujhar Khaira (1 Way Contract) $950,000 (1)
-Salary Remaining : $49,738
Riley Nash (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $47,120
Brendan Perlini $800,000 (1)
-Salary Remaining : $41,885
Robert Bortuzzo (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Total Pro Players23
Salary Commitment
Year 24 : $71,525,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $71,525,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $70,625,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000

Farm Players Salaries

Yan Kuznetsov $90,083 (1)
Salary Remaining : $4,716
Zachary Fucale $90,000 (1)
Salary Remaining : $4,712
Matthew Phillips $90,000 (1)
Salary Remaining : $4,712
Calle Clang $87,833 (2)
Salary Remaining : $4,599
Jamieson Rees $85,333 (1)
Salary Remaining : $4,468
Adam Edstrom $84,667 (2)
Salary Remaining : $4,433
Matt Villalta $80,000 (1)
Salary Remaining : $4,188
Jermaine Loewen $80,000 (1)
Salary Remaining : $4,188
Joseph Cramarossa $80,000 (1)
Salary Remaining : $4,188
Garrett Wilson $80,000 (1)
Salary Remaining : $4,188
Philip Kemp $77,500 (2)
Salary Remaining : $4,058
Michael Karow $77,500 (1)
Salary Remaining : $4,058
Matteo Gennaro $77,500 (2)
Salary Remaining : $4,058
Cole Moberg $77,500 (1)
Salary Remaining : $4,058
Brendan Warren $0 (0)
Salary Remaining : $0
Jack Kopacka $0 (0)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 24 : $1,157,916
Year 25 : $327,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,157,916
Year 25 : $327,500
Year 26 : $0
Year 27 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $130 - 3 993 - 66,56%
Level 2: 5000 - $100 - 2 813 - 56,26%
Level 3: 2000 - $70 - 995 - 49,77%
Level 4: 4000 - $50 - 1 843 - 46,08%
Luxury : 1000 - $210 - 770 - 76,98%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 557 - 77,85%
Farm Level 2: 1000 - $15 - 784 - 78,35%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %10 415 - 57,86%
Average Income per Game$1,674,705
Year to Date Revenue$65,313,506
Farm
Home Games Left3
Average Attendance - %2 341 - 78,02%
Average Income per Game$98,709
Year to Date Revenue$3,454,818

Expense

Pro Players Total Salaries$73,035,000
Farm Players Total Salaries$1,796,083
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,036,747
Farm Year To Date Expenses$1,000,952
Pro Salary Cap To Date$67,036,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,349,411
Farm Estimated Season Revenue$296,127
Pro Remaining Season Days10
Pro Expenses Per Days$382,382
Pro Estimated Expenses$3,823,820
Farm Remaining Season Days10
Farm Expenses Per Days$9,404
Farm Estimated Expenses$94,040
Estimated Season Expenses$3,917,860
Estimated Season Salary Cap$70,860,567
Estimate Under Maximum Salary Cap of $83,500,000$12,639,433
Estimate Over Minimum Salary Cap of $61,700,000 $9,160,567
Current Bank Account$408,602,013
Projected Bank Account$408,329,691

Pro Players Salaries

Jakub Voracek (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $418,848
Mason Marchment $6,550,000 (5)
-Salary Remaining : $342,932
Brandon Saad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Tj Brodie (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $308,901
Erik Johnson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $287,958
Jordan Binnington (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $287,958
Connor Murphy (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
James VanRiemsdyk (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $219,895
Boone Jenner (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $214,660
Nick Foligno (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Anthony Duclair (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $183,246
Marcus Johansson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $170,157
Radko Gudas (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $167,539
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $162,304
MacKenzie Blackwood (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $120,419
David Kampf (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $109,948
Cale Fleury $1,800,000 (2)
-Salary Remaining : $94,241
Steven Lorentz $1,050,000 (3)
-Salary Remaining : $54,974
Colin Miller $955,000 (1)
-Salary Remaining : $50,000
Dylan Coghlan $955,000 (2)
-Salary Remaining : $50,000
Travis Boyd (1 Way Contract) $950,000 (2)
-Salary Remaining : $49,738
Slater Koekkoek (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Adam Gaudette $775,000 (1)
-Salary Remaining : $40,576
Daniel Sprong $775,000 (1)
-Salary Remaining : $40,576
Adam Erne (1 Way Contract) $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players25
Salary Commitment
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000
Salary Average Commitment
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000
Salary Cap with 1 Way Contract
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000

Farm Players Salaries

Tyler Boucher $92,500 (3)
Salary Remaining : $4,843
Michael Kesselring $92,500 (1)
Salary Remaining : $4,843
Ryker Evans $89,750 (2)
Salary Remaining : $4,699
Magnus Chrona $86,750 (2)
Salary Remaining : $4,542
Topias Vilen $85,917 (3)
Salary Remaining : $4,498
Colten Ellis $85,083 (1)
Salary Remaining : $4,455
Garrett Pilon $85,000 (2)
Salary Remaining : $4,450
Mason Millman $84,833 (1)
Salary Remaining : $4,442
Cole Krygier $83,750 (2)
Salary Remaining : $4,385
Tyler Tucker $80,000 (2)
Salary Remaining : $4,188
Brinson Pasichnuk $78,000 (1)
Salary Remaining : $4,084
Daniel Audette $77,500 (1)
Salary Remaining : $4,058
Cedric Pare $77,500 (1)
Salary Remaining : $4,058
Dean Stewart $77,500 (1)
Salary Remaining : $4,058
Danick Martel $77,500 (1)
Salary Remaining : $4,058
Kirill Maksimov $77,500 (1)
Salary Remaining : $4,058
Jack Badini $77,500 (1)
Salary Remaining : $4,058
Fredrik Karlstrom $77,500 (1)
Salary Remaining : $4,058
Mathias Laferriere $77,500 (1)
Salary Remaining : $4,058
Matt Filipe $77,500 (1)
Salary Remaining : $4,058
Matt Iacopelli $77,500 (1)
Salary Remaining : $4,058
Spencer Martin $77,500 (1)
Salary Remaining : $4,058
Nick Schneider $77,500 (1)
Salary Remaining : $4,058
Givani Smith $77,500 (1)
Salary Remaining : $4,058
Evan Barratt $0 (0)
Salary Remaining : $0
Jeremy Groleau $0 (0)
Salary Remaining : $0
Jean-Christophe Beaudin $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 24 : $1,951,583
Year 25 : $603,667
Year 26 : $178,417
Year 27 : $0
Salary Average Commitment
Year 24 : $1,951,583
Year 25 : $603,667
Year 26 : $178,417
Year 27 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $90 - 5 856 - 97,60%
Level 2: 5000 - $60 - 4 824 - 96,47%
Level 3: 2000 - $30 - 1 975 - 98,75%
Level 4: 4000 - $15 - 4 000 - 100,00%
Luxury : 1000 - $200 - 971 - 97,06%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 597 - 79,83%
Farm Level 2: 1000 - $15 - 802 - 80,17%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 625 - 97,92%
Average Income per Game$1,683,437
Year to Date Revenue$65,654,047
Farm
Home Games Left2
Average Attendance - %2 398 - 79,94%
Average Income per Game$101,181
Year to Date Revenue$3,642,500

Expense

Pro Players Total Salaries$69,607,500
Farm Players Total Salaries$1,787,299
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,401,161
Farm Year To Date Expenses$1,203,159
Pro Salary Cap To Date$68,734,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,366,874
Farm Estimated Season Revenue$202,361
Pro Remaining Season Days10
Pro Expenses Per Days$364,437
Pro Estimated Expenses$3,644,370
Farm Remaining Season Days10
Farm Expenses Per Days$9,358
Farm Estimated Expenses$93,580
Estimated Season Expenses$3,737,950
Estimated Season Salary Cap$72,319,753
Estimate Under Maximum Salary Cap of $83,500,000$11,180,247
Estimate Over Minimum Salary Cap of $61,700,000 $10,619,753
Current Bank Account$112,812,271
Projected Bank Account$112,643,556

Pro Players Salaries

Roman Josi (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $445,026
Sean Monahan (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $340,314
Matt Duchene (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Noah Hanifin (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $287,958
Viktor Arvidsson (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $248,691
Jean-Gabriel Pageau (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $235,602
Andreas Athanasiou (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Frank Vatrano (1 Way Contract) $3,930,000 (3)
-Salary Remaining : $205,759
Kevin Lankinen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $188,482
Rasmus Sandin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $183,246
Jonathan Drouin (Out of Payroll) $3,250,000 (2)
-Salary Remaining : $170,157
Artturi Lehkonen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Zach Whitecloud (Out of Payroll) $2,930,000 (3)
-Salary Remaining : $153,403
Karel Vejmelka $2,500,000 (2)
-Salary Remaining : $130,890
Mattias Samuelsson (1 Way Contract) $2,430,000 (2)
-Salary Remaining : $127,225
Alexander Kerfoot (1 Way Contract) $2,275,000 (1)
-Salary Remaining : $119,110
Barrett Hayton (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Kevin Labanc (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $91,623
Drew O'Connor (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $75,000
-1 Way Contract Salary Cap Remaining : $3,927
-Salary Remaining : $62,827
Dawson Mercer $925,000 (1)
-Salary Remaining : $48,429
Kaiden Guhle $925,000 (2)
-Salary Remaining : $48,429
Connor Mcmichael $925,000 (1)
-Salary Remaining : $48,429
Olen Zellweger $897,500 (3)
-Salary Remaining : $46,990
Total Pro Players23
Salary Commitment
Year 24 : $75,787,500
Year 25 : $55,912,500
Year 26 : $37,257,500
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $75,787,500
Year 25 : $55,912,500
Year 26 : $37,257,500
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,662,500
Year 25 : $54,787,500
Year 26 : $37,257,500
Year 27 : $24,000,000

Farm Players Salaries

Casey Fitzgerald $100,000 (2)
Salary Remaining : $5,236
David Gustafsson $98,400 (1)
Salary Remaining : $5,152
Jack Rathbone $95,100 (1)
Salary Remaining : $4,979
Xavier Bourgault $92,500 (2)
Salary Remaining : $4,843
Jack Drury $92,500 (1)
Salary Remaining : $4,843
Joe Snively $91,500 (3)
Salary Remaining : $4,791
James Malatesta $87,083 (3)
Salary Remaining : $4,559
Jesper Vikman $85,800 (3)
Salary Remaining : $4,492
Aleksi Heimosalmi $85,083 (3)
Salary Remaining : $4,455
Tyler Angle $85,083 (1)
Salary Remaining : $4,455
Tyrel Bauer $85,000 (2)
Salary Remaining : $4,450
Ryan Winterton $84,667 (2)
Salary Remaining : $4,433
Elliot Desnoyers $84,583 (2)
Salary Remaining : $4,428
Patrick Holway $77,500 (1)
Salary Remaining : $4,058
Jacob Pivonka $77,500 (1)
Salary Remaining : $4,058
Peter Diliberatore $77,500 (1)
Salary Remaining : $4,058
Cameron Crotty $77,500 (2)
Salary Remaining : $4,058
Dylan Wells $77,500 (1)
Salary Remaining : $4,058
Tyler Weiss $77,500 (1)
Salary Remaining : $4,058
Nicholas Caamano $77,500 (2)
Salary Remaining : $4,058
Henrik Borgstrom $77,500 (1)
Salary Remaining : $4,058
Otto Leskinen $0 (0)
Salary Remaining : $0
Jacob McGrew $0 (0)
Salary Remaining : $0
Connor Bunnaman $0 (0)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 24 : $1,787,299
Year 25 : $951,216
Year 26 : $349,466
Year 27 : $0
Salary Average Commitment
Year 24 : $1,787,299
Year 25 : $951,216
Year 26 : $349,466
Year 27 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5 695 - 94,92%
Level 2: 5000 - $60 - 4 793 - 95,87%
Level 3: 2000 - $35 - 1 938 - 96,91%
Level 4: 4000 - $25 - 3 832 - 95,80%
Luxury : 1000 - $200 - 950 - 95,01%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 551 - 77,53%
Farm Level 2: 1000 - $15 - 778 - 77,78%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 209 - 95,60%
Average Income per Game$1,804,034
Year to Date Revenue$66,749,267
Farm
Home Games Left2
Average Attendance - %2 328 - 77,61%
Average Income per Game$98,241
Year to Date Revenue$3,536,688

Expense

Pro Players Total Salaries$68,786,667
Farm Players Total Salaries$3,204,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,397,580
Farm Year To Date Expenses$1,495,815
Pro Salary Cap To Date$62,397,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,216,137
Farm Estimated Season Revenue$196,483
Pro Remaining Season Days10
Pro Expenses Per Days$360,140
Pro Estimated Expenses$3,601,400
Farm Remaining Season Days10
Farm Expenses Per Days$16,775
Farm Estimated Expenses$167,750
Estimated Season Expenses$3,769,150
Estimated Season Salary Cap$65,998,980
Estimate Under Maximum Salary Cap of $83,500,000$17,501,020
Estimate Over Minimum Salary Cap of $61,700,000 $4,298,980
Current Bank Account$93,920,063
Projected Bank Account$97,563,533

Pro Players Salaries

Simeon Varlamov (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $392,670
Mark Scheifele (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $376,963
Evander Kane (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Ryan Ellis (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Oliver Bjorkstrand (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Dylan Larkin (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $303,665
Jared McCann (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Alex Nedeljkovic (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Josh Morrissey (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Jonathan Quick (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Conor Sheary (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Nikita Zaitsev (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Sean Walker (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Jimmy Vesey (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
William Carrier (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Logan O'Connor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $48,429
Urho Vaakanainen $900,000 (1)
-Salary Remaining : $47,120
Libor Hajek $900,000 (1)
-Salary Remaining : $47,120
Devin Shore $900,000 (2)
-Salary Remaining : $47,120
Brett Kulak (1 Way Contract) $900,000 (2)
-Salary Remaining : $47,120
Janis Moser $886,667 (1)
-Salary Remaining : $46,422
Gabriel Vilardi $850,000 (1)
-Salary Remaining : $44,503
Haydn Fleury (1 Way Contract) $850,000 (1)
-Salary Remaining : $44,503
Cody Glass $850,000 (1)
-Salary Remaining : $44,503
Pavel Dorofeyev $825,000 (1)
-Salary Remaining : $43,194
Total Pro Players26
Salary Commitment
Year 24 : $75,786,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $75,786,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $75,786,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000

Farm Players Salaries

Sebastian Aho. $95,000 (1)
Salary Remaining : $4,974
Fedor Svechkov $92,500 (3)
Salary Remaining : $4,843
Matthew Knies $92,500 (2)
Salary Remaining : $4,843
Carter Savoie $92,500 (1)
Salary Remaining : $4,843
Connor Zary $92,500 (2)
Salary Remaining : $4,843
Domenick Fensore $92,500 (2)
Salary Remaining : $4,843
Jacob Perreault $92,500 (2)
Salary Remaining : $4,843
Scott Sabourin $90,000 (1)
Salary Remaining : $4,712
Karson Kuhlman $90,000 (1)
Salary Remaining : $4,712
Jean-Luc Foudy $87,833 (2)
Salary Remaining : $4,599
Vincent Iorio $87,583 (3)
Salary Remaining : $4,586
William Dufour $85,917 (2)
Salary Remaining : $4,498
Topi Niemela $85,667 (2)
Salary Remaining : $4,485
Vyacheslav Peksa $85,167 (3)
Salary Remaining : $4,459
Jan Mysak $85,083 (2)
Salary Remaining : $4,455
Taro Hirose $85,000 (1)
Salary Remaining : $4,450
Maximus Wanner $84,667 (3)
Salary Remaining : $4,433
Vadim Zherenko $84,667 (2)
Salary Remaining : $4,433
Tyler Tullio $84,333 (2)
Salary Remaining : $4,415
Martin Chromiak $83,833 (2)
Salary Remaining : $4,389
Curtis Douglas $83,750 (1)
Salary Remaining : $4,385
Dmitry Ovchinnikov $83,500 (1)
Salary Remaining : $4,372
Alexander Pashin $82,667 (2)
Salary Remaining : $4,328
Albert Johansson $82,583 (1)
Salary Remaining : $4,324
Keith Petruzzelli $81,750 (1)
Salary Remaining : $4,280
Hunter Jones $80,000 (2)
Salary Remaining : $4,188
Kyle Keyser $80,000 (1)
Salary Remaining : $4,188
Mathias Emilio Pettersen $80,000 (2)
Salary Remaining : $4,188
Declan Chisholm $80,000 (2)
Salary Remaining : $4,188
Joel L'Esperance $80,000 (1)
Salary Remaining : $4,188
Benton Maass $77,500 (1)
Salary Remaining : $4,058
Matthew Cairns $77,500 (1)
Salary Remaining : $4,058
Jan Bednar $77,500 (1)
Salary Remaining : $4,058
C.J. Smith $77,500 (1)
Salary Remaining : $4,058
Jacob Ingham $77,500 (1)
Salary Remaining : $4,058
Demetrios Koumontzis $77,500 (1)
Salary Remaining : $4,058
Scott Reedy $77,500 (1)
Salary Remaining : $4,058
Ivan Lodnia $77,500 (1)
Salary Remaining : $4,058
Total Farm Players38
Salary Commitment
Year 24 : $3,204,000
Year 25 : $1,639,917
Year 26 : $349,917
Year 27 : $0
Salary Average Commitment
Year 24 : $3,204,000
Year 25 : $1,639,917
Year 26 : $349,917
Year 27 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 5 810 - 96,84%
Level 2: 5000 - $70 - 3 949 - 78,98%
Level 3: 2000 - $35 - 1 930 - 96,52%
Level 4: 4000 - $25 - 3 863 - 96,58%
Luxury : 1000 - $190 - 952 - 95,21%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,39%
Farm Level 2: 1000 - $15 - 778 - 77,75%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16 505 - 91,70%
Average Income per Game$1,791,749
Year to Date Revenue$73,461,698
Farm
Home Games Left2
Average Attendance - %2 345 - 78,17%
Average Income per Game$99,134
Year to Date Revenue$3,568,816

Expense

Pro Players Total Salaries$73,761,667
Farm Players Total Salaries$3,528,582
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,789,343
Farm Year To Date Expenses$1,999,009
Pro Salary Cap To Date$72,905,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$198,268
Pro Remaining Season Days10
Pro Expenses Per Days$386,187
Pro Estimated Expenses$3,861,870
Farm Remaining Season Days10
Farm Expenses Per Days$18,474
Farm Estimated Expenses$184,740
Estimated Season Expenses$4,046,610
Estimated Season Salary Cap$76,767,711
Estimate Under Maximum Salary Cap of $83,500,000$6,732,289
Estimate Over Minimum Salary Cap of $61,700,000 $15,067,711
Current Bank Account$111,538,637
Projected Bank Account$107,690,295

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $471,204
Jack Hughes (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $392,670
Brad Marchand (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $340,314
David Savard (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Ryan Strome (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Rickard Rakell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $235,602
Jake Oettinger (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
Jordan Kyrou (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $183,246
Ross Colton (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $170,157
Jonas Siegenthaler $3,000,000 (3)
-Salary Remaining : $157,068
Adrian Kempe (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Jamie Drysdale (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $143,979
Nicolas Hague (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Evan Rodrigues (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Mark Giordano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $73,298
Calen Addison (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $65,445
Jordan Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Ukko-Pekka Luukkonen $950,000 (1)
-Salary Remaining : $49,738
Logan Cooley $950,000 (3)
-Salary Remaining : $49,738
Wyatt Johnston (Out of Payroll) $925,000 (2)
-Salary Remaining : $48,429
Lucas Raymond $925,000 (1)
-Salary Remaining : $48,429
Alex Vlasic $916,667 (1)
-Salary Remaining : $47,993
Matthew Poitras $870,000 (3)
-Salary Remaining : $45,550
Total Pro Players24
Salary Commitment
Year 24 : $74,686,667
Year 25 : $51,895,000
Year 26 : $29,320,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $74,686,667
Year 25 : $51,895,000
Year 26 : $29,320,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,686,667
Year 25 : $51,895,000
Year 26 : $29,320,000
Year 27 : $14,000,000

Farm Players Salaries

Jonas Johansson $97,500 (2)
Salary Remaining : $5,105
Grigori Denisenko $97,500 (2)
Salary Remaining : $5,105
Scott Perunovich $95,000 (1)
Salary Remaining : $4,974
Chaz Lucius $92,500 (3)
Salary Remaining : $4,843
Oskar Olausson $92,500 (3)
Salary Remaining : $4,843
Corson Ceulemans $92,500 (3)
Salary Remaining : $4,843
Ryan Suzuki $92,500 (1)
Salary Remaining : $4,843
Ville Heinola $92,500 (2)
Salary Remaining : $4,843
Ty Smith $90,000 (2)
Salary Remaining : $4,712
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $4,712
Sean Day $87,500 (1)
Salary Remaining : $4,581
Akil Thomas $87,500 (2)
Salary Remaining : $4,581
Helge Grans $87,000 (2)
Salary Remaining : $4,555
Sasha Pastujov $87,000 (3)
Salary Remaining : $4,555
Danil Gushchin $85,083 (2)
Salary Remaining : $4,455
Maxim Cajkovic $85,083 (1)
Salary Remaining : $4,455
Nikolai Knyzhov $85,000 (1)
Salary Remaining : $4,450
Mitchell Vande Sompel $85,000 (1)
Salary Remaining : $4,450
Noel Hoefenmayer $84,500 (1)
Salary Remaining : $4,424
Jeremie Poirier $84,333 (2)
Salary Remaining : $4,415
Ilya Nikolaev $83,667 (2)
Salary Remaining : $4,380
Ilya Solovyov $82,833 (1)
Salary Remaining : $4,337
Ronan Seeley $82,333 (2)
Salary Remaining : $4,311
Dmitry Kuzmin $82,000 (3)
Salary Remaining : $4,293
Egor Afanasyev $81,750 (1)
Salary Remaining : $4,280
Vladislav Kolyachonok $80,917 (1)
Salary Remaining : $4,236
Josh Brook $80,000 (1)
Salary Remaining : $4,188
Marcus Kallionkieli $79,583 (1)
Salary Remaining : $4,167
Collin Adams $77,500 (1)
Salary Remaining : $4,058
Connor Mcclennon $77,500 (1)
Salary Remaining : $4,058
Kevin Mandolese $77,500 (1)
Salary Remaining : $4,058
Cristiano Digiacinto $77,500 (1)
Salary Remaining : $4,058
Matthew Highmore $77,500 (1)
Salary Remaining : $4,058
Mitchell Chaffee $77,500 (1)
Salary Remaining : $4,058
James Greenway $77,500 (1)
Salary Remaining : $4,058
Jonathan Tychonick $77,500 (1)
Salary Remaining : $4,058
Kale Howarth $77,500 (1)
Salary Remaining : $4,058
Luka Burzan $77,500 (1)
Salary Remaining : $4,058
Nick Leivermann $77,500 (1)
Salary Remaining : $4,058
Reilly Walsh $77,500 (1)
Salary Remaining : $4,058
Tanner Laczynski $77,500 (1)
Salary Remaining : $4,058
Graham McPhee $77,500 (1)
Salary Remaining : $4,058
Total Farm Players42
Salary Commitment
Year 24 : $3,528,582
Year 25 : $1,333,916
Year 26 : $446,500
Year 27 : $0
Salary Average Commitment
Year 24 : $3,528,582
Year 25 : $1,333,916
Year 26 : $446,500
Year 27 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $110 - 4 660 - 77,67%
Level 2: 5000 - $55 - 4 843 - 96,86%
Level 3: 2000 - $35 - 1 939 - 96,93%
Level 4: 4000 - $20 - 3 946 - 98,64%
Luxury : 1000 - $210 - 774 - 77,42%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 545 - 77,27%
Farm Level 2: 1000 - $15 - 785 - 78,49%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %16 162 - 89,79%
Average Income per Game$1,621,610
Year to Date Revenue$61,621,169
Farm
Home Games Left2
Average Attendance - %2 330 - 77,68%
Average Income per Game$98,135
Year to Date Revenue$3,532,864

Expense

Pro Players Total Salaries$85,266,667
Farm Players Total Salaries$1,211,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,461,979
Farm Year To Date Expenses$1,076,143
Pro Salary Cap To Date$71,443,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,864,829
Farm Estimated Season Revenue$196,270
Pro Remaining Season Days10
Pro Expenses Per Days$446,422
Pro Estimated Expenses$4,464,220
Farm Remaining Season Days10
Farm Expenses Per Days$6,342
Farm Estimated Expenses$63,420
Estimated Season Expenses$4,527,640
Estimated Season Salary Cap$75,848,324
Estimate Under Maximum Salary Cap of $83,500,000$7,651,676
Estimate Over Minimum Salary Cap of $61,700,000 $14,148,324
Current Bank Account$117,268,112
Projected Bank Account$117,801,571

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $575,916
Aleksander Barkov (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $418,848
Matthew Boldy (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $418,848
Jonathan Audy-Marchessault (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $329,843
Kevin Shattenkirk (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $329,843
Linus Ullmark (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $261,780
Pavel Francouz (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $235,602
Reilly Smith (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $235,602
Erik Cernak (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Joonas Korpisalo (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $183,246
Nick Leddy (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $170,157
Marcus Pettersson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Scott Laughton (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $143,979
Nicolas Aube-Kubel $2,100,000 (1)
-Salary Remaining : $109,948
Ryan Murray (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Nolan Patrick (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Nico Sturm $1,800,000 (1)
-Salary Remaining : $94,241
Pierre Engvall $1,500,000 (1)
-Salary Remaining : $78,534
Dmitry Kulikov (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Chris Wideman (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $175,000
-1 Way Contract Salary Cap Remaining : $9,162
-Salary Remaining : $68,063
Owen Tippett (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Sam Carrick $1,000,000 (1)
-Salary Remaining : $52,356
Zachary L'Heureux $925,000 (3)
-Salary Remaining : $48,429
Mason McTavish $925,000 (2)
-Salary Remaining : $48,429
Owen Power $916,667 (1)
-Salary Remaining : $47,993
Total Pro Players25
Salary Commitment
Year 24 : $87,266,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000
Salary Average Commitment
Year 24 : $87,266,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000
Salary Cap with 1 Way Contract
Year 24 : $86,141,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000

Farm Players Salaries

Mattias Norlinder $85,917 (1)
Salary Remaining : $4,498
Carl Lindbom $84,000 (3)
Salary Remaining : $4,398
Matt Rempe (Out of Payroll) $83,833 (2)
Salary Remaining : $4,389
Shane Starrett $80,000 (1)
Salary Remaining : $4,188
Troy Grosenick $80,000 (1)
Salary Remaining : $4,188
Cam Morrison $80,000 (1)
Salary Remaining : $4,188
Brogan Rafferty $80,000 (1)
Salary Remaining : $4,188
Henry Bowlby $80,000 (1)
Salary Remaining : $4,188
Olivier Rodrigue $80,000 (2)
Salary Remaining : $4,188
Mikhail Maltsev $80,000 (1)
Salary Remaining : $4,188
Maxime Lajoie $80,000 (2)
Salary Remaining : $4,188
Stefan Matteau $80,000 (2)
Salary Remaining : $4,188
Aaron Ness $80,000 (1)
Salary Remaining : $4,188
Cole Fraser $80,000 (1)
Salary Remaining : $4,188
John McCarron $77,500 (1)
Salary Remaining : $4,058
Ty Ronning $0 (0)
Salary Remaining : $0
Shane Gersich $0 (0)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 24 : $1,211,250
Year 25 : $407,833
Year 26 : $84,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,211,250
Year 25 : $407,833
Year 26 : $84,000
Year 27 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $110 - 4 689 - 78,15%
Level 2: 5000 - $80 - 3 377 - 67,55%
Level 3: 2000 - $50 - 1 376 - 68,78%
Level 4: 4000 - $35 - 2 651 - 66,28%
Luxury : 1000 - $230 - 707 - 70,66%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 605 - 80,23%
Farm Level 2: 1000 - $15 - 801 - 80,14%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %12 800 - 71,11%
Average Income per Game$1,653,985
Year to Date Revenue$64,505,430
Farm
Home Games Left2
Average Attendance - %2 406 - 80,20%
Average Income per Game$101,593
Year to Date Revenue$3,657,349

Expense

Pro Players Total Salaries$76,009,167
Farm Players Total Salaries$2,523,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,857,092
Farm Year To Date Expenses$1,780,736
Pro Salary Cap To Date$65,357,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,307,971
Farm Estimated Season Revenue$203,186
Pro Remaining Season Days10
Pro Expenses Per Days$397,954
Pro Estimated Expenses$3,979,540
Farm Remaining Season Days10
Farm Expenses Per Days$13,214
Farm Estimated Expenses$132,140
Estimated Season Expenses$4,111,680
Estimated Season Salary Cap$69,253,386
Estimate Under Maximum Salary Cap of $83,500,000$14,246,614
Estimate Over Minimum Salary Cap of $61,700,000 $7,553,386
Current Bank Account$72,698,082
Projected Bank Account$72,097,559

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $405,759
Clayton Keller (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $366,492
Pavel Buchnevich (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $340,314
Jaccob Slavin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Zach Hyman (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Brendan Gallagher (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Tom Wilson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Ryan Pulock (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
William Karlsson (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $235,602
Andre Burakovsky (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $183,246
Andrew Mangiapane (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $183,246
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Petr Mrazek (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Casey DeSmith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Ryan Lindgren (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Zemgus Girgensons (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Kevin Bahl $1,050,000 (2)
-Salary Remaining : $54,974
Radim Simek $1,000,000 (1)
-Salary Remaining : $52,356
Nathan Walker $950,000 (2)
-Salary Remaining : $49,738
Morgan Barron $900,000 (2)
-Salary Remaining : $47,120
Alexey Toropchenko $850,000 (1)
-Salary Remaining : $44,503
Nikita Okhotyuk $809,167 (1)
-Salary Remaining : $42,365
Malcolm Subban (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $41,885
Tyler Pitlick (1 Way Contract) $800,000 (2)
-Salary Remaining : $41,885
Mark Pysyk (1 Way Contract) $800,000 (2)
-Salary Remaining : $41,885
Patrick Maroon (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $41,885
Total Pro Players26
Salary Commitment
Year 24 : $76,009,167
Year 25 : $51,800,000
Year 26 : $23,000,000
Year 27 : $16,000,000
Salary Average Commitment
Year 24 : $76,009,167
Year 25 : $51,800,000
Year 26 : $23,000,000
Year 27 : $16,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,409,168
Year 25 : $51,000,000
Year 26 : $23,000,000
Year 27 : $16,000,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $4,974
Jakub Dobes $92,500 (2)
Salary Remaining : $4,843
Joel Hofer $90,000 (2)
Salary Remaining : $4,712
Pierre-Cedric Labrie $90,000 (1)
Salary Remaining : $4,712
Phillip Di Giuseppe $90,000 (2)
Salary Remaining : $4,712
Gemel Smith $90,000 (1)
Salary Remaining : $4,712
Emil Heineman $89,750 (2)
Salary Remaining : $4,699
Aku Raty $89,625 (2)
Salary Remaining : $4,692
Michael Callahan $88,375 (1)
Salary Remaining : $4,627
Emil Martinsen Lilleberg $87,000 (2)
Salary Remaining : $4,555
Logan Stankoven $85,917 (3)
Salary Remaining : $4,498
Santeri Hatakka $85,083 (1)
Salary Remaining : $4,455
Nicolas Meloche $85,000 (1)
Salary Remaining : $4,450
Dmitri Samorukov $85,000 (1)
Salary Remaining : $4,450
Will Cranley $84,167 (2)
Salary Remaining : $4,407
Jordan Spence $82,583 (2)
Salary Remaining : $4,324
Luke Prokop $81,333 (2)
Salary Remaining : $4,258
Radim Zohorna $80,000 (2)
Salary Remaining : $4,188
Vincent Desharnais $80,000 (2)
Salary Remaining : $4,188
Christian Wolanin $80,000 (1)
Salary Remaining : $4,188
Timothy Gettinger $80,000 (2)
Salary Remaining : $4,188
Logan Shaw $80,000 (1)
Salary Remaining : $4,188
Kevin Gravel $80,000 (2)
Salary Remaining : $4,188
Matthew Peca $80,000 (2)
Salary Remaining : $4,188
Matt Martin $80,000 (2)
Salary Remaining : $4,188
Jack Dougherty $80,000 (1)
Salary Remaining : $4,188
Shane Bowers $80,000 (1)
Salary Remaining : $4,188
Gavin Hain $77,500 (1)
Salary Remaining : $4,058
Thimo Nickl $77,500 (1)
Salary Remaining : $4,058
Evan Cormier $77,500 (1)
Salary Remaining : $4,058
Seth Barton $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 24 : $2,523,833
Year 25 : $1,352,875
Year 26 : $85,917
Year 27 : $0
Salary Average Commitment
Year 24 : $2,523,833
Year 25 : $1,352,875
Year 26 : $85,917
Year 27 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 5 731 - 95,52%
Level 2: 5000 - $60 - 4 831 - 96,63%
Level 3: 2000 - $35 - 1 954 - 97,72%
Level 4: 4000 - $20 - 3 948 - 98,71%
Luxury : 1000 - $200 - 954 - 95,43%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 569 - 78,43%
Farm Level 2: 1000 - $15 - 778 - 77,79%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 420 - 96,78%
Average Income per Game$1,747,148
Year to Date Revenue$64,644,477
Farm
Home Games Left2
Average Attendance - %2 347 - 78,22%
Average Income per Game$99,193
Year to Date Revenue$3,570,933

Expense

Pro Players Total Salaries$90,100,000
Farm Players Total Salaries$1,775,374
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($2,893,979)
Pro Year To Date Expenses$72,432,202
Farm Year To Date Expenses$1,413,416
Pro Salary Cap To Date$72,432,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,988,592
Farm Estimated Season Revenue$198,385
Pro Remaining Season Days10
Pro Expenses Per Days$471,728
Pro Estimated Expenses$4,717,280
Farm Remaining Season Days10
Farm Expenses Per Days$9,295
Farm Estimated Expenses$92,950
Estimated Season Expenses$4,810,230
Estimated Season Salary Cap$74,255,503
Estimate Under Maximum Salary Cap of $83,500,000$9,244,497
Estimate Over Minimum Salary Cap of $61,700,000 $12,555,503
Current Bank Account$42,327,419
Projected Bank Account$44,704,166

Pro Players Salaries

Anze Kopitar (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $471,204
Gabriel Landeskog (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $445,026
Max Pacioretty (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $445,026
Joe Pavelski (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $405,759
Logan Couture (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $392,670
Tyler Bertuzzi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Marc-Andre Fleury (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Brandon Carlo (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $261,780
Filip Hronek (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
Robin Lehner (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $222,513
Barclay Goodrow (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Matias Maccelli (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Ian Cole (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Philipp Grubauer (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Jason Zucker (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Gustav Forsling (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Noel Acciari (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Marc-Edouard Vlasic (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Jake Walman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Andrew Cogliano (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Garnet Hathaway $950,000 (1)
-Salary Remaining : $49,738
Connor Clifton $900,000 (1)
-Salary Remaining : $47,120
Austin Watson (1 Way Contract) $900,000 (2)
-Salary Remaining : $47,120
Nick Bonino (1 Way Contract) $900,000 (1)
-Salary Remaining : $47,120
Total Pro Players25
Salary Commitment
Year 24 : $102,850,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000
Salary Average Commitment
Year 24 : $111,400,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $102,850,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000

Farm Players Salaries

Michael Hutchinson $95,000 (2)
Salary Remaining : $4,974
Joshua Mahura $95,000 (2)
Salary Remaining : $4,974
Roby Jarventie $92,500 (2)
Salary Remaining : $4,843
Mackie Samoskevich $92,500 (2)
Salary Remaining : $4,843
Matthew Kessel $88,375 (1)
Salary Remaining : $4,627
Antti Tuomisto $86,750 (2)
Salary Remaining : $4,542
Caedan Bankier $86,750 (3)
Salary Remaining : $4,542
Keean Washkurak $86,250 (1)
Salary Remaining : $4,516
Samuel Helenius $85,083 (2)
Salary Remaining : $4,455
A.J. Greer (Out of Payroll) $85,000 (1)
Salary Remaining : $4,450
Tuukka Tieksola $82,333 (1)
Salary Remaining : $4,311
Maxence Guenette $81,333 (1)
Salary Remaining : $4,258
Gage Alexander $81,000 (2)
Salary Remaining : $4,241
Andy Welinski $80,000 (1)
Salary Remaining : $4,188
Dalton Smith $80,000 (2)
Salary Remaining : $4,188
Matt Tomkins $80,000 (2)
Salary Remaining : $4,188
Justin Dowling $80,000 (2)
Salary Remaining : $4,188
Maxwell Willman $80,000 (1)
Salary Remaining : $4,188
Robin Salo $80,000 (1)
Salary Remaining : $4,188
Andreas Englund $80,000 (1)
Salary Remaining : $4,188
John Leonard $77,500 (2)
Salary Remaining : $4,058
Oskari Laaksonen $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 24 : $1,775,374
Year 25 : $1,032,083
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $1,775,374
Year 25 : $1,032,083
Year 26 : $86,750
Year 27 : $0

Kraken

Kraken is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5 694 - 94,89%
Level 2: 5000 - $60 - 4 806 - 96,13%
Level 3: 2000 - $35 - 1 948 - 97,39%
Level 4: 4000 - $25 - 3 825 - 95,63%
Luxury : 1000 - $200 - 944 - 94,38%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 544 - 77,22%
Farm Level 2: 1000 - $15 - 775 - 77,52%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 217 - 95,65%
Average Income per Game$1,803,379
Year to Date Revenue$70,331,770
Farm
Home Games Left2
Average Attendance - %2 320 - 77,32%
Average Income per Game$97,870
Year to Date Revenue$3,523,313

Expense

Pro Players Total Salaries$66,119,167
Farm Players Total Salaries$1,887,501
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,295,811
Pro Year To Date Expenses$56,484,886
Farm Year To Date Expenses$818,819
Pro Salary Cap To Date$55,689,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,606,757
Farm Estimated Season Revenue$195,740
Pro Remaining Season Days10
Pro Expenses Per Days$346,174
Pro Estimated Expenses$3,461,740
Farm Remaining Season Days10
Farm Expenses Per Days$9,882
Farm Estimated Expenses$98,820
Estimated Season Expenses$3,560,560
Estimated Season Salary Cap$60,388,387
Estimate Under Maximum Salary Cap of $83,500,000$23,111,613
Estimate Over Minimum Salary Cap of $61,700,000 -$1,311,613
Current Bank Account$447,723,628
Projected Bank Account$447,965,565

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $497,382
Nazem Kadri (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $314,136
Mike Hoffman (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Conor Garland (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Martin Jones (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Dillon Dube (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Jake Bean (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Henri Jokiharju (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Kasperi Kapanen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Maxime Comtois (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $143,979
Nicolas Roy (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $125,654
Kaapo Kahkonen (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $115,183
Nick Ritchie (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $45,812
-Salary Remaining : $104,712
Vincent Hinostroza (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Blake Lizotte (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Max Jones (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Tyson Jost (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Jack Johnson $1,300,000 (1)
-Salary Remaining : $68,063
Riley Stillman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Simon Nemec $950,000 (3)
-Salary Remaining : $49,738
William Eklund $925,000 (3)
-Salary Remaining : $48,429
Kale Clague $900,000 (2)
-Salary Remaining : $47,120
Simon Holmstrom $894,167 (1)
-Salary Remaining : $46,815
Dysin Mayo $800,000 (2)
-Salary Remaining : $41,885
Total Pro Players24
Salary Commitment
Year 24 : $66,119,167
Year 25 : $45,675,000
Year 26 : $32,375,000
Year 27 : $24,500,000
Salary Average Commitment
Year 24 : $66,119,167
Year 25 : $45,675,000
Year 26 : $32,375,000
Year 27 : $24,500,000
Salary Cap with 1 Way Contract
Year 24 : $64,994,167
Year 25 : $44,550,000
Year 26 : $32,375,000
Year 27 : $24,500,000

Farm Players Salaries

Mason Shaw $95,000 (2)
Salary Remaining : $4,974
Wade Allison $95,000 (1)
Salary Remaining : $4,974
Devon Levi $92,500 (2)
Salary Remaining : $4,843
William Wallinder $92,500 (3)
Salary Remaining : $4,843
Samuel Poulin $92,500 (1)
Salary Remaining : $4,843
Carson Lambos $92,500 (3)
Salary Remaining : $4,843
Zach Dean $91,417 (3)
Salary Remaining : $4,786
Daniil Tarasov $90,000 (1)
Salary Remaining : $4,712
Alex Barre-Boulet $90,000 (2)
Salary Remaining : $4,712
Colton Dach $87,000 (3)
Salary Remaining : $4,555
Aleksandr Kisakov $85,917 (2)
Salary Remaining : $4,498
Tyson Kozak $85,000 (2)
Salary Remaining : $4,450
Dennis Cholowski $85,000 (2)
Salary Remaining : $4,450
Mikko Kokkonen $84,667 (2)
Salary Remaining : $4,433
Ty Voit $83,500 (3)
Salary Remaining : $4,372
Jimmy Schuldt $80,000 (2)
Salary Remaining : $4,188
Dominik Simon $77,500 (1)
Salary Remaining : $4,058
Louis Belpedio $77,500 (1)
Salary Remaining : $4,058
Nicholas Merkley $77,500 (1)
Salary Remaining : $4,058
Erik Kallgren $77,500 (1)
Salary Remaining : $4,058
Jasper Weatherby $77,500 (1)
Salary Remaining : $4,058
Hunter Miska $77,500 (1)
Salary Remaining : $4,058
Total Farm Players22
Salary Commitment
Year 24 : $1,887,501
Year 25 : $1,145,001
Year 26 : $446,917
Year 27 : $0
Salary Average Commitment
Year 24 : $1,887,501
Year 25 : $1,145,001
Year 26 : $446,917
Year 27 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $180 - 2 859 - 47,65%
Level 2: 5000 - $131 - 2 074 - 41,47%
Level 3: 2000 - $110 - 800 - 40,00%
Level 4: 4000 - $90 - 1 600 - 40,00%
Luxury : 1000 - $250 - 645 - 64,51%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 530 - 76,51%
Farm Level 2: 1000 - $15 - 760 - 75,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %7 977 - 44,32%
Average Income per Game$1,757,454
Year to Date Revenue$65,025,780
Farm
Home Games Left2
Average Attendance - %2 290 - 76,33%
Average Income per Game$96,773
Year to Date Revenue$3,483,836

Expense

Pro Players Total Salaries$66,781,667
Farm Players Total Salaries$1,968,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$60,515,631
Farm Year To Date Expenses$895,315
Pro Salary Cap To Date$59,461,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,029,814
Farm Estimated Season Revenue$193,546
Pro Remaining Season Days10
Pro Expenses Per Days$349,642
Pro Estimated Expenses$3,496,420
Farm Remaining Season Days10
Farm Expenses Per Days$10,305
Farm Estimated Expenses$103,050
Estimated Season Expenses$3,599,470
Estimated Season Salary Cap$67,898,841
Estimate Under Maximum Salary Cap of $83,500,000$15,601,159
Estimate Over Minimum Salary Cap of $61,700,000 $6,198,841
Current Bank Account$82,759,154
Projected Bank Account$86,383,044

Pro Players Salaries

Connor McDavid (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $680,628
Jonathan Huberdeau (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $471,204
Jacob Markstrom (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $418,848
Taylor Hall (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $392,670
Hampus Lindholm (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $314,136
Tyson Barrie (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $298,429
Oscar Klefbom (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $219,895
Derek Grant (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $111,257
-Salary Remaining : $170,157
Joshua Brown (1 Way Contract) $1,275,000 (2)
-Salary Remaining : $66,754
Joel Daccord (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $62,827
Jarred Tinordi (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $62,827
Dylan Gambrell $1,000,000 (1)
-Salary Remaining : $52,356
Liam Foudy $950,000 (1)
-Salary Remaining : $49,738
Justin Barron $925,000 (1)
-Salary Remaining : $48,429
Nolan Foote $925,000 (1)
-Salary Remaining : $48,429
Peyton Krebs $925,000 (1)
-Salary Remaining : $48,429
Ty Dellandrea $900,000 (2)
-Salary Remaining : $47,120
Isaac Ratcliffe $875,000 (1)
-Salary Remaining : $45,812
Jayden Struble $867,500 (2)
-Salary Remaining : $45,419
Michael Eyssimont $850,000 (1)
-Salary Remaining : $44,503
Kevin Stenlund $850,000 (1)
-Salary Remaining : $44,503
Kyle Capobianco $800,000 (2)
-Salary Remaining : $41,885
Nathan Legare $789,167 (1)
-Salary Remaining : $41,318
Total Pro Players23
Salary Commitment
Year 24 : $70,981,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000
Salary Average Commitment
Year 24 : $70,981,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000
Salary Cap with 1 Way Contract
Year 24 : $69,856,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000

Farm Players Salaries

Adam Beckman $92,500 (1)
Salary Remaining : $4,843
Brennan Othmann $92,500 (3)
Salary Remaining : $4,843
John Farinacci $91,000 (2)
Salary Remaining : $4,764
Matthew Strome $90,000 (1)
Salary Remaining : $4,712
Michael Dipietro $87,000 (1)
Salary Remaining : $4,555
Artem Grushnikov $85,917 (3)
Salary Remaining : $4,498
Talyn Boyko $85,083 (2)
Salary Remaining : $4,455
Filip Cederqvist $85,000 (1)
Salary Remaining : $4,450
Lucas Ciona $84,917 (3)
Salary Remaining : $4,446
Raivis Ansons $84,417 (2)
Salary Remaining : $4,420
Arturs Silovs $80,000 (1)
Salary Remaining : $4,188
Alexander True $80,000 (2)
Salary Remaining : $4,188
Giovanni Fiore $77,500 (1)
Salary Remaining : $4,058
Madison Bowey $77,500 (1)
Salary Remaining : $4,058
Blake Hillman $77,500 (1)
Salary Remaining : $4,058
Chaz Reddekopp $77,500 (1)
Salary Remaining : $4,058
Tyler Benson $77,500 (1)
Salary Remaining : $4,058
Christopher Brown $77,500 (1)
Salary Remaining : $4,058
Colton Poolman $77,500 (1)
Salary Remaining : $4,058
Josh Maniscalco $77,500 (1)
Salary Remaining : $4,058
Matthew Wedman $77,500 (1)
Salary Remaining : $4,058
Samuel Houde $77,500 (1)
Salary Remaining : $4,058
Filip Larsson $77,500 (1)
Salary Remaining : $4,058
German Rubtsov $77,500 (1)
Salary Remaining : $4,058
Total Farm Players24
Salary Commitment
Year 24 : $1,968,334
Year 25 : $603,834
Year 26 : $263,334
Year 27 : $0
Salary Average Commitment
Year 24 : $1,968,334
Year 25 : $603,834
Year 26 : $263,334
Year 27 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $75 - 5 905 - 98,42%
Level 2: 5000 - $60 - 4 857 - 97,15%
Level 3: 2000 - $40 - 1 895 - 94,75%
Level 4: 4000 - $20 - 3 962 - 99,04%
Luxury : 1000 - $145 - 987 - 98,67%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 517 - 75,83%
Farm Level 2: 1000 - $15 - 783 - 78,29%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 606 - 97,81%
Average Income per Game$1,538,323
Year to Date Revenue$59,994,591
Farm
Home Games Left2
Average Attendance - %2 299 - 76,65%
Average Income per Game$96,587
Year to Date Revenue$3,477,124

Expense

Pro Players Total Salaries$92,347,500
Farm Players Total Salaries$1,792,792
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($295,157)
Pro Year To Date Expenses$75,787,605
Farm Year To Date Expenses$812,576
Pro Salary Cap To Date$75,787,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,076,646
Farm Estimated Season Revenue$193,174
Pro Remaining Season Days10
Pro Expenses Per Days$483,495
Pro Estimated Expenses$4,834,950
Farm Remaining Season Days10
Farm Expenses Per Days$9,386
Farm Estimated Expenses$93,860
Estimated Season Expenses$4,928,810
Estimated Season Salary Cap$80,327,398
Estimate Under Maximum Salary Cap of $83,500,000$3,172,602
Estimate Over Minimum Salary Cap of $61,700,000 $18,627,398
Current Bank Account$59,559,085
Projected Bank Account$57,900,095

Pro Players Salaries

Mitchell Marner (1 Way Contract) $11,000,000 (4)
-Salary Remaining : $575,916
Tomas Hertl (1 Way Contract) $8,400,000 (5)
-Salary Remaining : $439,791
Tim Stuetzle (1 Way Contract) $8,300,000 (8)
-Salary Remaining : $434,555
Connor Hellebuyck (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $418,848
Quintin Hughes $7,850,000 (2)
-Salary Remaining : $410,995
Esa Lindell (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $379,581
Andrew Copp (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $294,503
Andrei Kuzmenko $5,500,000 (2)
-Salary Remaining : $287,958
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $287,958
Teuvo Teravainen (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Vitek Vanecek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $183,246
Adam Boqvist (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $183,246
Matthew Grzelcyk (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $175,393
Brock McGinn (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $143,979
Jordan Harris (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $73,298
Corey Perry (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Michael Amadio $950,000 (1)
-Salary Remaining : $49,738
Cole Perfetti $925,000 (2)
-Salary Remaining : $48,429
Dylan Guenther (Out of Payroll) $925,000 (2)
-Salary Remaining : $48,429
Matthew Beniers $897,500 (1)
-Salary Remaining : $46,990
Pierre-Olivier Joseph $850,000 (1)
-Salary Remaining : $44,503
Anthony Richard $800,000 (1)
-Salary Remaining : $41,885
Total Pro Players22
Salary Commitment
Year 24 : $93,272,500
Year 25 : $79,775,000
Year 26 : $52,425,000
Year 27 : $33,325,000
Salary Average Commitment
Year 24 : $93,272,500
Year 25 : $79,775,000
Year 26 : $52,425,000
Year 27 : $33,325,000
Salary Cap with 1 Way Contract
Year 24 : $93,272,500
Year 25 : $79,775,000
Year 26 : $52,425,000
Year 27 : $33,325,000

Farm Players Salaries

Thomas Bordeleau $91,667 (1)
Salary Remaining : $4,799
John Hayden $90,000 (1)
Salary Remaining : $4,712
Rasmus Kupari (Out of Payroll) $90,000 (2)
Salary Remaining : $4,712
Adam Ginning $88,375 (1)
Salary Remaining : $4,627
Ville Ottavainen $86,750 (3)
Salary Remaining : $4,542
Lukas Svejkovsky $85,917 (2)
Salary Remaining : $4,498
Hugo Alnefelt $85,083 (1)
Salary Remaining : $4,455
Olli Juolevi $80,000 (1)
Salary Remaining : $4,188
Lias Andersson $80,000 (2)
Salary Remaining : $4,188
Spencer Smallman $80,000 (1)
Salary Remaining : $4,188
Kristian Reichel $80,000 (1)
Salary Remaining : $4,188
Alexander Alexeyev $80,000 (2)
Salary Remaining : $4,188
Jake Ryczek $77,500 (1)
Salary Remaining : $4,058
Adam Smith $77,500 (1)
Salary Remaining : $4,058
Josiah Slavin $77,500 (1)
Salary Remaining : $4,058
Parker Wotherspoon $77,500 (1)
Salary Remaining : $4,058
Matt Brassard $77,500 (1)
Salary Remaining : $4,058
Nicholas Abruzzese $77,500 (2)
Salary Remaining : $4,058
Wyatte Wylie $77,500 (1)
Salary Remaining : $4,058
Philippe Desrosiers $77,500 (1)
Salary Remaining : $4,058
Devin Cooley $77,500 (1)
Salary Remaining : $4,058
Jacob Kucharski $77,500 (1)
Salary Remaining : $4,058
Frederic Allard $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 24 : $1,792,792
Year 25 : $500,167
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $1,792,792
Year 25 : $500,167
Year 26 : $86,750
Year 27 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5 809 - 96,82%
Level 2: 5000 - $60 - 4 745 - 94,90%
Level 3: 2000 - $35 - 1 932 - 96,62%
Level 4: 4000 - $20 - 3 894 - 97,35%
Luxury : 1000 - $200 - 948 - 94,81%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 539 - 76,95%
Farm Level 2: 1000 - $15 - 782 - 78,22%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 329 - 96,27%
Average Income per Game$1,789,116
Year to Date Revenue$66,197,297
Farm
Home Games Left2
Average Attendance - %2 321 - 77,37%
Average Income per Game$97,740
Year to Date Revenue$3,518,648

Expense

Pro Players Total Salaries$62,761,833
Farm Players Total Salaries$1,851,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$714,660
Pro Year To Date Expenses$62,082,285
Farm Year To Date Expenses$1,625,065
Pro Salary Cap To Date$62,082,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,156,465
Farm Estimated Season Revenue$195,480
Pro Remaining Season Days10
Pro Expenses Per Days$328,596
Pro Estimated Expenses$3,285,960
Farm Remaining Season Days10
Farm Expenses Per Days$9,693
Farm Estimated Expenses$96,930
Estimated Season Expenses$3,382,890
Estimated Season Salary Cap$66,082,905
Estimate Under Maximum Salary Cap of $83,500,000$17,417,095
Estimate Over Minimum Salary Cap of $61,700,000 $4,382,905
Current Bank Account$89,492,412
Projected Bank Account$93,461,467

Pro Players Salaries

Alex Killorn (1 Way Contract) $5,985,000 (2)
-Salary Remaining : $313,351
David Perron (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $287,958
Anthony Deangelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Charlie Coyle (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Yanni Gourde (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $235,602
Anton Forsberg (Out of Payroll) $3,790,000 (3)
-Salary Remaining : $198,429
Jamie Oleksiak (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $196,335
Travis Sanheim (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $193,717
Kyle Okposo (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Erik Brannstrom (1 Way Contract) $2,926,000 (2)
-Salary Remaining : $153,194
Matthew Nieto (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Jesper Fast (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $94,241
Oskar Lindblom (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $62,827
Lukas Dostal $950,000 (2)
-Salary Remaining : $49,738
Mads Sogaard $925,000 (1)
-Salary Remaining : $48,429
Brett Ritchie $900,000 (1)
-Salary Remaining : $47,120
Julien Gauthier $900,000 (1)
-Salary Remaining : $47,120
Ben Hutton (1 Way Contract) $850,000 (1)
-Salary Remaining : $44,503
Logan Brown $850,000 (2)
-Salary Remaining : $44,503
Aliaksei Protas $825,833 (1)
-Salary Remaining : $43,237
Austin Wagner $775,000 (1)
-Salary Remaining : $40,576
Nick Cousins (1 Way Contract) $775,000 (1)
-Salary Remaining : $40,576
Markus Niemelainen $775,000 (1)
-Salary Remaining : $40,576
Gustav Olofsson $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players26
Salary Commitment
Year 24 : $67,451,833
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $67,439,333
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $67,451,833
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000

Farm Players Salaries

Isak Rosen $92,500 (3)
Salary Remaining : $4,843
Zack Ostapchuk $87,000 (3)
Salary Remaining : $4,555
Daniel Torgersson $86,750 (2)
Salary Remaining : $4,542
Brett Berard $86,750 (3)
Salary Remaining : $4,542
Jakub Brabenec $84,667 (3)
Salary Remaining : $4,433
Judd Caulfield $83,750 (2)
Salary Remaining : $4,385
Reece Newkirk $82,833 (1)
Salary Remaining : $4,337
Philippe Daoust $82,167 (2)
Salary Remaining : $4,302
Dylan Ferguson $80,000 (1)
Salary Remaining : $4,188
Jack Lafontaine $77,500 (1)
Salary Remaining : $4,058
Guillaume Brisebois $77,500 (1)
Salary Remaining : $4,058
Emile Poirier $77,500 (1)
Salary Remaining : $4,058
Adam Helewka $77,500 (1)
Salary Remaining : $4,058
Cole Cassels $77,500 (1)
Salary Remaining : $4,058
Roland McKeown (Out of Payroll) $77,500 (1)
Salary Remaining : $4,058
Brandon Gignac $77,500 (1)
Salary Remaining : $4,058
Vili Saarijarvi $77,500 (1)
Salary Remaining : $4,058
Laurent Dauphin $77,500 (1)
Salary Remaining : $4,058
Sam Anas $77,500 (1)
Salary Remaining : $4,058
Drake Rymsha $77,500 (1)
Salary Remaining : $4,058
Travis Barron $77,500 (1)
Salary Remaining : $4,058
Ryan Merkley $77,500 (1)
Salary Remaining : $4,058
Ethan Keppen $77,500 (1)
Salary Remaining : $4,058
Pascal Laberge $77,500 (1)
Salary Remaining : $4,058
Total Farm Players24
Salary Commitment
Year 24 : $1,928,917
Year 25 : $603,584
Year 26 : $350,917
Year 27 : $0
Salary Average Commitment
Year 24 : $1,928,917
Year 25 : $603,584
Year 26 : $350,917
Year 27 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 6000 - $95 - 5 823 - 97,05%
Level 2: 5000 - $55 - 4 836 - 96,73%
Level 3: 2000 - $35 - 1 921 - 96,07%
Level 4: 4000 - $20 - 3 960 - 98,99%
Luxury : 1000 - $175 - 971 - 97,07%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 565 - 78,25%
Farm Level 2: 1000 - $15 - 772 - 77,20%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 511 - 97,28%
Average Income per Game$1,691,850
Year to Date Revenue$62,598,454
Farm
Home Games Left3
Average Attendance - %2 337 - 77,90%
Average Income per Game$98,870
Year to Date Revenue$3,460,465

Expense

Pro Players Total Salaries$82,075,000
Farm Players Total Salaries$2,208,168
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,412,292
Farm Year To Date Expenses$1,452,225
Pro Salary Cap To Date$78,359,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,767,400
Farm Estimated Season Revenue$296,611
Pro Remaining Season Days10
Pro Expenses Per Days$429,712
Pro Estimated Expenses$4,297,120
Farm Remaining Season Days10
Farm Expenses Per Days$11,561
Farm Estimated Expenses$115,610
Estimated Season Expenses$4,412,730
Estimated Season Salary Cap$82,656,402
Estimate Under Maximum Salary Cap of $83,500,000$843,598
Estimate Over Minimum Salary Cap of $61,700,000 $20,956,402
Current Bank Account$405,112,448
Projected Bank Account$407,763,729

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $484,293
Miro Heiskanen (1 Way Contract) $8,450,000 (2)
-Salary Remaining : $442,408
Roope Hintz (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $418,848
Kyle Connor (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Travis Konecny (1 Way Contract) $6,500,000 (6)
-Salary Remaining : $340,314
Joel Eriksson Ek (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Alex Tuch (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $246,073
Filip Gustavsson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
MacKenzie Weegar (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Cameron Talbot (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $209,424
Adam Larsson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Martin Necas (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Shane Pinto $2,200,000 (2)
-Salary Remaining : $115,183
Alexandre Carrier (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Nic Dowd (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Philipp Kurashev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Curtis Lazar $1,000,000 (1)
-Salary Remaining : $52,356
Ethan Bear (1 Way Contract) $950,000 (1)
-Salary Remaining : $49,738
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $49,738
Brock Faber $925,000 (2)
-Salary Remaining : $48,429
Martin Fehervary $925,000 (2)
-Salary Remaining : $48,429
Thomas Novak $875,000 (1)
-Salary Remaining : $45,812
Zach Parise (1 Way Contract) $850,000 (1)
-Salary Remaining : $44,503
Total Pro Players23
Salary Commitment
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000
Salary Average Commitment
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000
Salary Cap with 1 Way Contract
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000

Farm Players Salaries

Alex Lyon $95,000 (2)
Salary Remaining : $4,974
Brendan Brisson $92,500 (2)
Salary Remaining : $4,843
Nikita Nesterenko $92,500 (1)
Salary Remaining : $4,843
Vladislav Firstov $92,500 (2)
Salary Remaining : $4,843
Drew Helleson $92,500 (2)
Salary Remaining : $4,843
Dmitri Voronkov $92,500 (2)
Salary Remaining : $4,843
Alexander Holtz $92,500 (2)
Salary Remaining : $4,843
Lukas Reichel $92,500 (1)
Salary Remaining : $4,843
Ridly Greig $92,500 (2)
Salary Remaining : $4,843
Philip Tomasino $92,500 (1)
Salary Remaining : $4,843
Wyatt Kaiser $91,667 (2)
Salary Remaining : $4,799
William Stromgren $90,083 (3)
Salary Remaining : $4,716
Justin Sourdif $87,000 (2)
Salary Remaining : $4,555
Stanislav Svozil $87,000 (3)
Salary Remaining : $4,555
Francesco Pinelli $86,750 (3)
Salary Remaining : $4,542
Samuel Ersson $85,917 (1)
Salary Remaining : $4,498
Henrik Rybinski $85,917 (2)
Salary Remaining : $4,498
Ryder Korczak $85,917 (2)
Salary Remaining : $4,498
Ryan Tverberg $85,167 (3)
Salary Remaining : $4,459
Ronald Attard $85,000 (2)
Salary Remaining : $4,450
Pavel Novak $84,667 (2)
Salary Remaining : $4,433
Trent Miner $82,833 (1)
Salary Remaining : $4,337
Vasiliy Ponomarev $81,833 (2)
Salary Remaining : $4,284
Artemi Kniazev $80,917 (1)
Salary Remaining : $4,236
Alexander Nylander $80,000 (1)
Salary Remaining : $4,188
Bode Wilde $0 (0)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 24 : $2,208,168
Year 25 : $1,601,001
Year 26 : $349,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,208,168
Year 25 : $1,601,001
Year 26 : $349,000
Year 27 : $0

Penguins

Penguins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - $94 - 5 619 - 93,65%
Level 2: 5000 - $68 - 4 606 - 92,13%
Level 3: 2000 - $40 - 1 908 - 95,41%
Level 4: 4000 - $30 - 2 995 - 74,87%
Luxury : 1000 - $197 - 939 - 93,87%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 527 - 76,35%
Farm Level 2: 1000 - $15 - 761 - 76,07%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %16 067 - 89,26%
Average Income per Game$1,776,857
Year to Date Revenue$67,520,584
Farm
Home Games Left3
Average Attendance - %2 288 - 76,25%
Average Income per Game$96,632
Year to Date Revenue$3,382,127

Expense

Pro Players Total Salaries$49,514,166
Farm Players Total Salaries$1,541,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$295,157
Pro Year To Date Expenses$57,068,914
Farm Year To Date Expenses$769,478
Pro Salary Cap To Date$57,068,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,330,572
Farm Estimated Season Revenue$289,897
Pro Remaining Season Days10
Pro Expenses Per Days$259,236
Pro Estimated Expenses$2,592,360
Farm Remaining Season Days10
Farm Expenses Per Days$8,068
Farm Estimated Expenses$80,680
Estimated Season Expenses$2,673,040
Estimated Season Salary Cap$59,956,431
Estimate Under Maximum Salary Cap of $83,500,000$23,543,569
Estimate Over Minimum Salary Cap of $61,700,000 -$1,743,569
Current Bank Account$89,235,206
Projected Bank Account$92,182,635

Pro Players Salaries

Jack Eichel (Out of Payroll) $10,000,000 (3)
-Salary Remaining : $523,560
Nick Suzuki (Out of Payroll) $8,000,000 (7)
-Salary Remaining : $418,848
Mathew Dumba (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Elvis Merzlikins (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $314,136
Calvin De Haan (Out of Payroll) $5,000,000 (1)
-Salary Remaining : $261,780
Michael Matheson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
William Borgen (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $141,361
Noah Cates $2,625,000 (2)
-Salary Remaining : $137,435
Tanner Jeannot (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $130,890
Samuel Blais (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $115,183
Morgan Geekie (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Nikita Zadorov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Oskar Sundqvist (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Juuso Valimaki (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $52,356
Danton Heinen (1 Way Contract) $950,000 (2)
-Salary Remaining : $49,738
Jordan Oesterle (1 Way Contract) $925,000 (1)
-Salary Remaining : $48,429
Adam Ruzicka $900,000 (1)
-Salary Remaining : $47,120
Collin Delia $900,000 (1)
-Salary Remaining : $47,120
Elmer Soderblom $878,333 (2)
-Salary Remaining : $45,986
Mark Kastelic $835,000 (2)
-Salary Remaining : $43,717
Luke Evangelista $825,833 (2)
-Salary Remaining : $43,237
Rasmus Asplund $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players22
Salary Commitment
Year 24 : $64,514,166
Year 25 : $43,814,166
Year 26 : $26,500,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $64,514,166
Year 25 : $43,814,166
Year 26 : $26,500,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $64,514,166
Year 25 : $43,814,166
Year 26 : $26,500,000
Year 27 : $14,000,000

Farm Players Salaries

Shane Wright $95,000 (3)
Salary Remaining : $4,974
Brayden Tracey $92,500 (1)
Salary Remaining : $4,843
Simon Edvinsson $92,500 (3)
Salary Remaining : $4,843
Aidan Mcdonough $92,500 (1)
Salary Remaining : $4,843
Lassi Thomson $92,500 (1)
Salary Remaining : $4,843
Curtis Hall $92,500 (1)
Salary Remaining : $4,843
Isaac Belliveau $87,500 (3)
Salary Remaining : $4,581
Daniil Chayka $87,000 (3)
Salary Remaining : $4,555
Jayden Grubbe $86,750 (3)
Salary Remaining : $4,542
Josh Bloom $85,917 (3)
Salary Remaining : $4,498
Leevi Merilainen $83,833 (2)
Salary Remaining : $4,389
Dakota Mermis $80,000 (2)
Salary Remaining : $4,188
Tanner Kero $80,000 (2)
Salary Remaining : $4,188
Xavier Ouellet $80,000 (2)
Salary Remaining : $4,188
Steven Santini $80,000 (2)
Salary Remaining : $4,188
Zachary Emond $77,500 (1)
Salary Remaining : $4,058
Jay O'Brien $77,500 (1)
Salary Remaining : $4,058
Zac Dalpe $77,500 (2)
Salary Remaining : $4,058
Connor Corcoran $0 (0)
Salary Remaining : $0
Damien Giroux $0 (0)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 24 : $1,541,000
Year 25 : $1,016,000
Year 26 : $534,667
Year 27 : $0
Salary Average Commitment
Year 24 : $1,541,000
Year 25 : $1,016,000
Year 26 : $534,667
Year 27 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $100 - 5 716 - 95,27%
Level 2: 5000 - $60 - 4 719 - 94,37%
Level 3: 2000 - $35 - 1 932 - 96,59%
Level 4: 4000 - $20 - 3 901 - 97,51%
Luxury : 1000 - $200 - 944 - 94,39%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,60%
Farm Level 2: 1000 - $15 - 778 - 77,84%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 211 - 95,62%
Average Income per Game$1,771,775
Year to Date Revenue$69,099,228
Farm
Home Games Left2
Average Attendance - %2 330 - 77,68%
Average Income per Game$98,337
Year to Date Revenue$3,540,142

Expense

Pro Players Total Salaries$65,300,000
Farm Players Total Salaries$644,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,041,885
Pro Year To Date Expenses$66,803,937
Farm Year To Date Expenses$957,875
Pro Salary Cap To Date$66,803,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,543,550
Farm Estimated Season Revenue$196,675
Pro Remaining Season Days10
Pro Expenses Per Days$341,885
Pro Estimated Expenses$3,418,850
Farm Remaining Season Days10
Farm Expenses Per Days$3,373
Farm Estimated Expenses$33,730
Estimated Season Expenses$3,452,580
Estimated Season Salary Cap$72,264,672
Estimate Under Maximum Salary Cap of $83,500,000$11,235,328
Estimate Over Minimum Salary Cap of $61,700,000 $10,564,672
Current Bank Account$55,577,706
Projected Bank Account$55,865,351

Pro Players Salaries

Torey Krug (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $445,026
Kristopher Letang (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $445,026
Ryan McDonagh (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Vincent Trocheck (Out of Payroll) $6,200,000 (5)
-Salary Remaining : $324,607
Phil Kessel (1 Way Contract) $5,000,001 (2)
-Salary Remaining : $261,780
Rasmus Ristolainen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Mikael Granlund (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $261,780
Lars Eller (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $225,131
Josh Manson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Adam Lowry (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Matt Roy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Ilya Samsonov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Antti Raanta (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Sean Kuraly $2,000,000 (3)
-Salary Remaining : $104,712
Nate Schmidt (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Tyson Foerster $925,000 (2)
-Salary Remaining : $48,429
Marc Staal (1 Way Contract) $900,000 (1)
-Salary Remaining : $47,120
Seth Griffith $825,000 (2)
-Salary Remaining : $43,194
Zach Bogosian (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Zach Aston-Reese (1 Way Contract) $800,000 (1)
-Salary Remaining : $41,885
Samuel Fagemo $800,000 (1)
-Salary Remaining : $41,885
Eric Robinson $800,000 (1)
-Salary Remaining : $41,885
Ryan Carpenter (1 Way Contract) $775,000 (2)
-Salary Remaining : $40,576
Sheldon Rempal $775,000 (2)
-Salary Remaining : $40,576
Will Butcher (1 Way Contract) $775,000 (1)
-Salary Remaining : $40,576
Brian Pinho $775,000 (1)
-Salary Remaining : $40,576
Byron Froese $775,000 (1)
-Salary Remaining : $40,576
Serron Noel $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players28
Salary Commitment
Year 24 : $76,500,001
Year 25 : $43,800,001
Year 26 : $18,500,000
Year 27 : $6,200,000
Salary Average Commitment
Year 24 : $76,500,001
Year 25 : $43,800,001
Year 26 : $18,500,000
Year 27 : $6,200,000
Salary Cap with 1 Way Contract
Year 24 : $76,500,001
Year 25 : $43,800,001
Year 26 : $18,500,000
Year 27 : $6,200,000

Farm Players Salaries

Nikita Novikov $86,750 (3)
Salary Remaining : $4,542
Zachary Uens $85,917 (2)
Salary Remaining : $4,498
Cross Hanas (Out of Payroll) $85,917 (2)
Salary Remaining : $4,498
Adam Raska (Out of Payroll) $84,833 (1)
Salary Remaining : $4,442
Dustin Wolf $81,583 (1)
Salary Remaining : $4,271
Magnus Hellberg $80,000 (1)
Salary Remaining : $4,188
Stelio Mattheos (Out of Payroll) $80,000 (1)
Salary Remaining : $4,188
Blake Murray (Out of Payroll) $79,167 (1)
Salary Remaining : $4,145
Michael Mcniven $77,500 (1)
Salary Remaining : $4,058
Jean-Francois Berube $77,500 (1)
Salary Remaining : $4,058
Mitch Reinke $77,500 (2)
Salary Remaining : $4,058
Matt Tennyson $77,500 (1)
Salary Remaining : $4,058
Total Farm Players12
Salary Commitment
Year 24 : $974,167
Year 25 : $336,084
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $974,167
Year 25 : $336,084
Year 26 : $86,750
Year 27 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $175 - 2 989 - 49,82%
Level 2: 5000 - $105 - 2 652 - 53,04%
Level 3: 2000 - $75 - 926 - 46,29%
Level 4: 4000 - $55 - 1 723 - 43,07%
Luxury : 1000 - $275 - 600 - 60,03%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 544 - 77,18%
Farm Level 2: 1000 - $15 - 774 - 77,43%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %8 890 - 49,39%
Average Income per Game$1,684,859
Year to Date Revenue$64,024,651
Farm
Home Games Left2
Average Attendance - %2 318 - 77,27%
Average Income per Game$97,809
Year to Date Revenue$3,521,138

Expense

Pro Players Total Salaries$81,103,333
Farm Players Total Salaries$2,357,083
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,681,614
Farm Year To Date Expenses$1,133,787
Pro Salary Cap To Date$71,534,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,054,578
Farm Estimated Season Revenue$195,619
Pro Remaining Season Days10
Pro Expenses Per Days$424,625
Pro Estimated Expenses$4,246,250
Farm Remaining Season Days10
Farm Expenses Per Days$12,341
Farm Estimated Expenses$123,410
Estimated Season Expenses$4,369,660
Estimated Season Salary Cap$75,780,614
Estimate Under Maximum Salary Cap of $83,500,000$7,719,386
Estimate Over Minimum Salary Cap of $61,700,000 $14,080,614
Current Bank Account$38,029,889
Projected Bank Account$38,910,426

Pro Players Salaries

Tage Thompson (1 Way Contract) $9,000,000 (8)
-Salary Remaining : $471,204
Sean Couturier (Out of Payroll) $8,250,000 (4)
-Salary Remaining : $431,937
Vince Dunn (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $366,492
Jared Spurgeon (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $366,492
Seth Jones (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $340,314
Jordan Eberle (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $301,047
Tyler Myers (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $261,780
Sam Reinhart (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $235,602
Ryan Johansen (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $225,131
Jeremy Swayman (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $183,246
Tanner Pearson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $170,157
Kirby Dach (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $167,539
Luke Kunin (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $141,361
Jeff Skinner (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
James Reimer (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Michael Rasmussen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Michael McLeod (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $73,298
Nathan Beaulieu (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $65,445
Jack Quinn $925,000 (2)
-Salary Remaining : $48,429
Gavin Bayreuther $900,000 (1)
-Salary Remaining : $47,120
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $44,503
Arber Xhekaj $828,333 (1)
-Salary Remaining : $43,368
Total Pro Players22
Salary Commitment
Year 24 : $81,103,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000
Salary Average Commitment
Year 24 : $81,103,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000
Salary Cap with 1 Way Contract
Year 24 : $81,103,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000

Farm Players Salaries

Nathan Gaucher $95,000 (3)
Salary Remaining : $4,974
Thomas Harley $92,500 (1)
Salary Remaining : $4,843
Mavrik Bourque $92,500 (2)
Salary Remaining : $4,843
Michael Benning $91,667 (2)
Salary Remaining : $4,799
Christopher Gibson $90,000 (1)
Salary Remaining : $4,712
Adam Brooks $90,000 (2)
Salary Remaining : $4,712
Tristen Robins $85,917 (2)
Salary Remaining : $4,498
Santtu Kinnunen $85,500 (1)
Salary Remaining : $4,476
Roman Schmidt $85,083 (3)
Salary Remaining : $4,455
Marc Del Gaizo $85,083 (1)
Salary Remaining : $4,455
Daemon Hunt $85,083 (2)
Salary Remaining : $4,455
Mac Hollowell $85,000 (1)
Salary Remaining : $4,450
Nick Henry $85,000 (1)
Salary Remaining : $4,450
Alexander Chmelevski $85,000 (1)
Salary Remaining : $4,450
Colby Williams $85,000 (1)
Salary Remaining : $4,450
Devante Stephens $85,000 (1)
Salary Remaining : $4,450
Ben Jones $85,000 (1)
Salary Remaining : $4,450
Anttoni Honka $83,667 (2)
Salary Remaining : $4,380
Matthew Robertson $82,583 (1)
Salary Remaining : $4,324
Dennis Gilbert $80,000 (2)
Salary Remaining : $4,188
Ivan Prosvetov $80,000 (2)
Salary Remaining : $4,188
Riley Damiani $77,500 (1)
Salary Remaining : $4,058
Valtteri Puustinen $77,500 (1)
Salary Remaining : $4,058
Dawson Barteaux $77,500 (1)
Salary Remaining : $4,058
John Adams $77,500 (1)
Salary Remaining : $4,058
Tobias Bjornfot $77,500 (1)
Salary Remaining : $4,058
Patrick Harper $77,500 (1)
Salary Remaining : $4,058
Jacob Peterson $77,500 (1)
Salary Remaining : $4,058
Total Farm Players28
Salary Commitment
Year 24 : $2,357,083
Year 25 : $868,917
Year 26 : $180,083
Year 27 : $0
Salary Average Commitment
Year 24 : $2,357,083
Year 25 : $868,917
Year 26 : $180,083
Year 27 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5 766 - 96,10%
Level 2: 5000 - $60 - 4 797 - 95,94%
Level 3: 2000 - $35 - 1 929 - 96,45%
Level 4: 4000 - $20 - 3 930 - 98,26%
Luxury : 1000 - $200 - 948 - 94,81%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 588 - 79,40%
Farm Level 2: 1000 - $15 - 780 - 77,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 371 - 96,50%
Average Income per Game$1,788,243
Year to Date Revenue$69,741,489
Farm
Home Games Left2
Average Attendance - %2 368 - 78,93%
Average Income per Game$100,244
Year to Date Revenue$3,608,801

Expense

Pro Players Total Salaries$68,375,000
Farm Players Total Salaries$2,252,792
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$306,283
Pro Year To Date Expenses$74,110,993
Farm Year To Date Expenses$1,793,848
Pro Salary Cap To Date$73,616,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,576,487
Farm Estimated Season Revenue$200,489
Pro Remaining Season Days10
Pro Expenses Per Days$357,984
Pro Estimated Expenses$3,579,840
Farm Remaining Season Days10
Farm Expenses Per Days$11,795
Farm Estimated Expenses$117,950
Estimated Season Expenses$3,697,790
Estimated Season Salary Cap$77,502,871
Estimate Under Maximum Salary Cap of $83,500,000$5,997,129
Estimate Over Minimum Salary Cap of $61,700,000 $15,802,871
Current Bank Account$64,665,721
Projected Bank Account$64,744,907

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $418,848
Jacob Trouba (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $340,314
Josh Anderson (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $274,869
Jaden Schwartz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
J.T. Compher (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $261,780
Shayne Gostisbehere (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $235,602
Trevor Moore (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $209,424
Gustav Nyquist (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $209,424
Brian Dumoulin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $183,246
Stuart Skinner (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Colton Sissons (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Marcus Foligno (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Dylan Demelo (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Anthony Stolarz $2,500,000 (3)
-Salary Remaining : $130,890
Theodor Blueger (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Mason Appleton (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Mattias Janmark (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Tyler Johnson (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Jon Gillies $950,000 (1)
-Salary Remaining : $49,738
Alex Laferriere $875,000 (2)
-Salary Remaining : $45,812
Nicolas Deslauriers (1 Way Contract) $800,000 (2)
-Salary Remaining : $41,885
Total Pro Players21
Salary Commitment
Year 24 : $68,375,000
Year 25 : $67,425,000
Year 26 : $49,500,000
Year 27 : $17,000,000
Salary Average Commitment
Year 24 : $68,375,000
Year 25 : $67,425,000
Year 26 : $49,500,000
Year 27 : $17,000,000
Salary Cap with 1 Way Contract
Year 24 : $68,375,000
Year 25 : $67,425,000
Year 26 : $49,500,000
Year 27 : $17,000,000

Farm Players Salaries

Brandon Duhaime $95,000 (2)
Salary Remaining : $4,974
Leon Gawanke $90,000 (1)
Salary Remaining : $4,712
Brad Malone $90,000 (1)
Salary Remaining : $4,712
Kyle Rau $90,000 (1)
Salary Remaining : $4,712
Max McCormick $90,000 (1)
Salary Remaining : $4,712
Matthew Stienburg $89,875 (2)
Salary Remaining : $4,705
Layton Ahac $89,750 (1)
Salary Remaining : $4,699
Antonio Stranges $89,333 (3)
Salary Remaining : $4,677
Kim Nousiainen $85,917 (2)
Salary Remaining : $4,498
Olivier Nadeau $85,917 (3)
Salary Remaining : $4,498
William Trudeau $85,667 (1)
Salary Remaining : $4,485
Justin Robidas $82,500 (3)
Salary Remaining : $4,319
Ben Mccartney $81,333 (1)
Salary Remaining : $4,258
Jordy Bellerive $80,000 (1)
Salary Remaining : $4,188
Oskar Steen $80,000 (1)
Salary Remaining : $4,188
Chris Terry $80,000 (1)
Salary Remaining : $4,188
Alec Regula $80,000 (2)
Salary Remaining : $4,188
David Cotton $80,000 (1)
Salary Remaining : $4,188
Ryan Shea $80,000 (1)
Salary Remaining : $4,188
Tyce Thompson $80,000 (1)
Salary Remaining : $4,188
Jacob Moverare $80,000 (2)
Salary Remaining : $4,188
John Stevens $80,000 (1)
Salary Remaining : $4,188
Garret Sparks $77,500 (1)
Salary Remaining : $4,058
Wyatt Kalynuk $77,500 (1)
Salary Remaining : $4,058
Jakov Novak $77,500 (1)
Salary Remaining : $4,058
Martin Has $77,500 (1)
Salary Remaining : $4,058
Marian Studenic $77,500 (2)
Salary Remaining : $4,058
Chase Pearson $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 24 : $2,252,792
Year 25 : $766,042
Year 26 : $257,750
Year 27 : $0
Salary Average Commitment
Year 24 : $2,252,792
Year 25 : $766,042
Year 26 : $257,750
Year 27 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - $100 - 5 781 - 96,36%
Level 2: 5000 - $60 - 4 801 - 96,02%
Level 3: 2000 - $35 - 1 944 - 97,22%
Level 4: 4000 - $20 - 3 941 - 98,52%
Luxury : 1000 - $200 - 950 - 95,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 567 - 78,34%
Farm Level 2: 1000 - $15 - 776 - 77,61%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 418 - 96,77%
Average Income per Game$1,792,566
Year to Date Revenue$71,702,630
Farm
Home Games Left2
Average Attendance - %2 343 - 78,10%
Average Income per Game$99,057
Year to Date Revenue$3,566,054

Expense

Pro Players Total Salaries$64,475,000
Farm Players Total Salaries$2,697,968
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,668,577
Farm Year To Date Expenses$1,371,862
Pro Salary Cap To Date$59,668,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,792,566
Farm Estimated Season Revenue$198,114
Pro Remaining Season Days10
Pro Expenses Per Days$337,565
Pro Estimated Expenses$3,375,650
Farm Remaining Season Days10
Farm Expenses Per Days$14,125
Farm Estimated Expenses$141,250
Estimated Season Expenses$3,516,900
Estimated Season Salary Cap$63,044,227
Estimate Under Maximum Salary Cap of $83,500,000$20,455,773
Estimate Over Minimum Salary Cap of $61,700,000 $1,344,227
Current Bank Account$87,152,518
Projected Bank Account$85,626,298

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $12,500,000 (4)
-Salary Remaining : $654,450
Filip Forsberg (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $366,492
John Klingberg (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $319,372
Shea Theodore (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $287,958
Alexander Wennberg (1 Way Contract) $4,150,000 (3)
-Salary Remaining : $217,277
Ilya Sorokin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Dylan Strome $3,250,000 (1)
-Salary Remaining : $170,157
Filip Chytil (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $157,068
Daniel Vladar (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $125,654
Olli Maatta (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $120,419
Logan Stanley (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $104,712
Denis Gurianov (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $94,241
Nathan Bastian (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $52,356
Moritz Seider $925,000 (1)
-Salary Remaining : $48,429
Dylan Holloway $925,000 (1)
-Salary Remaining : $48,429
Vasily Podkolzin $925,000 (1)
-Salary Remaining : $48,429
Nicholas Robertson $850,000 (1)
-Salary Remaining : $44,503
Jake Muzzin (1 Way Contract) $800,000 (2)
-Salary Remaining : $41,885
Benoit-Olivier Groulx $775,000 (1)
-Salary Remaining : $40,576
Ilya Lyubushkin (1 Way Contract) $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players22
Salary Commitment
Year 24 : $64,475,000
Year 25 : $47,350,000
Year 26 : $32,250,000
Year 27 : $18,000,000
Salary Average Commitment
Year 24 : $64,475,000
Year 25 : $47,350,000
Year 26 : $32,250,000
Year 27 : $18,000,000
Salary Cap with 1 Way Contract
Year 24 : $64,475,000
Year 25 : $47,350,000
Year 26 : $32,250,000
Year 27 : $18,000,000

Farm Players Salaries

Raphael Lavoie $95,000 (2)
Salary Remaining : $4,974
Drew Commesso $92,500 (3)
Salary Remaining : $4,843
Hendrix Lapierre $92,500 (2)
Salary Remaining : $4,843
Shakir Mukhamadullin $92,500 (2)
Salary Remaining : $4,843
Matej Blumel $92,500 (1)
Salary Remaining : $4,843
Henry Thrun $91,250 (1)
Salary Remaining : $4,777
Samu Tuomaala $89,250 (3)
Salary Remaining : $4,673
Linus Karlsson $88,375 (1)
Salary Remaining : $4,627
Blake McLaughlin $88,375 (1)
Salary Remaining : $4,627
Karl Henriksson $87,000 (1)
Salary Remaining : $4,555
Leo Loof $86,750 (3)
Salary Remaining : $4,542
Roni Hirvonen $85,667 (2)
Salary Remaining : $4,485
Olof Lindbom $85,500 (1)
Salary Remaining : $4,476
Jakub Demek $85,168 (3)
Salary Remaining : $4,459
Artur Akhtyamov $85,167 (3)
Salary Remaining : $4,459
Oskar Back $85,083 (1)
Salary Remaining : $4,455
Graeme Clarke $85,083 (1)
Salary Remaining : $4,455
Isaiah Saville $84,967 (1)
Salary Remaining : $4,449
Adam Wilsby $84,250 (1)
Salary Remaining : $4,411
William Villeneuve $83,500 (2)
Salary Remaining : $4,372
Zayde Wisdom $82,583 (2)
Salary Remaining : $4,324
Kole Lind $80,000 (2)
Salary Remaining : $4,188
Kirill Tyutyayev $77,500 (1)
Salary Remaining : $4,058
Quinn Schmiemann $77,500 (1)
Salary Remaining : $4,058
Jacob Christiansen $77,500 (1)
Salary Remaining : $4,058
Rhett Gardner $77,500 (1)
Salary Remaining : $4,058
Austin Poganski $77,500 (1)
Salary Remaining : $4,058
Linus Weissbach $77,500 (1)
Salary Remaining : $4,058
Nate Schnarr $77,500 (1)
Salary Remaining : $4,058
Callum Booth $77,500 (1)
Salary Remaining : $4,058
Timur Ibragimov $77,500 (1)
Salary Remaining : $4,058
Bryce Kindopp $77,500 (1)
Salary Remaining : $4,058
Cameron Hillis $0 (0)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 24 : $2,697,968
Year 25 : $1,050,585
Year 26 : $438,835
Year 27 : $0
Salary Average Commitment
Year 24 : $2,697,968
Year 25 : $1,050,585
Year 26 : $438,835
Year 27 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $98 - 5 707 - 95,11%
Level 2: 5000 - $60 - 4 777 - 95,54%
Level 3: 2000 - $38 - 1 912 - 95,59%
Level 4: 4000 - $22 - 3 878 - 96,94%
Luxury : 1000 - $185 - 961 - 96,06%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 539 - 76,93%
Farm Level 2: 1000 - $15 - 757 - 75,68%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 234 - 95,74%
Average Income per Game$1,760,501
Year to Date Revenue$70,420,028
Farm
Home Games Left2
Average Attendance - %2 295 - 76,51%
Average Income per Game$97,149
Year to Date Revenue$3,497,381

Expense

Pro Players Total Salaries$80,185,000
Farm Players Total Salaries$1,337,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,146,171
Farm Year To Date Expenses$668,683
Pro Salary Cap To Date$68,146,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,760,501
Farm Estimated Season Revenue$194,299
Pro Remaining Season Days10
Pro Expenses Per Days$419,817
Pro Estimated Expenses$4,198,170
Farm Remaining Season Days10
Farm Expenses Per Days$7,004
Farm Estimated Expenses$70,040
Estimated Season Expenses$4,268,210
Estimated Season Salary Cap$72,344,341
Estimate Under Maximum Salary Cap of $83,500,000$11,155,659
Estimate Over Minimum Salary Cap of $61,700,000 $10,644,341
Current Bank Account$58,044,875
Projected Bank Account$55,731,465

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $523,560
Nico Hischier (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $353,403
Brandon Hagel (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $314,136
Troy Terry (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $308,901
Tyler Toffoli (1 Way Contract) $5,880,000 (3)
-Salary Remaining : $307,853
Colton Parayko (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $298,429
Chandler Stephenson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $287,958
Darnell Nurse (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $287,958
Samuel Girard (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Brock Boeser (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $261,780
Alex Newhook (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $183,246
Joel Edmundson (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $172,775
Pius Suter (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $157,068
Christian Dvorak (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $146,597
Kailer Yamamoto (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Cameron York (Out of Payroll) $1,600,000 (2)
-Salary Remaining : $83,770
John Beecher $925,000 (2)
-Salary Remaining : $48,429
Spencer Stastney $925,000 (1)
-Salary Remaining : $48,429
Samuel Walker $855,000 (1)
-Salary Remaining : $44,764
Victor Mete $850,000 (2)
-Salary Remaining : $44,503
Charlie Lindgren $800,000 (1)
-Salary Remaining : $41,885
Darren Raddysh (Out of Payroll) $775,000 (1)
-Salary Remaining : $40,576
Total Pro Players22
Salary Commitment
Year 24 : $82,560,000
Year 25 : $68,305,000
Year 26 : $62,130,000
Year 27 : $31,700,000
Salary Average Commitment
Year 24 : $82,560,000
Year 25 : $68,305,000
Year 26 : $62,130,000
Year 27 : $31,700,000
Salary Cap with 1 Way Contract
Year 24 : $82,560,000
Year 25 : $68,305,000
Year 26 : $62,130,000
Year 27 : $31,700,000

Farm Players Salaries

Joshua Lopina $87,833 (2)
Salary Remaining : $4,599
Olle Eriksson Ek $85,000 (1)
Salary Remaining : $4,450
Jack Finley (Out of Payroll) $82,583 (2)
Salary Remaining : $4,324
Cam Dineen $80,000 (2)
Salary Remaining : $4,188
Jared Moe $77,500 (1)
Salary Remaining : $4,058
Brett Stapley $77,500 (1)
Salary Remaining : $4,058
Yannick Weber $77,500 (1)
Salary Remaining : $4,058
Derrick Pouliot $77,500 (1)
Salary Remaining : $4,058
Ostap Safin $77,500 (1)
Salary Remaining : $4,058
Brandon Kruse $77,500 (1)
Salary Remaining : $4,058
Nick Desimone $77,500 (1)
Salary Remaining : $4,058
Chase De Leo $77,500 (1)
Salary Remaining : $4,058
Joseph Gambardella $77,500 (1)
Salary Remaining : $4,058
Otto Somppi $77,500 (1)
Salary Remaining : $4,058
Jack Gorniak $77,500 (1)
Salary Remaining : $4,058
Robbie Stucker $77,500 (1)
Salary Remaining : $4,058
Stanislav Demin $77,500 (1)
Salary Remaining : $4,058
Alexander Petrovic $77,500 (1)
Salary Remaining : $4,058
Total Farm Players18
Salary Commitment
Year 24 : $1,420,416
Year 25 : $250,416
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,420,416
Year 25 : $250,416
Year 26 : $0
Year 27 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - $110 - 4 742 - 79,04%
Level 2: 5000 - $75 - 3 679 - 73,58%
Level 3: 2000 - $50 - 1 387 - 69,34%
Level 4: 4000 - $35 - 2 644 - 66,09%
Luxury : 1000 - $200 - 961 - 96,13%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 577 - 78,84%
Farm Level 2: 1000 - $15 - 770 - 77,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %13 413 - 74,52%
Average Income per Game$1,716,077
Year to Date Revenue$66,926,995
Farm
Home Games Left3
Average Attendance - %2 347 - 78,22%
Average Income per Game$99,436
Year to Date Revenue$3,480,253

Expense

Pro Players Total Salaries$94,917,500
Farm Players Total Salaries$1,878,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,726,218
Farm Year To Date Expenses$1,139,717
Pro Salary Cap To Date$78,443,498
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,432,154
Farm Estimated Season Revenue$298,307
Pro Remaining Season Days10
Pro Expenses Per Days$496,950
Pro Estimated Expenses$4,969,500
Farm Remaining Season Days10
Farm Expenses Per Days$9,834
Farm Estimated Expenses$98,340
Estimated Season Expenses$5,067,840
Estimated Season Salary Cap$83,354,098
Estimate Under Maximum Salary Cap of $83,500,000$145,902
Estimate Over Minimum Salary Cap of $61,700,000 $21,654,098
Current Bank Account$113,794,719
Projected Bank Account$112,457,340

Pro Players Salaries

Devon Toews (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $497,382
Nicklas Backstrom (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $484,293
Mark Stone (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $376,963
Johnny Gaudreau (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $366,492
Jack Campbell (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $340,314
T.J. Oshie (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Cam Atkinson (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $308,901
Adam Henrique (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $287,958
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $287,958
Ryan Hartman (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $261,780
Jesperi Kotkaniemi (1 Way Contract) $4,437,500 (1)
-Salary Remaining : $232,330
Evan Bouchard (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $209,424
Eric Comrie $2,000,000 (3)
-Salary Remaining : $104,712
Justin Schultz (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Rafael Harvey-Pinard $2,000,000 (3)
-Salary Remaining : $104,712
Niko Mikkola (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $104,712
Jacob Bryson (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $45,812
-Salary Remaining : $104,712
Keegan Kolesar (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $78,534
Nick Bjugstad (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Jonathon Merrill (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $62,827
Cal Clutterbuck (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Craig Smith (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Marco Scandella (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $52,356
Jonatan Berggren $925,000 (1)
-Salary Remaining : $48,429
Jacob Bernard-Docker $805,000 (2)
-Salary Remaining : $42,147
Total Pro Players25
Salary Commitment
Year 24 : $94,917,500
Year 25 : $71,855,000
Year 26 : $40,400,000
Year 27 : $21,000,000
Salary Average Commitment
Year 24 : $94,917,500
Year 25 : $71,855,000
Year 26 : $40,400,000
Year 27 : $21,000,000
Salary Cap with 1 Way Contract
Year 24 : $93,792,504
Year 25 : $70,730,000
Year 26 : $40,400,000
Year 27 : $21,000,000

Farm Players Salaries

Logan Mailloux $89,750 (3)
Salary Remaining : $4,699
Ryan O'Rourke $88,667 (2)
Salary Remaining : $4,642
Alex Beaucage $87,833 (1)
Salary Remaining : $4,599
Cole Schwindt $87,000 (1)
Salary Remaining : $4,555
Nolan Allan $87,000 (3)
Salary Remaining : $4,555
Michael Milne $86,167 (2)
Salary Remaining : $4,511
Louis Crevier $85,083 (1)
Salary Remaining : $4,455
Jacob Melanson $84,333 (3)
Salary Remaining : $4,415
Jakub Skarek $80,000 (2)
Salary Remaining : $4,188
Colin Blackwell $80,000 (2)
Salary Remaining : $4,188
Dillon Heatherington $80,000 (2)
Salary Remaining : $4,188
Gustav Lindstrom $80,000 (2)
Salary Remaining : $4,188
Ken Appleby $80,000 (2)
Salary Remaining : $4,188
Riley Sutter $80,000 (2)
Salary Remaining : $4,188
Pontus Holmberg $80,000 (2)
Salary Remaining : $4,188
Jayson Megna $80,000 (2)
Salary Remaining : $4,188
Mason Geertsen $77,500 (1)
Salary Remaining : $4,058
Gabriel Carlsson $77,500 (1)
Salary Remaining : $4,058
Brett Leason $77,500 (1)
Salary Remaining : $4,058
Sean Malone $77,500 (1)
Salary Remaining : $4,058
Zack Macewen $77,500 (1)
Salary Remaining : $4,058
Tobias Geisser $77,500 (1)
Salary Remaining : $4,058
Gabriel Dumont $77,500 (1)
Salary Remaining : $4,058
Joachim Blichfeld $0 (0)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 24 : $1,878,333
Year 25 : $1,075,917
Year 26 : $261,083
Year 27 : $0
Salary Average Commitment
Year 24 : $1,878,333
Year 25 : $1,075,917
Year 26 : $261,083
Year 27 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $105 - 5 642 - 94,03%
Level 2: 5000 - $64 - 4 769 - 95,37%
Level 3: 2000 - $39 - 1 914 - 95,72%
Level 4: 4000 - $26 - 3 849 - 96,23%
Luxury : 1000 - $198 - 954 - 95,38%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $12 - 2 000 - 99,98%
Farm Level 2: 1000 - $5 - 999 - 99,94%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 128 - 95,15%
Average Income per Game$1,879,161
Year to Date Revenue$69,528,960
Farm
Home Games Left2
Average Attendance - %2 999 - 99,96%
Average Income per Game$43,197
Year to Date Revenue$1,555,090

Expense

Pro Players Total Salaries$96,275,000
Farm Players Total Salaries$1,696,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,295,811)
Pro Year To Date Expenses$77,563,095
Farm Year To Date Expenses$936,938
Pro Salary Cap To Date$77,563,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,516,644
Farm Estimated Season Revenue$86,394
Pro Remaining Season Days10
Pro Expenses Per Days$504,058
Pro Estimated Expenses$5,040,580
Farm Remaining Season Days10
Farm Expenses Per Days$8,881
Farm Estimated Expenses$88,810
Estimated Season Expenses$5,129,390
Estimated Season Salary Cap$81,307,864
Estimate Under Maximum Salary Cap of $83,500,000$2,192,136
Estimate Over Minimum Salary Cap of $61,700,000 $19,607,864
Current Bank Account$77,342,898
Projected Bank Account$79,816,546

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,750,000 (1)
-Salary Remaining : $510,471
Adam Fox (1 Way Contract) $9,500,000 (7)
-Salary Remaining : $497,382
Sebastian Aho (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $471,204
Alexander Ovechkin (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $471,204
Matthew Tkachuk (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $471,204
Andrei Svechnikov (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $418,848
Ivan Provorov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $327,225
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $306,283
Justin Faulk (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $287,958
Jesper Bratt (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $248,691
Carter Hart (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $209,424
Calvin Petersen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $130,890
Trevor Van Riemdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $104,712
Alexander Barabanov $2,000,000 (1)
-Salary Remaining : $104,712
Jaycob Megna $1,500,000 (1)
-Salary Remaining : $78,534
Brett Howden (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Carl Grundstrom $1,300,000 (1)
-Salary Remaining : $68,063
Robert Hagg (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $62,827
Nicklaus Perbix $1,125,000 (2)
-Salary Remaining : $58,901
Troy Stecher (1 Way Contract) $900,000 (2)
-Salary Remaining : $47,120
Connor Dewar $850,000 (1)
-Salary Remaining : $44,503
Parker Kelly $800,000 (1)
-Salary Remaining : $41,885
Total Pro Players22
Salary Commitment
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000
Salary Average Commitment
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000
Salary Cap with 1 Way Contract
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000

Farm Players Salaries

Oscar Dansk $95,000 (2)
Salary Remaining : $4,974
Cole Guttman $95,000 (1)
Salary Remaining : $4,974
Simon Lundmark $85,083 (1)
Salary Remaining : $4,455
Ben Harpur $85,000 (1)
Salary Remaining : $4,450
Anton Blidh $85,000 (1)
Salary Remaining : $4,450
Lane Pederson $82,500 (2)
Salary Remaining : $4,319
MacKenzie Entwistle $80,000 (1)
Salary Remaining : $4,188
Hudson Fasching $80,000 (2)
Salary Remaining : $4,188
Olle Lycksell $78,750 (2)
Salary Remaining : $4,123
Justus Annunen $77,500 (1)
Salary Remaining : $4,058
Cole Koepke $77,500 (1)
Salary Remaining : $4,058
Cole Schneider $77,500 (1)
Salary Remaining : $4,058
Austin Osmanski $77,500 (1)
Salary Remaining : $4,058
Joe Hicketts $77,500 (2)
Salary Remaining : $4,058
Ethan Prow $77,500 (1)
Salary Remaining : $4,058
Alexander Green $77,500 (1)
Salary Remaining : $4,058
Nick Swaney $77,500 (1)
Salary Remaining : $4,058
Robert Mastrosimone $77,500 (1)
Salary Remaining : $4,058
Xavier Bernard $77,500 (1)
Salary Remaining : $4,058
Joseph Woll $77,500 (2)
Salary Remaining : $4,058
Riley Tufte $77,500 (2)
Salary Remaining : $4,058
Total Farm Players21
Salary Commitment
Year 24 : $1,696,333
Year 25 : $568,750
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,696,333
Year 25 : $568,750
Year 26 : $0
Year 27 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $85 - 5 865 - 97,75%
Level 2: 5000 - $70 - 3 951 - 79,01%
Level 3: 2000 - $45 - 1 522 - 76,10%
Level 4: 4000 - $30 - 3 078 - 76,96%
Luxury : 1000 - $160 - 981 - 98,08%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 522 - 76,12%
Farm Level 2: 1000 - $15 - 758 - 75,78%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %15 397 - 85,54%
Average Income per Game$1,628,346
Year to Date Revenue$65,133,826
Farm
Home Games Left2
Average Attendance - %2 280 - 76,00%
Average Income per Game$96,327
Year to Date Revenue$3,467,757

Expense

Pro Players Total Salaries$58,131,667
Farm Players Total Salaries$685,917
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,583,115)
Pro Year To Date Expenses$77,783,258
Farm Year To Date Expenses$438,015
Pro Salary Cap To Date$77,772,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,628,346
Farm Estimated Season Revenue$192,653
Pro Remaining Season Days10
Pro Expenses Per Days$304,354
Pro Estimated Expenses$3,043,540
Farm Remaining Season Days10
Farm Expenses Per Days$3,591
Farm Estimated Expenses$35,910
Estimated Season Expenses$3,079,450
Estimated Season Salary Cap$79,233,211
Estimate Under Maximum Salary Cap of $83,500,000$4,266,789
Estimate Over Minimum Salary Cap of $61,700,000 $17,533,211
Current Bank Account$88,954,397
Projected Bank Account$87,695,946

Pro Players Salaries

John Tavares (Out of Payroll) $10,000,000 (2)
-Salary Remaining : $523,560
Jake Guentzel (1 Way Contract) $7,500,000 (6)
-Salary Remaining : $392,670
Alec Martinez (Out of Payroll) $7,000,000 (2)
-Salary Remaining : $366,492
Valeri Nichushkin (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $340,314
Brock Nelson (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $340,314
Sergei Bobrovsky (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $314,136
Adam Pelech (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $314,136
Alex Iafallo (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $235,602
Brandon Tanev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $183,246
Jake Allen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $157,068
Vladislav Gavrikov (Out of Payroll) $2,800,000 (2)
-Salary Remaining : $146,597
Chris Tanev (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $130,890
Tomas Nosek (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $83,770
Yakov Trenin (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $78,534
Jansen Harkins $875,000 (1)
-Salary Remaining : $45,812
Samuel Knazko $870,000 (2)
-Salary Remaining : $45,550
Nikita Alexandrov $861,667 (1)
-Salary Remaining : $45,113
William Lagesson $850,000 (1)
-Salary Remaining : $44,503
Joseph Anderson $850,000 (1)
-Salary Remaining : $44,503
Noah Gregor $800,000 (2)
-Salary Remaining : $41,885
Jett Woo $800,000 (2)
-Salary Remaining : $41,885
Axel Jonsson-Fjallby $800,000 (1)
-Salary Remaining : $41,885
Beck Malenstyn $775,000 (1)
-Salary Remaining : $40,576
Ashton Sautner $775,000 (1)
-Salary Remaining : $40,576
Brandon Hickey $775,000 (2)
-Salary Remaining : $40,576
Total Pro Players25
Salary Commitment
Year 24 : $77,931,667
Year 25 : $64,545,000
Year 26 : $37,500,000
Year 27 : $26,500,000
Salary Average Commitment
Year 24 : $77,931,667
Year 25 : $64,545,000
Year 26 : $37,500,000
Year 27 : $26,500,000
Salary Cap with 1 Way Contract
Year 24 : $77,931,667
Year 25 : $64,545,000
Year 26 : $37,500,000
Year 27 : $26,500,000

Farm Players Salaries

Ryder Rolston $89,500 (3)
Salary Remaining : $4,686
Danila Klimovich $88,667 (2)
Salary Remaining : $4,642
Tristan Lennox $86,750 (3)
Salary Remaining : $4,542
Jalen Luypen $85,917 (2)
Salary Remaining : $4,498
Nicolas Daws $85,083 (1)
Salary Remaining : $4,455
David Farrance $85,000 (1)
Salary Remaining : $4,450
Arnaud Durandeau $85,000 (1)
Salary Remaining : $4,450
Justin Kirkland $80,000 (1)
Salary Remaining : $4,188
Cooper Marody $0 (0)
Salary Remaining : $0
Total Farm Players9
Salary Commitment
Year 24 : $685,917
Year 25 : $350,834
Year 26 : $176,250
Year 27 : $0
Salary Average Commitment
Year 24 : $1,405,917
Year 25 : $350,834
Year 26 : $176,250
Year 27 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Farm Salary Cap

Under Maximum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche $72,763,298 $60,696,784 $22,803,216 -$1,003,216 $884,049 $60,815,951 222244
Blackhawks $49,259,516 $74,033,031 $9,466,969 $12,333,031 $923,997 $60,776,003 241943
Blue Jackets $31,183,249 $80,975,234 $2,524,766 $19,275,234 $1,884,512 $59,815,488 243660
Blues $83,275,954 $79,613,690 $3,886,310 $17,913,690 $970,116 $60,729,884 281947
Bruins $87,813,279 $79,290,427 $4,209,573 $17,590,427 $2,044,599 $59,655,401 283967
Canadiens $420,639,277 $75,456,561 $8,043,439 $13,756,561 $643,996 $61,056,004 221537
Canucks $416,704,919 $80,814,507 $2,685,493 $19,114,507 $1,635,323 $60,064,677 202747
Capitals $59,032,751 $81,768,960 $1,731,040 $20,068,960 $643,230 $61,056,770 212142
Coyotes $130,941,372 $61,800,246 $21,699,754 $100,246 $896,150 $60,803,850 262551
Devils $19,235,070 $82,025,884 $1,474,116 $20,325,884 $1,888,372 $59,811,628 252247
Ducks $76,652,244 $63,965,238 $19,534,762 $2,265,238 $496,392 $61,203,608 231639
Flames $408,602,013 $70,860,567 $12,639,433 $9,160,567 $1,094,992 $60,605,008 252752
Flyers $112,812,271 $72,319,753 $11,180,247 $10,619,753 $1,296,739 $60,403,261 232447
Golden Knights $93,920,063 $65,998,980 $17,501,020 $4,298,980 $1,663,565 $60,036,435 263864
Hurricanes $111,538,637 $76,767,711 $6,732,289 $15,067,711 $2,183,749 $59,516,251 244266
Islanders $117,268,112 $75,848,324 $7,651,676 $14,148,324 $1,139,563 $60,560,437 251742
Jets $72,698,082 $69,253,386 $14,246,614 $7,553,386 $1,912,876 $59,787,124 263157
Kings $42,327,419 $74,255,503 $9,244,497 $12,555,503 $1,506,366 $60,193,634 252247
Kraken $447,723,628 $60,388,387 $23,111,613 -$1,311,613 $917,639 $60,782,361 242246
Lightning $82,759,154 $67,898,841 $15,601,159 $6,198,841 $998,365 $60,701,635 232447
Maple Leafs $59,559,085 $80,327,398 $3,172,602 $18,627,398 $906,436 $60,793,564 222345
Oilers $89,492,412 $66,082,905 $17,417,095 $4,382,905 $1,721,995 $59,978,005 262450
Panthers $405,112,448 $82,656,402 $843,598 $20,956,402 $1,567,835 $60,132,165 232649
Penguins $89,235,206 $59,956,431 $23,543,569 -$1,743,569 $850,158 $60,849,842 222042
Predators $55,577,706 $72,264,672 $11,235,328 $10,564,672 $991,605 $60,708,395 281240
Rangers $38,029,889 $75,780,614 $7,719,386 $14,080,614 $1,257,197 $60,442,803 222850
Red Wings $64,665,721 $77,502,871 $5,997,129 $15,802,871 $1,911,798 $59,788,202 212849
Sabres $87,152,518 $63,044,227 $20,455,773 $1,344,227 $1,513,112 $60,186,888 223355
Senators $58,044,875 $72,344,341 $11,155,659 $10,644,341 $738,723 $60,961,277 221840
Sharks $113,794,719 $83,354,098 $145,902 $21,654,098 $1,238,057 $60,461,943 252449
Stars $77,342,898 $81,307,864 $2,192,136 $19,607,864 $1,025,748 $60,674,252 222143
Wild $88,954,397 $79,233,211 $4,266,789 $17,533,211 $473,925 $61,226,075 25934