Connexion

ANAHEIM Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $177 - 3 980 - 66,33%
Level 2: 4174 - $85 - 4 174 - 100,00%
Level 3: 2000 - $70 - 1 436 - 71,78%
Level 4: 4000 - $52 - 2 574 - 64,35%
Luxury : 1000 - $900 - 282 - 28,19%
Total Capacity :17174
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 982 - 99,11%
Farm Level 2: 1000 - $24 - 820 - 81,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %12 445 - 72,47%
Average Income per Game$1,856,711
Year to Date Revenue$22,280,530
Farm
Home Games Left29
Average Attendance - %2 802 - 93,39%
Average Income per Game$106,858
Year to Date Revenue$1,282,291

Expense

Pro Players Total Salaries$79,580,000
Farm Players Total Salaries$3,227,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value($1,500,000)
Pro Year To Date Expenses$24,782,826
Farm Year To Date Expenses$1,244,426
Pro Salary Cap To Date$24,444,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,844,614
Farm Estimated Season Revenue$3,098,870
Pro Remaining Season Days143
Pro Expenses Per Days$387,885
Pro Estimated Expenses$55,467,555
Farm Remaining Season Days153
Farm Expenses Per Days$17,555
Farm Estimated Expenses$2,685,915
Estimated Season Expenses$58,153,470
Season Salary Cap$78,080,000
Estimate Under Maximum Salary Cap of $88,000,000$9,920,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,080,000
Current Bank Account$36,472,593
Projected Bank Account$35,262,607

Pro Players Salaries

Gustav Forsling $7,775,000 (4)
-Salary Remaining : $5,345,313
Rickard Rakell $7,600,000 (2)
-Salary Remaining : $5,225,000
Fabian Zetterlund $6,500,000 (4)
-Salary Remaining : $4,468,750
Sam Bennett $6,230,000 (9)
-Salary Remaining : $4,283,125
Carson Soucy $5,750,000 (4)
-Salary Remaining : $3,953,125
Robin Lehner $5,000,000 (3)
-Salary Remaining : $3,437,500
David Savard $4,700,000 (1)
-Salary Remaining : $3,231,250
Evan Rodrigues $4,700,000 (4)
-Salary Remaining : $3,231,250
Kiefer Sherwood $4,700,000 (2)
-Salary Remaining : $3,231,250
Caleb Jones $4,500,000 (4)
-Salary Remaining : $3,093,750
Nikita Zadorov $3,600,000 (1)
-Salary Remaining : $2,475,000
Gemel Smith $3,000,000 (2)
-Salary Remaining : $2,062,500
Dakota Joshua $3,000,000 (3)
-Salary Remaining : $2,062,500
Garnet Hathaway $2,800,000 (2)
-Salary Remaining : $1,925,000
Alex Iafallo $2,600,000 (4)
-Salary Remaining : $1,787,500
Anthony Beauvillier $2,500,000 (8)
-Salary Remaining : $1,718,750
Jake Evans $2,000,000 (2)
-Salary Remaining : $1,375,000
Alexis Lafreniere $875,000 (1)
-Salary Remaining : $601,563
Jackson Lacombe $875,000 (3)
-Salary Remaining : $601,563
Lukas Dostal $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players20
Salary Commitment
Year 24 : $79,580,000
Year 25 : $70,405,000
Year 26 : $50,305,000
Year 27 : $40,555,000
Salary Average Commitment
Year 24 : $79,580,000
Year 25 : $70,405,000
Year 26 : $50,305,000
Year 27 : $40,555,000
Salary Cap with 1 Way Contract
Year 24 : $79,580,000
Year 25 : $70,405,000
Year 26 : $50,305,000
Year 27 : $40,555,000

Farm Players Salaries

Jean-Gabriel Pageau $570,000 (1)
Salary Remaining : $400,046
Mirco Mueller (Out of Payroll) $430,000 (4)
Salary Remaining : $301,789
Phil Di Giuseppe $330,000 (4)
Salary Remaining : $231,606
Dylan Demelo $300,000 (3)
Salary Remaining : $210,550
Dylan Sikura $140,000 (1)
Salary Remaining : $98,257
Philippe Desrosiers $112,500 (1)
Salary Remaining : $78,956
Janne Juvonen $95,000 (3)
Salary Remaining : $66,674
Dalton Smith $90,000 (1)
Salary Remaining : $63,165
TJ Hensick $90,000 (1)
Salary Remaining : $63,165
JD Greenway $90,000 (4)
Salary Remaining : $63,165
Lucas Carlsson $87,500 (1)
Salary Remaining : $61,411
Filip Chlapik $82,500 (1)
Salary Remaining : $57,901
Arnaud Durandeau $82,500 (2)
Salary Remaining : $57,901
Filip Kral $82,500 (3)
Salary Remaining : $57,901
Gabriel Fortier $82,500 (3)
Salary Remaining : $57,901
Adam Raska $82,500 (3)
Salary Remaining : $57,901
Jakub Galvas $80,000 (3)
Salary Remaining : $56,147
Jared Mcisaac $72,500 (3)
Salary Remaining : $50,883
Mathias Laferriere $62,500 (2)
Salary Remaining : $43,865
Kim Nousiainen $62,500 (3)
Salary Remaining : $43,865
Jordan Martinook $54,500 (1)
Salary Remaining : $38,250
Alex Limoges $52,500 (1)
Salary Remaining : $36,846
Malte Stromwall $52,500 (2)
Salary Remaining : $36,846
Jesper Eliasson $52,500 (1)
Salary Remaining : $36,846
Mitchell Gibson $52,500 (3)
Salary Remaining : $36,846
Jack Badini $52,500 (1)
Salary Remaining : $36,846
Johan Sodergran $52,500 (2)
Salary Remaining : $36,846
Marcus Kallionkelli $52,500 (2)
Salary Remaining : $36,846
Dillon Hamaliuk $52,500 (2)
Salary Remaining : $36,846
Trevor Janicke $52,500 (3)
Salary Remaining : $36,846
Tomas Vomacka $52,500 (3)
Salary Remaining : $36,846
Benton Maas $52,500 (1)
Salary Remaining : $36,846
Total Farm Players32
Salary Commitment
Year 24 : $3,657,000
Year 25 : $2,220,000
Year 26 : $1,865,000
Year 27 : $850,000
Salary Average Commitment
Year 24 : $3,677,000
Year 25 : $2,240,000
Year 26 : $1,885,000
Year 27 : $870,000

BOSTON Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $135 - 5 686 - 94,76%
Level 2: 4565 - $110 - 3 586 - 78,55%
Level 3: 2000 - $55 - 1 950 - 97,50%
Level 4: 4000 - $35 - 3 824 - 95,61%
Luxury : 1000 - $230 - 984 - 98,37%
Total Capacity :17565
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 949 - 97,45%
Farm Level 2: 1000 - $15 - 989 - 98,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 029 - 91,26%
Average Income per Game$1,955,219
Year to Date Revenue$25,417,848
Farm
Home Games Left28
Average Attendance - %2 938 - 97,92%
Average Income per Game$99,654
Year to Date Revenue$1,295,508

Expense

Pro Players Total Salaries$84,325,000
Farm Players Total Salaries$1,768,200
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,898,935
Farm Year To Date Expenses$825,436
Pro Salary Cap To Date$25,461,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,746,134
Farm Estimated Season Revenue$2,790,325
Pro Remaining Season Days143
Pro Expenses Per Days$412,139
Pro Estimated Expenses$58,935,877
Farm Remaining Season Days153
Farm Expenses Per Days$12,239
Farm Estimated Expenses$1,872,567
Estimated Season Expenses$60,808,444
Season Salary Cap$84,325,000
Estimate Under Maximum Salary Cap of $88,000,000$3,675,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,325,000
Current Bank Account$23,074,956
Projected Bank Account$19,802,971

Pro Players Salaries

Mikael Granlund $10,500,000 (3)
-Salary Remaining : $7,218,750
Elias Pettersson $10,000,000 (7)
-Salary Remaining : $6,875,000
Matt Dumba $9,500,000 (2)
-Salary Remaining : $6,531,250
Adam Boqvist $8,500,000 (3)
-Salary Remaining : $5,843,750
Dmitri Orlov $7,100,000 (1)
-Salary Remaining : $4,881,250
Jake DeBrusk $6,200,000 (3)
-Salary Remaining : $4,262,500
Andre Burakovsky $6,100,000 (2)
-Salary Remaining : $4,193,750
Jonathan Marchessault $4,900,000 (3)
-Salary Remaining : $3,368,750
Philipp Grubauer $4,500,000 (2)
-Salary Remaining : $3,093,750
Ethan Bear (Out of Payroll) $3,900,000 (2)
-Salary Remaining : $2,681,250
Kaapo Kakko $3,750,000 (2)
-Salary Remaining : $2,578,125
Frederik Andersen $1,800,000 (1)
-Salary Remaining : $1,237,500
Michal Kempny $1,800,000 (1)
-Salary Remaining : $1,237,500
Dmitry Kulikov $1,300,000 (3)
-Salary Remaining : $893,750
Walker Duehr $1,150,000 (2)
-Salary Remaining : $790,625
Rem Pitlick $1,000,000 (2)
-Salary Remaining : $687,500
Mattias Ekholm $1,000,000 (1)
-Salary Remaining : $687,500
Thomas Novak $900,000 (2)
-Salary Remaining : $618,750
Jack Drury $875,000 (3)
-Salary Remaining : $601,563
Sean Kuraly $875,000 (4)
-Salary Remaining : $601,563
Nathan Bastian $875,000 (4)
-Salary Remaining : $601,563
Joey Daccord $875,000 (4)
-Salary Remaining : $601,563
Bryce Kindopp $825,000 (1)
-Salary Remaining : $567,188
Total Pro Players23
Salary Commitment
Year 24 : $88,225,000
Year 25 : $73,800,000
Year 26 : $41,100,000
Year 27 : $12,625,000
Salary Average Commitment
Year 24 : $88,225,000
Year 25 : $75,700,000
Year 26 : $44,900,000
Year 27 : $12,625,000
Salary Cap with 1 Way Contract
Year 24 : $88,225,000
Year 25 : $75,700,000
Year 26 : $44,900,000
Year 27 : $12,625,000

Farm Players Salaries

Max Lajoie $160,000 (3)
Salary Remaining : $112,294
Danill Miromanov $100,000 (3)
Salary Remaining : $70,183
Josh Brook $90,000 (1)
Salary Remaining : $63,165
Reilly Walsh $90,000 (4)
Salary Remaining : $63,165
Jansen Harkins $90,000 (2)
Salary Remaining : $63,165
Igor Shvyrev $87,500 (4)
Salary Remaining : $61,411
Dylan Ferguson $82,500 (3)
Salary Remaining : $57,901
Derek Grant $82,500 (1)
Salary Remaining : $57,901
Shane Gersich $80,000 (4)
Salary Remaining : $56,147
Jakob Forsbacka-Karlsson $80,000 (2)
Salary Remaining : $56,147
Julius Honka $80,000 (1)
Salary Remaining : $56,147
Cal Clutterbuck $70,000 (4)
Salary Remaining : $49,128
Hunter Shinkaruk $70,000 (2)
Salary Remaining : $49,128
Graham Knott $70,000 (4)
Salary Remaining : $49,128
Kasper Bjorkqvist $65,000 (3)
Salary Remaining : $45,619
Matthew Finn $65,000 (3)
Salary Remaining : $45,619
Lukas Jasek $65,000 (3)
Salary Remaining : $45,619
Michael Teply $62,500 (2)
Salary Remaining : $43,865
Eamon McAdam $60,700 (4)
Salary Remaining : $42,601
Joe Pendenza $60,000 (3)
Salary Remaining : $42,110
Anthony Florentino $52,500 (1)
Salary Remaining : $36,846
Tyler Weiss $52,500 (2)
Salary Remaining : $36,846
Ryan O'Reilly $52,500 (2)
Salary Remaining : $36,846
Total Farm Players23
Salary Commitment
Year 24 : $1,768,200
Year 25 : $1,463,200
Year 26 : $1,055,700
Year 27 : $458,200
Salary Average Commitment
Year 24 : $1,768,200
Year 25 : $1,463,200
Year 26 : $1,055,700
Year 27 : $458,200

BUFFALO Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $145 - 4 669 - 77,82%
Level 2: 5690 - $79 - 5 189 - 91,20%
Level 3: 2000 - $61 - 1 830 - 91,52%
Level 4: 4000 - $41 - 3 758 - 93,95%
Luxury : 1000 - $300 - 952 - 95,18%
Total Capacity :18690
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $42 - 1 636 - 81,82%
Farm Level 2: 1000 - $23 - 926 - 92,64%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 399 - 87,74%
Average Income per Game$1,986,918
Year to Date Revenue$25,829,932
Farm
Home Games Left28
Average Attendance - %2 563 - 85,43%
Average Income per Game$107,182
Year to Date Revenue$1,393,362

Expense

Pro Players Total Salaries$73,910,444
Farm Players Total Salaries$2,821,130
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$23,319,351
Farm Year To Date Expenses$1,139,320
Pro Salary Cap To Date$23,131,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,633,700
Farm Estimated Season Revenue$3,001,087
Pro Remaining Season Days143
Pro Expenses Per Days$358,223
Pro Estimated Expenses$51,225,889
Farm Remaining Season Days153
Farm Expenses Per Days$17,528
Farm Estimated Expenses$2,681,784
Estimated Season Expenses$53,907,673
Season Salary Cap$77,910,444
Estimate Under Maximum Salary Cap of $88,000,000$10,089,556
Estimate Over Minimum Salary Cap of $65,000,000 $12,910,444
Current Bank Account$29,599,035
Projected Bank Account$34,326,149

Pro Players Salaries

Thatcher Demko $8,500,000 (7)
-Salary Remaining : $5,843,750
Brandon Saad $8,500,000 (1)
-Salary Remaining : $5,843,750
Ryan Dzingel $6,500,000 (3)
-Salary Remaining : $4,468,750
Hampus Lindholm $6,300,000 (2)
-Salary Remaining : $4,331,250
Joel Farabee $4,800,000 (1)
-Salary Remaining : $3,300,000
Nick Paul $4,500,000 (6)
-Salary Remaining : $3,093,750
Timothy Liljegren $4,444,444 (1)
-Salary Remaining : $3,055,555
Eetu Luostarinen $4,440,000 (1)
-Salary Remaining : $3,052,500
Ivan Barbashev $3,800,000 (2)
-Salary Remaining : $2,612,500
Conor Sheary $3,800,000 (3)
-Salary Remaining : $2,612,500
Josh Anderson $3,200,000 (3)
-Salary Remaining : $2,200,000
Nelson Nogier $2,350,000 (1)
-Salary Remaining : $1,615,625
Thomas Tynan $2,150,000 (3)
-Salary Remaining : $1,478,125
Jaroslav Halak $1,851,000 (1)
-Salary Remaining : $1,272,563
Logan Brown $1,500,000 (2)
-Salary Remaining : $1,031,250
Warren Foegele $1,450,000 (2)
-Salary Remaining : $996,875
Joe Hicketts $1,200,000 (3)
-Salary Remaining : $825,000
William Lagesson $1,100,000 (3)
-Salary Remaining : $756,250
Sami Niku $900,000 (3)
-Salary Remaining : $618,750
Ty Smith $875,000 (1)
-Salary Remaining : $601,563
John Peterka $875,000 (3)
-Salary Remaining : $601,563
Kevin Mandolese $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players22
Salary Commitment
Year 24 : $73,910,444
Year 25 : $45,050,000
Year 26 : $29,925,000
Year 27 : $11,000,000
Salary Average Commitment
Year 24 : $74,010,444
Year 25 : $46,750,000
Year 26 : $32,825,000
Year 27 : $13,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,910,444
Year 25 : $46,650,000
Year 26 : $32,725,000
Year 27 : $13,000,000

Farm Players Salaries

Calvin Pickard $140,000 (4)
Salary Remaining : $98,257
Nicolas Petan $140,000 (1)
Salary Remaining : $98,257
Rocco Grimaldi $130,600 (2)
Salary Remaining : $91,660
Aaron Ness $122,600 (3)
Salary Remaining : $86,045
Derek Ryan $120,300 (1)
Salary Remaining : $84,431
Austin Wagner $120,010 (4)
Salary Remaining : $84,227
Joseph Duszak $120,000 (5)
Salary Remaining : $84,220
Damien Giroux $110,020 (4)
Salary Remaining : $77,216
Andrew Agozzino $101,200 (3)
Salary Remaining : $71,026
Patrick Brown $101,100 (2)
Salary Remaining : $70,956
Patrick Maroon $100,200 (2)
Salary Remaining : $70,324
Jean-Francois Berube $100,000 (2)
Salary Remaining : $70,183
Troy Grosenick $100,000 (2)
Salary Remaining : $70,183
Connor Carrick $100,000 (3)
Salary Remaining : $70,183
Jesper Boqvist $95,000 (1)
Salary Remaining : $66,674
Andrew Peeke $92,500 (4)
Salary Remaining : $64,920
Parker Kelly $92,500 (4)
Salary Remaining : $64,920
Brett Murray $90,000 (4)
Salary Remaining : $63,165
Mattias Samuelsson $90,000 (1)
Salary Remaining : $63,165
Oskari Laaksonen $90,000 (1)
Salary Remaining : $63,165
Jean-Christophe Beaudin $87,600 (3)
Salary Remaining : $61,481
Sean Malone $85,000 (2)
Salary Remaining : $59,656
Sam Anas $85,000 (2)
Salary Remaining : $59,656
Ethan Prow $82,500 (1)
Salary Remaining : $57,901
Robbie Russo $82,500 (1)
Salary Remaining : $57,901
Riley Tufte $82,500 (2)
Salary Remaining : $57,901
Alex Starlock $80,000 (1)
Salary Remaining : $56,147
Cole Hults $80,000 (2)
Salary Remaining : $56,147
Total Farm Players28
Salary Commitment
Year 24 : $2,821,130
Year 25 : $2,020,830
Year 26 : $1,156,430
Year 27 : $745,030
Salary Average Commitment
Year 24 : $2,793,630
Year 25 : $2,040,830
Year 26 : $1,176,430
Year 27 : $765,030

CALGARY Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $119 - 5 841 - 97,35%
Level 2: 6289 - $72 - 5 448 - 86,63%
Level 3: 2000 - $62 - 1 678 - 83,89%
Level 4: 4000 - $38 - 3 830 - 95,76%
Luxury : 1000 - $250 - 964 - 96,44%
Total Capacity :19289
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 913 - 95,63%
Farm Level 2: 1000 - $15 - 995 - 99,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 762 - 92,08%
Average Income per Game$1,893,689
Year to Date Revenue$22,724,272
Farm
Home Games Left29
Average Attendance - %2 907 - 96,91%
Average Income per Game$98,236
Year to Date Revenue$1,178,832

Expense

Pro Players Total Salaries$65,185,000
Farm Players Total Salaries$2,198,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,795,340
Farm Year To Date Expenses$911,833
Pro Salary Cap To Date$20,451,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,916,991
Farm Estimated Season Revenue$2,848,844
Pro Remaining Season Days143
Pro Expenses Per Days$318,678
Pro Estimated Expenses$45,570,954
Farm Remaining Season Days153
Farm Expenses Per Days$14,211
Farm Estimated Expenses$2,174,283
Estimated Season Expenses$47,745,237
Season Salary Cap$65,185,000
Estimate Under Maximum Salary Cap of $88,000,000$22,815,000
Estimate Over Minimum Salary Cap of $65,000,000 $185,000
Current Bank Account$77,254,621
Projected Bank Account$87,275,219

Pro Players Salaries

Teuvo Teravainen $8,450,000 (1)
-Salary Remaining : $5,809,375
Sidney Crosby $8,000,000 (3)
-Salary Remaining : $5,500,000
Miro Heiskanen $7,200,000 (2)
-Salary Remaining : $4,950,000
Seth Jones $6,850,000 (5)
-Salary Remaining : $4,709,375
John Klingberg $6,450,000 (2)
-Salary Remaining : $4,434,375
Nick Schmaltz $6,000,000 (4)
-Salary Remaining : $4,125,000
Jesse Puljujarvi $4,400,000 (3)
-Salary Remaining : $3,025,000
Ryan Hartman $2,955,000 (2)
-Salary Remaining : $2,031,563
Nils Hoglander $2,200,000 (1)
-Salary Remaining : $1,512,500
Michael McLeod $1,500,000 (4)
-Salary Remaining : $1,031,250
Luke Glendening $1,275,000 (2)
-Salary Remaining : $876,563
Brendan Perlini $975,000 (2)
-Salary Remaining : $670,313
Blake Coleman $975,000 (1)
-Salary Remaining : $670,313
Alexander Edler $955,000 (1)
-Salary Remaining : $656,563
Pyotr Kochetkov $875,000 (2)
-Salary Remaining : $601,563
Akito Hirose $875,000 (3)
-Salary Remaining : $601,563
Nils Aman $875,000 (2)
-Salary Remaining : $601,563
J.J Moser $875,000 (2)
-Salary Remaining : $601,563
Juuso Valimaki $875,000 (1)
-Salary Remaining : $601,563
Anton Blidh $875,000 (2)
-Salary Remaining : $601,563
Alex Newhook $875,000 (1)
-Salary Remaining : $601,563
Nico Daws $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players22
Salary Commitment
Year 24 : $65,185,000
Year 25 : $50,855,000
Year 26 : $28,500,000
Year 27 : $14,350,000
Salary Average Commitment
Year 24 : $65,185,000
Year 25 : $50,855,000
Year 26 : $28,500,000
Year 27 : $14,350,000
Salary Cap with 1 Way Contract
Year 24 : $65,185,000
Year 25 : $50,855,000
Year 26 : $28,500,000
Year 27 : $14,350,000

Farm Players Salaries

Mathieu Joseph $241,500 (3)
Salary Remaining : $169,493
Emil Bemstrom $110,000 (1)
Salary Remaining : $77,202
Michael Mersch $88,000 (2)
Salary Remaining : $61,761
Kaden Fulcher $87,500 (2)
Salary Remaining : $61,411
Anders Bjork $87,500 (2)
Salary Remaining : $61,411
Nathan Smith $87,500 (2)
Salary Remaining : $61,411
Christopher Gibson $87,500 (2)
Salary Remaining : $61,411
Brett Leason $87,500 (1)
Salary Remaining : $61,411
Jan Jenik $87,500 (1)
Salary Remaining : $61,411
Aidan McDonough $87,500 (2)
Salary Remaining : $61,411
Jacob Bryson $87,500 (3)
Salary Remaining : $61,411
Eddie Wittchow $85,500 (1)
Salary Remaining : $60,007
Andrew Nielsen $85,500 (1)
Salary Remaining : $60,007
Egor Sokolov $82,500 (1)
Salary Remaining : $57,901
Tarmo Reunanen $82,500 (3)
Salary Remaining : $57,901
Tyce Thompson $82,500 (1)
Salary Remaining : $57,901
Ben King $72,500 (3)
Salary Remaining : $50,883
Michael Milne $72,500 (3)
Salary Remaining : $50,883
Matt Tennyson $72,500 (1)
Salary Remaining : $50,883
Kyle Criscuolo $67,500 (1)
Salary Remaining : $47,374
Greg McKegg $67,500 (1)
Salary Remaining : $47,374
Travis Brown $62,500 (1)
Salary Remaining : $43,865
Daniil Chayka $62,500 (3)
Salary Remaining : $43,865
Adam Musil $57,500 (1)
Salary Remaining : $40,356
Matthew Galajda $52,500 (1)
Salary Remaining : $36,846
Artur Kayumov $52,500 (1)
Salary Remaining : $36,846
Total Farm Players26
Salary Commitment
Year 24 : $2,198,000
Year 25 : $1,144,500
Year 26 : $619,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,198,000
Year 25 : $1,144,500
Year 26 : $619,000
Year 27 : $0

CAROLINA Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $150 - 4 722 - 78,70%
Level 2: 5680 - $80 - 5 346 - 94,13%
Level 3: 2000 - $60 - 1 887 - 94,37%
Level 4: 4000 - $50 - 2 633 - 65,84%
Luxury : 1000 - $280 - 935 - 93,47%
Total Capacity :18680
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $52 - 1 256 - 62,78%
Farm Level 2: 1000 - $30 - 636 - 63,55%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 524 - 83,10%
Average Income per Game$1,971,153
Year to Date Revenue$25,624,992
Farm
Home Games Left29
Average Attendance - %1 891 - 63,04%
Average Income per Game$101,226
Year to Date Revenue$1,214,716

Expense

Pro Players Total Salaries$78,750,000
Farm Players Total Salaries$1,232,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,540,045
Farm Year To Date Expenses$516,796
Pro Salary Cap To Date$24,383,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,192,290
Farm Estimated Season Revenue$2,935,564
Pro Remaining Season Days143
Pro Expenses Per Days$381,010
Pro Estimated Expenses$54,484,430
Farm Remaining Season Days153
Farm Expenses Per Days$7,947
Farm Estimated Expenses$1,215,891
Estimated Season Expenses$55,700,321
Season Salary Cap$78,750,000
Estimate Under Maximum Salary Cap of $88,000,000$9,250,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,750,000
Current Bank Account($16,080,530)
Projected Bank Account($13,652,997)

Pro Players Salaries

Jaden Schwartz $8,800,000 (4)
-Salary Remaining : $6,050,000
Marcus Johansson $8,600,000 (2)
-Salary Remaining : $5,912,500
Tyler Motte $8,000,000 (2)
-Salary Remaining : $5,500,000
Ilya Samsonov $7,800,000 (4)
-Salary Remaining : $5,362,500
Ryan Ellis $7,300,000 (1)
-Salary Remaining : $5,018,750
Ondrej Kase $7,000,000 (4)
-Salary Remaining : $4,812,500
Brett Pesce $5,200,000 (1)
-Salary Remaining : $3,575,000
Blake Wheeler $4,750,000 (2)
-Salary Remaining : $3,265,625
Connor Brown $3,800,000 (4)
-Salary Remaining : $2,612,500
Colton Sissons $3,000,000 (3)
-Salary Remaining : $2,062,500
Ben Hutton $2,650,000 (4)
-Salary Remaining : $1,821,875
Antti Raanta $2,500,000 (2)
-Salary Remaining : $1,718,750
Alexandre Texier $2,000,000 (2)
-Salary Remaining : $1,375,000
Danil Gushchin $875,000 (3)
-Salary Remaining : $601,563
Raphael Lavoie $875,000 (3)
-Salary Remaining : $601,563
Owen Power $875,000 (2)
-Salary Remaining : $601,563
Cam York $875,000 (2)
-Salary Remaining : $601,563
KAndre Miller $875,000 (1)
-Salary Remaining : $601,563
Jack Hughes $875,000 (1)
-Salary Remaining : $601,563
Connor Dewar $875,000 (2)
-Salary Remaining : $601,563
Joshua Ho-Sang $700,000 (1)
-Salary Remaining : $481,250
Michael Vukojevic $525,000 (2)
-Salary Remaining : $360,938
Total Pro Players22
Salary Commitment
Year 24 : $78,750,000
Year 25 : $63,100,000
Year 26 : $34,800,000
Year 27 : $30,050,000
Salary Average Commitment
Year 24 : $78,750,000
Year 25 : $63,800,000
Year 26 : $34,800,000
Year 27 : $30,050,000
Salary Cap with 1 Way Contract
Year 24 : $78,750,000
Year 25 : $63,800,000
Year 26 : $34,800,000
Year 27 : $30,050,000

Farm Players Salaries

Tyler Steenbergen $82,500 (1)
Salary Remaining : $57,901
Andy Andreoff $80,000 (1)
Salary Remaining : $56,147
Riley Barber $75,000 (1)
Salary Remaining : $52,638
Vinni Lettieri $70,000 (2)
Salary Remaining : $49,128
Jonathan Davidsson $70,000 (2)
Salary Remaining : $49,128
Dimitry Sokolov $60,000 (1)
Salary Remaining : $42,110
Petrus Palmu $60,000 (1)
Salary Remaining : $42,110
Ethan Edwards $52,500 (2)
Salary Remaining : $36,846
Ben Betker $52,500 (1)
Salary Remaining : $36,846
Jackson Blake $52,500 (2)
Salary Remaining : $36,846
Evan Cowley $52,500 (2)
Salary Remaining : $36,846
Jake Kielly $52,500 (1)
Salary Remaining : $36,846
Demetrios Koumontzis $52,500 (2)
Salary Remaining : $36,846
Aidan Hreschuk $52,500 (2)
Salary Remaining : $36,846
Aarne Talvitie $52,500 (2)
Salary Remaining : $36,846
Ludwig Persson $52,500 (2)
Salary Remaining : $36,846
Thimo Nickl $52,500 (3)
Salary Remaining : $36,846
Ty Smilanic $52,500 (3)
Salary Remaining : $36,846
Jay O'Brien $52,500 (3)
Salary Remaining : $36,846
Isaiah George $52,500 (3)
Salary Remaining : $36,846
Dylan Peterson $52,500 (2)
Salary Remaining : $36,846
Total Farm Players21
Salary Commitment
Year 24 : $1,232,500
Year 25 : $770,000
Year 26 : $210,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,232,500
Year 25 : $770,000
Year 26 : $210,000
Year 27 : $0

CHICAGO Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $126 - 5 739 - 95,65%
Level 2: 7500 - $74 - 5 417 - 72,22%
Level 3: 2000 - $58 - 1 925 - 96,25%
Level 4: 4000 - $19 - 3 998 - 99,95%
Luxury : 1000 - $224 - 996 - 99,58%
Total Capacity :20500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 882 - 94,10%
Farm Level 2: 1000 - $15 - 998 - 99,78%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %18 074 - 88,17%
Average Income per Game$1,841,501
Year to Date Revenue$22,098,017
Farm
Home Games Left29
Average Attendance - %2 880 - 95,99%
Average Income per Game$97,004
Year to Date Revenue$1,164,042

Expense

Pro Players Total Salaries$83,857,000
Farm Players Total Salaries$3,040,033
Coaches Total Salaries$1,875,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,447,525
Farm Year To Date Expenses$1,077,700
Pro Salary Cap To Date$26,205,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,403,541
Farm Estimated Season Revenue$2,813,102
Pro Remaining Season Days143
Pro Expenses Per Days$406,885
Pro Estimated Expenses$58,184,555
Farm Remaining Season Days153
Farm Expenses Per Days$16,697
Farm Estimated Expenses$2,554,641
Estimated Season Expenses$60,739,196
Season Salary Cap$83,857,000
Estimate Under Maximum Salary Cap of $88,000,000$4,143,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,857,000
Current Bank Account$29,738,391
Projected Bank Account$25,215,838

Pro Players Salaries

Oliver Wahlstrom $8,159,000 (8)
-Salary Remaining : $5,609,313
Mathew Barzal $8,000,000 (6)
-Salary Remaining : $5,500,000
John Gibson $6,950,000 (3)
-Salary Remaining : $4,778,125
Pius Suter $6,725,000 (3)
-Salary Remaining : $4,623,438
Christian Fischer $5,823,000 (1)
-Salary Remaining : $4,003,313
Brandon Carlo $5,700,000 (2)
-Salary Remaining : $3,918,750
Justin Scott $5,100,000 (2)
-Salary Remaining : $3,506,250
Alexandre Carrier $5,100,000 (5)
-Salary Remaining : $3,506,250
Karel Vejmelka $4,750,000 (4)
-Salary Remaining : $3,265,625
Connor Murphy $4,675,000 (1)
-Salary Remaining : $3,214,063
Devin Shore $4,125,000 (3)
-Salary Remaining : $2,835,938
Brandon Montour $4,000,000 (4)
-Salary Remaining : $2,750,000
Conor Garland $4,000,000 (2)
-Salary Remaining : $2,750,000
Adam Gaudette $3,400,000 (2)
-Salary Remaining : $2,337,500
Mac Weegar $3,000,000 (4)
-Salary Remaining : $2,062,500
Riley Sheahan $950,000 (1)
-Salary Remaining : $653,125
Jean-Sébastien Dea $950,000 (1)
-Salary Remaining : $653,125
Ben Meyers $875,000 (2)
-Salary Remaining : $601,563
Dylan Cozens $875,000 (1)
-Salary Remaining : $601,563
Brian Dumoulin $700,000 (1)
-Salary Remaining : $481,250
Total Pro Players20
Salary Commitment
Year 24 : $83,857,000
Year 25 : $69,884,000
Year 26 : $50,809,000
Year 27 : $33,009,000
Salary Average Commitment
Year 24 : $84,157,000
Year 25 : $69,884,000
Year 26 : $50,809,000
Year 27 : $33,009,000
Salary Cap with 1 Way Contract
Year 24 : $83,857,000
Year 25 : $69,884,000
Year 26 : $50,809,000
Year 27 : $33,009,000

Farm Players Salaries

J.T. Compher $398,700 (2)
Salary Remaining : $279,822
Brandon Duhaime $141,500 (2)
Salary Remaining : $99,310
William Carrier $130,000 (1)
Salary Remaining : $91,239
Erik Cernak $112,500 (3)
Salary Remaining : $78,956
Zane McIntyre $97,500 (3)
Salary Remaining : $68,429
Dominik Simon $95,500 (3)
Salary Remaining : $67,025
Louie Belpedio $95,000 (3)
Salary Remaining : $66,674
Charles Hudon $95,000 (2)
Salary Remaining : $66,674
Stefan Matteau $95,000 (3)
Salary Remaining : $66,674
Markus Phillips $95,000 (1)
Salary Remaining : $66,674
Brendan Gaunce $95,000 (2)
Salary Remaining : $66,674
Nick Baptiste $95,000 (2)
Salary Remaining : $66,674
Kevin Gravel $95,000 (3)
Salary Remaining : $66,674
Reid Duke $94,500 (3)
Salary Remaining : $66,323
Jeremy Bracco $94,000 (3)
Salary Remaining : $65,972
Matteson Iacopelli $93,333 (3)
Salary Remaining : $65,505
Danny O'Regan $92,500 (1)
Salary Remaining : $64,920
Jack Dougherty $92,500 (2)
Salary Remaining : $64,920
Frederic Allard $90,000 (3)
Salary Remaining : $63,165
Dennis Cholowski $90,000 (3)
Salary Remaining : $63,165
Mikhail Vorobyov $90,000 (1)
Salary Remaining : $63,165
Brandon Hickey $90,000 (1)
Salary Remaining : $63,165
Dmitri Samorukov $82,500 (3)
Salary Remaining : $57,901
Matthew Kiersted $82,500 (3)
Salary Remaining : $57,901
Justin Sourdif $82,500 (3)
Salary Remaining : $57,901
Alex Kile $77,500 (1)
Salary Remaining : $54,392
Brandon Gignac $72,500 (2)
Salary Remaining : $50,883
Alex Whelan $70,000 (2)
Salary Remaining : $49,128
Brady Gilmour $52,500 (3)
Salary Remaining : $36,846
Callum Booth $52,500 (2)
Salary Remaining : $36,846
Total Farm Players30
Salary Commitment
Year 24 : $3,040,033
Year 25 : $2,465,033
Year 26 : $1,352,333
Year 27 : $0
Salary Average Commitment
Year 24 : $3,050,033
Year 25 : $2,475,033
Year 26 : $1,352,333
Year 27 : $0

COLORADO Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $130 - 5 812 - 96,87%
Level 2: 5007 - $100 - 4 025 - 80,38%
Level 3: 2000 - $80 - 1 267 - 63,37%
Level 4: 4000 - $60 - 2 239 - 55,97%
Luxury : 1000 - $650 - 407 - 40,65%
Total Capacity :18007
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 957 - 97,83%
Farm Level 2: 1000 - $25 - 765 - 76,46%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %13 749 - 76,36%
Average Income per Game$1,989,607
Year to Date Revenue$25,864,896
Farm
Home Games Left28
Average Attendance - %2 721 - 90,71%
Average Income per Game$116,860
Year to Date Revenue$1,519,176

Expense

Pro Players Total Salaries$87,674,000
Farm Players Total Salaries$1,716,500
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value($3,887,500)
Pro Year To Date Expenses$26,376,840
Farm Year To Date Expenses$956,181
Pro Salary Cap To Date$25,689,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,709,007
Farm Estimated Season Revenue$3,272,071
Pro Remaining Season Days143
Pro Expenses Per Days$432,087
Pro Estimated Expenses$61,788,441
Farm Remaining Season Days153
Farm Expenses Per Days$14,296
Farm Estimated Expenses$2,187,288
Estimated Season Expenses$63,975,729
Season Salary Cap$83,786,500
Estimate Under Maximum Salary Cap of $88,000,000$4,213,500
Estimate Over Minimum Salary Cap of $65,000,000 $18,786,500
Current Bank Account$9,166,835
Projected Bank Account$4,172,184

Pro Players Salaries

Jack Roslovic $10,000,000 (7)
-Salary Remaining : $6,875,000
Andrew Mangiapane $7,775,000 (2)
-Salary Remaining : $5,345,313
Claude Giroux $7,500,000 (3)
-Salary Remaining : $5,156,250
Alexander Wennberg $7,500,000 (1)
-Salary Remaining : $5,156,250
Sam Gagner $7,250,000 (1)
-Salary Remaining : $4,984,375
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $4,812,500
Jonathan Drouin $6,600,000 (1)
-Salary Remaining : $4,537,500
Linus Ullmark $5,750,000 (3)
-Salary Remaining : $3,953,125
Neal Pionk $5,575,000 (1)
-Salary Remaining : $3,832,813
Mark Pysyk $5,400,000 (2)
-Salary Remaining : $3,712,500
Noah Dobson $4,800,000 (2)
-Salary Remaining : $3,300,000
Jon Merrill (Out of Payroll) $4,800,000 (3)
-Salary Remaining : $3,300,000
Michael Hutchinson $4,500,000 (2)
-Salary Remaining : $3,093,750
Adin Hill (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $687,500
Glenn Gawdin $975,000 (1)
-Salary Remaining : $670,313
Jack Rathbone $950,000 (1)
-Salary Remaining : $653,125
Radek Faksa $925,000 (4)
-Salary Remaining : $635,938
Mitch Reinke $900,000 (3)
-Salary Remaining : $618,750
Martin Frk $899,000 (3)
-Salary Remaining : $618,063
Gabriel Vilardi $875,000 (2)
-Salary Remaining : $601,563
Adam Ruzicka $875,000 (2)
-Salary Remaining : $601,563
Brenden Dillon $625,000 (1)
-Salary Remaining : $429,688
Total Pro Players22
Salary Commitment
Year 24 : $92,474,000
Year 25 : $62,099,000
Year 26 : $31,274,000
Year 27 : $10,925,000
Salary Average Commitment
Year 24 : $92,474,000
Year 25 : $62,999,000
Year 26 : $31,774,000
Year 27 : $10,925,000
Salary Cap with 1 Way Contract
Year 24 : $92,474,000
Year 25 : $62,999,000
Year 26 : $31,774,000
Year 27 : $10,925,000

Farm Players Salaries

Cooper Marody $97,500 (1)
Salary Remaining : $68,429
Joey Keane $97,500 (1)
Salary Remaining : $68,429
Marc-Edouard Vlasic (Out of Payroll) $93,000 (2)
Salary Remaining : $65,271
Mark Giordano $92,500 (1)
Salary Remaining : $64,920
Vitali Abramov $90,000 (4)
Salary Remaining : $63,165
Linus Weissbach $90,000 (1)
Salary Remaining : $63,165
Riley Nash $90,000 (2)
Salary Remaining : $63,165
William Lockwood $87,500 (2)
Salary Remaining : $61,411
Daniel Audette $85,000 (3)
Salary Remaining : $59,656
Gage Goncalves $82,500 (2)
Salary Remaining : $57,901
Dan Renouf $81,500 (2)
Salary Remaining : $57,200
Alexei Melnichuk $80,000 (5)
Salary Remaining : $56,147
Jiri Smejkal $80,000 (5)
Salary Remaining : $56,147
Sebastien Reppo $72,500 (2)
Salary Remaining : $50,883
Ty Emberson $72,500 (2)
Salary Remaining : $50,883
Brayden Burke $72,500 (1)
Salary Remaining : $50,883
Layton Ahac $62,500 (1)
Salary Remaining : $43,865
Matej Paulovic $62,500 (1)
Salary Remaining : $43,865
Nikita Tryamkin $57,500 (1)
Salary Remaining : $40,356
Marcus Karlberg $52,500 (1)
Salary Remaining : $36,846
Danil Zhuravlyov $52,500 (1)
Salary Remaining : $36,846
Alexander Khovanov $52,500 (2)
Salary Remaining : $36,846
Jack Perbix $52,500 (2)
Salary Remaining : $36,846
Jeremy Helvig $52,500 (1)
Salary Remaining : $36,846
Total Farm Players24
Salary Commitment
Year 24 : $1,809,500
Year 25 : $1,019,500
Year 26 : $335,000
Year 27 : $250,000
Salary Average Commitment
Year 24 : $1,814,500
Year 25 : $1,019,500
Year 26 : $335,000
Year 27 : $250,000

COLUMBUS Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $144 - 5 532 - 92,20%
Level 2: 5144 - $100 - 3 887 - 75,57%
Level 3: 2000 - $70 - 1 389 - 69,45%
Level 4: 4000 - $50 - 2 623 - 65,56%
Luxury : 1000 - $250 - 966 - 96,63%
Total Capacity :18144
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 336 - 66,78%
Farm Level 2: 1000 - $30 - 643 - 64,28%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %14 397 - 79,35%
Average Income per Game$1,986,289
Year to Date Revenue$23,835,472
Farm
Home Games Left29
Average Attendance - %1 979 - 65,95%
Average Income per Game$103,282
Year to Date Revenue$1,239,384

Expense

Pro Players Total Salaries$86,526,000
Farm Players Total Salaries$2,854,900
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,336,874
Farm Year To Date Expenses$1,277,771
Pro Salary Cap To Date$26,961,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,602,391
Farm Estimated Season Revenue$2,995,178
Pro Remaining Season Days143
Pro Expenses Per Days$421,760
Pro Estimated Expenses$60,311,680
Farm Remaining Season Days153
Farm Expenses Per Days$18,142
Farm Estimated Expenses$2,775,726
Estimated Season Expenses$63,087,406
Season Salary Cap$86,526,000
Estimate Under Maximum Salary Cap of $88,000,000$1,474,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,526,000
Current Bank Account$35,153,777
Projected Bank Account$32,663,940

Pro Players Salaries

Pierre-luc Dubois $10,000,000 (1)
-Salary Remaining : $6,875,000
Dante Fabbro $7,500,000 (1)
-Salary Remaining : $5,156,250
Andrei Kuzmenko $7,000,000 (7)
-Salary Remaining : $4,812,500
Mark Stone $6,700,000 (4)
-Salary Remaining : $4,606,250
Yan Gourde $6,600,000 (2)
-Salary Remaining : $4,537,500
John Marino $6,500,000 (2)
-Salary Remaining : $4,468,750
Anthony Mantha $6,200,000 (3)
-Salary Remaining : $4,262,500
Robby Fabbri $6,200,000 (2)
-Salary Remaining : $4,262,500
Marcus Pettersson $5,500,000 (1)
-Salary Remaining : $3,781,250
Jake Bean $5,000,000 (5)
-Salary Remaining : $3,437,500
Tyson Jost $3,000,000 (4)
-Salary Remaining : $2,062,500
Colin Blackwell $2,000,000 (2)
-Salary Remaining : $1,375,000
Mitchell Chaffee $1,800,000 (3)
-Salary Remaining : $1,237,500
Justin Brazeau $1,800,000 (3)
-Salary Remaining : $1,237,500
Jonas Siegenthaler $1,800,000 (4)
-Salary Remaining : $1,237,500
Anthony Cirelli $1,776,000 (2)
-Salary Remaining : $1,221,000
Kyle MacLean $1,700,000 (4)
-Salary Remaining : $1,168,750
Vitek Vanecek $1,100,000 (1)
-Salary Remaining : $756,250
Colton White $900,000 (3)
-Salary Remaining : $618,750
Nick Blankenburg $875,000 (3)
-Salary Remaining : $601,563
Nicholas Abruzzese $875,000 (1)
-Salary Remaining : $601,563
Kaedan Korczak $875,000 (3)
-Salary Remaining : $601,563
Arvid Soderblom $825,000 (1)
-Salary Remaining : $567,188
Total Pro Players23
Salary Commitment
Year 24 : $86,526,000
Year 25 : $62,126,000
Year 26 : $40,650,000
Year 27 : $29,700,000
Salary Average Commitment
Year 24 : $86,526,000
Year 25 : $60,726,000
Year 26 : $37,650,000
Year 27 : $25,200,000
Salary Cap with 1 Way Contract
Year 24 : $86,526,000
Year 25 : $60,726,000
Year 26 : $37,650,000
Year 27 : $25,200,000

Farm Players Salaries

Will Borgen (Out of Payroll) $350,000 (4)
Salary Remaining : $245,642
Justin Danforth $280,000 (2)
Salary Remaining : $196,514
Dysin Mayo $240,000 (3)
Salary Remaining : $168,440
Rudolfs Balcers $175,000 (3)
Salary Remaining : $122,821
Nathan Walker $110,000 (3)
Salary Remaining : $77,202
Collin Delia $110,000 (1)
Salary Remaining : $77,202
Derrick Pouliot $110,000 (3)
Salary Remaining : $77,202
Dominic Toninato $100,000 (5)
Salary Remaining : $70,183
Alex Formenton $100,000 (2)
Salary Remaining : $70,183
Antoine Bibeau $99,900 (2)
Salary Remaining : $70,113
Mason Geertsen $92,500 (1)
Salary Remaining : $64,920
Chris Bigras $92,500 (1)
Salary Remaining : $64,920
Andrew Poturalski $92,500 (1)
Salary Remaining : $64,920
Justin Bailey $87,500 (1)
Salary Remaining : $61,411
Jackson Cates $82,500 (1)
Salary Remaining : $57,901
Filip Hallander $82,500 (2)
Salary Remaining : $57,901
Adam Ginning $82,500 (2)
Salary Remaining : $57,901
Tanner Kaspick $75,000 (3)
Salary Remaining : $52,638
Mathias Norlinder $75,000 (1)
Salary Remaining : $52,638
Tim Gettinger $75,000 (3)
Salary Remaining : $52,638
Sean Day $75,000 (4)
Salary Remaining : $52,638
Carsen Twarynski $75,000 (3)
Salary Remaining : $52,638
Cam Morrison $75,000 (1)
Salary Remaining : $52,638
Luke Green $70,000 (4)
Salary Remaining : $49,128
Riley Sutter $62,500 (1)
Salary Remaining : $43,865
Ryan Mcgregor $62,500 (1)
Salary Remaining : $43,865
Blade Jenkins $62,500 (1)
Salary Remaining : $43,865
Lucas Feuk $52,500 (3)
Salary Remaining : $36,846
Curtis Hall $52,500 (2)
Salary Remaining : $36,846
Jack Malone $52,500 (2)
Salary Remaining : $36,846
Frederik Dichow $52,500 (3)
Salary Remaining : $36,846
Total Farm Players31
Salary Commitment
Year 24 : $3,204,900
Year 25 : $2,309,900
Year 26 : $1,560,000
Year 27 : $595,000
Salary Average Commitment
Year 24 : $3,194,900
Year 25 : $2,309,900
Year 26 : $1,560,000
Year 27 : $595,000

DALLAS Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $123 - 5 736 - 95,59%
Level 2: 5532 - $73 - 5 240 - 94,71%
Level 3: 2000 - $50 - 1 852 - 92,58%
Level 4: 4000 - $36 - 3 844 - 96,11%
Luxury : 1000 - $245 - 965 - 96,49%
Total Capacity :18532
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $25 - 1 968 - 98,42%
Farm Level 2: 1000 - $15 - 985 - 98,51%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 636 - 95,16%
Average Income per Game$1,871,509
Year to Date Revenue$22,458,107
Farm
Home Games Left29
Average Attendance - %2 953 - 98,45%
Average Income per Game$76,782
Year to Date Revenue$921,378

Expense

Pro Players Total Salaries$81,950,000
Farm Players Total Salaries$2,023,000
Coaches Total Salaries$4,510,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$27,619,480
Farm Year To Date Expenses$1,048,515
Pro Salary Cap To Date$26,994,462
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,273,759
Farm Estimated Season Revenue$2,226,664
Pro Remaining Season Days143
Pro Expenses Per Days$403,606
Pro Estimated Expenses$57,715,658
Farm Remaining Season Days153
Farm Expenses Per Days$16,161
Farm Estimated Expenses$2,472,633
Estimated Season Expenses$60,188,291
Season Salary Cap$85,450,000
Estimate Under Maximum Salary Cap of $88,000,000$2,550,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,450,000
Current Bank Account$22,153,203
Projected Bank Account$18,465,335

Pro Players Salaries

Tyler Johnson $11,200,000 (2)
-Salary Remaining : $7,700,000
Nick Suzuki $7,300,000 (5)
-Salary Remaining : $5,018,750
Mikhail Sergachev $7,000,000 (1)
-Salary Remaining : $4,812,500
Damon Severson $6,800,000 (4)
-Salary Remaining : $4,675,000
Sebastien Aho $6,500,000 (9)
-Salary Remaining : $4,468,750
Tomas Hertl $6,200,000 (3)
-Salary Remaining : $4,262,500
Roope Hintz $6,000,000 (4)
-Salary Remaining : $4,125,000
Joonas Korpisalo $5,200,000 (5)
-Salary Remaining : $3,575,000
William Karlsson $4,700,000 (2)
-Salary Remaining : $3,231,250
Matt Grzelcyk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,093,750
Reilly Smith $3,800,000 (1)
-Salary Remaining : $2,612,500
Drew Doughty $3,000,000 (1)
-Salary Remaining : $2,062,500
Sam Steel $1,500,000 (1)
-Salary Remaining : $1,031,250
Ryan Mcleod $1,200,000 (4)
-Salary Remaining : $825,000
Cam Talbot $900,000 (1)
-Salary Remaining : $618,750
Jordan Gross $900,000 (1)
-Salary Remaining : $618,750
Alex Barre-Boulet $875,000 (1)
-Salary Remaining : $601,563
Gustav Lindstrom $875,000 (2)
-Salary Remaining : $601,563
Morgan Frost $875,000 (1)
-Salary Remaining : $601,563
Thomas Harley $875,000 (3)
-Salary Remaining : $601,563
Alexander Holtz $875,000 (3)
-Salary Remaining : $601,563
Simon Holmstrom $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players22
Salary Commitment
Year 24 : $81,950,000
Year 25 : $57,500,000
Year 26 : $46,825,000
Year 27 : $38,000,000
Salary Average Commitment
Year 24 : $81,950,000
Year 25 : $63,100,000
Year 26 : $46,325,000
Year 27 : $37,500,000
Salary Cap with 1 Way Contract
Year 24 : $81,950,000
Year 25 : $63,100,000
Year 26 : $46,325,000
Year 27 : $37,500,000

Farm Players Salaries

Curtis McKenzie $110,000 (2)
Salary Remaining : $77,202
Jacob Peterson $110,000 (2)
Salary Remaining : $77,202
Kyle Okposo $110,000 (2)
Salary Remaining : $77,202
Jonathan Dahlen $100,000 (4)
Salary Remaining : $70,183
Matthew Villalta $100,000 (2)
Salary Remaining : $70,183
Cameron Crotty $100,000 (4)
Salary Remaining : $70,183
Nicholas Caamano $95,000 (4)
Salary Remaining : $66,674
Evan Cormier $90,000 (4)
Salary Remaining : $63,165
Joseph Cecconi $90,000 (3)
Salary Remaining : $63,165
Macoy Erkamps $87,500 (1)
Salary Remaining : $61,411
Hudson Elynuik $87,500 (4)
Salary Remaining : $61,411
Nicolas Meloche $85,500 (4)
Salary Remaining : $60,007
Kyle Olson $85,000 (4)
Salary Remaining : $59,656
Graeme Clarke $82,500 (3)
Salary Remaining : $57,901
Nicolas Beaudin $82,500 (2)
Salary Remaining : $57,901
Chris Wideman $80,000 (1)
Salary Remaining : $56,147
Matthew Robertson $72,500 (2)
Salary Remaining : $50,883
Brad Morrison $65,000 (3)
Salary Remaining : $45,619
Kyle Platzer $60,000 (1)
Salary Remaining : $42,110
Alexis D'Aoust $60,000 (3)
Salary Remaining : $42,110
Victor Berglund $60,000 (2)
Salary Remaining : $42,110
Tyler Wong $52,500 (3)
Salary Remaining : $36,846
Artyom Galimov $52,500 (4)
Salary Remaining : $36,846
Jordy Stallard $52,500 (4)
Salary Remaining : $36,846
David Tendeck $52,500 (2)
Salary Remaining : $36,846
Total Farm Players25
Salary Commitment
Year 24 : $2,023,000
Year 25 : $1,795,500
Year 26 : $1,098,000
Year 27 : $748,000
Salary Average Commitment
Year 24 : $2,023,000
Year 25 : $1,795,500
Year 26 : $1,098,000
Year 27 : $748,000

DETROIT Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 5 812 - 96,87%
Level 2: 6515 - $75 - 5 439 - 83,48%
Level 3: 2000 - $55 - 1 939 - 96,93%
Level 4: 4000 - $40 - 3 814 - 95,35%
Luxury : 1000 - $235 - 982 - 98,17%
Total Capacity :19515
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 901 - 95,03%
Farm Level 2: 1000 - $20 - 986 - 98,61%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 985 - 92,16%
Average Income per Game$1,949,145
Year to Date Revenue$23,389,734
Farm
Home Games Left29
Average Attendance - %2 887 - 96,23%
Average Income per Game$114,898
Year to Date Revenue$1,378,776

Expense

Pro Players Total Salaries$88,000,000
Farm Players Total Salaries$2,547,500
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,624,493
Farm Year To Date Expenses$1,048,562
Pro Salary Cap To Date$27,155,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,525,190
Farm Estimated Season Revenue$3,332,042
Pro Remaining Season Days143
Pro Expenses Per Days$430,288
Pro Estimated Expenses$61,531,184
Farm Remaining Season Days153
Farm Expenses Per Days$15,814
Farm Estimated Expenses$2,419,542
Estimated Season Expenses$63,950,726
Season Salary Cap$88,000,000
Estimate Under Maximum Salary Cap of $88,000,000$0
Estimate Over Minimum Salary Cap of $65,000,000 $23,000,000
Current Bank Account$3,730,541
Projected Bank Account($362,953)

Pro Players Salaries

Nathan Mackinnon $9,000,000 (5)
-Salary Remaining : $6,187,500
Erik Karlsson $8,400,000 (2)
-Salary Remaining : $5,775,000
Mikko Rantanen $7,500,000 (4)
-Salary Remaining : $5,156,250
Gabriel Landeskog $7,100,000 (4)
-Salary Remaining : $4,881,250
Morgan Rielly $6,600,000 (2)
-Salary Remaining : $4,537,500
Chris Kreider $6,500,000 (2)
-Salary Remaining : $4,468,750
Elvis Merzlikins $6,200,000 (3)
-Salary Remaining : $4,262,500
Devon Toews $5,500,000 (4)
-Salary Remaining : $3,781,250
Artturi Lehkonen $5,200,000 (7)
-Salary Remaining : $3,575,000
Nicolas Roy $4,800,000 (3)
-Salary Remaining : $3,300,000
Casey Mittelstadt $4,000,000 (4)
-Salary Remaining : $2,750,000
Alexandar Georgiev $3,750,000 (2)
-Salary Remaining : $2,578,125
Valeri Nichushkin $3,100,000 (1)
-Salary Remaining : $2,131,250
Tanner Jeannot $1,750,000 (3)
-Salary Remaining : $1,203,125
Curtis Lazar $1,200,000 (3)
-Salary Remaining : $825,000
Zach Whitecloud $1,100,000 (1)
-Salary Remaining : $756,250
Josh Manson $1,000,000 (3)
-Salary Remaining : $687,500
Brett Kulak $925,000 (1)
-Salary Remaining : $635,938
Nils Lundkvist $875,000 (3)
-Salary Remaining : $601,563
Quinton Byfield $875,000 (3)
-Salary Remaining : $601,563
Jake Neighbours $875,000 (3)
-Salary Remaining : $601,563
Grigori Denisenko $875,000 (3)
-Salary Remaining : $601,563
Justus Annunen $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $88,000,000
Year 25 : $82,175,000
Year 26 : $56,850,000
Year 27 : $38,300,000
Salary Average Commitment
Year 24 : $88,000,000
Year 25 : $82,875,000
Year 26 : $56,750,000
Year 27 : $38,300,000
Salary Cap with 1 Way Contract
Year 24 : $88,000,000
Year 25 : $82,875,000
Year 26 : $56,750,000
Year 27 : $38,300,000

Farm Players Salaries

Nick Merkley $120,000 (3)
Salary Remaining : $84,220
Tyler Benson $110,000 (2)
Salary Remaining : $77,202
Teddy Blueger (Out of Payroll) $100,000 (1)
Salary Remaining : $70,183
A.J. Greer $95,000 (3)
Salary Remaining : $66,674
Jayson Megna $92,500 (1)
Salary Remaining : $64,920
Jacob Larsson $92,500 (1)
Salary Remaining : $64,920
Jack Dugan $92,500 (3)
Salary Remaining : $64,920
Alex Nedeljkovic $90,000 (1)
Salary Remaining : $63,165
Ville Husso $90,000 (1)
Salary Remaining : $63,165
Gabriel Carlsson $90,000 (2)
Salary Remaining : $63,165
Parker Wotherspoon $90,000 (3)
Salary Remaining : $63,165
Dylan Coghlan $90,000 (3)
Salary Remaining : $63,165
Noah Gregor $87,500 (1)
Salary Remaining : $61,411
Alexander True $87,500 (1)
Salary Remaining : $61,411
Tanner Laczynski $87,500 (2)
Salary Remaining : $61,411
Drew O'Connor $87,500 (1)
Salary Remaining : $61,411
Filip Roos $87,500 (2)
Salary Remaining : $61,411
Samuel Poulin $87,500 (3)
Salary Remaining : $61,411
Cole McWard $87,500 (3)
Salary Remaining : $61,411
Ivan Chekhovich $82,500 (1)
Salary Remaining : $57,901
Pavel Dorofeyev $82,500 (1)
Salary Remaining : $57,901
Jack Ahcan $82,500 (1)
Salary Remaining : $57,901
Tristen Robins $82,500 (3)
Salary Remaining : $57,901
Drew Helleson $82,500 (3)
Salary Remaining : $57,901
Veini Vehvilainen $82,500 (1)
Salary Remaining : $57,901
Linus Cronholm $75,000 (1)
Salary Remaining : $52,638
Aidan Dudas $72,500 (1)
Salary Remaining : $50,883
Emilio Pettersen $72,500 (2)
Salary Remaining : $50,883
Tuukka Tieksola $62,500 (2)
Salary Remaining : $43,865
Vladislav Firstov $52,500 (1)
Salary Remaining : $36,846
Patrik Puistola $52,500 (3)
Salary Remaining : $36,846
Total Farm Players31
Salary Commitment
Year 24 : $2,647,500
Year 25 : $1,390,000
Year 26 : $880,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,627,500
Year 25 : $1,390,000
Year 26 : $880,000
Year 27 : $0

EDMONTON Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $120 - 5 774 - 96,23%
Level 2: 5500 - $102 - 4 066 - 73,93%
Level 3: 2000 - $51 - 1 939 - 96,97%
Level 4: 4000 - $40 - 3 827 - 95,69%
Luxury : 1000 - $240 - 976 - 97,57%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 376 - 68,81%
Farm Level 2: 1000 - $22 - 978 - 97,79%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 583 - 89,64%
Average Income per Game$1,912,574
Year to Date Revenue$22,950,883
Farm
Home Games Left29
Average Attendance - %2 354 - 78,47%
Average Income per Game$108,387
Year to Date Revenue$1,300,643

Expense

Pro Players Total Salaries$79,050,000
Farm Players Total Salaries$1,595,200
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,244,354
Farm Year To Date Expenses$581,315
Pro Salary Cap To Date$26,963,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,464,634
Farm Estimated Season Revenue$3,143,221
Pro Remaining Season Days143
Pro Expenses Per Days$384,375
Pro Estimated Expenses$54,965,625
Farm Remaining Season Days153
Farm Expenses Per Days$9,611
Farm Estimated Expenses$1,470,483
Estimated Season Expenses$56,436,108
Season Salary Cap$79,050,000
Estimate Under Maximum Salary Cap of $88,000,000$8,950,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,050,000
Current Bank Account$51,153,747
Projected Bank Account$53,325,494

Pro Players Salaries

Clayton Keller $8,400,000 (6)
-Salary Remaining : $5,775,000
Oliver Ekman-Larsson $7,900,000 (2)
-Salary Remaining : $5,431,250
Roman Josi $7,700,000 (1)
-Salary Remaining : $5,293,750
Mitch Marner $7,700,000 (7)
-Salary Remaining : $5,293,750
Juuse Saros $7,500,000 (3)
-Salary Remaining : $5,156,250
Nico Hischier $6,900,000 (4)
-Salary Remaining : $4,743,750
Tony DeAngelo $6,900,000 (3)
-Salary Remaining : $4,743,750
Anders Lee $6,000,000 (1)
-Salary Remaining : $4,125,000
Colton Parayko $5,625,000 (4)
-Salary Remaining : $3,867,188
Yegor Sharangovich (Out of Payroll) $5,100,000 (5)
-Salary Remaining : $3,506,250
Dylan Strome $3,600,000 (2)
-Salary Remaining : $2,475,000
Alexander Romanov $1,600,000 (5)
-Salary Remaining : $1,100,000
Mike Amadio $1,200,000 (1)
-Salary Remaining : $825,000
Cale Fleury $1,200,000 (1)
-Salary Remaining : $825,000
Seth Jarvis $875,000 (2)
-Salary Remaining : $601,563
Mackenzie Entwistle $875,000 (2)
-Salary Remaining : $601,563
Marco Rossi $875,000 (3)
-Salary Remaining : $601,563
Kent Johnson $875,000 (2)
-Salary Remaining : $601,563
Jack Quinn $875,000 (2)
-Salary Remaining : $601,563
Rasmus Sandin $875,000 (1)
-Salary Remaining : $601,563
Arthur Kaliyev $875,000 (1)
-Salary Remaining : $601,563
Mike Smith $700,000 (1)
-Salary Remaining : $481,250
Total Pro Players22
Salary Commitment
Year 24 : $84,150,000
Year 25 : $65,600,000
Year 26 : $50,360,000
Year 27 : $35,325,000
Salary Average Commitment
Year 24 : $84,150,000
Year 25 : $65,600,000
Year 26 : $50,600,000
Year 27 : $35,325,000
Salary Cap with 1 Way Contract
Year 24 : $84,150,000
Year 25 : $65,600,000
Year 26 : $50,600,000
Year 27 : $35,325,000

Farm Players Salaries

Jonathan Ang $100,000 (3)
Salary Remaining : $70,183
Lukas Vejdemo $98,900 (2)
Salary Remaining : $69,411
Kyle Keyser $90,000 (2)
Salary Remaining : $63,165
Turner Elson $88,800 (3)
Salary Remaining : $62,323
Brandon Tanev $87,500 (3)
Salary Remaining : $61,411
Joachim Blichfeld $82,500 (1)
Salary Remaining : $57,901
Connor Bunnaman $82,500 (1)
Salary Remaining : $57,901
Marcus Vela $75,000 (2)
Salary Remaining : $52,638
Matt Filipe $75,000 (2)
Salary Remaining : $52,638
Tim Schaller $75,000 (2)
Salary Remaining : $52,638
Lauri Pajuniemi $72,500 (3)
Salary Remaining : $50,883
Tate Olson $60,000 (2)
Salary Remaining : $42,110
Linus Nassen $60,000 (2)
Salary Remaining : $42,110
Joseph Masonius $60,000 (2)
Salary Remaining : $42,110
Marcus Davidsson $60,000 (2)
Salary Remaining : $42,110
Matteo Gennaro $60,000 (2)
Salary Remaining : $42,110
David Farrance $52,500 (3)
Salary Remaining : $36,846
Lukas Bengtsson $52,500 (1)
Salary Remaining : $36,846
Pascal Laberge $52,500 (1)
Salary Remaining : $36,846
Mike Callahan $52,500 (2)
Salary Remaining : $36,846
Seth Barton $52,500 (2)
Salary Remaining : $36,846
Brett Pollock $52,500 (1)
Salary Remaining : $36,846
Beck Warm $52,500 (2)
Salary Remaining : $36,846
Total Farm Players23
Salary Commitment
Year 24 : $1,595,200
Year 25 : $1,295,200
Year 26 : $463,800
Year 27 : $0
Salary Average Commitment
Year 24 : $1,595,200
Year 25 : $1,272,700
Year 26 : $401,300
Year 27 : $0

FLORIDA Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $130 - 5 722 - 95,37%
Level 2: 6250 - $65 - 5 409 - 86,54%
Level 3: 2000 - $50 - 1 944 - 97,20%
Level 4: 4000 - $30 - 3 962 - 99,05%
Luxury : 1000 - $240 - 995 - 99,51%
Total Capacity :19250
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 931 - 96,57%
Farm Level 2: 1000 - $20 - 961 - 96,05%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %18 032 - 93,67%
Average Income per Game$1,860,393
Year to Date Revenue$22,324,716
Farm
Home Games Left28
Average Attendance - %2 892 - 96,40%
Average Income per Game$115,759
Year to Date Revenue$1,504,872

Expense

Pro Players Total Salaries$88,655,555
Farm Players Total Salaries$2,054,500
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value($3,500,000)
Pro Year To Date Expenses$27,789,957
Farm Year To Date Expenses$867,311
Pro Salary Cap To Date$27,289,977
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,951,397
Farm Estimated Season Revenue$3,241,263
Pro Remaining Season Days143
Pro Expenses Per Days$433,921
Pro Estimated Expenses$62,050,703
Farm Remaining Season Days153
Farm Expenses Per Days$13,553
Farm Estimated Expenses$2,073,609
Estimated Season Expenses$64,124,312
Season Salary Cap$85,155,555
Estimate Under Maximum Salary Cap of $88,000,000$2,844,445
Estimate Over Minimum Salary Cap of $65,000,000 $20,155,555
Current Bank Account$10,151,135
Projected Bank Account$3,219,483

Pro Players Salaries

Petr Mrazek $9,000,000 (3)
-Salary Remaining : $6,187,500
Mark Scheifele $8,500,000 (5)
-Salary Remaining : $5,843,750
Noah Hanifin $7,200,000 (8)
-Salary Remaining : $4,950,000
Mikael Backlund $7,000,000 (1)
-Salary Remaining : $4,812,500
Sonny Milano $7,000,000 (2)
-Salary Remaining : $4,812,500
Kiril Kaprizov $6,500,000 (4)
-Salary Remaining : $4,468,750
Oskar Sundqvist $5,900,000 (2)
-Salary Remaining : $4,056,250
Carter Verhaeghe $5,700,000 (1)
-Salary Remaining : $3,918,750
Morgan Geekie $5,200,000 (7)
-Salary Remaining : $3,575,000
Mario Ferraro $5,000,000 (6)
-Salary Remaining : $3,437,500
Kaapo Kahkonen $3,000,000 (1)
-Salary Remaining : $2,062,500
Josh Mahura $3,000,000 (2)
-Salary Remaining : $2,062,500
Barclay Goodrow $2,925,000 (1)
-Salary Remaining : $2,010,938
Connor Timmins (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $1,993,750
Jordan Oesterle $2,700,000 (2)
-Salary Remaining : $1,856,250
Lars Eller $2,122,222 (1)
-Salary Remaining : $1,459,028
Nick Bonino $1,233,333 (2)
-Salary Remaining : $847,916
Carl Grundstrom $1,000,000 (4)
-Salary Remaining : $687,500
Logan O'Connor $1,000,000 (1)
-Salary Remaining : $687,500
Sean Walker $900,000 (1)
-Salary Remaining : $618,750
Axel Jonsson Fjallby $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players21
Salary Commitment
Year 24 : $88,655,555
Year 25 : $65,008,333
Year 26 : $44,300,000
Year 27 : $35,900,000
Salary Average Commitment
Year 24 : $88,655,555
Year 25 : $66,008,333
Year 26 : $45,300,000
Year 27 : $36,300,000
Salary Cap with 1 Way Contract
Year 24 : $88,655,555
Year 25 : $66,008,333
Year 26 : $45,300,000
Year 27 : $36,300,000

Farm Players Salaries

Blake Lizotte $125,000 (4)
Salary Remaining : $87,729
Nico Sturm $120,000 (4)
Salary Remaining : $84,220
Dylan Wells $110,000 (4)
Salary Remaining : $77,202
Tanner Fritz $110,000 (2)
Salary Remaining : $77,202
Troy Stecher $100,000 (4)
Salary Remaining : $70,183
Ryan Shea $100,000 (3)
Salary Remaining : $70,183
Reese Johnson $100,000 (4)
Salary Remaining : $70,183
Austin Poganski $90,000 (1)
Salary Remaining : $63,165
Hunter Miska $90,000 (1)
Salary Remaining : $63,165
Ian Cole $90,000 (1)
Salary Remaining : $63,165
Sergei Boikov $90,000 (1)
Salary Remaining : $63,165
Noel Hofenmayer $85,500 (4)
Salary Remaining : $60,007
C.J. Smith $82,500 (1)
Salary Remaining : $57,901
Nolan Vesey $80,000 (3)
Salary Remaining : $56,147
Bobby Nardella $80,000 (1)
Salary Remaining : $56,147
Alex Dostie $75,500 (4)
Salary Remaining : $52,989
Lucas Elvenes $72,500 (1)
Salary Remaining : $50,883
Jake Pivonka $65,500 (4)
Salary Remaining : $45,970
Stelio Mattheos $62,500 (1)
Salary Remaining : $43,865
Marc McNulty $60,000 (2)
Salary Remaining : $42,110
Stefan Fournier $55,500 (2)
Salary Remaining : $38,952
Adam Tambellini $52,500 (4)
Salary Remaining : $36,846
Fredrik Bergvik $52,500 (1)
Salary Remaining : $36,846
Brandon Kruse $52,500 (3)
Salary Remaining : $36,846
Terrance Amorosa $52,500 (2)
Salary Remaining : $36,846
Total Farm Players25
Salary Commitment
Year 24 : $2,054,500
Year 25 : $1,344,500
Year 26 : $1,066,500
Year 27 : $834,000
Salary Average Commitment
Year 24 : $2,054,500
Year 25 : $1,344,500
Year 26 : $1,066,500
Year 27 : $834,000

LAS VEGAS Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $400 - 1 739 - 28,99%
Level 2: 4368 - $250 - 1 588 - 36,35%
Level 3: 2000 - $110 - 882 - 44,10%
Level 4: 4000 - $75 - 1 745 - 43,62%
Luxury : 1000 - $950 - 274 - 27,37%
Total Capacity :17368
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $60 - 1 103 - 55,17%
Farm Level 2: 1000 - $50 - 375 - 37,54%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %6 228 - 35,86%
Average Income per Game$1,896,629
Year to Date Revenue$24,656,172
Farm
Home Games Left28
Average Attendance - %1 479 - 49,29%
Average Income per Game$101,972
Year to Date Revenue$1,325,640

Expense

Pro Players Total Salaries$81,601,050
Farm Players Total Salaries$2,789,087
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$26,250,315
Farm Year To Date Expenses$1,069,798
Pro Salary Cap To Date$25,500,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,105,601
Farm Estimated Season Revenue$2,855,225
Pro Remaining Season Days143
Pro Expenses Per Days$403,851
Pro Estimated Expenses$57,750,693
Farm Remaining Season Days153
Farm Expenses Per Days$16,464
Farm Estimated Expenses$2,518,992
Estimated Season Expenses$60,269,685
Season Salary Cap$85,601,050
Estimate Under Maximum Salary Cap of $88,000,000$2,398,950
Estimate Over Minimum Salary Cap of $65,000,000 $20,601,050
Current Bank Account$20,720,229
Projected Bank Account$16,411,370

Pro Players Salaries

Ryan Nugent-Hopkins $8,750,000 (3)
-Salary Remaining : $6,015,625
Pavel Zacha $8,000,000 (7)
-Salary Remaining : $5,500,000
Filip Hronek $7,600,000 (2)
-Salary Remaining : $5,225,000
Jakub Zboril $6,500,000 (5)
-Salary Remaining : $4,468,750
Ilya Sorokin $6,200,000 (3)
-Salary Remaining : $4,262,500
Nikita Zaitsev $6,000,000 (3)
-Salary Remaining : $4,125,000
Cole Caufield $5,000,000 (3)
-Salary Remaining : $3,437,500
Vladislav Gavrikov $5,000,000 (5)
-Salary Remaining : $3,437,500
Philip Kurashev $5,000,000 (3)
-Salary Remaining : $3,437,500
Luke Kunin $5,000,000 (4)
-Salary Remaining : $3,437,500
Alex Kerfoot $3,800,000 (2)
-Salary Remaining : $2,612,500
Dan Vladar $2,908,000 (3)
-Salary Remaining : $1,999,250
Alex Galchenyuk $2,200,000 (2)
-Salary Remaining : $1,512,500
Mikey Eyssimont $1,987,000 (4)
-Salary Remaining : $1,366,063
Rasmus Ristolainen $1,800,650 (4)
-Salary Remaining : $1,237,947
Tyler Myers $1,480,400 (6)
-Salary Remaining : $1,017,775
Yegor Chinakhov $875,000 (3)
-Salary Remaining : $601,563
Hendrix Lapierre $875,000 (3)
-Salary Remaining : $601,563
Kirill Marchenko $875,000 (2)
-Salary Remaining : $601,563
Jakub Lauko $875,000 (3)
-Salary Remaining : $601,563
Nick Robertson $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players21
Salary Commitment
Year 24 : $81,601,050
Year 25 : $81,601,050
Year 26 : $67,126,050
Year 27 : $29,768,050
Salary Average Commitment
Year 24 : $81,601,050
Year 25 : $81,601,050
Year 26 : $67,126,050
Year 27 : $29,768,050
Salary Cap with 1 Way Contract
Year 24 : $81,601,050
Year 25 : $81,601,050
Year 26 : $67,126,050
Year 27 : $29,768,050

Farm Players Salaries

Artem Anisimov $220,000 (1)
Salary Remaining : $154,404
Matt Irwin $90,088 (3)
Salary Remaining : $63,227
Trevor Murphy $89,000 (4)
Salary Remaining : $62,463
Keaton Thompson $87,699 (4)
Salary Remaining : $61,550
Joona Koppanen $87,500 (2)
Salary Remaining : $61,411
Nikita Alexandrov $87,500 (3)
Salary Remaining : $61,411
Elmer Soderblom $87,500 (3)
Salary Remaining : $61,411
Rinat Valiev $87,000 (4)
Salary Remaining : $61,060
Tanner Kero $85,000 (2)
Salary Remaining : $59,656
Jordan Subban $78,900 (5)
Salary Remaining : $55,375
Gustav Bouramman $78,900 (3)
Salary Remaining : $55,375
Jesper Lindgren $78,900 (4)
Salary Remaining : $55,375
Linus Olund $77,500 (5)
Salary Remaining : $54,392
Nick Lappin $76,800 (4)
Salary Remaining : $53,901
Jeremiah Addison $75,000 (2)
Salary Remaining : $52,638
Jayce Hawryluk $75,000 (2)
Salary Remaining : $52,638
Brett Seney $75,000 (2)
Salary Remaining : $52,638
Jens Looke $75,000 (2)
Salary Remaining : $52,638
Marc-Olivier Roy $75,000 (2)
Salary Remaining : $52,638
Adam Helewka $75,000 (2)
Salary Remaining : $52,638
Devin Cooley $74,000 (3)
Salary Remaining : $51,936
William Villeneuve $72,500 (3)
Salary Remaining : $50,883
Cedric Pare $72,500 (3)
Salary Remaining : $50,883
Mitchell Vande Sompel $72,500 (1)
Salary Remaining : $50,883
Xavier Simoneau $72,500 (3)
Salary Remaining : $50,883
Jamie Devane $70,000 (3)
Salary Remaining : $49,128
Liam Hawel $68,000 (5)
Salary Remaining : $47,725
Niklas Hansson $67,800 (3)
Salary Remaining : $47,584
Dominic Turgeon $67,000 (4)
Salary Remaining : $47,023
Roddy Ross $65,000 (3)
Salary Remaining : $45,619
David Cotton $62,500 (1)
Salary Remaining : $43,865
Gustav Karlsson $52,500 (3)
Salary Remaining : $36,846
Ethan Bowen $52,500 (3)
Salary Remaining : $36,846
Félix Lafrance $52,500 (3)
Salary Remaining : $36,846
Dmitri Voronkov $52,500 (1)
Salary Remaining : $36,846
Antoine Keller $52,500 (3)
Salary Remaining : $36,846
Total Farm Players36
Salary Commitment
Year 24 : $2,789,087
Year 25 : $2,381,587
Year 26 : $1,759,087
Year 27 : $710,799
Salary Average Commitment
Year 24 : $2,789,087
Year 25 : $2,381,587
Year 26 : $1,759,087
Year 27 : $710,799

LOS ANGELES Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $135 - 5 765 - 96,09%
Level 2: 5118 - $90 - 4 995 - 97,59%
Level 3: 2000 - $60 - 1 922 - 96,11%
Level 4: 4000 - $40 - 3 807 - 95,18%
Luxury : 1000 - $230 - 975 - 97,47%
Total Capacity :18118
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $30 - 1 956 - 97,78%
Farm Level 2: 1000 - $20 - 966 - 96,59%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 464 - 96,39%
Average Income per Game$2,063,587
Year to Date Revenue$26,826,636
Farm
Home Games Left29
Average Attendance - %2 922 - 97,38%
Average Income per Game$93,583
Year to Date Revenue$1,122,996

Expense

Pro Players Total Salaries$76,205,000
Farm Players Total Salaries$2,128,378
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,077,285
Farm Year To Date Expenses$836,844
Pro Salary Cap To Date$23,639,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,780,447
Farm Estimated Season Revenue$2,713,907
Pro Remaining Season Days143
Pro Expenses Per Days$373,101
Pro Estimated Expenses$53,353,443
Farm Remaining Season Days153
Farm Expenses Per Days$12,974
Farm Estimated Expenses$1,985,022
Estimated Season Expenses$55,338,465
Season Salary Cap$76,205,000
Estimate Under Maximum Salary Cap of $88,000,000$11,795,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,205,000
Current Bank Account$33,056,062
Projected Bank Account$38,211,951

Pro Players Salaries

Mika Zibanejad $9,500,000 (3)
-Salary Remaining : $6,531,250
Thomas Chabot $8,000,000 (7)
-Salary Remaining : $5,500,000
Evander Kane $7,500,000 (3)
-Salary Remaining : $5,156,250
Brayden Schenn $7,450,000 (1)
-Salary Remaining : $5,121,875
Chandler Stephenson $6,150,000 (4)
-Salary Remaining : $4,228,125
Gustav Nyquist $5,500,000 (2)
-Salary Remaining : $3,781,250
Mats Zuccarello $5,200,000 (1)
-Salary Remaining : $3,575,000
Brock McGinn $4,100,000 (2)
-Salary Remaining : $2,818,750
Samuel Montembeault $4,000,000 (2)
-Salary Remaining : $2,750,000
Jason Zucker $3,800,000 (1)
-Salary Remaining : $2,612,500
Aaron Ekblad $3,300,000 (2)
-Salary Remaining : $2,268,750
Olli Maatta $2,000,000 (4)
-Salary Remaining : $1,375,000
Adam Lowry $950,000 (4)
-Salary Remaining : $653,125
Pheonix Copley $880,000 (4)
-Salary Remaining : $605,000
Connor McMichael $875,000 (3)
-Salary Remaining : $601,563
Arber Xhekaj $875,000 (2)
-Salary Remaining : $601,563
Jesse Ylonen $875,000 (2)
-Salary Remaining : $601,563
Ronnie Attard $875,000 (1)
-Salary Remaining : $601,563
Kaiden Guhle $875,000 (3)
-Salary Remaining : $601,563
Calen Addison $875,000 (2)
-Salary Remaining : $601,563
Valtteri Puustinen $875,000 (2)
-Salary Remaining : $601,563
Ryan Poehling $875,000 (1)
-Salary Remaining : $601,563
Jaxson Stauber $875,000 (1)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $76,205,000
Year 25 : $58,130,000
Year 26 : $37,730,000
Year 27 : $17,980,000
Salary Average Commitment
Year 24 : $76,205,000
Year 25 : $57,130,000
Year 26 : $36,730,000
Year 27 : $17,980,000
Salary Cap with 1 Way Contract
Year 24 : $76,205,000
Year 25 : $57,130,000
Year 26 : $36,730,000
Year 27 : $17,980,000

Farm Players Salaries

Patrick Khodorenko $95,000 (3)
Salary Remaining : $66,674
Connor Mackey $95,000 (2)
Salary Remaining : $66,674
Zack Macewen $95,000 (2)
Salary Remaining : $66,674
Mason Appleton $95,000 (2)
Salary Remaining : $66,674
Chase Priskie $95,000 (2)
Salary Remaining : $66,674
John Leonard $95,000 (3)
Salary Remaining : $66,674
Lawrence Pilut $95,000 (2)
Salary Remaining : $66,674
Erik Kallgren $88,800 (5)
Salary Remaining : $62,323
Gabriel Bourque $88,300 (2)
Salary Remaining : $61,972
Otto Koivula $87,500 (1)
Salary Remaining : $61,411
Jacob De La Rose $87,500 (1)
Salary Remaining : $61,411
Marc McLaughlin $87,500 (2)
Salary Remaining : $61,411
Brogan Rafferty $87,500 (1)
Salary Remaining : $61,411
Joël Teasdale $87,500 (2)
Salary Remaining : $61,411
Arshdeep Bains $82,500 (3)
Salary Remaining : $57,901
Georgii Merkulov $82,500 (3)
Salary Remaining : $57,901
Ryan Reaves $80,000 (2)
Salary Remaining : $56,147
Jimmy Schuldt $77,778 (2)
Salary Remaining : $54,587
Mack Guzda $72,500 (3)
Salary Remaining : $50,883
Antti Tuomisto $72,500 (3)
Salary Remaining : $50,883
Vadim Zherenko $72,500 (3)
Salary Remaining : $50,883
Jeffrey Viel $71,000 (3)
Salary Remaining : $49,830
Marc Michaelis $70,000 (1)
Salary Remaining : $49,128
Max Gildon $62,500 (1)
Salary Remaining : $43,865
Clayton Phillips $52,500 (1)
Salary Remaining : $36,846
David Hrenak $52,500 (2)
Salary Remaining : $36,846
Total Farm Players26
Salary Commitment
Year 24 : $2,128,378
Year 25 : $1,680,878
Year 26 : $732,300
Year 27 : $88,800
Salary Average Commitment
Year 24 : $2,118,378
Year 25 : $1,680,878
Year 26 : $732,300
Year 27 : $88,800

MINNESOTA Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $110 - 5 902 - 98,37%
Level 2: 5064 - $70 - 5 055 - 99,82%
Level 3: 2000 - $45 - 1 965 - 98,25%
Level 4: 4000 - $30 - 3 960 - 98,99%
Luxury : 1000 - $250 - 978 - 97,84%
Total Capacity :18064
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 851 - 92,53%
Farm Level 2: 1000 - $20 - 979 - 97,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 860 - 98,87%
Average Income per Game$1,745,900
Year to Date Revenue$22,696,704
Farm
Home Games Left28
Average Attendance - %2 829 - 94,31%
Average Income per Game$112,314
Year to Date Revenue$1,460,088

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$2,551,500
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,747,602
Farm Year To Date Expenses$933,984
Pro Salary Cap To Date$26,591,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,885,209
Farm Estimated Season Revenue$3,144,805
Pro Remaining Season Days143
Pro Expenses Per Days$370,673
Pro Estimated Expenses$53,006,239
Farm Remaining Season Days153
Farm Expenses Per Days$14,456
Farm Estimated Expenses$2,211,768
Estimated Season Expenses$55,218,007
Season Salary Cap$76,600,000
Estimate Under Maximum Salary Cap of $88,000,000$11,400,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,600,000
Current Bank Account($3,108,475)
Projected Bank Account($6,296,468)

Pro Players Salaries

Drake Batherson (Out of Payroll) $10,500,000 (6)
-Salary Remaining : $7,218,750
Victor Hedman $10,500,000 (3)
-Salary Remaining : $7,218,750
Jordan Eberle $8,500,000 (4)
-Salary Remaining : $5,843,750
Kyle Connor $7,450,000 (5)
-Salary Remaining : $5,121,875
Viktor Arvidsson $5,400,000 (4)
-Salary Remaining : $3,712,500
Danton Heinen $5,200,000 (5)
-Salary Remaining : $3,575,000
Ryan Murray $4,900,000 (1)
-Salary Remaining : $3,368,750
Victor Mete $4,900,000 (5)
-Salary Remaining : $3,368,750
Frank Vatrano $4,700,000 (3)
-Salary Remaining : $3,231,250
Mike Matheson $4,400,000 (2)
-Salary Remaining : $3,025,000
Nick Bjugstad $4,000,000 (2)
-Salary Remaining : $2,750,000
Jordan Greenway $3,000,000 (4)
-Salary Remaining : $2,062,500
Anthony Stolarz $2,400,000 (4)
-Salary Remaining : $1,650,000
Marko Dano $1,900,000 (2)
-Salary Remaining : $1,306,250
Erik Haula $1,500,000 (2)
-Salary Remaining : $1,031,250
Scott Laughton $1,400,000 (1)
-Salary Remaining : $962,500
Jalen Chatfield $1,000,000 (2)
-Salary Remaining : $687,500
Casey Fitzgerald $950,000 (3)
-Salary Remaining : $653,125
Robert Bortuzzo $950,000 (5)
-Salary Remaining : $653,125
Kevin Rooney $900,000 (1)
-Salary Remaining : $618,750
Chase De Leo $900,000 (4)
-Salary Remaining : $618,750
Matthew Beniers $875,000 (3)
-Salary Remaining : $601,563
Stuart Skinner $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $87,100,000
Year 25 : $74,000,000
Year 26 : $54,425,000
Year 27 : $42,400,000
Salary Average Commitment
Year 24 : $87,100,000
Year 25 : $79,900,000
Year 26 : $66,225,000
Year 27 : $49,200,000
Salary Cap with 1 Way Contract
Year 24 : $87,100,000
Year 25 : $79,900,000
Year 26 : $66,225,000
Year 27 : $49,200,000

Farm Players Salaries

Jason Dickinson $140,000 (5)
Salary Remaining : $98,257
Miles Wood $99,000 (5)
Salary Remaining : $69,482
Ben Thomas $97,500 (2)
Salary Remaining : $68,429
Taylor Raddysh $95,000 (3)
Salary Remaining : $66,674
Max Crozier $95,000 (4)
Salary Remaining : $66,674
Sasha Chmelevski $95,000 (5)
Salary Remaining : $66,674
Stefan Noesen $95,000 (5)
Salary Remaining : $66,674
Connor Hobbs $95,000 (1)
Salary Remaining : $66,674
Anthony Louis $95,000 (1)
Salary Remaining : $66,674
Grant Mismash $95,000 (4)
Salary Remaining : $66,674
Ben Gleason $95,000 (4)
Salary Remaining : $66,674
Calvin Thurkauf $90,000 (4)
Salary Remaining : $63,165
Joseph Gambardella $90,000 (1)
Salary Remaining : $63,165
Josh Brown $90,000 (5)
Salary Remaining : $63,165
Brendan Smith $90,000 (1)
Salary Remaining : $63,165
Yegor Korshkov $90,000 (4)
Salary Remaining : $63,165
Maxime Lagace $90,000 (2)
Salary Remaining : $63,165
Justin Kirkland $90,000 (5)
Salary Remaining : $63,165
Taro Hirose $90,000 (4)
Salary Remaining : $63,165
Dylan McIlrath $90,000 (5)
Salary Remaining : $63,165
Dave Gust $90,000 (4)
Salary Remaining : $63,165
Alexander Volkov $90,000 (5)
Salary Remaining : $63,165
Adam Cracknell $90,000 (1)
Salary Remaining : $63,165
Shane Starrett $90,000 (2)
Salary Remaining : $63,165
Maxim Letunov $85,000 (4)
Salary Remaining : $59,656
Max Verronneau $70,000 (4)
Salary Remaining : $49,128
Vili Saarijarvi $65,000 (4)
Salary Remaining : $45,619
Ryan Bednard $65,000 (1)
Salary Remaining : $45,619
Total Farm Players28
Salary Commitment
Year 24 : $2,551,500
Year 25 : $2,026,500
Year 26 : $1,749,000
Year 27 : $1,654,000
Salary Average Commitment
Year 24 : $2,551,500
Year 25 : $2,026,500
Year 26 : $1,749,000
Year 27 : $1,654,000

MONTREAL Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $125 - 5 833 - 97,21%
Level 2: 8273 - $80 - 5 328 - 64,41%
Level 3: 2000 - $60 - 1 894 - 94,68%
Level 4: 4000 - $40 - 3 892 - 97,30%
Luxury : 1000 - $300 - 973 - 97,29%
Total Capacity :21273
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $20 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 996 - 99,59%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 919 - 84,24%
Average Income per Game$2,059,819
Year to Date Revenue$24,717,822
Farm
Home Games Left28
Average Attendance - %2 996 - 99,86%
Average Income per Game$65,927
Year to Date Revenue$857,046

Expense

Pro Players Total Salaries$85,143,000
Farm Players Total Salaries$2,202,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,632,654
Farm Year To Date Expenses$804,566
Pro Salary Cap To Date$26,351,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,734,736
Farm Estimated Season Revenue$1,845,945
Pro Remaining Season Days143
Pro Expenses Per Days$413,668
Pro Estimated Expenses$59,154,524
Farm Remaining Season Days153
Farm Expenses Per Days$12,397
Farm Estimated Expenses$1,896,741
Estimated Season Expenses$61,051,265
Season Salary Cap$85,143,000
Estimate Under Maximum Salary Cap of $88,000,000$2,857,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,143,000
Current Bank Account($335,723)
Projected Bank Account$193,693

Pro Players Salaries

Tyler Seguin $7,600,000 (1)
-Salary Remaining : $5,225,000
Patrick Kane $7,600,000 (1)
-Salary Remaining : $5,225,000
Cam Atkinson $7,600,000 (2)
-Salary Remaining : $5,225,000
Jake Guentzel $7,600,000 (1)
-Salary Remaining : $5,225,000
Kailer Yamamoto $7,500,000 (1)
-Salary Remaining : $5,156,250
Evgeni Malkin $7,000,000 (3)
-Salary Remaining : $4,812,500
Mike Hoffman $5,800,000 (2)
-Salary Remaining : $3,987,500
Tyson Barrie $5,700,000 (2)
-Salary Remaining : $3,918,750
Kevin Lankinen $4,700,000 (1)
-Salary Remaining : $3,231,250
Jesperi Kotkaniemi $4,000,000 (2)
-Salary Remaining : $2,750,000
Sergei Bobrovsky $3,500,000 (2)
-Salary Remaining : $2,406,250
Isac Lundestrom $2,850,000 (4)
-Salary Remaining : $1,959,375
Justin Faulk $2,300,000 (3)
-Salary Remaining : $1,581,250
Matthew Benning $1,800,000 (3)
-Salary Remaining : $1,237,500
Brett Howden $1,500,000 (2)
-Salary Remaining : $1,031,250
Joel Edmundson $1,500,000 (1)
-Salary Remaining : $1,031,250
Nicolas Hague $1,218,000 (5)
-Salary Remaining : $837,375
Kyle Capobianco $975,000 (1)
-Salary Remaining : $670,313
Michael McCarron $900,000 (2)
-Salary Remaining : $618,750
Max Jones $875,000 (3)
-Salary Remaining : $601,563
Moritz Seider $875,000 (1)
-Salary Remaining : $601,563
Rafael Harvey Pinard $875,000 (3)
-Salary Remaining : $601,563
Joe Veleno $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $85,143,000
Year 25 : $44,493,000
Year 26 : $14,418,000
Year 27 : $4,068,000
Salary Average Commitment
Year 24 : $85,143,000
Year 25 : $46,793,000
Year 26 : $16,918,000
Year 27 : $4,068,000
Salary Cap with 1 Way Contract
Year 24 : $85,143,000
Year 25 : $46,793,000
Year 26 : $16,918,000
Year 27 : $4,068,000

Farm Players Salaries

Phil Kessel $200,000 (1)
Salary Remaining : $140,367
Marcus Bjork $100,000 (3)
Salary Remaining : $70,183
Boris Katchouk $100,000 (3)
Salary Remaining : $70,183
Kale Clague $100,000 (2)
Salary Remaining : $70,183
Michael DiPietro $97,500 (1)
Salary Remaining : $68,429
Nolan Stevens $87,500 (1)
Salary Remaining : $61,411
Jonah Gadjovich $87,500 (3)
Salary Remaining : $61,411
Jonas Johansson $87,500 (1)
Salary Remaining : $61,411
Sampo Ranta $87,500 (4)
Salary Remaining : $61,411
Jake Christiansen $87,500 (4)
Salary Remaining : $61,411
Mitchell Stephens $87,500 (1)
Salary Remaining : $61,411
Danil Yurtaykin $87,500 (1)
Salary Remaining : $61,411
Philippe Myers $87,500 (1)
Salary Remaining : $61,411
Lucas Johansen $87,500 (3)
Salary Remaining : $61,411
John St. Ivany $85,000 (2)
Salary Remaining : $59,656
Cal Foote $85,000 (2)
Salary Remaining : $59,656
Steven Oleksy $77,500 (1)
Salary Remaining : $54,392
Joel L'Esperance $75,000 (2)
Salary Remaining : $52,638
Evan Barratt $72,500 (2)
Salary Remaining : $50,883
James Reimer $70,000 (1)
Salary Remaining : $49,128
Shawn Boudrias $70,000 (3)
Salary Remaining : $49,128
Spencer Watson $65,000 (1)
Salary Remaining : $45,619
Brian Pinho $55,000 (1)
Salary Remaining : $38,601
Michael Dal Colle $55,000 (2)
Salary Remaining : $38,601
Axel Holmstrom $55,000 (1)
Salary Remaining : $38,601
J.J. Piccinich $52,500 (2)
Salary Remaining : $36,846
Total Farm Players26
Salary Commitment
Year 24 : $2,202,500
Year 25 : $1,165,000
Year 26 : $640,000
Year 27 : $175,000
Salary Average Commitment
Year 24 : $2,202,500
Year 25 : $1,145,000
Year 26 : $620,000
Year 27 : $175,000

NASHVILLE Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $125 - 5 665 - 94,41%
Level 2: 4113 - $85 - 4 113 - 100,00%
Level 3: 2000 - $45 - 1 954 - 97,70%
Level 4: 4000 - $30 - 3 915 - 97,88%
Luxury : 1000 - $255 - 965 - 96,53%
Total Capacity :17113
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 951 - 97,54%
Farm Level 2: 1000 - $15 - 993 - 99,26%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 612 - 97,07%
Average Income per Game$1,811,052
Year to Date Revenue$21,732,618
Farm
Home Games Left29
Average Attendance - %2 943 - 98,11%
Average Income per Game$99,802
Year to Date Revenue$1,197,618

Expense

Pro Players Total Salaries$85,425,000
Farm Players Total Salaries$2,702,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,101,555
Farm Year To Date Expenses$929,584
Pro Salary Cap To Date$26,695,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,520,494
Farm Estimated Season Revenue$2,894,244
Pro Remaining Season Days143
Pro Expenses Per Days$416,947
Pro Estimated Expenses$59,623,421
Farm Remaining Season Days153
Farm Expenses Per Days$14,690
Farm Estimated Expenses$2,247,570
Estimated Season Expenses$61,870,991
Season Salary Cap$85,425,000
Estimate Under Maximum Salary Cap of $88,000,000$2,575,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,425,000
Current Bank Account($12,358,067)
Projected Bank Account($18,814,320)

Pro Players Salaries

Leon Draisaitl $9,500,000 (9)
-Salary Remaining : $6,531,250
Cam Fowler $8,600,000 (3)
-Salary Remaining : $5,912,500
Matt Murray $7,600,000 (4)
-Salary Remaining : $5,225,000
Kevin Labanc $6,000,000 (3)
-Salary Remaining : $4,125,000
Vladislav Namestnikov $5,750,000 (2)
-Salary Remaining : $3,953,125
Filip Forsberg $5,600,000 (1)
-Salary Remaining : $3,850,000
Nick Seeler $5,450,000 (3)
-Salary Remaining : $3,746,875
Calle Jarnkrok $5,200,000 (1)
-Salary Remaining : $3,575,000
Andrew Copp $5,100,000 (1)
-Salary Remaining : $3,506,250
Josh Morrissey $4,300,000 (2)
-Salary Remaining : $2,956,250
Bryan Rust $4,200,000 (3)
-Salary Remaining : $2,887,500
Erik Gustafsson $3,700,000 (4)
-Salary Remaining : $2,543,750
Nick Foligno $2,900,000 (2)
-Salary Remaining : $1,993,750
Ryan Donato $2,800,000 (3)
-Salary Remaining : $1,925,000
Alexander Nylander $1,700,000 (3)
-Salary Remaining : $1,168,750
Felix Sandström $900,000 (3)
-Salary Remaining : $618,750
Nolan Foote $875,000 (3)
-Salary Remaining : $601,563
Juraj Slafkovsky $875,000 (3)
-Salary Remaining : $601,563
John Ludvig $875,000 (3)
-Salary Remaining : $601,563
Erik Brannstrom $875,000 (1)
-Salary Remaining : $601,563
Tyler Tucker $875,000 (3)
-Salary Remaining : $601,563
Pavol Regenda $875,000 (3)
-Salary Remaining : $601,563
Cayden Primeau $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $85,425,000
Year 25 : $67,650,000
Year 26 : $52,925,000
Year 27 : $17,900,000
Salary Average Commitment
Year 24 : $85,425,000
Year 25 : $68,650,000
Year 26 : $54,825,000
Year 27 : $20,800,000
Salary Cap with 1 Way Contract
Year 24 : $85,425,000
Year 25 : $68,650,000
Year 26 : $54,825,000
Year 27 : $20,800,000

Farm Players Salaries

Cal Petersen $330,000 (2)
Salary Remaining : $231,606
Chris Tanev $240,000 (1)
Salary Remaining : $168,440
Henrik Borgstrom $180,000 (5)
Salary Remaining : $126,330
Nick Cousins $170,000 (2)
Salary Remaining : $119,312
David Kampf $170,000 (2)
Salary Remaining : $119,312
Colin White $110,000 (3)
Salary Remaining : $77,202
Kevin Stenlund $90,000 (3)
Salary Remaining : $63,165
Michael Houser $90,000 (1)
Salary Remaining : $63,165
Oskar Steen $87,500 (1)
Salary Remaining : $61,411
Artyom Zagidulin $87,500 (1)
Salary Remaining : $61,411
Linus Karlsson $87,500 (3)
Salary Remaining : $61,411
Justin Barron $87,500 (3)
Salary Remaining : $61,411
Daniel Brickley $87,500 (1)
Salary Remaining : $61,411
Cam Dineen $87,500 (1)
Salary Remaining : $61,411
Garrett Wilson $85,000 (1)
Salary Remaining : $59,656
CJ Suess $85,000 (1)
Salary Remaining : $59,656
Kristians Rubins $85,000 (1)
Salary Remaining : $59,656
Guillaume Brisebois $82,500 (1)
Salary Remaining : $57,901
Garrett Pilon $82,500 (1)
Salary Remaining : $57,901
Brayden Tracey $82,500 (3)
Salary Remaining : $57,901
Jayden Halbgewachs $75,000 (2)
Salary Remaining : $52,638
William Bitten $62,500 (1)
Salary Remaining : $43,865
Jacob Olofsson $52,500 (3)
Salary Remaining : $36,846
Judd Caulfield $52,500 (3)
Salary Remaining : $36,846
Jeremy Roy $52,500 (1)
Salary Remaining : $36,846
Total Farm Players25
Salary Commitment
Year 24 : $2,702,500
Year 25 : $1,487,500
Year 26 : $742,500
Year 27 : $180,000
Salary Average Commitment
Year 24 : $2,712,500
Year 25 : $1,507,500
Year 26 : $742,500
Year 27 : $180,000

NEW JERSEY Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $130 - 5 831 - 97,18%
Level 2: 3514 - $85 - 3 514 - 100,00%
Level 3: 2000 - $60 - 1 890 - 94,52%
Level 4: 4000 - $30 - 3 941 - 98,53%
Luxury : 1000 - $200 - 993 - 99,25%
Total Capacity :16514
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $125 - 523 - 26,17%
Farm Level 2: 1000 - $75 - 244 - 24,35%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 169 - 97,91%
Average Income per Game$1,784,275
Year to Date Revenue$21,411,300
Farm
Home Games Left28
Average Attendance - %767 - 25,56%
Average Income per Game$100,415
Year to Date Revenue$1,305,390

Expense

Pro Players Total Salaries$87,500,000
Farm Players Total Salaries$2,321,830
Coaches Total Salaries$1,870,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,454,352
Farm Year To Date Expenses$939,708
Pro Salary Cap To Date$27,151,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,743,975
Farm Estimated Season Revenue$2,811,609
Pro Remaining Season Days143
Pro Expenses Per Days$425,337
Pro Estimated Expenses$60,823,191
Farm Remaining Season Days153
Farm Expenses Per Days$14,779
Farm Estimated Expenses$2,261,187
Estimated Season Expenses$63,084,378
Season Salary Cap$87,500,000
Estimate Under Maximum Salary Cap of $88,000,000$500,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,500,000
Current Bank Account($5,097,543)
Projected Bank Account($13,626,337)

Pro Players Salaries

Auston Matthews $11,000,000 (8)
-Salary Remaining : $7,562,500
Alex Ovechkin $9,400,000 (10)
-Salary Remaining : $6,462,500
Jaccob Slavin $8,800,000 (4)
-Salary Remaining : $6,050,000
Adam Fox $8,000,000 (10)
-Salary Remaining : $5,500,000
Sam Reinhart $7,000,000 (3)
-Salary Remaining : $4,812,500
Trevor Zegras $6,800,000 (2)
-Salary Remaining : $4,675,000
Max Domi $6,600,000 (1)
-Salary Remaining : $4,537,500
Tyler Bertuzzi $6,600,000 (5)
-Salary Remaining : $4,537,500
Tristan Jarry $5,850,000 (3)
-Salary Remaining : $4,021,875
Shayne Gostisbehere $5,700,000 (3)
-Salary Remaining : $3,918,750
Michael Anderson $2,750,000 (1)
-Salary Remaining : $1,890,625
Vitali Kravtsov $2,000,000 (2)
-Salary Remaining : $1,375,000
Jordan Spence $875,000 (3)
-Salary Remaining : $601,563
Alex Laferriere $875,000 (3)
-Salary Remaining : $601,563
Kirby Dach $875,000 (1)
-Salary Remaining : $601,563
Alex Turcotte $875,000 (3)
-Salary Remaining : $601,563
Jake Walman $875,000 (3)
-Salary Remaining : $601,563
Bobby Brink $875,000 (3)
-Salary Remaining : $601,563
Connor Zary $875,000 (3)
-Salary Remaining : $601,563
Akira Schmid $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players20
Salary Commitment
Year 24 : $87,500,000
Year 25 : $77,275,000
Year 26 : $67,600,000
Year 27 : $43,800,000
Salary Average Commitment
Year 24 : $87,500,000
Year 25 : $77,275,000
Year 26 : $67,600,000
Year 27 : $43,800,000
Salary Cap with 1 Way Contract
Year 24 : $87,500,000
Year 25 : $77,275,000
Year 26 : $67,600,000
Year 27 : $43,800,000

Farm Players Salaries

Erik Johnson $255,000 (3)
Salary Remaining : $178,968
Eric Robinson $99,800 (3)
Salary Remaining : $70,043
Steven Lorentz $98,700 (4)
Salary Remaining : $69,271
Scott Harrington $94,000 (3)
Salary Remaining : $65,972
Alex Belzile $90,070 (5)
Salary Remaining : $63,214
Pavel Gogolev $90,000 (4)
Salary Remaining : $63,165
Jaycob Megna $89,700 (3)
Salary Remaining : $62,955
Spencer Foo $87,000 (4)
Salary Remaining : $61,060
Blake Speers $85,060 (3)
Salary Remaining : $59,698
Yaniv Perets $82,500 (2)
Salary Remaining : $57,901
Samuel Houde $80,000 (3)
Salary Remaining : $56,147
Carl Dahlstrom $78,900 (2)
Salary Remaining : $55,375
Zach Sanford $78,900 (3)
Salary Remaining : $55,375
Ryan MacInnis $78,900 (3)
Salary Remaining : $55,375
Cole Cassels $77,800 (2)
Salary Remaining : $54,603
Pierre-Édouard Bellemarre $76,000 (1)
Salary Remaining : $53,339
Kirill Maksimov $72,500 (3)
Salary Remaining : $50,883
Eetu Makiniemi $72,500 (1)
Salary Remaining : $50,883
Skyler Brind'amour $67,000 (3)
Salary Remaining : $47,023
Anthony Bitetto $65,000 (2)
Salary Remaining : $45,619
Mason Primeau $62,500 (3)
Salary Remaining : $43,865
Colten Ellis $62,500 (3)
Salary Remaining : $43,865
Mackenzie MacEachern $60,000 (1)
Salary Remaining : $42,110
Dalton Thrower $55,000 (1)
Salary Remaining : $38,601
Rhett Pitlick $52,500 (3)
Salary Remaining : $36,846
Carsen Focht $52,500 (1)
Salary Remaining : $36,846
Ilya Nikolaev $52,500 (1)
Salary Remaining : $36,846
Brycen Martin $52,500 (1)
Salary Remaining : $36,846
Jaromir Pitlik $52,500 (1)
Salary Remaining : $36,846
Total Farm Players29
Salary Commitment
Year 24 : $2,321,830
Year 25 : $1,848,330
Year 26 : $1,544,130
Year 27 : $365,770
Salary Average Commitment
Year 24 : $2,301,830
Year 25 : $1,848,330
Year 26 : $1,544,130
Year 27 : $365,770

NEW YORK Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans' Memorial Coliseum
Level 1: 6000 - $128 - 5 799 - 96,65%
Level 2: 4113 - $99 - 3 833 - 93,19%
Level 3: 2000 - $45 - 1 928 - 96,42%
Level 4: 4000 - $40 - 3 324 - 83,09%
Luxury : 1000 - $236 - 965 - 96,49%
Total Capacity :17113
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $39 - 1 360 - 68,02%
Farm Level 2: 1000 - $24 - 554 - 55,41%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 849 - 92,61%
Average Income per Game$1,923,987
Year to Date Revenue$25,011,825
Farm
Home Games Left29
Average Attendance - %1 915 - 63,82%
Average Income per Game$102,379
Year to Date Revenue$1,228,544

Expense

Pro Players Total Salaries$83,445,435
Farm Players Total Salaries$2,981,163
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$3,675,000
Pro Year To Date Expenses$26,891,610
Farm Year To Date Expenses$1,057,566
Pro Salary Cap To Date$26,719,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,871,623
Farm Estimated Season Revenue$2,968,981
Pro Remaining Season Days143
Pro Expenses Per Days$403,824
Pro Estimated Expenses$57,746,832
Farm Remaining Season Days153
Farm Expenses Per Days$16,427
Farm Estimated Expenses$2,513,331
Estimated Season Expenses$60,260,163
Season Salary Cap$87,120,435
Estimate Under Maximum Salary Cap of $88,000,000$879,565
Estimate Over Minimum Salary Cap of $65,000,000 $22,120,435
Current Bank Account($1,290,122)
Projected Bank Account($4,709,681)

Pro Players Salaries

Oliver Kylington $10,333,560 (8)
-Salary Remaining : $7,104,319
Jared Spurgeon $8,338,880 (3)
-Salary Remaining : $5,732,980
Kevin Shattenkirk $7,000,000 (1)
-Salary Remaining : $4,812,500
Kyle Palmieri $7,000,000 (1)
-Salary Remaining : $4,812,500
Vincent Trocheck $6,800,000 (5)
-Salary Remaining : $4,675,000
Patrik Laine $6,250,000 (4)
-Salary Remaining : $4,296,875
Anthony Duclair $6,000,000 (6)
-Salary Remaining : $4,125,000
Adam Henrique $6,000,000 (1)
-Salary Remaining : $4,125,000
Corey Perry $3,800,000 (1)
-Salary Remaining : $2,612,500
Nicklas Backstrom $3,400,000 (3)
-Salary Remaining : $2,337,500
Jack Campbell (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $2,028,125
Evgeny Svechnikov $2,920,000 (3)
-Salary Remaining : $2,007,500
Calle Rosen $1,950,000 (3)
-Salary Remaining : $1,340,625
Ilya Mikheyev $1,900,000 (1)
-Salary Remaining : $1,306,250
Brendan Lemieux $1,600,000 (2)
-Salary Remaining : $1,100,000
Jeremy Lauzon $1,200,000 (5)
-Salary Remaining : $825,000
Adam Pelech $1,075,000 (1)
-Salary Remaining : $739,063
Martin Pospisil $1,000,000 (4)
-Salary Remaining : $687,500
Chris Tierney $978,000 (3)
-Salary Remaining : $672,375
Wyatt Johnston $875,000 (2)
-Salary Remaining : $601,563
Urho Vaakanainen $875,000 (3)
-Salary Remaining : $601,563
Alex Lyon $600,000 (1)
-Salary Remaining : $412,500
Logan Thompson $600,000 (1)
-Salary Remaining : $412,500
Total Pro Players23
Salary Commitment
Year 24 : $83,445,435
Year 25 : $56,470,435
Year 26 : $52,045,435
Year 27 : $33,583,555
Salary Average Commitment
Year 24 : $83,445,435
Year 25 : $55,470,435
Year 26 : $50,045,435
Year 27 : $31,583,555
Salary Cap with 1 Way Contract
Year 24 : $83,445,435
Year 25 : $55,470,435
Year 26 : $50,045,435
Year 27 : $31,583,555

Farm Players Salaries

Joel Armia $430,000 (1)
Salary Remaining : $301,789
Travis Dermott $180,000 (2)
Salary Remaining : $126,330
Jesper Fasth $151,000 (1)
Salary Remaining : $105,977
Max McCormick $99,807 (4)
Salary Remaining : $70,048
Ian McCoshen $98,056 (3)
Salary Remaining : $68,819
Ross Johnston $97,500 (4)
Salary Remaining : $68,429
Jaret Anderson-Dolan $95,000 (3)
Salary Remaining : $66,674
Brandon Bussi $95,000 (2)
Salary Remaining : $66,674
Ashton Sautner $95,000 (1)
Salary Remaining : $66,674
Luke Johnson $95,000 (3)
Salary Remaining : $66,674
Nikita Soshnikov $90,000 (2)
Salary Remaining : $63,165
Jimmy Vesey $90,000 (2)
Salary Remaining : $63,165
Valentin Zykov $89,800 (1)
Salary Remaining : $63,025
Trevor Van Riemsdyk $86,500 (1)
Salary Remaining : $60,709
Colby Williams $85,000 (3)
Salary Remaining : $59,656
Cameron Gaunce $85,000 (4)
Salary Remaining : $59,656
Lassi Thomson $82,500 (3)
Salary Remaining : $57,901
Tyler Pitlick $80,000 (2)
Salary Remaining : $56,147
Jack Kopacka $77,500 (3)
Salary Remaining : $54,392
Tommy Cross $77,300 (8)
Salary Remaining : $54,252
Patrik Nemeth $75,500 (3)
Salary Remaining : $52,989
Joseph Labate $75,000 (2)
Salary Remaining : $52,638
Nathan Legare $72,500 (3)
Salary Remaining : $50,883
Dmitry Zhukenov $67,800 (5)
Salary Remaining : $47,584
Logan Nelson $67,000 (3)
Salary Remaining : $47,023
Evan Fitzpatrick $64,000 (2)
Salary Remaining : $44,917
Adam Scheel $62,500 (3)
Salary Remaining : $43,865
Brett Ritchie $57,900 (2)
Salary Remaining : $40,636
Michael Prapavessis $54,000 (3)
Salary Remaining : $37,899
Maxim Cajkovic $52,500 (3)
Salary Remaining : $36,846
Xavier Bernard $52,500 (3)
Salary Remaining : $36,846
Total Farm Players31
Salary Commitment
Year 24 : $2,981,162
Year 25 : $2,128,862
Year 26 : $1,396,962
Year 27 : $427,407
Salary Average Commitment
Year 24 : $2,981,162
Year 25 : $2,128,862
Year 26 : $1,396,962
Year 27 : $427,407

NEW YORK Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 5 611 - 93,52%
Level 2: 5006 - $80 - 4 978 - 99,45%
Level 3: 2000 - $50 - 1 953 - 97,64%
Level 4: 4000 - $35 - 3 870 - 96,74%
Luxury : 1000 - $240 - 975 - 97,47%
Total Capacity :18006
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 904 - 95,19%
Farm Level 2: 1000 - $15 - 983 - 98,26%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 387 - 96,56%
Average Income per Game$1,880,032
Year to Date Revenue$22,560,384
Farm
Home Games Left28
Average Attendance - %2 886 - 96,21%
Average Income per Game$97,645
Year to Date Revenue$1,269,390

Expense

Pro Players Total Salaries$86,480,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,368,770
Farm Year To Date Expenses$793,412
Pro Salary Cap To Date$27,024,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,520,928
Farm Estimated Season Revenue$2,734,071
Pro Remaining Season Days143
Pro Expenses Per Days$421,058
Pro Estimated Expenses$60,211,294
Farm Remaining Season Days153
Farm Expenses Per Days$12,374
Farm Estimated Expenses$1,893,222
Estimated Season Expenses$62,104,516
Season Salary Cap$86,480,000
Estimate Under Maximum Salary Cap of $88,000,000$1,520,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,480,000
Current Bank Account$38,233,741
Projected Bank Account$33,384,224

Pro Players Salaries

Jakob Chychrun $8,100,000 (5)
-Salary Remaining : $5,568,750
Torey Krug $7,900,000 (2)
-Salary Remaining : $5,431,250
Taylor Hall $7,800,000 (3)
-Salary Remaining : $5,362,500
Travis Konecny $7,300,000 (5)
-Salary Remaining : $5,018,750
Zach Hyman $6,800,000 (4)
-Salary Remaining : $4,675,000
Nolan Patrick $6,700,000 (1)
-Salary Remaining : $4,606,250
Kevin Fiala $6,580,000 (1)
-Salary Remaining : $4,523,750
Brent Burns $6,500,000 (1)
-Salary Remaining : $4,468,750
Logan Couture $6,500,000 (1)
-Salary Remaining : $4,468,750
Ryan Strome $6,400,000 (3)
-Salary Remaining : $4,400,000
Semyon Varlamov $3,500,000 (1)
-Salary Remaining : $2,406,250
Malcolm Subban $2,000,000 (2)
-Salary Remaining : $1,375,000
Jeff Petry $1,200,000 (1)
-Salary Remaining : $825,000
Ryan Suter $1,200,000 (1)
-Salary Remaining : $825,000
Trevor Moore $1,000,000 (3)
-Salary Remaining : $687,500
Vasili Podkolzin $875,000 (2)
-Salary Remaining : $601,563
Ty Dellandrea $875,000 (2)
-Salary Remaining : $601,563
Logan Stanley $875,000 (2)
-Salary Remaining : $601,563
Jamie Drysdale $875,000 (2)
-Salary Remaining : $601,563
Scott Perunovich $875,000 (3)
-Salary Remaining : $601,563
Jason Polin $875,000 (3)
-Salary Remaining : $601,563
Sam Malinski $875,000 (3)
-Salary Remaining : $601,563
Kieffer Bellows $875,000 (1)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $86,480,000
Year 25 : $53,425,000
Year 26 : $40,025,000
Year 27 : $22,200,000
Salary Average Commitment
Year 24 : $86,480,000
Year 25 : $53,425,000
Year 26 : $40,025,000
Year 27 : $22,200,000
Salary Cap with 1 Way Contract
Year 24 : $86,480,000
Year 25 : $53,425,000
Year 26 : $40,025,000
Year 27 : $22,200,000

Farm Players Salaries

Jamie Oleksiak $120,000 (4)
Salary Remaining : $84,220
Mads Sogaard $100,000 (3)
Salary Remaining : $70,183
Aaron Dell $90,000 (3)
Salary Remaining : $63,165
Nikita Scherbak $90,000 (3)
Salary Remaining : $63,165
Seth Helgeson $87,500 (2)
Salary Remaining : $61,411
John Quenneville $85,000 (5)
Salary Remaining : $59,656
Cameron Darcy $85,000 (5)
Salary Remaining : $59,656
Emile Poirier $82,500 (2)
Salary Remaining : $57,901
Robin Salo $82,500 (3)
Salary Remaining : $57,901
Landon Bow $80,000 (3)
Salary Remaining : $56,147
Daniel Walcott $80,000 (2)
Salary Remaining : $56,147
Adam Brooks $77,500 (4)
Salary Remaining : $54,392
Kyle Wood $75,000 (2)
Salary Remaining : $52,638
Shane Bowers $75,000 (4)
Salary Remaining : $52,638
Ty Ronning $75,000 (3)
Salary Remaining : $52,638
Ivan Lodnia $65,000 (5)
Salary Remaining : $45,619
German Rubstov $62,500 (2)
Salary Remaining : $43,865
Michael Kapla $60,000 (1)
Salary Remaining : $42,110
Tyler Wotherspoon $60,000 (2)
Salary Remaining : $42,110
Luke Witkowski $55,000 (1)
Salary Remaining : $38,601
Joni Ikonen $52,500 (3)
Salary Remaining : $36,846
Tyson Kozak $52,500 (3)
Salary Remaining : $36,846
Jan Mysak $52,500 (3)
Salary Remaining : $36,846
Serron Noel $52,500 (3)
Salary Remaining : $36,846
Total Farm Players24
Salary Commitment
Year 24 : $1,797,500
Year 25 : $1,682,500
Year 26 : $1,235,000
Year 27 : $507,500
Salary Average Commitment
Year 24 : $1,807,500
Year 25 : $1,692,500
Year 26 : $1,235,000
Year 27 : $507,500

OTTAWA Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $150 - 4 872 - 81,20%
Level 2: 6153 - $80 - 5 366 - 87,22%
Level 3: 2000 - $60 - 1 977 - 98,86%
Level 4: 4000 - $50 - 2 767 - 69,18%
Luxury : 1000 - $250 - 996 - 99,58%
Total Capacity :19153
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $45 - 1 440 - 72,02%
Farm Level 2: 1000 - $30 - 630 - 63,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 978 - 83,43%
Average Income per Game$1,999,257
Year to Date Revenue$25,990,344
Farm
Home Games Left28
Average Attendance - %2 070 - 69,01%
Average Income per Game$100,461
Year to Date Revenue$1,305,990

Expense

Pro Players Total Salaries$87,150,000
Farm Players Total Salaries$1,800,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,181,495
Farm Year To Date Expenses$739,267
Pro Salary Cap To Date$26,993,970
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,979,202
Farm Estimated Season Revenue$2,812,902
Pro Remaining Season Days143
Pro Expenses Per Days$421,875
Pro Estimated Expenses$60,328,125
Farm Remaining Season Days153
Farm Expenses Per Days$11,009
Farm Estimated Expenses$1,684,377
Estimated Season Expenses$62,012,502
Season Salary Cap$87,150,000
Estimate Under Maximum Salary Cap of $88,000,000$850,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,150,000
Current Bank Account$36,556,749
Projected Bank Account$33,336,351

Pro Players Salaries

Cale Makar $8,500,000 (8)
-Salary Remaining : $5,843,750
Steven Stamkos $8,500,000 (1)
-Salary Remaining : $5,843,750
Charlie McAvoy $7,800,000 (5)
-Salary Remaining : $5,362,500
Alex Tuch $7,800,000 (5)
-Salary Remaining : $5,362,500
Connor Hellebuyck $7,600,000 (3)
-Salary Remaining : $5,225,000
Travis Sanheim $7,400,000 (4)
-Salary Remaining : $5,087,500
Zach Werenski $7,100,000 (6)
-Salary Remaining : $4,881,250
John Tavares $6,600,000 (2)
-Salary Remaining : $4,537,500
Josh Norris $6,000,000 (3)
-Salary Remaining : $4,125,000
Martin Necas $5,000,000 (4)
-Salary Remaining : $3,437,500
Robert Thomas $3,400,000 (1)
-Salary Remaining : $2,337,500
Evan Bouchard $2,600,000 (4)
-Salary Remaining : $1,787,500
Owen Tippett $1,300,000 (1)
-Salary Remaining : $893,750
Adrian Kempe $1,200,000 (2)
-Salary Remaining : $825,000
Filip Chytil $1,200,000 (1)
-Salary Remaining : $825,000
Ian Mitchell $975,000 (4)
-Salary Remaining : $670,313
Tim Stutzle $875,000 (1)
-Salary Remaining : $601,563
Mason McTavish $875,000 (3)
-Salary Remaining : $601,563
Barrett Hayton $875,000 (1)
-Salary Remaining : $601,563
Garret Sparks $850,000 (1)
-Salary Remaining : $584,375
Matias Maccelli $700,000 (2)
-Salary Remaining : $481,250
Total Pro Players21
Salary Commitment
Year 24 : $87,150,000
Year 25 : $68,250,000
Year 26 : $58,950,000
Year 27 : $46,375,000
Salary Average Commitment
Year 24 : $87,150,000
Year 25 : $70,150,000
Year 26 : $61,650,000
Year 27 : $47,175,000
Salary Cap with 1 Way Contract
Year 24 : $87,150,000
Year 25 : $70,150,000
Year 26 : $61,650,000
Year 27 : $47,175,000

Farm Players Salaries

Zac Jones $97,500 (3)
Salary Remaining : $68,429
Akil Thomas $95,000 (2)
Salary Remaining : $66,674
Wyatt Kaiser $87,500 (2)
Salary Remaining : $61,411
Aliaksei Protas $87,500 (1)
Salary Remaining : $61,411
Erik Portillo $82,500 (3)
Salary Remaining : $57,901
Ryan Merkley $82,500 (2)
Salary Remaining : $57,901
Leevi Merilainen $82,500 (2)
Salary Remaining : $57,901
Cole Schwindt $82,500 (1)
Salary Remaining : $57,901
Adam Beckman $82,500 (1)
Salary Remaining : $57,901
Jamieson Rees (Out of Payroll) $82,500 (2)
Salary Remaining : $57,901
Logan Morrison $82,500 (3)
Salary Remaining : $57,901
Declan Carlile $82,500 (2)
Salary Remaining : $57,901
Tyler Madden $72,500 (2)
Salary Remaining : $50,883
Dawson Barteaux $70,000 (2)
Salary Remaining : $49,128
Martin Chromiak $62,500 (2)
Salary Remaining : $43,865
Tyler Tullio $62,500 (3)
Salary Remaining : $43,865
Antonio Stranges $62,500 (3)
Salary Remaining : $43,865
Dmitry Kuzmin $52,500 (3)
Salary Remaining : $36,846
Theodor Niederbach $52,500 (2)
Salary Remaining : $36,846
Kasper Simontaival $52,500 (2)
Salary Remaining : $36,846
Pavel Novak $52,500 (3)
Salary Remaining : $36,846
Mattias Havelid $52,500 (3)
Salary Remaining : $36,846
Dylan James $52,500 (3)
Salary Remaining : $36,846
Noel Gunler $52,500 (3)
Salary Remaining : $36,846
Rory Kerins $52,500 (2)
Salary Remaining : $36,846
Jan Bednar $52,500 (2)
Salary Remaining : $36,846
Adam Ingram $52,500 (3)
Salary Remaining : $36,846
Total Farm Players27
Salary Commitment
Year 24 : $1,882,500
Year 25 : $1,630,000
Year 26 : $702,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,852,500
Year 25 : $1,600,000
Year 26 : $702,500
Year 27 : $0

PHILADELPHIA Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWhells Fargot Center
Level 1: 6000 - $135 - 5 723 - 95,38%
Level 2: 6537 - $80 - 5 102 - 78,06%
Level 3: 2000 - $60 - 1 864 - 93,22%
Level 4: 4000 - $35 - 3 933 - 98,32%
Luxury : 1000 - $380 - 681 - 68,08%
Total Capacity :19537
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 951 - 97,53%
Farm Level 2: 1000 - $15 - 989 - 98,88%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 303 - 88,57%
Average Income per Game$2,026,839
Year to Date Revenue$26,348,910
Farm
Home Games Left29
Average Attendance - %2 939 - 97,98%
Average Income per Game$99,724
Year to Date Revenue$1,196,682

Expense

Pro Players Total Salaries$86,025,000
Farm Players Total Salaries$2,297,500
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,986,169
Farm Year To Date Expenses$860,706
Pro Salary Cap To Date$26,798,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,751,498
Farm Estimated Season Revenue$2,891,982
Pro Remaining Season Days143
Pro Expenses Per Days$416,466
Pro Estimated Expenses$59,554,638
Farm Remaining Season Days153
Farm Expenses Per Days$13,291
Farm Estimated Expenses$2,033,523
Estimated Season Expenses$61,588,161
Season Salary Cap$86,025,000
Estimate Under Maximum Salary Cap of $88,000,000$1,975,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,025,000
Current Bank Account$31,528,047
Projected Bank Account$29,583,366

Pro Players Salaries

Sean Monahan $9,300,000 (5)
-Salary Remaining : $6,393,750
David Pastrnak $9,000,000 (3)
-Salary Remaining : $6,187,500
Tj Brodie $8,500,000 (2)
-Salary Remaining : $5,843,750
Jamie Benn $8,300,000 (3)
-Salary Remaining : $5,706,250
Ondrej Palat $7,200,000 (1)
-Salary Remaining : $4,950,000
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $4,812,500
Kris Letang $6,500,000 (3)
-Salary Remaining : $4,468,750
Pavel Buchnevich $5,700,000 (1)
-Salary Remaining : $3,918,750
Charlie Coyle $4,700,000 (1)
-Salary Remaining : $3,231,250
Igor Shesterkin $4,000,000 (2)
-Salary Remaining : $2,750,000
Michael Bunting $2,000,000 (4)
-Salary Remaining : $1,375,000
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $1,375,000
Cody Glass $2,000,000 (4)
-Salary Remaining : $1,375,000
Tomas Tatar $1,875,000 (1)
-Salary Remaining : $1,289,063
Matt Roy $1,300,000 (2)
-Salary Remaining : $893,750
Derek Forbort $1,300,000 (1)
-Salary Remaining : $893,750
Jarred Tinordi $975,000 (3)
-Salary Remaining : $670,313
Jake Sanderson $875,000 (3)
-Salary Remaining : $601,563
Luke Evangelista $875,000 (3)
-Salary Remaining : $601,563
Jordan Harris $875,000 (2)
-Salary Remaining : $601,563
Trey Fix-Wolansky $875,000 (3)
-Salary Remaining : $601,563
Seth Griffith $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players22
Salary Commitment
Year 24 : $86,025,000
Year 25 : $62,750,000
Year 26 : $46,700,000
Year 27 : $14,300,000
Salary Average Commitment
Year 24 : $86,025,000
Year 25 : $65,250,000
Year 26 : $47,700,000
Year 27 : $13,300,000
Salary Cap with 1 Way Contract
Year 24 : $86,025,000
Year 25 : $65,250,000
Year 26 : $47,700,000
Year 27 : $13,300,000

Farm Players Salaries

Jake Mccabe $280,000 (4)
Salary Remaining : $196,514
Mike Reilly $130,000 (4)
Salary Remaining : $91,239
Samuel Blais $120,000 (4)
Salary Remaining : $84,220
Mathieu Olivier $120,000 (4)
Salary Remaining : $84,220
Zach Parise $100,000 (1)
Salary Remaining : $70,183
Lucas Wallmark $100,000 (1)
Salary Remaining : $70,183
Ben Harpur $97,500 (3)
Salary Remaining : $68,429
Christian Wolanin $97,500 (4)
Salary Remaining : $68,429
Brandon Halverson $97,500 (4)
Salary Remaining : $68,429
Tanner Pearson $97,500 (4)
Salary Remaining : $68,429
Kirill Ustimenko $95,000 (4)
Salary Remaining : $66,674
Matt Luff $95,000 (4)
Salary Remaining : $66,674
Brady Keeper $92,500 (2)
Salary Remaining : $64,920
Joshua Jacobs $92,500 (3)
Salary Remaining : $64,920
Libor Hajek $87,500 (1)
Salary Remaining : $61,411
Cole Sillinger $87,500 (2)
Salary Remaining : $61,411
Patrick Sieloff $80,000 (1)
Salary Remaining : $56,147
Manuel Wiederer $80,000 (1)
Salary Remaining : $56,147
Tyler Sikura $75,000 (1)
Salary Remaining : $52,638
Logan Hutsko $62,500 (2)
Salary Remaining : $43,865
Luke Henman $52,500 (2)
Salary Remaining : $36,846
Adam Mascherin $52,500 (2)
Salary Remaining : $36,846
Curtis Douglas $52,500 (2)
Salary Remaining : $36,846
Brett McKenzie $52,500 (1)
Salary Remaining : $36,846
Total Farm Players24
Salary Commitment
Year 24 : $2,297,500
Year 25 : $1,722,500
Year 26 : $1,322,500
Year 27 : $1,132,500
Salary Average Commitment
Year 24 : $2,317,500
Year 25 : $1,732,500
Year 26 : $1,342,500
Year 27 : $1,152,500

PITTSBURGH Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $143 - 5 513 - 91,88%
Level 2: 5087 - $90 - 4 944 - 97,18%
Level 3: 2000 - $53 - 1 940 - 97,00%
Level 4: 4000 - $35 - 3 940 - 98,50%
Luxury : 1000 - $300 - 938 - 93,79%
Total Capacity :18087
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 888 - 94,40%
Farm Level 2: 1000 - $20 - 969 - 96,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 275 - 95,51%
Average Income per Game$2,106,436
Year to Date Revenue$25,277,228
Farm
Home Games Left29
Average Attendance - %2 857 - 95,22%
Average Income per Game$113,870
Year to Date Revenue$1,366,440

Expense

Pro Players Total Salaries$87,650,000
Farm Players Total Salaries$2,285,000
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,972,380
Farm Year To Date Expenses$941,378
Pro Salary Cap To Date$27,347,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,086,634
Farm Estimated Season Revenue$3,302,230
Pro Remaining Season Days143
Pro Expenses Per Days$431,010
Pro Estimated Expenses$61,634,430
Farm Remaining Season Days153
Farm Expenses Per Days$14,610
Farm Estimated Expenses$2,235,330
Estimated Season Expenses$63,869,760
Season Salary Cap$87,650,000
Estimate Under Maximum Salary Cap of $88,000,000$350,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,650,000
Current Bank Account$41,504,804
Projected Bank Account$42,023,908

Pro Players Salaries

Connor McDavid $12,000,000 (4)
-Salary Remaining : $8,250,000
Brad Marchand $9,000,000 (2)
-Salary Remaining : $6,187,500
William Nylander $8,400,000 (7)
-Salary Remaining : $5,775,000
Will Butcher $7,600,000 (4)
-Salary Remaining : $5,225,000
Andrei Svechnikov $6,500,000 (2)
-Salary Remaining : $4,468,750
Oliver Bjorkstrand $6,200,000 (2)
-Salary Remaining : $4,262,500
Anton Lindholm $5,525,000 (4)
-Salary Remaining : $3,798,438
Darcy Kuemper $5,500,000 (1)
-Salary Remaining : $3,781,250
Kasperi Kapanen $4,750,000 (3)
-Salary Remaining : $3,265,625
Adam Larsson $4,600,000 (1)
-Salary Remaining : $3,162,500
Christian Jaros $4,500,000 (2)
-Salary Remaining : $3,093,750
Daniel Sprong $3,000,000 (2)
-Salary Remaining : $2,062,500
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $2,062,500
Alexander Barabanov $900,000 (1)
-Salary Remaining : $618,750
Ross Colton $900,000 (1)
-Salary Remaining : $618,750
Matthew Nieto $900,000 (1)
-Salary Remaining : $618,750
Jonathan Quick $900,000 (1)
-Salary Remaining : $618,750
Riley Stillman $875,000 (1)
-Salary Remaining : $601,563
Peyton Krebs $875,000 (2)
-Salary Remaining : $601,563
Nick Perbix $875,000 (1)
-Salary Remaining : $601,563
Trevor Carrick $850,000 (1)
-Salary Remaining : $584,375
Total Pro Players21
Salary Commitment
Year 24 : $87,650,000
Year 25 : $71,350,000
Year 26 : $38,525,000
Year 27 : $33,525,000
Salary Average Commitment
Year 24 : $87,650,000
Year 25 : $71,350,000
Year 26 : $38,275,000
Year 27 : $33,525,000
Salary Cap with 1 Way Contract
Year 24 : $87,650,000
Year 25 : $71,350,000
Year 26 : $38,275,000
Year 27 : $33,525,000

Farm Players Salaries

Arvid Holm $150,000 (2)
Salary Remaining : $105,275
Mikhail Maltsev $150,000 (2)
Salary Remaining : $105,275
Jasper Weatherby $150,000 (1)
Salary Remaining : $105,275
Liam O'Brien $110,000 (1)
Salary Remaining : $77,202
Keaton Middleton $100,000 (1)
Salary Remaining : $70,183
Kevin Bahl $100,000 (3)
Salary Remaining : $70,183
Marian Studenic $100,000 (2)
Salary Remaining : $70,183
Steven Santini $95,000 (2)
Salary Remaining : $66,674
Joseph Blandisi $95,000 (2)
Salary Remaining : $66,674
Adam Clendening $95,000 (2)
Salary Remaining : $66,674
Karson Kuhlman $95,000 (2)
Salary Remaining : $66,674
Rhett Gardner $95,000 (2)
Salary Remaining : $66,674
Alan Quine $95,000 (2)
Salary Remaining : $66,674
Dylan Gambrell $95,000 (2)
Salary Remaining : $66,674
Gerald Mayhew $95,000 (2)
Salary Remaining : $66,674
Andreas Englund $95,000 (2)
Salary Remaining : $66,674
Oskar Olausson $82,500 (3)
Salary Remaining : $57,901
Wyatte Wylie $82,500 (1)
Salary Remaining : $57,901
Ben McCartney $82,500 (3)
Salary Remaining : $57,901
Ryan Suzuki $72,500 (3)
Salary Remaining : $50,883
Filip Johansson $72,500 (3)
Salary Remaining : $50,883
Keith Petruzzelli $72,500 (2)
Salary Remaining : $50,883
Dawson Leedahl $52,500 (1)
Salary Remaining : $36,846
Case McCarthy $52,500 (3)
Salary Remaining : $36,846
Total Farm Players24
Salary Commitment
Year 24 : $2,285,000
Year 25 : $1,790,000
Year 26 : $462,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,295,000
Year 25 : $1,790,000
Year 26 : $462,500
Year 27 : $0

SAN JOSE Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $140 - 5 837 - 97,28%
Level 2: 4496 - $100 - 4 053 - 90,15%
Level 3: 2000 - $60 - 1 912 - 95,62%
Level 4: 4000 - $40 - 3 914 - 97,85%
Luxury : 1000 - $250 - 973 - 97,33%
Total Capacity :17496
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 837 - 91,84%
Farm Level 2: 1000 - $20 - 970 - 97,05%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 689 - 95,39%
Average Income per Game$2,084,456
Year to Date Revenue$25,013,472
Farm
Home Games Left28
Average Attendance - %2 807 - 93,58%
Average Income per Game$111,460
Year to Date Revenue$1,448,976

Expense

Pro Players Total Salaries$79,100,000
Farm Players Total Salaries$1,632,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,969,836
Farm Year To Date Expenses$733,612
Pro Salary Cap To Date$24,219,812
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,449,224
Farm Estimated Season Revenue$3,120,871
Pro Remaining Season Days143
Pro Expenses Per Days$391,827
Pro Estimated Expenses$56,031,261
Farm Remaining Season Days153
Farm Expenses Per Days$11,615
Farm Estimated Expenses$1,777,095
Estimated Season Expenses$57,808,356
Season Salary Cap$79,100,000
Estimate Under Maximum Salary Cap of $88,000,000$8,900,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,100,000
Current Bank Account$13,832,649
Projected Bank Account$19,594,388

Pro Players Salaries

Sean Couturier $12,000,000 (2)
-Salary Remaining : $8,250,000
Zemgus Girgensons (Out of Payroll) $8,500,000 (3)
-Salary Remaining : $5,843,750
Tom Wilson $7,600,000 (1)
-Salary Remaining : $5,225,000
Bo Horvat $7,400,000 (3)
-Salary Remaining : $5,087,500
Alex Pietrangelo $7,100,000 (2)
-Salary Remaining : $4,881,250
John Carlson $7,000,000 (2)
-Salary Remaining : $4,812,500
Austin Czarnik $5,600,000 (1)
-Salary Remaining : $3,850,000
Esa Lindell $5,200,000 (4)
-Salary Remaining : $3,575,000
Jacob Trouba $4,300,000 (4)
-Salary Remaining : $2,956,250
Nathan Beaulieu $3,300,000 (1)
-Salary Remaining : $2,268,750
Ben Chiarot $2,750,000 (1)
-Salary Remaining : $1,890,625
Mark Jankowski $1,300,000 (4)
-Salary Remaining : $893,750
Trent Frederic $1,000,000 (3)
-Salary Remaining : $687,500
Laurent Brossoit $1,000,000 (1)
-Salary Remaining : $687,500
Jake Oettinger $875,000 (1)
-Salary Remaining : $601,563
Lukas Rousek $875,000 (3)
-Salary Remaining : $601,563
Cole Guttman $875,000 (3)
-Salary Remaining : $601,563
Lucas Raymond $875,000 (2)
-Salary Remaining : $601,563
Paul Cotter (Out of Payroll) $875,000 (3)
-Salary Remaining : $601,563
Brendan Warren $850,000 (1)
-Salary Remaining : $584,375
Cole Schneider $700,000 (2)
-Salary Remaining : $481,250
Total Pro Players21
Salary Commitment
Year 24 : $79,975,000
Year 25 : $58,000,000
Year 26 : $30,325,000
Year 27 : $10,800,000
Salary Average Commitment
Year 24 : $79,975,000
Year 25 : $58,000,000
Year 26 : $30,325,000
Year 27 : $10,800,000
Salary Cap with 1 Way Contract
Year 24 : $79,975,000
Year 25 : $58,000,000
Year 26 : $30,325,000
Year 27 : $10,800,000

Farm Players Salaries

Zach Bogosian $97,500 (4)
Salary Remaining : $68,429
Nikita Okhotyuk $87,500 (3)
Salary Remaining : $61,411
Fredrik Olofsson $85,000 (1)
Salary Remaining : $59,656
Julius Bergman $82,500 (1)
Salary Remaining : $57,901
Matthew Phillips $82,500 (2)
Salary Remaining : $57,901
Brent Gates $82,500 (1)
Salary Remaining : $57,901
Jake Wise $72,500 (3)
Salary Remaining : $50,883
Filip Larsson $70,000 (1)
Salary Remaining : $49,128
Scott Walford $67,000 (3)
Salary Remaining : $47,023
Jimmy Lodge $65,000 (1)
Salary Remaining : $45,619
Carter Savoie $62,500 (3)
Salary Remaining : $43,865
Ryan O'Rourke $62,500 (3)
Salary Remaining : $43,865
Jordy Bellerive $62,500 (2)
Salary Remaining : $43,865
Nick Sorensen $60,000 (1)
Salary Remaining : $42,110
Joseph Murdaca $60,000 (1)
Salary Remaining : $42,110
Hayden Hawkey $60,000 (1)
Salary Remaining : $42,110
Andrei Altybarmakyan $52,500 (1)
Salary Remaining : $36,846
Albin Grewe $52,500 (2)
Salary Remaining : $36,846
Anatoly Golyshev $52,500 (1)
Salary Remaining : $36,846
Bode Wilde $52,500 (2)
Salary Remaining : $36,846
Dmitry Zavgorodniy $52,500 (2)
Salary Remaining : $36,846
Jonny Tychonick $52,500 (3)
Salary Remaining : $36,846
Ilya Fedotov $52,500 (3)
Salary Remaining : $36,846
Kirill Tanko $52,500 (3)
Salary Remaining : $36,846
Ben Meehan $52,500 (3)
Salary Remaining : $36,846
Total Farm Players25
Salary Commitment
Year 24 : $1,632,000
Year 25 : $962,000
Year 26 : $659,500
Year 27 : $97,500
Salary Average Commitment
Year 24 : $2,632,000
Year 25 : $962,000
Year 26 : $659,500
Year 27 : $97,500

SEATTLE Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5100 - $160 - 4 471 - 87,66%
Level 2: 5000 - $130 - 3 104 - 62,08%
Level 3: 2000 - $85 - 1 182 - 59,08%
Level 4: 4000 - $65 - 2 101 - 52,54%
Luxury : 1000 - $400 - 658 - 65,81%
Total Capacity :17100
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $45 - 1 457 - 72,85%
Farm Level 2: 1000 - $25 - 735 - 73,48%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %11 516 - 67,34%
Average Income per Game$1,942,922
Year to Date Revenue$25,257,984
Farm
Home Games Left28
Average Attendance - %2 192 - 73,06%
Average Income per Game$100,723
Year to Date Revenue$1,309,404

Expense

Pro Players Total Salaries$87,725,000
Farm Players Total Salaries$3,672,500
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,115,356
Farm Year To Date Expenses$1,360,739
Pro Salary Cap To Date$26,802,900
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,401,812
Farm Estimated Season Revenue$2,820,255
Pro Remaining Season Days143
Pro Expenses Per Days$426,562
Pro Estimated Expenses$60,998,366
Farm Remaining Season Days153
Farm Expenses Per Days$20,745
Farm Estimated Expenses$3,173,985
Estimated Season Expenses$64,172,351
Season Salary Cap$87,725,000
Estimate Under Maximum Salary Cap of $88,000,000$275,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,725,000
Current Bank Account$2,099,519
Projected Bank Account($4,850,765)

Pro Players Salaries

Jason Robertson $9,000,000 (10)
-Salary Remaining : $6,187,500
Marc-Andre Fleury (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,843,750
Rasmus Dahlin $8,400,000 (8)
-Salary Remaining : $5,775,000
Artemi Panarin $7,600,000 (1)
-Salary Remaining : $5,225,000
Vincent Hinostroza $7,500,000 (3)
-Salary Remaining : $5,156,250
Anton Lundell $7,400,000 (2)
-Salary Remaining : $5,087,500
Brock Boeser $7,000,000 (2)
-Salary Remaining : $4,812,500
Max Pacioretty $6,000,000 (1)
-Salary Remaining : $4,125,000
Marco Scandella (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,125,000
Sebastian Aho (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,093,750
Spencer Knight $4,000,000 (2)
-Salary Remaining : $2,750,000
Brady Skjei (1 Way Contract) $3,000,000 (6)
-Salary Remaining : $2,062,500
Boone Jenner $2,600,000 (4)
-Salary Remaining : $1,787,500
Maxime Comtois (1 Way Contract) $1,100,000 (6)
-Salary Remaining : $756,250
Martin Fehervary $875,000 (1)
-Salary Remaining : $601,563
Brock Faber $875,000 (3)
-Salary Remaining : $601,563
David Gustafsson $875,000 (2)
-Salary Remaining : $601,563
Logan Cooley $875,000 (3)
-Salary Remaining : $601,563
Cole Perfetti $875,000 (3)
-Salary Remaining : $601,563
Casey Cizikas $750,000 (2)
-Salary Remaining : $515,625
Total Pro Players20
Salary Commitment
Year 24 : $87,725,000
Year 25 : $79,250,000
Year 26 : $53,725,000
Year 27 : $24,100,000
Salary Average Commitment
Year 24 : $87,725,000
Year 25 : $73,250,000
Year 26 : $44,725,000
Year 27 : $24,100,000
Salary Cap with 1 Way Contract
Year 24 : $87,725,000
Year 25 : $73,250,000
Year 26 : $44,725,000
Year 27 : $24,100,000

Farm Players Salaries

Jonathan Toews $710,000 (1)
Salary Remaining : $498,303
Ryan Graves $550,000 (4)
Salary Remaining : $386,009
Jani Hakanpaa $250,000 (2)
Salary Remaining : $175,459
Eric Comrie $150,000 (6)
Salary Remaining : $105,275
Yakov Trenin $125,000 (6)
Salary Remaining : $87,729
Ryan Lomberg $125,000 (6)
Salary Remaining : $87,729
Alec Regula $120,000 (6)
Salary Remaining : $84,220
Ilya Lyubushkin $120,000 (4)
Salary Remaining : $84,220
Rourke Chartier $100,000 (4)
Salary Remaining : $70,183
Zac Dalpe $100,000 (4)
Salary Remaining : $70,183
Mike Hardman $95,000 (4)
Salary Remaining : $66,674
Julien Gauthier (Out of Payroll) $95,000 (4)
Salary Remaining : $66,674
Gavin Bayreuther $90,000 (1)
Salary Remaining : $63,165
Fillip Zadina $90,000 (4)
Salary Remaining : $63,165
Radko Gudas $90,000 (1)
Salary Remaining : $63,165
Colin Miller $90,000 (1)
Salary Remaining : $63,165
Scott Reedy $90,000 (3)
Salary Remaining : $63,165
Saku Maenalanen $90,000 (1)
Salary Remaining : $63,165
Lias Andersson $87,500 (1)
Salary Remaining : $61,411
Ethan Heider $75,000 (5)
Salary Remaining : $52,638
Anton Forsberg $52,500 (1)
Salary Remaining : $36,846
Alex Cotton $52,500 (1)
Salary Remaining : $36,846
Alex Jefferies $52,500 (1)
Salary Remaining : $36,846
Alexander Campbell $52,500 (1)
Salary Remaining : $36,846
Alexander Gordin $52,500 (1)
Salary Remaining : $36,846
Nikita Nesterenko $52,500 (1)
Salary Remaining : $36,846
Riley Duran $52,500 (1)
Salary Remaining : $36,846
Dmitry Ovchinnikov $52,500 (1)
Salary Remaining : $36,846
Eric Hjorth $52,500 (3)
Salary Remaining : $36,846
Viktor Hurtig $52,500 (3)
Salary Remaining : $36,846
Total Farm Players30
Salary Commitment
Year 24 : $3,767,500
Year 25 : $2,190,000
Year 26 : $1,840,000
Year 27 : $1,595,000
Salary Average Commitment
Year 24 : $3,767,500
Year 25 : $2,190,000
Year 26 : $1,940,000
Year 27 : $1,745,000

ST. LOUIS Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $130 - 5 629 - 93,81%
Level 2: 6150 - $76 - 5 231 - 85,06%
Level 3: 2000 - $58 - 1 872 - 93,58%
Level 4: 4000 - $37 - 3 672 - 91,79%
Luxury : 1000 - $280 - 963 - 96,33%
Total Capacity :19150
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $42 - 1 724 - 86,20%
Farm Level 2: 1000 - $18 - 971 - 97,12%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 366 - 90,68%
Average Income per Game$1,972,055
Year to Date Revenue$23,664,660
Farm
Home Games Left28
Average Attendance - %2 695 - 89,84%
Average Income per Game$107,872
Year to Date Revenue$1,402,337

Expense

Pro Players Total Salaries$87,075,000
Farm Players Total Salaries$2,335,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,390,281
Farm Year To Date Expenses$1,167,933
Pro Salary Cap To Date$27,109,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,189,595
Farm Estimated Season Revenue$3,020,418
Pro Remaining Season Days143
Pro Expenses Per Days$422,957
Pro Estimated Expenses$60,482,851
Farm Remaining Season Days153
Farm Expenses Per Days$18,050
Farm Estimated Expenses$2,761,650
Estimated Season Expenses$63,244,501
Season Salary Cap$87,075,000
Estimate Under Maximum Salary Cap of $88,000,000$925,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,075,000
Current Bank Account$12,727,620
Projected Bank Account$9,693,132

Pro Players Salaries

Mackenzie Blackwood $10,000,000 (4)
-Salary Remaining : $6,875,000
Justin Schultz $9,000,000 (2)
-Salary Remaining : $6,187,500
Dylan Larkin $8,000,000 (4)
-Salary Remaining : $5,500,000
Brendan Gallagher $7,600,000 (2)
-Salary Remaining : $5,225,000
Jesper Bratt $7,000,000 (3)
-Salary Remaining : $4,812,500
Dominic Kubalik $6,525,000 (4)
-Salary Remaining : $4,485,938
Phillip Danault $6,365,000 (2)
-Salary Remaining : $4,375,938
Jonas Brodin $5,810,000 (1)
-Salary Remaining : $3,994,375
James van Riemsdyk (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,781,250
David Perron $5,100,000 (1)
-Salary Remaining : $3,506,250
Olli Juolevi $3,000,000 (3)
-Salary Remaining : $2,062,500
Craig Smith $2,500,000 (2)
-Salary Remaining : $1,718,750
Marcus Foligno $2,000,000 (3)
-Salary Remaining : $1,375,000
Brayden McNabb $2,000,000 (3)
-Salary Remaining : $1,375,000
Luke Schenn $1,000,000 (1)
-Salary Remaining : $687,500
Milan Lucic $1,000,000 (1)
-Salary Remaining : $687,500
Hudson Fasching $1,000,000 (3)
-Salary Remaining : $687,500
Erik Gudbranson $1,000,000 (2)
-Salary Remaining : $687,500
Matthew Highmore $900,000 (2)
-Salary Remaining : $618,750
Louis Domingue $900,000 (1)
-Salary Remaining : $618,750
Pontus Holmberg $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players21
Salary Commitment
Year 24 : $87,075,000
Year 25 : $66,765,000
Year 26 : $41,400,000
Year 27 : $25,525,000
Salary Average Commitment
Year 24 : $87,075,000
Year 25 : $67,765,000
Year 26 : $40,400,000
Year 27 : $24,525,000
Salary Cap with 1 Way Contract
Year 24 : $87,075,000
Year 25 : $67,765,000
Year 26 : $40,400,000
Year 27 : $24,525,000

Farm Players Salaries

Robert Hagg $430,000 (1)
Salary Remaining : $301,789
Josh Leivo $190,000 (2)
Salary Remaining : $133,349
Joey Anderson $120,000 (2)
Salary Remaining : $84,220
Nick Ritchie $120,000 (4)
Salary Remaining : $84,220
Johnny Kovacevic $120,000 (2)
Salary Remaining : $84,220
Matt Martin $100,000 (1)
Salary Remaining : $70,183
Jake Leschyshyn $87,500 (2)
Salary Remaining : $61,411
Jon Gillies $85,000 (2)
Salary Remaining : $59,656
Leon Gawanke $82,500 (3)
Salary Remaining : $57,901
Alex Peters $80,000 (3)
Salary Remaining : $56,147
Andreas Borgman $80,000 (2)
Salary Remaining : $56,147
Bokondji Imama $80,000 (5)
Salary Remaining : $56,147
Andy Welinski $80,000 (3)
Salary Remaining : $56,147
Dmytro Timashov $80,000 (2)
Salary Remaining : $56,147
Adam Werner $75,000 (1)
Salary Remaining : $52,638
Sam Carrick $75,000 (1)
Salary Remaining : $52,638
Michael Sgarbossa $70,000 (1)
Salary Remaining : $49,128
Avery Peterson $70,000 (2)
Salary Remaining : $49,128
Jordan Sambrook $70,000 (2)
Salary Remaining : $49,128
Leo Loof $62,500 (3)
Salary Remaining : $43,865
Julius Nattinen $60,000 (1)
Salary Remaining : $42,110
Eric Cornel $60,000 (1)
Salary Remaining : $42,110
Ryan Dmowski $57,500 (1)
Salary Remaining : $40,356
Total Farm Players23
Salary Commitment
Year 24 : $2,335,000
Year 25 : $1,407,500
Year 26 : $505,000
Year 27 : $200,000
Salary Average Commitment
Year 24 : $2,345,000
Year 25 : $1,417,500
Year 26 : $505,000
Year 27 : $200,000

TAMPA BAY Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $130 - 5 742 - 95,69%
Level 2: 6758 - $53 - 5 743 - 84,98%
Level 3: 2000 - $50 - 1 948 - 97,42%
Level 4: 4000 - $40 - 3 862 - 96,56%
Luxury : 1000 - $280 - 945 - 94,46%
Total Capacity :19758
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $33 - 1 951 - 97,56%
Farm Level 2: 1000 - $22 - 959 - 95,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 240 - 92,31%
Average Income per Game$2,037,789
Year to Date Revenue$26,491,257
Farm
Home Games Left29
Average Attendance - %2 910 - 97,01%
Average Income per Game$101,989
Year to Date Revenue$1,223,872

Expense

Pro Players Total Salaries$97,750,000
Farm Players Total Salaries$2,255,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value($11,175,000)
Pro Year To Date Expenses$29,199,407
Farm Year To Date Expenses$905,963
Pro Salary Cap To Date$28,793,157
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,058,092
Farm Estimated Season Revenue$2,957,691
Pro Remaining Season Days143
Pro Expenses Per Days$476,202
Pro Estimated Expenses$68,096,886
Farm Remaining Season Days153
Farm Expenses Per Days$14,702
Farm Estimated Expenses$2,249,406
Estimated Season Expenses$70,346,292
Season Salary Cap$86,575,000
Estimate Under Maximum Salary Cap of $88,000,000$1,425,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,575,000
Current Bank Account$2,825,475
Projected Bank Account($7,505,034)

Pro Players Salaries

Ryan O'Reilly $10,000,000 (1)
-Salary Remaining : $6,875,000
Ivan Provorov $10,000,000 (7)
-Salary Remaining : $6,875,000
Evgeny Kuznetsov $9,400,000 (1)
-Salary Remaining : $6,462,500
Elias Lindholm $9,000,000 (1)
-Salary Remaining : $6,187,500
Nikolaj Ehlers $8,200,000 (4)
-Salary Remaining : $5,637,500
Samuel Girard $7,800,000 (10)
-Salary Remaining : $5,362,500
Jeff Skinner $7,350,000 (2)
-Salary Remaining : $5,053,125
Martin Jones $6,500,000 (1)
-Salary Remaining : $4,468,750
Troy Terry $6,250,000 (4)
-Salary Remaining : $4,296,875
Kevin Hayes $6,000,000 (3)
-Salary Remaining : $4,125,000
Nick Leddy $6,000,000 (1)
-Salary Remaining : $4,125,000
Evgenii Dadonov $2,000,000 (1)
-Salary Remaining : $1,375,000
Christopher Wagner $1,600,000 (3)
-Salary Remaining : $1,100,000
Lawson Crouse $1,400,000 (1)
-Salary Remaining : $962,500
Alec Martinez $1,000,000 (2)
-Salary Remaining : $687,500
Jujhar Khaira $950,000 (5)
-Salary Remaining : $653,125
Mark Friedman $950,000 (1)
-Salary Remaining : $653,125
Nicolas Deslauriers $900,000 (3)
-Salary Remaining : $618,750
Joel Hofer $875,000 (3)
-Salary Remaining : $601,563
Vincent Desharnais $850,000 (2)
-Salary Remaining : $584,375
Scott Mayfield $725,000 (4)
-Salary Remaining : $498,438
Total Pro Players21
Salary Commitment
Year 24 : $97,750,000
Year 25 : $52,500,000
Year 26 : $42,300,000
Year 27 : $31,925,000
Salary Average Commitment
Year 24 : $97,750,000
Year 25 : $52,500,000
Year 26 : $43,300,000
Year 27 : $33,925,000
Salary Cap with 1 Way Contract
Year 24 : $97,750,000
Year 25 : $52,500,000
Year 26 : $43,300,000
Year 27 : $33,925,000

Farm Players Salaries

Denis Malgin $140,000 (1)
Salary Remaining : $98,257
Nicolas Aube-Kubel $110,000 (2)
Salary Remaining : $77,202
Ryan Lindgren $100,000 (2)
Salary Remaining : $70,183
Wade Allison $97,500 (1)
Salary Remaining : $68,429
Mason Shaw $95,000 (2)
Salary Remaining : $66,674
Ben Jones $95,000 (1)
Salary Remaining : $66,674
Blaine Byron $95,000 (1)
Salary Remaining : $66,674
Carey Price $95,000 (1)
Salary Remaining : $66,674
Aleksi Heponiemi $90,000 (3)
Salary Remaining : $63,165
Anthony Richard $90,000 (1)
Salary Remaining : $63,165
Mike Vecchione $90,000 (2)
Salary Remaining : $63,165
Isaac Ratcliffe $87,500 (1)
Salary Remaining : $61,411
Austin Strand $87,500 (1)
Salary Remaining : $61,411
Mark Kastelic $87,500 (2)
Salary Remaining : $61,411
Simon Benoit $87,500 (2)
Salary Remaining : $61,411
Jiri Patera $87,500 (3)
Salary Remaining : $61,411
Axel Andersson $75,000 (3)
Salary Remaining : $52,638
Kody Clark $75,000 (2)
Salary Remaining : $52,638
Remi Elie $70,000 (2)
Salary Remaining : $49,128
Kasimir Kaskisuo $70,000 (3)
Salary Remaining : $49,128
Alex Beaucage $62,500 (2)
Salary Remaining : $43,865
Aaron Luchuk $52,500 (3)
Salary Remaining : $36,846
Xavier Bouchard $52,500 (2)
Salary Remaining : $36,846
Blake McLaughlin $52,500 (2)
Salary Remaining : $36,846
Magnus Chrona $52,500 (2)
Salary Remaining : $36,846
Vojtech Budik $52,500 (3)
Salary Remaining : $36,846
Connor Corcoran $52,500 (1)
Salary Remaining : $36,846
Mikko Kokkonen $52,500 (2)
Salary Remaining : $36,846
Total Farm Players28
Salary Commitment
Year 24 : $2,255,000
Year 25 : $1,415,000
Year 26 : $427,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,265,000
Year 25 : $1,415,000
Year 26 : $427,500
Year 27 : $0

TORONTO Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $135 - 5 356 - 89,26%
Level 2: 5819 - $80 - 5 068 - 87,09%
Level 3: 2000 - $55 - 1 842 - 92,09%
Level 4: 4000 - $40 - 3 417 - 85,43%
Luxury : 1000 - $280 - 969 - 96,92%
Total Capacity :18819
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $20 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 979 - 97,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 651 - 88,48%
Average Income per Game$2,064,984
Year to Date Revenue$26,844,786
Farm
Home Games Left28
Average Attendance - %2 979 - 99,31%
Average Income per Game$65,628
Year to Date Revenue$853,158

Expense

Pro Players Total Salaries$87,900,000
Farm Players Total Salaries$2,135,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$27,392,068
Farm Year To Date Expenses$809,295
Pro Salary Cap To Date$27,142,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,819,539
Farm Estimated Season Revenue$1,837,571
Pro Remaining Season Days143
Pro Expenses Per Days$426,442
Pro Estimated Expenses$60,981,206
Farm Remaining Season Days153
Farm Expenses Per Days$12,546
Farm Estimated Expenses$1,919,538
Estimated Season Expenses$62,900,744
Season Salary Cap$86,900,000
Estimate Under Maximum Salary Cap of $88,000,000$1,100,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,900,000
Current Bank Account$9,613,547
Projected Bank Account$6,369,913

Pro Players Salaries

Quinn Hughes $10,200,000 (1)
-Salary Remaining : $7,012,500
Alex Debrincat $7,800,000 (7)
-Salary Remaining : $5,362,500
Chad Ruhwedel $7,500,000 (2)
-Salary Remaining : $5,156,250
Brady Tkachuk $7,500,000 (2)
-Salary Remaining : $5,156,250
Carter Hart $6,000,000 (3)
-Salary Remaining : $4,125,000
Jonathan Huberdeau $6,000,000 (2)
-Salary Remaining : $4,125,000
Dakota Mermis $5,500,000 (4)
-Salary Remaining : $3,781,250
Jakub Vrana $5,200,000 (1)
-Salary Remaining : $3,575,000
Haydn Fleury (1 Way Contract) $4,550,000 (2)
-Salary Remaining : $3,128,125
Jordan Kyrou $4,500,000 (2)
-Salary Remaining : $3,093,750
Nino Niederreiter $4,300,000 (3)
-Salary Remaining : $2,956,250
Mason Marchment $4,300,000 (5)
-Salary Remaining : $2,956,250
Alex Goligoski $2,500,000 (1)
-Salary Remaining : $1,718,750
Cody Ceci $2,300,000 (2)
-Salary Remaining : $1,581,250
Zachary Senyshyn $2,000,000 (2)
-Salary Remaining : $1,375,000
Filip Gustavsson $1,600,000 (4)
-Salary Remaining : $1,100,000
Peter Cehlarik $1,500,000 (2)
-Salary Remaining : $1,031,250
Jacob Middleton $1,500,000 (2)
-Salary Remaining : $1,031,250
Christian Dvorak $1,400,000 (1)
-Salary Remaining : $962,500
Jack Mcbain $875,000 (2)
-Salary Remaining : $601,563
Shane Pinto $875,000 (3)
-Salary Remaining : $601,563
Jake Muzzin $850,000 (2)
-Salary Remaining : $584,375
Total Pro Players22
Salary Commitment
Year 24 : $88,750,000
Year 25 : $68,450,000
Year 26 : $30,375,000
Year 27 : $19,200,000
Salary Average Commitment
Year 24 : $88,750,000
Year 25 : $69,450,000
Year 26 : $30,375,000
Year 27 : $19,200,000
Salary Cap with 1 Way Contract
Year 24 : $88,750,000
Year 25 : $69,450,000
Year 26 : $30,375,000
Year 27 : $19,200,000

Farm Players Salaries

Calvin De Haan $270,000 (1)
Salary Remaining : $189,495
Daniel Mannella $95,000 (2)
Salary Remaining : $66,674
Zach Magwood $95,000 (3)
Salary Remaining : $66,674
Tyler Lewington $95,000 (2)
Salary Remaining : $66,674
Deven Sideroff $95,000 (3)
Salary Remaining : $66,674
Mitchell Heard $95,000 (2)
Salary Remaining : $66,674
Josh Wesley $95,000 (2)
Salary Remaining : $66,674
Tim McGauley $95,000 (2)
Salary Remaining : $66,674
Cal O'Reilly $95,000 (2)
Salary Remaining : $66,674
Cale Morris $95,000 (2)
Salary Remaining : $66,674
Yegor Rykov $90,000 (3)
Salary Remaining : $63,165
Calle Sjalin $90,000 (2)
Salary Remaining : $63,165
Kristian Vesalainen $90,000 (2)
Salary Remaining : $63,165
Jack Lafontaine $90,000 (2)
Salary Remaining : $63,165
Ryan Fitzgerald $90,000 (1)
Salary Remaining : $63,165
Steven Kampfer $90,000 (1)
Salary Remaining : $63,165
Shawn Szydlowski $85,000 (2)
Salary Remaining : $59,656
Alex Chiasson $70,000 (2)
Salary Remaining : $49,128
Sam Miletic $52,500 (3)
Salary Remaining : $36,846
Antoine Morand $52,500 (3)
Salary Remaining : $36,846
Nikita Guslistov $52,500 (3)
Salary Remaining : $36,846
Tyson Galloway $52,500 (3)
Salary Remaining : $36,846
Ty Voit $52,500 (3)
Salary Remaining : $36,846
Skyler McKenzie $52,500 (2)
Salary Remaining : $36,846
Total Farm Players24
Salary Commitment
Year 24 : $2,135,000
Year 25 : $1,685,000
Year 26 : $542,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,145,000
Year 25 : $1,685,000
Year 26 : $542,500
Year 27 : $0

UTAH HOCKEY TEAM



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 5700 - $146 - 5 155 - 90,43%
Level 2: 3500 - $125 - 3 275 - 93,56%
Level 3: 2000 - $61 - 1 774 - 88,68%
Level 4: 4000 - $42 - 3 540 - 88,50%
Luxury : 1000 - $320 - 951 - 95,14%
Total Capacity :16200
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $39 - 1 869 - 93,44%
Farm Level 2: 1000 - $22 - 911 - 91,10%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %14 694 - 90,70%
Average Income per Game$2,076,588
Year to Date Revenue$24,919,060
Farm
Home Games Left29
Average Attendance - %2 780 - 92,66%
Average Income per Game$110,759
Year to Date Revenue$1,329,102

Expense

Pro Players Total Salaries$84,295,000
Farm Players Total Salaries$2,898,700
Coaches Total Salaries$2,450,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$26,120,752
Farm Year To Date Expenses$1,110,415
Pro Salary Cap To Date$25,620,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,221,062
Farm Estimated Season Revenue$3,211,996
Pro Remaining Season Days143
Pro Expenses Per Days$412,957
Pro Estimated Expenses$59,052,851
Farm Remaining Season Days153
Farm Expenses Per Days$17,196
Farm Estimated Expenses$2,630,988
Estimated Season Expenses$61,683,839
Season Salary Cap$87,795,000
Estimate Under Maximum Salary Cap of $88,000,000$205,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,795,000
Current Bank Account$39,745,000
Projected Bank Account$41,494,219

Pro Players Salaries

Nazem Kadri $9,330,000 (2)
-Salary Remaining : $6,414,375
Andrei Vasilevsky $9,000,000 (5)
-Salary Remaining : $6,187,500
Dougie Hamilton $8,670,000 (3)
-Salary Remaining : $5,960,625
Matthew Tkachuk $8,500,000 (6)
-Salary Remaining : $5,843,750
Brayden Point $8,220,000 (5)
-Salary Remaining : $5,651,250
Timo Meier $7,000,000 (6)
-Salary Remaining : $4,812,500
Nikolay Goldobin $5,700,000 (1)
-Salary Remaining : $3,918,750
Vince Dunn $5,000,000 (4)
-Salary Remaining : $3,437,500
Victor Olofsson $4,000,000 (1)
-Salary Remaining : $2,750,000
Brock Nelson $3,500,000 (2)
-Salary Remaining : $2,406,250
Madison Bowey $3,500,000 (3)
-Salary Remaining : $2,406,250
Keegan Kolesar $2,250,000 (3)
-Salary Remaining : $1,546,875
Dillon Dube $1,750,000 (1)
-Salary Remaining : $1,203,125
Bowen Byram $875,000 (3)
-Salary Remaining : $601,563
Liam foudy $875,000 (3)
-Salary Remaining : $601,563
Pierre-Olivier Joseph $875,000 (3)
-Salary Remaining : $601,563
Dylan Samberg $875,000 (3)
-Salary Remaining : $601,563
Matt Boldy $875,000 (2)
-Salary Remaining : $601,563
Sean Durzi $875,000 (2)
-Salary Remaining : $601,563
Braden Schneider $875,000 (2)
-Salary Remaining : $601,563
Klim Kostin $875,000 (2)
-Salary Remaining : $601,563
Daniil Tarasov $875,000 (3)
-Salary Remaining : $601,563
Total Pro Players22
Salary Commitment
Year 24 : $84,295,000
Year 25 : $73,395,000
Year 26 : $52,465,000
Year 27 : $34,220,000
Salary Average Commitment
Year 24 : $84,295,000
Year 25 : $72,845,000
Year 26 : $56,515,000
Year 27 : $37,720,000
Salary Cap with 1 Way Contract
Year 24 : $84,295,000
Year 25 : $72,845,000
Year 26 : $56,515,000
Year 27 : $37,720,000

Farm Players Salaries

Adam Erne $155,000 (2)
Salary Remaining : $108,784
Travis Boyd $150,000 (4)
Salary Remaining : $105,275
Alexander Petrovic $112,000 (1)
Salary Remaining : $78,606
Justin Dowling $112,000 (2)
Salary Remaining : $78,606
Jacob Moverare $101,200 (4)
Salary Remaining : $71,026
Zachary Fucale $100,000 (2)
Salary Remaining : $70,183
Brad Hunt $100,000 (1)
Salary Remaining : $70,183
Taylor Fedun $100,000 (1)
Salary Remaining : $70,183
Oscar Dansk $100,000 (2)
Salary Remaining : $70,183
Cole Bardreau $97,200 (3)
Salary Remaining : $68,218
Kyle Rau $95,200 (2)
Salary Remaining : $66,815
Roland McKeown $95,100 (1)
Salary Remaining : $66,744
Nick DeSimone $95,000 (1)
Salary Remaining : $66,674
Anthony Angello $95,000 (3)
Salary Remaining : $66,674
Laurent Dauphin $95,000 (2)
Salary Remaining : $66,674
Morgan Barron $95,000 (1)
Salary Remaining : $66,674
Paul Ladue $90,000 (2)
Salary Remaining : $63,165
Joseph Woll $90,000 (4)
Salary Remaining : $63,165
Nic Dowd $90,000 (1)
Salary Remaining : $63,165
Drake Caggiula $90,000 (2)
Salary Remaining : $63,165
Gabriel Dumont $90,000 (1)
Salary Remaining : $63,165
Noah Juulsen $87,500 (1)
Salary Remaining : $61,411
Kole Lind $87,500 (1)
Salary Remaining : $61,411
Lane Pederson $85,500 (3)
Salary Remaining : $60,007
Mac Hollowell $85,000 (4)
Salary Remaining : $59,656
Aleksi Saarela $85,000 (3)
Salary Remaining : $59,656
David Kase $80,000 (4)
Salary Remaining : $56,147
Francis Perron $73,000 (1)
Salary Remaining : $51,234
Eetu Tuulola $62,500 (1)
Salary Remaining : $43,865
Jachym Kondelik $52,500 (2)
Salary Remaining : $36,846
Zachary Emond $52,500 (2)
Salary Remaining : $36,846
Total Farm Players31
Salary Commitment
Year 24 : $2,898,700
Year 25 : $1,786,100
Year 26 : $838,900
Year 27 : $456,200
Salary Average Commitment
Year 24 : $2,938,700
Year 25 : $1,821,100
Year 26 : $868,900
Year 27 : $506,200

VANCOUVER Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $200 - 3 647 - 60,78%
Level 2: 5890 - $125 - 3 390 - 57,55%
Level 3: 2000 - $75 - 1 294 - 64,70%
Level 4: 4000 - $50 - 2 707 - 67,68%
Luxury : 1000 - $300 - 956 - 95,62%
Total Capacity :18890
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 281 - 64,03%
Farm Level 2: 1000 - $30 - 596 - 59,59%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %11 994 - 63,49%
Average Income per Game$2,006,738
Year to Date Revenue$24,080,850
Farm
Home Games Left28
Average Attendance - %1 876 - 62,55%
Average Income per Game$98,286
Year to Date Revenue$1,277,712

Expense

Pro Players Total Salaries$89,500,000
Farm Players Total Salaries$2,550,000
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$28,171,162
Farm Year To Date Expenses$1,021,258
Pro Salary Cap To Date$27,687,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,195,388
Farm Estimated Season Revenue$2,751,995
Pro Remaining Season Days143
Pro Expenses Per Days$433,654
Pro Estimated Expenses$62,012,522
Farm Remaining Season Days153
Farm Expenses Per Days$15,826
Farm Estimated Expenses$2,421,378
Estimated Season Expenses$64,433,900
Season Salary Cap$84,625,000
Estimate Under Maximum Salary Cap of $88,000,000$3,375,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,625,000
Current Bank Account$7,477,972
Projected Bank Account$3,991,455

Pro Players Salaries

J.T. Miller $9,000,000 (1)
-Salary Remaining : $6,187,500
Matt Duchene $8,500,000 (3)
-Salary Remaining : $5,843,750
Nate Schmidt $8,500,000 (1)
-Salary Remaining : $5,843,750
Jack Eichel $8,500,000 (5)
-Salary Remaining : $5,843,750
Jacob Markstrom $7,000,000 (2)
-Salary Remaining : $4,812,500
Joel Eriksson EK $6,500,000 (6)
-Salary Remaining : $4,468,750
Vladimir Tarasenko $6,000,000 (4)
-Salary Remaining : $4,125,000
Ryan Pulock $5,200,000 (2)
-Salary Remaining : $3,575,000
Justin Holl $4,500,000 (3)
-Salary Remaining : $3,093,750
Rasmus Andersson $4,200,000 (1)
-Salary Remaining : $2,887,500
Rasmus Asplund $4,000,000 (2)
-Salary Remaining : $2,750,000
Jordan Staal $3,500,000 (2)
-Salary Remaining : $2,406,250
Janne Kuokkanen $3,250,000 (2)
-Salary Remaining : $2,234,375
Michael Rasmussen $2,000,000 (4)
-Salary Remaining : $1,375,000
Jack Johnson $1,000,000 (1)
-Salary Remaining : $687,500
John Hayden (1 Way Contract) $900,000 (5)
-1 Way Contract Salary Cap : $450,000
-Salary Remaining : $618,750
Connor Ingram $875,000 (1)
-Salary Remaining : $601,563
Tobias Bjornfot $875,000 (1)
-Salary Remaining : $601,563
William Eklund $875,000 (3)
-Salary Remaining : $601,563
Dylan Guenther $875,000 (3)
-Salary Remaining : $601,563
Jayden Struble $875,000 (3)
-Salary Remaining : $601,563
Jeremy Swayman $875,000 (2)
-Salary Remaining : $601,563
Zachary Aston-Reese (1 Way Contract) $850,000 (4)
-Salary Remaining : $584,375
Logan Shaw (1 Way Contract) $850,000 (4)
-1 Way Contract Salary Cap : $425,000
-Salary Remaining : $584,375
Total Pro Players24
Salary Commitment
Year 24 : $89,500,000
Year 25 : $65,050,000
Year 26 : $41,225,000
Year 27 : $25,600,000
Salary Average Commitment
Year 24 : $89,500,000
Year 25 : $65,050,000
Year 26 : $41,225,000
Year 27 : $25,600,000
Salary Cap with 1 Way Contract
Year 24 : $88,625,000
Year 25 : $64,175,000
Year 26 : $40,350,000
Year 27 : $24,725,000

Farm Players Salaries

David Rittich $570,000 (3)
Salary Remaining : $400,046
Oskar Lindblom $150,000 (1)
Salary Remaining : $105,275
Frederik Gauthier $140,000 (1)
Salary Remaining : $98,257
Trevor Lewis $90,000 (3)
Salary Remaining : $63,165
Tomas Nosek $90,000 (1)
Salary Remaining : $63,165
Tyler Angle $87,500 (2)
Salary Remaining : $61,411
Brandon Davidson $85,000 (2)
Salary Remaining : $59,656
Marc Staal $85,000 (2)
Salary Remaining : $59,656
Zack O'Brien $85,000 (3)
Salary Remaining : $59,656
Markus Niemelainen $82,500 (2)
Salary Remaining : $57,901
Dustin Tokarski $80,000 (1)
Salary Remaining : $56,147
Tyrell Goulbourne $75,000 (3)
Salary Remaining : $52,638
Jakub Skarek $72,500 (2)
Salary Remaining : $50,883
Xavier Ouellet $72,500 (3)
Salary Remaining : $50,883
Chris Terry $72,500 (1)
Salary Remaining : $50,883
Dylan Labbe $70,000 (2)
Salary Remaining : $49,128
Michael Joly $65,000 (1)
Salary Remaining : $45,619
Eemeli Rasanen $65,000 (5)
Salary Remaining : $45,619
Dennis Yan $65,000 (2)
Salary Remaining : $45,619
Josh Archibald $65,000 (1)
Salary Remaining : $45,619
Matt Bartkowski $65,000 (1)
Salary Remaining : $45,619
Cliff Pu $55,000 (2)
Salary Remaining : $38,601
Liam Coughlin $52,500 (2)
Salary Remaining : $36,846
Kyle Clifford $52,500 (3)
Salary Remaining : $36,846
Santeri Virtanen $52,500 (2)
Salary Remaining : $36,846
Alexei Lipanov $52,500 (3)
Salary Remaining : $36,846
Dylan Sadowy $52,500 (2)
Salary Remaining : $36,846
Total Farm Players27
Salary Commitment
Year 24 : $2,550,000
Year 25 : $1,822,500
Year 26 : $1,062,500
Year 27 : $65,000
Salary Average Commitment
Year 24 : $2,560,000
Year 25 : $1,822,500
Year 26 : $1,062,500
Year 27 : $65,000

WASHINGTON Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $175 - 4 041 - 67,35%
Level 2: 5500 - $130 - 3 200 - 58,17%
Level 3: 2000 - $90 - 1 126 - 56,28%
Level 4: 4000 - $59 - 2 323 - 58,07%
Luxury : 1000 - $295 - 964 - 96,42%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 886 - 94,31%
Farm Level 2: 1000 - $25 - 818 - 81,76%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %11 653 - 62,99%
Average Income per Game$1,925,199
Year to Date Revenue$23,102,382
Farm
Home Games Left29
Average Attendance - %2 704 - 90,13%
Average Income per Game$105,828
Year to Date Revenue$1,269,930

Expense

Pro Players Total Salaries$86,875,000
Farm Players Total Salaries$2,322,500
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,689,895
Farm Year To Date Expenses$1,079,109
Pro Salary Cap To Date$27,127,390
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,830,756
Farm Estimated Season Revenue$3,068,998
Pro Remaining Season Days143
Pro Expenses Per Days$426,322
Pro Estimated Expenses$60,964,046
Farm Remaining Season Days153
Farm Expenses Per Days$16,617
Farm Estimated Expenses$2,542,401
Estimated Season Expenses$63,506,447
Season Salary Cap$86,875,000
Estimate Under Maximum Salary Cap of $88,000,000$1,125,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,875,000
Current Bank Account$82,455,456
Projected Bank Account$77,848,763

Pro Players Salaries

Shea Theodore $9,500,000 (2)
-Salary Remaining : $6,531,250
Nikita Kucherov $9,500,000 (4)
-Salary Remaining : $6,531,250
Aleksander Barkov $9,500,000 (5)
-Salary Remaining : $6,531,250
Frederick Gaudreau $8,500,000 (4)
-Salary Remaining : $5,843,750
Jordan Binnington $6,600,000 (4)
-Salary Remaining : $4,537,500
Brandon Hagel $6,500,000 (8)
-Salary Remaining : $4,468,750
Joel Hanley $5,600,000 (2)
-Salary Remaining : $3,850,000
Jared McCann $5,300,000 (1)
-Salary Remaining : $3,643,750
Denis Gurianov $5,000,000 (3)
-Salary Remaining : $3,437,500
Alex Killorn $5,000,000 (1)
-Salary Remaining : $3,437,500
T.J. Oshie $4,800,000 (1)
-Salary Remaining : $3,300,000
Andreas Johnsson $2,000,000 (2)
-Salary Remaining : $1,375,000
Tucker Poolman $2,000,000 (1)
-Salary Remaining : $1,375,000
Joel Kiviranta $1,400,000 (2)
-Salary Remaining : $962,500
Dryden Hunt $1,150,000 (3)
-Salary Remaining : $790,625
Kyle Burroughs $1,000,000 (3)
-Salary Remaining : $687,500
Nick Jensen $900,000 (2)
-Salary Remaining : $618,750
Jonas Rondbjerg $875,000 (1)
-Salary Remaining : $601,563
Wyatt Kalynuk $875,000 (1)
-Salary Remaining : $601,563
Michael Kesselring (Out of Payroll) $875,000 (2)
-Salary Remaining : $601,563
Samuel Ersson $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players21
Salary Commitment
Year 24 : $87,750,000
Year 25 : $69,750,000
Year 26 : $48,750,000
Year 27 : $36,800,000
Salary Average Commitment
Year 24 : $88,250,000
Year 25 : $68,900,000
Year 26 : $47,750,000
Year 27 : $40,600,000
Salary Cap with 1 Way Contract
Year 24 : $87,750,000
Year 25 : $68,900,000
Year 26 : $47,750,000
Year 27 : $40,600,000

Farm Players Salaries

Dennis Gilbert $150,000 (1)
Salary Remaining : $105,275
Givani Smith $110,000 (3)
Salary Remaining : $77,202
Radim Simek $100,000 (3)
Salary Remaining : $70,183
Jonny Brodzinski $100,000 (3)
Salary Remaining : $70,183
Noel Acciari $97,500 (2)
Salary Remaining : $68,429
Max Willman $97,500 (3)
Salary Remaining : $68,429
Cole Koepke $97,500 (4)
Salary Remaining : $68,429
Brennan Menell $95,000 (3)
Salary Remaining : $66,674
Mikhal Berdin $95,000 (2)
Salary Remaining : $66,674
Gustav Olofsson $95,000 (3)
Salary Remaining : $66,674
Christoffer Ehn $95,000 (1)
Salary Remaining : $66,674
Joona Luoto $95,000 (3)
Salary Remaining : $66,674
Buddy Robinson $95,000 (2)
Salary Remaining : $66,674
Chad Krys $92,500 (1)
Salary Remaining : $64,920
Spencer Martin $92,500 (2)
Salary Remaining : $64,920
Austin Watson $92,500 (2)
Salary Remaining : $64,920
Beck Malenstyn $92,500 (4)
Salary Remaining : $64,920
Lean Bergmann $90,000 (1)
Salary Remaining : $63,165
Maxim Mamin $90,000 (1)
Salary Remaining : $63,165
Arttu Ruotsalainen $87,500 (1)
Salary Remaining : $61,411
Josh Dunne $82,500 (3)
Salary Remaining : $57,901
Jordie Benn $80,000 (2)
Salary Remaining : $56,147
Ryan Gropp $80,000 (1)
Salary Remaining : $56,147
Michael Brodzinski $60,000 (1)
Salary Remaining : $42,110
Garrett Metcalf $60,000 (1)
Salary Remaining : $42,110
Total Farm Players25
Salary Commitment
Year 24 : $2,322,500
Year 25 : $1,517,500
Year 26 : $965,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $2,322,500
Year 25 : $1,517,500
Year 26 : $965,000
Year 27 : $190,000

WINNIPEG Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS center
Level 1: 6000 - $130 - 5 524 - 92,06%
Level 2: 2294 - $84 - 2 294 - 100,00%
Level 3: 2000 - $63 - 1 543 - 77,15%
Level 4: 4000 - $47 - 2 835 - 70,87%
Luxury : 1000 - $260 - 978 - 97,76%
Total Capacity :15294
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 913 - 95,63%
Farm Level 2: 1000 - $15 - 986 - 98,64%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %13 173 - 86,13%
Average Income per Game$1,674,488
Year to Date Revenue$20,093,856
Farm
Home Games Left28
Average Attendance - %2 899 - 96,63%
Average Income per Game$98,082
Year to Date Revenue$1,275,060

Expense

Pro Players Total Salaries$76,665,000
Farm Players Total Salaries$3,154,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,387,500
Pro Year To Date Expenses$25,239,547
Farm Year To Date Expenses$1,111,837
Pro Salary Cap To Date$25,055,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,560,152
Farm Estimated Season Revenue$2,746,283
Pro Remaining Season Days143
Pro Expenses Per Days$371,466
Pro Estimated Expenses$53,119,638
Farm Remaining Season Days153
Farm Expenses Per Days$17,220
Farm Estimated Expenses$2,634,660
Estimated Season Expenses$55,754,298
Season Salary Cap$82,352,500
Estimate Under Maximum Salary Cap of $88,000,000$5,647,500
Estimate Over Minimum Salary Cap of $65,000,000 $17,352,500
Current Bank Account$21,545,158
Projected Bank Account$17,097,295

Pro Players Salaries

Ryan Johansen $10,500,000 (3)
-Salary Remaining : $7,218,750
Ryan McDonagh (1 Way Contract) $9,200,000 (4)
-Salary Remaining : $6,325,000
Travis Hamonic (1 Way Contract) $8,800,000 (4)
-Salary Remaining : $6,050,000
Darnell Nurse $8,000,000 (7)
-Salary Remaining : $5,500,000
Andreas Athanasiou (1 Way Contract) $7,200,000 (5)
-Salary Remaining : $4,950,000
Eeli Tolvanen (1 Way Contract) $5,700,000 (5)
-Salary Remaining : $3,918,750
Dominik Kahun (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,781,250
Artem Zub $4,500,000 (1)
-Salary Remaining : $3,093,750
Tage Thompson $4,000,000 (4)
-Salary Remaining : $2,750,000
Henri Jokiharju $2,000,000 (2)
-Salary Remaining : $1,375,000
Ivan Fedotov (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $962,500
Nikolai Knyzhov $1,115,000 (2)
-Salary Remaining : $766,563
Devon Levi $875,000 (3)
-Salary Remaining : $601,563
Rasmus Kupari $875,000 (2)
-Salary Remaining : $601,563
Dawson Mercer (Out of Payroll) $875,000 (2)
-Salary Remaining : $601,563
Alexei Toropchenko $875,000 (2)
-Salary Remaining : $601,563
Michael Pezzetta $875,000 (2)
-Salary Remaining : $601,563
Philip Tomasino $875,000 (2)
-Salary Remaining : $601,563
Jacob Bernard-Docker $875,000 (3)
-Salary Remaining : $601,563
Jonatan Berggren $875,000 (3)
-Salary Remaining : $601,563
Ukko-Pekka Luukkonen $875,000 (2)
-Salary Remaining : $601,563
Ivan Prosvetov $875,000 (3)
-Salary Remaining : $601,563
Noah Cates $875,000 (2)
-Salary Remaining : $601,563
Total Pro Players23
Salary Commitment
Year 24 : $77,540,000
Year 25 : $73,040,000
Year 26 : $62,800,000
Year 27 : $41,900,000
Salary Average Commitment
Year 24 : $77,540,000
Year 25 : $73,040,000
Year 26 : $63,800,000
Year 27 : $42,900,000
Salary Cap with 1 Way Contract
Year 24 : $76,840,000
Year 25 : $72,340,000
Year 26 : $63,100,000
Year 27 : $42,900,000

Farm Players Salaries

Jake Virtanen $350,000 (2)
Salary Remaining : $245,642
Mattias Janmark $230,000 (1)
Salary Remaining : $161,422
Charlie Lindgren $200,000 (1)
Salary Remaining : $140,367
Cameron Hughes $130,000 (3)
Salary Remaining : $91,239
Pierre Engvall $130,000 (1)
Salary Remaining : $91,239
Vladislav Kamenev $120,000 (3)
Salary Remaining : $84,220
Nikita Jevpalovs $99,000 (3)
Salary Remaining : $69,482
Ryan Kuffner $98,500 (3)
Salary Remaining : $69,131
Danick Martel $98,500 (3)
Salary Remaining : $69,131
Jeremy Gregoire $97,500 (3)
Salary Remaining : $68,429
Niko Mikkola $96,000 (3)
Salary Remaining : $67,376
Brinson Pasichnuk $95,500 (4)
Salary Remaining : $67,025
Josef Korenar $90,000 (2)
Salary Remaining : $63,165
Jack Studnicka $87,500 (3)
Salary Remaining : $61,411
Samuel Bolduc $87,500 (3)
Salary Remaining : $61,411
Santeri Hatakka $87,500 (3)
Salary Remaining : $61,411
Egor Afanasyev $87,500 (3)
Salary Remaining : $61,411
Hugo Alnefelt $82,500 (3)
Salary Remaining : $57,901
Matthew Strome $80,000 (5)
Salary Remaining : $56,147
Linus Soderstrom $76,500 (1)
Salary Remaining : $53,690
Artemi Kniazev $72,500 (3)
Salary Remaining : $50,883
Patrick Harper $65,000 (1)
Salary Remaining : $45,619
Paul Bittner $65,000 (3)
Salary Remaining : $45,619
Filip Berglund $65,000 (3)
Salary Remaining : $45,619
Benjamin Finkelstein $65,000 (3)
Salary Remaining : $45,619
Aleksandr Kisakov $62,500 (3)
Salary Remaining : $43,865
Tucker Robertson $62,500 (3)
Salary Remaining : $43,865
Topias Vilen $62,500 (3)
Salary Remaining : $43,865
Eemil Viro $52,500 (2)
Salary Remaining : $36,846
Nate Schnarr $52,500 (2)
Salary Remaining : $36,846
Luke Prokop $52,500 (2)
Salary Remaining : $36,846
Filip Westerlund $52,500 (2)
Salary Remaining : $36,846
Total Farm Players32
Salary Commitment
Year 24 : $3,154,000
Year 25 : $2,452,500
Year 26 : $1,802,500
Year 27 : $175,500
Salary Average Commitment
Year 24 : $3,154,000
Year 25 : $2,452,500
Year 26 : $1,802,500
Year 27 : $175,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$65,000,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

ANAHEIM Ducks $36,472,593 $78,080,000 $9,920,000 $13,080,000 $3,227,000 $6,773,000 203252
BOSTON Bruins $23,074,956 $84,325,000 $3,675,000 $19,325,000 $1,768,200 $8,231,800 232346
BUFFALO Sabres $29,599,035 $77,910,444 $10,089,556 $12,910,444 $2,821,130 $7,178,870 222850
CALGARY Flames $77,254,621 $65,185,000 $22,815,000 $185,000 $2,198,000 $7,802,000 222648
CAROLINA Hurricanes ($16,080,530) $78,750,000 $9,250,000 $13,750,000 $1,232,500 $8,767,500 222143
CHICAGO Blackhawks $29,738,391 $83,857,000 $4,143,000 $18,857,000 $3,040,033 $6,959,967 203050
COLORADO Avalanche $9,166,835 $83,786,500 $4,213,500 $18,786,500 $1,716,500 $8,283,500 222446
COLUMBUS Blue Jackets $35,153,777 $86,526,000 $1,474,000 $21,526,000 $2,854,900 $7,145,100 233154
DALLAS Stars $22,153,203 $85,450,000 $2,550,000 $20,450,000 $2,023,000 $7,977,000 222547
DETROIT Red Wings $3,730,541 $88,000,000 $0 $23,000,000 $2,547,500 $7,452,500 233154
EDMONTON Oilers $51,153,747 $79,050,000 $8,950,000 $14,050,000 $1,595,200 $8,404,800 222345
FLORIDA Panthers $10,151,135 $85,155,555 $2,844,445 $20,155,555 $2,054,500 $7,945,500 212546
LAS VEGAS Golden Knights $20,720,229 $85,601,050 $2,398,950 $20,601,050 $2,789,087 $7,210,913 213657
LOS ANGELES Kings $33,056,062 $76,205,000 $11,795,000 $11,205,000 $2,128,378 $7,871,622 232649
MINNESOTA Wild ($3,108,475) $76,600,000 $11,400,000 $11,600,000 $2,551,500 $7,448,500 232851
MONTREAL Canadiens ($335,723) $85,143,000 $2,857,000 $20,143,000 $2,202,500 $7,797,500 232649
NASHVILLE Predators ($12,358,067) $85,425,000 $2,575,000 $20,425,000 $2,702,500 $7,297,500 232548
NEW JERSEY Devils ($5,097,543) $87,500,000 $500,000 $22,500,000 $2,321,830 $7,678,170 202949
NEW YORK Islanders ($1,290,122) $87,120,435 $879,565 $22,120,435 $2,981,163 $7,018,837 233154
NEW YORK Rangers $38,233,741 $86,480,000 $1,520,000 $21,480,000 $1,797,500 $8,202,500 232447
OTTAWA Senators $36,556,749 $87,150,000 $850,000 $22,150,000 $1,800,000 $8,200,000 212748
PHILADELPHIA Flyers $31,528,047 $86,025,000 $1,975,000 $21,025,000 $2,297,500 $7,702,500 222446
PITTSBURGH Penguins $41,504,804 $87,650,000 $350,000 $22,650,000 $2,285,000 $7,715,000 212445
SAN JOSE Sharks $13,832,649 $79,100,000 $8,900,000 $14,100,000 $1,632,000 $8,368,000 212546
SEATTLE Kraken $2,099,519 $87,725,000 $275,000 $22,725,000 $3,672,500 $6,327,500 203050
ST. LOUIS Blues $12,727,620 $87,075,000 $925,000 $22,075,000 $2,335,000 $7,665,000 212344
TAMPA BAY Lightning $2,825,475 $86,575,000 $1,425,000 $21,575,000 $2,255,000 $7,745,000 212849
TORONTO Maple Leafs $9,613,547 $86,900,000 $1,100,000 $21,900,000 $2,135,000 $7,865,000 222446
UTAH HOCKEY TEAM $39,745,000 $87,795,000 $205,000 $22,795,000 $2,898,700 $7,101,300 223153
VANCOUVER Canucks $7,477,972 $84,625,000 $3,375,000 $19,625,000 $2,550,000 $7,450,000 242751
WASHINGTON Capitals $82,455,456 $86,875,000 $1,125,000 $21,875,000 $2,322,500 $7,677,500 212546
WINNIPEG Jets $21,545,158 $82,352,500 $5,647,500 $17,352,500 $3,154,000 $6,846,000 233255