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

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 3000 - $135 - 3 000 - 100,00%
Level 2: 4000 - $95 - 4 000 - 100,00%
Level 3: 5000 - $65 - 5 000 - 100,00%
Level 4: 6000 - $40 - 6 000 - 100,00%
Luxury : 2000 - $245 - 2 000 - 100,00%
Total Capacity :20000
Team Popularity : 132,00%
Farm
Farm Level 1: 2000 - $45 - 1 525 - 76,25%
Farm Level 2: 1000 - $30 - 652 - 65,17%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,355,200
Year to Date Revenue$7,065,600
Farm
Home Games Left-2
Average Attendance - %2 177 - 72,56%
Average Income per Game$101,401
Year to Date Revenue$304,204

Expense

Pro Players Total Salaries$98,439,658
Pro Players Total Average Salaries$98,439,659
Farm Players Total Salaries$2,331,607
Farm Players Total Average Salaries$2,331,607
Coaches Total Salaries$4,310,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,893,907
Farm Year To Date Expenses$156,159
Pro Salary Cap Per Days$814,029
Pro Salary Cap To Date$6,625,328
Farm Salary Cap Per Days$19,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,497,600
Farm Estimated Season Revenue($202,803)
Pro Remaining Season Days111
Pro Expenses Per Days$854,199
Pro Estimated Expenses$94,816,089
Farm Remaining Season Days111
Farm Expenses Per Days$19,593
Farm Estimated Expenses$2,174,823
Estimated Season Expenses$96,990,912
Estimated Season Salary Cap$96,982,547
Estimate Under Maximum Salary Cap of $102,800,000$5,817,453
Estimate Over Minimum Salary Cap of $76,000,000 $20,982,547
Current Bank Account$64,072,963
Projected Bank Account$56,376,848

Pro Players Salaries

Robert Thomas $9,637,500 (6)
-Salary Remaining : $8,989,601
Connor Hellebuyck $8,107,799 (4)
-Salary Remaining : $7,562,737
Nico Hischier $8,095,500 (6)
-Salary Remaining : $7,551,265
Jonathan Huberdeau $7,600,000 (3)
-Salary Remaining : $7,089,076
Adrian Kempe $7,453,000 (6)
-Salary Remaining : $6,951,958
Vince Dunn $7,000,000 (2)
-Salary Remaining : $6,529,412
Timo Meier $6,175,000 (1)
-Salary Remaining : $5,759,874
Damon Severson $6,000,000 (5)
-Salary Remaining : $5,596,639
Taylor Hall $6,000,000 (2)
-Salary Remaining : $5,596,639
Justin Faulk $5,472,000 (5)
-Salary Remaining : $5,104,134
Vladislav Gavrikov $4,666,000 (5)
-Salary Remaining : $4,352,319
Bowen Byram $4,641,280 (1)
-Salary Remaining : $4,329,261
Max Pacioretty $2,823,738 (1)
-Salary Remaining : $2,633,907
Kent Johnson $2,564,156 (1)
-Salary Remaining : $2,391,776
Nick Foligno $2,500,000 (3)
-Salary Remaining : $2,331,933
Ryan McLeod $2,409,375 (3)
-Salary Remaining : $2,247,400
Mackenzie Blackwood $1,900,000 (3)
-Salary Remaining : $1,772,269
Sam Steel (Out of Payroll) $1,570,150 (2)
-Salary Remaining : $1,464,594
Travis Hamonic $1,500,000 (3)
-Salary Remaining : $1,399,160
Matt Benning $1,400,000 (1)
-Salary Remaining : $1,305,882
Chris Driedger $924,160 (3)
-Salary Remaining : $862,032
Total Pro Players21
Salary Commitment
Year 30 : $98,439,658
Year 31 : $80,835,484
Year 32 : $66,265,334
Year 33 : $49,431,799
Salary Average Commitment
Year 30 : $98,439,659
Year 31 : $80,835,485
Year 32 : $66,265,335
Year 33 : $49,431,800
Salary Cap with 1 Way Contract
Year 30 : $98,439,659
Year 31 : $80,835,485
Year 32 : $66,265,335
Year 33 : $49,431,800

Farm Players Salaries

Logan Stanley $120,790 (4)
Salary Remaining : $112,670
Nolan Patrick $101,200 (2)
Salary Remaining : $94,397
Matthew Phillips $95,000 (2)
Salary Remaining : $88,613
Matt Savoie $92,500 (2)
Salary Remaining : $86,282
Nick Ritchie $90,000 (2)
Salary Remaining : $83,950
Marco Kasper $87,500 (4)
Salary Remaining : $81,618
Sheldon Dries $85,000 (1)
Salary Remaining : $79,286
Connor Brickley $80,000 (2)
Salary Remaining : $74,622
Beck Malenstyn $80,000 (2)
Salary Remaining : $74,622
Austin Poganski $80,000 (2)
Salary Remaining : $74,622
Jason Demers $80,000 (2)
Salary Remaining : $74,622
Anders Nilsson $80,000 (2)
Salary Remaining : $74,622
Chase Priskie $80,000 (2)
Salary Remaining : $74,622
Andreas Borgman $80,000 (2)
Salary Remaining : $74,622
Dalton Smith $80,000 (2)
Salary Remaining : $74,622
Anthony Greco $80,000 (2)
Salary Remaining : $74,622
Max Veronneau $80,000 (2)
Salary Remaining : $74,622
Alexander Volkov $80,000 (2)
Salary Remaining : $74,622
Jake Livingstone $75,000 (4)
Salary Remaining : $69,958
Marc Del Gaizo $75,000 (4)
Salary Remaining : $69,958
Bobby Brink $75,000 (2)
Salary Remaining : $69,958
Gage Goncalves $75,000 (2)
Salary Remaining : $69,958
Victor Mete $70,910 (2)
Salary Remaining : $66,143
Semyon Der-Arguchintsev $70,000 (4)
Salary Remaining : $65,294
Kenneth Appleby $70,000 (3)
Salary Remaining : $65,294
Nikita Alexandrov $70,000 (4)
Salary Remaining : $65,294
Dmitri Samorukov $69,647 (4)
Salary Remaining : $64,965
Chase Pearson $66,560 (3)
Salary Remaining : $62,085
Nathan Walker $62,500 (1)
Salary Remaining : $58,298
Total Farm Players29
Salary Commitment
Year 30 : $2,331,607
Year 31 : $2,184,107
Year 32 : $704,497
Year 33 : $567,937
Salary Average Commitment
Year 30 : $2,331,607
Year 31 : $2,184,107
Year 32 : $704,497
Year 33 : $567,937

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 3000 - $135 - 3 000 - 100,00%
Level 2: 4000 - $110 - 3 760 - 93,99%
Level 3: 5000 - $85 - 4 728 - 94,57%
Level 4: 6000 - $40 - 6 000 - 100,00%
Luxury : 2000 - $240 - 2 000 - 100,00%
Total Capacity :20000
Team Popularity : 122,00%
Farm
Farm Level 1: 2000 - $40 - 1 987 - 99,35%
Farm Level 2: 1000 - $20 - 974 - 97,37%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 488 - 97,44%
Average Income per Game$2,483,804
Year to Date Revenue$7,451,412
Farm
Home Games Left-1
Average Attendance - %2 961 - 98,69%
Average Income per Game$113,796
Year to Date Revenue$341,389

Expense

Pro Players Total Salaries$76,072,902
Pro Players Total Average Salaries$76,072,903
Farm Players Total Salaries$2,000,176
Farm Players Total Average Salaries$2,000,176
Coaches Total Salaries$5,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,405,112
Farm Year To Date Expenses$132,259
Pro Salary Cap Per Days$639,268
Pro Salary Cap To Date$5,136,203
Farm Salary Cap Per Days$16,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,384,552
Farm Estimated Season Revenue($113,796)
Pro Remaining Season Days111
Pro Expenses Per Days$672,882
Pro Estimated Expenses$74,689,902
Farm Remaining Season Days111
Farm Expenses Per Days$16,808
Farm Estimated Expenses$1,865,688
Estimated Season Expenses$76,555,590
Estimated Season Salary Cap$76,094,951
Estimate Under Maximum Salary Cap of $102,800,000$26,705,049
Estimate Over Minimum Salary Cap of $76,000,000 $94,951
Current Bank Account$131,256,882
Projected Bank Account$148,972,048

Pro Players Salaries

Thomas Chabot $6,469,975 (6)
-Salary Remaining : $6,035,019
Trevor Zegras $6,457,875 (4)
-Salary Remaining : $6,023,732
Charlie Coyle $5,850,000 (3)
-Salary Remaining : $5,456,723
Kevin Fiala $5,533,513 (2)
-Salary Remaining : $5,161,512
Matt Duchene $5,371,300 (6)
-Salary Remaining : $5,010,204
Mikey Anderson $4,947,250 (6)
-Salary Remaining : $4,614,662
Sean Durzi $4,368,563 (3)
-Salary Remaining : $4,074,878
Carter Hart $4,180,000 (4)
-Salary Remaining : $3,898,992
Adam Lowry $4,000,000 (4)
-Salary Remaining : $3,731,092
Philipp Grubauer $4,000,000 (3)
-Salary Remaining : $3,731,092
Oliver Bjorkstrand $3,672,125 (4)
-Salary Remaining : $3,425,259
Brett Pesce $3,601,213 (6)
-Salary Remaining : $3,359,115
Alex Nedeljkovic $3,500,000 (5)
-Salary Remaining : $3,264,706
Kailer Yamamoto $3,355,563 (4)
-Salary Remaining : $3,129,979
Anthony Beauvillier $2,612,500 (2)
-Salary Remaining : $2,436,870
Dante Fabbro $1,924,700 (4)
-Salary Remaining : $1,795,308
Mattias Samuelsson $1,728,325 (1)
-Salary Remaining : $1,612,135
Alexei Toropchenko $1,000,000 (4)
-Salary Remaining : $932,773
Luke Glendening $950,000 (1)
-Salary Remaining : $886,134
Logan Cooley $950,000 (2)
-Salary Remaining : $886,134
Connor Zary $850,000 (2)
-Salary Remaining : $792,857
Pavel Dorofeyev $750,000 (1)
-Salary Remaining : $699,580
Total Pro Players22
Salary Commitment
Year 30 : $76,072,902
Year 31 : $72,644,577
Year 32 : $62,698,564
Year 33 : $48,480,001
Salary Average Commitment
Year 30 : $76,072,903
Year 31 : $72,644,578
Year 32 : $62,698,565
Year 33 : $48,480,002
Salary Cap with 1 Way Contract
Year 30 : $76,072,903
Year 31 : $72,644,578
Year 32 : $62,698,565
Year 33 : $48,480,002

Farm Players Salaries

Rafael Harvey-Pinard $143,920 (4)
Salary Remaining : $134,245
Cody Glass $123,485 (4)
Salary Remaining : $115,183
Ty Smith $117,600 (1)
Salary Remaining : $109,694
Spencer Martin $112,640 (3)
Salary Remaining : $105,068
Connor McMichael $100,000 (2)
Salary Remaining : $93,277
Jarred Tinordi $100,000 (3)
Salary Remaining : $93,277
Kyle MacLean $95,000 (3)
Salary Remaining : $88,613
Scott Harrington $87,500 (3)
Salary Remaining : $81,618
William Eklund $87,500 (2)
Salary Remaining : $81,618
Jordan Oesterle $87,500 (2)
Salary Remaining : $81,618
Alexander Holtz $87,500 (2)
Salary Remaining : $81,618
Owen Beck $86,095 (4)
Salary Remaining : $80,307
Logan Mailloux $85,000 (2)
Salary Remaining : $79,286
Jayson Megna $80,000 (2)
Salary Remaining : $74,622
Dylan Gambrell $80,000 (2)
Salary Remaining : $74,622
Ruslan Iskhakov $80,000 (2)
Salary Remaining : $74,622
Emil Andrae $77,500 (2)
Salary Remaining : $72,290
Mikael Pyyhtia $75,558 (2)
Salary Remaining : $70,478
Jett Alexander $75,000 (2)
Salary Remaining : $69,958
Kaedan Korczak $75,000 (2)
Salary Remaining : $69,958
Leevi Merilainen $75,000 (3)
Salary Remaining : $69,958
Adam Raska $68,378 (2)
Salary Remaining : $63,781
Total Farm Players22
Salary Commitment
Year 30 : $2,000,176
Year 31 : $1,882,576
Year 32 : $823,640
Year 33 : $353,500
Salary Average Commitment
Year 30 : $2,000,176
Year 31 : $1,882,576
Year 32 : $823,640
Year 33 : $353,500

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 3750 - $160 - 2 952 - 78,73%
Level 2: 5000 - $110 - 3 964 - 79,28%
Level 3: 6250 - $85 - 4 611 - 73,77%
Level 4: 7500 - $60 - 5 152 - 68,69%
Luxury : 2500 - $270 - 1 937 - 77,49%
Total Capacity :25000
Team Popularity : 116,00%
Farm
Farm Level 1: 2000 - $50 - 1 288 - 64,42%
Farm Level 2: 1000 - $30 - 621 - 62,10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 616 - 74,47%
Average Income per Game$2,729,626
Year to Date Revenue$8,188,877
Farm
Home Games Left-1
Average Attendance - %1 909 - 63,64%
Average Income per Game$95,503
Year to Date Revenue$286,510

Expense

Pro Players Total Salaries$89,812,750
Pro Players Total Average Salaries$89,812,750
Farm Players Total Salaries$2,479,429
Farm Players Total Average Salaries$2,479,429
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,153,762
Farm Year To Date Expenses$163,162
Pro Salary Cap Per Days$754,729
Pro Salary Cap To Date$6,073,090
Farm Salary Cap Per Days$20,836
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,725,775
Farm Estimated Season Revenue($95,503)
Pro Remaining Season Days111
Pro Expenses Per Days$764,813
Pro Estimated Expenses$84,894,243
Farm Remaining Season Days111
Farm Expenses Per Days$20,836
Farm Estimated Expenses$2,312,796
Estimated Season Expenses$87,207,039
Estimated Season Salary Cap$89,848,009
Estimate Under Maximum Salary Cap of $102,800,000$12,951,991
Estimate Over Minimum Salary Cap of $76,000,000 $13,848,009
Current Bank Account$51,272,690
Projected Bank Account$67,695,923

Pro Players Salaries

Mika Zibanejad $8,250,000 (3)
-Salary Remaining : $7,695,378
Jonas Brodin $6,500,000 (4)
-Salary Remaining : $6,063,025
William Karlsson $6,500,000 (3)
-Salary Remaining : $6,063,025
Jonathan Marchessault $6,000,000 (3)
-Salary Remaining : $5,596,639
Logan Thompson $6,000,000 (1)
-Salary Remaining : $5,596,639
Joel Eriksson Ek $5,850,000 (2)
-Salary Remaining : $5,456,723
Colton Sissons $5,500,000 (4)
-Salary Remaining : $5,130,252
Nick Paul $5,250,000 (4)
-Salary Remaining : $4,897,059
Matt Roy $4,883,000 (6)
-Salary Remaining : $4,554,731
Mattias Ekholm $4,811,750 (4)
-Salary Remaining : $4,488,271
Alexander Kerfoot $4,200,000 (4)
-Salary Remaining : $3,917,647
Trevor van Riemsdyk $4,000,000 (3)
-Salary Remaining : $3,731,092
Olli Maatta $3,750,000 (5)
-Salary Remaining : $3,497,899
Evan Rodrigues $3,750,000 (3)
-Salary Remaining : $3,497,899
Ryan Hartman $3,712,000 (5)
-Salary Remaining : $3,462,454
Nino Niederreiter $3,490,000 (2)
-Salary Remaining : $3,255,378
Anthony Stolarz (1 Way Contract) $3,341,000 (6)
-Salary Remaining : $3,116,395
Nic Dowd $2,200,000 (4)
-Salary Remaining : $2,052,101
Simon Nemec $950,000 (2)
-Salary Remaining : $886,134
Zach Benson $875,000 (2)
-Salary Remaining : $816,176
Total Pro Players20
Salary Commitment
Year 30 : $89,812,750
Year 31 : $83,812,750
Year 32 : $72,647,750
Year 33 : $44,147,750
Salary Average Commitment
Year 30 : $89,812,750
Year 31 : $83,812,750
Year 32 : $72,647,750
Year 33 : $44,147,750
Salary Cap with 1 Way Contract
Year 30 : $89,812,750
Year 31 : $83,812,750
Year 32 : $72,647,750
Year 33 : $44,147,750

Farm Players Salaries

Daniil Tarasov $200,000 (4)
Salary Remaining : $186,555
Joel Armia $200,000 (1)
Salary Remaining : $186,555
Justin Danforth $200,000 (3)
Salary Remaining : $186,555
Nicolas Aube-Kubel $120,000 (3)
Salary Remaining : $111,933
Nathan Bastian $120,000 (3)
Salary Remaining : $111,933
Dustin Tokarski $100,000 (1)
Salary Remaining : $93,277
Andreas Englund $97,280 (3)
Salary Remaining : $90,740
Connor Brown $97,280 (3)
Salary Remaining : $90,740
Joakim Kemell $92,500 (4)
Salary Remaining : $86,282
Bradly Nadeau $85,000 (2)
Salary Remaining : $79,286
Joel Blomqvist $80,000 (3)
Salary Remaining : $74,622
Drew Commesso $80,000 (4)
Salary Remaining : $74,622
Reese Johnson $78,375 (2)
Salary Remaining : $73,106
Aleksei Kolosov $77,500 (3)
Salary Remaining : $72,290
Mark Friedman $75,000 (3)
Salary Remaining : $69,958
John Ludvig $75,000 (2)
Salary Remaining : $69,958
Jonas Rondbjerg $73,502 (4)
Salary Remaining : $68,561
Jacob Moverare $63,996 (2)
Salary Remaining : $59,694
William Bitten $63,996 (2)
Salary Remaining : $59,694
Joe Snively $62,500 (1)
Salary Remaining : $58,298
Rhett Gardner $62,500 (1)
Salary Remaining : $58,298
Colton White $62,500 (3)
Salary Remaining : $58,298
Michael Sgarbossa $62,500 (1)
Salary Remaining : $58,298
Calle Rosen $62,500 (1)
Salary Remaining : $58,298
Lucas Condotta $62,500 (1)
Salary Remaining : $58,298
Joona Koppanen $62,500 (2)
Salary Remaining : $58,298
Grant Hutton $62,500 (1)
Salary Remaining : $58,298
Total Farm Players27
Salary Commitment
Year 30 : $2,479,429
Year 31 : $1,804,429
Year 32 : $1,375,562
Year 33 : $446,002
Salary Average Commitment
Year 30 : $2,479,429
Year 31 : $1,804,429
Year 32 : $1,375,562
Year 33 : $446,002

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 3000 - $170 - 3 000 - 100,00%
Level 2: 4000 - $110 - 4 000 - 100,00%
Level 3: 5000 - $90 - 5 000 - 100,00%
Level 4: 6000 - $60 - 6 000 - 100,00%
Luxury : 2000 - $285 - 2 000 - 100,00%
Total Capacity :20000
Team Popularity : 152,00%
Farm
Farm Level 1: 2000 - $40 - 1 928 - 96,40%
Farm Level 2: 1000 - $25 - 736 - 73,57%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,982,400
Year to Date Revenue$8,947,200
Farm
Home Games Left-1
Average Attendance - %2 664 - 88,79%
Average Income per Game$109,839
Year to Date Revenue$329,516

Expense

Pro Players Total Salaries$88,447,060
Pro Players Total Average Salaries$88,447,059
Farm Players Total Salaries$1,875,515
Farm Players Total Average Salaries$1,875,515
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,335,936
Farm Year To Date Expenses$122,723
Pro Salary Cap Per Days$743,253
Pro Salary Cap To Date$5,946,024
Farm Salary Cap Per Days$15,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$113,331,200
Farm Estimated Season Revenue($109,839)
Pro Remaining Season Days111
Pro Expenses Per Days$791,992
Pro Estimated Expenses$87,911,112
Farm Remaining Season Days111
Farm Expenses Per Days$15,761
Farm Estimated Expenses$1,749,471
Estimated Season Expenses$89,660,583
Estimated Season Salary Cap$88,447,107
Estimate Under Maximum Salary Cap of $102,800,000$14,352,893
Estimate Over Minimum Salary Cap of $76,000,000 $12,447,107
Current Bank Account$139,092,485
Projected Bank Account$162,653,263

Pro Players Salaries

Quinn Hughes $11,108,830 (6)
-Salary Remaining : $10,362,013
Igor Shesterkin $8,325,515 (3)
-Salary Remaining : $7,765,817
Patrik Laine $8,000,000 (1)
-Salary Remaining : $7,462,185
Jamie Benn $7,500,000 (3)
-Salary Remaining : $6,995,798
Steven Stamkos $7,344,250 (4)
-Salary Remaining : $6,850,519
Brock Boeser $5,700,000 (1)
-Salary Remaining : $5,316,807
Andrew Mangiapane $5,500,000 (6)
-Salary Remaining : $5,130,252
Aaron Ekblad $5,248,000 (5)
-Salary Remaining : $4,895,193
Christopher Tanev $4,000,000 (6)
-Salary Remaining : $3,731,092
Charlie Lindgren $3,712,000 (5)
-Salary Remaining : $3,462,454
Dylan Samberg $3,430,950 (6)
-Salary Remaining : $3,200,298
Casey Cizikas $3,000,000 (6)
-Salary Remaining : $2,798,319
Dylan Strome $3,000,000 (2)
-Salary Remaining : $2,798,319
Nick Jensen $2,660,000 (1)
-Salary Remaining : $2,481,176
Jani Hakanpaa $2,500,000 (3)
-Salary Remaining : $2,331,933
Taylor Raddysh $1,924,700 (4)
-Salary Remaining : $1,795,308
Radek Faksa $1,500,000 (3)
-Salary Remaining : $1,399,160
Rutger McGroarty $925,000 (3)
-Salary Remaining : $862,815
Jonah Gadjovich $900,000 (4)
-Salary Remaining : $839,496
Vincent Hinostroza $785,075 (2)
-Salary Remaining : $732,297
Axel Jonsson-Fjallby $709,100 (2)
-Salary Remaining : $661,429
Darren Raddysh $673,645 (2)
-Salary Remaining : $628,358
Total Pro Players22
Salary Commitment
Year 30 : $88,447,060
Year 31 : $72,087,060
Year 32 : $66,919,240
Year 33 : $46,168,725
Salary Average Commitment
Year 30 : $88,447,059
Year 31 : $72,087,059
Year 32 : $66,919,239
Year 33 : $46,168,725
Salary Cap with 1 Way Contract
Year 30 : $88,447,059
Year 31 : $72,087,059
Year 32 : $66,919,239
Year 33 : $46,168,725

Farm Players Salaries

Michael McCarron $95,000 (2)
Salary Remaining : $88,613
Zachary Fucale $90,000 (2)
Salary Remaining : $83,950
Brendan Lemieux $90,000 (4)
Salary Remaining : $83,950
Matthew Kessel $89,950 (1)
Salary Remaining : $83,903
Brett Connolly $85,000 (2)
Salary Remaining : $79,286
Joel Teasdale $80,000 (4)
Salary Remaining : $74,622
Brendan Guhle (Out of Payroll) $80,000 (4)
Salary Remaining : $74,622
Ross Johnston $80,000 (4)
Salary Remaining : $74,622
Richard Panik $80,000 (4)
Salary Remaining : $74,622
Spencer Stastney $76,586 (1)
Salary Remaining : $71,437
Tim Berni $72,731 (1)
Salary Remaining : $67,842
Jackson Blake $70,000 (2)
Salary Remaining : $65,294
Braden Holtby $70,000 (4)
Salary Remaining : $65,294
Corey Schueneman $70,000 (3)
Salary Remaining : $65,294
Antoine Bibeau $70,000 (3)
Salary Remaining : $65,294
Lawrence Pilut $70,000 (2)
Salary Remaining : $65,294
Frederik Gauthier $70,000 (4)
Salary Remaining : $65,294
Jonathan Toews $70,000 (1)
Salary Remaining : $65,294
Kevin Connauton $70,000 (3)
Salary Remaining : $65,294
Viktor Lodin $69,647 (4)
Salary Remaining : $64,965
Brett Murray $69,647 (4)
Salary Remaining : $64,965
Damien Giroux $69,454 (1)
Salary Remaining : $64,785
Jake Dotchin $62,500 (3)
Salary Remaining : $58,298
Kyle Criscuolo $62,500 (1)
Salary Remaining : $58,298
Valentin Zykov $62,500 (2)
Salary Remaining : $58,298
Total Farm Players25
Salary Commitment
Year 30 : $1,875,515
Year 31 : $1,434,294
Year 32 : $961,794
Year 33 : $689,294
Salary Average Commitment
Year 30 : $1,875,515
Year 31 : $1,434,294
Year 32 : $961,794
Year 33 : $689,294

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 3750 - $160 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $85 - 6 250 - 100,00%
Level 4: 7500 - $60 - 7 500 - 100,00%
Luxury : 2500 - $270 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 191,00%
Farm
Farm Level 1: 2000 - $50 - 1 338 - 66,88%
Farm Level 2: 1000 - $30 - 597 - 59,67%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,592,000
Year to Date Revenue$10,776,000
Farm
Home Games Left-2
Average Attendance - %1 934 - 64,48%
Average Income per Game$97,501
Year to Date Revenue$292,503

Expense

Pro Players Total Salaries$84,312,122
Pro Players Total Average Salaries$84,312,123
Farm Players Total Salaries$2,465,403
Farm Players Total Average Salaries$2,465,403
Coaches Total Salaries$8,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,111,736
Farm Year To Date Expenses$165,744
Pro Salary Cap Per Days$708,505
Pro Salary Cap To Date$5,668,040
Farm Salary Cap Per Days$20,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$136,496,000
Farm Estimated Season Revenue($195,002)
Pro Remaining Season Days111
Pro Expenses Per Days$763,967
Pro Estimated Expenses$84,800,337
Farm Remaining Season Days111
Farm Expenses Per Days$20,718
Farm Estimated Expenses$2,299,698
Estimated Season Expenses$87,100,035
Estimated Season Salary Cap$84,312,095
Estimate Under Maximum Salary Cap of $102,800,000$18,487,905
Estimate Over Minimum Salary Cap of $76,000,000 $8,312,095
Current Bank Account$174,872,352
Projected Bank Account$224,073,315

Pro Players Salaries

Matthew Tkachuk $8,268,800 (5)
-Salary Remaining : $7,712,914
Brayden Point $8,025,600 (6)
-Salary Remaining : $7,486,064
Brandon Montour $7,337,919 (4)
-Salary Remaining : $6,844,614
Alex DeBrincat $7,125,000 (2)
-Salary Remaining : $6,646,008
Patrick Kane $7,125,000 (3)
-Salary Remaining : $6,646,008
Morgan Rielly $6,931,200 (5)
-Salary Remaining : $6,465,237
Artturi Lehkonen $6,000,000 (5)
-Salary Remaining : $5,596,639
Filip Hronek $4,500,000 (1)
-Salary Remaining : $4,197,479
Jamie Oleksiak $4,500,000 (3)
-Salary Remaining : $4,197,479
Matt Grzelcyk $3,500,000 (6)
-Salary Remaining : $3,264,706
Ville Husso $3,355,563 (1)
-Salary Remaining : $3,129,979
Mathieu Olivier $3,100,000 (6)
-Salary Remaining : $2,891,597
Jack Roslovic $3,000,000 (2)
-Salary Remaining : $2,798,319
Luke Kunin $2,000,000 (2)
-Salary Remaining : $1,865,546
Jason Dickinson $2,000,000 (1)
-Salary Remaining : $1,865,546
Oskar Sundqvist $1,900,000 (4)
-Salary Remaining : $1,772,269
Trevor Lewis $1,500,000 (1)
-Salary Remaining : $1,399,160
Patrick Maroon $1,150,000 (1)
-Salary Remaining : $1,072,689
Dustin Wolf $1,143,040 (2)
-Salary Remaining : $1,066,197
Wade Allison $950,000 (4)
-Salary Remaining : $886,134
Zach Bogosian $900,000 (1)
-Salary Remaining : $839,496
Total Pro Players21
Salary Commitment
Year 30 : $84,312,122
Year 31 : $70,906,559
Year 32 : $57,638,519
Year 33 : $46,013,519
Salary Average Commitment
Year 30 : $84,312,123
Year 31 : $70,906,560
Year 32 : $57,638,520
Year 33 : $46,013,520
Salary Cap with 1 Way Contract
Year 30 : $84,312,123
Year 31 : $70,906,560
Year 32 : $57,638,520
Year 33 : $46,013,520

Farm Players Salaries

Arvid Soderblom $190,000 (4)
Salary Remaining : $177,227
Eetu Makiniemi $125,000 (4)
Salary Remaining : $116,597
Rasmus Kupari $100,000 (2)
Salary Remaining : $93,277
Derrick Pouliot $100,000 (2)
Salary Remaining : $93,277
Zach Sanford $100,000 (2)
Salary Remaining : $93,277
Adam Ruzicka $95,000 (4)
Salary Remaining : $88,613
Phil Kessel $95,000 (4)
Salary Remaining : $88,613
Jonathan Dahlen $95,000 (4)
Salary Remaining : $88,613
Mitchell Stephens $95,000 (4)
Salary Remaining : $88,613
Carson Meyer $95,000 (4)
Salary Remaining : $88,613
Alexander Radulov $90,000 (2)
Salary Remaining : $83,950
Billy Sweezey $90,000 (1)
Salary Remaining : $83,950
Jacob MacDonald $90,000 (1)
Salary Remaining : $83,950
Roland McKeown $90,000 (1)
Salary Remaining : $83,950
Jaycob Megna $90,000 (2)
Salary Remaining : $83,950
Oscar Dansk $90,000 (3)
Salary Remaining : $83,950
Anthony Richard $80,000 (1)
Salary Remaining : $74,622
Adam Werner $80,000 (1)
Salary Remaining : $74,622
Gustav Olofsson $70,000 (1)
Salary Remaining : $65,294
Kenny Agostino $70,000 (1)
Salary Remaining : $65,294
Cedric Paquette $70,000 (1)
Salary Remaining : $65,294
Jacob de la Rose $70,000 (1)
Salary Remaining : $65,294
Madison Bowey $70,000 (1)
Salary Remaining : $65,294
Nikita Okhotiuk $66,500 (2)
Salary Remaining : $62,029
Cam Hillis $66,500 (2)
Salary Remaining : $62,029
Linus Karlsson $65,907 (4)
Salary Remaining : $61,476
Nicholas Abruzzese $63,996 (2)
Salary Remaining : $59,694
Brandon Gignac $62,500 (2)
Salary Remaining : $58,298
Total Farm Players28
Salary Commitment
Year 30 : $2,465,403
Year 31 : $1,685,403
Year 32 : $945,907
Year 33 : $855,907
Salary Average Commitment
Year 30 : $2,465,403
Year 31 : $1,685,403
Year 32 : $945,907
Year 33 : $855,907

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 3000 - $100 - 3 000 - 100,00%
Level 2: 4000 - $65 - 4 000 - 100,00%
Level 3: 5000 - $40 - 5 000 - 100,00%
Level 4: 6000 - $30 - 6 000 - 100,00%
Luxury : 2000 - $200 - 2 000 - 100,00%
Total Capacity :20000
Team Popularity : 110,00%
Farm
Farm Level 1: 2000 - $35 - 1 925 - 96,25%
Farm Level 2: 1000 - $15 - 970 - 97,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$1,715,200
Year to Date Revenue$5,145,600
Farm
Home Games Left-1
Average Attendance - %2 895 - 96,50%
Average Income per Game$94,214
Year to Date Revenue$282,641

Expense

Pro Players Total Salaries$104,166,651
Pro Players Total Average Salaries$104,166,652
Farm Players Total Salaries$1,637,912
Farm Players Total Average Salaries$1,637,912
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value($5,140,000)
Pro Year To Date Expenses$7,137,256
Farm Year To Date Expenses$110,112
Pro Salary Cap Per Days$875,350
Pro Salary Cap To Date$7,002,800
Farm Salary Cap Per Days$13,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,177,600
Farm Estimated Season Revenue($94,214)
Pro Remaining Season Days111
Pro Expenses Per Days$892,157
Pro Estimated Expenses$99,029,427
Farm Remaining Season Days111
Farm Expenses Per Days$13,764
Farm Estimated Expenses$1,527,804
Estimated Season Expenses$100,557,231
Estimated Season Salary Cap$99,026,650
Estimate Under Maximum Salary Cap of $102,800,000$3,773,350
Estimate Over Minimum Salary Cap of $76,000,000 $23,026,650
Current Bank Account($8,219,369)
Projected Bank Account($43,693,214)

Pro Players Salaries

Anze Kopitar $9,325,000 (6)
-Salary Remaining : $8,698,109
Brock Nelson $8,682,000 (6)
-Salary Remaining : $8,098,336
Bryan Rust $6,939,000 (6)
-Salary Remaining : $6,472,513
Brayden McNabb $6,626,000 (6)
-Salary Remaining : $6,180,555
Ryan Graves $6,569,000 (6)
-Salary Remaining : $6,127,387
Vladimir Tarasenko $6,000,000 (5)
-Salary Remaining : $5,596,639
Drake Batherson $5,500,000 (1)
-Salary Remaining : $5,130,252
Seth Jones $5,248,000 (5)
-Salary Remaining : $4,895,193
Torey Krug $5,140,000 (5)
-Salary Remaining : $4,794,454
Ryan Strome $4,987,500 (3)
-Salary Remaining : $4,652,206
Tyson Barrie $4,827,000 (6)
-Salary Remaining : $4,502,496
Jordan Binnington $4,500,000 (4)
-Salary Remaining : $4,197,479
Vitek Vanecek $4,500,000 (5)
-Salary Remaining : $4,197,479
Samuel Girard $4,431,875 (4)
-Salary Remaining : $4,133,934
Dillon Dube $3,562,600 (3)
-Salary Remaining : $3,323,097
Anthony Duclair $3,019,750 (5)
-Salary Remaining : $2,816,742
Kasperi Kapanen $3,000,000 (6)
-Salary Remaining : $2,798,319
Craig Smith $2,750,000 (5)
-Salary Remaining : $2,565,126
Mario Ferraro $2,595,813 (4)
-Salary Remaining : $2,421,305
Laurent Brossoit $2,176,000 (5)
-Salary Remaining : $2,029,714
Will Cuylle $1,606,250 (3)
-Salary Remaining : $1,498,267
Noel Acciari $1,430,863 (1)
-Salary Remaining : $1,334,671
Dmitri Voronkov $750,000 (2)
-Salary Remaining : $699,580
Total Pro Players23
Salary Commitment
Year 30 : $104,166,651
Year 31 : $97,235,788
Year 32 : $96,485,788
Year 33 : $86,329,438
Salary Average Commitment
Year 30 : $104,166,652
Year 31 : $97,235,789
Year 32 : $96,485,789
Year 33 : $86,329,439
Salary Cap with 1 Way Contract
Year 30 : $104,166,652
Year 31 : $97,235,789
Year 32 : $96,485,789
Year 33 : $86,329,439

Farm Players Salaries

Janne Kuokkanen $119,600 (2)
Salary Remaining : $111,560
Julien Gauthier $100,000 (2)
Salary Remaining : $93,277
Nicolas Beaudin $95,000 (4)
Salary Remaining : $88,613
Cale Fleury $87,500 (2)
Salary Remaining : $81,618
Riley Nash $85,000 (2)
Salary Remaining : $79,286
Evgeny Svechnikov $85,000 (2)
Salary Remaining : $79,286
Zac Jones $83,268 (2)
Salary Remaining : $77,670
Tyler Tucker $83,268 (2)
Salary Remaining : $77,670
Tyce Thompson $80,000 (4)
Salary Remaining : $74,622
Jay Beagle $80,000 (1)
Salary Remaining : $74,622
John Hayden $80,000 (1)
Salary Remaining : $74,622
Mike Condon $75,000 (1)
Salary Remaining : $69,958
Jasper Weatherby $68,884 (2)
Salary Remaining : $64,253
Maksymilian Szuber $67,500 (2)
Salary Remaining : $62,962
Josef Korenar $67,365 (2)
Salary Remaining : $62,836
Kale Clague $66,402 (2)
Salary Remaining : $61,938
Cole Schwindt $64,125 (2)
Salary Remaining : $59,814
Alan Quine $62,500 (1)
Salary Remaining : $58,298
Peter Cehlarik $62,500 (1)
Salary Remaining : $58,298
Alexander Petrovic $62,500 (1)
Salary Remaining : $58,298
Kole Sherwood $62,500 (1)
Salary Remaining : $58,298
Total Farm Players21
Salary Commitment
Year 30 : $1,637,911
Year 31 : $1,152,911
Year 32 : $175,000
Year 33 : $175,000
Salary Average Commitment
Year 30 : $1,637,911
Year 31 : $1,152,911
Year 32 : $175,000
Year 33 : $175,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 3750 - $137 - 3 750 - 100,00%
Level 2: 5000 - $94 - 5 000 - 100,00%
Level 3: 6250 - $74 - 5 502 - 88,03%
Level 4: 7500 - $49 - 6 683 - 89,11%
Luxury : 2500 - $246 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $30 - 1 928 - 96,38%
Farm Level 2: 1000 - $15 - 983 - 98,27%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %23 435 - 93,74%
Average Income per Game$2,986,728
Year to Date Revenue$8,960,184
Farm
Home Games Left-2
Average Attendance - %2 910 - 97,01%
Average Income per Game$83,456
Year to Date Revenue$250,367

Expense

Pro Players Total Salaries$81,340,345
Pro Players Total Average Salaries$81,340,344
Farm Players Total Salaries$2,094,483
Farm Players Total Average Salaries$2,094,483
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,532,792
Farm Year To Date Expenses$149,628
Pro Salary Cap Per Days$683,532
Pro Salary Cap To Date$5,398,336
Farm Salary Cap Per Days$17,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$113,495,664
Farm Estimated Season Revenue($166,911)
Pro Remaining Season Days111
Pro Expenses Per Days$700,339
Pro Estimated Expenses$77,737,629
Farm Remaining Season Days111
Farm Expenses Per Days$17,601
Farm Estimated Expenses$1,953,711
Estimated Season Expenses$79,691,340
Estimated Season Salary Cap$81,270,388
Estimate Under Maximum Salary Cap of $102,800,000$21,529,612
Estimate Over Minimum Salary Cap of $76,000,000 $5,270,388
Current Bank Account$231,025,824
Projected Bank Account$264,663,237

Pro Players Salaries

Jack Hughes $9,120,000 (5)
-Salary Remaining : $8,506,891
Kyle Connor $7,410,000 (3)
-Salary Remaining : $6,911,849
Tage Thompson $7,217,625 (4)
-Salary Remaining : $6,732,407
Darcy Kuemper $7,000,000 (2)
-Salary Remaining : $6,529,412
Mikael Granlund $6,500,000 (6)
-Salary Remaining : $6,063,025
Jeff Petry $6,000,000 (1)
-Salary Remaining : $5,596,639
Ivan Provorov $5,937,500 (1)
-Salary Remaining : $5,538,340
Adam Larsson $5,500,000 (6)
-Salary Remaining : $5,130,252
Teuvo Teravainen $5,371,300 (4)
-Salary Remaining : $5,010,204
Viktor Arvidsson $4,500,000 (1)
-Salary Remaining : $4,197,479
Joonas Korpisalo $3,000,000 (2)
-Salary Remaining : $2,798,319
Jan Rutta $2,500,000 (1)
-Salary Remaining : $2,331,933
Pierre-Olivier Joseph $1,874,050 (2)
-Salary Remaining : $1,748,063
Andre Burakovsky (Out of Payroll) $1,747,600 (4)
-Salary Remaining : $1,630,114
Thomas Novak $1,638,400 (5)
-Salary Remaining : $1,528,255
Tomas Nosek $1,500,000 (3)
-Salary Remaining : $1,399,160
Kevin Bahl $1,433,600 (1)
-Salary Remaining : $1,337,224
Egor Zamula $1,310,700 (2)
-Salary Remaining : $1,222,586
Morgan Barron $1,114,300 (2)
-Salary Remaining : $1,039,389
Simon Edvinsson $974,030 (2)
-Salary Remaining : $908,549
Ty Emberson $750,000 (2)
-Salary Remaining : $699,580
Kiefer Sherwood $688,840 (2)
-Salary Remaining : $642,531
Total Pro Players22
Salary Commitment
Year 30 : $83,087,945
Year 31 : $62,716,845
Year 32 : $46,004,925
Year 33 : $37,094,925
Salary Average Commitment
Year 30 : $83,087,944
Year 31 : $62,716,844
Year 32 : $46,004,924
Year 33 : $37,094,924
Salary Cap with 1 Way Contract
Year 30 : $83,087,944
Year 31 : $62,716,844
Year 32 : $46,004,924
Year 33 : $37,094,924

Farm Players Salaries

Brock McGinn $100,000 (1)
Salary Remaining : $93,277
Nolan Foote $100,000 (2)
Salary Remaining : $93,277
Jaxson Stauber $81,212 (4)
Salary Remaining : $75,752
Ryan Shea $80,000 (3)
Salary Remaining : $74,622
Filip Roos $78,642 (4)
Salary Remaining : $73,355
Nick Cicek $75,000 (2)
Salary Remaining : $69,958
Kevin Mandolese $75,000 (2)
Salary Remaining : $69,958
Cameron Butler $75,000 (2)
Salary Remaining : $69,958
Adam Beckman $75,000 (2)
Salary Remaining : $69,958
Pierrick Dube $75,000 (2)
Salary Remaining : $69,958
Jon Gillies $68,884 (2)
Salary Remaining : $64,253
Matt Rempe $67,500 (2)
Salary Remaining : $62,962
Scott Reedy $67,365 (2)
Salary Remaining : $62,836
Cole Koepke $65,845 (2)
Salary Remaining : $61,418
Hunter Drew $65,845 (2)
Salary Remaining : $61,418
Jake Virtanen $65,845 (2)
Salary Remaining : $61,418
Sheldon Rempal $65,845 (2)
Salary Remaining : $61,418
Anton Levtchi $62,500 (1)
Salary Remaining : $58,298
Artem Anisimov $62,500 (1)
Salary Remaining : $58,298
Antti Suomela $62,500 (1)
Salary Remaining : $58,298
Andrew Poturalski $62,500 (1)
Salary Remaining : $58,298
Keith Kinkaid $62,500 (3)
Salary Remaining : $58,298
Alexander Yelesin $62,500 (1)
Salary Remaining : $58,298
Michael Frolik $62,500 (3)
Salary Remaining : $58,298
Aleksi Saarela $62,500 (1)
Salary Remaining : $58,298
Nikita Soshnikov $62,500 (3)
Salary Remaining : $58,298
Anton Wedin $62,500 (1)
Salary Remaining : $58,298
Marc Johnstone $62,500 (3)
Salary Remaining : $58,298
Adam Johnson $62,500 (1)
Salary Remaining : $58,298
Austin Czarnik $62,500 (1)
Salary Remaining : $58,298
Total Farm Players30
Salary Commitment
Year 30 : $2,094,482
Year 31 : $1,431,982
Year 32 : $489,854
Year 33 : $159,854
Salary Average Commitment
Year 30 : $2,094,482
Year 31 : $1,431,982
Year 32 : $489,854
Year 33 : $159,854

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 3750 - $161 - 3 750 - 100,00%
Level 2: 5000 - $108 - 5 000 - 100,00%
Level 3: 6250 - $83 - 6 223 - 99,57%
Level 4: 7500 - $58 - 7 306 - 97,42%
Luxury : 2500 - $271 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 168,00%
Farm
Farm Level 1: 2000 - $50 - 1 285 - 64,24%
Farm Level 2: 1000 - $30 - 660 - 65,95%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %24 779 - 99,12%
Average Income per Game$3,534,748
Year to Date Revenue$14,138,990
Farm
Home Games Left-3
Average Attendance - %1 944 - 64,81%
Average Income per Game$96,626
Year to Date Revenue$386,503

Expense

Pro Players Total Salaries$74,379,816
Pro Players Total Average Salaries$74,379,816
Farm Players Total Salaries$2,178,478
Farm Players Total Average Salaries$2,178,478
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$5,120,000
Pro Year To Date Expenses$5,161,672
Farm Year To Date Expenses$144,858
Pro Salary Cap Per Days$625,040
Pro Salary Cap To Date$5,000,320
Farm Salary Cap Per Days$18,307
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$130,785,658
Farm Estimated Season Revenue($289,877)
Pro Remaining Season Days111
Pro Expenses Per Days$645,209
Pro Estimated Expenses$71,618,199
Farm Remaining Season Days111
Farm Expenses Per Days$18,307
Farm Estimated Expenses$2,032,077
Estimated Season Expenses$73,650,276
Estimated Season Salary Cap$79,499,760
Estimate Under Maximum Salary Cap of $102,800,000$23,300,240
Estimate Over Minimum Salary Cap of $76,000,000 $3,499,760
Current Bank Account$324,053,749
Projected Bank Account$380,899,254

Pro Players Salaries

Leon Draisaitl $9,849,600 (5)
-Salary Remaining : $9,187,442
Mike Matheson $8,179,025 (3)
-Salary Remaining : $7,629,175
Victor Hedman $7,939,388 (4)
-Salary Remaining : $7,405,648
Jake Guentzel $6,931,200 (5)
-Salary Remaining : $6,465,237
Tyler Toffoli $5,500,000 (4)
-Salary Remaining : $5,130,252
Mason Marchment $3,800,000 (1)
-Salary Remaining : $3,544,538
Gabriel Vilardi $3,686,665 (6)
-Salary Remaining : $3,438,822
James Reimer $3,000,000 (2)
-Salary Remaining : $2,798,319
Tom Wilson $2,857,600 (5)
-Salary Remaining : $2,665,492
Jeremy Swayman $2,850,000 (2)
-Salary Remaining : $2,658,403
Oliver Kylington $2,500,000 (3)
-Salary Remaining : $2,331,933
Nicolas Hague $2,494,513 (4)
-Salary Remaining : $2,326,815
Jakub Vrana $2,375,000 (2)
-Salary Remaining : $2,215,336
Jack Johnson $2,000,000 (1)
-Salary Remaining : $1,865,546
Isac Lundestrom $1,696,200 (4)
-Salary Remaining : $1,582,170
Vladislav Namestnikov $1,638,750 (1)
-Salary Remaining : $1,528,582
Keegan Kolesar $1,593,400 (4)
-Salary Remaining : $1,486,281
Nick Perbix $1,570,150 (2)
-Salary Remaining : $1,464,594
Brandon Tanev $1,500,000 (2)
-Salary Remaining : $1,399,160
Alexandre Texier $1,380,000 (2)
-Salary Remaining : $1,287,227
Fabian Zetterlund $1,038,325 (2)
-Salary Remaining : $968,522
Total Pro Players21
Salary Commitment
Year 30 : $74,379,816
Year 31 : $66,941,066
Year 32 : $53,227,591
Year 33 : $42,548,566
Salary Average Commitment
Year 30 : $74,379,816
Year 31 : $66,941,066
Year 32 : $53,227,591
Year 33 : $42,548,566
Salary Cap with 1 Way Contract
Year 30 : $74,379,816
Year 31 : $66,941,066
Year 32 : $53,227,591
Year 33 : $42,548,566

Farm Players Salaries

Robin Lehner $160,000 (1)
Salary Remaining : $149,244
Urho Vaakanainen $154,200 (4)
Salary Remaining : $143,834
Joel Kiviranta $135,000 (3)
Salary Remaining : $125,924
MacKenzie Entwistle $133,640 (4)
Salary Remaining : $124,656
Wyatt Kaiser $118,220 (3)
Salary Remaining : $110,272
Alexander Alexeyev $97,660 (4)
Salary Remaining : $91,095
Justin Brazeau $95,000 (3)
Salary Remaining : $88,613
Rem Pitlick $95,000 (2)
Salary Remaining : $88,613
Ondrej Pavel $90,000 (3)
Salary Remaining : $83,950
Maxime Lagace $90,000 (1)
Salary Remaining : $83,950
Cameron Crotty $90,000 (3)
Salary Remaining : $83,950
Vincent Iorio $89,950 (3)
Salary Remaining : $83,903
Isak Rosen $87,500 (2)
Salary Remaining : $81,618
Scott Sabourin $85,000 (1)
Salary Remaining : $79,286
Jiri Kulich $85,000 (2)
Salary Remaining : $79,286
Nikolas Matinpalo $80,000 (3)
Salary Remaining : $74,622
Antti Niemi $80,000 (1)
Salary Remaining : $74,622
Garret Sparks $75,000 (2)
Salary Remaining : $69,958
Drew Helleson $72,500 (2)
Salary Remaining : $67,626
Jonathan Gruden $70,354 (1)
Salary Remaining : $65,624
Alec Regula $69,454 (1)
Salary Remaining : $64,785
Micheal Ferland $62,500 (2)
Salary Remaining : $58,298
Jeffrey Viel $62,500 (1)
Salary Remaining : $58,298
Total Farm Players23
Salary Commitment
Year 30 : $2,178,478
Year 31 : $1,561,170
Year 32 : $1,083,670
Year 33 : $385,500
Salary Average Commitment
Year 30 : $2,178,478
Year 31 : $1,561,170
Year 32 : $1,083,670
Year 33 : $385,500

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 3750 - $145 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $85 - 6 017 - 96,27%
Level 4: 7500 - $55 - 7 215 - 96,20%
Luxury : 2500 - $285 - 2 473 - 98,93%
Total Capacity :25000
Team Popularity : 157,00%
Farm
Farm Level 1: 2000 - $40 - 1 904 - 95,20%
Farm Level 2: 1000 - $30 - 601 - 60,13%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %24 455 - 97,82%
Average Income per Game$3,464,798
Year to Date Revenue$10,394,394
Farm
Home Games Left-1
Average Attendance - %2 505 - 83,51%
Average Income per Game$108,330
Year to Date Revenue$324,991

Expense

Pro Players Total Salaries$88,319,655
Pro Players Total Average Salaries$88,319,656
Farm Players Total Salaries$2,899,394
Farm Players Total Average Salaries$2,899,394
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,269,880
Farm Year To Date Expenses$198,700
Pro Salary Cap Per Days$742,182
Pro Salary Cap To Date$5,933,746
Farm Salary Cap Per Days$24,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$131,662,324
Farm Estimated Season Revenue($108,330)
Pro Remaining Season Days111
Pro Expenses Per Days$784,199
Pro Estimated Expenses$87,046,089
Farm Remaining Season Days111
Farm Expenses Per Days$24,365
Farm Estimated Expenses$2,704,515
Estimated Season Expenses$89,750,604
Estimated Season Salary Cap$88,315,948
Estimate Under Maximum Salary Cap of $102,800,000$14,484,052
Estimate Over Minimum Salary Cap of $76,000,000 $12,315,948
Current Bank Account$152,742,185
Projected Bank Account$194,545,575

Pro Players Salaries

Alex Ovechkin $9,500,000 (6)
-Salary Remaining : $8,861,345
Jared McCann $8,600,000 (6)
-Salary Remaining : $8,021,849
Zach Werenski $7,125,000 (1)
-Salary Remaining : $6,646,008
Matty Beniers $6,837,750 (4)
-Salary Remaining : $6,378,069
Phillip Danault $6,500,000 (4)
-Salary Remaining : $6,063,025
Nick Leddy $6,000,000 (1)
-Salary Remaining : $5,596,639
Jakob Chychrun $5,890,000 (3)
-Salary Remaining : $5,494,034
Chandler Stephenson $5,615,450 (6)
-Salary Remaining : $5,237,941
Stuart Skinner $4,571,163 (4)
-Salary Remaining : $4,263,858
Brenden Dillon $4,500,000 (4)
-Salary Remaining : $4,197,479
Jamie Drysdale $3,515,760 (6)
-Salary Remaining : $3,279,406
JJ Peterka $2,887,050 (4)
-Salary Remaining : $2,692,963
Erik Brannstrom $2,760,902 (3)
-Salary Remaining : $2,575,295
Elvis Merzlikins $2,750,000 (3)
-Salary Remaining : $2,565,126
Curtis Lazar $2,500,000 (6)
-Salary Remaining : $2,331,933
Shane Pinto $2,232,500 (2)
-Salary Remaining : $2,082,416
Carson Soucy $1,650,000 (4)
-Salary Remaining : $1,539,076
Christian Fischer $1,620,800 (1)
-Salary Remaining : $1,511,839
Drew O'Connor $1,313,280 (3)
-Salary Remaining : $1,224,992
Macklin Celebrini $1,000,000 (4)
-Salary Remaining : $932,773
Boris Katchouk $950,000 (3)
-Salary Remaining : $886,134
Total Pro Players21
Salary Commitment
Year 30 : $88,319,655
Year 31 : $73,573,855
Year 32 : $71,341,355
Year 33 : $57,677,173
Salary Average Commitment
Year 30 : $88,319,656
Year 31 : $73,573,856
Year 32 : $71,341,356
Year 33 : $57,677,174
Salary Cap with 1 Way Contract
Year 30 : $88,319,656
Year 31 : $73,573,856
Year 32 : $71,341,356
Year 33 : $57,677,174

Farm Players Salaries

Michael Hutchinson $195,000 (4)
Salary Remaining : $181,891
Hudson Fasching $190,000 (3)
Salary Remaining : $177,227
Mikko Koskinen $175,000 (1)
Salary Remaining : $163,235
Scott Darling $135,000 (1)
Salary Remaining : $125,924
Vladislav Kamenev $120,000 (1)
Salary Remaining : $111,933
Ryan Ellis $115,000 (1)
Salary Remaining : $107,269
Caleb Jones $110,000 (4)
Salary Remaining : $102,605
Tyler Kleven $106,449 (4)
Salary Remaining : $99,293
Josh Bailey $100,000 (1)
Salary Remaining : $93,277
Matt Kiersted $100,000 (4)
Salary Remaining : $93,277
Brett Ritchie $95,000 (1)
Salary Remaining : $88,613
Alex Formenton $95,000 (3)
Salary Remaining : $88,613
Eric Staal $95,000 (1)
Salary Remaining : $88,613
Saku Maenalanen $95,000 (2)
Salary Remaining : $88,613
Ryan Spooner $95,000 (1)
Salary Remaining : $88,613
David Gustafsson $90,250 (2)
Salary Remaining : $84,183
Joshua Ho-Sang $87,500 (1)
Salary Remaining : $81,618
Michael Dipietro $85,738 (4)
Salary Remaining : $79,974
Hayden Hodgson $85,000 (1)
Salary Remaining : $79,286
Jaret Anderson-Dolan $81,225 (4)
Salary Remaining : $75,764
Jack Rathbone $80,000 (1)
Salary Remaining : $74,622
Jack Finley $80,000 (4)
Salary Remaining : $74,622
Landon Slaggert $75,000 (2)
Salary Remaining : $69,958
Lukas Cormier $75,000 (2)
Salary Remaining : $69,958
Cam Dineen (Out of Payroll) $75,000 (1)
Salary Remaining : $69,958
Dylan Duke $72,500 (4)
Salary Remaining : $67,626
Jean-Luc Foudy $69,583 (4)
Salary Remaining : $64,905
Rory Kerins $67,500 (4)
Salary Remaining : $62,962
Austin Watson $66,150 (3)
Salary Remaining : $61,703
Ben McCartney $62,500 (1)
Salary Remaining : $58,298
Total Farm Players30
Salary Commitment
Year 30 : $2,974,394
Year 31 : $1,654,394
Year 32 : $1,319,144
Year 33 : $967,994
Salary Average Commitment
Year 30 : $2,974,394
Year 31 : $1,654,394
Year 32 : $1,319,144
Year 33 : $967,994

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 3300 - $148 - 3 300 - 100,00%
Level 2: 4400 - $85 - 4 400 - 100,00%
Level 3: 5500 - $60 - 5 500 - 100,00%
Level 4: 6600 - $38 - 6 600 - 100,00%
Luxury : 2200 - $270 - 2 155 - 97,94%
Total Capacity :22000
Team Popularity : 126,00%
Farm
Farm Level 1: 2000 - $50 - 1 327 - 66,35%
Farm Level 2: 1000 - $30 - 609 - 60,90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %21 955 - 99,79%
Average Income per Game$2,591,949
Year to Date Revenue$7,775,846
Farm
Home Games Left-1
Average Attendance - %1 936 - 64,53%
Average Income per Game$97,313
Year to Date Revenue$291,939

Expense

Pro Players Total Salaries$100,655,770
Pro Players Total Average Salaries$100,655,771
Farm Players Total Salaries$3,187,008
Farm Players Total Average Salaries$3,187,008
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,981,904
Farm Year To Date Expenses$210,854
Pro Salary Cap Per Days$845,847
Pro Salary Cap To Date$6,766,776
Farm Salary Cap Per Days$26,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,494,049
Farm Estimated Season Revenue($97,313)
Pro Remaining Season Days111
Pro Expenses Per Days$872,738
Pro Estimated Expenses$96,873,918
Farm Remaining Season Days111
Farm Expenses Per Days$26,782
Farm Estimated Expenses$2,972,802
Estimated Season Expenses$99,846,720
Estimated Season Salary Cap$100,655,793
Estimate Under Maximum Salary Cap of $102,800,000$2,144,207
Estimate Over Minimum Salary Cap of $76,000,000 $24,655,793
Current Bank Account$85,844,946
Projected Bank Account$84,394,962

Pro Players Salaries

Alexandar Georgiev $8,243,200 (6)
-Salary Remaining : $7,689,035
Erik Karlsson $7,939,388 (4)
-Salary Remaining : $7,405,648
Clayton Keller $7,837,500 (3)
-Salary Remaining : $7,310,609
Sidney Crosby $7,600,000 (2)
-Salary Remaining : $7,089,076
Nazem Kadri $7,200,000 (6)
-Salary Remaining : $6,715,966
Brent Burns $6,650,000 (2)
-Salary Remaining : $6,202,941
Pavel Buchnevich $6,528,000 (1)
-Salary Remaining : $6,089,143
Alex Killorn $6,000,000 (2)
-Salary Remaining : $5,596,639
Mark Stone $5,824,000 (4)
-Salary Remaining : $5,432,471
Brady Skjei $5,506,667 (2)
-Salary Remaining : $5,136,471
Tomas Hertl $4,992,190 (3)
-Salary Remaining : $4,656,581
Alexis Lafreniere $4,736,000 (4)
-Salary Remaining : $4,417,613
Alex Iafallo $3,672,125 (4)
-Salary Remaining : $3,425,259
Jean-Gabriel Pageau $3,087,500 (2)
-Salary Remaining : $2,879,937
Nick Seeler $3,000,000 (3)
-Salary Remaining : $2,798,319
Radko Gudas $3,000,000 (3)
-Salary Remaining : $2,798,319
Jesper Fast $2,800,000 (1)
-Salary Remaining : $2,611,765
Jack Quinn $2,739,200 (3)
-Salary Remaining : $2,555,052
Dmitry Kulikov $1,800,000 (1)
-Salary Remaining : $1,678,992
Alex Lyon $1,500,000 (1)
-Salary Remaining : $1,399,160
Total Pro Players20
Salary Commitment
Year 30 : $100,655,770
Year 31 : $88,027,770
Year 32 : $59,183,603
Year 33 : $37,614,713
Salary Average Commitment
Year 30 : $100,655,771
Year 31 : $88,027,771
Year 32 : $59,183,603
Year 33 : $37,614,713
Salary Cap with 1 Way Contract
Year 30 : $100,655,771
Year 31 : $88,027,771
Year 32 : $59,183,603
Year 33 : $37,614,713

Farm Players Salaries

Arber Xhekaj $168,960 (3)
Salary Remaining : $157,601
Parker Kelly $153,600 (4)
Salary Remaining : $143,274
Juraj Slafkovsky $153,600 (4)
Salary Remaining : $143,274
Filip Zadina $153,600 (4)
Salary Remaining : $143,274
Brett Leason $133,120 (4)
Salary Remaining : $124,171
Jet Greaves $128,000 (4)
Salary Remaining : $119,395
Mark Kastelic $115,200 (4)
Salary Remaining : $107,455
Ryan Suzuki $90,000 (4)
Salary Remaining : $83,950
Rodrigo Abols $90,000 (4)
Salary Remaining : $83,950
Tye Felhaber $90,000 (4)
Salary Remaining : $83,950
Jesper Wallstedt $87,500 (2)
Salary Remaining : $81,618
Sam Malinski $87,040 (4)
Salary Remaining : $81,189
Ryan Johnson $85,000 (2)
Salary Remaining : $79,286
Ivan Fedotov $85,000 (2)
Salary Remaining : $79,286
Hunter Shepard $85,000 (2)
Salary Remaining : $79,286
Danil Gushchin $80,640 (4)
Salary Remaining : $75,219
Kyle Burroughs $80,407 (1)
Salary Remaining : $75,001
Max Sasson $80,000 (2)
Salary Remaining : $74,622
Donovan Sebrango $77,500 (4)
Salary Remaining : $72,290
Pavol Regenda $75,000 (4)
Salary Remaining : $69,958
Angus Crookshank $75,000 (2)
Salary Remaining : $69,958
Lukas Rousek $75,000 (4)
Salary Remaining : $69,958
Tristen Robins $75,000 (4)
Salary Remaining : $69,958
Arshdeep Bains $75,000 (2)
Salary Remaining : $69,958
Declan Carlile $75,000 (2)
Salary Remaining : $69,958
Jacob Quillan $75,000 (4)
Salary Remaining : $69,958
Daemon Hunt $75,000 (2)
Salary Remaining : $69,958
Logan Morrison $75,000 (2)
Salary Remaining : $69,958
Collin Graf $75,000 (2)
Salary Remaining : $69,958
Ethan Cardwell $72,500 (4)
Salary Remaining : $67,626
Emil Martinsen-Lilleberg $70,000 (2)
Salary Remaining : $65,294
Kurtis MacDermid $69,632 (4)
Salary Remaining : $64,951
Aku Raty $67,500 (2)
Salary Remaining : $62,962
Mac Hollowell $67,365 (2)
Salary Remaining : $62,836
Mitchell Chaffee $65,845 (2)
Salary Remaining : $61,418
Total Farm Players35
Salary Commitment
Year 30 : $3,187,009
Year 31 : $3,106,601
Year 32 : $1,963,392
Year 33 : $1,794,432
Salary Average Commitment
Year 30 : $3,187,009
Year 31 : $3,106,601
Year 32 : $1,963,392
Year 33 : $1,794,432

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 3750 - $170 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $75 - 6 250 - 100,00%
Level 4: 7500 - $50 - 7 500 - 100,00%
Luxury : 2500 - $285 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 173,00%
Farm
Farm Level 1: 2000 - $30 - 1 933 - 96,67%
Farm Level 2: 1000 - $20 - 984 - 98,40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,512,000
Year to Date Revenue$10,536,000
Farm
Home Games Left-2
Average Attendance - %2 917 - 97,24%
Average Income per Game$89,332
Year to Date Revenue$267,996

Expense

Pro Players Total Salaries$76,971,879
Pro Players Total Average Salaries$76,971,878
Farm Players Total Salaries$3,386,212
Farm Players Total Average Salaries$3,386,212
Coaches Total Salaries$5,450,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,807,813
Farm Year To Date Expenses$180,984
Pro Salary Cap Per Days$646,823
Pro Salary Cap To Date$5,522,098
Farm Salary Cap Per Days$27,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$133,456,000
Farm Estimated Season Revenue($178,664)
Pro Remaining Season Days111
Pro Expenses Per Days$682,537
Pro Estimated Expenses$75,761,607
Farm Remaining Season Days111
Farm Expenses Per Days$28,456
Farm Estimated Expenses$3,158,616
Estimated Season Expenses$78,920,223
Estimated Season Salary Cap$77,319,451
Estimate Under Maximum Salary Cap of $102,800,000$25,480,549
Estimate Over Minimum Salary Cap of $76,000,000 $1,319,451
Current Bank Account$282,474,670
Projected Bank Account$336,831,783

Pro Players Salaries

David Pastrnak $9,408,000 (4)
-Salary Remaining : $8,775,529
Miro Heiskanen $8,448,000 (5)
-Salary Remaining : $7,880,067
Frederik Andersen $7,362,500 (1)
-Salary Remaining : $6,867,542
Darnell Nurse $6,711,125 (4)
-Salary Remaining : $6,259,957
Bo Horvat $6,566,400 (6)
-Salary Remaining : $6,124,961
Troy Terry $4,512,500 (2)
-Salary Remaining : $4,209,139
TJ Brodie $4,000,000 (1)
-Salary Remaining : $3,731,092
J.T. Compher $4,000,000 (6)
-Salary Remaining : $3,731,092
Henri Jokiharju $3,672,320 (6)
-Salary Remaining : $3,425,441
Ryan Donato $3,500,000 (6)
-Salary Remaining : $3,264,706
Yegor Sharangovich $3,260,594 (3)
-Salary Remaining : $3,041,394
Rasmus Sandin $2,975,688 (1)
-Salary Remaining : $2,775,642
Andreas Athanasiou $2,100,000 (3)
-Salary Remaining : $1,958,824
Tyson Jost $1,900,000 (3)
-Salary Remaining : $1,772,269
Kevin Labanc $1,500,000 (2)
-Salary Remaining : $1,399,160
Maxime Comtois $1,150,000 (4)
-Salary Remaining : $1,072,689
Kevin Lankinen $1,118,720 (6)
-Salary Remaining : $1,043,512
Jonathan Lekkerimaki $925,000 (3)
-Salary Remaining : $862,815
Daniil Miromanov $921,600 (3)
-Salary Remaining : $859,644
Dylan Holloway $914,432 (4)
-Salary Remaining : $852,958
Mason Lohrei $775,000 (2)
-Salary Remaining : $722,899
Jiri Smejkal $625,000 (1)
-Salary Remaining : $582,983
Juho Lammikko $625,000 (2)
-Salary Remaining : $582,983
Total Pro Players23
Salary Commitment
Year 30 : $76,971,879
Year 31 : $62,008,691
Year 32 : $54,596,191
Year 33 : $45,488,997
Salary Average Commitment
Year 30 : $76,971,878
Year 31 : $62,008,690
Year 32 : $54,596,190
Year 33 : $45,488,996
Salary Cap with 1 Way Contract
Year 30 : $76,971,878
Year 31 : $62,008,690
Year 32 : $54,596,190
Year 33 : $45,488,996

Farm Players Salaries

Valtteri Puustinen $184,000 (3)
Salary Remaining : $171,630
Sebastian Aho D $175,000 (4)
Salary Remaining : $163,235
Ryan Carpenter $150,000 (2)
Salary Remaining : $139,916
Nico Daws $145,920 (4)
Salary Remaining : $136,110
Oliver Wahlstrom $130,000 (1)
Salary Remaining : $121,261
Lukas Dostal $113,076 (2)
Salary Remaining : $105,474
Jonas Johansson $111,430 (2)
Salary Remaining : $103,939
Robert Hagg $100,000 (4)
Salary Remaining : $93,277
Cole Guttman $100,000 (4)
Salary Remaining : $93,277
Veini Vehvilainen $97,500 (4)
Salary Remaining : $90,945
Ty Dellandrea $92,160 (2)
Salary Remaining : $85,964
Marc Gatcomb $90,000 (4)
Salary Remaining : $83,950
Tobias Rieder $87,500 (4)
Salary Remaining : $81,618
Libor Hajek $87,500 (1)
Salary Remaining : $81,618
Richard Bachman $87,000 (2)
Salary Remaining : $81,151
Helge Grans $85,000 (4)
Salary Remaining : $79,286
Brendan Brisson $85,000 (2)
Salary Remaining : $79,286
Daniil Misyul $80,000 (2)
Salary Remaining : $74,622
Timothy Gettinger $80,000 (4)
Salary Remaining : $74,622
Vitaly Abramov $80,000 (4)
Salary Remaining : $74,622
Tyrell Goulbourne $80,000 (4)
Salary Remaining : $74,622
Wyatt Kalynuk $79,000 (4)
Salary Remaining : $73,689
Elias Pettersson $77,500 (4)
Salary Remaining : $72,290
Tyler Lewington $76,000 (3)
Salary Remaining : $70,891
Hunter McKown $75,000 (4)
Salary Remaining : $69,958
Zach Senyshyn $75,000 (3)
Salary Remaining : $69,958
Sami Niku $75,000 (4)
Salary Remaining : $69,958
Aidan McDonough $75,000 (4)
Salary Remaining : $69,958
Justin Sourdif $72,500 (2)
Salary Remaining : $67,626
Artemi Kniazev $72,500 (2)
Salary Remaining : $67,626
Luke Witkowski $70,000 (3)
Salary Remaining : $65,294
Trey Fix-Wolansky $68,096 (3)
Salary Remaining : $63,518
Joey Keane (Out of Payroll) $67,840 (4)
Salary Remaining : $63,279
Victor Mancini $67,500 (4)
Salary Remaining : $62,962
Connor Bunnaman $65,845 (1)
Salary Remaining : $61,418
Ben Jones $65,845 (3)
Salary Remaining : $61,418
Samuel Laberge $62,500 (2)
Salary Remaining : $58,298
Total Farm Players37
Salary Commitment
Year 30 : $3,386,212
Year 31 : $3,102,867
Year 32 : $2,176,701
Year 33 : $1,637,760
Salary Average Commitment
Year 30 : $3,386,212
Year 31 : $3,102,867
Year 32 : $2,176,701
Year 33 : $1,637,760

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 3750 - $160 - 3 645 - 97,19%
Level 2: 5000 - $110 - 4 542 - 90,84%
Level 3: 6250 - $80 - 6 119 - 97,90%
Level 4: 7500 - $55 - 7 425 - 99,00%
Luxury : 2500 - $270 - 2 473 - 98,91%
Total Capacity :25000
Team Popularity : 149,00%
Farm
Farm Level 1: 2000 - $50 - 1 277 - 63,85%
Farm Level 2: 1000 - $30 - 650 - 65,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %24 203 - 96,81%
Average Income per Game$3,389,777
Year to Date Revenue$10,169,331
Farm
Home Games Left-2
Average Attendance - %1 927 - 64,23%
Average Income per Game$95,853
Year to Date Revenue$287,558

Expense

Pro Players Total Salaries$88,979,008
Pro Players Total Average Salaries$88,979,010
Farm Players Total Salaries$2,822,807
Farm Players Total Average Salaries$2,822,807
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,983,461
Farm Year To Date Expenses$189,768
Pro Salary Cap Per Days$747,723
Pro Salary Cap To Date$5,899,429
Farm Salary Cap Per Days$23,721
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$128,811,526
Farm Estimated Season Revenue($191,705)
Pro Remaining Season Days111
Pro Expenses Per Days$758,227
Pro Estimated Expenses$84,163,197
Farm Remaining Season Days111
Farm Expenses Per Days$23,721
Farm Estimated Expenses$2,633,031
Estimated Season Expenses$86,796,228
Estimated Season Salary Cap$88,896,682
Estimate Under Maximum Salary Cap of $102,800,000$13,903,318
Estimate Over Minimum Salary Cap of $76,000,000 $12,896,682
Current Bank Account$251,004,646
Projected Bank Account$292,828,239

Pro Players Salaries

Cale Makar $10,579,200 (5)
-Salary Remaining : $9,867,993
Brady Tkachuk $8,661,150 (4)
-Salary Remaining : $8,078,888
Mikhail Sergachev $7,879,240 (1)
-Salary Remaining : $7,349,543
Nick Suzuki $7,690,725 (6)
-Salary Remaining : $7,173,701
Matt Boldy $6,134,981 (4)
-Salary Remaining : $5,722,545
Alex Tuch $5,746,667 (2)
-Salary Remaining : $5,360,336
Cole Caufield $4,875,063 (4)
-Salary Remaining : $4,547,328
Timothy Liljegren $4,699,888 (6)
-Salary Remaining : $4,383,929
Ilya Samsonov $4,500,000 (2)
-Salary Remaining : $4,197,479
Ridly Greig $4,150,550 (4)
-Salary Remaining : $3,871,521
Sean Couturier $3,500,000 (3)
-Salary Remaining : $3,264,706
Cam York $3,404,800 (3)
-Salary Remaining : $3,175,906
Jesperi Kotkaniemi $3,292,250 (2)
-Salary Remaining : $3,070,922
Mark Giordano $2,594,094 (1)
-Salary Remaining : $2,419,701
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $2,331,933
Nicolas Roy $1,710,000 (2)
-Salary Remaining : $1,595,042
Ryan Poehling $1,510,400 (5)
-Salary Remaining : $1,408,861
Vincent Desharnais $1,200,000 (3)
-Salary Remaining : $1,119,328
Joey Daccord $1,000,000 (1)
-Salary Remaining : $932,773
Jujhar Khaira $1,000,000 (3)
-Salary Remaining : $932,773
Connor Bedard $950,000 (2)
-Salary Remaining : $886,134
Michael McNiven $700,000 (2)
-Salary Remaining : $652,941
Thomas Hodges $700,000 (2)
-Salary Remaining : $652,941
Total Pro Players23
Salary Commitment
Year 30 : $88,979,008
Year 31 : $75,005,674
Year 32 : $57,406,757
Year 33 : $48,301,957
Salary Average Commitment
Year 30 : $88,979,010
Year 31 : $75,005,676
Year 32 : $57,406,758
Year 33 : $48,301,958
Salary Cap with 1 Way Contract
Year 30 : $88,979,010
Year 31 : $75,005,676
Year 32 : $57,406,758
Year 33 : $48,301,958

Farm Players Salaries

Yaroslav Askarov $200,000 (4)
Salary Remaining : $186,555
Dylan Guenther $187,610 (4)
Salary Remaining : $174,998
David Jiricek $154,200 (4)
Salary Remaining : $143,834
Peyton Krebs $143,360 (3)
Salary Remaining : $133,722
Liam Foudy $113,963 (2)
Salary Remaining : $106,301
Nick Cousins $100,000 (4)
Salary Remaining : $93,277
Jesse Ylonen $97,660 (4)
Salary Remaining : $91,095
Jakob Pelletier $96,632 (4)
Salary Remaining : $90,136
Matt Coronato $96,632 (4)
Salary Remaining : $90,136
Aliaksei Protas $96,235 (2)
Salary Remaining : $89,765
Cutter Gauthier $95,000 (2)
Salary Remaining : $88,613
Philip Broberg $91,423 (2)
Salary Remaining : $85,277
Cal Foote $90,000 (1)
Salary Remaining : $83,950
Alexander Nylander $90,000 (1)
Salary Remaining : $83,950
Lias Andersson $90,000 (1)
Salary Remaining : $83,950
Olli Juolevi $90,000 (1)
Salary Remaining : $83,950
Lukas Reichel $85,092 (2)
Salary Remaining : $79,372
Brad Lambert $85,000 (2)
Salary Remaining : $79,286
Samuel Poulin $80,000 (4)
Salary Remaining : $74,622
Sam Colangelo $80,000 (2)
Salary Remaining : $74,622
William Lockwood $80,000 (1)
Salary Remaining : $74,622
Yan Kuznetsov $77,500 (2)
Salary Remaining : $72,290
Jayden Struble $77,500 (2)
Salary Remaining : $72,290
Shane Bowers $75,000 (4)
Salary Remaining : $69,958
Filip Hallander $72,500 (2)
Salary Remaining : $67,626
Artyom Zagidulin $70,000 (2)
Salary Remaining : $65,294
Mattias Norlinder $70,000 (2)
Salary Remaining : $65,294
Chad Johnson $70,000 (2)
Salary Remaining : $65,294
Jordan Spence $67,500 (2)
Salary Remaining : $62,962
Total Farm Players29
Salary Commitment
Year 30 : $2,822,806
Year 31 : $2,382,806
Year 32 : $1,231,094
Year 33 : $1,087,734
Salary Average Commitment
Year 30 : $2,822,806
Year 31 : $2,382,806
Year 32 : $1,231,094
Year 33 : $1,087,734

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarcleys Center
Level 1: 3750 - $160 - 3 564 - 95,05%
Level 2: 5000 - $107 - 4 605 - 92,10%
Level 3: 6250 - $89 - 5 128 - 82,05%
Level 4: 7500 - $58 - 5 784 - 77,12%
Luxury : 2500 - $285 - 2 280 - 91,19%
Total Capacity :25000
Team Popularity : 139,00%
Farm
Farm Level 1: 2000 - $50 - 1 336 - 66,79%
Farm Level 2: 1000 - $30 - 598 - 59,78%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21 361 - 85,45%
Average Income per Game$3,205,926
Year to Date Revenue$12,823,705
Farm
Home Games Left-2
Average Attendance - %1 934 - 64,45%
Average Income per Game$97,428
Year to Date Revenue$389,712

Expense

Pro Players Total Salaries$77,040,159
Pro Players Total Average Salaries$77,040,159
Farm Players Total Salaries$2,754,210
Farm Players Total Average Salaries$2,754,210
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,900,000
Pro Year To Date Expenses$5,561,100
Farm Year To Date Expenses$185,160
Pro Salary Cap Per Days$647,396
Pro Salary Cap To Date$5,359,420
Farm Salary Cap Per Days$23,145
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$118,619,271
Farm Estimated Season Revenue($194,856)
Pro Remaining Season Days111
Pro Expenses Per Days$672,606
Pro Estimated Expenses$74,659,266
Farm Remaining Season Days111
Farm Expenses Per Days$23,145
Farm Estimated Expenses$2,569,095
Estimated Season Expenses$77,228,361
Estimated Season Salary Cap$79,120,376
Estimate Under Maximum Salary Cap of $102,800,000$23,679,624
Estimate Over Minimum Salary Cap of $76,000,000 $3,120,376
Current Bank Account$164,668,411
Projected Bank Account$205,864,465

Pro Players Salaries

Tristan Jarry $6,500,000 (5)
-Salary Remaining : $6,063,025
Jeff Skinner $6,250,000 (1)
-Salary Remaining : $5,829,832
Ian Cole $5,000,000 (4)
-Salary Remaining : $4,663,866
Ryan Suter $5,000,000 (3)
-Salary Remaining : $4,663,866
Adam Henrique $5,000,000 (5)
-Salary Remaining : $4,663,866
Oliver Ekman-Larsson $4,500,000 (6)
-Salary Remaining : $4,197,479
Erik Haula $4,250,000 (5)
-Salary Remaining : $3,964,286
Pavel Zacha $4,000,000 (2)
-Salary Remaining : $3,731,092
Conor Sheary $4,000,000 (3)
-Salary Remaining : $3,731,092
Tyler Myers (Out of Payroll) $3,900,000 (4)
-Salary Remaining : $3,637,815
Tyler Bertuzzi $3,776,000 (6)
-Salary Remaining : $3,522,151
Ryan Pulock $3,526,400 (5)
-Salary Remaining : $3,289,331
Zach Whitecloud $3,500,000 (6)
-Salary Remaining : $3,264,706
Filip Chytil $2,342,400 (6)
-Salary Remaining : $2,184,928
Josh Manson $2,250,000 (4)
-Salary Remaining : $2,098,739
Ilya Mikheyev $2,250,000 (5)
-Salary Remaining : $2,098,739
Sean Monahan $2,105,141 (4)
-Salary Remaining : $1,963,619
Lars Eller $2,100,000 (4)
-Salary Remaining : $1,958,824
Frederick Gaudreau $2,000,000 (5)
-Salary Remaining : $1,865,546
Jalen Chatfield $1,881,600 (6)
-Salary Remaining : $1,755,106
Daniel Sprong $1,750,000 (5)
-Salary Remaining : $1,632,353
Ross Colton $1,710,000 (3)
-Salary Remaining : $1,595,042
Jaden Schwartz $1,495,680 (1)
-Salary Remaining : $1,395,130
Samuel Montembeault $1,202,938 (4)
-Salary Remaining : $1,122,068
Hugh McGing $650,000 (4)
-Salary Remaining : $606,303
Total Pro Players25
Salary Commitment
Year 30 : $80,940,159
Year 31 : $73,194,479
Year 32 : $69,194,479
Year 33 : $58,484,479
Salary Average Commitment
Year 30 : $80,940,159
Year 31 : $73,194,479
Year 32 : $69,194,479
Year 33 : $58,484,479
Salary Cap with 1 Way Contract
Year 30 : $80,940,159
Year 31 : $73,194,479
Year 32 : $69,194,479
Year 33 : $58,484,479

Farm Players Salaries

Jacob Bryson $160,000 (4)
Salary Remaining : $149,244
Brendan Smith $160,000 (4)
Salary Remaining : $149,244
Nick Blankenburg $157,015 (2)
Salary Remaining : $146,459
Paul Cotter $153,600 (4)
Salary Remaining : $143,274
Marcus Bjork $125,000 (1)
Salary Remaining : $116,597
Michael Carcone $125,000 (3)
Salary Remaining : $116,597
Samuel Knazko $110,000 (4)
Salary Remaining : $102,605
Mads Sogaard $103,833 (2)
Salary Remaining : $96,852
Zack MacEwen $100,000 (1)
Salary Remaining : $93,277
Travis Dermott $100,000 (4)
Salary Remaining : $93,277
Jesper Boqvist $93,703 (2)
Salary Remaining : $87,403
Keaton Middleton $85,000 (1)
Salary Remaining : $79,286
Mason Morelli $85,000 (3)
Salary Remaining : $79,286
Jiri Patera $82,688 (4)
Salary Remaining : $77,129
Vasily Ponomarev $77,500 (2)
Salary Remaining : $72,290
Oskar Olausson $76,000 (4)
Salary Remaining : $70,891
Matt Villalta $75,000 (2)
Salary Remaining : $69,958
William Lagesson $75,000 (2)
Salary Remaining : $69,958
Steven Lorentz $73,216 (4)
Salary Remaining : $68,294
Jack Thompson $72,500 (2)
Salary Remaining : $67,626
Egor Afanasyev $71,250 (4)
Salary Remaining : $66,460
Michael Eyssimont $70,910 (2)
Salary Remaining : $66,143
Hugo Alnefelt $70,000 (1)
Salary Remaining : $65,294
Matthew Highmore $69,632 (3)
Salary Remaining : $64,951
Kole Lind $67,365 (2)
Salary Remaining : $62,836
Callahan Burke $65,000 (1)
Salary Remaining : $60,630
Jack LaFontaine $62,500 (2)
Salary Remaining : $58,298
Jonny Brodzinski $62,500 (1)
Salary Remaining : $58,298
Nick DeSimone $62,500 (1)
Salary Remaining : $58,298
Brogan Rafferty $62,500 (1)
Salary Remaining : $58,298
Total Farm Players30
Salary Commitment
Year 30 : $2,754,210
Year 31 : $2,121,710
Year 32 : $1,266,386
Year 33 : $986,754
Salary Average Commitment
Year 30 : $2,754,210
Year 31 : $2,121,710
Year 32 : $1,266,386
Year 33 : $986,754

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 3750 - $96 - 3 724 - 99,29%
Level 2: 5000 - $65 - 4 900 - 98,00%
Level 3: 6250 - $50 - 6 185 - 98,96%
Level 4: 7500 - $21 - 7 500 - 100,00%
Luxury : 2500 - $200 - 2 434 - 97,37%
Total Capacity :25000
Team Popularity : 110,00%
Farm
Farm Level 1: 2000 - $45 - 1 523 - 76,16%
Farm Level 2: 1000 - $25 - 736 - 73,58%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %24 743 - 98,97%
Average Income per Game$2,085,816
Year to Date Revenue$8,343,263
Farm
Home Games Left-2
Average Attendance - %2 259 - 75,30%
Average Income per Game$99,981
Year to Date Revenue$399,925

Expense

Pro Players Total Salaries$82,577,019
Pro Players Total Average Salaries$82,577,019
Farm Players Total Salaries$1,972,485
Farm Players Total Average Salaries$1,972,485
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,887,528
Farm Year To Date Expenses$132,608
Pro Salary Cap Per Days$693,925
Pro Salary Cap To Date$5,551,400
Farm Salary Cap Per Days$16,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,175,183
Farm Estimated Season Revenue($199,962)
Pro Remaining Season Days111
Pro Expenses Per Days$735,941
Pro Estimated Expenses$81,689,451
Farm Remaining Season Days111
Farm Expenses Per Days$16,576
Farm Estimated Expenses$1,839,936
Estimated Season Expenses$83,529,387
Estimated Season Salary Cap$82,577,075
Estimate Under Maximum Salary Cap of $102,800,000$20,222,925
Estimate Over Minimum Salary Cap of $76,000,000 $6,577,075
Current Bank Account$93,789,263
Projected Bank Account$87,235,097

Pro Players Salaries

Erik Gudbranson $8,000,000 (3)
-Salary Remaining : $7,462,185
Wyatt Johnston $7,967,000 (6)
-Salary Remaining : $7,431,403
Adin Hill $7,000,000 (1)
-Salary Remaining : $6,529,412
Marcus Foligno $7,000,000 (3)
-Salary Remaining : $6,529,412
Mason McTavish $5,444,875 (4)
-Salary Remaining : $5,078,833
Martin Jones $5,000,000 (2)
-Salary Remaining : $4,663,866
Seth Jarvis $4,450,869 (4)
-Salary Remaining : $4,151,651
Ivan Barbashev $4,369,000 (6)
-Salary Remaining : $4,075,286
Evgenii Dadonov $4,000,000 (1)
-Salary Remaining : $3,731,092
Michael Kesselring $3,816,450 (6)
-Salary Remaining : $3,559,882
Mike Hoffman $3,600,000 (1)
-Salary Remaining : $3,357,983
Marcus Johansson $3,000,000 (2)
-Salary Remaining : $2,798,319
Cal Clutterbuck $2,500,000 (1)
-Salary Remaining : $2,331,933
Dysin Mayo $2,000,000 (1)
-Salary Remaining : $1,865,546
Eric Robinson $2,000,000 (4)
-Salary Remaining : $1,865,546
Dakota Joshua $1,888,950 (6)
-Salary Remaining : $1,761,962
Jake Bean $1,772,750 (1)
-Salary Remaining : $1,653,574
Pierre-Edouard Bellemare $1,700,000 (1)
-Salary Remaining : $1,585,714
Niko Mikkola $1,542,400 (2)
-Salary Remaining : $1,438,709
Morgan Geekie $1,510,400 (3)
-Salary Remaining : $1,408,861
Brandt Clarke $1,214,325 (6)
-Salary Remaining : $1,132,690
Leo Carlsson $950,000 (2)
-Salary Remaining : $886,134
Kevin Korchinski $925,000 (2)
-Salary Remaining : $862,815
Pavel Mintyukov $925,000 (2)
-Salary Remaining : $862,815
Total Pro Players24
Salary Commitment
Year 30 : $82,577,019
Year 31 : $60,004,269
Year 32 : $47,661,869
Year 33 : $31,151,469
Salary Average Commitment
Year 30 : $82,577,019
Year 31 : $60,004,269
Year 32 : $47,661,869
Year 33 : $31,151,469
Salary Cap with 1 Way Contract
Year 30 : $82,577,019
Year 31 : $60,004,269
Year 32 : $47,661,869
Year 33 : $31,151,469

Farm Players Salaries

Philip Tomasino $125,992 (1)
Salary Remaining : $117,522
Shane Wright $121,433 (6)
Salary Remaining : $113,269
Vasili Podkolzin $107,631 (4)
Salary Remaining : $100,396
Nick Robertson $105,600 (2)
Salary Remaining : $98,501
Adam Fantilli $95,000 (2)
Salary Remaining : $88,613
Ivan Miroshnichenko $87,500 (2)
Salary Remaining : $81,618
Elmer Soderblom $78,385 (3)
Salary Remaining : $73,115
Jonatan Berggren $78,128 (2)
Salary Remaining : $72,876
Adam Ginning $78,128 (2)
Salary Remaining : $72,876
Harri Sateri $77,500 (1)
Salary Remaining : $72,290
Marcus Hogberg $77,500 (1)
Salary Remaining : $72,290
Stanislav Svozil $75,173 (6)
Salary Remaining : $70,119
Jake Christiansen $75,000 (1)
Salary Remaining : $69,958
Jack St. Ivany $75,000 (2)
Salary Remaining : $69,958
Alex Steeves $75,000 (2)
Salary Remaining : $69,958
Tristan Luneau $75,000 (2)
Salary Remaining : $69,958
Alex Laferriere $72,500 (2)
Salary Remaining : $67,626
Joona Luoto $72,500 (1)
Salary Remaining : $67,626
Lane Hutson $72,500 (2)
Salary Remaining : $67,626
Tyler Angle $70,033 (2)
Salary Remaining : $65,324
Ethan Del Mastro $70,000 (2)
Salary Remaining : $65,294
Egor Sokolov $70,000 (1)
Salary Remaining : $65,294
Jayden Halbgewachs $70,000 (1)
Salary Remaining : $65,294
Declan Chisholm $66,985 (1)
Salary Remaining : $62,481
Total Farm Players24
Salary Commitment
Year 30 : $1,972,485
Year 31 : $1,337,008
Year 32 : $382,620
Year 33 : $304,236
Salary Average Commitment
Year 30 : $1,972,485
Year 31 : $1,337,008
Year 32 : $382,620
Year 33 : $304,236

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 3750 - $150 - 3 750 - 100,00%
Level 2: 5000 - $100 - 5 000 - 100,00%
Level 3: 6250 - $80 - 6 021 - 96,33%
Level 4: 7500 - $45 - 7 500 - 100,00%
Luxury : 2500 - $255 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 156,00%
Farm
Farm Level 1: 2000 - $30 - 1 919 - 95,95%
Farm Level 2: 1000 - $20 - 968 - 96,75%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %24 771 - 99,08%
Average Income per Game$3,224,499
Year to Date Revenue$6,448,998
Farm
Home Games Left0
Average Attendance - %2 887 - 96,22%
Average Income per Game$88,458
Year to Date Revenue$176,916

Expense

Pro Players Total Salaries$92,695,299
Pro Players Total Average Salaries$92,695,299
Farm Players Total Salaries$2,707,196
Farm Players Total Average Salaries$2,707,196
Coaches Total Salaries$7,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,574,473
Farm Year To Date Expenses$183,342
Pro Salary Cap Per Days$778,952
Pro Salary Cap To Date$6,198,001
Farm Salary Cap Per Days$22,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$125,755,461
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$826,011
Pro Estimated Expenses$91,687,221
Farm Remaining Season Days111
Farm Expenses Per Days$22,750
Farm Estimated Expenses$2,525,250
Estimated Season Expenses$94,212,471
Estimated Season Salary Cap$92,661,673
Estimate Under Maximum Salary Cap of $102,800,000$10,138,327
Estimate Over Minimum Salary Cap of $76,000,000 $16,661,673
Current Bank Account$107,644,750
Projected Bank Account$139,187,740

Pro Players Salaries

Nikita Kucherov $9,262,619 (4)
-Salary Remaining : $8,639,922
Jason Robertson $8,633,600 (6)
-Salary Remaining : $8,053,190
Devon Toews $7,417,600 (5)
-Salary Remaining : $6,918,938
Gustav Forsling $7,125,000 (3)
-Salary Remaining : $6,646,008
Mathew Barzal $6,412,500 (1)
-Salary Remaining : $5,981,408
Samuel Ersson $6,177,280 (6)
-Salary Remaining : $5,762,001
Marcus Pettersson $6,000,000 (4)
-Salary Remaining : $5,596,639
Travis Sanheim $5,715,200 (3)
-Salary Remaining : $5,330,985
Jordan Eberle $5,000,000 (2)
-Salary Remaining : $4,663,866
Michael Bunting $5,000,000 (1)
-Salary Remaining : $4,663,866
Max Domi $4,500,000 (3)
-Salary Remaining : $4,197,479
Boone Jenner $3,800,000 (1)
-Salary Remaining : $3,544,538
Jonathan Drouin $3,587,200 (6)
-Salary Remaining : $3,346,044
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $1,865,546
Brett Kulak $2,000,000 (1)
-Salary Remaining : $1,865,546
Miles Wood $1,750,000 (3)
-Salary Remaining : $1,632,353
Anthony Mantha $1,740,800 (5)
-Salary Remaining : $1,623,771
David Rittich $1,638,400 (3)
-Salary Remaining : $1,528,255
Braden Schneider $1,620,800 (2)
-Salary Remaining : $1,511,839
Liam O'Brien $1,400,000 (4)
-Salary Remaining : $1,305,882
Brett Howden $1,114,300 (2)
-Salary Remaining : $1,039,389
Alexander Edler $800,000 (1)
-Salary Remaining : $746,218
Total Pro Players22
Salary Commitment
Year 30 : $92,695,299
Year 31 : $74,682,799
Year 32 : $66,947,699
Year 33 : $46,219,099
Salary Average Commitment
Year 30 : $92,695,299
Year 31 : $74,682,799
Year 32 : $66,947,699
Year 33 : $46,219,099
Salary Cap with 1 Way Contract
Year 30 : $92,695,299
Year 31 : $74,682,799
Year 32 : $66,947,699
Year 33 : $46,219,099

Farm Players Salaries

Adam Gaudette $190,000 (4)
Salary Remaining : $177,227
Mark Jankowski $130,000 (4)
Salary Remaining : $121,261
Dylan Ferguson $111,430 (2)
Salary Remaining : $103,939
Logan Brown $100,000 (4)
Salary Remaining : $93,277
Matt Murray $100,000 (3)
Salary Remaining : $93,277
Tyler Pitlick $90,000 (3)
Salary Remaining : $83,950
Haydn Fleury $90,000 (1)
Salary Remaining : $83,950
Erik Kallgren $90,000 (2)
Salary Remaining : $83,950
Louis Domingue $90,000 (2)
Salary Remaining : $83,950
Brennan Othmann $87,500 (2)
Salary Remaining : $81,618
Justin Bailey $80,000 (4)
Salary Remaining : $74,622
Brendan Gaunce (Out of Payroll) $80,000 (4)
Salary Remaining : $74,622
Brad Hunt $80,000 (2)
Salary Remaining : $74,622
Logan Shaw $80,000 (1)
Salary Remaining : $74,622
Jake Muzzin $80,000 (1)
Salary Remaining : $74,622
Kevin Rooney $80,000 (4)
Salary Remaining : $74,622
Sam Gagner $80,000 (2)
Salary Remaining : $74,622
Ondrej Kase $80,000 (2)
Salary Remaining : $74,622
Glenn Gawdin $80,000 (4)
Salary Remaining : $74,622
Josh Doan $80,000 (2)
Salary Remaining : $74,622
Tye Kartye $75,000 (2)
Salary Remaining : $69,958
Kristian Vesalainen $75,000 (1)
Salary Remaining : $69,958
Louie Belpedio $70,000 (4)
Salary Remaining : $65,294
Dan Renouf $70,000 (4)
Salary Remaining : $65,294
Lucas Carlsson $70,000 (4)
Salary Remaining : $65,294
Jimmy Schuldt $70,000 (4)
Salary Remaining : $65,294
Dylan Coghlan $69,897 (2)
Salary Remaining : $65,198
Drake Caggiula $68,884 (2)
Salary Remaining : $64,253
James Malatesta $67,500 (2)
Salary Remaining : $62,962
Cole Reinhardt $66,985 (1)
Salary Remaining : $62,481
Ben Gleason $62,500 (2)
Salary Remaining : $58,298
Alexandre Fortin $62,500 (1)
Salary Remaining : $58,298
Total Farm Players32
Salary Commitment
Year 30 : $2,707,196
Year 31 : $2,252,711
Year 32 : $1,210,000
Year 33 : $1,020,000
Salary Average Commitment
Year 30 : $2,707,196
Year 31 : $2,252,711
Year 32 : $1,210,000
Year 33 : $1,020,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 2700 - $135 - 2 700 - 100,00%
Level 2: 3600 - $66 - 3 600 - 100,00%
Level 3: 4500 - $65 - 4 500 - 100,00%
Level 4: 5400 - $40 - 5 400 - 100,00%
Luxury : 1800 - $240 - 1 800 - 100,00%
Total Capacity :18000
Team Popularity : 110,00%
Farm
Farm Level 1: 2000 - $50 - 1 305 - 65,27%
Farm Level 2: 1000 - $25 - 748 - 74,80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game$1,974,528
Year to Date Revenue$5,923,584
Farm
Home Games Left-1
Average Attendance - %2 053 - 68,44%
Average Income per Game$96,562
Year to Date Revenue$289,685

Expense

Pro Players Total Salaries$97,724,103
Pro Players Total Average Salaries$97,724,104
Farm Players Total Salaries$1,636,985
Farm Players Total Average Salaries$1,636,985
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,877,081
Farm Year To Date Expenses$105,670
Pro Salary Cap Per Days$821,211
Pro Salary Cap To Date$6,540,950
Farm Salary Cap Per Days$13,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,032,064
Farm Estimated Season Revenue($96,562)
Pro Remaining Season Days111
Pro Expenses Per Days$863,228
Pro Estimated Expenses$95,818,308
Farm Remaining Season Days111
Farm Expenses Per Days$13,756
Farm Estimated Expenses$1,526,916
Estimated Season Expenses$97,345,224
Estimated Season Salary Cap$97,695,371
Estimate Under Maximum Salary Cap of $102,800,000$5,104,629
Estimate Over Minimum Salary Cap of $76,000,000 $21,695,371
Current Bank Account($2,675,028)
Projected Bank Account($25,084,750)

Pro Players Salaries

Linus Ullmark $10,250,000 (4)
-Salary Remaining : $9,560,924
Auston Matthews $9,500,000 (2)
-Salary Remaining : $8,861,345
Brock Faber $8,224,000 (5)
-Salary Remaining : $7,671,126
Kirill Kaprizov $8,075,000 (2)
-Salary Remaining : $7,532,143
Luke Hughes $7,838,500 (5)
-Salary Remaining : $7,311,542
Lucas Raymond $7,389,360 (4)
-Salary Remaining : $6,892,596
Noah Dobson $6,331,250 (1)
-Salary Remaining : $5,905,620
Jordan Kyrou $5,951,375 (4)
-Salary Remaining : $5,551,283
Mikael Backlund $5,750,000 (5)
-Salary Remaining : $5,363,445
Adam Pelech $5,000,000 (5)
-Salary Remaining : $4,663,866
Gustav Nyquist $4,400,000 (4)
-Salary Remaining : $4,104,202
Michael Rasmussen $3,776,000 (5)
-Salary Remaining : $3,522,151
Nikita Zadorov $3,212,500 (6)
-Salary Remaining : $2,996,534
Connor Murphy $2,850,000 (1)
-Salary Remaining : $2,658,403
Quinton Byfield $2,266,588 (4)
-Salary Remaining : $2,114,212
Petr Mrazek $1,945,600 (3)
-Salary Remaining : $1,814,803
Trent Frederic $1,615,000 (3)
-Salary Remaining : $1,506,429
Emil Bemstrom $918,031 (1)
-Salary Remaining : $856,315
Derek Ryan $844,800 (2)
-Salary Remaining : $788,007
Samuel Bolduc $832,680 (2)
-Salary Remaining : $776,702
Isaak Phillips $753,419 (1)
-Salary Remaining : $702,769
Total Pro Players21
Salary Commitment
Year 30 : $97,724,103
Year 31 : $86,871,403
Year 32 : $67,618,923
Year 33 : $64,058,323
Salary Average Commitment
Year 30 : $97,724,104
Year 31 : $86,871,404
Year 32 : $67,618,924
Year 33 : $64,058,324
Salary Cap with 1 Way Contract
Year 30 : $97,724,104
Year 31 : $86,871,404
Year 32 : $67,618,924
Year 33 : $64,058,324

Farm Players Salaries

Scott Wedgewood $130,000 (1)
Salary Remaining : $121,261
Vitali Kravtsov $90,000 (1)
Salary Remaining : $83,950
Lassi Thomson $85,000 (1)
Salary Remaining : $79,286
Nikita Chibrikov $77,500 (2)
Salary Remaining : $72,290
John Quenneville $75,000 (1)
Salary Remaining : $69,958
Jack Rodewald $75,000 (1)
Salary Remaining : $69,958
Matt Puempel $75,000 (1)
Salary Remaining : $69,958
Ryan Winterton $75,000 (2)
Salary Remaining : $69,958
Elliot Desnoyers (Out of Payroll) $73,245 (4)
Salary Remaining : $68,321
Brad Malone $70,000 (2)
Salary Remaining : $65,294
Josh Currie $70,000 (2)
Salary Remaining : $65,294
Ethan Prow (Out of Payroll) $70,000 (2)
Salary Remaining : $65,294
Antoine Roussel $70,000 (2)
Salary Remaining : $65,294
Rocco Grimaldi $70,000 (2)
Salary Remaining : $65,294
Daniel Brickley $70,000 (2)
Salary Remaining : $65,294
Fredrik Claesson $70,000 (2)
Salary Remaining : $65,294
Anton Khudobin $70,000 (2)
Salary Remaining : $65,294
Brendan Perlini $67,500 (1)
Salary Remaining : $62,962
Boo Nieves $67,500 (1)
Salary Remaining : $62,962
Ben Thomas $67,500 (1)
Salary Remaining : $62,962
Riley Damiani $66,985 (1)
Salary Remaining : $62,481
C.J. Smith $65,000 (1)
Salary Remaining : $60,630
Nikolay Goldobin $65,000 (1)
Salary Remaining : $60,630
Landon Bow $65,000 (1)
Salary Remaining : $60,630
Total Farm Players24
Salary Commitment
Year 30 : $1,780,230
Year 31 : $785,745
Year 32 : $73,245
Year 33 : $73,245
Salary Average Commitment
Year 30 : $1,780,230
Year 31 : $785,745
Year 32 : $73,245
Year 33 : $73,245

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 3750 - $160 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $85 - 6 250 - 100,00%
Level 4: 7500 - $60 - 7 500 - 100,00%
Luxury : 2500 - $270 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $45 - 1 481 - 74,04%
Farm Level 2: 1000 - $25 - 743 - 74,30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,592,000
Year to Date Revenue$14,368,000
Farm
Home Games Left-3
Average Attendance - %2 224 - 74,13%
Average Income per Game$97,990
Year to Date Revenue$391,961

Expense

Pro Players Total Salaries$96,952,102
Pro Players Total Average Salaries$96,952,104
Farm Players Total Salaries$3,040,274
Farm Players Total Average Salaries$3,040,274
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,719,472
Farm Year To Date Expenses$204,392
Pro Salary Cap Per Days$814,724
Pro Salary Cap To Date$6,517,792
Farm Salary Cap Per Days$25,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$132,904,000
Farm Estimated Season Revenue($293,971)
Pro Remaining Season Days111
Pro Expenses Per Days$839,934
Pro Estimated Expenses$93,232,674
Farm Remaining Season Days111
Farm Expenses Per Days$25,549
Farm Estimated Expenses$2,835,939
Estimated Season Expenses$96,068,613
Estimated Season Salary Cap$96,952,156
Estimate Under Maximum Salary Cap of $102,800,000$5,847,844
Estimate Over Minimum Salary Cap of $76,000,000 $20,952,156
Current Bank Account$301,738,397
Projected Bank Account$338,279,813

Pro Players Salaries

Rasmus Dahlin $9,142,325 (2)
-Salary Remaining : $8,527,715
Sergei Bobrovsky $7,812,800 (6)
-Salary Remaining : $7,287,570
Josh Norris $6,739,096 (6)
-Salary Remaining : $6,286,048
Jake Sanderson $6,682,000 (3)
-Salary Remaining : $6,232,790
Jacob Trouba $6,175,000 (2)
-Salary Remaining : $5,759,874
Dawson Mercer $5,951,375 (4)
-Salary Remaining : $5,551,283
Andrei Svechnikov $5,774,100 (2)
-Salary Remaining : $5,385,925
Vincent Trocheck $5,698,125 (4)
-Salary Remaining : $5,315,058
Anton Lundell $5,448,475 (4)
-Salary Remaining : $5,082,191
Pierre-Luc Dubois $5,172,631 (4)
-Salary Remaining : $4,824,891
Kaiden Guhle $4,465,375 (3)
-Salary Remaining : $4,165,182
Cole Perfetti $4,203,950 (4)
-Salary Remaining : $3,921,332
Kirby Dach $4,180,000 (1)
-Salary Remaining : $3,898,992
Tyson Foerster $3,790,750 (3)
-Salary Remaining : $3,535,910
Tanner Jeannot $3,000,000 (2)
-Salary Remaining : $2,798,319
Teddy Blueger $2,400,000 (4)
-Salary Remaining : $2,238,655
Connor Clifton $1,900,000 (3)
-Salary Remaining : $1,772,269
Justus Annunen $1,843,200 (1)
-Salary Remaining : $1,719,287
Jake Walman $1,740,800 (5)
-Salary Remaining : $1,623,771
Brandon Carlo $1,722,100 (4)
-Salary Remaining : $1,606,329
Tyler Motte $1,700,000 (2)
-Salary Remaining : $1,585,714
Arthur Kaliyev $1,410,000 (2)
-Salary Remaining : $1,315,210
Total Pro Players22
Salary Commitment
Year 30 : $96,952,102
Year 31 : $90,928,902
Year 32 : $63,727,477
Year 33 : $46,889,352
Salary Average Commitment
Year 30 : $96,952,104
Year 31 : $90,928,904
Year 32 : $63,727,479
Year 33 : $46,889,354
Salary Cap with 1 Way Contract
Year 30 : $96,952,104
Year 31 : $90,928,904
Year 32 : $63,727,479
Year 33 : $46,889,354

Farm Players Salaries

Cayden Primeau $200,000 (4)
Salary Remaining : $186,555
Conor Timmins $175,000 (4)
Salary Remaining : $163,235
Cole Sillinger $153,600 (3)
Salary Remaining : $143,274
Devon Levi $150,345 (2)
Salary Remaining : $140,238
Yakov Trenin $150,000 (4)
Salary Remaining : $139,916
Justin Barron $139,288 (2)
Salary Remaining : $129,924
Zemgus Girgensons $111,430 (2)
Salary Remaining : $103,939
Matthew Murray $100,000 (1)
Salary Remaining : $93,277
Tobias Bjornfot $100,000 (2)
Salary Remaining : $93,277
Mattias Janmark $100,000 (3)
Salary Remaining : $93,277
Colin White $100,000 (1)
Salary Remaining : $93,277
Victor Soderstrom $100,000 (2)
Salary Remaining : $93,277
Brandon Duhaime $100,000 (3)
Salary Remaining : $93,277
Alex Belzile $100,000 (1)
Salary Remaining : $93,277
Oskar Steen $95,000 (2)
Salary Remaining : $88,613
A.J. Greer $90,000 (2)
Salary Remaining : $83,950
Zack Bolduc $87,500 (2)
Salary Remaining : $81,618
John Beecher $85,000 (2)
Salary Remaining : $79,286
Ian Mitchell $81,212 (4)
Salary Remaining : $75,752
Scott Morrow $80,000 (2)
Salary Remaining : $74,622
Emil Heineman $80,000 (2)
Salary Remaining : $74,622
Markus Niemelainen $75,000 (2)
Salary Remaining : $69,958
Jack Drury $75,000 (2)
Salary Remaining : $69,958
Sean Day $75,000 (2)
Salary Remaining : $69,958
Brandon Biro $75,000 (2)
Salary Remaining : $69,958
Sammy Walker $75,000 (4)
Salary Remaining : $69,958
Philippe Myers $73,502 (4)
Salary Remaining : $68,561
Benoit-Olivier Groulx $72,500 (2)
Salary Remaining : $67,626
Thomas Bordeleau $71,250 (2)
Salary Remaining : $66,460
Reilly Walsh $69,647 (4)
Salary Remaining : $64,965
Total Farm Players30
Salary Commitment
Year 30 : $3,040,273
Year 31 : $2,740,273
Year 32 : $1,177,961
Year 33 : $824,361
Salary Average Commitment
Year 30 : $3,040,273
Year 31 : $2,740,273
Year 32 : $1,177,961
Year 33 : $824,361

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 3750 - $170 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $90 - 6 250 - 100,00%
Level 4: 7500 - $65 - 7 500 - 100,00%
Luxury : 2500 - $285 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 1 373 - 68,64%
Farm Level 2: 1000 - $30 - 617 - 61,68%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,776,000
Year to Date Revenue$15,104,000
Farm
Home Games Left-3
Average Attendance - %1 990 - 66,32%
Average Income per Game$100,211
Year to Date Revenue$400,844

Expense

Pro Players Total Salaries$92,620,348
Pro Players Total Average Salaries$92,620,348
Farm Players Total Salaries$3,392,290
Farm Players Total Average Salaries$3,392,290
Coaches Total Salaries$7,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,562,712
Farm Year To Date Expenses$228,056
Pro Salary Cap Per Days$778,322
Pro Salary Cap To Date$6,226,576
Farm Salary Cap Per Days$28,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$139,712,000
Farm Estimated Season Revenue($300,633)
Pro Remaining Season Days111
Pro Expenses Per Days$820,339
Pro Estimated Expenses$91,057,629
Farm Remaining Season Days111
Farm Expenses Per Days$28,507
Farm Estimated Expenses$3,164,277
Estimated Season Expenses$94,221,906
Estimated Season Salary Cap$92,620,318
Estimate Under Maximum Salary Cap of $102,800,000$10,179,682
Estimate Over Minimum Salary Cap of $76,000,000 $16,620,318
Current Bank Account$297,120,481
Projected Bank Account$342,309,942

Pro Players Salaries

Nick Schmaltz $7,100,000 (5)
-Salary Remaining : $6,622,689
Zach Hyman $6,650,000 (2)
-Salary Remaining : $6,202,941
Alex Pietrangelo $6,495,862 (4)
-Salary Remaining : $6,059,165
Dmitry Orlov $6,450,000 (6)
-Salary Remaining : $6,016,387
Carter Verhaeghe $6,000,000 (3)
-Salary Remaining : $5,596,639
Brayden Schenn $5,750,000 (6)
-Salary Remaining : $5,363,445
Ryan O'Reilly $5,350,400 (6)
-Salary Remaining : $4,990,709
Ryan McDonagh $5,200,000 (3)
-Salary Remaining : $4,850,420
Evgeni Malkin $4,742,400 (5)
-Salary Remaining : $4,423,583
Warren Foegele $4,250,000 (6)
-Salary Remaining : $3,964,286
Cam Talbot $4,200,000 (1)
-Salary Remaining : $3,917,647
Kyle Palmieri $4,000,000 (4)
-Salary Remaining : $3,731,092
Jake McCabe $3,900,000 (4)
-Salary Remaining : $3,637,815
Blake Coleman $3,705,000 (1)
-Salary Remaining : $3,455,924
Alexander Wennberg $3,600,000 (2)
-Salary Remaining : $3,357,983
Brian Dumoulin $3,300,000 (5)
-Salary Remaining : $3,078,151
Cody Ceci $3,100,000 (4)
-Salary Remaining : $2,891,597
Brandon Saad $2,675,200 (3)
-Salary Remaining : $2,495,355
Nick Bjugstad $2,500,000 (4)
-Salary Remaining : $2,331,933
John Gibson $2,165,288 (2)
-Salary Remaining : $2,019,722
Bobby McMann $750,000 (1)
-Salary Remaining : $699,580
Alex Vlasic $736,198 (2)
-Salary Remaining : $686,706
Total Pro Players22
Salary Commitment
Year 30 : $92,620,348
Year 31 : $83,965,348
Year 32 : $70,813,862
Year 33 : $56,938,662
Salary Average Commitment
Year 30 : $92,620,348
Year 31 : $83,965,348
Year 32 : $70,813,862
Year 33 : $56,938,662
Salary Cap with 1 Way Contract
Year 30 : $92,620,348
Year 31 : $83,965,348
Year 32 : $70,813,862
Year 33 : $56,938,662

Farm Players Salaries

Casey DeSmith $197,500 (3)
Salary Remaining : $184,223
Tanner Pearson $175,000 (4)
Salary Remaining : $163,235
Kevin Stenlund $160,000 (2)
Salary Remaining : $149,244
Ethan Bear $160,000 (4)
Salary Remaining : $149,244
Henry Thrun $138,624 (4)
Salary Remaining : $129,305
Arturs Silovs $133,760 (4)
Salary Remaining : $124,768
Fredrik Karlstrom $130,000 (2)
Salary Remaining : $121,261
Uvis Balinskis $115,000 (3)
Salary Remaining : $107,269
Kristian Reichel $113,620 (2)
Salary Remaining : $105,982
Lucas Johansen $100,000 (1)
Salary Remaining : $93,277
Mike Smith $100,000 (2)
Salary Remaining : $93,277
Walker Duehr $100,000 (4)
Salary Remaining : $93,277
Brian Halonen $97,500 (3)
Salary Remaining : $90,945
Zachary Hayes $95,000 (3)
Salary Remaining : $88,613
Devin Cooley $90,000 (3)
Salary Remaining : $83,950
Jansen Harkins $90,000 (3)
Salary Remaining : $83,950
Mavrik Bourque $85,000 (2)
Salary Remaining : $79,286
Cole Smith $81,800 (2)
Salary Remaining : $76,301
Maxence Guenette $81,715 (4)
Salary Remaining : $76,222
Ronnie Attard $81,715 (4)
Salary Remaining : $76,222
Dennis Gilbert $80,000 (3)
Salary Remaining : $74,622
Matt Luff $80,000 (2)
Salary Remaining : $74,622
Ilya Solovyov $75,000 (2)
Salary Remaining : $69,958
Rourke Chartier $75,000 (2)
Salary Remaining : $69,958
Dakota Mermis $75,000 (2)
Salary Remaining : $69,958
Raphael Lavoie $75,000 (2)
Salary Remaining : $69,958
Nikita Nesterenko $74,176 (4)
Salary Remaining : $69,189
Radim Zohorna $70,000 (1)
Salary Remaining : $65,294
Kieffer Bellows $68,884 (2)
Salary Remaining : $64,253
Santeri Hatakka $67,365 (2)
Salary Remaining : $62,836
Fredrik Olofsson $65,845 (2)
Salary Remaining : $61,418
Matej Blumel $65,786 (2)
Salary Remaining : $61,363
Martin Frk $65,000 (3)
Salary Remaining : $60,630
Lane Pederson $65,000 (3)
Salary Remaining : $60,630
Jeff Malott $64,000 (3)
Salary Remaining : $59,697
Total Farm Players35
Salary Commitment
Year 30 : $3,392,289
Year 31 : $3,222,289
Year 32 : $1,903,990
Year 33 : $944,990
Salary Average Commitment
Year 30 : $3,392,289
Year 31 : $3,222,289
Year 32 : $1,903,990
Year 33 : $944,990

Pantheres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 3750 - $150 - 3 750 - 100,00%
Level 2: 5000 - $90 - 5 000 - 100,00%
Level 3: 6250 - $70 - 6 250 - 100,00%
Level 4: 7500 - $55 - 7 490 - 99,87%
Luxury : 2500 - $270 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 176,00%
Farm
Farm Level 1: 2000 - $35 - 1 916 - 95,80%
Farm Level 2: 1000 - $15 - 983 - 98,30%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %24 990 - 99,96%
Average Income per Game$3,247,319
Year to Date Revenue$9,741,958
Farm
Home Games Left-1
Average Attendance - %2 899 - 96,63%
Average Income per Game$94,076
Year to Date Revenue$282,227

Expense

Pro Players Total Salaries$99,824,588
Pro Players Total Average Salaries$99,824,587
Farm Players Total Salaries$2,395,524
Farm Players Total Average Salaries$2,395,524
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,080,648
Farm Year To Date Expenses$161,040
Pro Salary Cap Per Days$838,862
Pro Salary Cap To Date$6,710,896
Farm Salary Cap Per Days$20,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,398,135
Farm Estimated Season Revenue($94,076)
Pro Remaining Season Days111
Pro Expenses Per Days$885,081
Pro Estimated Expenses$98,243,991
Farm Remaining Season Days111
Farm Expenses Per Days$20,130
Farm Estimated Expenses$2,234,430
Estimated Season Expenses$100,478,421
Estimated Season Salary Cap$99,824,578
Estimate Under Maximum Salary Cap of $102,800,000$2,975,422
Estimate Over Minimum Salary Cap of $76,000,000 $23,824,578
Current Bank Account$138,378,289
Projected Bank Account$161,203,927

Pro Players Salaries

Evan Bouchard $10,092,800 (6)
-Salary Remaining : $9,414,292
Josh Morrissey $9,484,800 (6)
-Salary Remaining : $8,847,166
Elias Pettersson $8,740,000 (3)
-Salary Remaining : $8,152,437
Tim Stutzle $7,750,000 (2)
-Salary Remaining : $7,228,992
William Nylander $7,417,600 (5)
-Salary Remaining : $6,918,938
Jack Eichel $6,840,000 (2)
-Salary Remaining : $6,380,168
Shea Theodore $6,375,569 (4)
-Salary Remaining : $5,946,959
Frank Vatrano $6,000,000 (4)
-Salary Remaining : $5,596,639
Thatcher Demko $5,700,000 (1)
-Salary Remaining : $5,316,807
Dylan Cozens $5,107,200 (3)
-Salary Remaining : $4,763,859
David Perron $4,000,000 (4)
-Salary Remaining : $3,731,092
Casey Mittelstadt $3,355,563 (4)
-Salary Remaining : $3,129,979
Karel Vejmelka $3,300,001 (1)
-Salary Remaining : $3,078,152
Trevor Moore $3,250,000 (1)
-Salary Remaining : $3,031,513
Evander Kane $3,000,000 (2)
-Salary Remaining : $2,798,319
Nico Sturm $2,200,000 (1)
-Salary Remaining : $2,052,101
Jesse Puljujarvi $1,760,000 (4)
-Salary Remaining : $1,641,681
Rasmus Ristolainen $1,700,000 (1)
-Salary Remaining : $1,585,714
Corey Perry $1,300,000 (2)
-Salary Remaining : $1,212,605
William Borgen $1,251,055 (2)
-Salary Remaining : $1,166,950
Erik Johnson $1,200,000 (1)
-Salary Remaining : $1,119,328
Total Pro Players21
Salary Commitment
Year 30 : $99,824,588
Year 31 : $82,474,587
Year 32 : $62,333,532
Year 33 : $48,486,332
Salary Average Commitment
Year 30 : $99,824,587
Year 31 : $82,474,586
Year 32 : $62,333,531
Year 33 : $48,486,331
Salary Cap with 1 Way Contract
Year 30 : $99,824,587
Year 31 : $82,474,586
Year 32 : $62,333,531
Year 33 : $48,486,331

Farm Players Salaries

Akira Schmid $172,800 (2)
Salary Remaining : $161,183
Colin Miller $150,000 (4)
Salary Remaining : $139,916
Alex Barre-Boulet $150,000 (4)
Salary Remaining : $139,916
Carey Price $131,000 (4)
Salary Remaining : $122,193
Josh Brown $130,000 (1)
Salary Remaining : $121,261
Calvin de Haan $120,000 (3)
Salary Remaining : $111,933
Ryan Reaves $100,000 (3)
Salary Remaining : $93,277
Maxime Lajoie $100,000 (4)
Salary Remaining : $93,277
Chris Tierney $100,000 (2)
Salary Remaining : $93,277
Nic Petan $85,000 (2)
Salary Remaining : $79,286
Malcolm Subban $80,000 (3)
Salary Remaining : $74,622
Parker Wotherspoon $80,000 (1)
Salary Remaining : $74,622
Vinni Lettieri $80,000 (3)
Salary Remaining : $74,622
Connor Mackey $80,000 (4)
Salary Remaining : $74,622
Tyler Ennis $80,000 (1)
Salary Remaining : $74,622
Jaroslav Halak $80,000 (1)
Salary Remaining : $74,622
Adam Klapka $75,000 (2)
Salary Remaining : $69,958
Arnaud Durandeau $75,000 (3)
Salary Remaining : $69,958
Joshua Roy $70,000 (2)
Salary Remaining : $65,294
Mike Hardman $70,000 (4)
Salary Remaining : $65,294
Dennis Cholowski $68,884 (2)
Salary Remaining : $64,253
Ivan Chekhovich $67,840 (4)
Salary Remaining : $63,279
Tyler Benson $62,500 (1)
Salary Remaining : $58,298
Valtteri Filppula $62,500 (1)
Salary Remaining : $58,298
Mikhail Grigorenko $62,500 (1)
Salary Remaining : $58,298
Bobby Ryan $62,500 (1)
Salary Remaining : $58,298
Total Farm Players26
Salary Commitment
Year 30 : $2,395,524
Year 31 : $1,775,524
Year 32 : $1,203,840
Year 33 : $748,840
Salary Average Commitment
Year 30 : $2,395,524
Year 31 : $1,775,524
Year 32 : $1,203,840
Year 33 : $748,840

Pengouins

Pengouins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 3750 - $170 - 3 750 - 100,00%
Level 2: 5000 - $110 - 5 000 - 100,00%
Level 3: 6250 - $90 - 6 250 - 100,00%
Level 4: 7500 - $65 - 7 500 - 100,00%
Luxury : 2500 - $285 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 1 288 - 64,42%
Farm Level 2: 1000 - $30 - 608 - 60,80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,776,000
Year to Date Revenue$11,328,000
Farm
Home Games Left-1
Average Attendance - %1 896 - 63,21%
Average Income per Game$95,055
Year to Date Revenue$285,165

Expense

Pro Players Total Salaries$108,104,127
Pro Players Total Average Salaries$108,104,127
Farm Players Total Salaries$2,120,500
Farm Players Total Average Salaries$2,120,500
Coaches Total Salaries$5,850,000
Luxury Taxe Total$0
Special Salary Cap Value($5,120,000)
Pro Year To Date Expenses$7,563,896
Farm Year To Date Expenses$146,382
Pro Salary Cap Per Days$908,438
Pro Salary Cap To Date$7,247,928
Farm Salary Cap Per Days$17,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$143,488,000
Farm Estimated Season Revenue($95,055)
Pro Remaining Season Days111
Pro Expenses Per Days$947,934
Pro Estimated Expenses$105,220,674
Farm Remaining Season Days111
Farm Expenses Per Days$17,819
Farm Estimated Expenses$1,977,909
Estimated Season Expenses$107,198,583
Estimated Season Salary Cap$102,964,546
Estimate Under Maximum Salary Cap of $102,800,000-$164,546
Estimate Over Minimum Salary Cap of $76,000,000 $26,964,546
Current Bank Account$454,545,170
Projected Bank Account$490,739,532

Pro Players Salaries

Nathan MacKinnon $10,944,000 (3)
-Salary Remaining : $10,208,269
Connor McDavid $10,533,330 (2)
-Salary Remaining : $9,825,210
Brad Marchand $8,800,000 (1)
-Salary Remaining : $8,208,403
Ilya Sorokin $8,234,200 (6)
-Salary Remaining : $7,680,640
Moritz Seider $7,936,000 (4)
-Salary Remaining : $7,402,487
Charlie McAvoy $7,680,000 (5)
-Salary Remaining : $7,163,697
Elias Lindholm $7,600,000 (1)
-Salary Remaining : $7,089,076
Roope Hintz $7,410,000 (1)
-Salary Remaining : $6,911,849
K'Andre Miller $5,774,100 (2)
-Salary Remaining : $5,385,925
Owen Tippett $5,504,000 (6)
-Salary Remaining : $5,133,983
Chris Kreider $5,318,250 (4)
-Salary Remaining : $4,960,721
Joel Farabee $4,330,575 (2)
-Salary Remaining : $4,039,444
J.J. Moser $3,640,469 (1)
-Salary Remaining : $3,395,732
Tony DeAngelo $3,200,000 (4)
-Salary Remaining : $2,984,874
Calle Jarnkrok $2,350,000 (3)
-Salary Remaining : $2,192,017
Daniel Vladar $2,000,000 (2)
-Salary Remaining : $1,865,546
Blake Wheeler $1,750,000 (1)
-Salary Remaining : $1,632,353
Eeli Tolvanen $1,708,480 (4)
-Salary Remaining : $1,593,624
Jon Merrill $1,382,400 (3)
-Salary Remaining : $1,289,466
Scott Perunovich $1,011,200 (5)
-Salary Remaining : $943,220
Robby Fabbri $997,120 (2)
-Salary Remaining : $930,087
Total Pro Players21
Salary Commitment
Year 30 : $108,104,127
Year 31 : $78,903,658
Year 32 : $55,268,530
Year 33 : $40,592,130
Salary Average Commitment
Year 30 : $108,104,127
Year 31 : $78,903,658
Year 32 : $55,268,530
Year 33 : $40,592,130
Salary Cap with 1 Way Contract
Year 30 : $108,104,127
Year 31 : $78,903,658
Year 32 : $55,268,530
Year 33 : $40,592,130

Farm Players Salaries

Ryan Merkley $90,000 (4)
Salary Remaining : $83,950
Phillip Di Giuseppe $90,000 (2)
Salary Remaining : $83,950
Collin Delia $87,500 (2)
Salary Remaining : $81,618
Liam Ohgren $87,500 (2)
Salary Remaining : $81,618
Alex Turcotte $85,500 (2)
Salary Remaining : $79,752
Jacob Perreault $80,000 (2)
Salary Remaining : $74,622
Guillaume Brisebois $80,000 (2)
Salary Remaining : $74,622
Gavin Brindley $80,000 (2)
Salary Remaining : $74,622
Marat Khusnutdinov $80,000 (2)
Salary Remaining : $74,622
Zack Ostapchuk $80,000 (2)
Salary Remaining : $74,622
Ivan Ivan $80,000 (3)
Salary Remaining : $74,622
Matt Martin $80,000 (1)
Salary Remaining : $74,622
Georgii Merkulov $75,000 (2)
Salary Remaining : $69,958
Joachim Blichfeld $75,000 (2)
Salary Remaining : $69,958
Austin Strand $75,000 (2)
Salary Remaining : $69,958
Mike Vecchione $75,000 (2)
Salary Remaining : $69,958
Matthew Poitras $75,000 (2)
Salary Remaining : $69,958
Casey Fitzgerald $75,000 (1)
Salary Remaining : $69,958
Kevin Gravel $75,000 (1)
Salary Remaining : $69,958
Ty Rattie $75,000 (2)
Salary Remaining : $69,958
Isaac Ratcliffe $75,000 (2)
Salary Remaining : $69,958
Michael Houser $75,000 (2)
Salary Remaining : $69,958
Andrei Chibisov $75,000 (1)
Salary Remaining : $69,958
Dmitrij Jaskin $75,000 (2)
Salary Remaining : $69,958
Kyle Capobianco $75,000 (2)
Salary Remaining : $69,958
Taylor Fedun $75,000 (1)
Salary Remaining : $69,958
Patrik Koch (Out of Payroll) $72,500 (2)
Salary Remaining : $67,626
William Dufour $70,000 (4)
Salary Remaining : $65,294
Total Farm Players28
Salary Commitment
Year 30 : $2,193,000
Year 31 : $1,813,000
Year 32 : $240,000
Year 33 : $160,000
Salary Average Commitment
Year 30 : $2,193,000
Year 31 : $1,813,000
Year 32 : $240,000
Year 33 : $160,000

Predateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 3750 - $151 - 3 750 - 100,00%
Level 2: 5000 - $100 - 5 000 - 100,00%
Level 3: 6250 - $81 - 6 250 - 100,00%
Level 4: 7500 - $51 - 7 500 - 100,00%
Luxury : 2500 - $270 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 1 918 - 95,92%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,366,400
Year to Date Revenue$10,099,200
Farm
Home Games Left-1
Average Attendance - %2 918 - 97,28%
Average Income per Game$94,463
Year to Date Revenue$283,388

Expense

Pro Players Total Salaries$98,350,058
Pro Players Total Average Salaries$98,350,058
Farm Players Total Salaries$2,538,975
Farm Players Total Average Salaries$2,538,975
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,727,736
Farm Year To Date Expenses$174,657
Pro Salary Cap Per Days$746,639
Pro Salary Cap To Date$6,212,608
Farm Salary Cap Per Days$21,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$127,923,200
Farm Estimated Season Revenue($94,463)
Pro Remaining Season Days111
Pro Expenses Per Days$860,925
Pro Estimated Expenses$95,562,675
Farm Remaining Season Days111
Farm Expenses Per Days$21,336
Farm Estimated Expenses$2,368,296
Estimated Season Expenses$97,930,971
Estimated Season Salary Cap$89,089,537
Estimate Under Maximum Salary Cap of $102,800,000$13,710,463
Estimate Over Minimum Salary Cap of $76,000,000 $13,089,537
Current Bank Account$193,755,473
Projected Bank Account$223,653,239

Pro Players Salaries

Adam Fox $9,503,206 (4)
-Salary Remaining : $8,864,335
Mitchell Marner (Out of Payroll) $9,500,000 (1)
-Salary Remaining : $8,861,345
Artemi Panarin $9,241,600 (6)
-Salary Remaining : $8,620,316
Roman Josi $8,550,000 (3)
-Salary Remaining : $7,975,210
Jake Oettinger $8,059,681 (4)
-Salary Remaining : $7,517,854
Dougie Hamilton $7,125,000 (2)
-Salary Remaining : $6,646,008
Owen Power $6,931,200 (6)
-Salary Remaining : $6,465,237
Dylan Larkin $6,444,800 (5)
-Salary Remaining : $6,011,536
Martin Necas $6,402,141 (6)
-Salary Remaining : $5,971,745
Colton Parayko $5,250,000 (4)
-Salary Remaining : $4,897,059
Tyler Seguin $4,416,000 (2)
-Salary Remaining : $4,119,126
Alex Newhook $2,924,480 (4)
-Salary Remaining : $2,727,876
Jonathan Quick $2,500,000 (5)
-Salary Remaining : $2,331,933
Mason Appleton $1,900,000 (3)
-Salary Remaining : $1,772,269
Sam Lafferty $1,900,000 (3)
-Salary Remaining : $1,772,269
Calen Addison $1,766,400 (2)
-Salary Remaining : $1,647,650
Jimmy Vesey $1,500,000 (1)
-Salary Remaining : $1,399,160
Connor Dewar $1,410,560 (4)
-Salary Remaining : $1,315,732
Nils Lundkvist $1,386,240 (2)
-Salary Remaining : $1,293,047
Marco Rossi $831,250 (2)
-Salary Remaining : $775,368
Thomas Harley $807,500 (2)
-Salary Remaining : $753,214
Total Pro Players21
Salary Commitment
Year 30 : $98,350,058
Year 31 : $87,350,058
Year 32 : $71,017,668
Year 33 : $58,667,668
Salary Average Commitment
Year 30 : $98,350,058
Year 31 : $87,350,058
Year 32 : $71,017,668
Year 33 : $58,667,668
Salary Cap with 1 Way Contract
Year 30 : $98,350,058
Year 31 : $87,350,058
Year 32 : $71,017,668
Year 33 : $58,667,668

Farm Players Salaries

Simon Holmstrom $150,784 (4)
Salary Remaining : $140,647
Josh Mahura $125,106 (2)
Salary Remaining : $116,695
Juuso Parssinen $121,600 (4)
Salary Remaining : $113,425
Klim Kostin $114,304 (4)
Salary Remaining : $106,620
Sebastian Cossa $92,500 (4)
Salary Remaining : $86,282
Denton Mateychuk $92,500 (4)
Salary Remaining : $86,282
Maxim Tsyplakov $90,000 (4)
Salary Remaining : $83,950
Mason Shaw $89,017 (2)
Salary Remaining : $83,033
Max Jones $89,017 (2)
Salary Remaining : $83,033
Shakir Mukhamadullin (Out of Payroll) $87,500 (2)
Salary Remaining : $81,618
Frank Nazar $87,500 (2)
Salary Remaining : $81,618
Jan Jenik $85,500 (2)
Salary Remaining : $79,752
Mackie Samoskevich $85,000 (2)
Salary Remaining : $79,286
Alexei Melnichuk $85,000 (1)
Salary Remaining : $79,286
Jakub Lauko $80,256 (2)
Salary Remaining : $74,861
Seamus Casey $80,000 (4)
Salary Remaining : $74,622
Jacob Nilsson $80,000 (1)
Salary Remaining : $74,622
Joakim Nygard $80,000 (1)
Salary Remaining : $74,622
Jonathan Davidsson $80,000 (2)
Salary Remaining : $74,622
Akil Thomas $75,000 (2)
Salary Remaining : $69,958
Nils Aman $73,933 (2)
Salary Remaining : $68,963
Edward Pasquale $70,000 (3)
Salary Remaining : $65,294
Adam Huska $70,000 (3)
Salary Remaining : $65,294
Ian McCoshen $70,000 (2)
Salary Remaining : $65,294
Gabriel Carlsson $70,000 (1)
Salary Remaining : $65,294
J-F Berube $70,000 (3)
Salary Remaining : $65,294
Aatu Raty $68,875 (4)
Salary Remaining : $64,245
Louis Crevier $67,500 (2)
Salary Remaining : $62,962
Jack Studnicka $67,123 (4)
Salary Remaining : $62,611
Alexander Chmelevski $65,907 (4)
Salary Remaining : $61,476
Josiah Slavin $62,553 (2)
Salary Remaining : $58,348
Total Farm Players31
Salary Commitment
Year 30 : $2,626,475
Year 31 : $2,311,475
Year 32 : $1,153,593
Year 33 : $943,593
Salary Average Commitment
Year 30 : $2,626,475
Year 31 : $2,311,475
Year 32 : $1,153,593
Year 33 : $943,593

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 3750 - $100 - 3 750 - 100,00%
Level 2: 5000 - $65 - 5 000 - 100,00%
Level 3: 6250 - $45 - 6 250 - 100,00%
Level 4: 7500 - $18 - 7 500 - 100,00%
Luxury : 2500 - $195 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 1 906 - 95,32%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$2,052,800
Year to Date Revenue$6,158,400
Farm
Home Games Left-2
Average Attendance - %2 906 - 96,88%
Average Income per Game$93,980
Year to Date Revenue$281,940

Expense

Pro Players Total Salaries$83,030,219
Pro Players Total Average Salaries$83,030,220
Farm Players Total Salaries$3,200,000
Farm Players Total Average Salaries$3,200,000
Coaches Total Salaries$7,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,941,528
Farm Year To Date Expenses$215,128
Pro Salary Cap Per Days$697,733
Pro Salary Cap To Date$5,581,864
Farm Salary Cap Per Days$26,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,006,400
Farm Estimated Season Revenue($187,960)
Pro Remaining Season Days111
Pro Expenses Per Days$742,691
Pro Estimated Expenses$82,438,701
Farm Remaining Season Days111
Farm Expenses Per Days$26,891
Farm Estimated Expenses$2,984,901
Estimated Season Expenses$85,423,602
Estimated Season Salary Cap$83,030,227
Estimate Under Maximum Salary Cap of $102,800,000$19,769,773
Estimate Over Minimum Salary Cap of $76,000,000 $7,030,227
Current Bank Account$260,629,385
Projected Bank Account$253,024,223

Pro Players Salaries

Jacob Markstrom $9,000,000 (3)
-Salary Remaining : $8,394,958
Claude Giroux $8,750,000 (4)
-Salary Remaining : $8,161,765
Kris Letang $7,600,000 (3)
-Salary Remaining : $7,089,076
Mark Scheifele $7,600,000 (2)
-Salary Remaining : $7,089,076
Drew Doughty $7,125,000 (1)
-Salary Remaining : $6,646,008
Valeri Nichushkin $6,750,000 (6)
-Salary Remaining : $6,296,218
Filip Forsberg $5,413,219 (4)
-Salary Remaining : $5,049,305
Neal Pionk $5,107,200 (6)
-Salary Remaining : $4,763,859
Alexandre Carrier $4,700,000 (1)
-Salary Remaining : $4,384,034
John Marino $3,000,000 (1)
-Salary Remaining : $2,798,319
Andrew Copp $2,857,600 (5)
-Salary Remaining : $2,665,492
Luke Evangelista $2,827,200 (3)
-Salary Remaining : $2,637,136
Ilya Lyubushkin $2,550,000 (4)
-Salary Remaining : $2,378,571
Semyon Varlamov $1,750,000 (3)
-Salary Remaining : $1,632,353
Tyler Johnson $1,750,000 (1)
-Salary Remaining : $1,632,353
Sean Kuraly $1,500,000 (4)
-Salary Remaining : $1,399,160
Josh Anderson $1,500,000 (5)
-Salary Remaining : $1,399,160
David Kampf $1,500,000 (1)
-Salary Remaining : $1,399,160
Jake Neighbours $950,000 (2)
-Salary Remaining : $886,134
Dominic Toninato $800,000 (1)
-Salary Remaining : $746,218
Total Pro Players20
Salary Commitment
Year 30 : $83,030,219
Year 31 : $64,155,219
Year 32 : $55,605,219
Year 33 : $34,428,019
Salary Average Commitment
Year 30 : $83,030,220
Year 31 : $64,155,220
Year 32 : $55,605,220
Year 33 : $34,428,020
Salary Cap with 1 Way Contract
Year 30 : $83,030,220
Year 31 : $64,155,220
Year 32 : $55,605,220
Year 33 : $34,428,020

Farm Players Salaries

Pheonix Copley $160,000 (4)
Salary Remaining : $149,244
Nicklas Backstrom $150,000 (3)
Salary Remaining : $139,916
Chad Ruhwedel $120,000 (3)
Salary Remaining : $111,933
Tucker Poolman $120,000 (3)
Salary Remaining : $111,933
Adam Erne $120,000 (1)
Salary Remaining : $111,933
Kyle Clifford $100,000 (2)
Salary Remaining : $93,277
Troy Stecher $100,000 (2)
Salary Remaining : $93,277
Robert Bortuzzo $100,000 (2)
Salary Remaining : $93,277
Alex Chiasson $100,000 (1)
Salary Remaining : $93,277
Milan Lucic $100,000 (1)
Salary Remaining : $93,277
Ben Hutton $100,000 (3)
Salary Remaining : $93,277
Mike Reilly $100,000 (1)
Salary Remaining : $93,277
Oscar Klefbom $100,000 (2)
Salary Remaining : $93,277
Matthew Berlin $90,000 (1)
Salary Remaining : $83,950
Gavin Bayreuther $90,000 (2)
Salary Remaining : $83,950
Patrick Brown $90,000 (2)
Salary Remaining : $83,950
Johan Larsson $90,000 (2)
Salary Remaining : $83,950
Magnus Hellberg $90,000 (1)
Salary Remaining : $83,950
Riley Sheahan $90,000 (1)
Salary Remaining : $83,950
Jesper Froden $80,000 (1)
Salary Remaining : $74,622
Radim Simek $80,000 (1)
Salary Remaining : $74,622
Ryker Evans $80,000 (2)
Salary Remaining : $74,622
Devin Shore $80,000 (2)
Salary Remaining : $74,622
Oskar Lindblom $80,000 (1)
Salary Remaining : $74,622
Kris Russell $80,000 (1)
Salary Remaining : $74,622
Alex Galchenyuk $80,000 (1)
Salary Remaining : $74,622
David Gust $70,000 (1)
Salary Remaining : $65,294
Byron Froese $70,000 (1)
Salary Remaining : $65,294
Troy Grosenick $70,000 (1)
Salary Remaining : $65,294
James Hamblin $70,000 (1)
Salary Remaining : $65,294
James Neal $70,000 (1)
Salary Remaining : $65,294
Rudolfs Balcers $70,000 (1)
Salary Remaining : $65,294
Filip Kral $70,000 (1)
Salary Remaining : $65,294
Marian Studenic $70,000 (1)
Salary Remaining : $65,294
Derek Grant $70,000 (1)
Salary Remaining : $65,294
Total Farm Players35
Salary Commitment
Year 30 : $3,200,000
Year 31 : $1,480,000
Year 32 : $650,000
Year 33 : $160,000
Salary Average Commitment
Year 30 : $3,200,000
Year 31 : $1,480,000
Year 32 : $650,000
Year 33 : $160,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 3188 - $160 - 3 188 - 100,00%
Level 2: 4250 - $110 - 4 250 - 100,00%
Level 3: 5312 - $90 - 5 312 - 100,00%
Level 4: 6375 - $54 - 6 375 - 100,00%
Luxury : 2125 - $279 - 2 125 - 100,00%
Total Capacity :21250
Team Popularity : 168,00%
Farm
Farm Level 1: 2000 - $40 - 1 822 - 91,10%
Farm Level 2: 1000 - $30 - 633 - 63,33%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %21 250 - 100,00%
Average Income per Game$3,062,765
Year to Date Revenue$9,188,295
Farm
Home Games Left-1
Average Attendance - %2 455 - 81,84%
Average Income per Game$105,662
Year to Date Revenue$316,986

Expense

Pro Players Total Salaries$79,750,133
Pro Players Total Average Salaries$79,750,133
Farm Players Total Salaries$2,215,259
Farm Players Total Average Salaries$2,215,259
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,700,226
Farm Year To Date Expenses$151,133
Pro Salary Cap Per Days$663,867
Pro Salary Cap To Date$5,522,074
Farm Salary Cap Per Days$18,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$116,385,070
Farm Estimated Season Revenue($105,662)
Pro Remaining Season Days111
Pro Expenses Per Days$686,136
Pro Estimated Expenses$76,161,096
Farm Remaining Season Days111
Farm Expenses Per Days$18,616
Farm Estimated Expenses$2,066,376
Estimated Season Expenses$78,227,472
Estimated Season Salary Cap$79,211,311
Estimate Under Maximum Salary Cap of $102,800,000$23,588,689
Estimate Over Minimum Salary Cap of $76,000,000 $3,211,311
Current Bank Account$163,223,922
Projected Bank Account$201,275,858

Pro Players Salaries

Marc-Edouard Vlasic $7,500,000 (1)
-Salary Remaining : $6,995,798
John Klingberg $5,940,000 (2)
-Salary Remaining : $5,540,672
Gabriel Landeskog $5,894,394 (4)
-Salary Remaining : $5,498,132
Ryan Johansen $5,000,000 (1)
-Salary Remaining : $4,663,866
Scott Laughton (Out of Payroll) $5,000,000 (6)
-Salary Remaining : $4,663,866
James van Riemsdyk $4,700,000 (1)
-Salary Remaining : $4,384,034
Jake DeBrusk $4,352,000 (6)
-Salary Remaining : $4,059,429
Erik Gustafsson $4,000,000 (3)
-Salary Remaining : $3,731,092
T.J. Oshie $3,875,000 (3)
-Salary Remaining : $3,614,496
Kirill Marchenko $3,611,520 (6)
-Salary Remaining : $3,368,729
Travis Boyd $3,500,000 (1)
-Salary Remaining : $3,264,706
Alec Martinez $3,300,000 (3)
-Salary Remaining : $3,078,151
Garnet Hathaway $3,100,000 (2)
-Salary Remaining : $2,891,597
Joel Edmundson $3,000,000 (1)
-Salary Remaining : $2,798,319
Kaapo Kakko $2,880,000 (2)
-Salary Remaining : $2,686,387
Calvin Petersen $2,800,000 (1)
-Salary Remaining : $2,611,765
Jason Zucker $2,080,000 (3)
-Salary Remaining : $1,940,168
Connor Ingram $2,026,000 (4)
-Salary Remaining : $1,889,798
Georgi Romanov $1,999,999 (5)
-Salary Remaining : $1,865,545
Luke Schenn $1,995,000 (4)
-Salary Remaining : $1,860,882
Juuso Valimaki $1,924,700 (4)
-Salary Remaining : $1,795,308
Sam Carrick $1,500,000 (4)
-Salary Remaining : $1,399,160
Jordan Harris $1,500,000 (6)
-Salary Remaining : $1,399,160
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $1,399,160
Kaapo Kahkonen $1,075,200 (3)
-Salary Remaining : $1,002,918
Tanner Laczynski $696,320 (4)
-Salary Remaining : $649,509
Total Pro Players26
Salary Commitment
Year 30 : $84,750,133
Year 31 : $58,250,133
Year 32 : $46,330,133
Year 33 : $30,499,933
Salary Average Commitment
Year 30 : $84,750,133
Year 31 : $58,250,133
Year 32 : $46,330,133
Year 33 : $30,499,933
Salary Cap with 1 Way Contract
Year 30 : $84,000,133
Year 31 : $57,500,133
Year 32 : $45,580,133
Year 33 : $30,499,933

Farm Players Salaries

Nathan Beaulieu $100,000 (1)
Salary Remaining : $93,277
Ryan Murphy $90,000 (2)
Salary Remaining : $83,950
Brayden Pachal $85,000 (3)
Salary Remaining : $79,286
Jacob Peterson $85,000 (3)
Salary Remaining : $79,286
Nolan Allan $85,000 (4)
Salary Remaining : $79,286
Justin Dowling $82,500 (2)
Salary Remaining : $76,954
Eric Comrie $80,000 (2)
Salary Remaining : $74,622
Felix Sandstrom $80,000 (3)
Salary Remaining : $74,622
Andreas Johnsson $80,000 (2)
Salary Remaining : $74,622
Olen Zellweger $80,000 (2)
Salary Remaining : $74,622
Andre Lee $80,000 (2)
Salary Remaining : $74,622
Maxwell Crozier $75,000 (2)
Salary Remaining : $69,958
Grigori Denisenko $75,000 (2)
Salary Remaining : $69,958
Brayden Tracey $75,000 (2)
Salary Remaining : $69,958
Gabriel Fortier $72,500 (2)
Salary Remaining : $67,626
Robin Salo $70,000 (1)
Salary Remaining : $65,294
Sampo Ranta $70,000 (1)
Salary Remaining : $65,294
Joey Anderson $70,000 (4)
Salary Remaining : $65,294
Denis Gurianov $70,000 (3)
Salary Remaining : $65,294
Kaden Fulcher $70,000 (1)
Salary Remaining : $65,294
Ben Meyers $68,884 (2)
Salary Remaining : $64,253
Samuel Fagemo $68,875 (2)
Salary Remaining : $64,245
Waltteri Merela $65,000 (3)
Salary Remaining : $60,630
Linus Sandin $62,500 (3)
Salary Remaining : $58,298
Danny O'Regan $62,500 (1)
Salary Remaining : $58,298
Mikko Lehtonen $62,500 (1)
Salary Remaining : $58,298
Riley Barber $62,500 (1)
Salary Remaining : $58,298
Trevor Carrick $62,500 (1)
Salary Remaining : $58,298
Remi Elie $62,500 (1)
Salary Remaining : $58,298
Kasper Bjorkqvist $62,500 (3)
Salary Remaining : $58,298
Total Farm Players30
Salary Commitment
Year 30 : $2,215,259
Year 31 : $1,592,759
Year 32 : $665,000
Year 33 : $155,000
Salary Average Commitment
Year 30 : $2,215,259
Year 31 : $1,592,759
Year 32 : $665,000
Year 33 : $155,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 2700 - $120 - 2 700 - 100,00%
Level 2: 3600 - $88 - 3 600 - 100,00%
Level 3: 4500 - $60 - 4 500 - 100,00%
Level 4: 5400 - $33 - 5 400 - 100,00%
Luxury : 1800 - $230 - 1 800 - 100,00%
Total Capacity :18000
Team Popularity : 117,00%
Farm
Farm Level 1: 2000 - $35 - 1 894 - 94,68%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game$1,923,840
Year to Date Revenue$5,771,520
Farm
Home Games Left-2
Average Attendance - %2 894 - 96,46%
Average Income per Game$93,470
Year to Date Revenue$280,411

Expense

Pro Players Total Salaries$85,897,241
Pro Players Total Average Salaries$85,897,241
Farm Players Total Salaries$2,779,307
Farm Players Total Average Salaries$2,779,307
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,942,672
Farm Year To Date Expenses$186,848
Pro Salary Cap Per Days$721,826
Pro Salary Cap To Date$5,774,608
Farm Salary Cap Per Days$23,356
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,105,920
Farm Estimated Season Revenue($186,941)
Pro Remaining Season Days111
Pro Expenses Per Days$742,834
Pro Estimated Expenses$82,454,574
Farm Remaining Season Days111
Farm Expenses Per Days$23,356
Farm Estimated Expenses$2,592,516
Estimated Season Expenses$85,047,090
Estimated Season Salary Cap$85,897,294
Estimate Under Maximum Salary Cap of $102,800,000$16,902,706
Estimate Over Minimum Salary Cap of $76,000,000 $9,897,294
Current Bank Account$6,359,718
Projected Bank Account($5,768,393)

Pro Players Salaries

Ryan Nugent-Hopkins $7,885,000 (3)
-Salary Remaining : $7,354,916
Mats Zuccarello $7,750,000 (4)
-Salary Remaining : $7,228,992
John Tavares $7,600,000 (2)
-Salary Remaining : $7,089,076
Marc-Andre Fleury $6,850,000 (1)
-Salary Remaining : $6,389,496
Hampus Lindholm $5,900,000 (3)
-Salary Remaining : $5,503,361
Anthony Cirelli $5,000,000 (1)
-Salary Remaining : $4,663,866
Artem Zub $4,885,000 (4)
-Salary Remaining : $4,556,597
Matias Maccelli $4,811,750 (1)
-Salary Remaining : $4,488,271
Anders Lee $4,750,000 (3)
-Salary Remaining : $4,430,672
Filip Gustavsson $4,608,000 (6)
-Salary Remaining : $4,298,218
Reilly Smith $4,175,000 (3)
-Salary Remaining : $3,894,328
Lawson Crouse $3,800,000 (1)
-Salary Remaining : $3,544,538
Sean Walker $3,008,000 (5)
-Salary Remaining : $2,805,782
Victor Olofsson $3,000,000 (1)
-Salary Remaining : $2,798,319
Jacob Middleton $2,300,000 (1)
-Salary Remaining : $2,145,378
Scott Mayfield $2,227,200 (4)
-Salary Remaining : $2,077,472
Barrett Hayton $2,209,000 (2)
-Salary Remaining : $2,060,496
Johnathan Kovacevic $2,200,000 (2)
-Salary Remaining : $2,052,101
Barclay Goodrow $2,000,000 (3)
-Salary Remaining : $1,865,546
Sonny Milano $938,291 (3)
-Salary Remaining : $875,213
Total Pro Players20
Salary Commitment
Year 30 : $85,897,241
Year 31 : $60,135,491
Year 32 : $48,126,491
Year 33 : $22,478,200
Salary Average Commitment
Year 30 : $85,897,241
Year 31 : $60,135,491
Year 32 : $48,126,491
Year 33 : $22,478,200
Salary Cap with 1 Way Contract
Year 30 : $85,897,241
Year 31 : $60,135,491
Year 32 : $48,126,491
Year 33 : $22,478,200

Farm Players Salaries

Martin Pospisil $163,200 (1)
Salary Remaining : $152,229
Joe Veleno $146,885 (2)
Salary Remaining : $137,010
Noah Gregor $133,300 (4)
Salary Remaining : $124,339
Yegor Chinakhov $129,158 (2)
Salary Remaining : $120,475
Calvin Pickard $120,000 (4)
Salary Remaining : $111,933
Riley Stillman $93,703 (2)
Salary Remaining : $87,403
Philip Kemp $92,500 (4)
Salary Remaining : $86,282
Ivan Prosvetov $90,000 (3)
Salary Remaining : $83,950
Ethen Frank $90,000 (4)
Salary Remaining : $83,950
Justin Hryckowian $90,000 (4)
Salary Remaining : $83,950
Matiss Kivlenieks $87,500 (1)
Salary Remaining : $81,618
Michael Pezzetta $86,105 (2)
Salary Remaining : $80,316
Brett Seney $85,000 (3)
Salary Remaining : $79,286
Zach Dean $85,000 (2)
Salary Remaining : $79,286
Mackenzie MacEachern $82,500 (3)
Salary Remaining : $76,954
Ville Heinola $80,000 (2)
Salary Remaining : $74,622
Justin Kirkland $80,000 (1)
Salary Remaining : $74,622
Hendrix Lapierre $80,000 (1)
Salary Remaining : $74,622
Fraser Minten $80,000 (2)
Salary Remaining : $74,622
Dillon Heatherington $80,000 (1)
Salary Remaining : $74,622
Roby Jarventie $80,000 (2)
Salary Remaining : $74,622
Pontus Holmberg $78,080 (1)
Salary Remaining : $72,831
Vladislav Kolyachonok $77,495 (2)
Salary Remaining : $72,285
Michael Milne $75,000 (3)
Salary Remaining : $69,958
Yaniv Perets $75,000 (2)
Salary Remaining : $69,958
Bryce Kindopp $75,000 (3)
Salary Remaining : $69,958
Graeme Clarke $75,000 (2)
Salary Remaining : $69,958
Nikolai Knyzhov $75,000 (1)
Salary Remaining : $69,958
Givani Smith $68,884 (2)
Salary Remaining : $64,253
Dylan McIlrath $62,500 (1)
Salary Remaining : $58,298
Matt Tennyson $62,500 (1)
Salary Remaining : $58,298
Total Farm Players31
Salary Commitment
Year 30 : $2,779,308
Year 31 : $2,010,528
Year 32 : $933,300
Year 33 : $525,800
Salary Average Commitment
Year 30 : $2,779,308
Year 31 : $2,010,528
Year 32 : $933,300
Year 33 : $525,800

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 3000 - $150 - 3 000 - 100,00%
Level 2: 4000 - $98 - 4 000 - 100,00%
Level 3: 5000 - $70 - 5 000 - 100,00%
Level 4: 6000 - $50 - 6 000 - 100,00%
Luxury : 2000 - $265 - 2 000 - 100,00%
Total Capacity :20000
Team Popularity : 132,00%
Farm
Farm Level 1: 2000 - $40 - 1 887 - 94,35%
Farm Level 2: 1000 - $22 - 976 - 97,57%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,588,160
Year to Date Revenue$7,764,480
Farm
Home Games Left-1
Average Attendance - %2 863 - 95,42%
Average Income per Game$111,486
Year to Date Revenue$334,459

Expense

Pro Players Total Salaries$82,501,159
Pro Players Total Average Salaries$82,501,158
Farm Players Total Salaries$2,021,497
Farm Players Total Average Salaries$2,021,497
Coaches Total Salaries$2,070,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,658,143
Farm Year To Date Expenses$138,631
Pro Salary Cap Per Days$693,287
Pro Salary Cap To Date$5,518,983
Farm Salary Cap Per Days$16,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,350,080
Farm Estimated Season Revenue($111,486)
Pro Remaining Season Days111
Pro Expenses Per Days$710,682
Pro Estimated Expenses$78,885,702
Farm Remaining Season Days111
Farm Expenses Per Days$16,987
Farm Estimated Expenses$1,885,557
Estimated Season Expenses$80,771,259
Estimated Season Salary Cap$82,473,840
Estimate Under Maximum Salary Cap of $102,800,000$20,326,160
Estimate Over Minimum Salary Cap of $76,000,000 $6,473,840
Current Bank Account$101,847,726
Projected Bank Account$119,315,061

Pro Players Salaries

Juuse Saros $7,843,153 (4)
-Salary Remaining : $7,315,882
Jared Spurgeon $7,000,000 (3)
-Salary Remaining : $6,529,412
Sam Reinhart $6,650,000 (3)
-Salary Remaining : $6,202,941
Cam Fowler $6,144,000 (2)
-Salary Remaining : $5,730,958
Jesper Bratt $5,653,806 (4)
-Salary Remaining : $5,273,718
Matthew Knies $5,017,600 (6)
-Salary Remaining : $4,680,282
Rickard Rakell $5,000,000 (3)
-Salary Remaining : $4,663,866
Jaccob Slavin $4,895,600 (5)
-Salary Remaining : $4,566,484
Philipp Kurashev $4,352,000 (6)
-Salary Remaining : $4,059,429
Pius Suter $4,200,000 (2)
-Salary Remaining : $3,917,647
Danton Heinen $3,250,000 (1)
-Salary Remaining : $3,031,513
Kevin Hayes $3,250,000 (5)
-Salary Remaining : $3,031,513
David Savard $3,200,000 (2)
-Salary Remaining : $2,984,874
Logan O'Connor $2,624,000 (3)
-Salary Remaining : $2,447,597
Ben Chiarot $2,600,000 (3)
-Salary Remaining : $2,425,210
Jack McBain $2,560,000 (2)
-Salary Remaining : $2,387,899
Brendan Gallagher $2,500,000 (1)
-Salary Remaining : $2,331,933
Anton Forsberg $1,950,000 (2)
-Salary Remaining : $1,818,908
Jackson LaCombe $1,536,000 (4)
-Salary Remaining : $1,432,739
Matt Nieto $1,500,000 (1)
-Salary Remaining : $1,399,160
Logan Stankoven $775,000 (2)
-Salary Remaining : $722,899
Total Pro Players21
Salary Commitment
Year 30 : $82,501,159
Year 31 : $75,251,159
Year 32 : $56,422,159
Year 33 : $32,548,159
Salary Average Commitment
Year 30 : $82,501,158
Year 31 : $75,251,158
Year 32 : $56,422,158
Year 33 : $32,548,158
Salary Cap with 1 Way Contract
Year 30 : $82,501,158
Year 31 : $75,251,158
Year 32 : $56,422,158
Year 33 : $32,548,158

Farm Players Salaries

Jack Campbell $140,000 (1)
Salary Remaining : $130,588
Zach Aston-Reese $135,000 (1)
Salary Remaining : $125,924
Dryden Hunt $125,000 (3)
Salary Remaining : $116,597
Bokondji Imama $100,000 (3)
Salary Remaining : $93,277
Matt Tomkins $90,000 (3)
Salary Remaining : $83,950
Marshall Rifai $85,000 (3)
Salary Remaining : $79,286
Brandon Scanlin $85,000 (3)
Salary Remaining : $79,286
Jason Polin $85,000 (3)
Salary Remaining : $79,286
Gustav Lindstrom $78,508 (2)
Salary Remaining : $73,230
Marc McLaughlin $75,000 (1)
Salary Remaining : $69,958
Akito Hirose $75,000 (4)
Salary Remaining : $69,958
Cole McWard $75,000 (1)
Salary Remaining : $69,958
Olle Lycksell $75,000 (1)
Salary Remaining : $69,958
Adam Edstrom $75,000 (2)
Salary Remaining : $69,958
Hardy Haman-Aktell $75,000 (2)
Salary Remaining : $69,958
Sean Farrell $69,376 (4)
Salary Remaining : $64,712
Nathan Smith $68,884 (2)
Salary Remaining : $64,253
Dylan Wells $68,884 (2)
Salary Remaining : $64,253
Riley Tufte $65,845 (2)
Salary Remaining : $61,418
Micheal Haley $62,500 (1)
Salary Remaining : $58,298
Egor Korshkov $62,500 (1)
Salary Remaining : $58,298
Marc Michaelis $62,500 (1)
Salary Remaining : $58,298
Miikka Salomaki $62,500 (1)
Salary Remaining : $58,298
Jordan Gross $62,500 (1)
Salary Remaining : $58,298
Joel Hanley $62,500 (1)
Salary Remaining : $58,298
Total Farm Players25
Salary Commitment
Year 30 : $2,021,497
Year 31 : $1,146,497
Year 32 : $714,376
Year 33 : $144,376
Salary Average Commitment
Year 30 : $2,021,497
Year 31 : $1,146,497
Year 32 : $714,376
Year 33 : $144,376

Stars

Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 2700 - $120 - 2 700 - 100,00%
Level 2: 3600 - $80 - 3 600 - 100,00%
Level 3: 4500 - $60 - 4 500 - 100,00%
Level 4: 5400 - $30 - 5 400 - 100,00%
Luxury : 1800 - $285 - 1 788 - 99,32%
Total Capacity :18000
Team Popularity : 110,00%
Farm
Farm Level 1: 2000 - $50 - 1 350 - 67,48%
Farm Level 2: 1000 - $30 - 612 - 61,23%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 988 - 99,93%
Average Income per Game$1,988,491
Year to Date Revenue$7,953,965
Farm
Home Games Left-3
Average Attendance - %1 962 - 65,39%
Average Income per Game$98,719
Year to Date Revenue$394,876

Expense

Pro Players Total Salaries$70,694,283
Pro Players Total Average Salaries$70,694,282
Farm Players Total Salaries$2,302,500
Farm Players Total Average Salaries$2,302,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,937,432
Farm Year To Date Expenses$158,152
Pro Salary Cap Per Days$594,070
Pro Salary Cap To Date$4,735,752
Farm Salary Cap Per Days$18,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,574,176
Farm Estimated Season Revenue($296,157)
Pro Remaining Season Days111
Pro Expenses Per Days$619,280
Pro Estimated Expenses$68,740,080
Farm Remaining Season Days111
Farm Expenses Per Days$19,349
Farm Estimated Expenses$2,147,739
Estimated Season Expenses$70,887,819
Estimated Season Salary Cap$70,677,522
Estimate Under Maximum Salary Cap of $102,800,000$32,122,478
Estimate Over Minimum Salary Cap of $76,000,000 -$5,322,478
Current Bank Account$48,536,833
Projected Bank Account$50,927,033

Pro Players Salaries

Pyotr Kochetkov $7,915,600 (6)
-Salary Remaining : $7,383,459
Logan Couture $7,300,000 (1)
-Salary Remaining : $6,809,244
Cam Atkinson $7,000,000 (2)
-Salary Remaining : $6,529,412
Evgeny Kuznetsov $6,733,333 (2)
-Salary Remaining : $6,280,672
Ukko-Pekka Luukkonen $5,769,650 (3)
-Salary Remaining : $5,381,774
Alexander Romanov $3,680,000 (2)
-Salary Remaining : $3,432,605
Noah Cates $3,646,800 (2)
-Salary Remaining : $3,401,637
Anton Stralman $3,000,000 (1)
-Salary Remaining : $2,798,319
Adam Boqvist $2,836,400 (2)
-Salary Remaining : $2,645,718
Alexander Barabanov $2,700,000 (3)
-Salary Remaining : $2,518,487
Martin Fehervary $2,429,800 (2)
-Salary Remaining : $2,266,452
Nikita Zaitsev $2,000,000 (3)
-Salary Remaining : $1,865,546
Derek Forbort $1,900,000 (2)
-Salary Remaining : $1,772,269
Patrik Nemeth $1,750,000 (4)
-Salary Remaining : $1,632,353
Chris Wagner $1,500,000 (2)
-Salary Remaining : $1,399,160
Tomas Tatar $1,500,000 (1)
-Salary Remaining : $1,399,160
Jeremy Lauzon $1,418,200 (2)
-Salary Remaining : $1,322,859
Jacob Lucchini $1,200,000 (2)
-Salary Remaining : $1,119,328
Jakub Zboril $1,000,000 (2)
-Salary Remaining : $932,773
Carl Grundstrom $843,500 (1)
-Salary Remaining : $786,794
Joe Thornton $800,000 (1)
-Salary Remaining : $746,218
Milos Kelemen $800,000 (2)
-Salary Remaining : $746,218
Victor Rask $800,000 (2)
-Salary Remaining : $746,218
Nicolas Deslauriers $771,000 (2)
-Salary Remaining : $719,168
Jake Leschyshyn $700,000 (2)
-Salary Remaining : $652,941
Reid Boucher $700,000 (1)
-Salary Remaining : $652,941
Total Pro Players26
Salary Commitment
Year 30 : $70,694,283
Year 31 : $56,550,783
Year 32 : $20,135,250
Year 33 : $9,665,600
Salary Average Commitment
Year 30 : $70,694,282
Year 31 : $56,550,782
Year 32 : $20,135,250
Year 33 : $9,665,600
Salary Cap with 1 Way Contract
Year 30 : $70,694,282
Year 31 : $56,550,782
Year 32 : $20,135,250
Year 33 : $9,665,600

Farm Players Salaries

Will Butcher $100,000 (2)
Salary Remaining : $93,277
Nicolas Meloche $100,000 (2)
Salary Remaining : $93,277
Christian Wolanin $100,000 (1)
Salary Remaining : $93,277
Max McCormick $95,000 (2)
Salary Remaining : $88,613
Thomas Hickey $90,000 (2)
Salary Remaining : $83,950
Steven Santini $90,000 (2)
Salary Remaining : $83,950
John Leonard (Out of Payroll) $90,000 (2)
Salary Remaining : $83,950
Karson Kuhlman $85,000 (2)
Salary Remaining : $79,286
Vladimir Tkachev $80,000 (2)
Salary Remaining : $74,622
Mirco Mueller $80,000 (2)
Salary Remaining : $74,622
Adam Brooks $80,000 (2)
Salary Remaining : $74,622
Joseph Blandisi $80,000 (2)
Salary Remaining : $74,622
Arttu Ruotsalainen $80,000 (2)
Salary Remaining : $74,622
Anton Lindholm $80,000 (2)
Salary Remaining : $74,622
Julius Honka $80,000 (2)
Salary Remaining : $74,622
Zach Sawchenko $80,000 (2)
Salary Remaining : $74,622
Nikita Scherbak $80,000 (2)
Salary Remaining : $74,622
Rasmus Asplund $80,000 (2)
Salary Remaining : $74,622
Mason Geertsen $80,000 (2)
Salary Remaining : $74,622
Leo Komarov (Out of Payroll) $80,000 (2)
Salary Remaining : $74,622
Anton Blidh $80,000 (2)
Salary Remaining : $74,622
Pontus Aberg $80,000 (2)
Salary Remaining : $74,622
Taro Hirose $80,000 (2)
Salary Remaining : $74,622
Michal Neuvirth $80,000 (2)
Salary Remaining : $74,622
Jack Ahcan $80,000 (2)
Salary Remaining : $74,622
Olle Eriksson Ek $70,000 (2)
Salary Remaining : $65,294
Devante Smith-Pelly $70,000 (2)
Salary Remaining : $65,294
Juuso Riikola $70,000 (2)
Salary Remaining : $65,294
Blake Speers $62,500 (1)
Salary Remaining : $58,298
Total Farm Players29
Salary Commitment
Year 30 : $2,382,500
Year 31 : $2,220,000
Year 32 : $0
Year 33 : $0
Salary Average Commitment
Year 30 : $2,382,500
Year 31 : $2,220,000
Year 32 : $0
Year 33 : $0

Utah HC



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - $105 - 4 131 - 63,55%
Level 2: 5500 - $31 - 5 489 - 99,80%
Level 3: 2500 - $30 - 2 500 - 100,00%
Level 4: 4250 - $28 - 4 250 - 100,00%
Luxury : 1250 - $205 - 1 250 - 100,00%
Total Capacity :20000
Team Popularity : 115,00%
Farm
Farm Level 1: 2000 - $35 - 1 885 - 94,23%
Farm Level 2: 1000 - $15 - 990 - 99,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17 620 - 88,10%
Average Income per Game$1,349,330
Year to Date Revenue$4,047,990
Farm
Home Games Left-1
Average Attendance - %2 875 - 95,82%
Average Income per Game$92,935
Year to Date Revenue$278,806

Expense

Pro Players Total Salaries$81,342,226
Pro Players Total Average Salaries$81,342,226
Farm Players Total Salaries$2,790,936
Farm Players Total Average Salaries$2,790,936
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,140,000
Pro Year To Date Expenses$5,707,386
Farm Year To Date Expenses$164,850
Pro Salary Cap Per Days$655,350
Pro Salary Cap To Date$5,460,140
Farm Salary Cap Per Days$23,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,274,540
Farm Estimated Season Revenue($92,935)
Pro Remaining Season Days111
Pro Expenses Per Days$700,355
Pro Estimated Expenses$77,739,405
Farm Remaining Season Days111
Farm Expenses Per Days$23,453
Farm Estimated Expenses$2,603,283
Estimated Season Expenses$80,342,688
Estimated Season Salary Cap$83,343,990
Estimate Under Maximum Salary Cap of $102,800,000$19,456,010
Estimate Over Minimum Salary Cap of $76,000,000 $7,343,990
Current Bank Account$42,487,307
Projected Bank Account$13,326,224

Pro Players Salaries

Shayne Gostisbehere $6,850,000 (5)
-Salary Remaining : $6,389,496
Esa Lindell $5,700,000 (1)
-Salary Remaining : $5,316,807
Yanni Gourde $5,400,000 (2)
-Salary Remaining : $5,036,975
Jake Allen $5,000,000 (1)
-Salary Remaining : $4,663,866
Matt Dumba $4,500,000 (1)
-Salary Remaining : $4,197,479
Conor Garland $4,224,000 (5)
-Salary Remaining : $3,940,034
Nate Schmidt $4,000,000 (1)
-Salary Remaining : $3,731,092
Morgan Frost $3,865,600 (6)
-Salary Remaining : $3,605,728
Dominik Kubalik $3,750,000 (1)
-Salary Remaining : $3,497,899
Jordan Staal $3,750,000 (5)
-Salary Remaining : $3,497,899
Nikolaj Ehlers $3,712,000 (5)
-Salary Remaining : $3,462,454
Ryan Lindgren (Out of Payroll) $3,355,563 (4)
-Salary Remaining : $3,129,979
Michael McLeod $3,000,000 (5)
-Salary Remaining : $2,798,319
Stefan Noesen $3,000,000 (6)
-Salary Remaining : $2,798,319
Jonas Siegenthaler $3,000,000 (3)
-Salary Remaining : $2,798,319
Erik Cernak $2,850,000 (1)
-Salary Remaining : $2,658,403
Eetu Luostarinen $2,755,000 (1)
-Salary Remaining : $2,569,790
Ondrej Palat $2,500,000 (6)
-Salary Remaining : $2,331,933
Jordan Greenway $2,000,000 (2)
-Salary Remaining : $1,865,546
Andrei Kuzmenko $1,740,800 (5)
-Salary Remaining : $1,623,771
Mathieu Joseph $1,725,000 (2)
-Salary Remaining : $1,609,034
Jake Evans $1,430,863 (4)
-Salary Remaining : $1,334,671
Nils Hoglander $1,410,000 (2)
-Salary Remaining : $1,315,210
Joseph Woll $1,088,975 (4)
-Salary Remaining : $1,015,767
Joel Hofer $734,425 (2)
-Salary Remaining : $685,052
Total Pro Players25
Salary Commitment
Year 30 : $81,342,226
Year 31 : $52,787,226
Year 32 : $41,517,801
Year 33 : $38,517,801
Salary Average Commitment
Year 30 : $81,342,226
Year 31 : $52,787,226
Year 32 : $41,517,801
Year 33 : $38,517,801
Salary Cap with 1 Way Contract
Year 30 : $81,342,226
Year 31 : $52,787,226
Year 32 : $41,517,801
Year 33 : $38,517,801

Farm Players Salaries

Michael Amadio $170,000 (2)
Salary Remaining : $158,571
Spencer Knight $150,000 (1)
Salary Remaining : $139,916
Noah Juulsen $150,000 (4)
Salary Remaining : $139,916
Simon Benoit $120,000 (1)
Salary Remaining : $111,933
William Carrier $107,520 (4)
Salary Remaining : $100,292
Aleksi Heponiemi $100,100 (4)
Salary Remaining : $93,371
Alexander True $100,100 (4)
Salary Remaining : $93,371
David Farrance $100,000 (4)
Salary Remaining : $93,277
Jacob Bernard-Docker $100,000 (2)
Salary Remaining : $93,277
Jakub Galvas $100,000 (4)
Salary Remaining : $93,277
Otto Koivula $100,000 (4)
Salary Remaining : $93,277
Aaron Dell $85,000 (4)
Salary Remaining : $79,286
Arttu Hyry $80,000 (4)
Salary Remaining : $74,622
Buddy Robinson $80,000 (4)
Salary Remaining : $74,622
Jacob Gaucher $80,000 (4)
Salary Remaining : $74,622
Luca Del Bel Belluz $80,000 (2)
Salary Remaining : $74,622
Andy Andreoff $75,000 (3)
Salary Remaining : $69,958
Charles Hudon $75,000 (4)
Salary Remaining : $69,958
Austin Wagner $75,000 (4)
Salary Remaining : $69,958
Danick Martel $75,000 (4)
Salary Remaining : $69,958
Gilles Senn $75,000 (4)
Salary Remaining : $69,958
Blake Pietila $75,000 (2)
Salary Remaining : $69,958
Andrej Sustr $75,000 (2)
Salary Remaining : $69,958
Mark Pysyk $73,216 (4)
Salary Remaining : $68,294
Anthony Angello $70,000 (2)
Salary Remaining : $65,294
Andrew Agozzino $70,000 (2)
Salary Remaining : $65,294
Brandon Pirri $70,000 (2)
Salary Remaining : $65,294
Ben Harpur $70,000 (1)
Salary Remaining : $65,294
Dean Kukan $70,000 (2)
Salary Remaining : $65,294
Brad Richardson $70,000 (2)
Salary Remaining : $65,294
Ben Bishop $70,000 (1)
Salary Remaining : $65,294
Total Farm Players31
Salary Commitment
Year 30 : $2,790,936
Year 31 : $2,380,936
Year 32 : $1,530,936
Year 33 : $1,455,936
Salary Average Commitment
Year 30 : $2,790,936
Year 31 : $2,380,936
Year 32 : $1,530,936
Year 33 : $1,455,936

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcell Energy Center
Level 1: 3750 - $150 - 3 750 - 100,00%
Level 2: 5000 - $100 - 5 000 - 100,00%
Level 3: 6250 - $85 - 6 250 - 100,00%
Level 4: 7500 - $50 - 7 500 - 100,00%
Luxury : 2500 - $270 - 2 500 - 100,00%
Total Capacity :25000
Team Popularity : 184,00%
Farm
Farm Level 1: 2000 - $35 - 1 923 - 96,15%
Farm Level 2: 1000 - $15 - 979 - 97,93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %25 000 - 100,00%
Average Income per Game$3,384,000
Year to Date Revenue$10,152,000
Farm
Home Games Left-2
Average Attendance - %2 902 - 96,74%
Average Income per Game$94,294
Year to Date Revenue$282,883

Expense

Pro Players Total Salaries$102,756,775
Pro Players Total Average Salaries$102,756,775
Farm Players Total Salaries$1,832,500
Farm Players Total Average Salaries$1,832,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,247,952
Farm Year To Date Expenses$112,730
Pro Salary Cap Per Days$863,502
Pro Salary Cap To Date$7,012,656
Farm Salary Cap Per Days$14,853
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$128,592,000
Farm Estimated Season Revenue($188,589)
Pro Remaining Season Days111
Pro Expenses Per Days$892,914
Pro Estimated Expenses$99,113,454
Farm Remaining Season Days111
Farm Expenses Per Days$15,399
Farm Estimated Expenses$1,709,289
Estimated Season Expenses$100,822,743
Estimated Season Salary Cap$102,861,378
Estimate Under Maximum Salary Cap of $102,800,000-$61,378
Estimate Over Minimum Salary Cap of $76,000,000 $26,861,378
Current Bank Account$193,930,536
Projected Bank Account$221,511,204

Pro Players Salaries

Mikko Rantanen $10,537,000 (6)
-Salary Remaining : $9,828,630
Andrei Vasilevskiy $9,800,000 (3)
-Salary Remaining : $9,141,176
John Carlson $9,100,000 (2)
-Salary Remaining : $8,488,235
Aleksander Barkov $8,737,125 (4)
-Salary Remaining : $8,149,755
Sebastian Aho $8,500,000 (3)
-Salary Remaining : $7,928,571
J.T. Miller $8,312,500 (1)
-Salary Remaining : $7,753,676
MacKenzie Weegar $6,931,200 (5)
-Salary Remaining : $6,465,237
Rasmus Andersson $6,412,500 (3)
-Salary Remaining : $5,981,408
Travis Konecny $6,412,500 (3)
-Salary Remaining : $5,981,408
Brandon Hagel $6,331,250 (2)
-Salary Remaining : $5,905,620
Noah Hanifin $5,700,000 (2)
-Salary Remaining : $5,316,807
Sam Bennett $3,008,000 (5)
-Salary Remaining : $2,805,782
Blake Lizotte $2,500,000 (2)
-Salary Remaining : $2,331,933
Jordan Martinook $2,150,000 (4)
-Salary Remaining : $2,005,462
Andrew Peeke $1,924,700 (4)
-Salary Remaining : $1,795,308
Pierre Engvall $1,900,000 (2)
-Salary Remaining : $1,772,269
Justin Holl $1,750,000 (5)
-Salary Remaining : $1,632,353
Colin Blackwell $1,000,000 (2)
-Salary Remaining : $932,773
Samuel Blais $1,000,000 (4)
-Salary Remaining : $932,773
Magnus Chrona $750,000 (2)
-Salary Remaining : $699,580
Total Pro Players20
Salary Commitment
Year 30 : $102,756,775
Year 31 : $94,444,275
Year 32 : $67,163,025
Year 33 : $36,038,025
Salary Average Commitment
Year 30 : $102,756,775
Year 31 : $94,444,275
Year 32 : $67,163,025
Year 33 : $36,038,025
Salary Cap with 1 Way Contract
Year 30 : $102,756,775
Year 31 : $94,444,275
Year 32 : $67,163,025
Year 33 : $36,038,025

Farm Players Salaries

Danny DeKeyser $75,000 (1)
Salary Remaining : $69,958
Marcus Sorensen $75,000 (1)
Salary Remaining : $69,958
Stefan Matteau $75,000 (1)
Salary Remaining : $69,958
Nikita Gusev $75,000 (1)
Salary Remaining : $69,958
Max Willman $75,000 (1)
Salary Remaining : $69,958
Michal Kempny $72,500 (1)
Salary Remaining : $67,626
Zac Dalpe $70,000 (1)
Salary Remaining : $65,294
Colton Sceviour $70,000 (1)
Salary Remaining : $65,294
Cody Eakin $70,000 (1)
Salary Remaining : $65,294
Jeremy Davies $70,000 (1)
Salary Remaining : $65,294
Kasimir Kaskisuo $65,000 (1)
Salary Remaining : $60,630
David Kase $65,000 (1)
Salary Remaining : $60,630
Brennan Menell $65,000 (1)
Salary Remaining : $60,630
Brinson Pasichnuk $65,000 (1)
Salary Remaining : $60,630
Ashton Sautner $65,000 (1)
Salary Remaining : $60,630
Anders Bjork $65,000 (1)
Salary Remaining : $60,630
Brady Keeper $65,000 (1)
Salary Remaining : $60,630
Brandon Baddock (Out of Payroll) $65,000 (1)
Salary Remaining : $60,630
Christopher Gibson $65,000 (1)
Salary Remaining : $60,630
Josh Jacobs $65,000 (1)
Salary Remaining : $60,630
Josh Teves $65,000 (1)
Salary Remaining : $60,630
Jakob Lilja $65,000 (1)
Salary Remaining : $60,630
Brendan Leipsic $65,000 (1)
Salary Remaining : $60,630
Kerby Rychel $65,000 (1)
Salary Remaining : $60,630
Josh Archibald $65,000 (1)
Salary Remaining : $60,630
Hunter Miska $65,000 (1)
Salary Remaining : $60,630
Blake Comeau $65,000 (1)
Salary Remaining : $60,630
Total Farm Players27
Salary Commitment
Year 30 : $1,832,500
Year 31 : $0
Year 32 : $0
Year 33 : $0
Salary Average Commitment
Year 30 : $1,832,500
Year 31 : $0
Year 32 : $0
Year 33 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $102,800,000
Available Cap Space

Over Minimum of
$76,000,000

Pro Players

Farm Players

Total Players

Blackhawks $64,072,963 $96,982,547 $5,817,453 $20,982,547 212950
BlueJackets $131,256,882 $76,094,951 $26,705,049 $94,951 222244
Blues $51,272,690 $89,848,009 $12,951,991 $13,848,009 202747
Bruins $139,092,485 $88,447,107 $14,352,893 $12,447,107 222547
Canadiens $174,872,352 $84,312,095 $18,487,905 $8,312,095 212849
Canucks ($8,219,369) $99,026,650 $3,773,350 $23,026,650 232144
Capitals $231,025,824 $81,270,388 $21,529,612 $5,270,388 223052
Ducks $324,053,749 $79,499,760 $23,300,240 $3,499,760 212344
Flames $152,742,185 $88,315,948 $14,484,052 $12,315,948 213051
Flyers $85,844,946 $100,655,793 $2,144,207 $24,655,793 203555
GoldenKnights $282,474,670 $77,319,451 $25,480,549 $1,319,451 233760
Hurricanes $251,004,646 $88,896,682 $13,903,318 $12,896,682 232952
Islanders $164,668,411 $79,120,376 $23,679,624 $3,120,376 253055
Jets $93,789,263 $82,577,075 $20,222,925 $6,577,075 242448
Kings $107,644,750 $92,661,673 $10,138,327 $16,661,673 223254
Lightning ($2,675,028) $97,695,371 $5,104,629 $21,695,371 212445
Maple Leafs $301,738,397 $96,952,156 $5,847,844 $20,952,156 223052
Oilers $297,120,481 $92,620,318 $10,179,682 $16,620,318 223557
Pantheres $138,378,289 $99,824,578 $2,975,422 $23,824,578 212647
Pengouins $454,545,170 $102,964,546 -$164,546 $26,964,546 212849
Predateurs $193,755,473 $89,089,537 $13,710,463 $13,089,537 213152
Rangers $260,629,385 $83,030,227 $19,769,773 $7,030,227 203555
Red Wings $163,223,922 $79,211,311 $23,588,689 $3,211,311 263056
Senateurs $6,359,718 $85,897,294 $16,902,706 $9,897,294 203151
Sharks $101,847,726 $82,473,840 $20,326,160 $6,473,840 212546
Stars $48,536,833 $70,677,522 $32,122,478 -$5,322,478 262955
Utah HC $42,487,307 $83,343,990 $19,456,010 $7,343,990 253156
Wild $193,930,536 $102,861,378 -$61,378 $26,861,378 202747