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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7203 - $120 - 7 203 - 100,00%
Level 2: 3601 - $95 - 3 601 - 100,00%
Level 3: 4502 - $75 - 4 502 - 100,00%
Level 4: 1801 - $55 - 1 801 - 100,00%
Luxury : 900 - $350 - 900 - 100,00%
Total Capacity :18007
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $55 - 2 000 - 100,00%
Farm Level 2: 1000 - $45 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 007 - 100,00%
Average Income per Game$2,917,658
Year to Date Revenue$2,917,658
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$230,950
Year to Date Revenue$230,950

Expense

Pro Players Total Salaries$80,753,333
Pro Players Total Average Salaries$80,953,333
Farm Players Total Salaries$1,999,943
Farm Players Total Average Salaries$2,003,026
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,296,054
Farm Year To Date Expenses$83,330
Pro Salary Cap Per Days$1,636,293
Pro Salary Cap To Date$3,272,586
Farm Salary Cap Per Days$41,730
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,600,186
Farm Estimated Season Revenue$3,926,150
Pro Remaining Season Days47
Pro Expenses Per Days$1,648,027
Pro Estimated Expenses$77,457,269
Farm Remaining Season Days46
Farm Expenses Per Days$41,665
Farm Estimated Expenses$1,916,590
Estimated Season Expenses$79,373,859
Estimated Season Salary Cap$80,178,357
Estimate Under Maximum Salary Cap of $88,000,000$7,821,643
Estimate Over Minimum Salary Cap of $65,000,000 $15,178,357
Current Bank Account$232,641,827
Projected Bank Account$206,794,304

Pro Players Salaries

Filip Forsberg (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Sami Vatanen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Ryan Ellis (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Ondrej Palat (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Matthew Boldy (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Nikolaj Ehlers (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Ryan Johansen (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Sergei Bobrovsky (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Derek Stepan (1 Way Contract) $4,510,000 (1)
-Salary Remaining : $4,325,918
-Salary Average : $4,510,000
-Salary Average Remaining : $4,325,918
Gabriel Vilardi (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,453,061
-Salary Average : $3,600,000
-Salary Average Remaining : $3,453,061
Jeff Petry (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Jake McCabe (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,973,469
-Salary Average : $3,100,000
-Salary Average Remaining : $2,973,469
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Ben Chiarot (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Nicolas Hague (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,589,796
-Salary Average : $2,700,000
-Salary Average Remaining : $2,589,796
Joel Armia (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Brett Kulak (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Egor Zamula (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Casey Desmith (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Leo Carlsson $950,000 (2)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Jiri Kulich $918,333 (2)
-Salary Remaining : $880,850
-Salary Average : $918,333
-Salary Average Remaining : $880,850
Nathan Bastian (1 Way Contract) $875,000 (1)
-Salary Remaining : $839,286
-Salary Average : $875,000
-Salary Average Remaining : $839,286
Pavel Dorofeyev (1 Way Contract) $825,000 (1)
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players24
Salary Commitment
Year 25 : $80,753,333
Year 26 : $52,893,333
Year 27 : $29,600,000
Year 28 : $13,000,000
Salary Average Commitment
Year 25 : $80,953,333
Year 26 : $52,693,333
Year 27 : $29,600,000
Year 28 : $13,000,000
Salary Cap with 1 Way Contract
Year 25 : $80,178,336
Year 26 : $51,918,332
Year 27 : $29,600,000
Year 28 : $13,000,000

Farm Players Salaries

Gavin Brindley $95,000 (3)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Luca Cagnoni $89,500 (3)
Salary Remaining : $85,771
Salary Average : $89,500
Salary Average Remaining : $85,771
Alexander Holtz $89,417 (1)
Salary Remaining : $85,691
Salary Average : $92,500
Salary Average Remaining : $88,646
Nikita Chibrikov $87,583 (2)
Salary Remaining : $83,934
Salary Average : $87,583
Salary Average Remaining : $83,934
Simon Robertsson $86,750 (3)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Sebastian Cossa $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Gleb Trikozov $86,250 (3)
Salary Remaining : $82,656
Salary Average : $86,250
Salary Average Remaining : $82,656
Ryan O'Rourke $85,583 (1)
Salary Remaining : $82,017
Salary Average : $85,583
Salary Average Remaining : $82,017
Matthew Seminoff $85,000 (2)
Salary Remaining : $81,458
Salary Average : $85,000
Salary Average Remaining : $81,458
Ilya Nikolaev $83,667 (1)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Samu Tuomaala $83,083 (2)
Salary Remaining : $79,621
Salary Average : $83,083
Salary Average Remaining : $79,621
Danil Gushchin $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Sasha Pastujov $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Stanislav Svozil $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Zack Ostapchuk $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Tyler Tullio $82,333 (1)
Salary Remaining : $78,903
Salary Average : $82,333
Salary Average Remaining : $78,903
Tuukka Tieksola $82,333 (1)
Salary Remaining : $78,903
Salary Average : $82,333
Salary Average Remaining : $78,903
William Villeneuve $81,778 (1)
Salary Remaining : $78,370
Salary Average : $81,778
Salary Average Remaining : $78,370
Dustin Tokarski $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Daniil Miromanov $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tobias Bjornfot $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ty Smith $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Greg McKegg $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Austin Czarnik $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Total Farm Players24
Salary Commitment
Year 25 : $1,999,943
Year 26 : $946,999
Year 27 : $357,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,003,026
Year 26 : $946,999
Year 27 : $357,500
Year 28 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7887 - $70 - 7 887 - 100,00%
Level 2: 3943 - $45 - 3 943 - 100,00%
Level 3: 4929 - $35 - 4 929 - 100,00%
Level 4: 1972 - $28 - 1 972 - 100,00%
Luxury : 986 - $170 - 986 - 100,00%
Total Capacity :19717
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 717 - 100,00%
Average Income per Game$1,676,065
Year to Date Revenue$1,676,065
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$84,966,667
Pro Players Total Average Salaries$84,966,667
Farm Players Total Salaries$1,862,416
Farm Players Total Average Salaries$1,862,416
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,468,028
Farm Year To Date Expenses$77,600
Pro Salary Cap Per Days$1,734,014
Pro Salary Cap To Date$3,468,028
Farm Salary Cap Per Days$38,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,493,105
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,734,014
Pro Estimated Expenses$81,498,658
Farm Remaining Season Days46
Farm Expenses Per Days$38,800
Farm Estimated Expenses$1,784,800
Estimated Season Expenses$83,283,458
Estimated Season Salary Cap$84,966,686
Estimate Under Maximum Salary Cap of $88,000,000$3,033,314
Estimate Over Minimum Salary Cap of $65,000,000 $19,966,686
Current Bank Account$260,925,771
Projected Bank Account$208,288,468

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Nikita Kucherov (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Mark Scheifele (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Seth Jones (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Robert Thomas (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Ivan Provorov (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Valeri Nichushkin (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Tristan Jarry (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Rasmus Sandin (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Ukko-Pekka Luukkonen (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Sam Bennett (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Brandon Montour (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Nicolas Roy (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Mason Marchment (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,493,878
-Salary Average : $2,600,000
-Salary Average Remaining : $2,493,878
Jordan Greenway (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Alexander Kerfoot (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Juuso Valimaki (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Philipp Kurashev (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,151,020
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Wyatt Kaiser $916,667 (1)
-Salary Remaining : $879,252
-Salary Average : $916,667
-Salary Average Remaining : $879,252
Mattias Janmark (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Erik Gustafsson (1 Way Contract) $825,000 (1)
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Mathieu Olivier (1 Way Contract) $775,000 (2)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players22
Salary Commitment
Year 25 : $84,966,667
Year 26 : $69,225,000
Year 27 : $65,250,000
Year 28 : $57,750,000
Salary Average Commitment
Year 25 : $84,966,667
Year 26 : $69,225,000
Year 27 : $65,250,000
Year 28 : $57,750,000
Salary Cap with 1 Way Contract
Year 25 : $84,966,667
Year 26 : $69,225,000
Year 27 : $65,250,000
Year 28 : $57,750,000

Farm Players Salaries

Konsta Helenius $97,500 (4)
Salary Remaining : $93,438
Salary Average : $97,500
Salary Average Remaining : $93,438
Brandon Coe $85,083 (1)
Salary Remaining : $81,538
Salary Average : $85,083
Salary Average Remaining : $81,538
Dylan Roobroeck $85,000 (2)
Salary Remaining : $81,458
Salary Average : $85,000
Salary Average Remaining : $81,458
Daemon Hunt $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Leevi Merilainen $82,000 (2)
Salary Remaining : $78,583
Salary Average : $82,000
Salary Average Remaining : $78,583
Ville Heinola $80,000 (2)
Salary Remaining : $76,667
Salary Average : $80,000
Salary Average Remaining : $76,667
MacKenzie Entwistle $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Connor Mackey $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Reese Johnson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Max McCormick $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matt Kiersted $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Will Butcher $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Zack MacEwen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Gerald Mayhew $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Lassi Thomson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brandon Bussi $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nathan Legare $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Oskar Back $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Samuel Poulin $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nils Aman $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Fredrik Olofsson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cam Morrison $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Wyatt Kalynuk $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players24
Salary Commitment
Year 25 : $1,862,416
Year 26 : $728,750
Year 27 : $94,250
Year 28 : $94,250
Salary Average Commitment
Year 25 : $1,862,416
Year 26 : $732,000
Year 27 : $97,500
Year 28 : $97,500

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7660 - $75 - 7 660 - 100,00%
Level 2: 3830 - $55 - 3 830 - 100,00%
Level 3: 4788 - $30 - 4 788 - 100,00%
Level 4: 1914 - $20 - 1 914 - 100,00%
Luxury : 958 - $120 - 958 - 100,00%
Total Capacity :19150
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $40 - 5 000 - 100,00%
Farm Level 2: 3000 - $25 - 3 000 - 100,00%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 150 - 100,00%
Average Income per Game$1,612,225
Year to Date Revenue$1,612,225
Farm
Home Games Left17
Average Attendance - %8 000 - 100,00%
Average Income per Game$409,750
Year to Date Revenue$409,750

Expense

Pro Players Total Salaries$69,405,000
Pro Players Total Average Salaries$69,405,000
Farm Players Total Salaries$2,035,159
Farm Players Total Average Salaries$2,038,243
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,832,858
Farm Year To Date Expenses$84,798
Pro Salary Cap Per Days$1,398,724
Pro Salary Cap To Date$2,797,448
Farm Salary Cap Per Days$42,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,407,825
Farm Estimated Season Revenue$6,965,750
Pro Remaining Season Days47
Pro Expenses Per Days$1,416,429
Pro Estimated Expenses$66,572,163
Farm Remaining Season Days46
Farm Expenses Per Days$42,399
Farm Estimated Expenses$1,950,354
Estimated Season Expenses$68,522,517
Estimated Season Salary Cap$68,537,476
Estimate Under Maximum Salary Cap of $88,000,000$19,462,524
Estimate Over Minimum Salary Cap of $65,000,000 $3,537,476
Current Bank Account$195,214,555
Projected Bank Account$161,065,613

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Pierre-Luc Dubois (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Andrew Mangiapane (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $4,604,082
-Salary Average : $4,800,000
-Salary Average Remaining : $4,604,082
Tyler Bertuzzi (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Drake Batherson (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Vladislav Namestnikov (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $4,076,531
-Salary Average : $4,250,000
-Salary Average Remaining : $4,076,531
Brady Skjei (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Rickard Rakell (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Owen Tippett (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Kevin Hayes (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $3,548,980
-Salary Average : $3,700,000
-Salary Average Remaining : $3,548,980
Jordan Binnington (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Cameron Talbot (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Scott Mayfield (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
William Borgen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Zemgus Girgensons (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,342,857
-Salary Average : $1,400,000
-Salary Average Remaining : $1,342,857
Peyton Krebs (1 Way Contract) $1,225,000 (2)
-Salary Remaining : $1,175,000
-Salary Average : $1,225,000
-Salary Average Remaining : $1,175,000
Joseph Veleno (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Caedan Bankier (1 Way Contract) $867,500 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $832,092
-Salary Average : $867,500
-Salary Average Remaining : $832,092
Dylan Samberg (1 Way Contract) $837,500 (1)
-Salary Remaining : $803,316
-Salary Average : $837,500
-Salary Average Remaining : $803,316
Parker Kelly (1 Way Contract) $825,000 (2)
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Michael Eyssimont (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Sam Malinski (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players23
Salary Commitment
Year 25 : $69,405,000
Year 26 : $40,717,500
Year 27 : $29,050,000
Year 28 : $11,500,000
Salary Average Commitment
Year 25 : $69,405,000
Year 26 : $40,717,500
Year 27 : $29,050,000
Year 28 : $11,500,000
Salary Cap with 1 Way Contract
Year 25 : $68,537,500
Year 26 : $39,850,000
Year 27 : $29,050,000
Year 28 : $11,500,000

Farm Players Salaries

Tyler Tucker $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Filip Bystedt $91,833 (3)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Matt Stienburg $89,875 (1)
Salary Remaining : $86,130
Salary Average : $89,875
Salary Average Remaining : $86,130
Shakir Mukhamadullin $89,417 (1)
Salary Remaining : $85,691
Salary Average : $89,417
Salary Average Remaining : $85,691
Nikke Kokko $89,167 (3)
Salary Remaining : $85,451
Salary Average : $89,167
Salary Average Remaining : $85,451
Joel Blomqvist $88,667 (2)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Yan Kuznetsov $87,000 (1)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Marek Alscher $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Bogdan Trineyev $85,917 (2)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Henri Nikkanen $85,917 (1)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Danila Klimovich $85,583 (1)
Salary Remaining : $82,017
Salary Average : $88,667
Salary Average Remaining : $84,972
Zach Dean $85,250 (2)
Salary Remaining : $81,698
Salary Average : $85,250
Salary Average Remaining : $81,698
Ozzy Wiesblatt $83,533 (1)
Salary Remaining : $80,053
Salary Average : $83,533
Salary Average Remaining : $80,053
Justin Robidas $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Elias Salomonsson $81,500 (3)
Salary Remaining : $78,104
Salary Average : $81,500
Salary Average Remaining : $78,104
Lucas Johansen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tyler Pitlick $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Andreas Athanasiou $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kevin Labanc $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nicolas Beaudin $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joel Kiviranta $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alec Regula $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mads Sogaard $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Otto Koivula $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Matthew Peca $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players25
Salary Commitment
Year 25 : $2,035,159
Year 26 : $846,334
Year 27 : $349,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,038,243
Year 26 : $846,334
Year 27 : $349,000
Year 28 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7026 - $200 - 7 026 - 100,00%
Level 2: 3513 - $120 - 3 513 - 100,00%
Level 3: 4391 - $75 - 4 391 - 100,00%
Level 4: 1757 - $45 - 1 757 - 100,00%
Luxury : 878 - $300 - 878 - 100,00%
Total Capacity :17565
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %17 565 - 100,00%
Average Income per Game$3,722,840
Year to Date Revenue$3,722,840
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$82,138,333
Pro Players Total Average Salaries$82,138,333
Farm Players Total Salaries$1,553,333
Farm Players Total Average Salaries$1,553,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,364,830
Farm Year To Date Expenses$63,472
Pro Salary Cap Per Days$1,643,639
Pro Salary Cap To Date$3,315,340
Farm Salary Cap Per Days$32,361
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,288,280
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,676,293
Pro Estimated Expenses$78,785,771
Farm Remaining Season Days46
Farm Expenses Per Days$32,361
Farm Estimated Expenses$1,488,606
Estimated Season Expenses$80,274,377
Estimated Season Salary Cap$80,566,373
Estimate Under Maximum Salary Cap of $88,000,000$7,433,627
Estimate Over Minimum Salary Cap of $65,000,000 $15,566,373
Current Bank Account$280,916,979
Projected Bank Account$266,083,932

Pro Players Salaries

Steven Stamkos (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $10,071,429
-Salary Average : $10,500,000
-Salary Average Remaining : $10,071,429
William Nylander (1 Way Contract) $8,950,000 (6)
-Salary Remaining : $8,584,694
-Salary Average : $8,950,000
-Salary Average Remaining : $8,584,694
Kevin Fiala (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Filip Hronek (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Jaden Schwartz (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Logan Thompson (1 Way Contract) $5,850,000 (7)
-Salary Remaining : $5,611,224
-Salary Average : $5,850,000
-Salary Average Remaining : $5,611,224
Brent Burns (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Josh Norris (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $4,076,531
-Salary Average : $4,250,000
-Salary Average Remaining : $4,076,531
Noah Dobson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Kirill Marchenko (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $3,692,857
-Salary Average : $3,850,000
-Salary Average Remaining : $3,692,857
Brendan Gallagher (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Sean Walker (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,493,878
-Salary Average : $2,600,000
-Salary Average Remaining : $2,493,878
Christian Dvorak (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Michael Bunting (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Alexandre Texier (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Spencer Knight (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Danton Heinen (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,151,020
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Lane Hutson $950,000 (3)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Kaiden Guhle $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $863,333
-Salary Average Remaining : $828,095
Arthur Kaliyev (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Ryan Donato (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Alex Turcotte (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Arber Xhekaj $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players24
Salary Commitment
Year 25 : $82,138,333
Year 26 : $59,225,000
Year 27 : $45,450,000
Year 28 : $30,150,000
Salary Average Commitment
Year 25 : $82,138,333
Year 26 : $59,225,000
Year 27 : $45,450,000
Year 28 : $30,150,000
Salary Cap with 1 Way Contract
Year 25 : $80,538,336
Year 26 : $58,450,000
Year 27 : $45,450,000
Year 28 : $30,150,000

Farm Players Salaries

Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Bradly Nadeau $91,833 (3)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Luke Tuch $91,250 (2)
Salary Remaining : $87,448
Salary Average : $91,250
Salary Average Remaining : $87,448
Christian Kyrou $87,833 (2)
Salary Remaining : $84,174
Salary Average : $87,833
Salary Average Remaining : $84,174
Matthew Poitras $87,000 (2)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Maxim Groshev $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Ethan Cardwell $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Florian Xhekaj $86,667 (3)
Salary Remaining : $83,056
Salary Average : $86,667
Salary Average Remaining : $83,056
Josh Bloom $83,667 (2)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Jack Finley $79,750 (1)
Salary Remaining : $76,427
Salary Average : $79,750
Salary Average Remaining : $76,427
Lukas Cormier $79,333 (1)
Salary Remaining : $76,028
Salary Average : $79,333
Salary Average Remaining : $76,028
Graeme Clarke $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ian Mitchell $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Gage Goncalves $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Trent Miner $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ivan Prosvetov $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
John Ludvig $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cam Dineen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Robin Salo $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players19
Salary Commitment
Year 25 : $1,553,333
Year 26 : $874,250
Year 27 : $178,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,553,333
Year 26 : $874,250
Year 27 : $178,500
Year 28 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 8515 - $130 - 8 515 - 100,00%
Level 2: 4258 - $90 - 4 258 - 100,00%
Level 3: 5322 - $75 - 5 322 - 100,00%
Level 4: 2129 - $50 - 2 129 - 100,00%
Luxury : 1064 - $350 - 1 064 - 100,00%
Total Capacity :21288
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $30 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %21 288 - 100,00%
Average Income per Game$3,528,573
Year to Date Revenue$3,528,573
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$119,200
Year to Date Revenue$119,200

Expense

Pro Players Total Salaries$79,425,000
Pro Players Total Average Salaries$79,425,000
Farm Players Total Salaries$1,585,333
Farm Players Total Average Salaries$1,581,583
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,241,836
Farm Year To Date Expenses$66,056
Pro Salary Cap Per Days$1,620,918
Pro Salary Cap To Date$3,241,836
Farm Salary Cap Per Days$32,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,985,741
Farm Estimated Season Revenue$2,026,400
Pro Remaining Season Days47
Pro Expenses Per Days$1,620,918
Pro Estimated Expenses$76,183,146
Farm Remaining Season Days46
Farm Expenses Per Days$33,028
Farm Estimated Expenses$1,519,288
Estimated Season Expenses$77,702,434
Estimated Season Salary Cap$79,424,982
Estimate Under Maximum Salary Cap of $88,000,000$8,575,018
Estimate Over Minimum Salary Cap of $65,000,000 $14,424,982
Current Bank Account$277,149,173
Projected Bank Account$261,458,880

Pro Players Salaries

Jamie Benn (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Roman Josi (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Jack Eichel (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Cam Atkinson (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Aaron Ekblad (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Adrian Kempe (1 Way Contract) $6,250,000 (6)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Nico Hischier (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Tom Wilson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Brett Pesce (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Adam Pelech (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Jordan Staal (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $2,781,633
-Salary Average : $2,900,000
-Salary Average Remaining : $2,781,633
Semyon Varlamov (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Scott Laughton (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Nino Niederreiter (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Nick Foligno (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Adin Hill (1 Way Contract) $1,675,000 (1)
-Salary Remaining : $1,606,633
-Salary Average : $1,675,000
-Salary Average Remaining : $1,606,633
Jake Walman (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,342,857
-Salary Average : $1,400,000
-Salary Average Remaining : $1,342,857
Jacob Middleton (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Nick Bjugstad (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Ryan Lomberg $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Jack Drury (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players21
Salary Commitment
Year 25 : $79,425,000
Year 26 : $53,650,000
Year 27 : $44,250,000
Year 28 : $37,250,000
Salary Average Commitment
Year 25 : $79,425,000
Year 26 : $53,650,000
Year 27 : $44,250,000
Year 28 : $37,250,000
Salary Cap with 1 Way Contract
Year 25 : $79,425,000
Year 26 : $53,650,000
Year 27 : $44,250,000
Year 28 : $37,250,000

Farm Players Salaries

Anton Wahlberg $86,500 (4)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Fabian Lysell $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Zac Jones $85,000 (1)
Salary Remaining : $81,458
Salary Average : $81,250
Salary Average Remaining : $77,865
Calvin Petersen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brendan Lemieux $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Christian Wolanin $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dakota Mermis $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nick Seeler $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Laurent Dauphin $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Anthony Richard $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Parker Wotherspoon $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Josh Jacobs $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matt Villalta $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Akil Thomas $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Fredrik Karlstrom $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Scott Reedy $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jake Lucchini $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Luke Philp $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Zayde Wisdom $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Charles Hudon $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Alex Green $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players21
Salary Commitment
Year 25 : $1,585,333
Year 26 : $479,666
Year 27 : $83,333
Year 28 : $83,333
Salary Average Commitment
Year 25 : $1,581,583
Year 26 : $482,833
Year 27 : $86,500
Year 28 : $86,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7564 - $125 - 7 564 - 100,00%
Level 2: 3782 - $90 - 3 782 - 100,00%
Level 3: 4728 - $55 - 4 728 - 100,00%
Level 4: 1890 - $45 - 1 890 - 100,00%
Luxury : 946 - $225 - 946 - 100,00%
Total Capacity :18910
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 910 - 100,00%
Average Income per Game$2,747,292
Year to Date Revenue$2,747,292
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$77,739,166
Pro Players Total Average Salaries$77,739,166
Farm Players Total Salaries$2,029,168
Farm Players Total Average Salaries$2,029,501
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,173,028
Farm Year To Date Expenses$84,548
Pro Salary Cap Per Days$1,569,677
Pro Salary Cap To Date$3,139,354
Farm Salary Cap Per Days$42,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,703,964
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,586,514
Pro Estimated Expenses$74,566,158
Farm Remaining Season Days46
Farm Expenses Per Days$42,274
Farm Estimated Expenses$1,944,604
Estimated Season Expenses$76,510,762
Estimated Season Salary Cap$76,914,173
Estimate Under Maximum Salary Cap of $88,000,000$11,085,827
Estimate Over Minimum Salary Cap of $65,000,000 $11,914,173
Current Bank Account$244,887,921
Projected Bank Account$217,234,173

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,000,000 (7)
-Salary Remaining : $10,551,020
-Salary Average : $11,000,000
-Salary Average Remaining : $10,551,020
Moritz Seider (1 Way Contract) $8,550,000 (7)
-Salary Remaining : $8,201,020
-Salary Average : $8,550,000
-Salary Average Remaining : $8,201,020
Reilly Smith (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Joel Eriksson Ek (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Jaccob Slavin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Artem Zub (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Darcy Kuemper (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Joel Farabee (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Dawson Mercer (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Oscar Klefbom (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $3,740,816
-Salary Average : $3,900,000
-Salary Average Remaining : $3,740,816
Joseph Woll (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Janis Moser (1 Way Contract) $3,375,000 (2)
-Salary Remaining : $3,237,245
-Salary Average : $3,375,000
-Salary Average Remaining : $3,237,245
Jack Roslovic (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Cole Perfetti (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Martin Fehervary (1 Way Contract) $1,675,000 (2)
-Salary Remaining : $1,606,633
-Salary Average : $1,675,000
-Salary Average Remaining : $1,606,633
Cody Glass (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Will Smith $950,000 (3)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Logan Cooley $950,000 (2)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Drew Helleson $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Noah Cates (1 Way Contract) $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Jake Neighbours $835,833 (1)
-Salary Remaining : $801,717
-Salary Average : $835,833
-Salary Average Remaining : $801,717
Will Cuylle $828,333 (1)
-Salary Remaining : $794,523
-Salary Average : $828,333
-Salary Average Remaining : $794,523
Jonatan Berggren (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Total Pro Players23
Salary Commitment
Year 25 : $77,739,166
Year 26 : $63,500,000
Year 27 : $42,500,000
Year 28 : $28,550,000
Salary Average Commitment
Year 25 : $77,739,166
Year 26 : $63,500,000
Year 27 : $42,500,000
Year 28 : $28,550,000
Salary Cap with 1 Way Contract
Year 25 : $76,914,168
Year 26 : $63,500,000
Year 27 : $42,500,000
Year 28 : $28,550,000

Farm Players Salaries

Artyom Levshunov $97,500 (3)
Salary Remaining : $93,438
Salary Average : $97,500
Salary Average Remaining : $93,438
Stephen Halliday $95,000 (2)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Drew Commesso $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Sam Colangelo $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Charles-Alexis Legault $91,583 (3)
Salary Remaining : $87,767
Salary Average : $91,583
Salary Average Remaining : $87,767
Adam Engstrom $89,667 (3)
Salary Remaining : $85,931
Salary Average : $89,667
Salary Average Remaining : $85,931
Helge Grans $89,417 (1)
Salary Remaining : $85,691
Salary Average : $84,750
Salary Average Remaining : $81,219
Mavrik Bourque $89,417 (1)
Salary Remaining : $85,691
Salary Average : $89,417
Salary Average Remaining : $85,691
Jakub Dvorak $87,000 (4)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Jayden Grubbe $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Michael Milne $86,167 (1)
Salary Remaining : $82,576
Salary Average : $86,167
Salary Average Remaining : $82,576
William Trudeau $85,667 (1)
Salary Remaining : $82,097
Salary Average : $85,667
Salary Average Remaining : $82,097
Joshua Roy $83,500 (2)
Salary Remaining : $80,021
Salary Average : $83,500
Salary Average Remaining : $80,021
Akira Schmid $77,500 (2)
Salary Remaining : $74,271
Salary Average : $82,500
Salary Average Remaining : $79,063
Juuso Parssinen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Olivier Rodrigue $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tyler Madden $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob Perreault $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Logan Brown $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Filip Zadina $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Andreas Englund $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Corey Schueneman $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brayden Tracey $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Sampo Ranta $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Gemel Smith $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players25
Salary Commitment
Year 25 : $2,029,168
Year 26 : $978,000
Year 27 : $362,750
Year 28 : $84,000
Salary Average Commitment
Year 25 : $2,029,501
Year 26 : $976,000
Year 27 : $365,750
Year 28 : $87,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7402 - $200 - 7 402 - 100,00%
Level 2: 3701 - $150 - 3 701 - 100,00%
Level 3: 4627 - $80 - 4 627 - 100,00%
Level 4: 1851 - $50 - 1 851 - 100,00%
Luxury : 925 - $300 - 925 - 100,00%
Total Capacity :18506
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $40 - 5 000 - 100,00%
Farm Level 2: 3000 - $25 - 3 000 - 100,00%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 506 - 100,00%
Average Income per Game$4,135,882
Year to Date Revenue$4,135,882
Farm
Home Games Left17
Average Attendance - %8 000 - 100,00%
Average Income per Game$409,750
Year to Date Revenue$409,750

Expense

Pro Players Total Salaries$87,250,000
Pro Players Total Average Salaries$87,287,500
Farm Players Total Salaries$1,707,167
Farm Players Total Average Salaries$1,697,167
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,561,224
Farm Year To Date Expenses$71,132
Pro Salary Cap Per Days$1,781,378
Pro Salary Cap To Date$3,562,756
Farm Salary Cap Per Days$35,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,309,994
Farm Estimated Season Revenue$6,965,750
Pro Remaining Season Days47
Pro Expenses Per Days$1,780,612
Pro Estimated Expenses$83,688,764
Farm Remaining Season Days46
Farm Expenses Per Days$35,566
Farm Estimated Expenses$1,636,036
Estimated Season Expenses$85,324,800
Estimated Season Salary Cap$87,287,522
Estimate Under Maximum Salary Cap of $88,000,000$712,478
Estimate Over Minimum Salary Cap of $65,000,000 $22,287,522
Current Bank Account$343,627,474
Projected Bank Account$335,578,418

Pro Players Salaries

Auston Matthews (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Patrick Kane (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Artemi Panarin (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Jared Spurgeon (1 Way Contract) $6,575,000 (3)
-Salary Remaining : $6,306,633
-Salary Average : $6,575,000
-Salary Average Remaining : $6,306,633
Chandler Stephenson (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Justin Faulk (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Juuse Saros (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Conor Garland (1 Way Contract) $4,950,000 (6)
-Salary Remaining : $4,747,959
-Salary Average : $4,950,000
-Salary Average Remaining : $4,747,959
Viktor Arvidsson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Brayden Schenn (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Cody Ceci (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,644,898
-Salary Average : $3,800,000
-Salary Average Remaining : $3,644,898
Tyler Myers (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,644,898
-Salary Average : $3,800,000
-Salary Average Remaining : $3,644,898
T.J. Brodie (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Anders Lee (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Calvin de Haan (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Tanner Jeannot (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Ross Colton (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Johnathan Kovacevic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Dakota Joshua (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Drew O'Connor (1 Way Contract) $825,000 (1)
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Justus Annunen (1 Way Contract) $800,000 (2)
-Salary Remaining : $767,347
-Salary Average : $837,500
-Salary Average Remaining : $803,316
Total Pro Players21
Salary Commitment
Year 25 : $87,250,000
Year 26 : $46,950,000
Year 27 : $34,075,000
Year 28 : $11,200,000
Salary Average Commitment
Year 25 : $87,287,500
Year 26 : $46,912,500
Year 27 : $34,075,000
Year 28 : $11,200,000
Salary Cap with 1 Way Contract
Year 25 : $87,287,500
Year 26 : $46,912,500
Year 27 : $34,075,000
Year 28 : $11,200,000

Farm Players Salaries

Cayden Primeau $95,000 (1)
Salary Remaining : $91,042
Salary Average : $85,000
Salary Average Remaining : $81,458
Alexei Kolosov $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Miko Matikka $87,000 (3)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Matthew Maggio $87,000 (2)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Luca Del Bel Belluz $86,000 (3)
Salary Remaining : $82,417
Salary Average : $86,000
Salary Average Remaining : $82,417
Cross Hanas $85,917 (1)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Adam Ginning $78,750 (2)
Salary Remaining : $75,469
Salary Average : $78,750
Salary Average Remaining : $75,469
Riley Stillman $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Travis Boyd $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jarred Tinordi $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brendan Gaunce $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Clark Bishop $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kyle Capobianco $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Victor Soderstrom $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Shane Bowers $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Samuel Fagemo $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Markus Niemelainen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Pontus Holmberg $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Riley Nash $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Austin Wagner $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Joshua Ho-Sang $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Tarmo Reunanen $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players22
Salary Commitment
Year 25 : $1,707,167
Year 26 : $896,250
Year 27 : $173,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,697,167
Year 26 : $896,250
Year 27 : $173,000
Year 28 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7050 - $70 - 7 050 - 100,00%
Level 2: 3525 - $50 - 3 525 - 100,00%
Level 3: 4406 - $30 - 4 406 - 100,00%
Level 4: 1763 - $20 - 1 763 - 100,00%
Luxury : 881 - $135 - 881 - 100,00%
Total Capacity :17625
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %17 625 - 100,00%
Average Income per Game$1,424,626
Year to Date Revenue$1,424,626
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$67,179,167
Pro Players Total Average Salaries$69,016,667
Farm Players Total Salaries$1,854,832
Farm Players Total Average Salaries$1,854,832
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,723,299
Farm Year To Date Expenses$79,194
Pro Salary Cap Per Days$1,373,299
Pro Salary Cap To Date$2,746,003
Farm Salary Cap Per Days$38,642
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,218,642
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,371,003
Pro Estimated Expenses$64,437,141
Farm Remaining Season Days46
Farm Expenses Per Days$38,642
Farm Estimated Expenses$1,777,532
Estimated Season Expenses$66,214,673
Estimated Season Salary Cap$67,291,056
Estimate Under Maximum Salary Cap of $88,000,000$20,708,944
Estimate Over Minimum Salary Cap of $65,000,000 $2,291,056
Current Bank Account$189,030,309
Projected Bank Account$149,187,328

Pro Players Salaries

Cam Fowler (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Bryan Rust (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $5,875,000
-Salary Average : $6,125,000
-Salary Average Remaining : $5,875,000
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Chris Kreider (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Ryan Strome (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Nicklas Backstrom (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Cole Caufield (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Thomas Harley (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Kirby Dach (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Anthony Duclair (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Eetu Luostarinen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Bobby McMann (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Dante Fabbro (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $2,134,184
-Salary Average : $2,225,000
-Salary Average Remaining : $2,134,184
Casey Cizikas (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jack McBain (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,534,694
-Salary Average : $1,600,000
-Salary Average Remaining : $1,534,694
Henri Jokiharju (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,342,857
-Salary Average : $1,400,000
-Salary Average Remaining : $1,342,857
Jordan Harris (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $959,184
-Salary Average : $837,500
-Salary Average Remaining : $803,316
Owen Power $916,667 (1)
-Salary Remaining : $879,252
-Salary Average : $916,667
-Salary Average Remaining : $879,252
Joey Daccord (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Lukas Reichel (1 Way Contract) $887,500 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $851,276
-Salary Average : $887,500
-Salary Average Remaining : $851,276
Kevin Lankinen (1 Way Contract) $875,000 (1)
-Salary Remaining : $839,286
-Salary Average : $875,000
-Salary Average Remaining : $839,286
Total Pro Players22
Salary Commitment
Year 25 : $67,179,167
Year 26 : $48,237,500
Year 27 : $35,850,000
Year 28 : $14,725,000
Salary Average Commitment
Year 25 : $69,016,667
Year 26 : $48,237,500
Year 27 : $35,850,000
Year 28 : $14,725,000
Salary Cap with 1 Way Contract
Year 25 : $67,291,668
Year 26 : $47,350,000
Year 27 : $35,850,000
Year 28 : $14,725,000

Farm Players Salaries

Dalibor Dvorsky $91,833 (4)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Thomas Bordeleau $91,667 (1)
Salary Remaining : $87,847
Salary Average : $91,667
Salary Average Remaining : $87,847
Sean Behrens $90,583 (3)
Salary Remaining : $86,809
Salary Average : $90,583
Salary Average Remaining : $86,809
Liam Ohgren $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Karl Henriksson $87,000 (1)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Tomas Suchanek $87,000 (2)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Jayden Struble $86,750 (1)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Tyler Boucher $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Owen Beck $85,333 (3)
Salary Remaining : $81,778
Salary Average : $85,333
Salary Average Remaining : $81,778
Samuel Knazko $84,750 (1)
Salary Remaining : $81,219
Salary Average : $84,750
Salary Average Remaining : $81,219
Jakub Brabenec $82,833 (2)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Alexander Suzdalev $81,500 (3)
Salary Remaining : $78,104
Salary Average : $81,500
Salary Average Remaining : $78,104
Ville Koivunen $80,583 (3)
Salary Remaining : $77,226
Salary Average : $80,583
Salary Average Remaining : $77,226
Noah Juulsen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ben Hutton $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dryden Hunt $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Josh Dunne $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Angus Crookshank $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jack Studnicka $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Michael Kesselring $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Malcolm Subban $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nolan Stevens $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Joe Snively $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players23
Salary Commitment
Year 25 : $1,854,832
Year 26 : $771,499
Year 27 : $515,333
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,854,832
Year 26 : $774,665
Year 27 : $518,499
Year 28 : $91,833

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6870 - $100 - 0 - 0,00%
Level 2: 3435 - $80 - 0 - 0,00%
Level 3: 4294 - $60 - 0 - 0,00%
Level 4: 1717 - $40 - 0 - 0,00%
Luxury : 858 - $300 - 0 - 0,00%
Total Capacity :17174
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,929,333
Pro Players Total Average Salaries$74,410,167
Farm Players Total Salaries$1,765,500
Farm Players Total Average Salaries$1,765,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,221,606
Farm Year To Date Expenses$73,562
Pro Salary Cap Per Days$1,501,738
Pro Salary Cap To Date$3,003,476
Farm Salary Cap Per Days$36,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days47
Pro Expenses Per Days$1,610,803
Pro Estimated Expenses$75,707,741
Farm Remaining Season Days46
Farm Expenses Per Days$36,781
Farm Estimated Expenses$1,691,926
Estimated Season Expenses$77,399,667
Estimated Season Salary Cap$73,585,162
Estimate Under Maximum Salary Cap of $88,000,000$14,414,838
Estimate Over Minimum Salary Cap of $65,000,000 $8,585,162
Current Bank Account$233,418,729
Projected Bank Account$156,019,062

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $9,112,245
-Salary Average : $9,500,000
-Salary Average Remaining : $9,112,245
Jake Guentzel (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Mats Zuccarello (1 Way Contract) $6,666,000 (1)
-Salary Remaining : $6,393,918
-Salary Average : $6,666,000
-Salary Average Remaining : $6,393,918
Brock Boeser (1 Way Contract) $5,650,000 (1)
-Salary Remaining : $5,419,388
-Salary Average : $5,650,000
-Salary Average Remaining : $5,419,388
Andrei Kuzmenko $5,500,000 (1)
-Salary Remaining : $5,275,510
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Sean Durzi (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Rasmus Andersson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Michael Matheson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Elvis Merzlikins (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Anthony Mantha (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Erik Haula (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $3,021,429
-Salary Average : $3,150,000
-Salary Average Remaining : $3,021,429
Dominik Kubalik (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Mikey Anderson (1 Way Contract) $3,000,000 (6)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Adam Lowry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $2,014,286
-Salary Average : $2,100,000
-Salary Average Remaining : $2,014,286
Connor Ingram (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,822,449
-Salary Average : $1,900,000
-Salary Average Remaining : $1,822,449
Colin Miller (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $1,246,939
-Salary Average : $1,300,000
-Salary Average Remaining : $1,246,939
Evan Rodrigues (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jackson LaCombe $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Jack Quinn $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Alexander Alexeyev (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Steven Lorentz (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players22
Salary Commitment
Year 25 : $78,929,333
Year 26 : $45,750,000
Year 27 : $28,600,000
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $74,410,167
Year 26 : $45,750,000
Year 27 : $28,600,000
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $73,585,168
Year 26 : $45,750,000
Year 27 : $28,600,000
Year 28 : $26,500,000

Farm Players Salaries

Ryan Johnson $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Xavier Bourgault $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Reid Schaefer $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Calle Clang $87,833 (2)
Salary Remaining : $84,174
Salary Average : $87,833
Salary Average Remaining : $84,174
Noah Warren $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Carl Lindbom $84,000 (2)
Salary Remaining : $80,500
Salary Average : $84,000
Salary Average Remaining : $80,500
Oskar Pettersson $83,500 (3)
Salary Remaining : $80,021
Salary Average : $83,500
Salary Average Remaining : $80,021
Oskar Steen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jujhar Khaira $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joseph Blandisi $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Louie Belpedio $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Hudson Fasching $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matthew Phillips $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Raphael Lavoie $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nate Schnarr $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Egor Sokolov $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob Bernard-Docker $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tyce Thompson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Colton White $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ethan Prow $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Wyatt Newpower $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Jake Wise $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Hugo Alnefelt $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players23
Salary Commitment
Year 25 : $1,765,500
Year 26 : $508,000
Year 27 : $258,667
Year 28 : $0
Salary Average Commitment
Year 25 : $1,765,500
Year 26 : $508,000
Year 27 : $258,667
Year 28 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7716 - $125 - 7 716 - 100,00%
Level 2: 3858 - $100 - 3 858 - 100,00%
Level 3: 4822 - $75 - 4 822 - 100,00%
Level 4: 1929 - $40 - 1 929 - 100,00%
Luxury : 964 - $300 - 964 - 100,00%
Total Capacity :19289
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 289 - 100,00%
Average Income per Game$3,096,682
Year to Date Revenue$3,096,682
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$134,100
Year to Date Revenue$134,100

Expense

Pro Players Total Salaries$71,852,500
Pro Players Total Average Salaries$71,008,334
Farm Players Total Salaries$1,767,750
Farm Players Total Average Salaries$1,767,750
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,877,875
Farm Year To Date Expenses$79,259
Pro Salary Cap Per Days$1,449,150
Pro Salary Cap To Date$2,843,419
Farm Salary Cap Per Days$36,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,643,594
Farm Estimated Season Revenue$2,279,700
Pro Remaining Season Days47
Pro Expenses Per Days$1,466,378
Pro Estimated Expenses$68,919,766
Farm Remaining Season Days46
Farm Expenses Per Days$36,828
Farm Estimated Expenses$1,694,088
Estimated Season Expenses$70,613,854
Estimated Season Salary Cap$70,953,469
Estimate Under Maximum Salary Cap of $88,000,000$17,046,531
Estimate Over Minimum Salary Cap of $65,000,000 $5,953,469
Current Bank Account$372,944,510
Projected Bank Account$357,253,950

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,500,000 (6)
-Salary Remaining : $10,071,429
-Salary Average : $10,500,000
-Salary Average Remaining : $10,071,429
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $7,913,265
-Salary Average : $8,250,000
-Salary Average Remaining : $7,913,265
Jason Robertson (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,673,469
-Salary Average : $7,125,000
-Salary Average Remaining : $6,834,184
Mark Stone (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Mattias Ekholm (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Jacob Trouba (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Sean Monahan (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Andrew Copp (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Alexandar Georgiev (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $3,261,224
-Salary Average : $3,400,000
-Salary Average Remaining : $3,261,224
Anthony Cirelli (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Eeli Tolvanen (1 Way Contract) $2,475,000 (2)
-Salary Remaining : $2,373,980
-Salary Average : $2,475,000
-Salary Average Remaining : $2,373,980
Jake Bean (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Radko Gudas (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Dan Vladar (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,151,020
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Kevin Bahl (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $1,007,143
-Salary Average : $1,050,000
-Salary Average Remaining : $1,007,143
Frank Nazar $950,000 (3)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Morgan Barron (1 Way Contract) $925,000 (2)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Connor Zary $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Logan Stankoven $814,167 (2)
-Salary Remaining : $780,936
-Salary Average : $814,167
-Salary Average Remaining : $780,936
Total Pro Players20
Salary Commitment
Year 25 : $71,852,500
Year 26 : $50,664,167
Year 27 : $25,200,000
Year 28 : $16,000,000
Salary Average Commitment
Year 25 : $71,008,334
Year 26 : $49,789,167
Year 27 : $25,200,000
Year 28 : $16,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,008,334
Year 26 : $49,789,167
Year 27 : $25,200,000
Year 28 : $16,000,000

Farm Players Salaries

Jesper Wallstedt $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Emil Andrae $90,333 (2)
Salary Remaining : $86,569
Salary Average : $90,333
Salary Average Remaining : $86,569
Brad Lambert $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Ethan Del Mastro $85,583 (2)
Salary Remaining : $82,017
Salary Average : $85,583
Salary Average Remaining : $82,017
James Malatesta $84,167 (2)
Salary Remaining : $80,660
Salary Average : $84,167
Salary Average Remaining : $80,660
Daniil Chayka $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Calle Odelius $81,500 (3)
Salary Remaining : $78,104
Salary Average : $81,500
Salary Average Remaining : $78,104
Adam Gaudette $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Martin Frk $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob MacDonald $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dominic Toninato $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Vinni Lettieri $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob Larsson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Boris Katchouk $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
John Leonard $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Rasmus Kupari $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jaret Anderson-Dolan $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matt Tomkins $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Adam Beckman $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Walker Duehr $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brayden Pachal $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Connor Carrick $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Total Farm Players22
Salary Commitment
Year 25 : $1,767,750
Year 26 : $667,750
Year 27 : $170,167
Year 28 : $0
Salary Average Commitment
Year 25 : $1,767,750
Year 26 : $667,750
Year 27 : $170,167
Year 28 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameXfinity Mobile Arena
Level 1: 7817 - $53 - 7 817 - 100,00%
Level 2: 3909 - $32 - 3 909 - 100,00%
Level 3: 4886 - $17 - 4 886 - 100,00%
Level 4: 1954 - $11 - 1 954 - 100,00%
Luxury : 977 - $115 - 977 - 100,00%
Total Capacity :19543
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 543 - 100,00%
Average Income per Game$1,126,887
Year to Date Revenue$1,126,887
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$85,395,000
Pro Players Total Average Salaries$85,750,000
Farm Players Total Salaries$1,746,751
Farm Players Total Average Salaries$1,745,918
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,446,735
Farm Year To Date Expenses$76,740
Pro Salary Cap Per Days$1,750,000
Pro Salary Cap To Date$3,461,224
Farm Salary Cap Per Days$36,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,157,079
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,742,755
Pro Estimated Expenses$81,909,485
Farm Remaining Season Days46
Farm Expenses Per Days$36,391
Farm Estimated Expenses$1,673,986
Estimated Season Expenses$83,583,471
Estimated Season Salary Cap$85,711,224
Estimate Under Maximum Salary Cap of $88,000,000$2,288,776
Estimate Over Minimum Salary Cap of $65,000,000 $20,711,224
Current Bank Account$166,000,079
Projected Bank Account$103,726,737

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,000,000 (5)
-Salary Remaining : $10,551,020
-Salary Average : $11,000,000
-Salary Average Remaining : $10,551,020
Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Miro Heiskanen (1 Way Contract) $7,450,000 (5)
-Salary Remaining : $7,145,918
-Salary Average : $7,450,000
-Salary Average Remaining : $7,145,918
Seth Jarvis (1 Way Contract) $7,000,000 (7)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Quinn Hughes (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Jesper Bratt (1 Way Contract) $6,875,000 (6)
-Salary Remaining : $6,594,388
-Salary Average : $6,875,000
-Salary Average Remaining : $6,594,388
Elias Lindholm (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Jeremy Swayman (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Anton Lundell (1 Way Contract) $5,000,000 (6)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Ryan Murray (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Trevor Zegras (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Joel Edmundson (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $2,733,673
-Salary Average : $2,850,000
-Salary Average Remaining : $2,733,673
Oskar Sundqvist (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Barrett Hayton (1 Way Contract) $1,420,000 (2)
-Salary Remaining : $1,362,041
-Salary Average : $1,775,000
-Salary Average Remaining : $1,702,551
Joonas Korpisalo (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $1,246,939
-Salary Average : $1,300,000
-Salary Average Remaining : $1,246,939
Carson Soucy (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Lars Eller (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Zach Benson $950,000 (2)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Cutter Gauthier $950,000 (3)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Noah Gregor (1 Way Contract) $850,000 (1)
-Salary Remaining : $815,306
-Salary Average : $850,000
-Salary Average Remaining : $815,306
Total Pro Players20
Salary Commitment
Year 25 : $85,395,000
Year 26 : $66,455,000
Year 27 : $63,375,000
Year 28 : $43,575,000
Salary Average Commitment
Year 25 : $85,750,000
Year 26 : $66,100,000
Year 27 : $63,375,000
Year 28 : $43,575,000
Salary Cap with 1 Way Contract
Year 25 : $85,750,000
Year 26 : $66,100,000
Year 27 : $63,375,000
Year 28 : $43,575,000

Farm Players Salaries

Jakub Dobes $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Fedor Svechkov $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Samuel Honzek $91,833 (4)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Chaz Lucius $89,417 (2)
Salary Remaining : $85,691
Salary Average : $89,417
Salary Average Remaining : $85,691
Joakim Kemell $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Viktor Neuchev $87,000 (2)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Tristan Luneau $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Hendrix Lapierre $86,333 (1)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Jakub Demek $85,168 (2)
Salary Remaining : $81,620
Salary Average : $85,168
Salary Average Remaining : $81,620
Jake Chiasson $84,333 (2)
Salary Remaining : $80,819
Salary Average : $84,333
Salary Average Remaining : $80,819
Dennis Cholowski $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Gage Quinney $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joe Hicketts $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mark Friedman $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Simon Lundmark $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jonas Rondbjerg $77,500 (1)
Salary Remaining : $74,271
Salary Average : $76,667
Salary Average Remaining : $73,472
Jakob Pelletier $77,500 (3)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Felix Sandstrom $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Garrett Wilson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matthew Strome $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Maxime Lajoie $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Rourke Chartier $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players22
Salary Commitment
Year 25 : $1,746,751
Year 26 : $1,012,252
Year 27 : $341,334
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,745,918
Year 26 : $1,015,418
Year 27 : $344,500
Year 28 : $91,833

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameLenovo Center
Level 1: 7464 - $75 - 7 464 - 100,00%
Level 2: 3732 - $60 - 3 732 - 100,00%
Level 3: 4665 - $42 - 4 665 - 100,00%
Level 4: 1866 - $30 - 1 866 - 100,00%
Luxury : 933 - $180 - 933 - 100,00%
Total Capacity :18660
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 660 - 100,00%
Average Income per Game$1,793,319
Year to Date Revenue$1,793,319
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$80,619,167
Pro Players Total Average Salaries$79,119,167
Farm Players Total Salaries$1,563,583
Farm Players Total Average Salaries$1,565,166
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,290,578
Farm Year To Date Expenses$65,150
Pro Salary Cap Per Days$1,614,677
Pro Salary Cap To Date$3,229,354
Farm Salary Cap Per Days$32,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,486,423
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,645,289
Pro Estimated Expenses$77,328,583
Farm Remaining Season Days46
Farm Expenses Per Days$32,575
Farm Estimated Expenses$1,498,450
Estimated Season Expenses$78,827,033
Estimated Season Salary Cap$79,119,173
Estimate Under Maximum Salary Cap of $88,000,000$8,880,827
Estimate Over Minimum Salary Cap of $65,000,000 $14,119,173
Current Bank Account$258,558,550
Projected Bank Account$212,370,990

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $10,000,000 (5)
-Salary Remaining : $9,591,837
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Aleksander Barkov (1 Way Contract) $10,000,000 (6)
-Salary Remaining : $9,591,837
-Salary Average : $10,000,000
-Salary Average Remaining : $9,591,837
Brandon Hagel (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
John Gibson (1 Way Contract) $6,400,000 (4)
-Salary Remaining : $6,138,776
-Salary Average : $6,400,000
-Salary Average Remaining : $6,138,776
Matt Duchene (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Tyson Barrie (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Tyler Toffoli (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Evan Bouchard (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $4,124,490
-Salary Average : $4,300,000
-Salary Average Remaining : $4,124,490
Max Domi (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
John Marino (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Olli Maatta (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Adam Henrique (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Andrew Peeke (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Scott Wedgewood (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Fabian Zetterlund (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Cam York (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Alexei Toropchenko (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Henry Thrun (1 Way Contract) $925,000 (2)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Jackson Blake $905,833 (2)
-Salary Remaining : $868,860
-Salary Average : $905,833
-Salary Average Remaining : $868,860
Brett Howden (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Zachary Bolduc $863,334 (2)
-Salary Remaining : $828,096
-Salary Average : $863,334
-Salary Average Remaining : $828,096
Michael McCarron (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Keegan Kolesar $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players23
Salary Commitment
Year 25 : $80,619,167
Year 26 : $59,094,167
Year 27 : $35,650,000
Year 28 : $29,650,000
Salary Average Commitment
Year 25 : $79,119,167
Year 26 : $58,594,167
Year 27 : $35,400,000
Year 28 : $31,400,000
Salary Cap with 1 Way Contract
Year 25 : $79,119,167
Year 26 : $58,594,167
Year 27 : $35,400,000
Year 28 : $31,400,000

Farm Players Salaries

Otto Stenberg $95,000 (4)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Mackie Samoskevich $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Julian Lutz $92,333 (3)
Salary Remaining : $88,486
Salary Average : $92,333
Salary Average Remaining : $88,486
Dylan Peterson $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
William Dufour $85,917 (1)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Conor Timmins $85,000 (1)
Salary Remaining : $81,458
Salary Average : $81,250
Salary Average Remaining : $77,865
Jean-Luc Foudy $84,750 (1)
Salary Remaining : $81,219
Salary Average : $87,833
Salary Average Remaining : $84,174
Ivan Ivan $84,500 (1)
Salary Remaining : $80,979
Salary Average : $84,500
Salary Average Remaining : $80,979
Anttoni Honka $83,667 (1)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Jan Mysak $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Donovan Sebrango $82,833 (1)
Salary Remaining : $79,382
Salary Average : $85,083
Salary Average Remaining : $81,538
Michael Dipietro $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jiri Patera $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Philip Kemp $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Valtteri Puustinen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cameron Hughes $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Max Gildon $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Aleksi Heponiemi $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Alexander True $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Cavan Fitzgerald $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players20
Salary Commitment
Year 25 : $1,563,583
Year 26 : $270,916
Year 27 : $184,166
Year 28 : $91,833
Salary Average Commitment
Year 25 : $1,565,166
Year 26 : $274,083
Year 27 : $187,333
Year 28 : $95,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6318 - $500 - 6 318 - 100,00%
Level 2: 3159 - $320 - 3 159 - 100,00%
Level 3: 3948 - $200 - 3 948 - 100,00%
Level 4: 1580 - $120 - 1 580 - 100,00%
Luxury : 790 - $999 - 790 - 100,00%
Total Capacity :15795
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %15 795 - 100,00%
Average Income per Game$8,848,052
Year to Date Revenue$8,848,052
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$149,000
Year to Date Revenue$149,000

Expense

Pro Players Total Salaries$71,012,500
Pro Players Total Average Salaries$71,000,000
Farm Players Total Salaries$1,605,416
Farm Players Total Average Salaries$1,605,416
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,333,333
Pro Year To Date Expenses$2,898,470
Farm Year To Date Expenses$66,892
Pro Salary Cap Per Days$1,412,755
Pro Salary Cap To Date$2,825,510
Farm Salary Cap Per Days$33,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$150,416,884
Farm Estimated Season Revenue$2,533,000
Pro Remaining Season Days47
Pro Expenses Per Days$1,449,235
Pro Estimated Expenses$68,114,045
Farm Remaining Season Days46
Farm Expenses Per Days$33,446
Farm Estimated Expenses$1,538,516
Estimated Season Expenses$69,652,561
Estimated Season Salary Cap$71,558,328
Estimate Under Maximum Salary Cap of $88,000,000$16,441,672
Estimate Over Minimum Salary Cap of $65,000,000 $6,558,328
Current Bank Account$797,616,555
Projected Bank Account$880,913,878

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,673,469
-Salary Average : $7,775,000
-Salary Average Remaining : $7,457,653
James van Riemsdyk (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $6,954,082
-Salary Average : $7,250,000
-Salary Average Remaining : $6,954,082
Dylan Cozens (1 Way Contract) $6,100,000 (6)
-Salary Remaining : $5,851,020
-Salary Average : $6,100,000
-Salary Average Remaining : $5,851,020
Hampus Lindholm (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $5,611,224
-Salary Average : $5,850,000
-Salary Average Remaining : $5,611,224
Alex Killorn (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Alexander Wennberg (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,596,939
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Matias Maccelli (1 Way Contract) $3,425,000 (3)
-Salary Remaining : $3,285,204
-Salary Average : $3,425,000
-Salary Average Remaining : $3,285,204
Mackenzie Blackwood (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $2,997,449
-Salary Average : $3,125,000
-Salary Average Remaining : $2,997,449
Filip Chytil (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Alex Iafallo (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Justin Holl (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $2,302,041
-Salary Average : $2,400,000
-Salary Average Remaining : $2,302,041
Cole Sillinger (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Timothy Liljegren (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jamie Drysdale (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jeremy Lauzon (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Teddy Blueger (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,726,531
-Salary Average : $1,800,000
-Salary Average Remaining : $1,726,531
Isac Lundestrom (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Anthony Stolarz (1 Way Contract) $1,262,500 (3)
-Salary Remaining : $1,210,969
-Salary Average : $1,262,500
-Salary Average Remaining : $1,210,969
Kevin Stenlund (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jake Sanderson $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Nick Perbix $850,000 (1)
-Salary Remaining : $815,306
-Salary Average : $812,500
-Salary Average Remaining : $779,337
Klim Kostin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players23
Salary Commitment
Year 25 : $71,012,500
Year 26 : $58,337,500
Year 27 : $27,762,500
Year 28 : $13,950,000
Salary Average Commitment
Year 25 : $71,000,000
Year 26 : $59,487,500
Year 27 : $29,537,500
Year 28 : $13,950,000
Salary Cap with 1 Way Contract
Year 25 : $69,225,008
Year 26 : $58,487,500
Year 27 : $29,537,500
Year 28 : $13,950,000

Farm Players Salaries

Nate Danielson $91,833 (4)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
William Stromgren $90,083 (2)
Salary Remaining : $86,330
Salary Average : $90,083
Salary Average Remaining : $86,330
Noah Ostlund $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Ville Ottavainen $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Trevor Kuntar $86,750 (1)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Noel Gunler $86,250 (1)
Salary Remaining : $82,656
Salary Average : $86,250
Salary Average Remaining : $82,656
Dylan Garand $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Fraser Minten $81,667 (3)
Salary Remaining : $78,264
Salary Average : $81,667
Salary Average Remaining : $78,264
Samuel Helenius $80,583 (2)
Salary Remaining : $77,226
Salary Average : $80,583
Salary Average Remaining : $77,226
Mac Hollowell $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matthew Robertson $77,500 (3)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Filip Hallander $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Riley Tufte $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Steven Santini $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Guillaume Brisebois $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Madison Bowey $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cole Bardreau $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brian Pinho $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Phillip Di Giuseppe $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Collin Delia $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players20
Salary Commitment
Year 25 : $1,605,416
Year 26 : $903,917
Year 27 : $336,501
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,605,416
Year 26 : $907,083
Year 27 : $339,667
Year 28 : $91,833

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6118 - $180 - 6 118 - 100,00%
Level 2: 3059 - $110 - 3 059 - 100,00%
Level 3: 3824 - $70 - 3 824 - 100,00%
Level 4: 1528 - $50 - 1 528 - 100,00%
Luxury : 765 - $250 - 765 - 100,00%
Total Capacity :15294
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %15 294 - 100,00%
Average Income per Game$2,939,859
Year to Date Revenue$2,939,859
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$80,774,125
Pro Players Total Average Salaries$80,774,125
Farm Players Total Salaries$1,783,000
Farm Players Total Average Salaries$1,783,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$916,667
Pro Year To Date Expenses$3,331,087
Farm Year To Date Expenses$70,802
Pro Salary Cap Per Days$1,648,452
Pro Salary Cap To Date$3,331,087
Farm Salary Cap Per Days$37,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,977,603
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,648,452
Pro Estimated Expenses$77,477,244
Farm Remaining Season Days46
Farm Expenses Per Days$37,146
Farm Estimated Expenses$1,708,716
Estimated Season Expenses$79,185,960
Estimated Season Salary Cap$81,724,998
Estimate Under Maximum Salary Cap of $88,000,000$6,275,002
Estimate Over Minimum Salary Cap of $65,000,000 $16,724,998
Current Bank Account$420,487,743
Projected Bank Account$393,432,436

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $8,200,000 (5)
-Salary Remaining : $7,865,306
-Salary Average : $8,200,000
-Salary Average Remaining : $7,865,306
John Carlson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Jack Hughes (1 Way Contract) $8,000,000 (5)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,553,571
-Salary Average : $7,875,000
-Salary Average Remaining : $7,553,571
Connor Hellebuyck (1 Way Contract) $7,500,000 (7)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Vincent Trocheck (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $6,354,592
-Salary Average : $6,625,000
-Salary Average Remaining : $6,354,592
Taylor Hall (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
David Perron (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Brandon Carlo (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Dmitri Orlov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Samuel Girard (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Connor Brown (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Pius Suter (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,493,878
-Salary Average : $2,600,000
-Salary Average Remaining : $2,493,878
Sean Kuraly (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $1,246,939
-Salary Average : $1,300,000
-Salary Average Remaining : $1,246,939
Laurent Brossoit (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Brock Faber $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Christian Fischer (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Alex Laferriere $875,000 (1)
-Salary Remaining : $839,286
-Salary Average : $875,000
-Salary Average Remaining : $839,286
Philip Broberg $874,125 (1)
-Salary Remaining : $838,446
-Salary Average : $874,125
-Salary Average Remaining : $838,446
Luke Glendening (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Vincent Desharnais (1 Way Contract) $800,000 (2)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players21
Salary Commitment
Year 25 : $80,774,125
Year 26 : $60,850,000
Year 27 : $60,050,000
Year 28 : $33,050,000
Salary Average Commitment
Year 25 : $80,774,125
Year 26 : $60,850,000
Year 27 : $60,050,000
Year 28 : $33,050,000
Salary Cap with 1 Way Contract
Year 25 : $80,774,125
Year 26 : $60,850,000
Year 27 : $60,050,000
Year 28 : $33,050,000

Farm Players Salaries

Shai Buium $92,500 (3)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Domenick Fensore $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Rafael Harvey-Pinard $90,000 (1)
Salary Remaining : $86,250
Salary Average : $90,000
Salary Average Remaining : $86,250
Felix Unger Sorum $83,167 (4)
Salary Remaining : $79,701
Salary Average : $83,167
Salary Average Remaining : $79,701
Eemil Viro $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Martin Chromiak $82,000 (1)
Salary Remaining : $78,583
Salary Average : $82,000
Salary Average Remaining : $78,583
Nikita Tolopilo $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Philippe Myers $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kevin Connauton $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brandon Gignac $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Givani Smith $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Adam Ruzicka $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Rem Pitlick $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ben Meyers $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
James Hamblin $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Emilio Pettersen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Michael Pezzetta $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Chris Wagner $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kevin Mandolese $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Olli Juolevi $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Michal Teply $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Henrik Borgstrom $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Victor Mete $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Tyler Wotherspoon $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players24
Salary Commitment
Year 25 : $1,783,000
Year 26 : $482,833
Year 27 : $172,833
Year 28 : $80,333
Salary Average Commitment
Year 25 : $1,783,000
Year 26 : $485,667
Year 27 : $175,667
Year 28 : $83,167

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7292 - $500 - 7 292 - 100,00%
Level 2: 3646 - $320 - 3 646 - 100,00%
Level 3: 4558 - $200 - 4 558 - 100,00%
Level 4: 1822 - $120 - 1 822 - 100,00%
Luxury : 912 - $999 - 912 - 100,00%
Total Capacity :18230
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 230 - 100,00%
Average Income per Game$10,212,532
Year to Date Revenue$10,212,532
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$76,569,167
Pro Players Total Average Salaries$76,531,667
Farm Players Total Salaries$1,486,139
Farm Players Total Average Salaries$1,488,639
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,125,272
Farm Year To Date Expenses$61,922
Pro Salary Cap Per Days$1,529,218
Pro Salary Cap To Date$3,058,436
Farm Salary Cap Per Days$31,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$173,613,044
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,562,636
Pro Estimated Expenses$73,443,892
Farm Remaining Season Days46
Farm Expenses Per Days$30,961
Farm Estimated Expenses$1,424,206
Estimated Season Expenses$74,868,098
Estimated Season Salary Cap$74,931,682
Estimate Under Maximum Salary Cap of $88,000,000$13,068,318
Estimate Over Minimum Salary Cap of $65,000,000 $9,931,682
Current Bank Account$552,638,086
Projected Bank Account$653,536,082

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $9,591,837
-Salary Average : $10,000,000
-Salary Average Remaining : $9,591,837
Erik Karlsson (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Thomas Chabot (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Phil Kessel (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
William Karlsson (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $5,659,184
-Salary Average : $5,900,000
-Salary Average Remaining : $5,659,184
Shayne Gostisbehere (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Carter Verhaeghe (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Ivan Barbashev (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Damon Severson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Jake DeBrusk (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $3,501,020
-Salary Average : $3,650,000
-Salary Average Remaining : $3,501,020
Connor Murphy (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $3,261,224
-Salary Average : $3,400,000
-Salary Average Remaining : $3,261,224
Aliaksei Protas (1 Way Contract) $3,375,000 (5)
-Salary Remaining : $3,237,245
-Salary Average : $3,375,000
-Salary Average Remaining : $3,237,245
Frank Vatrano (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Pyotr Kochetkov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Alexandre Carrier (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Noel Acciari (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,151,020
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Mason Appleton (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Adam Fantilli $950,000 (2)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Wyatt Johnston $894,167 (1)
-Salary Remaining : $857,670
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Lukas Dostal $850,000 (1)
-Salary Remaining : $815,306
-Salary Average : $812,500
-Salary Average Remaining : $779,337
Spencer Stastney (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Nathan Walker (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players22
Salary Commitment
Year 25 : $76,569,167
Year 26 : $51,950,000
Year 27 : $17,625,000
Year 28 : $11,625,000
Salary Average Commitment
Year 25 : $76,531,667
Year 26 : $51,950,000
Year 27 : $17,625,000
Year 28 : $11,625,000
Salary Cap with 1 Way Contract
Year 25 : $74,931,664
Year 26 : $51,125,000
Year 27 : $17,625,000
Year 28 : $11,625,000

Farm Players Salaries

Kevin Korchinski $91,833 (2)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Sean Farrell $89,750 (1)
Salary Remaining : $86,010
Salary Average : $89,750
Salary Average Remaining : $86,010
Emil Heineman $89,750 (2)
Salary Remaining : $86,010
Salary Average : $89,750
Salary Average Remaining : $86,010
Daniil Misyul $86,750 (1)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Fabian Wagner $83,056 (3)
Salary Remaining : $79,595
Salary Average : $83,056
Salary Average Remaining : $79,595
Marshall Warren $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Axel Jonsson-Fjallby $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Paul Cotter $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kieffer Bellows $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Glenn Gawdin $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cole Schwindt $77,500 (2)
Salary Remaining : $74,271
Salary Average : $80,000
Salary Average Remaining : $76,667
Jonathan Gruden $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Liam Foudy $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tanner Laczynski $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Georgi Romanov $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Marc Del Gaizo $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dmitri Samorukov $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Eetu Makiniemi $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players19
Salary Commitment
Year 25 : $1,486,139
Year 26 : $739,639
Year 27 : $83,056
Year 28 : $0
Salary Average Commitment
Year 25 : $1,488,639
Year 26 : $737,139
Year 27 : $83,056
Year 28 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameBenchmark International Arena
Level 1: 7637 - $130 - 7 637 - 100,00%
Level 2: 3818 - $90 - 3 818 - 100,00%
Level 3: 4773 - $75 - 4 773 - 100,00%
Level 4: 1909 - $50 - 1 909 - 100,00%
Luxury : 955 - $350 - 955 - 100,00%
Total Capacity :19092
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 110,00%

Income

Home Games Left17
Average Attendance - %19 092 - 100,00%
Average Income per Game$3,164,916
Year to Date Revenue$3,164,916
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$86,325,833
Pro Players Total Average Salaries$86,325,833
Farm Players Total Salaries$1,635,500
Farm Players Total Average Salaries$1,634,250
Coaches Total Salaries$5,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,470,425
Farm Year To Date Expenses$73,564
Pro Salary Cap Per Days$1,761,752
Pro Salary Cap To Date$3,450,017
Farm Salary Cap Per Days$34,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,803,572
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,761,752
Pro Estimated Expenses$82,802,344
Farm Remaining Season Days46
Farm Expenses Per Days$34,073
Farm Estimated Expenses$1,567,358
Estimated Season Expenses$84,369,702
Estimated Season Salary Cap$86,252,361
Estimate Under Maximum Salary Cap of $88,000,000$1,747,639
Estimate Over Minimum Salary Cap of $65,000,000 $21,252,361
Current Bank Account$399,384,670
Projected Bank Account$370,971,590

Pro Players Salaries

Mitchell Marner (1 Way Contract) $11,000,000 (7)
-Salary Remaining : $10,551,020
-Salary Average : $11,000,000
-Salary Average Remaining : $10,551,020
Sidney Crosby (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,591,837
-Salary Average : $10,000,000
-Salary Average Remaining : $9,591,837
Tim Stutzle (1 Way Contract) $8,350,000 (6)
-Salary Remaining : $8,009,184
-Salary Average : $8,350,000
-Salary Average Remaining : $8,009,184
Roope Hintz (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Andrei Vasilevskiy (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Shea Theodore (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Jakob Chychrun (1 Way Contract) $6,000,000 (7)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Josh Morrissey (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Ryan O'Reilly (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Travis Konecny (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Alex Vlasic (1 Way Contract) $3,600,000 (6)
-Salary Remaining : $3,453,061
-Salary Average : $3,600,000
-Salary Average Remaining : $3,453,061
Connor McMichael (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $2,014,286
-Salary Average : $2,100,000
-Salary Average Remaining : $2,014,286
Mario Ferraro (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Braden Schneider (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $1,151,020
-Salary Average : $1,200,000
-Salary Average Remaining : $1,151,020
Ryan McLeod (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $1,055,102
-Salary Average : $1,100,000
-Salary Average Remaining : $1,055,102
Bobby Brink $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Elmer Soderblom $878,333 (1)
-Salary Remaining : $842,483
-Salary Average : $878,333
-Salary Average Remaining : $842,483
Dustin Wolf (1 Way Contract) $850,000 (2)
-Salary Remaining : $815,306
-Salary Average : $850,000
-Salary Average Remaining : $815,306
Luke Evangelista $797,500 (1)
-Salary Remaining : $764,949
-Salary Average : $797,500
-Salary Average Remaining : $764,949
Kiefer Sherwood (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players20
Salary Commitment
Year 25 : $86,325,833
Year 26 : $82,950,000
Year 27 : $49,950,000
Year 28 : $49,950,000
Salary Average Commitment
Year 25 : $86,325,833
Year 26 : $82,950,000
Year 27 : $49,950,000
Year 28 : $49,950,000
Salary Cap with 1 Way Contract
Year 25 : $86,325,833
Year 26 : $82,950,000
Year 27 : $49,950,000
Year 28 : $49,950,000

Farm Players Salaries

Devon Levi $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Emil Lilleberg $87,000 (1)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Roni Hirvonen $85,667 (2)
Salary Remaining : $82,097
Salary Average : $85,667
Salary Average Remaining : $82,097
Francesco Pinelli $84,500 (2)
Salary Remaining : $80,979
Salary Average : $84,500
Salary Average Remaining : $80,979
Isaiah George $83,833 (3)
Salary Remaining : $80,340
Salary Average : $83,833
Salary Average Remaining : $80,340
Jakub Lauko $80,000 (1)
Salary Remaining : $76,667
Salary Average : $78,750
Salary Average Remaining : $75,469
Mitchell Chaffee $80,000 (2)
Salary Remaining : $76,667
Salary Average : $80,000
Salary Average Remaining : $76,667
Vasiliy Ponomarev $79,500 (1)
Salary Remaining : $76,188
Salary Average : $79,500
Salary Average Remaining : $76,188
Maxwell Crozier $77,500 (3)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jett Woo $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brandon Halverson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Calen Addison $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brett Leason $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alex Barre-Boulet $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Rasmus Asplund $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jesse Puljujarvi $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matt Luff $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Michael Sgarbossa $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jaycob Megna $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Trevor Carrick $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Gabriel Dumont $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players21
Salary Commitment
Year 25 : $1,635,500
Year 26 : $566,500
Year 27 : $161,333
Year 28 : $0
Salary Average Commitment
Year 25 : $1,634,250
Year 26 : $566,500
Year 27 : $161,333
Year 28 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 7528 - $90 - 7 528 - 100,00%
Level 2: 3764 - $65 - 3 764 - 100,00%
Level 3: 4705 - $45 - 4 705 - 100,00%
Level 4: 1882 - $30 - 1 882 - 100,00%
Luxury : 940 - $175 - 940 - 100,00%
Total Capacity :18819
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 819 - 100,00%
Average Income per Game$2,018,749
Year to Date Revenue$2,018,749
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$75,591,667
Pro Players Total Average Salaries$76,591,667
Farm Players Total Salaries$2,228,369
Farm Players Total Average Salaries$2,228,369
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$3,065,323
Farm Year To Date Expenses$94,895
Pro Salary Cap Per Days$1,563,095
Pro Salary Cap To Date$3,106,139
Farm Salary Cap Per Days$46,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,318,733
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,542,687
Pro Estimated Expenses$72,506,289
Farm Remaining Season Days46
Farm Expenses Per Days$46,424
Farm Estimated Expenses$2,135,504
Estimated Season Expenses$74,641,793
Estimated Season Salary Cap$77,571,604
Estimate Under Maximum Salary Cap of $88,000,000$10,428,396
Estimate Over Minimum Salary Cap of $65,000,000 $12,571,604
Current Bank Account$200,804,750
Projected Bank Account$162,634,740

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $9,591,837
-Salary Average : $10,000,000
-Salary Average Remaining : $9,591,837
Morgan Rielly (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $6,954,082
-Salary Average : $7,250,000
-Salary Average Remaining : $6,954,082
Darnell Nurse (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Gustav Forsling (1 Way Contract) $6,525,000 (7)
-Salary Remaining : $6,258,673
-Salary Average : $6,525,000
-Salary Average Remaining : $6,258,673
Jonas Brodin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Igor Shesterkin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Jeff Skinner (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Nazem Kadri (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Jared McCann (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Zach Hyman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Alexis Lafreniere (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Shane Pinto (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Trent Frederic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Ryan Poehling (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $1,342,857
-Salary Average : $1,400,000
-Salary Average Remaining : $1,342,857
Simon Benoit (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Samuel Blais (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Vasily Podkolzin (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Simon Edvinsson $894,167 (2)
-Salary Remaining : $857,670
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Ridly Greig $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $863,333
-Salary Average Remaining : $828,095
Samuel Ersson $859,167 (1)
-Salary Remaining : $824,099
-Salary Average : $859,167
-Salary Average Remaining : $824,099
Joey Anderson (1 Way Contract) $800,000 (2)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players21
Salary Commitment
Year 25 : $75,591,667
Year 26 : $61,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000
Salary Average Commitment
Year 25 : $76,591,667
Year 26 : $60,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000
Salary Cap with 1 Way Contract
Year 25 : $76,591,667
Year 26 : $60,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000

Farm Players Salaries

Nico Myatovic $89,667 (3)
Salary Remaining : $85,931
Salary Average : $89,667
Salary Average Remaining : $85,931
Isak Rosen $89,417 (2)
Salary Remaining : $85,691
Salary Average : $89,417
Salary Average Remaining : $85,691
Jani Nyman $89,167 (3)
Salary Remaining : $85,451
Salary Average : $89,167
Salary Average Remaining : $85,451
David Goyette $89,167 (3)
Salary Remaining : $85,451
Salary Average : $89,167
Salary Average Remaining : $85,451
Maveric Lamoureux $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Conor Geekie $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Joshua Lopina $87,833 (1)
Salary Remaining : $84,174
Salary Average : $87,833
Salary Average Remaining : $84,174
Tristan Lennox $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Justin Ertel $86,750 (3)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Hunter Haight $86,583 (3)
Salary Remaining : $82,976
Salary Average : $86,583
Salary Average Remaining : $82,976
Chase Stillman $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Justin Sourdif $84,700 (1)
Salary Remaining : $81,171
Salary Average : $84,700
Salary Average Remaining : $81,171
Pavel Novak $84,667 (1)
Salary Remaining : $81,139
Salary Average : $84,667
Salary Average Remaining : $81,139
Brett Harrison $83,667 (2)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Angus Booth $82,667 (3)
Salary Remaining : $79,222
Salary Average : $82,667
Salary Average Remaining : $79,222
Vincent Iorio $81,417 (2)
Salary Remaining : $78,024
Salary Average : $81,417
Salary Average Remaining : $78,024
Tristen Robins $79,750 (1)
Salary Remaining : $76,427
Salary Average : $79,750
Salary Average Remaining : $76,427
Declan Chisholm $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Albert Johansson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Calvin Pickard $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jake Christiansen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Semyon Der-Arguchintsev $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Chase De Leo $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kyle Burroughs $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Chris Driedger $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Isaac Ratcliffe $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Nicolas Meloche $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Riley Barber $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players28
Salary Commitment
Year 25 : $2,228,369
Year 26 : $1,128,919
Year 27 : $701,335
Year 28 : $0
Salary Average Commitment
Year 25 : $2,228,369
Year 26 : $1,128,919
Year 27 : $701,335
Year 28 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7456 - $500 - 7 456 - 100,00%
Level 2: 3728 - $320 - 3 728 - 100,00%
Level 3: 4660 - $200 - 4 660 - 100,00%
Level 4: 1865 - $120 - 1 865 - 100,00%
Luxury : 932 - $999 - 932 - 100,00%
Total Capacity :18641
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left16
Average Attendance - %18 641 - 100,00%
Average Income per Game$10,441,664
Year to Date Revenue$20,883,328
Farm
Home Games Left16
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$253,300

Expense

Pro Players Total Salaries$71,381,666
Pro Players Total Average Salaries$71,387,500
Farm Players Total Salaries$1,655,333
Farm Players Total Average Salaries$1,655,333
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,929,354
Farm Year To Date Expenses$67,358
Pro Salary Cap Per Days$1,440,561
Pro Salary Cap To Date$2,896,939
Farm Salary Cap Per Days$34,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$167,066,624
Farm Estimated Season Revenue$2,026,400
Pro Remaining Season Days47
Pro Expenses Per Days$1,456,769
Pro Estimated Expenses$68,468,143
Farm Remaining Season Days46
Farm Expenses Per Days$34,486
Farm Estimated Expenses$1,586,356
Estimated Season Expenses$70,054,499
Estimated Season Salary Cap$70,603,306
Estimate Under Maximum Salary Cap of $88,000,000$17,396,694
Estimate Over Minimum Salary Cap of $65,000,000 $5,603,306
Current Bank Account$479,509,797
Projected Bank Account$578,548,322

Pro Players Salaries

Erik Johnson (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
John Klingberg (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Anze Kopitar (1 Way Contract) $6,850,000 (2)
-Salary Remaining : $6,570,408
-Salary Average : $6,850,000
-Salary Average Remaining : $6,570,408
Jordan Kyrou (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Teuvo Teravainen (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $6,354,592
-Salary Average : $6,625,000
-Salary Average Remaining : $6,354,592
Kyle Okposo (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Troy Terry (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Thatcher Demko (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Jakob Silfverberg (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Jean-Gabriel Pageau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Ryan Graves (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Philipp Grubauer (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Justin Brazeau (1 Way Contract) $1,850,000 (3)
-Salary Remaining : $1,774,490
-Salary Average : $1,850,000
-Salary Average Remaining : $1,774,490
Trevor van Riemsdyk (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $1,486,735
-Salary Average : $1,550,000
-Salary Average Remaining : $1,486,735
Nico Sturm (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,486,735
-Salary Average : $1,550,000
-Salary Average Remaining : $1,486,735
Matvei Michkov $950,000 (3)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $880,850
-Salary Average : $918,333
-Salary Average Remaining : $880,850
Ryan Shea (1 Way Contract) $900,000 (2)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Marco Kasper $886,667 (3)
-Salary Remaining : $850,477
-Salary Average : $886,667
-Salary Average Remaining : $850,477
Marco Rossi $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Brandt Clarke $863,333 (2)
-Salary Remaining : $828,095
-Salary Average : $863,333
-Salary Average Remaining : $828,095
Cale Fleury (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $791,327
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players22
Salary Commitment
Year 25 : $71,381,666
Year 26 : $49,143,333
Year 27 : $32,811,667
Year 28 : $18,750,000
Salary Average Commitment
Year 25 : $71,387,500
Year 26 : $49,143,333
Year 27 : $32,811,667
Year 28 : $18,750,000
Salary Cap with 1 Way Contract
Year 25 : $70,587,504
Year 26 : $49,143,333
Year 27 : $32,811,667
Year 28 : $18,750,000

Farm Players Salaries

Jonathan Lekkerimaki $91,833 (3)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
David Jiricek $91,833 (2)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Jagger Firkus $89,167 (3)
Salary Remaining : $85,451
Salary Average : $89,167
Salary Average Remaining : $85,451
Eric Comrie $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Daniel O'Regan $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Andrew Agozzino $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Rocco Grimaldi $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brett Seney $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jackson Cates $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matthew Highmore $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Travis Dermott $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Colin White $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Riley Sutter $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jack Rathbone $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jakub Galvas $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Grant Hutton $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jack St. Ivany $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Darren Raddysh $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kenneth Appleby $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Kristian Reichel $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Dan Renouf $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Mike Vecchione $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players22
Salary Commitment
Year 25 : $1,655,333
Year 26 : $505,333
Year 27 : $181,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,655,333
Year 26 : $505,333
Year 27 : $181,000
Year 28 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 7700 - $80 - 7 700 - 100,00%
Level 2: 3850 - $63 - 3 850 - 100,00%
Level 3: 4813 - $38 - 4 813 - 100,00%
Level 4: 1925 - $27 - 1 925 - 100,00%
Luxury : 962 - $170 - 962 - 100,00%
Total Capacity :19250
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 250 - 100,00%
Average Income per Game$1,872,869
Year to Date Revenue$1,872,869
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$84,965,000
Pro Players Total Average Salaries$84,965,000
Farm Players Total Salaries$1,939,251
Farm Players Total Average Salaries$1,942,334
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,467,960
Farm Year To Date Expenses$80,802
Pro Salary Cap Per Days$1,718,163
Pro Salary Cap To Date$3,436,326
Farm Salary Cap Per Days$40,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,838,773
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,733,980
Pro Estimated Expenses$81,497,060
Farm Remaining Season Days46
Farm Expenses Per Days$40,401
Farm Estimated Expenses$1,858,446
Estimated Season Expenses$83,355,506
Estimated Season Salary Cap$84,189,987
Estimate Under Maximum Salary Cap of $88,000,000$3,810,013
Estimate Over Minimum Salary Cap of $65,000,000 $19,189,987
Current Bank Account$189,165,979
Projected Bank Account$139,802,296

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,510,204
-Salary Average : $12,000,000
-Salary Average Remaining : $11,510,204
Sam Reinhart (1 Way Contract) $7,265,000 (5)
-Salary Remaining : $6,968,469
-Salary Average : $7,265,000
-Salary Average Remaining : $6,968,469
Nick Suzuki (1 Way Contract) $7,250,000 (5)
-Salary Remaining : $6,954,082
-Salary Average : $7,250,000
-Salary Average Remaining : $6,954,082
Lucas Raymond (1 Way Contract) $7,075,000 (7)
-Salary Remaining : $6,786,224
-Salary Average : $7,075,000
-Salary Average Remaining : $6,786,224
Rasmus Ristolainen (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Ilya Sorokin (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Kristopher Letang (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $5,851,020
-Salary Average : $6,100,000
-Salary Average Remaining : $5,851,020
Boone Jenner (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Lawson Crouse (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Blake Coleman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
K'Andre Miller (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Jake Evans (1 Way Contract) $2,850,000 (5)
-Salary Remaining : $2,733,673
-Salary Average : $2,850,000
-Salary Average Remaining : $2,733,673
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,302,041
-Salary Average : $2,400,000
-Salary Average Remaining : $2,302,041
Brandon Tanev (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Brayden McNabb (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Alexander Romanov (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $1,246,939
-Salary Average : $1,300,000
-Salary Average Remaining : $1,246,939
Brandon Duhaime (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $1,055,102
-Salary Average : $1,100,000
-Salary Average Remaining : $1,055,102
Connor Dewar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jordan Spence (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Arvid Soderblom $850,000 (1)
-Salary Remaining : $815,306
-Salary Average : $850,000
-Salary Average Remaining : $815,306
Nick Blankenburg (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players21
Salary Commitment
Year 25 : $84,965,000
Year 26 : $66,665,000
Year 27 : $52,790,000
Year 28 : $37,690,000
Salary Average Commitment
Year 25 : $84,965,000
Year 26 : $66,665,000
Year 27 : $52,790,000
Year 28 : $37,690,000
Salary Cap with 1 Way Contract
Year 25 : $84,190,000
Year 26 : $65,890,000
Year 27 : $52,790,000
Year 28 : $37,690,000

Farm Players Salaries

John Beecher $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Oliver Kapanen $92,500 (3)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Scott Morrow $91,667 (2)
Salary Remaining : $87,847
Salary Average : $91,667
Salary Average Remaining : $87,847
Paul Ludwinski $90,000 (3)
Salary Remaining : $86,250
Salary Average : $90,000
Salary Average Remaining : $86,250
Roby Jarventie $89,417 (1)
Salary Remaining : $85,691
Salary Average : $92,500
Salary Average Remaining : $88,646
Logan Mailloux $87,500 (2)
Salary Remaining : $83,854
Salary Average : $87,500
Salary Average Remaining : $83,854
Antti Tuomisto $86,750 (1)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Samuel Savoie $84,667 (3)
Salary Remaining : $81,139
Salary Average : $84,667
Salary Average Remaining : $81,139
Dennis Hildeby $84,333 (1)
Salary Remaining : $80,819
Salary Average : $84,333
Salary Average Remaining : $80,819
Olivier Nadeau $83,667 (2)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Riley Kidney $83,667 (2)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Carter Mazur $82,583 (2)
Salary Remaining : $79,142
Salary Average : $82,583
Salary Average Remaining : $79,142
Colton Dach $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Brett Murray $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ryan Suzuki $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Hunter Skinner $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jalen Chatfield $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mattias Norlinder $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob Peterson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alex Steeves $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Louis Domingue $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Josh Mahura $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Sam Anas $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Taro Hirose $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players24
Salary Commitment
Year 25 : $1,939,251
Year 26 : $1,011,251
Year 27 : $267,167
Year 28 : $0
Salary Average Commitment
Year 25 : $1,942,334
Year 26 : $1,011,251
Year 27 : $267,167
Year 28 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7355 - $160 - 7 355 - 100,00%
Level 2: 3677 - $75 - 3 677 - 100,00%
Level 3: 4597 - $50 - 4 597 - 100,00%
Level 4: 1839 - $40 - 1 839 - 100,00%
Luxury : 919 - $225 - 919 - 100,00%
Total Capacity :18387
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 387 - 100,00%
Average Income per Game$2,924,512
Year to Date Revenue$2,924,512
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$79,168,333
Pro Players Total Average Salaries$78,143,333
Farm Players Total Salaries$1,636,911
Farm Players Total Average Salaries$1,640,661
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,231,360
Farm Year To Date Expenses$68,204
Pro Salary Cap Per Days$1,594,762
Pro Salary Cap To Date$3,189,524
Farm Salary Cap Per Days$34,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,716,704
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,615,680
Pro Estimated Expenses$75,936,960
Farm Remaining Season Days46
Farm Expenses Per Days$34,102
Farm Estimated Expenses$1,568,692
Estimated Season Expenses$77,505,652
Estimated Season Salary Cap$78,143,338
Estimate Under Maximum Salary Cap of $88,000,000$9,856,662
Estimate Over Minimum Salary Cap of $65,000,000 $13,143,338
Current Bank Account$235,752,572
Projected Bank Account$210,116,674

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Tage Thompson (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Mathew Barzal (1 Way Contract) $6,875,000 (6)
-Salary Remaining : $6,594,388
-Salary Average : $6,875,000
-Salary Average Remaining : $6,594,388
Quinton Byfield (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Linus Ullmark (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,755,102
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Torey Krug (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Josh Anderson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Ryan Pulock (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Brock Nelson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Jason Zucker (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Charlie Coyle (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Jamie Oleksiak (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Mathieu Joseph (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Stuart Skinner (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Nils Hoglander (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Erik Brannstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Caleb Jones (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Mason Lohrei $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Shane Wright $886,666 (3)
-Salary Remaining : $850,476
-Salary Average : $886,666
-Salary Average Remaining : $850,476
Olen Zellweger $844,167 (2)
-Salary Remaining : $809,711
-Salary Average : $844,167
-Salary Average Remaining : $809,711
Mark Kastelic (1 Way Contract) $825,000 (1)
-Salary Remaining : $791,327
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Benoit-Olivier Groulx (1 Way Contract) $812,500 (3)
-Salary Remaining : $779,337
-Salary Average : $812,500
-Salary Average Remaining : $779,337
Total Pro Players22
Salary Commitment
Year 25 : $79,168,333
Year 26 : $71,618,333
Year 27 : $32,324,166
Year 28 : $20,125,000
Salary Average Commitment
Year 25 : $78,143,333
Year 26 : $71,418,333
Year 27 : $32,324,166
Year 28 : $20,125,000
Salary Cap with 1 Way Contract
Year 25 : $78,143,333
Year 26 : $71,418,333
Year 27 : $32,324,166
Year 28 : $20,125,000

Farm Players Salaries

Lian Bichsel $91,833 (3)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Yegor Sidorov $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Gavin Hayes $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Ryder Korczak $85,917 (2)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Talyn Boyko $85,383 (1)
Salary Remaining : $81,826
Salary Average : $85,383
Salary Average Remaining : $81,826
Thomas Milic $84,167 (2)
Salary Remaining : $80,660
Salary Average : $84,167
Salary Average Remaining : $80,660
Ty Nelson $83,667 (3)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Tyson Hinds $82,944 (2)
Salary Remaining : $79,488
Salary Average : $82,944
Salary Average Remaining : $79,488
Nolan Foote $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Julien Gauthier $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alexander Nylander $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Callan Foote $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kale Clague $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joel Teasdale $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Grigori Denisenko $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nico Daws $77,500 (2)
Salary Remaining : $74,271
Salary Average : $81,250
Salary Average Remaining : $77,865
Martin Kaut $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Sean Day $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Tyler Benson $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Luke Henman $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Peter Abbandonato $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Reilly Walsh $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players22
Salary Commitment
Year 25 : $1,636,911
Year 26 : $841,528
Year 27 : $348,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,640,661
Year 26 : $837,778
Year 27 : $348,500
Year 28 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6845 - $100 - 0 - 0,00%
Level 2: 3423 - $90 - 0 - 0,00%
Level 3: 4278 - $70 - 0 - 0,00%
Level 4: 1711 - $30 - 0 - 0,00%
Luxury : 856 - $150 - 0 - 0,00%
Total Capacity :17113
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,570,000
Pro Players Total Average Salaries$85,570,000
Farm Players Total Salaries$1,502,167
Farm Players Total Average Salaries$1,499,667
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,524,286
Farm Year To Date Expenses$59,361
Pro Salary Cap Per Days$1,728,980
Pro Salary Cap To Date$3,470,715
Farm Salary Cap Per Days$31,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days47
Pro Expenses Per Days$1,746,327
Pro Estimated Expenses$82,077,369
Farm Remaining Season Days46
Farm Expenses Per Days$31,295
Farm Estimated Expenses$1,439,570
Estimated Season Expenses$83,516,939
Estimated Season Salary Cap$84,732,775
Estimate Under Maximum Salary Cap of $88,000,000$3,267,225
Estimate Over Minimum Salary Cap of $65,000,000 $19,732,775
Current Bank Account$303,102,484
Projected Bank Account$219,585,545

Pro Players Salaries

Alexander Ovechkin (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $9,112,245
-Salary Average : $9,500,000
-Salary Average Remaining : $9,112,245
Brad Marchand (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $7,913,265
-Salary Average : $8,250,000
-Salary Average Remaining : $7,913,265
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $7,481,633
-Salary Average : $7,800,000
-Salary Average Remaining : $7,481,633
Devon Toews (1 Way Contract) $7,250,000 (6)
-Salary Remaining : $6,954,082
-Salary Average : $7,250,000
-Salary Average Remaining : $6,954,082
Andrei Svechnikov (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Tuukka Rask (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Martin Necas (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Adam Larsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Ryan Hartman (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Brenden Dillon (1 Way Contract) $3,270,000 (1)
-Salary Remaining : $3,136,531
-Salary Average : $3,270,000
-Salary Average Remaining : $3,136,531
Kyle Palmieri (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Calle Jarnkrok (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $2,014,286
-Salary Average : $2,100,000
-Salary Average Remaining : $2,014,286
Jesperi Kotkaniemi (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Daniel Sprong (1 Way Contract) $975,000 (1)
-Salary Remaining : $935,204
-Salary Average : $975,000
-Salary Average Remaining : $935,204
Ty Emberson (1 Way Contract) $950,000 (1)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Justin Barron (1 Way Contract) $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Cole Smith (1 Way Contract) $900,000 (2)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Sam Carrick (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $815,306
-Salary Average : $850,000
-Salary Average Remaining : $815,306
Tyson Jost (1 Way Contract) $775,000 (2)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Stefan Noesen (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players22
Salary Commitment
Year 25 : $85,570,000
Year 26 : $40,325,000
Year 27 : $17,750,000
Year 28 : $14,250,000
Salary Average Commitment
Year 25 : $85,570,000
Year 26 : $40,325,000
Year 27 : $17,750,000
Year 28 : $14,250,000
Salary Cap with 1 Way Contract
Year 25 : $84,720,000
Year 26 : $39,475,000
Year 27 : $17,750,000
Year 28 : $14,250,000

Farm Players Salaries

Aleksanteri Kaskimaki $87,000 (3)
Salary Remaining : $83,375
Salary Average : $87,000
Salary Average Remaining : $83,375
Alexander Pashin $82,667 (1)
Salary Remaining : $79,222
Salary Average : $82,667
Salary Average Remaining : $79,222
Ronnie Attard $82,500 (1)
Salary Remaining : $79,063
Salary Average : $80,000
Salary Average Remaining : $76,667
Devin Cooley $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mason Shaw $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dysin Mayo $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Justin Dowling $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Derrick Pouliot $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Josh Brown $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Justin Bailey $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jonah Gadjovich $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Magnus Chrona $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Oliver Wahlstrom $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jake Leschyshyn $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Curtis Douglas $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ruslan Iskhakov $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jimmy Schuldt $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jean-Sebastien Dea $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Curtis McKenzie $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Noel Hoefenmayer $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players20
Salary Commitment
Year 25 : $1,502,167
Year 26 : $397,000
Year 27 : $87,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,499,667
Year 26 : $397,000
Year 27 : $87,000
Year 28 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7202 - $90 - 0 - 0,00%
Level 2: 3601 - $65 - 0 - 0,00%
Level 3: 4502 - $35 - 0 - 0,00%
Level 4: 1801 - $25 - 0 - 0,00%
Luxury : 900 - $160 - 0 - 0,00%
Total Capacity :18006
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left18
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,435,833
Pro Players Total Average Salaries$78,435,833
Farm Players Total Salaries$1,558,917
Farm Players Total Average Salaries$1,558,917
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,164,268
Farm Year To Date Expenses$68,751
Pro Salary Cap Per Days$1,600,731
Pro Salary Cap To Date$3,143,860
Farm Salary Cap Per Days$32,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days47
Pro Expenses Per Days$1,600,731
Pro Estimated Expenses$75,234,357
Farm Remaining Season Days46
Farm Expenses Per Days$32,477
Farm Estimated Expenses$1,493,942
Estimated Season Expenses$76,728,299
Estimated Season Salary Cap$78,378,217
Estimate Under Maximum Salary Cap of $88,000,000$9,621,783
Estimate Over Minimum Salary Cap of $65,000,000 $13,378,217
Current Bank Account$200,550,816
Projected Bank Account$123,822,517

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Adam Fox (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Kyle Connor (1 Way Contract) $8,500,000 (6)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Claude Giroux (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Victor Hedman (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $6,858,163
-Salary Average : $7,150,000
-Salary Average Remaining : $6,858,163
Drew Doughty (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Pavel Buchnevich (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Evander Kane (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Frederik Andersen (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $3,357,143
Mikael Backlund (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Colton Sissons (1 Way Contract) $2,250,000 (5)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Adam Boqvist (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Brandon Saad (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Ilya Samsonov (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,726,531
-Salary Average : $1,800,000
-Salary Average Remaining : $1,726,531
Urho Vaakanainen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Macklin Celebrini $975,000 (3)
-Salary Remaining : $935,204
-Salary Average : $975,000
-Salary Average Remaining : $935,204
Luke Hughes $925,000 (2)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Taylor Raddysh (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Logan O'Connor (1 Way Contract) $900,000 (2)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Matty Beniers $897,500 (1)
-Salary Remaining : $860,867
-Salary Average : $897,500
-Salary Average Remaining : $860,867
William Eklund $863,333 (2)
-Salary Remaining : $828,095
-Salary Average : $863,333
-Salary Average Remaining : $828,095
Conor Sheary (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players22
Salary Commitment
Year 25 : $78,435,833
Year 26 : $51,413,333
Year 27 : $31,975,000
Year 28 : $27,750,000
Salary Average Commitment
Year 25 : $78,435,833
Year 26 : $51,413,333
Year 27 : $31,975,000
Year 28 : $27,750,000
Salary Cap with 1 Way Contract
Year 25 : $78,435,833
Year 26 : $51,413,333
Year 27 : $31,975,000
Year 28 : $27,750,000

Farm Players Salaries

Denton Mateychuk $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Michael Buchinger $83,833 (3)
Salary Remaining : $80,340
Salary Average : $83,833
Salary Average Remaining : $80,340
Artem Grushnikov $81,417 (2)
Salary Remaining : $78,024
Salary Average : $81,417
Salary Average Remaining : $78,024
Pheonix Copley $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
William Lagesson $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Liam O'Brien $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jonny Brodzinski $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nic Petan $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Anton Blidh $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jansen Harkins $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cooper Marody $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Clay Stevenson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Casey Fitzgerald $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Emil Bemstrom $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Trey Fix-Wolansky $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Isaak Phillips $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kyle Rau $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Seth Griffith $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Timothy Gettinger $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Byron Froese $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Scott Harrington $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players21
Salary Commitment
Year 25 : $1,558,917
Year 26 : $408,917
Year 27 : $172,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,558,917
Year 26 : $408,917
Year 27 : $172,500
Year 28 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $90 - 8 000 - 100,00%
Level 2: 4000 - $53 - 4 000 - 100,00%
Level 3: 5000 - $29 - 5 000 - 100,00%
Level 4: 2000 - $19 - 2 000 - 100,00%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left16
Average Attendance - %20 000 - 100,00%
Average Income per Game$1,929,550
Year to Date Revenue$3,859,100
Farm
Home Games Left16
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$253,300

Expense

Pro Players Total Salaries$78,319,167
Pro Players Total Average Salaries$77,919,167
Farm Players Total Salaries$1,730,751
Farm Players Total Average Salaries$1,730,751
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,196,700
Farm Year To Date Expenses$72,114
Pro Salary Cap Per Days$1,590,187
Pro Salary Cap To Date$3,180,374
Farm Salary Cap Per Days$36,057
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,872,800
Farm Estimated Season Revenue$2,026,400
Pro Remaining Season Days47
Pro Expenses Per Days$1,598,350
Pro Estimated Expenses$75,122,450
Farm Remaining Season Days46
Farm Expenses Per Days$36,057
Farm Estimated Expenses$1,658,622
Estimated Season Expenses$76,781,072
Estimated Season Salary Cap$77,919,163
Estimate Under Maximum Salary Cap of $88,000,000$10,080,837
Estimate Over Minimum Salary Cap of $65,000,000 $12,919,163
Current Bank Account$194,394,991
Projected Bank Account$150,513,119

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Sean Couturier (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Jonathan Huberdeau (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Clayton Keller (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,851,020
-Salary Average : $6,100,000
-Salary Average Remaining : $5,851,020
Neal Pionk (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Mackenzie Weegar (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Karel Vejmelka (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Jonathan Drouin (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Kailer Yamamoto (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Yegor Sharangovich (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Morgan Frost (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,302,041
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Barclay Goodrow (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Erik Gudbranson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jason Dickinson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Logan Stanley (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $1,055,102
-Salary Average : $1,100,000
-Salary Average Remaining : $1,055,102
Ethan Bear (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Kent Johnson $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Alex Lyon (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Dylan Guenther $894,167 (1)
-Salary Remaining : $857,670
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Total Pro Players21
Salary Commitment
Year 25 : $78,319,167
Year 26 : $55,100,000
Year 27 : $47,000,000
Year 28 : $30,250,000
Salary Average Commitment
Year 25 : $77,919,167
Year 26 : $55,100,000
Year 27 : $47,000,000
Year 28 : $30,250,000
Salary Cap with 1 Way Contract
Year 25 : $77,919,167
Year 26 : $55,100,000
Year 27 : $47,000,000
Year 28 : $30,250,000

Farm Players Salaries

Marat Khusnutdinov $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Simon Nemec $91,833 (2)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Matthew Savoie $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Aleksandr Kisakov $85,917 (1)
Salary Remaining : $82,337
Salary Average : $85,917
Salary Average Remaining : $82,337
Topi Niemela $85,667 (1)
Salary Remaining : $82,097
Salary Average : $85,667
Salary Average Remaining : $82,097
Aatu Raty $83,667 (1)
Salary Remaining : $80,181
Salary Average : $83,667
Salary Average Remaining : $80,181
Kaedan Korczak $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Andrew Poturalski $80,000 (2)
Salary Remaining : $76,667
Salary Average : $80,000
Salary Average Remaining : $76,667
Sheldon Dries $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Maxime Comtois $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Drake Caggiula $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Haydn Fleury $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Max Jones $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kole Lind $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nikita Okhotiuk $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jesse Ylonen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ville Husso $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Samuel Bolduc $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
William Lockwood $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Scott Perunovich $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Gabriel Bourque $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Oscar Dansk $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players22
Salary Commitment
Year 25 : $1,730,751
Year 26 : $590,500
Year 27 : $88,667
Year 28 : $0
Salary Average Commitment
Year 25 : $1,730,751
Year 26 : $590,500
Year 27 : $88,667
Year 28 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 7628 - $80 - 7 628 - 100,00%
Level 2: 3814 - $53 - 3 814 - 100,00%
Level 3: 4768 - $33 - 4 768 - 100,00%
Level 4: 1906 - $23 - 1 906 - 100,00%
Luxury : 954 - $175 - 954 - 100,00%
Total Capacity :19070
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %19 070 - 100,00%
Average Income per Game$1,758,966
Year to Date Revenue$1,758,966
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$66,366,666
Pro Players Total Average Salaries$66,428,334
Farm Players Total Salaries$2,127,804
Farm Players Total Average Salaries$2,127,804
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,708,844
Farm Year To Date Expenses$88,658
Pro Salary Cap Per Days$1,355,680
Pro Salary Cap To Date$2,711,360
Farm Salary Cap Per Days$44,329
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,902,422
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,354,422
Pro Estimated Expenses$63,657,834
Farm Remaining Season Days46
Farm Expenses Per Days$44,329
Farm Estimated Expenses$2,039,134
Estimated Season Expenses$65,696,968
Estimated Season Salary Cap$66,428,320
Estimate Under Maximum Salary Cap of $88,000,000$21,571,680
Estimate Over Minimum Salary Cap of $65,000,000 $1,428,320
Current Bank Account$214,146,238
Projected Bank Account$180,504,742

Pro Players Salaries

Bo Horvat (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Alex Pietrangelo (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $8,153,061
-Salary Average : $8,500,000
-Salary Average Remaining : $8,153,061
Alec Martinez (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Matt Dumba (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Casey Mittelstadt (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,556,122
-Salary Average : $4,750,000
-Salary Average Remaining : $4,556,122
Jordan Eberle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Artturi Lehkonen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Jake Oettinger (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,644,898
-Salary Average : $3,800,000
-Salary Average Remaining : $3,644,898
Simon Holmstrom (1 Way Contract) $3,625,000 (3)
-Salary Remaining : $3,477,041
-Salary Average : $3,625,000
-Salary Average Remaining : $3,477,041
Bowen Byram (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Ian Cole (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,685,714
-Salary Average : $2,800,000
-Salary Average Remaining : $2,685,714
Michael Rasmussen (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $1,822,449
-Salary Average : $1,900,000
-Salary Average Remaining : $1,822,449
Nils Lundkvist (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $1,198,980
-Salary Average : $1,250,000
-Salary Average Remaining : $1,198,980
Samuel Montembeault (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $1,103,061
-Salary Average : $1,150,000
-Salary Average Remaining : $1,103,061
Connor Bedard $950,000 (2)
-Salary Remaining : $911,224
-Salary Average : $950,000
-Salary Average Remaining : $911,224
Matthew Coronato $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Ryker Evans $897,500 (1)
-Salary Remaining : $860,867
-Salary Average : $897,500
-Salary Average Remaining : $860,867
Tyson Foerster $863,333 (1)
-Salary Remaining : $828,095
-Salary Average : $894,167
-Salary Average Remaining : $857,670
JJ Peterka $855,833 (1)
-Salary Remaining : $820,901
-Salary Average : $886,667
-Salary Average Remaining : $850,477
Mark Jankowski (1 Way Contract) $800,000 (2)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Yegor Chinakhov (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Total Pro Players21
Salary Commitment
Year 25 : $66,366,666
Year 26 : $37,875,000
Year 27 : $26,375,000
Year 28 : $9,000,000
Salary Average Commitment
Year 25 : $66,428,334
Year 26 : $37,875,000
Year 27 : $26,375,000
Year 28 : $9,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,428,334
Year 26 : $37,875,000
Year 27 : $26,375,000
Year 28 : $9,000,000

Farm Players Salaries

Seamus Casey $95,000 (3)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Josh Doan $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Tristan Broz $92,500 (3)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Brendan Brisson $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
William Wallinder $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Yaroslav Askarov $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Eduard Sale $91,833 (4)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Mike Benning $91,667 (2)
Salary Remaining : $87,847
Salary Average : $91,667
Salary Average Remaining : $87,847
Daniel Torgersson $86,750 (1)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Carson Lambos $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Oskar Olausson $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Coulson Pitre $85,833 (3)
Salary Remaining : $82,257
Salary Average : $85,833
Salary Average Remaining : $82,257
Elias Pettersson $83,833 (3)
Salary Remaining : $80,340
Salary Average : $83,833
Salary Average Remaining : $80,340
Ryan Winterton $82,833 (2)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Matyas Sapovaliv $80,333 (3)
Salary Remaining : $76,986
Salary Average : $80,333
Salary Average Remaining : $76,986
Dmitri Kuzmin $79,556 (2)
Salary Remaining : $76,241
Salary Average : $79,556
Salary Average Remaining : $76,241
Connor Clifton $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Egor Afanasyev $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Lias Andersson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Colten Ellis $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nikita Alexandrov $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jacob Bryson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Matej Blumel $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Lane Pederson $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Total Farm Players25
Salary Commitment
Year 25 : $2,127,804
Year 26 : $1,387,888
Year 27 : $621,166
Year 28 : $88,667
Salary Average Commitment
Year 25 : $2,127,804
Year 26 : $1,391,054
Year 27 : $624,332
Year 28 : $91,833

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 7429 - $100 - 7 429 - 100,00%
Level 2: 3714 - $60 - 3 714 - 100,00%
Level 3: 4643 - $35 - 4 643 - 100,00%
Level 4: 1857 - $25 - 1 857 - 100,00%
Luxury : 929 - $200 - 929 - 100,00%
Total Capacity :18572
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 572 - 100,00%
Average Income per Game$2,027,100
Year to Date Revenue$2,027,100
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$65,844,167
Pro Players Total Average Salaries$65,844,167
Farm Players Total Salaries$2,188,708
Farm Players Total Average Salaries$2,188,708
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,687,518
Farm Year To Date Expenses$91,196
Pro Salary Cap Per Days$1,343,759
Pro Salary Cap To Date$2,687,518
Farm Salary Cap Per Days$45,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,460,700
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,343,759
Pro Estimated Expenses$63,156,673
Farm Remaining Season Days46
Farm Expenses Per Days$45,598
Farm Estimated Expenses$2,097,508
Estimated Season Expenses$65,254,181
Estimated Season Salary Cap$65,844,191
Estimate Under Maximum Salary Cap of $88,000,000$22,155,809
Estimate Over Minimum Salary Cap of $65,000,000 $844,191
Current Bank Account$297,571,855
Projected Bank Account$268,931,424

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (7)
-Salary Remaining : $9,352,041
-Salary Average : $9,750,000
-Salary Average Remaining : $9,352,041
Ryan Nugent-Hopkins (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
J.T. Miller (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Jacob Markstrom (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Victor Olofsson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Marcus Pettersson (1 Way Contract) $4,000,000 (6)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Thomas Novak (1 Way Contract) $2,825,000 (3)
-Salary Remaining : $2,709,694
-Salary Average : $2,825,000
-Salary Average Remaining : $2,709,694
Tony DeAngelo (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Matt Roy (1 Way Contract) $2,750,000 (5)
-Salary Remaining : $2,637,755
-Salary Average : $2,750,000
-Salary Average Remaining : $2,637,755
Filip Gustavsson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Ilya Mikheyev (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Matt Grzelcyk (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Ryan Suter (1 Way Contract) $2,225,000 (1)
-Salary Remaining : $2,134,184
-Salary Average : $2,225,000
-Salary Average Remaining : $2,134,184
Dylan DeMelo (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Trevor Moore (1 Way Contract) $1,875,000 (1)
-Salary Remaining : $1,798,469
-Salary Average : $1,875,000
-Salary Average Remaining : $1,798,469
Morgan Geekie (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,342,857
-Salary Average : $1,400,000
-Salary Average Remaining : $1,342,857
Dmitry Kulikov (1 Way Contract) $1,150,000 (3)
-Salary Remaining : $1,103,061
-Salary Average : $1,150,000
-Salary Average Remaining : $1,103,061
Matthew Knies $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Eric Robinson (1 Way Contract) $900,000 (1)
-Salary Remaining : $863,265
-Salary Average : $900,000
-Salary Average Remaining : $863,265
Mason Mctavish $894,167 (1)
-Salary Remaining : $857,670
-Salary Average : $894,167
-Salary Average Remaining : $857,670
Dylan Holloway (1 Way Contract) $875,000 (1)
-Salary Remaining : $839,286
-Salary Average : $875,000
-Salary Average Remaining : $839,286
David Kampf (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players22
Salary Commitment
Year 25 : $65,844,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000
Salary Average Commitment
Year 25 : $65,844,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000
Salary Cap with 1 Way Contract
Year 25 : $65,844,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000

Farm Players Salaries

Rutger Mcgroarty $95,000 (3)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Carter Savoie $92,500 (1)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Jack Peart $92,500 (3)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Landon Slaggert $91,250 (2)
Salary Remaining : $87,448
Salary Average : $91,250
Salary Average Remaining : $87,448
John Farinacci $91,000 (1)
Salary Remaining : $87,208
Salary Average : $91,000
Salary Average Remaining : $87,208
Antti Saarela $89,625 (1)
Salary Remaining : $85,891
Salary Average : $89,625
Salary Average Remaining : $85,891
Ryder Rolston $89,500 (2)
Salary Remaining : $85,771
Salary Average : $89,500
Salary Average Remaining : $85,771
Erik Portillo $87,500 (1)
Salary Remaining : $83,854
Salary Average : $87,500
Salary Average Remaining : $83,854
Dylan Duke $86,750 (3)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Brett Berard $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Brennan Othmann $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
David Spacek $86,250 (2)
Salary Remaining : $82,656
Salary Average : $86,250
Salary Average Remaining : $82,656
Sandis Vilmanis $85,500 (3)
Salary Remaining : $81,938
Salary Average : $85,500
Salary Average Remaining : $81,938
Jack Thompson $82,833 (1)
Salary Remaining : $79,382
Salary Average : $82,833
Salary Average Remaining : $79,382
Elliot Desnoyers $82,500 (1)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Jet Greaves $81,250 (2)
Salary Remaining : $77,865
Salary Average : $81,250
Salary Average Remaining : $77,865
Ronan Seeley $81,000 (1)
Salary Remaining : $77,625
Salary Average : $81,000
Salary Average Remaining : $77,625
Adam Sykora $80,667 (3)
Salary Remaining : $77,306
Salary Average : $80,667
Salary Average Remaining : $77,306
Linus Karlsson $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Lucas Carlsson $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Garrett Pilon $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dylan Coghlan $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jeremy Davies $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Patrick Brown $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nick Cousins $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Xavier Ouellet $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Total Farm Players26
Salary Commitment
Year 25 : $2,188,708
Year 26 : $1,194,250
Year 27 : $440,417
Year 28 : $0
Salary Average Commitment
Year 25 : $2,188,708
Year 26 : $1,194,250
Year 27 : $440,417
Year 28 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7025 - $100 - 7 025 - 100,00%
Level 2: 3512 - $60 - 3 512 - 100,00%
Level 3: 4391 - $35 - 4 391 - 100,00%
Level 4: 1756 - $25 - 1 756 - 100,00%
Luxury : 878 - $200 - 878 - 100,00%
Total Capacity :17562
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %17 562 - 100,00%
Average Income per Game$1,916,743
Year to Date Revenue$1,916,743
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$68,610,000
Pro Players Total Average Salaries$68,522,500
Farm Players Total Salaries$2,051,694
Farm Players Total Average Salaries$2,051,694
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,800,408
Farm Year To Date Expenses$85,488
Pro Salary Cap Per Days$1,381,378
Pro Salary Cap To Date$2,762,756
Farm Salary Cap Per Days$42,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,584,631
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,400,204
Pro Estimated Expenses$65,809,588
Farm Remaining Season Days46
Farm Expenses Per Days$42,744
Farm Estimated Expenses$1,966,224
Estimated Season Expenses$67,775,812
Estimated Season Salary Cap$67,687,522
Estimate Under Maximum Salary Cap of $88,000,000$20,312,478
Estimate Over Minimum Salary Cap of $65,000,000 $2,687,522
Current Bank Account$221,759,000
Projected Bank Account$188,720,869

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Patrik Laine (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Vladimir Tarasenko (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Vince Dunn (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Andre Burakovsky (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Dylan Strome (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
J.T. Compher (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Josh Manson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,596,939
-Salary Average : $3,750,000
-Salary Average Remaining : $3,596,939
Alex Newhook (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $2,733,673
-Salary Average : $2,850,000
-Salary Average Remaining : $2,733,673
Travis Sanheim (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,685,714
-Salary Average : $2,800,000
-Salary Average Remaining : $2,685,714
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Gustav Nyquist (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $2,110,204
-Salary Average : $2,200,000
-Salary Average Remaining : $2,110,204
Sam Steel (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $2,014,286
-Salary Average : $2,100,000
-Salary Average Remaining : $2,014,286
Yakov Trenin (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Mattias Samuelsson (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Zach Whitecloud (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Nic Dowd (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,678,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,678,571
Jani Hakanpaa (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,390,816
-Salary Average : $1,450,000
-Salary Average Remaining : $1,390,816
Daniil Tarasov $950,000 (1)
-Salary Remaining : $911,224
-Salary Average : $862,500
-Salary Average Remaining : $827,296
Nicholas Robertson (1 Way Contract) $875,000 (1)
-Salary Remaining : $839,286
-Salary Average : $875,000
-Salary Average Remaining : $839,286
David Gustafsson (1 Way Contract) $835,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $800,918
-Salary Average : $835,000
-Salary Average Remaining : $800,918
Sebastian Aho D (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Joel Hofer (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players23
Salary Commitment
Year 25 : $68,610,000
Year 26 : $48,785,000
Year 27 : $34,700,000
Year 28 : $14,000,000
Salary Average Commitment
Year 25 : $68,522,500
Year 26 : $48,785,000
Year 27 : $34,700,000
Year 28 : $14,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,687,500
Year 26 : $47,950,000
Year 27 : $34,700,000
Year 28 : $14,000,000

Farm Players Salaries

David Reinbacher $91,833 (4)
Salary Remaining : $88,007
Salary Average : $91,833
Salary Average Remaining : $88,007
Tyler Kleven $91,667 (1)
Salary Remaining : $87,847
Salary Average : $91,667
Salary Average Remaining : $87,847
Kasper Halttunen $90,833 (4)
Salary Remaining : $87,049
Salary Average : $90,833
Salary Average Remaining : $87,049
Nathan Gaucher $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Nikita Grebenkin $87,500 (2)
Salary Remaining : $83,854
Salary Average : $87,500
Salary Average Remaining : $83,854
Isaac Belliveau $87,500 (2)
Salary Remaining : $83,854
Salary Average : $87,500
Salary Average Remaining : $83,854
Leo Loof $86,750 (2)
Salary Remaining : $83,135
Salary Average : $86,750
Salary Average Remaining : $83,135
Ondrej Becher $86,500 (3)
Salary Remaining : $82,896
Salary Average : $86,500
Salary Average Remaining : $82,896
Zachary L'Heureux $86,333 (2)
Salary Remaining : $82,736
Salary Average : $86,333
Salary Average Remaining : $82,736
Lucas Edmonds $86,167 (1)
Salary Remaining : $82,576
Salary Average : $86,167
Salary Average Remaining : $82,576
Sergei Murashov $86,111 (3)
Salary Remaining : $82,523
Salary Average : $86,111
Salary Average Remaining : $82,523
Jordan Dumais $86,000 (3)
Salary Remaining : $82,417
Salary Average : $86,000
Salary Average Remaining : $82,417
Mikko Kokkonen $84,667 (1)
Salary Remaining : $81,139
Salary Average : $84,667
Salary Average Remaining : $81,139
Bryce Mcconnell-Barker $83,833 (3)
Salary Remaining : $80,340
Salary Average : $83,833
Salary Average Remaining : $80,340
Nolan Allan $82,500 (2)
Salary Remaining : $79,063
Salary Average : $82,500
Salary Average Remaining : $79,063
Jeremie Poirier $82,333 (1)
Salary Remaining : $78,903
Salary Average : $82,333
Salary Average Remaining : $78,903
Arturs Silovs $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alex Belzile $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Robert Hagg $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ryan Merkley $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dylan Gambrell $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Dillon Heatherington $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Ben King $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Riley Damiani $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Jasper Weatherby $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Ryan Carpenter $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players26
Salary Commitment
Year 25 : $2,051,694
Year 26 : $1,038,028
Year 27 : $607,445
Year 28 : $176,334
Salary Average Commitment
Year 25 : $2,051,694
Year 26 : $1,044,360
Year 27 : $613,777
Year 28 : $182,666

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7413 - $100 - 7 413 - 100,00%
Level 2: 3706 - $60 - 3 706 - 100,00%
Level 3: 4633 - $35 - 4 633 - 100,00%
Level 4: 1853 - $25 - 1 853 - 100,00%
Luxury : 927 - $200 - 927 - 100,00%
Total Capacity :18532
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %18 532 - 100,00%
Average Income per Game$2,022,735
Year to Date Revenue$2,022,735
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$78,862,500
Pro Players Total Average Salaries$78,862,500
Farm Players Total Salaries$1,612,384
Farm Players Total Average Salaries$1,612,384
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,218,878
Farm Year To Date Expenses$67,182
Pro Salary Cap Per Days$1,593,112
Pro Salary Cap To Date$3,186,224
Farm Salary Cap Per Days$33,591
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,386,495
Farm Estimated Season Revenue$2,153,050
Pro Remaining Season Days47
Pro Expenses Per Days$1,609,439
Pro Estimated Expenses$75,643,633
Farm Remaining Season Days46
Farm Expenses Per Days$33,591
Farm Estimated Expenses$1,545,186
Estimated Season Expenses$77,188,819
Estimated Season Salary Cap$78,062,488
Estimate Under Maximum Salary Cap of $88,000,000$9,937,512
Estimate Over Minimum Salary Cap of $65,000,000 $13,062,488
Current Bank Account$200,613,780
Projected Bank Account$159,964,506

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,632,653
-Salary Average : $9,000,000
-Salary Average Remaining : $8,632,653
Tomas Hertl (1 Way Contract) $8,137,500 (6)
-Salary Remaining : $7,805,357
-Salary Average : $8,137,500
-Salary Average Remaining : $7,805,357
Dylan Larkin (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $7,673,469
-Salary Average : $8,000,000
-Salary Average Remaining : $7,673,469
Dougie Hamilton (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,193,878
-Salary Average : $7,500,000
-Salary Average Remaining : $7,193,878
Johnny Gaudreau (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $6,714,286
Evgeny Dadonov (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,275,510
-Salary Average : $5,500,000
-Salary Average Remaining : $5,275,510
Nick Leddy (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,795,918
-Salary Average : $5,000,000
-Salary Average Remaining : $4,795,918
Robin Lehner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,316,327
-Salary Average : $4,500,000
-Salary Average Remaining : $4,316,327
Pavel Zacha (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $4,076,531
-Salary Average : $4,250,000
-Salary Average Remaining : $4,076,531
Yanni Gourde (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Jack Johnson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,117,347
-Salary Average : $3,250,000
-Salary Average Remaining : $3,117,347
Chris Tanev (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,397,959
-Salary Average : $2,500,000
-Salary Average Remaining : $2,397,959
Radek Faksa (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jonas Siegenthaler (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,918,367
-Salary Average : $2,000,000
-Salary Average Remaining : $1,918,367
Jordan Martinook (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $1,007,143
-Salary Average : $1,050,000
-Salary Average Remaining : $1,007,143
Ty Dellandrea (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jake Allen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Philip Tomasino (1 Way Contract) $825,000 (1)
-Salary Remaining : $791,327
-Salary Average : $825,000
-Salary Average Remaining : $791,327
Matt Nieto (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Colin Blackwell (1 Way Contract) $775,000 (2)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Uvis Balinskis $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players21
Salary Commitment
Year 25 : $78,862,500
Year 26 : $56,212,500
Year 27 : $38,887,500
Year 28 : $25,137,500
Salary Average Commitment
Year 25 : $78,862,500
Year 26 : $56,212,500
Year 27 : $38,887,500
Year 28 : $25,137,500
Salary Cap with 1 Way Contract
Year 25 : $78,062,496
Year 26 : $56,212,500
Year 27 : $38,887,500
Year 28 : $25,137,500

Farm Players Salaries

Artem Duda $95,000 (3)
Salary Remaining : $91,042
Salary Average : $95,000
Salary Average Remaining : $91,042
Cam Lund $94,167 (3)
Salary Remaining : $90,243
Salary Average : $94,167
Salary Average Remaining : $90,243
Corson Ceulemans $92,500 (2)
Salary Remaining : $88,646
Salary Average : $92,500
Salary Average Remaining : $88,646
Owen Pickering $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Filip Mesar $88,667 (3)
Salary Remaining : $84,972
Salary Average : $88,667
Salary Average Remaining : $84,972
Aleksi Heimosalmi $80,883 (2)
Salary Remaining : $77,513
Salary Average : $80,883
Salary Average Remaining : $77,513
Remi Poirier $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Mitchell Stephens $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brad Hunt $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Anders Bjork $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Gavin Bayreuther $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Tanner Kero $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joona Koppanen $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nick DeSimone $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Jaxson Stauber $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cole Guttman $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Josiah Slavin $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joel L'Esperance $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Logan Shaw $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Chris Terry $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Aaron Ness $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players21
Salary Commitment
Year 25 : $1,612,384
Year 26 : $694,884
Year 27 : $366,501
Year 28 : $0
Salary Average Commitment
Year 25 : $1,612,384
Year 26 : $694,884
Year 27 : $366,501
Year 28 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameGrand Casino Arena
Level 1: 7182 - $500 - 7 182 - 100,00%
Level 2: 3590 - $320 - 3 590 - 100,00%
Level 3: 4489 - $200 - 4 489 - 100,00%
Level 4: 1795 - $120 - 1 795 - 100,00%
Luxury : 898 - $999 - 898 - 100,00%
Total Capacity :17954
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $200 - 2 000 - 100,00%
Farm Level 2: 1000 - $150 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left17
Average Attendance - %17 954 - 100,00%
Average Income per Game$10,057,652
Year to Date Revenue$10,057,652
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game$819,500
Year to Date Revenue$819,500

Expense

Pro Players Total Salaries$80,550,000
Pro Players Total Average Salaries$80,550,000
Farm Players Total Salaries$1,482,500
Farm Players Total Average Salaries$1,483,750
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$1,155,000
Pro Year To Date Expenses$3,287,756
Farm Year To Date Expenses$61,770
Pro Salary Cap Per Days$1,623,469
Pro Salary Cap To Date$3,246,938
Farm Salary Cap Per Days$30,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$170,980,084
Farm Estimated Season Revenue$13,931,500
Pro Remaining Season Days47
Pro Expenses Per Days$1,643,878
Pro Estimated Expenses$77,262,266
Farm Remaining Season Days46
Farm Expenses Per Days$30,885
Farm Estimated Expenses$1,420,710
Estimated Season Expenses$78,682,976
Estimated Season Salary Cap$80,704,981
Estimate Under Maximum Salary Cap of $88,000,000$7,295,019
Estimate Over Minimum Salary Cap of $65,000,000 $15,704,981
Current Bank Account$564,166,892
Projected Bank Account$670,395,500

Pro Players Salaries

John Tavares (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $8,872,449
-Salary Average : $9,250,000
-Salary Average Remaining : $8,872,449
Mikael Granlund (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,474,490
-Salary Average : $6,750,000
-Salary Average Remaining : $6,474,490
Elias Pettersson (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,234,694
-Salary Average : $6,500,000
-Salary Average Remaining : $6,234,694
Timo Meier (1 Way Contract) $6,250,000 (6)
-Salary Remaining : $5,994,898
-Salary Average : $6,250,000
-Salary Average Remaining : $5,994,898
Zach Werenski (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,755,102
-Salary Average : $6,000,000
-Salary Average Remaining : $5,755,102
Logan Couture (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Noah Hanifin (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,515,306
-Salary Average : $5,750,000
-Salary Average Remaining : $5,515,306
Esa Lindell (1 Way Contract) $5,250,000 (5)
-Salary Remaining : $5,035,714
-Salary Average : $5,250,000
-Salary Average Remaining : $5,035,714
Braden Holtby (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $4,000,000
-Salary Average Remaining : $3,836,735
Nick Paul (1 Way Contract) $3,150,000 (5)
-Salary Remaining : $3,021,429
-Salary Average : $3,150,000
-Salary Average Remaining : $3,021,429
Kasperi Kapanen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Erik Cernak (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Ryan Lindgren (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,877,551
-Salary Average : $3,000,000
-Salary Average Remaining : $2,877,551
Marcus Foligno (1 Way Contract) $2,875,000 (3)
-Salary Remaining : $2,757,653
-Salary Average : $2,875,000
-Salary Average Remaining : $2,757,653
Vladislav Gavrikov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,158,163
-Salary Average : $2,250,000
-Salary Average Remaining : $2,158,163
Marcus Johansson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,438,776
-Salary Average : $1,500,000
-Salary Average Remaining : $1,438,776
Jesper Boqvist (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jack Campbell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Jonas Johansson (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $959,184
-Salary Average : $1,000,000
-Salary Average Remaining : $959,184
Blake Lizotte (1 Way Contract) $925,000 (1)
-Salary Remaining : $887,245
-Salary Average : $925,000
-Salary Average Remaining : $887,245
Beck Malenstyn (1 Way Contract) $800,000 (1)
-Salary Remaining : $767,347
-Salary Average : $800,000
-Salary Average Remaining : $767,347
Robby Fabbri (1 Way Contract) $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Niko Mikkola $775,000 (1)
-Salary Remaining : $743,367
-Salary Average : $775,000
-Salary Average Remaining : $743,367
Total Pro Players23
Salary Commitment
Year 25 : $80,550,000
Year 26 : $57,525,000
Year 27 : $33,275,000
Year 28 : $17,650,000
Salary Average Commitment
Year 25 : $80,550,000
Year 26 : $57,525,000
Year 27 : $33,275,000
Year 28 : $17,650,000
Salary Cap with 1 Way Contract
Year 25 : $79,550,000
Year 26 : $57,525,000
Year 27 : $33,275,000
Year 28 : $17,650,000

Farm Players Salaries

Matthew Murray $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Justin Kirkland $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Alex Petrovic $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Brogan Rafferty $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ben Jones $77,500 (2)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Sheldon Rempal $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ross Johnston $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nikita Nesterenko $77,500 (2)
Salary Remaining : $74,271
Salary Average : $78,750
Salary Average Remaining : $75,469
Adam Brooks $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Nicolas Aube-Kubel $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Zach Sanford $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Pierre-Olivier Joseph $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Ben Gleason $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Cole Koepke $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Kyle MacLean $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Xavier Parent $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
Joel Hanley $77,500 (1)
Salary Remaining : $74,271
Salary Average : $77,500
Salary Average Remaining : $74,271
C.J. Smith $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Jordan Gross $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Jayson Megna $55,000 (1)
Salary Remaining : $52,708
Salary Average : $55,000
Salary Average Remaining : $52,708
Total Farm Players20
Salary Commitment
Year 25 : $1,482,500
Year 26 : $235,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,483,750
Year 26 : $233,750
Year 27 : $0
Year 28 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $232,641,827 $80,178,357 $7,821,643 $15,178,357 242448
Blackhawks $260,925,771 $84,966,686 $3,033,314 $19,966,686 222446
Blues $195,214,555 $68,537,476 $19,462,524 $3,537,476 232548
Bruins $280,916,979 $80,566,373 $7,433,627 $15,566,373 241943
Canadiens $277,149,173 $79,424,982 $8,575,018 $14,424,982 212142
Canucks $244,887,921 $76,914,173 $11,085,827 $11,914,173 232548
Capitals $343,627,474 $87,287,522 $712,478 $22,287,522 212243
Devils $189,030,309 $67,291,056 $20,708,944 $2,291,056 222345
Ducks $233,418,729 $73,585,162 $14,414,838 $8,585,162 222345
Flames $372,944,510 $70,953,469 $17,046,531 $5,953,469 202242
Flyers $166,000,079 $85,711,224 $2,288,776 $20,711,224 202242
Hurricanes $258,558,550 $79,119,173 $8,880,827 $14,119,173 232043
Islanders $797,616,555 $71,558,328 $16,441,672 $6,558,328 232043
Jets $420,487,743 $81,724,998 $6,275,002 $16,724,998 212445
Kings $552,638,086 $74,931,682 $13,068,318 $9,931,682 221941
Lightning $399,384,670 $86,252,361 $1,747,639 $21,252,361 202141
Maple Leafs $200,804,750 $77,571,604 $10,428,396 $12,571,604 212849
Oilers $479,509,797 $70,603,306 $17,396,694 $5,603,306 222244
Panthers $189,165,979 $84,189,987 $3,810,013 $19,189,987 212445
Penguins $235,752,572 $78,143,338 $9,856,662 $13,143,338 222244
Predators $303,102,484 $84,732,775 $3,267,225 $19,732,775 222042
Rangers $200,550,816 $78,378,217 $9,621,783 $13,378,217 222143
Red Wings $194,394,991 $77,919,163 $10,080,837 $12,919,163 212243
Sabres $214,146,238 $66,428,320 $21,571,680 $1,428,320 212546
Senateurs $297,571,855 $65,844,191 $22,155,809 $844,191 222648
Sharks $221,759,000 $67,687,522 $20,312,478 $2,687,522 232649
Stars $200,613,780 $78,062,488 $9,937,512 $13,062,488 212142
Wild $564,166,892 $80,704,981 $7,295,019 $15,704,981 232043