Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,235 - 79.94%
Level 2: 6500 - $60 - 5,146 - 79.17%
Level 3: 5200 - $42 - 2,482 - 47.73%
Level 4: 5700 - $25 - 4,267 - 74.86%
Luxury : 1800 - $190 - 1,188 - 66.02%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 571 - 28.55%
Farm Level 2: 1000 - $90 - 154 - 15.44%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,318 - 71.55%
Average Income per Game$1,907,679
Year to Date Revenue$51,507,336
Farm
Home Games Left9
Average Attendance - %725 - 24.18%
Average Income per Game$83,776
Year to Date Revenue$2,261,955

Expense

Pro Players Total Salaries$82,500,175
Farm Players Total Salaries$977,500
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,766,266
Farm Year To Date Expenses$719,256
Pro Salary Cap To Date$58,741,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,707,508
Farm Estimated Season Revenue$753,985
Pro Remaining Season Days55
Pro Expenses Per Days$423,097
Pro Estimated Expenses$23,270,335
Farm Remaining Season Days52
Farm Expenses Per Days$5,039
Farm Estimated Expenses$262,028
Estimated Season Expenses$23,532,363
Estimated Season Salary Cap$81,774,251
Estimate Under Maximum Salary Cap of $83,500,000$1,725,749
Estimate Over Minimum Salary Cap of $61,700,000 $20,074,251
Current Bank Account$207,309,709
Projected Bank Account$211,238,839

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $3,140,863
Jamie Benn $11,000,000 (1)
-Salary Remaining : $3,071,066
Jack Eichel $10,000,000 (2)
-Salary Remaining : $2,791,878
William Nylander $6,000,000 (1)
-Salary Remaining : $1,675,127
Connor Murphy $5,800,000 (2)
-Salary Remaining : $1,619,289
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $1,395,939
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $1,186,548
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $1,123,780
Radko Gudas $4,000,000 (3)
-Salary Remaining : $1,116,751
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $1,116,751
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $670,051
Nick Bonino $2,325,000 (2)
-Salary Remaining : $649,112
Noel Acciari $2,325,000 (2)
-Salary Remaining : $649,112
Martin Jones $2,000,000 (4)
-Salary Remaining : $558,376
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $321,066
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $293,147
Cam Talbot $1,000,000 (5)
-Salary Remaining : $279,188
Mario Ferraro $925,000 (2)
-Salary Remaining : $258,249
Adam Fox $925,000 (2)
-Salary Remaining : $258,249
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $230,330
Trevor Moore $800,000 (1)
-Salary Remaining : $223,350
Tommy Novak $750,000 (3)
-Salary Remaining : $209,391
Yakov Trenin $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players23
Salary Commitment
Year 21 : $82,500,175
Year 22 : $59,400,175
Year 23 : $27,850,175
Year 24 : $22,275,175
Salary Average Commitment
Year 21 : $44,581,235
Year 22 : $31,977,195
Year 23 : $16,927,195
Year 24 : $11,625,175
Salary Cap with 1 Way Contract
Year 21 : $82,500,175
Year 22 : $59,400,175
Year 23 : $27,850,175
Year 24 : $22,275,175

Farm Players Salaries

Jake Bean $190,000 (1)
Salary Remaining : $50,928
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $47,309
Colin White $120,000 (3)
Salary Remaining : $32,165
Fredrik Claesson $98,500 (1)
Salary Remaining : $26,402
Troy Grosenick $92,500 (1)
Salary Remaining : $24,794
Paul Cotter $77,500 (2)
Salary Remaining : $20,773
Chase De Leo $77,500 (3)
Salary Remaining : $20,773
Mark Jankowski $75,000 (3)
Salary Remaining : $20,103
Ryan Lomberg $70,000 (1)
Salary Remaining : $18,763
Total Farm Players9
Salary Commitment
Year 21 : $977,500
Year 22 : $350,000
Year 23 : $272,500
Year 24 : $0
Salary Average Commitment
Year 21 : $652,702
Year 22 : $332,500
Year 23 : $272,500
Year 24 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $90 - 5,885 - 98.08%
Level 2: 5000 - $60 - 4,929 - 98.59%
Level 3: 2500 - $45 - 2,300 - 91.98%
Level 4: 4500 - $30 - 3,156 - 70.14%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,413 - 70.64%
Farm Level 2: 1000 - $20 - 698 - 69.79%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,270 - 90.90%
Average Income per Game$1,786,419
Year to Date Revenue$55,378,975
Farm
Home Games Left8
Average Attendance - %2,111 - 70.36%
Average Income per Game$83,160
Year to Date Revenue$2,328,471

Expense

Pro Players Total Salaries$59,840,851
Farm Players Total Salaries$1,948,750
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$45,068,623
Farm Year To Date Expenses$1,445,158
Pro Salary Cap To Date$42,336,435
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,864,185
Farm Estimated Season Revenue$665,277
Pro Remaining Season Days55
Pro Expenses Per Days$318,989
Pro Estimated Expenses$17,544,395
Farm Remaining Season Days52
Farm Expenses Per Days$10,045
Farm Estimated Expenses$522,340
Estimated Season Expenses$18,066,735
Estimated Season Salary Cap$67,543,290
Estimate Under Maximum Salary Cap of $83,500,000$15,956,710
Estimate Over Minimum Salary Cap of $61,700,000 $5,843,290
Current Bank Account$114,759,965
Projected Bank Account$115,222,692

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $2,791,878
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $1,814,721
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $1,744,924
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $1,326,142
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $1,116,751
Connor Clifton $3,333,334 (2)
-Salary Remaining : $930,626
Warren Foegele $3,250,000 (2)
-Salary Remaining : $907,360
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $837,563
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $837,563
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $628,173
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $586,297
Connor Carrick $2,100,009 (1)
-Salary Remaining : $586,297
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $279,188
Michael Kesselring $925,000 (1)
-Salary Remaining : $258,249
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $258,249
Luke Hughes $925,000 (1)
-Salary Remaining : $258,249
Emil Bemstrom $900,000 (4)
-Salary Remaining : $251,269
Dawson Mercer $832,500 (1)
-Salary Remaining : $232,424
Blake Lizotte $800,000 (1)
-Salary Remaining : $223,350
Calvin Pickard $775,000 (2)
-Salary Remaining : $216,371
Malcolm Subban $775,000 (2)
-Salary Remaining : $216,371
Ryan Donato $750,000 (2)
-Salary Remaining : $209,391
Nico Sturm $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players23
Salary Commitment
Year 21 : $59,840,851
Year 22 : $36,533,334
Year 23 : $16,150,000
Year 24 : $13,150,000
Salary Average Commitment
Year 21 : $44,242,853
Year 22 : $26,983,334
Year 23 : $6,750,000
Year 24 : $3,750,000
Salary Cap with 1 Way Contract
Year 21 : $59,840,851
Year 22 : $36,533,334
Year 23 : $16,150,000
Year 24 : $13,150,000

Farm Players Salaries

Dominic Toninato $200,000 (4)
Salary Remaining : $53,608
Jacob Bryson $190,000 (1)
Salary Remaining : $50,928
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $26,804
Rasmus Kupari $100,000 (3)
Salary Remaining : $26,804
Mike Hardman $92,500 (1)
Salary Remaining : $24,794
Drew Helleson $92,500 (1)
Salary Remaining : $24,794
Mack Guzda $92,500 (1)
Salary Remaining : $24,794
Nils Aman $92,500 (2)
Salary Remaining : $24,794
Samuel Bolduc $89,250 (1)
Salary Remaining : $23,923
Aatu Raty $86,750 (2)
Salary Remaining : $23,253
Noel Gunler $86,250 (1)
Salary Remaining : $23,119
Clark Bishop $85,000 (3)
Salary Remaining : $22,784
Reece Newkirk $84,500 (2)
Salary Remaining : $22,649
Jimmy Huntington $84,250 (1)
Salary Remaining : $22,582
Pontus Holmberg $83,000 (1)
Salary Remaining : $22,247
Yan Kuznetsov $82,500 (2)
Salary Remaining : $22,113
Nick Cicek $82,250 (1)
Salary Remaining : $22,046
Joel Kiviranta $77,500 (3)
Salary Remaining : $20,773
Gabriel Carlsson $75,000 (2)
Salary Remaining : $20,103
Juho Lammikko $72,500 (1)
Salary Remaining : $19,433
Total Farm Players20
Salary Commitment
Year 21 : $1,948,750
Year 22 : $983,750
Year 23 : $462,500
Year 24 : $200,000
Salary Average Commitment
Year 21 : $1,457,202
Year 22 : $704,500
Year 23 : $297,500
Year 24 : $60,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 5,911 - 98.51%
Level 2: 5000 - $42 - 4,972 - 99.44%
Level 3: 3000 - $28 - 2,997 - 99.91%
Level 4: 4000 - $18 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $23 - 1,985 - 99.26%
Farm Level 2: 1000 - $7 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,880 - 99.37%
Average Income per Game$1,489,015
Year to Date Revenue$43,181,443
Farm
Home Games Left9
Average Attendance - %2,985 - 99.50%
Average Income per Game$62,138
Year to Date Revenue$1,677,729

Expense

Pro Players Total Salaries$62,850,000
Farm Players Total Salaries$1,752,533
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,501,269
Pro Year To Date Expenses$48,548,230
Farm Year To Date Expenses$1,188,625
Pro Salary Cap To Date$44,066,908
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,868,183
Farm Estimated Season Revenue$559,243
Pro Remaining Season Days55
Pro Expenses Per Days$341,878
Pro Estimated Expenses$18,803,290
Farm Remaining Season Days52
Farm Expenses Per Days$9,034
Farm Estimated Expenses$469,768
Estimated Season Expenses$19,273,058
Estimated Season Salary Cap$63,115,157
Estimate Under Maximum Salary Cap of $83,500,000$20,384,843
Estimate Over Minimum Salary Cap of $61,700,000 $1,415,157
Current Bank Account($11,687,784)
Projected Bank Account($12,533,416)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $2,233,503
Ian Cole $8,000,000 (3)
-Salary Remaining : $2,233,503
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $1,675,127
Radek Faksa $5,000,000 (4)
-Salary Remaining : $1,395,939
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $1,395,939
Will Butcher $5,000,000 (3)
-Salary Remaining : $1,395,939
Jordan Greenway $3,500,000 (2)
-Salary Remaining : $977,157
Ryan Murray $3,000,000 (3)
-Salary Remaining : $837,563
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $725,888
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $697,970
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $697,970
Jack Campbell $1,800,000 (2)
-Salary Remaining : $502,538
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $390,863
Riley Stillman $1,350,000 (1)
-Salary Remaining : $376,904
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $293,147
Leo Carlsson $950,000 (2)
-Salary Remaining : $265,228
Alex Vlasic $925,000 (2)
-Salary Remaining : $258,249
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $258,249
Kevin Bahl $900,000 (4)
-Salary Remaining : $251,269
Akira Schmid $842,500 (1)
-Salary Remaining : $235,216
Joe Veleno $832,500 (1)
-Salary Remaining : $232,424
Justin Brazeau $775,000 (4)
-Salary Remaining : $216,371
Total Pro Players22
Salary Commitment
Year 21 : $62,850,000
Year 22 : $48,300,000
Year 23 : $31,225,000
Year 24 : $11,675,000
Salary Average Commitment
Year 21 : $23,707,500
Year 22 : $19,375,000
Year 23 : $8,050,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $62,850,000
Year 22 : $48,300,000
Year 23 : $31,225,000
Year 24 : $11,675,000

Farm Players Salaries

Ryan Spooner $120,000 (1)
Salary Remaining : $32,165
Christopher Gibson $100,000 (2)
Salary Remaining : $26,804
Macklin Celebrini $97,500 (1)
Salary Remaining : $26,134
David Reinbacher $95,000 (3)
Salary Remaining : $25,464
Carl Berglund $95,000 (4)
Salary Remaining : $25,464
Fedor Svechkov $92,500 (3)
Salary Remaining : $24,794
Mads Sogaard $92,500 (2)
Salary Remaining : $24,794
Jansen Harkins $87,500 (4)
Salary Remaining : $23,454
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $23,253
Caedan Bankier $86,750 (2)
Salary Remaining : $23,253
Jack Matier $85,500 (2)
Salary Remaining : $22,918
Ronnie Attard $84,250 (1)
Salary Remaining : $22,582
Tyler Benson $83,250 (1)
Salary Remaining : $22,314
Lassi Thomson $83,200 (3)
Salary Remaining : $22,301
Jake Leschyshyn $77,833 (1)
Salary Remaining : $20,863
Roland McKeown $77,500 (4)
Salary Remaining : $20,773
Brandon Bussi $77,500 (4)
Salary Remaining : $20,773
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $20,773
Cam Dineen $77,500 (4)
Salary Remaining : $20,773
Laurent Dauphin $75,000 (1)
Salary Remaining : $20,103
Total Farm Players20
Salary Commitment
Year 21 : $1,752,533
Year 22 : $1,214,700
Year 23 : $763,200
Year 24 : $492,500
Salary Average Commitment
Year 21 : $1,358,806
Year 22 : $951,104
Year 23 : $618,604
Year 24 : $415,404

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena
Level 1: 6800 - $81 - 6,294 - 92.55%
Level 2: 5700 - $46 - 5,444 - 95.51%
Level 3: 4300 - $19 - 3,710 - 86.27%
Level 4: 4600 - $18 - 4,474 - 97.27%
Luxury : 1600 - $158 - 1,253 - 78.32%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.96%
Farm Level 2: 1000 - $15 - 962 - 96.21%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21,175 - 92.06%
Average Income per Game$1,619,468
Year to Date Revenue$48,584,054
Farm
Home Games Left9
Average Attendance - %2,821 - 94.04%
Average Income per Game$93,814
Year to Date Revenue$2,532,990

Expense

Pro Players Total Salaries$83,407,500
Farm Players Total Salaries$1,281,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,821,448
Farm Year To Date Expenses$941,153
Pro Salary Cap To Date$58,981,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,814,153
Farm Estimated Season Revenue$844,330
Pro Remaining Season Days55
Pro Expenses Per Days$446,231
Pro Estimated Expenses$24,542,705
Farm Remaining Season Days52
Farm Expenses Per Days$6,606
Farm Estimated Expenses$343,512
Estimated Season Expenses$24,886,217
Estimated Season Salary Cap$82,267,642
Estimate Under Maximum Salary Cap of $83,500,000$1,232,358
Estimate Over Minimum Salary Cap of $61,700,000 $20,567,642
Current Bank Account$67,519,653
Projected Bank Account$61,291,919

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $2,345,178
Taylor Hall $7,250,000 (2)
-Salary Remaining : $2,024,112
Erik Cernak $6,760,000 (3)
-Salary Remaining : $1,887,310
John Gibson $6,400,000 (1)
-Salary Remaining : $1,786,802
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $1,465,736
Claude Giroux $5,000,000 (2)
-Salary Remaining : $1,395,939
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $1,395,939
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $1,144,670
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $1,116,751
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $1,007,868
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $977,157
Jared McCann $3,380,000 (2)
-Salary Remaining : $943,655
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $907,360
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $837,563
Sam Bennett $2,925,000 (2)
-Salary Remaining : $816,624
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $795,685
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $697,970
Sean Durzi $2,000,000 (4)
-Salary Remaining : $558,376
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $258,249
Jeremy Swayman $925,000 (3)
-Salary Remaining : $258,249
Martin Fehervary $832,500 (1)
-Salary Remaining : $232,424
Luke Schenn $800,000 (3)
-Salary Remaining : $223,350
Nicolas Roy $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $83,407,500
Year 22 : $58,675,000
Year 23 : $27,910,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $71,430,000
Year 22 : $46,930,000
Year 23 : $21,425,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $83,407,500
Year 22 : $58,675,000
Year 23 : $27,910,000
Year 24 : $6,000,000

Farm Players Salaries

Tucker Poolman $175,000 (2)
Salary Remaining : $46,907
Juuso Riikola $100,000 (1)
Salary Remaining : $26,804
Brendan Perlini $95,000 (1)
Salary Remaining : $25,464
Jack McBain $85,000 (1)
Salary Remaining : $22,784
Jake Neighbours $83,250 (1)
Salary Remaining : $22,314
Brett Howden $83,250 (1)
Salary Remaining : $22,314
Joseph Woll $77,500 (4)
Salary Remaining : $20,773
Robert Hagg $77,500 (4)
Salary Remaining : $20,773
Steven Lorentz $75,000 (2)
Salary Remaining : $20,103
Nicolas Meloche $75,000 (2)
Salary Remaining : $20,103
Jonny Brodzinski $75,000 (2)
Salary Remaining : $20,103
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $18,763
Jonas Johansson $70,000 (1)
Salary Remaining : $18,763
Jakub Zboril $70,000 (1)
Salary Remaining : $18,763
Paul LaDue $70,000 (1)
Salary Remaining : $18,763
Total Farm Players15
Salary Commitment
Year 21 : $1,281,500
Year 22 : $555,000
Year 23 : $155,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,171,760
Year 22 : $527,904
Year 23 : $137,500
Year 24 : $137,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,794 - 96.56%
Level 2: 5000 - $55 - 4,917 - 98.34%
Level 3: 3000 - $35 - 2,976 - 99.20%
Level 4: 4000 - $23 - 3,973 - 99.33%
Luxury : 1000 - $212 - 899 - 89.86%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,908 - 95.41%
Farm Level 2: 1000 - $10 - 996 - 99.63%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,559 - 97.68%
Average Income per Game$1,753,624
Year to Date Revenue$49,101,475
Farm
Home Games Left9
Average Attendance - %2,905 - 96.82%
Average Income per Game$79,307
Year to Date Revenue$2,141,300

Expense

Pro Players Total Salaries$71,917,500
Farm Players Total Salaries$2,982,500
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$51,295,469
Farm Year To Date Expenses$2,134,333
Pro Salary Cap To Date$50,090,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,797,113
Farm Estimated Season Revenue$713,767
Pro Remaining Season Days55
Pro Expenses Per Days$369,632
Pro Estimated Expenses$20,329,760
Farm Remaining Season Days52
Farm Expenses Per Days$15,374
Farm Estimated Expenses$799,448
Estimated Season Expenses$21,129,208
Estimated Season Salary Cap$76,419,403
Estimate Under Maximum Salary Cap of $83,500,000$7,080,597
Estimate Over Minimum Salary Cap of $61,700,000 $14,719,403
Current Bank Account$71,843,898
Projected Bank Account$74,225,570

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $4,187,817
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $3,071,066
Matt Murray $8,000,000 (1)
-Salary Remaining : $2,233,503
Paul Byron $6,500,000 (1)
-Salary Remaining : $1,814,721
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $1,395,939
Sean Walker $3,350,000 (3)
-Salary Remaining : $935,279
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $837,563
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $809,645
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $697,970
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $697,970
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $558,376
Cam York $1,600,000 (2)
-Salary Remaining : $446,701
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $418,782
Filip Zadina $1,100,000 (4)
-Salary Remaining : $307,107
Adam Fantilli $950,000 (3)
-Salary Remaining : $265,228
David Jiricek $950,000 (3)
-Salary Remaining : $265,228
Henry Thrun $925,000 (2)
-Salary Remaining : $258,249
Luke Evangelista $842,500 (1)
-Salary Remaining : $235,216
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $223,350
Josh Mahura $750,000 (3)
-Salary Remaining : $209,391
Lias Andersson $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players21
Salary Commitment
Year 21 : $71,917,500
Year 22 : $51,425,000
Year 23 : $38,100,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $30,200,000
Year 22 : $19,050,000
Year 23 : $9,850,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $71,917,500
Year 22 : $51,425,000
Year 23 : $38,100,000
Year 24 : $12,100,000

Farm Players Salaries

Daniel O'Regan $200,000 (1)
Salary Remaining : $53,608
Gabriel Dumont $200,000 (2)
Salary Remaining : $53,608
Michael Mersch $200,000 (2)
Salary Remaining : $53,608
Tommy Cross $200,000 (2)
Salary Remaining : $53,608
Charles Hudon $175,000 (2)
Salary Remaining : $46,907
Bobby Brink $92,500 (2)
Salary Remaining : $24,794
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $24,794
Emil Heineman $92,500 (2)
Salary Remaining : $24,794
Zac Jones $92,500 (1)
Salary Remaining : $24,794
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $24,794
Emil Andrae $89,250 (2)
Salary Remaining : $23,923
Erik Portillo $87,500 (2)
Salary Remaining : $23,454
Danil Gushchin $86,750 (2)
Salary Remaining : $23,253
Simon Lundmark $86,750 (2)
Salary Remaining : $23,253
Gianni Fairbrother $84,250 (1)
Salary Remaining : $22,582
Robin Salo $84,250 (2)
Salary Remaining : $22,582
Simon Ryfors $84,250 (2)
Salary Remaining : $22,582
Keean Washkurak $83,500 (1)
Salary Remaining : $22,381
Alex Turcotte $83,250 (2)
Salary Remaining : $22,314
Victor Soderstrom $83,250 (2)
Salary Remaining : $22,314
Jakob Pelletier $83,250 (1)
Salary Remaining : $22,314
Tyler Tucker $80,000 (3)
Salary Remaining : $21,443
Steven Kampfer $80,000 (1)
Salary Remaining : $21,443
Jonathan Davidsson $78,750 (1)
Salary Remaining : $21,108
Cameron Crotty $77,500 (2)
Salary Remaining : $20,773
Emilio Pettersen $77,500 (4)
Salary Remaining : $20,773
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $20,773
Dylan Garand $77,500 (2)
Salary Remaining : $20,773
Louis Domingue $60,000 (1)
Salary Remaining : $16,082
Total Farm Players29
Salary Commitment
Year 21 : $2,982,500
Year 22 : $2,220,250
Year 23 : $235,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,904,500
Year 22 : $1,385,750
Year 23 : $215,000
Year 24 : $155,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,232 - 94.43%
Level 2: 5400 - $55 - 5,159 - 95.54%
Level 3: 3100 - $36 - 3,056 - 98.59%
Level 4: 4500 - $20 - 4,343 - 96.51%
Luxury : 1400 - $160 - 1,202 - 85.88%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19,992 - 95.20%
Average Income per Game$1,755,963
Year to Date Revenue$49,166,956
Farm
Home Games Left8
Average Attendance - %2,859 - 95.30%
Average Income per Game$95,278
Year to Date Revenue$2,667,785

Expense

Pro Players Total Salaries$71,499,999
Farm Players Total Salaries$1,572,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$54,132,117
Farm Year To Date Expenses$1,168,005
Pro Salary Cap To Date$50,175,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,827,515
Farm Estimated Season Revenue$762,224
Pro Remaining Season Days55
Pro Expenses Per Days$384,264
Pro Estimated Expenses$21,134,520
Farm Remaining Season Days52
Farm Expenses Per Days$8,106
Farm Estimated Expenses$421,512
Estimated Season Expenses$21,556,032
Estimated Season Salary Cap$76,937,058
Estimate Under Maximum Salary Cap of $83,500,000$6,562,942
Estimate Over Minimum Salary Cap of $61,700,000 $15,237,058
Current Bank Account$84,011,695
Projected Bank Account$86,045,402

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $3,713,198
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $1,982,234
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $1,898,477
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $1,814,721
Josh Norris $5,000,000 (3)
-Salary Remaining : $1,395,939
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $1,381,980
Chris Tanev $4,500,000 (4)
-Salary Remaining : $1,256,345
Adin Hill $2,675,000 (1)
-Salary Remaining : $746,827
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $742,640
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $697,970
Luke Kunin $2,300,000 (2)
-Salary Remaining : $642,132
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $558,376
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $558,375
Eric Robinson $1,500,000 (3)
-Salary Remaining : $418,782
Connor Bedard $950,000 (2)
-Salary Remaining : $265,228
Kevin Korchinski $950,000 (2)
-Salary Remaining : $265,228
Seth Jarvis $925,000 (1)
-Salary Remaining : $258,249
Dakota Joshua $850,000 (4)
-Salary Remaining : $237,310
Lukas Dostal $850,000 (4)
-Salary Remaining : $237,310
Ty Dellandrea $832,500 (1)
-Salary Remaining : $232,424
Connor McMichael $832,500 (2)
-Salary Remaining : $232,424
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $216,371
Alex Nylander $750,000 (3)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $71,499,999
Year 22 : $58,567,499
Year 23 : $32,024,999
Year 24 : $8,974,999
Salary Average Commitment
Year 21 : $41,840,000
Year 22 : $29,232,500
Year 23 : $17,350,000
Year 24 : $7,150,000
Salary Cap with 1 Way Contract
Year 21 : $71,499,999
Year 22 : $58,567,499
Year 23 : $32,024,999
Year 24 : $8,974,999

Farm Players Salaries

John Leonard $200,000 (4)
Salary Remaining : $53,608
Jacob Larsson $130,000 (1)
Salary Remaining : $34,845
Filip Lindberg $92,500 (3)
Salary Remaining : $24,794
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $24,794
Christian Kyrou $87,000 (2)
Salary Remaining : $23,320
Tye Kartye $86,750 (4)
Salary Remaining : $23,253
Samuel Helenius $86,750 (2)
Salary Remaining : $23,253
William Trudeau $84,250 (1)
Salary Remaining : $22,582
Pavol Regenda $84,250 (3)
Salary Remaining : $22,582
Jack Finley $84,250 (1)
Salary Remaining : $22,582
Graeme Clarke $84,250 (1)
Salary Remaining : $22,582
Oscar Dansk $77,500 (4)
Salary Remaining : $20,773
Jett Woo $77,500 (4)
Salary Remaining : $20,773
Jan Jenik $77,500 (4)
Salary Remaining : $20,773
Michael Carcone $77,500 (4)
Salary Remaining : $20,773
Nick Wolff $75,000 (4)
Salary Remaining : $20,103
Christian Jaros $75,000 (1)
Salary Remaining : $20,103
Total Farm Players17
Salary Commitment
Year 21 : $1,572,500
Year 22 : $1,022,250
Year 23 : $848,500
Year 24 : $671,750
Salary Average Commitment
Year 21 : $1,117,500
Year 22 : $710,000
Year 23 : $590,000
Year 24 : $437,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6500 - $110 - 4,417 - 67.96%
Level 2: 5200 - $70 - 3,585 - 68.94%
Level 3: 3200 - $40 - 2,537 - 79.28%
Level 4: 4000 - $25 - 3,969 - 99.22%
Luxury : 1100 - $220 - 874 - 79.43%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,995 - 99.74%
Farm Level 2: 1000 - $10 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15,382 - 76.91%
Average Income per Game$1,649,424
Year to Date Revenue$46,183,866
Farm
Home Games Left9
Average Attendance - %2,992 - 99.72%
Average Income per Game$58,839
Year to Date Revenue$1,588,646

Expense

Pro Players Total Salaries$62,826,624
Farm Players Total Salaries$1,376,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,205,251
Farm Year To Date Expenses$977,797
Pro Salary Cap To Date$45,327,122
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,442,509
Farm Estimated Season Revenue$529,549
Pro Remaining Season Days55
Pro Expenses Per Days$331,607
Pro Estimated Expenses$18,238,385
Farm Remaining Season Days52
Farm Expenses Per Days$7,095
Farm Estimated Expenses$368,940
Estimated Season Expenses$18,607,325
Estimated Season Salary Cap$62,867,557
Estimate Under Maximum Salary Cap of $83,500,000$20,632,443
Estimate Over Minimum Salary Cap of $61,700,000 $1,167,557
Current Bank Account$43,631,146
Projected Bank Account$46,995,879

Pro Players Salaries

Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $2,233,503
Matt Benning $8,000,000 (3)
-Salary Remaining : $2,233,503
Tyler Motte $6,000,000 (3)
-Salary Remaining : $1,675,127
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $1,563,452
William Carrier $5,130,000 (3)
-Salary Remaining : $1,432,234
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $1,256,345
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $1,144,670
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $653,299
Richard Panik $2,200,000 (1)
-Salary Remaining : $614,213
Eric Comrie $2,200,000 (2)
-Salary Remaining : $614,213
Colin Miller $2,000,000 (2)
-Salary Remaining : $558,376
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $558,376
Justin Bailey $1,500,000 (1)
-Salary Remaining : $418,782
Dylan McIlrath $1,500,000 (1)
-Salary Remaining : $418,782
Caleb Jones $1,199,999 (1)
-Salary Remaining : $335,025
Zach Benson $950,000 (3)
-Salary Remaining : $265,228
Cody Glass $874,125 (3)
-Salary Remaining : $244,045
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $237,310
Nick Perbix $842,500 (3)
-Salary Remaining : $235,216
Joel Hofer $775,000 (4)
-Salary Remaining : $216,371
Nicholas Robertson $765,000 (1)
-Salary Remaining : $213,579
Noah Gregor $750,000 (2)
-Salary Remaining : $209,391
Calen Addison $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $62,826,624
Year 22 : $43,211,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $30,639,125
Year 22 : $23,689,125
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $62,826,624
Year 22 : $43,211,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $53,608
Jordie Benn $199,900 (2)
Salary Remaining : $53,581
Alex Chiasson $199,000 (1)
Salary Remaining : $53,340
Jayson Megna $150,000 (1)
Salary Remaining : $40,206
Greg McKegg $150,000 (1)
Salary Remaining : $40,206
Isak Rosen $92,500 (2)
Salary Remaining : $24,794
Riley Tufte $92,500 (2)
Salary Remaining : $24,794
A.J. Greer $77,500 (2)
Salary Remaining : $20,773
Garret Sparks $75,000 (2)
Salary Remaining : $20,103
Nelson Nogier $70,000 (1)
Salary Remaining : $18,763
Jason Spezza $70,000 (1)
Salary Remaining : $18,763
Total Farm Players11
Salary Commitment
Year 21 : $1,376,400
Year 22 : $537,400
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $697,702
Year 22 : $327,702
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,008 - 83.47%
Level 2: 5100 - $60 - 5,015 - 98.33%
Level 3: 3000 - $35 - 2,995 - 99.83%
Level 4: 4500 - $20 - 4,355 - 96.78%
Luxury : 1400 - $200 - 1,187 - 84.78%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.96%
Farm Level 2: 1000 - $15 - 957 - 95.71%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,560 - 92.80%
Average Income per Game$1,797,314
Year to Date Revenue$50,324,790
Farm
Home Games Left8
Average Attendance - %2,836 - 94.54%
Average Income per Game$94,550
Year to Date Revenue$2,647,401

Expense

Pro Players Total Salaries$57,732,500
Farm Players Total Salaries$1,092,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$7,275,000
Pro Year To Date Expenses$46,138,263
Farm Year To Date Expenses$712,343
Pro Salary Cap To Date$41,585,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,365,081
Farm Estimated Season Revenue$756,400
Pro Remaining Season Days55
Pro Expenses Per Days$314,378
Pro Estimated Expenses$17,290,790
Farm Remaining Season Days52
Farm Expenses Per Days$5,631
Farm Estimated Expenses$292,812
Estimated Season Expenses$17,583,602
Estimated Season Salary Cap$64,978,667
Estimate Under Maximum Salary Cap of $83,500,000$18,521,333
Estimate Over Minimum Salary Cap of $61,700,000 $3,278,667
Current Bank Account$135,893,223
Projected Bank Account$142,431,102

Pro Players Salaries

Leon Draisaitl $9,000,000 (1)
-Salary Remaining : $2,512,690
Cale Makar $9,000,000 (3)
-Salary Remaining : $2,512,690
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $2,177,665
David Krejci $7,000,000 (1)
-Salary Remaining : $1,954,315
David Pastrnak $4,000,000 (1)
-Salary Remaining : $1,116,751
Matt Nieto $2,750,000 (3)
-Salary Remaining : $767,766
Kirby Dach $2,500,000 (1)
-Salary Remaining : $697,970
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $684,010
Ryan Suter $2,000,000 (3)
-Salary Remaining : $558,376
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $279,188
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $265,228
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $265,228
Kent Johnson $925,000 (1)
-Salary Remaining : $258,249
Jake Sanderson $925,000 (1)
-Salary Remaining : $258,249
Cole Sillinger $925,000 (2)
-Salary Remaining : $258,249
Alex Newhook $925,000 (1)
-Salary Remaining : $258,249
Moritz Seider $832,500 (2)
-Salary Remaining : $232,424
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $223,350
Phillip Di Giuseppe $775,000 (4)
-Salary Remaining : $216,371
Cole Smith $775,000 (4)
-Salary Remaining : $216,371
Connor Ingram $750,000 (2)
-Salary Remaining : $209,391
Scott Wedgewood $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players22
Salary Commitment
Year 21 : $57,732,500
Year 22 : $28,357,500
Year 23 : $23,900,000
Year 24 : $2,350,000
Salary Average Commitment
Year 21 : $53,907,500
Year 22 : $25,532,500
Year 23 : $21,575,000
Year 24 : $2,175,000
Salary Cap with 1 Way Contract
Year 21 : $57,732,500
Year 22 : $28,357,500
Year 23 : $23,900,000
Year 24 : $2,350,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $25,464
Matthew Knies $92,500 (2)
Salary Remaining : $24,794
Vasily Podkolzin $92,500 (2)
Salary Remaining : $24,794
Dylan Holloway $92,500 (1)
Salary Remaining : $24,794
Alexander Holtz $92,500 (1)
Salary Remaining : $24,794
Alexander Petrovic $90,000 (2)
Salary Remaining : $24,124
Dennis Hildeby $85,000 (1)
Salary Remaining : $22,784
Michael Pezzetta $80,000 (4)
Salary Remaining : $21,443
Jet Greaves $77,500 (2)
Salary Remaining : $20,773
Cale Morris $75,000 (1)
Salary Remaining : $20,103
Jordan Spence $75,000 (1)
Salary Remaining : $20,103
Dennis Cholowski $75,000 (1)
Salary Remaining : $20,103
Andreas Englund $70,000 (1)
Salary Remaining : $18,763
Total Farm Players13
Salary Commitment
Year 21 : $1,092,500
Year 22 : $527,500
Year 23 : $80,000
Year 24 : $80,000
Salary Average Commitment
Year 21 : $825,000
Year 22 : $380,000
Year 23 : $80,000
Year 24 : $80,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 6,408 - 92.87%
Level 2: 5900 - $55 - 5,199 - 88.11%
Level 3: 3400 - $40 - 2,642 - 77.69%
Level 4: 4400 - $25 - 4,255 - 96.69%
Luxury : 1400 - $195 - 1,202 - 85.85%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,350 - 67.50%
Farm Level 2: 1000 - $22 - 640 - 63.99%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19,704 - 89.57%
Average Income per Game$1,929,900
Year to Date Revenue$54,037,204
Farm
Home Games Left8
Average Attendance - %1,990 - 66.33%
Average Income per Game$83,515
Year to Date Revenue$2,338,420

Expense

Pro Players Total Salaries$83,349,999
Farm Players Total Salaries$1,900,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,319,780
Farm Year To Date Expenses$1,369,913
Pro Salary Cap To Date$58,536,742
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,088,702
Farm Estimated Season Revenue$668,120
Pro Remaining Season Days55
Pro Expenses Per Days$430,711
Pro Estimated Expenses$23,689,105
Farm Remaining Season Days52
Farm Expenses Per Days$9,795
Farm Estimated Expenses$509,340
Estimated Season Expenses$24,198,445
Estimated Season Salary Cap$81,807,022
Estimate Under Maximum Salary Cap of $83,500,000$1,692,978
Estimate Over Minimum Salary Cap of $61,700,000 $20,107,022
Current Bank Account$187,444,132
Projected Bank Account$189,002,509

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $3,489,848
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $2,233,503
Evgeny Kuznetsov $8,000,000 (2)
-Salary Remaining : $2,233,503
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $1,954,315
Adam Henrique $5,825,000 (2)
-Salary Remaining : $1,626,269
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $1,535,533
Brock Nelson $5,200,000 (1)
-Salary Remaining : $1,451,777
Jake Allen $4,400,000 (2)
-Salary Remaining : $1,228,426
Carson Soucy $4,000,000 (2)
-Salary Remaining : $1,116,751
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $921,320
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $865,482
Jesper Fast $3,000,000 (3)
-Salary Remaining : $837,563
Lars Eller $3,000,000 (1)
-Salary Remaining : $837,563
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $837,563
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $670,051
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $502,538
Ridly Greig $925,000 (1)
-Salary Remaining : $258,249
Igor Shesterkin $925,000 (1)
-Salary Remaining : $258,249
Mathieu Joseph $775,000 (2)
-Salary Remaining : $216,371
Rourke Chartier $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players20
Salary Commitment
Year 21 : $83,349,999
Year 22 : $63,999,999
Year 23 : $28,899,999
Year 24 : $2,999,999
Salary Average Commitment
Year 21 : $74,525,000
Year 22 : $58,000,000
Year 23 : $24,100,000
Year 24 : $600,000
Salary Cap with 1 Way Contract
Year 21 : $83,349,999
Year 22 : $63,999,999
Year 23 : $28,899,999
Year 24 : $2,999,999

Farm Players Salaries

Chris Wagner $200,000 (1)
Salary Remaining : $53,608
Justin Braun $100,000 (2)
Salary Remaining : $26,804
Dennis Gilbert $92,500 (1)
Salary Remaining : $24,794
Matej Blumel $92,500 (4)
Salary Remaining : $24,794
Max Gildon $92,500 (1)
Salary Remaining : $24,794
Zachary Sanford $85,000 (3)
Salary Remaining : $22,784
Aarne Talvitie $84,250 (1)
Salary Remaining : $22,582
Henri Nikkanen $84,250 (1)
Salary Remaining : $22,582
Jacob Peterson $84,250 (1)
Salary Remaining : $22,582
Cole Schwindt $83,250 (2)
Salary Remaining : $22,314
Jiri Patera $81,750 (1)
Salary Remaining : $21,912
Albert Johansson $77,500 (2)
Salary Remaining : $20,773
Ian Mitchell $77,500 (4)
Salary Remaining : $20,773
Daniil Miromanov $77,500 (4)
Salary Remaining : $20,773
William Lagesson $77,500 (4)
Salary Remaining : $20,773
Dylan Wells $75,000 (3)
Salary Remaining : $20,103
Parker Wotherspoon $75,000 (2)
Salary Remaining : $20,103
Marian Studenic $75,000 (3)
Salary Remaining : $20,103
Trevor Carrick $75,000 (3)
Salary Remaining : $20,103
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $18,763
Josh Jacobs $70,000 (1)
Salary Remaining : $18,763
Tomas Jurco $70,000 (1)
Salary Remaining : $18,763
Total Farm Players22
Salary Commitment
Year 21 : $1,900,250
Year 22 : $1,040,750
Year 23 : $705,000
Year 24 : $395,000
Salary Average Commitment
Year 21 : $1,633,250
Year 22 : $1,040,750
Year 23 : $705,000
Year 24 : $395,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaysk Palace
Level 1: 8200 - $79 - 6,359 - 77.55%
Level 2: 7200 - $49 - 5,306 - 73.70%
Level 3: 5300 - $29 - 3,393 - 64.01%
Level 4: 6200 - $19 - 4,616 - 74.46%
Luxury : 2100 - $180 - 1,201 - 57.18%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,413 - 70.66%
Farm Level 2: 1000 - $19 - 732 - 73.20%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20,875 - 71.98%
Average Income per Game$1,700,330
Year to Date Revenue$51,009,908
Farm
Home Games Left8
Average Attendance - %2,145 - 71.51%
Average Income per Game$84,782
Year to Date Revenue$2,373,891

Expense

Pro Players Total Salaries$74,475,000
Farm Players Total Salaries$1,655,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,310,364
Farm Year To Date Expenses$1,201,621
Pro Salary Cap To Date$58,531,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,703,633
Farm Estimated Season Revenue$678,255
Pro Remaining Season Days55
Pro Expenses Per Days$399,365
Pro Estimated Expenses$21,965,075
Farm Remaining Season Days52
Farm Expenses Per Days$8,535
Farm Estimated Expenses$443,820
Estimated Season Expenses$22,408,895
Estimated Season Salary Cap$79,324,208
Estimate Under Maximum Salary Cap of $83,500,000$4,175,792
Estimate Over Minimum Salary Cap of $61,700,000 $17,624,208
Current Bank Account($8,349,521)
Projected Bank Account($11,376,528)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $2,791,878
Mark Stone (Out of Payroll) $8,000,000 (4)
-Salary Remaining : $2,233,503
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $1,675,127
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $1,535,533
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $1,535,533
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $1,423,858
Juuse Saros $5,000,000 (2)
-Salary Remaining : $1,395,939
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $1,340,102
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $1,340,102
Ville Husso $4,750,000 (3)
-Salary Remaining : $1,326,142
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $907,360
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $865,482
Olli Maatta $3,000,000 (3)
-Salary Remaining : $837,563
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $663,071
Reilly Smith $2,250,000 (1)
-Salary Remaining : $628,173
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $558,376
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $558,376
Brandon Montour $1,750,000 (2)
-Salary Remaining : $488,579
Jake Evans $1,700,000 (3)
-Salary Remaining : $474,619
Sam Carrick $850,000 (2)
-Salary Remaining : $237,310
Jake Walman $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players21
Salary Commitment
Year 21 : $82,475,000
Year 22 : $64,825,000
Year 23 : $47,450,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $80,650,000
Year 22 : $64,750,000
Year 23 : $46,050,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $82,475,000
Year 22 : $64,825,000
Year 23 : $44,200,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $26,804
Ethan Prow $100,000 (4)
Salary Remaining : $26,804
John Hayden $100,000 (4)
Salary Remaining : $26,804
Alexander Peters $100,000 (4)
Salary Remaining : $26,804
Connor Mackey $92,500 (1)
Salary Remaining : $24,794
Landon Slaggert $92,500 (2)
Salary Remaining : $24,794
Rem Pitlick $92,500 (2)
Salary Remaining : $24,794
Ryan Johnson $92,500 (1)
Salary Remaining : $24,794
Rasmus Asplund $87,500 (3)
Salary Remaining : $23,454
Nico Daws $86,750 (3)
Salary Remaining : $23,253
Gustav Lindstrom $85,000 (2)
Salary Remaining : $22,784
Hugo Alnefelt $84,250 (1)
Salary Remaining : $22,582
Tristen Robins $84,250 (1)
Salary Remaining : $22,582
William Dufour $84,250 (1)
Salary Remaining : $22,582
Matthew Villalta $78,750 (3)
Salary Remaining : $21,108
Garrett Pilon $75,000 (3)
Salary Remaining : $20,103
Klim Kostin $75,000 (3)
Salary Remaining : $20,103
Olli Juolevi $75,000 (3)
Salary Remaining : $20,103
Matt Luff $70,000 (1)
Salary Remaining : $18,763
Total Farm Players19
Salary Commitment
Year 21 : $1,655,750
Year 22 : $1,148,000
Year 23 : $878,000
Year 24 : $400,000
Salary Average Commitment
Year 21 : $1,240,500
Year 22 : $870,500
Year 23 : $690,500
Year 24 : $240,000

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $91 - 5,846 - 97.44%
Level 2: 5300 - $55 - 4,999 - 94.32%
Level 3: 4000 - $22 - 3,400 - 85.00%
Level 4: 4100 - $20 - 4,070 - 99.27%
Luxury : 1100 - $200 - 1,088 - 98.91%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,942 - 97.12%
Farm Level 2: 1000 - $13 - 972 - 97.21%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19,403 - 94.65%
Average Income per Game$1,723,897
Year to Date Revenue$51,716,896
Farm
Home Games Left8
Average Attendance - %2,914 - 97.15%
Average Income per Game$88,254
Year to Date Revenue$2,471,117

Expense

Pro Players Total Salaries$56,605,555
Farm Players Total Salaries$425,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,690,000
Pro Year To Date Expenses$42,152,940
Farm Year To Date Expenses$289,086
Pro Salary Cap To Date$41,347,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,962,862
Farm Estimated Season Revenue$706,033
Pro Remaining Season Days55
Pro Expenses Per Days$291,653
Pro Estimated Expenses$16,040,915
Farm Remaining Season Days52
Farm Expenses Per Days$2,191
Farm Estimated Expenses$113,932
Estimated Season Expenses$16,154,847
Estimated Season Salary Cap$58,841,458
Estimate Under Maximum Salary Cap of $83,500,000$24,658,542
Estimate Over Minimum Salary Cap of $61,700,000 -$2,858,542
Current Bank Account$86,625,538
Projected Bank Account$90,139,586

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $3,489,848
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $3,489,848
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $1,551,043
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $1,116,751
Kris Russell $3,000,000 (2)
-Salary Remaining : $837,563
Chris Driedger $2,500,000 (2)
-Salary Remaining : $697,970
Tanner Kero $2,025,000 (1)
-Salary Remaining : $565,355
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $432,741
Andrew Agozzino $1,400,000 (3)
-Salary Remaining : $390,863
Craig Smith $1,000,000 (2)
-Salary Remaining : $279,188
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $279,188
Shane Wright $950,000 (1)
-Salary Remaining : $265,228
Matty Beniers $925,000 (1)
-Salary Remaining : $258,249
Mattias Norlinder $892,500 (3)
-Salary Remaining : $249,175
Simon Holmstrom $832,500 (1)
-Salary Remaining : $232,424
Dryden Hunt $775,000 (4)
-Salary Remaining : $216,371
Martin Pospisil $775,000 (4)
-Salary Remaining : $216,371
Cale Fleury $775,000 (3)
-Salary Remaining : $216,371
Taylor Fedun $775,000 (1)
-Salary Remaining : $216,371
Spencer Martin $775,000 (3)
-Salary Remaining : $216,371
Joe Hicketts $750,000 (3)
-Salary Remaining : $209,391
Michael McCarron $750,000 (2)
-Salary Remaining : $209,391
Max Lajoie $600,000 (1)
-Salary Remaining : $167,513
Total Pro Players23
Salary Commitment
Year 21 : $56,605,555
Year 22 : $44,948,055
Year 23 : $7,142,500
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $20,600,000
Year 22 : $14,675,000
Year 23 : $8,025,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $56,605,555
Year 22 : $44,948,055
Year 23 : $7,142,500
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $53,608
Derek Grant $150,000 (1)
Salary Remaining : $40,206
Collin Delia $75,000 (3)
Salary Remaining : $20,103
Total Farm Players3
Salary Commitment
Year 21 : $425,000
Year 22 : $275,000
Year 23 : $75,000
Year 24 : $0
Salary Average Commitment
Year 21 : $195,000
Year 22 : $135,000
Year 23 : $75,000
Year 24 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,746 - 79.10%
Level 2: 5000 - $80 - 3,507 - 70.14%
Level 3: 2000 - $65 - 1,669 - 83.44%
Level 4: 4000 - $32 - 3,110 - 77.74%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,997 - 99.86%
Farm Level 2: 1000 - $10 - 998 - 99.76%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %14,031 - 77.95%
Average Income per Game$1,662,666
Year to Date Revenue$48,217,318
Farm
Home Games Left9
Average Attendance - %2,995 - 99.83%
Average Income per Game$58,906
Year to Date Revenue$1,590,463

Expense

Pro Players Total Salaries$66,225,000
Farm Players Total Salaries$1,242,350
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$50,752,364
Farm Year To Date Expenses$905,497
Pro Salary Cap To Date$46,848,858
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,951,994
Farm Estimated Season Revenue$530,154
Pro Remaining Season Days55
Pro Expenses Per Days$359,010
Pro Estimated Expenses$19,745,550
Farm Remaining Season Days52
Farm Expenses Per Days$6,404
Farm Estimated Expenses$333,008
Estimated Season Expenses$20,078,558
Estimated Season Salary Cap$67,713,098
Estimate Under Maximum Salary Cap of $83,500,000$15,786,902
Estimate Over Minimum Salary Cap of $61,700,000 $6,013,098
Current Bank Account$19,863,379
Projected Bank Account$20,266,969

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $2,373,096
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $2,038,071
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $1,744,924
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $1,619,289
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $1,256,345
Filip Hronek $4,500,000 (3)
-Salary Remaining : $1,256,345
J.T. Compher $3,500,000 (2)
-Salary Remaining : $977,157
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $837,563
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $823,604
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $697,970
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $697,970
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $628,173
Radim Simek $2,150,000 (1)
-Salary Remaining : $600,254
John Marino $1,750,000 (1)
-Salary Remaining : $488,579
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $488,579
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $335,025
Sammy Blais $1,000,000 (4)
-Salary Remaining : $279,188
Trevor Zegras $925,000 (1)
-Salary Remaining : $258,249
Christian Fischer $832,500 (2)
-Salary Remaining : $232,424
Mark Kastelic $800,000 (4)
-Salary Remaining : $223,350
Mason Marchment $792,500 (1)
-Salary Remaining : $221,256
Shane Pinto $775,000 (2)
-Salary Remaining : $216,371
Anthony Stolarz $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players23
Salary Commitment
Year 21 : $66,225,000
Year 22 : $54,607,500
Year 23 : $27,050,000
Year 24 : $7,300,000
Salary Average Commitment
Year 21 : $67,902,020
Year 22 : $54,175,000
Year 23 : $26,850,000
Year 24 : $7,100,000
Salary Cap with 1 Way Contract
Year 21 : $66,225,000
Year 22 : $50,107,500
Year 23 : $22,550,000
Year 24 : $7,300,000

Farm Players Salaries

Keith Kinkaid $200,000 (1)
Salary Remaining : $53,608
Anton Khudobin $200,000 (1)
Salary Remaining : $53,608
Cal Petersen $100,000 (2)
Salary Remaining : $26,804
Mavrik Bourque $92,500 (1)
Salary Remaining : $24,794
Josh Dunne $92,500 (2)
Salary Remaining : $24,794
Isaak Phillips $89,250 (2)
Salary Remaining : $23,923
Jesper Sellgren $84,250 (2)
Salary Remaining : $22,582
Jack LaFontaine $83,850 (2)
Salary Remaining : $22,475
Philippe Maillet $77,500 (2)
Salary Remaining : $20,773
Zach Aston-Reese $77,500 (1)
Salary Remaining : $20,773
Noah Juulsen $75,000 (1)
Salary Remaining : $20,103
Martin Frk $70,000 (1)
Salary Remaining : $18,763
Total Farm Players12
Salary Commitment
Year 21 : $1,242,350
Year 22 : $527,350
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $816,750
Year 22 : $429,250
Year 23 : $0
Year 24 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7100 - $82 - 6,177 - 87.00%
Level 2: 6300 - $52 - 5,250 - 83.33%
Level 3: 3600 - $32 - 3,273 - 90.92%
Level 4: 4500 - $24 - 4,254 - 94.54%
Luxury : 1500 - $195 - 1,166 - 77.71%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,408 - 70.40%
Farm Level 2: 1000 - $30 - 466 - 46.58%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %20,120 - 87.48%
Average Income per Game$1,771,925
Year to Date Revenue$42,526,191
Farm
Home Games Left8
Average Attendance - %1,874 - 62.46%
Average Income per Game$82,943
Year to Date Revenue$2,322,405

Expense

Pro Players Total Salaries$72,717,167
Farm Players Total Salaries$2,774,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$53,734,910
Farm Year To Date Expenses$2,109,808
Pro Salary Cap To Date$51,186,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,122,719
Farm Estimated Season Revenue$663,544
Pro Remaining Season Days55
Pro Expenses Per Days$381,813
Pro Estimated Expenses$20,999,715
Farm Remaining Season Days52
Farm Expenses Per Days$14,301
Farm Estimated Expenses$743,652
Estimated Season Expenses$21,743,367
Estimated Season Salary Cap$73,238,489
Estimate Under Maximum Salary Cap of $83,500,000$10,261,511
Estimate Over Minimum Salary Cap of $61,700,000 $11,538,489
Current Bank Account$70,454,663
Projected Bank Account$79,497,559

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $3,350,254
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $2,791,878
Blake Coleman $6,500,000 (3)
-Salary Remaining : $1,814,721
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $1,675,127
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $1,535,533
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $1,493,655
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $1,116,751
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $1,116,751
Pius Suter $3,750,000 (3)
-Salary Remaining : $1,046,954
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $921,320
Alex Stalock $1,600,000 (2)
-Salary Remaining : $446,701
Troy Stecher $1,250,000 (2)
-Salary Remaining : $348,985
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $293,147
Drew O'Connor $950,000 (1)
-Salary Remaining : $265,228
Jamie Drysdale $950,000 (1)
-Salary Remaining : $265,228
Artem Zub $925,000 (1)
-Salary Remaining : $258,249
Cal Foote $900,000 (3)
-Salary Remaining : $251,269
Marco Rossi $894,167 (1)
-Salary Remaining : $249,641
Ryan McLeod $798,000 (3)
-Salary Remaining : $222,792
Conor Timmins $750,000 (1)
-Salary Remaining : $209,391
Morgan Geekie $750,000 (1)
-Salary Remaining : $209,391
Travis Boyd $750,000 (2)
-Salary Remaining : $209,391
Joey Daccord $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $72,717,167
Year 22 : $60,948,000
Year 23 : $25,298,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $31,000,020
Year 22 : $20,598,000
Year 23 : $12,298,000
Year 24 : $600,000
Salary Cap with 1 Way Contract
Year 21 : $72,717,167
Year 22 : $60,948,000
Year 23 : $25,298,000
Year 24 : $4,000,000

Farm Players Salaries

Arthur Kaliyev $95,000 (1)
Salary Remaining : $25,464
Justus Annunen $92,500 (1)
Salary Remaining : $24,794
Brennan Othmann $92,500 (1)
Salary Remaining : $24,794
Zachary L'Heureux $92,500 (2)
Salary Remaining : $24,794
Jonatan Berggren $92,500 (3)
Salary Remaining : $24,794
Fabian Lysell $92,500 (2)
Salary Remaining : $24,794
Simon Nemec $92,500 (2)
Salary Remaining : $24,794
Tyler Kleven $92,500 (2)
Salary Remaining : $24,794
Kole Lind $87,400 (1)
Salary Remaining : $23,427
Ethan Del Mastro $86,750 (1)
Salary Remaining : $23,253
Joshua Roy $86,750 (2)
Salary Remaining : $23,253
Vincent Iorio $86,750 (1)
Salary Remaining : $23,253
Logan Mailloux $86,750 (1)
Salary Remaining : $23,253
Nikita Chibrikov $86,750 (1)
Salary Remaining : $23,253
Nolan Allan $86,750 (1)
Salary Remaining : $23,253
Alex Beaucage $86,750 (1)
Salary Remaining : $23,253
Will Cuylle $86,750 (2)
Salary Remaining : $23,253
Xavier Simoneau $85,500 (1)
Salary Remaining : $22,918
Declan Chisholm $83,500 (1)
Salary Remaining : $22,381
Brayden Tracey $83,250 (1)
Salary Remaining : $22,314
Sam Poulin $83,250 (2)
Salary Remaining : $22,314
Joseph Cramarossa $80,000 (2)
Salary Remaining : $21,443
Dillon Simpson $80,000 (2)
Salary Remaining : $21,443
Jordan Gross $77,500 (3)
Salary Remaining : $20,773
Artemi Kniazev $77,500 (2)
Salary Remaining : $20,773
Taro Hirose $77,500 (3)
Salary Remaining : $20,773
Jasper Weatherby $77,500 (4)
Salary Remaining : $20,773
Sampo Ranta $75,000 (2)
Salary Remaining : $20,103
Vinni Lettieri $75,000 (3)
Salary Remaining : $20,103
Andy Welinski $75,000 (1)
Salary Remaining : $20,103
Gemel Smith $75,000 (1)
Salary Remaining : $20,103
Matthew Robertson $75,000 (1)
Salary Remaining : $20,103
Nicholas Baptiste $70,000 (1)
Salary Remaining : $18,763
Total Farm Players33
Salary Commitment
Year 21 : $2,774,400
Year 22 : $1,339,250
Year 23 : $400,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,168,452
Year 22 : $1,098,250
Year 23 : $382,500
Year 24 : $60,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6200 - $115 - 4,337 - 69.95%
Level 2: 5300 - $85 - 3,045 - 57.44%
Level 3: 2400 - $65 - 1,642 - 68.40%
Level 4: 4000 - $45 - 2,144 - 53.59%
Luxury : 1100 - $350 - 571 - 51.88%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,925 - 96.26%
Farm Level 2: 1000 - $15 - 971 - 97.12%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %11,737 - 61.78%
Average Income per Game$1,694,237
Year to Date Revenue$44,050,151
Farm
Home Games Left8
Average Attendance - %2,896 - 96.55%
Average Income per Game$85,342
Year to Date Revenue$2,389,569

Expense

Pro Players Total Salaries$77,950,000
Farm Players Total Salaries$1,964,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,407,201
Farm Year To Date Expenses$1,541,030
Pro Salary Cap To Date$58,240,209
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,413,549
Farm Estimated Season Revenue$682,734
Pro Remaining Season Days55
Pro Expenses Per Days$417,005
Pro Estimated Expenses$22,935,275
Farm Remaining Season Days52
Farm Expenses Per Days$10,128
Farm Estimated Expenses$526,656
Estimated Season Expenses$23,461,931
Estimated Season Salary Cap$80,002,884
Estimate Under Maximum Salary Cap of $83,500,000$3,497,116
Estimate Over Minimum Salary Cap of $61,700,000 $18,302,884
Current Bank Account$30,025,803
Projected Bank Account$32,660,155

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $2,233,503
Brock Boeser $7,500,000 (1)
-Salary Remaining : $2,093,909
Chris Kreider $6,000,000 (3)
-Salary Remaining : $1,675,127
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $1,675,127
Tyler Myers $5,500,000 (3)
-Salary Remaining : $1,535,533
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $1,465,736
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $1,116,751
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $1,116,751
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $1,032,995
Dylan Strome $3,600,000 (1)
-Salary Remaining : $1,005,076
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $907,360
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $900,381
Ryan Graves $3,000,000 (2)
-Salary Remaining : $837,563
Brock McGinn $2,750,000 (1)
-Salary Remaining : $767,766
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $697,970
Martin Necas $2,500,000 (3)
-Salary Remaining : $697,970
David Kampf $2,400,000 (2)
-Salary Remaining : $670,051
Mason Appleton $2,000,000 (3)
-Salary Remaining : $558,376
Michael Bunting $1,150,000 (3)
-Salary Remaining : $321,066
Alex Laferriere $875,000 (2)
-Salary Remaining : $244,289
Dan Vladar $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players21
Salary Commitment
Year 21 : $77,950,000
Year 22 : $42,100,000
Year 23 : $28,075,000
Year 24 : $6,925,000
Salary Average Commitment
Year 21 : $56,277,019
Year 22 : $32,275,000
Year 23 : $23,175,000
Year 24 : $6,925,000
Salary Cap with 1 Way Contract
Year 21 : $77,950,000
Year 22 : $42,100,000
Year 23 : $28,075,000
Year 24 : $6,925,000

Farm Players Salaries

Jordan Weal $200,000 (1)
Salary Remaining : $53,608
Michael Del Zotto $140,000 (3)
Salary Remaining : $37,526
Andrej Sustr $120,000 (3)
Salary Remaining : $32,165
Michael McLeod $100,000 (3)
Salary Remaining : $26,804
Gabriel Bourque $100,000 (2)
Salary Remaining : $26,804
Tony DeAngelo $100,000 (2)
Salary Remaining : $26,804
Jack Ahcan $92,500 (1)
Salary Remaining : $24,794
Matt Donovan $90,000 (1)
Salary Remaining : $24,124
Justin Sourdif $86,750 (2)
Salary Remaining : $23,253
Louis Crevier $86,750 (2)
Salary Remaining : $23,253
Matthew Kessel $84,250 (1)
Salary Remaining : $22,582
Braden Schneider $83,250 (1)
Salary Remaining : $22,314
Michael Dal Colle $83,250 (1)
Salary Remaining : $22,314
Alex Limoges $78,000 (3)
Salary Remaining : $20,907
Nikita Alexandrov $77,500 (1)
Salary Remaining : $20,773
Egor Afanasyev $77,500 (4)
Salary Remaining : $20,773
Dylan Coghlan $75,000 (3)
Salary Remaining : $20,103
Joey Anderson $75,000 (1)
Salary Remaining : $20,103
Mitchell Chaffee $75,000 (3)
Salary Remaining : $20,103
Sebastien Aho $70,000 (1)
Salary Remaining : $18,763
Zane McIntyre $70,000 (1)
Salary Remaining : $18,763
Total Farm Players21
Salary Commitment
Year 21 : $1,964,750
Year 22 : $1,039,000
Year 23 : $665,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,368,000
Year 22 : $748,000
Year 23 : $468,000
Year 24 : $60,000

Montreal Canadiens

Montreal Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6500 - $88 - 6,237 - 95.96%
Level 2: 5250 - $46 - 5,215 - 99.34%
Level 3: 5000 - $17 - 3,706 - 74.12%
Level 4: 5000 - $14 - 4,779 - 95.57%
Luxury : 1250 - $190 - 1,190 - 95.18%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.84%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %21,127 - 91.86%
Average Income per Game$1,671,300
Year to Date Revenue$48,467,704
Farm
Home Games Left8
Average Attendance - %2,856 - 95.21%
Average Income per Game$95,321
Year to Date Revenue$2,668,975

Expense

Pro Players Total Salaries$84,617,500
Farm Players Total Salaries$491,950
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$58,293,425
Farm Year To Date Expenses$392,791
Pro Salary Cap To Date$56,818,809
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,055,602
Farm Estimated Season Revenue$762,564
Pro Remaining Season Days55
Pro Expenses Per Days$437,145
Pro Estimated Expenses$24,042,975
Farm Remaining Season Days52
Farm Expenses Per Days$2,536
Farm Estimated Expenses$131,872
Estimated Season Expenses$24,174,847
Estimated Season Salary Cap$83,692,959
Estimate Under Maximum Salary Cap of $83,500,000-$192,959
Estimate Over Minimum Salary Cap of $61,700,000 $21,992,959
Current Bank Account$16,138,224
Projected Bank Account$12,781,543

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $2,791,878
Kris Letang $8,000,000 (2)
-Salary Remaining : $2,233,503
Sean Couturier $7,750,000 (2)
-Salary Remaining : $2,163,706
Neal Pionk $6,500,000 (1)
-Salary Remaining : $1,814,721
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $1,675,127
Brayden Point $6,000,000 (1)
-Salary Remaining : $1,675,127
Andrew Copp $5,500,000 (3)
-Salary Remaining : $1,535,533
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $1,472,716
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $1,395,939
Cam Fowler $4,750,000 (1)
-Salary Remaining : $1,326,142
Timo Meier $4,000,000 (1)
-Salary Remaining : $1,116,751
Darren Helm $2,500,000 (1)
-Salary Remaining : $697,970
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $586,294
Justin Holl $2,000,000 (2)
-Salary Remaining : $558,376
Conor Sheary $1,750,000 (1)
-Salary Remaining : $488,579
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $418,782
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $348,985
Oskari Laaksonen $925,000 (2)
-Salary Remaining : $258,249
Eetu Liukas $867,500 (2)
-Salary Remaining : $242,195
Mark Giordano $800,000 (2)
-Salary Remaining : $223,350
Mats Zuccarello $750,000 (2)
-Salary Remaining : $209,391
Jeremy Bracco $700,000 (1)
-Salary Remaining : $195,431
Jarred Tinordi $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players23
Salary Commitment
Year 21 : $84,617,500
Year 22 : $54,117,500
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $77,827,019
Year 22 : $53,525,000
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $84,617,500
Year 22 : $54,117,500
Year 23 : $10,500,000
Year 24 : $5,000,000

Farm Players Salaries

Christian Djoos $100,000 (2)
Salary Remaining : $26,804
Taylor Gauthier $86,750 (2)
Salary Remaining : $23,253
Jakub Demek $85,200 (2)
Salary Remaining : $22,837
Markus Niemelainen $75,000 (2)
Salary Remaining : $20,103
Brennan Menell $75,000 (2)
Salary Remaining : $20,103
Matt Bartkowski $70,000 (1)
Salary Remaining : $18,763
Total Farm Players6
Salary Commitment
Year 21 : $491,950
Year 22 : $421,950
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $400,000
Year 22 : $340,000
Year 23 : $0
Year 24 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 4,931 - 82.18%
Level 2: 5000 - $60 - 4,982 - 99.65%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,448 - 86.20%
Luxury : 1000 - $205 - 973 - 97.28%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,370 - 89.61%
Average Income per Game$1,590,125
Year to Date Revenue$42,933,377
Farm
Home Games Left9
Average Attendance - %2,885 - 96.16%
Average Income per Game$96,529
Year to Date Revenue$2,606,283

Expense

Pro Players Total Salaries$72,850,000
Farm Players Total Salaries$605,750
Coaches Total Salaries$3,906,250
Luxury Taxe Total$0
Special Salary Cap Value$7,850,000
Pro Year To Date Expenses$57,261,363
Farm Year To Date Expenses$320,886
Pro Salary Cap To Date$53,691,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,261,751
Farm Estimated Season Revenue$868,761
Pro Remaining Season Days55
Pro Expenses Per Days$389,626
Pro Estimated Expenses$21,429,430
Farm Remaining Season Days52
Farm Expenses Per Days$3,122
Farm Estimated Expenses$162,344
Estimated Season Expenses$21,591,774
Estimated Season Salary Cap$81,880,715
Estimate Under Maximum Salary Cap of $83,500,000$1,619,285
Estimate Over Minimum Salary Cap of $61,700,000 $20,180,715
Current Bank Account($10,873,545)
Projected Bank Account($9,334,807)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $4,606,599
Connor McDavid $13,000,000 (1)
-Salary Remaining : $3,629,442
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $2,233,503
John Carlson $6,000,000 (2)
-Salary Remaining : $1,675,127
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $1,675,127
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $1,256,345
Colton Sissons $2,775,000 (1)
-Salary Remaining : $774,746
Scott Laughton $2,750,000 (2)
-Salary Remaining : $767,766
Miles Wood $2,500,000 (1)
-Salary Remaining : $697,970
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $404,822
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $321,066
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $307,107
Brendan Smith $1,000,000 (2)
-Salary Remaining : $279,188
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $279,188
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $265,228
Noah Cates $925,000 (1)
-Salary Remaining : $258,249
Dylan Guenther $925,000 (3)
-Salary Remaining : $258,249
Barclay Goodrow $850,000 (1)
-Salary Remaining : $237,310
Taylor Raddysh $775,000 (2)
-Salary Remaining : $216,371
Gustav Forsling $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players20
Salary Commitment
Year 21 : $72,850,000
Year 22 : $45,150,000
Year 23 : $18,125,000
Year 24 : $11,700,000
Salary Average Commitment
Year 21 : $56,125,000
Year 22 : $28,750,000
Year 23 : $17,800,000
Year 24 : $11,700,000
Salary Cap with 1 Way Contract
Year 21 : $72,850,000
Year 22 : $45,150,000
Year 23 : $18,125,000
Year 24 : $11,700,000

Farm Players Salaries

Scott Harrington $200,000 (2)
Salary Remaining : $53,608
Antti Raanta $175,000 (2)
Salary Remaining : $46,907
Ville Heinola $83,250 (2)
Salary Remaining : $22,314
Jakub Lauko $77,500 (2)
Salary Remaining : $20,773
Anton Forsberg $70,000 (2)
Salary Remaining : $18,763
Total Farm Players5
Salary Commitment
Year 21 : $605,750
Year 22 : $605,750
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $343,452
Year 22 : $343,452
Year 23 : $0
Year 24 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6100 - $100 - 4,924 - 80.71%
Level 2: 5000 - $65 - 4,110 - 82.21%
Level 3: 2600 - $50 - 2,103 - 80.89%
Level 4: 4200 - $30 - 3,158 - 75.19%
Luxury : 1100 - $210 - 953 - 86.67%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,142 - 57.10%
Farm Level 2: 1000 - $25 - 555 - 55.54%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,249 - 80.26%
Average Income per Game$1,693,078
Year to Date Revenue$49,099,274
Farm
Home Games Left8
Average Attendance - %1,697 - 56.58%
Average Income per Game$83,757
Year to Date Revenue$2,345,191

Expense

Pro Players Total Salaries$83,237,499
Farm Players Total Salaries$2,508,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,892,511
Farm Year To Date Expenses$1,813,347
Pro Salary Cap To Date$56,811,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,316,941
Farm Estimated Season Revenue$670,055
Pro Remaining Season Days55
Pro Expenses Per Days$430,140
Pro Estimated Expenses$23,657,700
Farm Remaining Season Days52
Farm Expenses Per Days$12,929
Farm Estimated Expenses$672,308
Estimated Season Expenses$24,330,008
Estimated Season Salary Cap$80,050,153
Estimate Under Maximum Salary Cap of $83,500,000$3,449,847
Estimate Over Minimum Salary Cap of $61,700,000 $18,350,153
Current Bank Account$73,203,537
Projected Bank Account$69,860,525

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $2,205,584
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $2,093,909
Adam Pelech $5,750,000 (2)
-Salary Remaining : $1,605,330
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $1,535,533
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $1,493,655
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $1,451,777
Jason Zucker $4,800,000 (1)
-Salary Remaining : $1,340,102
Alex Tuch $4,750,000 (2)
-Salary Remaining : $1,326,142
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $1,256,345
Bo Horvat $4,450,000 (3)
-Salary Remaining : $1,242,386
Tom Wilson $4,100,000 (1)
-Salary Remaining : $1,144,670
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $1,116,751
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $1,046,954
David Perron $3,087,500 (2)
-Salary Remaining : $861,992
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $837,563
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $697,970
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $558,376
Lawson Crouse $1,350,000 (1)
-Salary Remaining : $376,904
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $335,025
Nick Bjugstad $900,000 (3)
-Salary Remaining : $251,269
Urho Vaakanainen $900,000 (4)
-Salary Remaining : $251,269
Sam Montembeault $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players22
Salary Commitment
Year 21 : $83,237,499
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000
Salary Average Commitment
Year 21 : $77,987,500
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000
Salary Cap with 1 Way Contract
Year 21 : $83,237,499
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000

Farm Players Salaries

Kevin Connauton $200,000 (4)
Salary Remaining : $53,608
Dillon Heatherington $200,000 (1)
Salary Remaining : $53,608
Cameron Gaunce $200,000 (4)
Salary Remaining : $53,608
Logan Shaw $200,000 (3)
Salary Remaining : $53,608
Dan Renouf $200,000 (4)
Salary Remaining : $53,608
Mark Friedman $200,000 (3)
Salary Remaining : $53,608
Stefan Noesen $100,000 (1)
Salary Remaining : $26,804
Hudson Fasching $99,500 (3)
Salary Remaining : $26,670
Spencer Smallman $97,500 (3)
Salary Remaining : $26,134
Mark Pysyk $97,500 (1)
Salary Remaining : $26,134
Adam Scheel $92,500 (1)
Salary Remaining : $24,794
Nikolas Brouillard $92,500 (1)
Salary Remaining : $24,794
Corey Andonovski $92,500 (1)
Salary Remaining : $24,794
Ryder Rolston $86,750 (2)
Salary Remaining : $23,253
James Malatesta $86,250 (3)
Salary Remaining : $23,119
Jonah Gadjovich $83,250 (1)
Salary Remaining : $22,314
Brian Pinho $77,500 (1)
Salary Remaining : $20,773
Anthony Angello $77,500 (2)
Salary Remaining : $20,773
Guillaume Brisebois $77,500 (2)
Salary Remaining : $20,773
Dalton Smith $77,500 (1)
Salary Remaining : $20,773
Matej Machovsky $70,000 (1)
Salary Remaining : $18,763
Total Farm Players21
Salary Commitment
Year 21 : $2,508,250
Year 22 : $1,525,000
Year 23 : $1,283,250
Year 24 : $600,000
Salary Average Commitment
Year 21 : $1,332,702
Year 22 : $695,000
Year 23 : $480,000
Year 24 : $180,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6300 - $92 - 6,167 - 97.88%
Level 2: 5300 - $50 - 5,243 - 98.92%
Level 3: 3300 - $30 - 3,246 - 98.37%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,100 - 99.97%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,933 - 96.66%
Farm Level 2: 1000 - $10 - 993 - 99.33%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,755 - 98.78%
Average Income per Game$1,769,195
Year to Date Revenue$45,999,060
Farm
Home Games Left9
Average Attendance - %2,926 - 97.55%
Average Income per Game$80,155
Year to Date Revenue$2,164,190

Expense

Pro Players Total Salaries$78,384,999
Farm Players Total Salaries$2,371,202
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,293,605
Farm Year To Date Expenses$1,697,367
Pro Salary Cap To Date$55,353,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,537,919
Farm Estimated Season Revenue$721,397
Pro Remaining Season Days55
Pro Expenses Per Days$419,213
Pro Estimated Expenses$23,056,715
Farm Remaining Season Days52
Farm Expenses Per Days$12,223
Farm Estimated Expenses$635,596
Estimated Season Expenses$23,692,311
Estimated Season Salary Cap$77,237,875
Estimate Under Maximum Salary Cap of $83,500,000$6,262,125
Estimate Over Minimum Salary Cap of $61,700,000 $15,537,875
Current Bank Account$34,381,593
Projected Bank Account$37,948,598

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $3,210,660
Mitch Marner $8,000,000 (3)
-Salary Remaining : $2,233,503
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $1,744,924
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $1,675,127
Brent Burns $5,000,000 (4)
-Salary Remaining : $1,395,939
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $1,395,939
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $1,256,345
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $1,179,569
Jeff Petry $4,000,000 (2)
-Salary Remaining : $1,116,751
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $907,360
Phillip Danault $3,250,000 (1)
-Salary Remaining : $907,360
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $889,213
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $837,563
Zach Hyman $2,550,000 (2)
-Salary Remaining : $711,929
TJ Brodie $2,500,000 (2)
-Salary Remaining : $697,970
Will Borgen $1,799,999 (3)
-Salary Remaining : $502,538
Sonny Milano $1,600,000 (1)
-Salary Remaining : $446,701
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $348,985
Filip Gustavsson $825,000 (3)
-Salary Remaining : $230,330
Matt Roy $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players20
Salary Commitment
Year 21 : $78,384,999
Year 22 : $55,584,999
Year 23 : $32,809,999
Year 24 : $13,185,000
Salary Average Commitment
Year 21 : $81,510,000
Year 22 : $59,810,000
Year 23 : $29,210,000
Year 24 : $13,185,000
Salary Cap with 1 Way Contract
Year 21 : $78,384,999
Year 22 : $55,584,999
Year 23 : $32,809,999
Year 24 : $13,185,000

Farm Players Salaries

Dan Hamhuis $150,000 (1)
Salary Remaining : $40,206
Hunter McKown $95,000 (1)
Salary Remaining : $25,464
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $24,794
Cooper Marody $92,500 (1)
Salary Remaining : $24,794
Wyatt Kaiser $92,500 (2)
Salary Remaining : $24,794
Spencer Stastney $92,500 (1)
Salary Remaining : $24,794
Daemon Hunt $86,750 (2)
Salary Remaining : $23,253
Samuel Walker $84,250 (3)
Salary Remaining : $22,582
Mikhail Maltsev $80,000 (3)
Salary Remaining : $21,443
Lucas Carlsson $80,000 (3)
Salary Remaining : $21,443
CJ Suess $77,500 (3)
Salary Remaining : $20,773
Michael Sgarbossa $77,500 (4)
Salary Remaining : $20,773
Lukas Rousek $77,500 (3)
Salary Remaining : $20,773
Marcus Bjork $77,500 (3)
Salary Remaining : $20,773
Joseph Gambardella $75,000 (3)
Salary Remaining : $20,103
Kyle Turris $75,000 (2)
Salary Remaining : $20,103
Sami Niku $75,000 (2)
Salary Remaining : $20,103
Christian Wolanin $75,000 (2)
Salary Remaining : $20,103
Saku Maenalanen $75,000 (3)
Salary Remaining : $20,103
Felix Sandstrom $75,000 (3)
Salary Remaining : $20,103
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $20,103
Matthew Phillips $75,000 (3)
Salary Remaining : $20,103
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $20,103
Casey Fitzgerald $75,000 (3)
Salary Remaining : $20,103
Adam Huska $75,000 (2)
Salary Remaining : $20,103
Jack Rathbone $75,000 (3)
Salary Remaining : $20,103
Fredrik Olofsson $75,000 (3)
Salary Remaining : $20,103
TJ Tynan $70,202 (1)
Salary Remaining : $18,817
Joel Kellman $70,000 (1)
Salary Remaining : $18,763
Total Farm Players29
Salary Commitment
Year 21 : $2,371,202
Year 22 : $1,708,500
Year 23 : $1,154,250
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,993,308
Year 22 : $1,520,404
Year 23 : $1,070,404
Year 24 : $77,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,082 - 85.66%
Level 2: 6000 - $55 - 5,171 - 86.19%
Level 3: 3800 - $34 - 3,157 - 83.08%
Level 4: 4600 - $20 - 4,277 - 92.98%
Luxury : 1500 - $190 - 1,186 - 79.04%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.34%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19,873 - 86.40%
Average Income per Game$1,824,859
Year to Date Revenue$51,096,038
Farm
Home Games Left8
Average Attendance - %2,864 - 95.45%
Average Income per Game$95,686
Year to Date Revenue$2,679,219

Expense

Pro Players Total Salaries$80,459,999
Farm Players Total Salaries$1,394,100
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,944,069
Farm Year To Date Expenses$1,116,793
Pro Salary Cap To Date$57,989,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,723,160
Farm Estimated Season Revenue$765,491
Pro Remaining Season Days55
Pro Expenses Per Days$413,503
Pro Estimated Expenses$22,742,665
Farm Remaining Season Days52
Farm Expenses Per Days$7,186
Farm Estimated Expenses$373,672
Estimated Season Expenses$23,116,337
Estimated Season Salary Cap$80,453,173
Estimate Under Maximum Salary Cap of $83,500,000$3,046,827
Estimate Over Minimum Salary Cap of $61,700,000 $18,753,173
Current Bank Account$22,100,536
Projected Bank Account$23,472,850

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $1,954,315
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $1,856,599
John Klingberg $5,750,000 (1)
-Salary Remaining : $1,605,330
Shea Theodore $5,200,000 (4)
-Salary Remaining : $1,451,777
Damon Severson $5,100,000 (3)
-Salary Remaining : $1,423,858
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $1,423,858
Ryan Strome $5,000,000 (2)
-Salary Remaining : $1,395,939
Joel Farabee $4,250,000 (4)
-Salary Remaining : $1,186,548
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $1,151,650
Boone Jenner $3,750,000 (5)
-Salary Remaining : $1,046,954
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $977,157
Dillon Dube $3,300,000 (3)
-Salary Remaining : $921,320
Jan Rutta $3,300,000 (2)
-Salary Remaining : $921,320
Jeff Carter $3,250,000 (1)
-Salary Remaining : $907,360
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $893,401
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $781,726
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $781,726
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $697,970
Barrett Hayton $1,400,000 (1)
-Salary Remaining : $390,863
Olen Zellweger $867,500 (3)
-Salary Remaining : $242,195
Karel Vejmelka $842,500 (2)
-Salary Remaining : $235,216
Michael Amadio $775,000 (2)
-Salary Remaining : $216,371
Total Pro Players22
Salary Commitment
Year 21 : $80,459,999
Year 22 : $51,059,999
Year 23 : $31,692,499
Year 24 : $22,424,999
Salary Average Commitment
Year 21 : $65,250,000
Year 22 : $40,650,000
Year 23 : $24,225,000
Year 24 : $17,925,000
Salary Cap with 1 Way Contract
Year 21 : $80,459,999
Year 22 : $51,059,999
Year 23 : $31,692,499
Year 24 : $22,424,999

Farm Players Salaries

Steven Santini $200,000 (4)
Salary Remaining : $53,608
Michael Raffl $165,100 (2)
Salary Remaining : $44,254
Pat Maroon $100,000 (2)
Salary Remaining : $26,804
Jiri Kulich $95,000 (2)
Salary Remaining : $25,464
Stephen Johns $95,000 (1)
Salary Remaining : $25,464
Roby Jarventie $92,500 (2)
Salary Remaining : $24,794
Jesse Ylonen $92,500 (1)
Salary Remaining : $24,794
Hendrix Lapierre $83,250 (2)
Salary Remaining : $22,314
Philip Tomasino $83,250 (1)
Salary Remaining : $22,314
Michael Dipietro $77,500 (4)
Salary Remaining : $20,773
Valtteri Puustinen $77,500 (4)
Salary Remaining : $20,773
Akil Thomas $77,500 (2)
Salary Remaining : $20,773
Jack Studnicka $77,500 (3)
Salary Remaining : $20,773
Ben Harpur $77,500 (1)
Salary Remaining : $20,773
Total Farm Players14
Salary Commitment
Year 21 : $1,394,100
Year 22 : $1,045,850
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $920,750
Year 22 : $640,000
Year 23 : $240,000
Year 24 : $180,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 6,354 - 88.25%
Level 2: 6200 - $54 - 5,329 - 85.95%
Level 3: 4200 - $30 - 3,373 - 80.32%
Level 4: 4800 - $22 - 4,514 - 94.03%
Luxury : 1600 - $180 - 1,221 - 76.30%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,920 - 95.99%
Farm Level 2: 1000 - $14 - 975 - 97.50%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,791 - 86.63%
Average Income per Game$1,868,591
Year to Date Revenue$48,583,378
Farm
Home Games Left9
Average Attendance - %2,895 - 96.49%
Average Income per Game$84,067
Year to Date Revenue$2,269,811

Expense

Pro Players Total Salaries$75,817,500
Farm Players Total Salaries$2,999,404
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,618,775
Farm Year To Date Expenses$2,231,597
Pro Salary Cap To Date$53,550,727
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,028,872
Farm Estimated Season Revenue$756,604
Pro Remaining Season Days55
Pro Expenses Per Days$406,180
Pro Estimated Expenses$22,339,900
Farm Remaining Season Days52
Farm Expenses Per Days$15,461
Farm Estimated Expenses$803,972
Estimated Season Expenses$23,143,872
Estimated Season Salary Cap$74,718,027
Estimate Under Maximum Salary Cap of $83,500,000$8,781,973
Estimate Over Minimum Salary Cap of $61,700,000 $13,018,027
Current Bank Account$72,701,772
Projected Bank Account$78,343,376

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $2,275,381
Logan Couture $8,000,000 (2)
-Salary Remaining : $2,233,503
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $2,233,503
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $1,814,721
Conor Garland $6,000,000 (3)
-Salary Remaining : $1,675,127
Esa Lindell $6,000,000 (1)
-Salary Remaining : $1,675,127
William Karlsson $5,900,000 (1)
-Salary Remaining : $1,647,208
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $1,354,061
Luke Glendening $3,675,000 (1)
-Salary Remaining : $1,026,015
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $977,157
Colton Parayko $3,350,000 (1)
-Salary Remaining : $935,279
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $670,051
Cody Ceci $2,000,000 (1)
-Salary Remaining : $558,376
Troy Terry $1,550,000 (3)
-Salary Remaining : $432,741
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $279,188
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $258,249
Samuel Ersson $892,500 (2)
-Salary Remaining : $249,175
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $223,350
Morgan Frost $800,000 (3)
-Salary Remaining : $223,350
Jonathan Toews $775,000 (2)
-Salary Remaining : $216,371
Jaycob Megna $750,000 (3)
-Salary Remaining : $209,391
Total Pro Players21
Salary Commitment
Year 21 : $75,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000
Salary Average Commitment
Year 21 : $72,071,539
Year 22 : $44,821,539
Year 23 : $29,602,019
Year 24 : $11,650,000
Salary Cap with 1 Way Contract
Year 21 : $75,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000

Farm Players Salaries

Jordan Harris $140,000 (1)
Salary Remaining : $37,526
Kyle Burroughs $110,000 (4)
Salary Remaining : $29,485
Nolan Patrick $100,000 (1)
Salary Remaining : $26,804
Nikita Tolopilo $95,000 (1)
Salary Remaining : $25,464
Arvid Soderblom $92,500 (1)
Salary Remaining : $24,794
Marco Kasper $92,500 (3)
Salary Remaining : $24,794
Ryker Evans $92,500 (1)
Salary Remaining : $24,794
Linus Karlsson $92,500 (4)
Salary Remaining : $24,794
Nils Lundkvist $92,500 (1)
Salary Remaining : $24,794
Lukas Reichel $92,500 (2)
Salary Remaining : $24,794
Jakub Galvas $89,250 (3)
Salary Remaining : $23,923
Amadeus Lombardi $87,000 (2)
Salary Remaining : $23,320
Logan Stankoven $86,750 (3)
Salary Remaining : $23,253
Kevin Lankinen $85,000 (2)
Salary Remaining : $22,784
Remi Poirier $84,500 (1)
Salary Remaining : $22,649
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $22,582
Connor Zary $83,250 (1)
Salary Remaining : $22,314
Adam Wilsby $83,000 (1)
Salary Remaining : $22,247
Riley Barber $80,000 (1)
Salary Remaining : $21,443
Matej Pekar $77,500 (2)
Salary Remaining : $20,773
Liam Foudy $77,500 (4)
Salary Remaining : $20,773
Henrik Tikkanen $77,500 (2)
Salary Remaining : $20,773
Kieffer Bellows $75,000 (1)
Salary Remaining : $20,103
Jake Bischoff $75,000 (1)
Salary Remaining : $20,103
Gavin Bayreuther $75,000 (3)
Salary Remaining : $20,103
Magnus Hellberg $75,000 (3)
Salary Remaining : $20,103
Evan Cormier $73,500 (2)
Salary Remaining : $19,701
Jeremy Davies $70,202 (2)
Salary Remaining : $18,817
Nicholas Caamano $70,202 (2)
Salary Remaining : $18,817
Rob O'Gara $70,000 (1)
Salary Remaining : $18,763
Kevin Roy $70,000 (1)
Salary Remaining : $18,763
Kyle Rau $70,000 (1)
Salary Remaining : $18,763
Joseph LaBate $70,000 (1)
Salary Remaining : $18,763
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $18,763
Nathan Walker $70,000 (1)
Salary Remaining : $18,763
Tyler Graovac $70,000 (1)
Salary Remaining : $18,763
Total Farm Players36
Salary Commitment
Year 21 : $2,999,404
Year 22 : $1,331,904
Year 23 : $698,500
Year 24 : $280,000
Salary Average Commitment
Year 21 : $2,770,606
Year 22 : $1,209,856
Year 23 : $624,250
Year 24 : $280,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $92 - 5,947 - 99.12%
Level 2: 5000 - $54 - 4,984 - 99.67%
Level 3: 4000 - $30 - 3,419 - 85.46%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.68%
Farm Level 2: 1000 - $15 - 962 - 96.17%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19,349 - 96.75%
Average Income per Game$1,750,257
Year to Date Revenue$49,007,203
Farm
Home Games Left9
Average Attendance - %2,855 - 95.18%
Average Income per Game$95,229
Year to Date Revenue$2,571,183

Expense

Pro Players Total Salaries$75,549,999
Farm Players Total Salaries$1,708,412
Coaches Total Salaries$1,521,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,096,044
Farm Year To Date Expenses$1,236,446
Pro Salary Cap To Date$56,611,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,753,344
Farm Estimated Season Revenue$857,061
Pro Remaining Season Days55
Pro Expenses Per Days$391,223
Pro Estimated Expenses$21,517,265
Farm Remaining Season Days52
Farm Expenses Per Days$8,806
Farm Estimated Expenses$457,912
Estimated Season Expenses$21,975,177
Estimated Season Salary Cap$77,704,094
Estimate Under Maximum Salary Cap of $83,500,000$5,795,906
Estimate Over Minimum Salary Cap of $61,700,000 $16,004,094
Current Bank Account$26,746,299
Projected Bank Account$28,381,527

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $2,512,690
Quinn Hughes $8,600,000 (4)
-Salary Remaining : $2,401,015
Bowen Byram $8,499,999 (1)
-Salary Remaining : $2,373,096
Patrick Kane $7,000,000 (2)
-Salary Remaining : $1,954,315
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $1,814,721
Erik Johnson $6,000,000 (1)
-Salary Remaining : $1,675,127
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $1,395,939
Spencer Knight $4,500,000 (2)
-Salary Remaining : $1,256,345
J.T. Miller $4,500,000 (1)
-Salary Remaining : $1,256,345
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $1,116,751
Erik Haula $2,500,000 (2)
-Salary Remaining : $697,970
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $558,376
Evander Kane $1,375,000 (1)
-Salary Remaining : $383,883
Logan O'Connor (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $279,188
Logan Cooley $950,000 (3)
-Salary Remaining : $265,228
Lucas Raymond $925,000 (1)
-Salary Remaining : $258,249
Owen Power $925,000 (2)
-Salary Remaining : $258,249
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $235,216
Quinton Byfield $832,500 (2)
-Salary Remaining : $232,424
Logan Thompson $825,000 (2)
-Salary Remaining : $230,330
David Gustafsson $775,000 (4)
-Salary Remaining : $216,371
Total Pro Players21
Salary Commitment
Year 21 : $76,549,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000
Salary Average Commitment
Year 21 : $67,284,519
Year 22 : $52,209,519
Year 23 : $27,075,000
Year 24 : $15,875,000
Salary Cap with 1 Way Contract
Year 21 : $76,549,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Salary Remaining : $29,485
Robbie Russo $100,000 (1)
Salary Remaining : $26,804
Kurtis MacDermid $97,500 (1)
Salary Remaining : $26,134
Jakub Dobes $92,500 (2)
Salary Remaining : $24,794
Filip Johansson $92,500 (2)
Salary Remaining : $24,794
Justin Barron $92,500 (2)
Salary Remaining : $24,794
Jack Drury $92,500 (1)
Salary Remaining : $24,794
Vitali Kravtsov $87,500 (1)
Salary Remaining : $23,454
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $23,430
Clay Stevenson $86,750 (4)
Salary Remaining : $23,253
Donovan Sebrango $86,750 (2)
Salary Remaining : $23,253
Nathan Smith $77,500 (3)
Salary Remaining : $20,773
Julien Gauthier $77,500 (2)
Salary Remaining : $20,773
Alexander Alexeyev $77,500 (4)
Salary Remaining : $20,773
Brandon Scanlin $77,500 (3)
Salary Remaining : $20,773
Ethen Frank $77,500 (2)
Salary Remaining : $20,773
Joseph Duszak $75,000 (2)
Salary Remaining : $20,103
Egor Zamula $75,000 (1)
Salary Remaining : $20,103
Matt Irwin $75,000 (1)
Salary Remaining : $20,103
Marc Michaelis $70,000 (1)
Salary Remaining : $18,763
Total Farm Players20
Salary Commitment
Year 21 : $1,708,412
Year 22 : $1,110,912
Year 23 : $406,662
Year 24 : $251,662
Salary Average Commitment
Year 21 : $1,402,614
Year 22 : $902,614
Year 23 : $344,912
Year 24 : $224,912

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 4,994 - 83.23%
Level 2: 5000 - $60 - 4,932 - 98.65%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.23%
Farm Level 2: 1000 - $15 - 971 - 97.06%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,926 - 94.04%
Average Income per Game$1,695,563
Year to Date Revenue$47,475,754
Farm
Home Games Left9
Average Attendance - %2,855 - 95.18%
Average Income per Game$95,016
Year to Date Revenue$2,565,439

Expense

Pro Players Total Salaries$76,487,500
Farm Players Total Salaries$1,511,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,282,613
Farm Year To Date Expenses$1,194,611
Pro Salary Cap To Date$53,739,473
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,042,314
Farm Estimated Season Revenue$855,146
Pro Remaining Season Days55
Pro Expenses Per Days$403,490
Pro Estimated Expenses$22,191,950
Farm Remaining Season Days52
Farm Expenses Per Days$7,789
Farm Estimated Expenses$405,028
Estimated Season Expenses$22,596,978
Estimated Season Salary Cap$75,093,828
Estimate Under Maximum Salary Cap of $83,500,000$8,406,172
Estimate Over Minimum Salary Cap of $61,700,000 $13,393,828
Current Bank Account$20,816,220
Projected Bank Account$21,116,702

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $2,512,690
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $1,744,924
Sean Monahan $6,000,000 (1)
-Salary Remaining : $1,675,127
Josh Manson $5,000,000 (3)
-Salary Remaining : $1,395,939
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $1,270,305
Brandon Saad $4,500,000 (2)
-Salary Remaining : $1,256,345
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $1,172,589
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $1,116,751
Mike Matheson $4,000,000 (2)
-Salary Remaining : $1,116,751
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $1,060,914
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $977,157
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $977,157
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $837,563
Jake Middleton $2,800,000 (3)
-Salary Remaining : $781,726
James Reimer $2,750,000 (1)
-Salary Remaining : $767,766
Max Comtois $2,550,000 (2)
-Salary Remaining : $711,929
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $558,376
Dylan Gambrell $950,000 (3)
-Salary Remaining : $265,228
Zack MacEwen $925,000 (3)
-Salary Remaining : $258,249
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $237,310
Walker Duehr $825,000 (3)
-Salary Remaining : $230,330
Max Jones $775,000 (2)
-Salary Remaining : $216,371
Vincent Desharnais $762,500 (3)
-Salary Remaining : $212,881
Total Pro Players23
Salary Commitment
Year 21 : $76,487,500
Year 22 : $56,037,500
Year 23 : $26,762,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $67,352,020
Year 22 : $49,802,020
Year 23 : $22,800,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $76,487,500
Year 22 : $56,037,500
Year 23 : $26,762,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $24,794
Matthew Maggio $87,000 (2)
Salary Remaining : $23,320
Parker Ford $86,750 (2)
Salary Remaining : $23,253
Antti Saarela $86,750 (2)
Salary Remaining : $23,253
Ilya Usau $84,250 (1)
Salary Remaining : $22,582
Adam Beckman $83,250 (2)
Salary Remaining : $22,314
Maxence Guenette $80,500 (1)
Salary Remaining : $21,577
Travis Barron $80,000 (2)
Salary Remaining : $21,443
Patrick Giles $80,000 (1)
Salary Remaining : $21,443
Adam Gaudette $80,000 (3)
Salary Remaining : $21,443
Samuel Asselin $80,000 (2)
Salary Remaining : $21,443
Eetu Makiniemi $77,500 (4)
Salary Remaining : $20,773
Mathias Laferriere $77,500 (2)
Salary Remaining : $20,773
Brandon Gignac $77,500 (2)
Salary Remaining : $20,773
Michal Teply $77,500 (2)
Salary Remaining : $20,773
Greg Meireles $70,000 (2)
Salary Remaining : $18,763
Ethan Keppen $70,000 (1)
Salary Remaining : $18,763
Hunter Miska $70,000 (1)
Salary Remaining : $18,763
Brett Seney $70,000 (1)
Salary Remaining : $18,763
Total Farm Players19
Salary Commitment
Year 21 : $1,511,000
Year 22 : $963,750
Year 23 : $157,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,259,154
Year 22 : $788,452
Year 23 : $137,500
Year 24 : $77,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,963 - 99.39%
Level 2: 5000 - $52 - 4,986 - 99.72%
Level 3: 2000 - $33 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.30%
Farm Level 2: 1000 - $15 - 968 - 96.83%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,949 - 99.72%
Average Income per Game$1,642,555
Year to Date Revenue$47,634,095
Farm
Home Games Left9
Average Attendance - %2,874 - 95.81%
Average Income per Game$95,854
Year to Date Revenue$2,588,048

Expense

Pro Players Total Salaries$78,875,000
Farm Players Total Salaries$1,986,904
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,005,725
Farm Year To Date Expenses$1,382,134
Pro Salary Cap To Date$57,796,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,710,660
Farm Estimated Season Revenue$862,683
Pro Remaining Season Days55
Pro Expenses Per Days$404,949
Pro Estimated Expenses$22,272,195
Farm Remaining Season Days52
Farm Expenses Per Days$10,242
Farm Estimated Expenses$532,584
Estimated Season Expenses$22,804,779
Estimated Season Salary Cap$79,817,829
Estimate Under Maximum Salary Cap of $83,500,000$3,682,171
Estimate Over Minimum Salary Cap of $61,700,000 $18,117,829
Current Bank Account$45,212,026
Projected Bank Account$42,980,590

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $3,489,848
Matt Boldy $8,000,000 (2)
-Salary Remaining : $2,233,503
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $2,233,503
Clayton Keller $7,000,000 (2)
-Salary Remaining : $1,954,315
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $1,898,477
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $1,675,127
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $1,395,939
Brad Marchand $5,000,000 (2)
-Salary Remaining : $1,395,939
Bryan Rust $3,500,000 (2)
-Salary Remaining : $977,157
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $837,563
Brayden McNabb $2,750,000 (3)
-Salary Remaining : $767,766
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $725,888
Linus Ullmark $2,000,000 (1)
-Salary Remaining : $558,376
Tage Thompson $1,600,000 (3)
-Salary Remaining : $446,701
Vince Dunn $1,000,000 (2)
-Salary Remaining : $279,188
Morgan Barron $925,000 (1)
-Salary Remaining : $258,249
Kaiden Guhle $925,000 (1)
-Salary Remaining : $258,249
Beck Malenstyn $775,000 (4)
-Salary Remaining : $216,371
Parker Kelly $750,000 (1)
-Salary Remaining : $209,391
Aliaksei Protas $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players20
Salary Commitment
Year 21 : $78,875,000
Year 22 : $62,125,000
Year 23 : $22,125,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $66,654,040
Year 22 : $55,552,020
Year 23 : $18,452,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $78,875,000
Year 22 : $59,525,000
Year 23 : $19,525,000
Year 24 : $775,000

Farm Players Salaries

Trent Frederic $115,000 (2)
Salary Remaining : $30,825
Justin Danforth $97,500 (3)
Salary Remaining : $26,134
Jon Gillies $95,000 (3)
Salary Remaining : $25,464
John Beecher $92,500 (2)
Salary Remaining : $24,794
Tyson Foerster $92,500 (1)
Salary Remaining : $24,794
Emil Lilleberg $87,000 (2)
Salary Remaining : $23,320
Matt Rempe $85,500 (2)
Salary Remaining : $22,918
Adam Edstrom $85,500 (2)
Salary Remaining : $22,918
Jaxson Stauber $84,250 (1)
Salary Remaining : $22,582
Scott Reedy $84,250 (1)
Salary Remaining : $22,582
Libor Hajek $80,000 (1)
Salary Remaining : $21,443
Nick Blankenburg $80,000 (1)
Salary Remaining : $21,443
Logan Stanley $80,000 (2)
Salary Remaining : $21,443
Bobby McMann $77,500 (4)
Salary Remaining : $20,773
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $20,773
Radim Zohorna $77,500 (2)
Salary Remaining : $20,773
Jake Christiansen $77,500 (3)
Salary Remaining : $20,773
Jeffrey Viel $77,500 (1)
Salary Remaining : $20,773
Erik Kallgren $77,500 (1)
Salary Remaining : $20,773
Olle Lycksell $77,500 (2)
Salary Remaining : $20,773
Calle Rosen $75,000 (1)
Salary Remaining : $20,103
Givani Smith $70,202 (2)
Salary Remaining : $18,817
Josef Korenar $70,202 (1)
Salary Remaining : $18,817
Max McCormick $70,000 (2)
Salary Remaining : $18,763
Total Farm Players24
Salary Commitment
Year 21 : $1,986,904
Year 22 : $1,265,702
Year 23 : $425,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,653,106
Year 22 : $1,037,702
Year 23 : $355,000
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 4,910 - 81.83%
Level 2: 4400 - $60 - 4,400 - 100.00%
Level 3: 2600 - $35 - 2,600 - 100.00%
Level 4: 3700 - $25 - 3,700 - 100.00%
Luxury : 800 - $200 - 800 - 100.00%
Total Capacity :17500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.19%
Farm Level 2: 1000 - $15 - 966 - 96.63%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16,410 - 93.77%
Average Income per Game$1,603,777
Year to Date Revenue$49,717,088
Farm
Home Games Left9
Average Attendance - %2,850 - 95.00%
Average Income per Game$94,904
Year to Date Revenue$2,562,410

Expense

Pro Players Total Salaries$70,353,999
Farm Players Total Salaries$1,038,750
Coaches Total Salaries$2,334,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,530,356
Farm Year To Date Expenses$828,411
Pro Salary Cap To Date$49,626,981
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,037,770
Farm Estimated Season Revenue$854,137
Pro Remaining Season Days55
Pro Expenses Per Days$368,976
Pro Estimated Expenses$20,293,680
Farm Remaining Season Days52
Farm Expenses Per Days$5,354
Farm Estimated Expenses$278,408
Estimated Season Expenses$20,572,088
Estimated Season Salary Cap$68,989,786
Estimate Under Maximum Salary Cap of $83,500,000$14,510,214
Estimate Over Minimum Salary Cap of $61,700,000 $7,289,786
Current Bank Account$46,462,786
Projected Bank Account$42,782,605

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $2,512,690
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $1,717,005
Nic Dowd $5,100,000 (3)
-Salary Remaining : $1,423,858
Devon Toews $4,600,000 (3)
-Salary Remaining : $1,284,264
Alec Martinez $4,250,000 (1)
-Salary Remaining : $1,186,548
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $1,158,629
Brett Pesce $4,025,000 (4)
-Salary Remaining : $1,123,731
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $1,116,751
Carter Hart $3,479,000 (1)
-Salary Remaining : $971,294
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $963,198
Sam Steel $3,399,999 (3)
-Salary Remaining : $949,238
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $893,401
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $837,563
Drake Batherson $2,500,000 (2)
-Salary Remaining : $697,970
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $558,376
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $558,376
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $279,188
Derek Forbort (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $279,188
Wyatt Johnston $925,000 (2)
-Salary Remaining : $258,249
Reese Johnson $850,000 (4)
-Salary Remaining : $237,310
Kevin Gravel $775,000 (4)
-Salary Remaining : $216,371
Brendan Gaunce $750,000 (2)
-Salary Remaining : $209,391
Brett Leason $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $70,353,999
Year 22 : $32,824,999
Year 23 : $19,749,999
Year 24 : $5,650,000
Salary Average Commitment
Year 21 : $60,631,020
Year 22 : $24,502,020
Year 23 : $11,902,020
Year 24 : $5,502,020
Salary Cap with 1 Way Contract
Year 21 : $70,353,999
Year 22 : $32,824,999
Year 23 : $19,749,999
Year 24 : $5,650,000

Farm Players Salaries

Michael Houser $150,000 (2)
Salary Remaining : $40,206
Matt Martin $150,000 (2)
Salary Remaining : $40,206
Brendan Lemieux $135,000 (3)
Salary Remaining : $36,186
Victor Mete $120,000 (1)
Salary Remaining : $32,165
Daniil Tarasov $92,500 (1)
Salary Remaining : $24,794
Kirill Marchenko $92,500 (1)
Salary Remaining : $24,794
Tyler Pitlick $78,750 (4)
Salary Remaining : $21,108
Tobias Bjornfot $75,000 (2)
Salary Remaining : $20,103
Nate Thompson $75,000 (2)
Salary Remaining : $20,103
Martin Marincin $70,000 (1)
Salary Remaining : $18,763
Total Farm Players10
Salary Commitment
Year 21 : $1,038,750
Year 22 : $663,750
Year 23 : $213,750
Year 24 : $78,750
Salary Average Commitment
Year 21 : $778,750
Year 22 : $468,750
Year 23 : $213,750
Year 24 : $78,750

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 6,117 - 97.10%
Level 2: 5300 - $50 - 5,196 - 98.03%
Level 3: 4500 - $14 - 3,739 - 83.08%
Level 4: 4700 - $13 - 4,673 - 99.43%
Luxury : 1200 - $190 - 1,185 - 98.72%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.14%
Farm Level 2: 1000 - $15 - 961 - 96.06%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %20,909 - 95.04%
Average Income per Game$1,676,825
Year to Date Revenue$48,627,937
Farm
Home Games Left8
Average Attendance - %2,843 - 94.78%
Average Income per Game$94,761
Year to Date Revenue$2,653,306

Expense

Pro Players Total Salaries$72,790,500
Farm Players Total Salaries$1,526,917
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,167,513
Pro Year To Date Expenses$56,531,417
Farm Year To Date Expenses$1,047,230
Pro Salary Cap To Date$52,802,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,121,905
Farm Estimated Season Revenue$758,087
Pro Remaining Season Days55
Pro Expenses Per Days$392,338
Pro Estimated Expenses$21,578,590
Farm Remaining Season Days52
Farm Expenses Per Days$7,871
Farm Estimated Expenses$409,292
Estimated Season Expenses$21,987,882
Estimated Season Salary Cap$77,292,695
Estimate Under Maximum Salary Cap of $83,500,000$6,207,305
Estimate Over Minimum Salary Cap of $61,700,000 $15,592,695
Current Bank Account$27,031,732
Projected Bank Account$25,923,842

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $3,350,254
Zach Parise $5,500,000 (1)
-Salary Remaining : $1,535,533
Brady Skjei $5,400,000 (1)
-Salary Remaining : $1,507,614
Michal Kempny $4,500,000 (1)
-Salary Remaining : $1,256,345
Nico Hischier $4,500,000 (3)
-Salary Remaining : $1,256,345
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $1,144,670
Noah Dobson $4,000,000 (4)
-Salary Remaining : $1,116,751
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $977,157
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $977,157
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $907,360
Adam Lowry $3,250,000 (2)
-Salary Remaining : $907,360
Robert Thomas $3,200,000 (3)
-Salary Remaining : $893,401
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $864,924
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $837,563
Philippe Myers $2,550,000 (2)
-Salary Remaining : $711,929
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $418,782
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $390,863
Dylan Samberg (Out of Payroll) $1,300,000 (2)
-Salary Remaining : $362,944
Danton Heinen $1,100,000 (2)
-Salary Remaining : $307,107
Cole Perfetti $925,000 (1)
-Salary Remaining : $258,249
Ilya Samsonov $925,000 (1)
-Salary Remaining : $258,249
JJ Peterka $842,500 (1)
-Salary Remaining : $235,216
Kevin Stenlund $750,000 (3)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000
Salary Average Commitment
Year 21 : $48,323,000
Year 22 : $28,148,000
Year 23 : $16,798,000
Year 24 : $7,098,000
Salary Cap with 1 Way Contract
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000

Farm Players Salaries

Tyson Jost $175,000 (2)
Salary Remaining : $46,907
Peyton Krebs $92,500 (1)
Salary Remaining : $24,794
Brandt Clarke $89,417 (2)
Salary Remaining : $23,967
Tucker Robertson $87,000 (2)
Salary Remaining : $23,320
John Farinacci $87,000 (4)
Salary Remaining : $23,320
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $23,253
Samuel Knazko $86,750 (2)
Salary Remaining : $23,253
Jack Thompson $86,750 (2)
Salary Remaining : $23,253
Matvey Petrov $86,000 (2)
Salary Remaining : $23,052
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $22,918
Ronan Seeley $84,500 (2)
Salary Remaining : $22,649
Kevin Mandolese $83,500 (1)
Salary Remaining : $22,381
William Villeneuve $82,500 (2)
Salary Remaining : $22,113
Cayden Primeau $80,000 (4)
Salary Remaining : $21,443
Jared McIsaac $78,750 (4)
Salary Remaining : $21,108
Nathan Legare $77,500 (2)
Salary Remaining : $20,773
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $20,773
Total Farm Players17
Salary Commitment
Year 21 : $1,526,917
Year 22 : $1,350,917
Year 23 : $323,250
Year 24 : $323,250
Salary Average Commitment
Year 21 : $1,155,000
Year 22 : $1,035,000
Year 23 : $260,000
Year 24 : $260,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Pete Times Forum
Level 1: 6200 - $95 - 6,056 - 97.67%
Level 2: 5200 - $55 - 5,113 - 98.34%
Level 3: 3100 - $31 - 3,100 - 99.99%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 950 - 95.04%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.81%
Farm Level 2: 1000 - $15 - 973 - 97.34%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,220 - 98.56%
Average Income per Game$1,792,120
Year to Date Revenue$48,387,233
Farm
Home Games Left8
Average Attendance - %2,870 - 95.65%
Average Income per Game$95,541
Year to Date Revenue$2,675,136

Expense

Pro Players Total Salaries$77,822,500
Farm Players Total Salaries$2,334,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$58,462,907
Farm Year To Date Expenses$1,659,684
Pro Salary Cap To Date$54,597,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,089,676
Farm Estimated Season Revenue$764,325
Pro Remaining Season Days55
Pro Expenses Per Days$417,881
Pro Estimated Expenses$22,983,455
Farm Remaining Season Days52
Farm Expenses Per Days$12,031
Farm Estimated Expenses$625,612
Estimated Season Expenses$23,609,067
Estimated Season Salary Cap$79,574,541
Estimate Under Maximum Salary Cap of $83,500,000$3,925,459
Estimate Over Minimum Salary Cap of $61,700,000 $17,874,541
Current Bank Account$47,704,290
Projected Bank Account$49,949,224

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $2,931,472
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $2,791,878
Auston Matthews $7,950,000 (3)
-Salary Remaining : $2,219,543
Patrik Laine $7,500,000 (1)
-Salary Remaining : $2,093,909
Travis Konecny $5,000,000 (1)
-Salary Remaining : $1,395,939
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $1,326,142
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $1,186,548
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $1,116,751
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $1,046,954
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $907,360
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $725,888
Adam Larsson $2,550,000 (1)
-Salary Remaining : $711,929
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $697,970
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $558,376
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $413,198
J.J. Moser $925,000 (4)
-Salary Remaining : $258,249
Alex Lyon $900,000 (4)
-Salary Remaining : $251,269
Simon Benoit $842,500 (2)
-Salary Remaining : $235,216
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $230,330
Alexandre Carrier $750,000 (1)
-Salary Remaining : $209,391
Andrew Peeke $750,000 (1)
-Salary Remaining : $209,391
Stuart Skinner $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players22
Salary Commitment
Year 21 : $77,822,500
Year 22 : $56,772,500
Year 23 : $44,355,000
Year 24 : $19,825,000
Salary Average Commitment
Year 21 : $75,532,020
Year 22 : $54,530,000
Year 23 : $42,355,000
Year 24 : $19,825,000
Salary Cap with 1 Way Contract
Year 21 : $77,822,500
Year 22 : $56,772,500
Year 23 : $44,355,000
Year 24 : $19,825,000

Farm Players Salaries

Alex Goligoski $200,000 (4)
Salary Remaining : $53,608
Braden Holtby $200,000 (1)
Salary Remaining : $53,608
Devin Shore $200,000 (3)
Salary Remaining : $53,608
Adam Erne $180,000 (2)
Salary Remaining : $48,247
Kodie Curran $100,000 (1)
Salary Remaining : $26,804
Michael Callahan $92,500 (4)
Salary Remaining : $24,794
Jack Quinn $92,500 (1)
Salary Remaining : $24,794
Peter DiLiberatore $92,500 (1)
Salary Remaining : $24,794
Yaroslav Askarov $92,500 (1)
Salary Remaining : $24,794
Uvis Balinskis $87,000 (4)
Salary Remaining : $23,320
Waltteri Merela $87,000 (4)
Salary Remaining : $23,320
Tyler Angle $86,750 (4)
Salary Remaining : $23,253
Eemil Viro $84,250 (1)
Salary Remaining : $22,582
Elmer Soderblom $84,250 (1)
Salary Remaining : $22,582
Kim Nousiainen $84,250 (1)
Salary Remaining : $22,582
Ben McCartney $83,000 (2)
Salary Remaining : $22,247
Arvid Holm $77,500 (4)
Salary Remaining : $20,773
Logan Brown $75,000 (2)
Salary Remaining : $20,103
Dustin Tokarski $75,000 (2)
Salary Remaining : $20,103
Dysin Mayo $70,000 (1)
Salary Remaining : $18,763
Justin Kirkland $70,000 (1)
Salary Remaining : $18,763
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $16,082
Michael Krutil $60,000 (1)
Salary Remaining : $16,082
Total Farm Players23
Salary Commitment
Year 21 : $2,334,000
Year 22 : $1,243,750
Year 23 : $830,750
Year 24 : $630,750
Salary Average Commitment
Year 21 : $1,649,750
Year 22 : $877,250
Year 23 : $464,250
Year 24 : $404,250

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6200 - $90 - 6,033 - 97.30%
Level 2: 5600 - $55 - 5,295 - 94.56%
Level 3: 4000 - $40 - 2,666 - 66.66%
Level 4: 4000 - $30 - 3,129 - 78.22%
Luxury : 1200 - $230 - 884 - 73.70%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,920 - 95.99%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,007 - 85.75%
Average Income per Game$1,807,637
Year to Date Revenue$56,036,749
Farm
Home Games Left8
Average Attendance - %2,877 - 95.89%
Average Income per Game$96,225
Year to Date Revenue$2,694,311

Expense

Pro Players Total Salaries$74,599,999
Farm Players Total Salaries$1,502,500
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,550,000
Pro Year To Date Expenses$55,549,871
Farm Year To Date Expenses$1,055,351
Pro Salary Cap To Date$52,671,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,076,371
Farm Estimated Season Revenue$769,803
Pro Remaining Season Days55
Pro Expenses Per Days$395,431
Pro Estimated Expenses$21,748,705
Farm Remaining Season Days52
Farm Expenses Per Days$7,745
Farm Estimated Expenses$402,740
Estimated Season Expenses$22,151,445
Estimated Season Salary Cap$76,048,619
Estimate Under Maximum Salary Cap of $83,500,000$7,451,381
Estimate Over Minimum Salary Cap of $61,700,000 $14,348,619
Current Bank Account$70,118,910
Projected Bank Account$66,813,639

Pro Players Salaries

Darnell Nurse $10,400,000 (3)
-Salary Remaining : $2,903,553
Matt Duchene $8,000,000 (1)
-Salary Remaining : $2,233,503
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $1,744,924
Jordan Staal $6,000,000 (1)
-Salary Remaining : $1,675,127
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $1,535,533
Samuel Girard $5,000,000 (2)
-Salary Remaining : $1,395,939
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $1,326,142
Jake McCabe $4,000,000 (2)
-Salary Remaining : $1,116,751
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $1,074,873
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $1,046,954
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $977,157
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $977,157
Corey Perry $1,999,999 (3)
-Salary Remaining : $558,375
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $362,944
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $293,147
Jon Merrill $925,000 (1)
-Salary Remaining : $258,249
Simon Edvinsson $925,000 (2)
-Salary Remaining : $258,249
Jonathan Quick $825,000 (5)
-Salary Remaining : $230,330
Ben Hutton $800,000 (3)
-Salary Remaining : $223,350
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $223,350
Riley Nash $775,000 (2)
-Salary Remaining : $216,371
Ross Colton $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players22
Salary Commitment
Year 21 : $74,599,999
Year 22 : $53,374,999
Year 23 : $32,374,999
Year 24 : $10,575,000
Salary Average Commitment
Year 21 : $72,427,020
Year 22 : $51,650,000
Year 23 : $30,975,000
Year 24 : $10,575,000
Salary Cap with 1 Way Contract
Year 21 : $74,599,999
Year 22 : $53,374,999
Year 23 : $32,374,999
Year 24 : $10,575,000

Farm Players Salaries

Wayne Simmonds $200,000 (3)
Salary Remaining : $53,608
Joseph Blandisi $100,000 (3)
Salary Remaining : $26,804
Danny DeKeyser $100,000 (3)
Salary Remaining : $26,804
Stephen Halliday $95,000 (1)
Salary Remaining : $25,464
Josh Doan $92,500 (1)
Salary Remaining : $24,794
Wade Allison $92,500 (2)
Salary Remaining : $24,794
Jacob Perreault $92,500 (1)
Salary Remaining : $24,794
Logan Hutsko $89,250 (1)
Salary Remaining : $23,923
Viktor Neuchev $87,000 (1)
Salary Remaining : $23,320
Logan Morrison $87,000 (1)
Salary Remaining : $23,320
Nikita Novikov $86,750 (1)
Salary Remaining : $23,253
Filip Cederqvist $85,000 (1)
Salary Remaining : $22,784
Kevin Poulin $75,000 (3)
Salary Remaining : $20,103
Jonathan Dahlen $75,000 (2)
Salary Remaining : $20,103
Derek Stepan $75,000 (3)
Salary Remaining : $20,103
Landon Bow $70,000 (1)
Salary Remaining : $18,763
Total Farm Players16
Salary Commitment
Year 21 : $1,502,500
Year 22 : $717,500
Year 23 : $550,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,075,202
Year 22 : $492,702
Year 23 : $330,000
Year 24 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,107 - 42.56%
Level 2: 6300 - $90 - 2,817 - 44.72%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 771 - 45.33%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,920 - 96.02%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %10,975 - 42.21%
Average Income per Game$1,793,766
Year to Date Revenue$48,431,691
Farm
Home Games Left9
Average Attendance - %2,878 - 95.92%
Average Income per Game$84,927
Year to Date Revenue$2,293,020

Expense

Pro Players Total Salaries$83,050,000
Farm Players Total Salaries$1,879,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,194,643
Farm Year To Date Expenses$1,341,483
Pro Salary Cap To Date$57,941,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,112,729
Farm Estimated Season Revenue$764,340
Pro Remaining Season Days55
Pro Expenses Per Days$442,893
Pro Estimated Expenses$24,359,115
Farm Remaining Season Days52
Farm Expenses Per Days$9,688
Farm Estimated Expenses$503,776
Estimated Season Expenses$24,862,891
Estimated Season Salary Cap$81,127,925
Estimate Under Maximum Salary Cap of $83,500,000$2,372,075
Estimate Over Minimum Salary Cap of $61,700,000 $19,427,925
Current Bank Account$156,750,288
Projected Bank Account$157,764,466

Pro Players Salaries

Nick Suzuki $10,000,000 (3)
-Salary Remaining : $2,791,878
Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $2,791,878
Cole Caufield $9,975,000 (1)
-Salary Remaining : $2,784,898
Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,233,503
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $1,682,107
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $1,675,127
Alex Killorn $4,450,000 (2)
-Salary Remaining : $1,242,386
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $1,046,954
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $977,157
Anze Kopitar $3,500,000 (2)
-Salary Remaining : $977,157
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $977,157
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $837,563
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $753,807
Nick Jensen $2,000,000 (3)
-Salary Remaining : $558,376
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $418,782
Anton Lundell $925,000 (1)
-Salary Remaining : $258,249
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $258,249
Brock Faber $925,000 (1)
-Salary Remaining : $258,249
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $230,330
Erik Gustafsson $800,000 (2)
-Salary Remaining : $223,350
Trevor Lewis $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players21
Salary Commitment
Year 21 : $83,050,000
Year 22 : $53,550,000
Year 23 : $35,225,000
Year 24 : $12,025,000
Salary Average Commitment
Year 21 : $86,000,000
Year 22 : $53,325,000
Year 23 : $35,225,000
Year 24 : $12,025,000
Salary Cap with 1 Way Contract
Year 21 : $83,050,000
Year 22 : $50,050,000
Year 23 : $31,725,000
Year 24 : $12,025,000

Farm Players Salaries

Samuel Henley $200,000 (1)
Salary Remaining : $53,608
Phil Kessel $150,000 (2)
Salary Remaining : $40,206
Nick Cousins $110,000 (3)
Salary Remaining : $29,485
Drew Commesso $92,500 (1)
Salary Remaining : $24,794
Jesper Wallstedt $92,500 (1)
Salary Remaining : $24,794
Matt Coronato $92,500 (1)
Salary Remaining : $24,794
Brayden Burke $90,000 (1)
Salary Remaining : $24,124
Jack St. Ivany $84,500 (1)
Salary Remaining : $22,649
Zac Dalpe $80,000 (1)
Salary Remaining : $21,443
Nick Seeler $80,000 (5)
Salary Remaining : $21,443
Derrick Pouliot $77,500 (4)
Salary Remaining : $20,773
Zach Nastasiuk $75,000 (2)
Salary Remaining : $20,103
Louie Belpedio $75,000 (3)
Salary Remaining : $20,103
Otto Somppi $75,000 (2)
Salary Remaining : $20,103
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $20,103
Kenneth Appleby $75,000 (1)
Salary Remaining : $20,103
Adam Helewka $75,000 (2)
Salary Remaining : $20,103
Zachary Leslie $70,000 (1)
Salary Remaining : $18,763
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $18,763
Brendan Leipsic $70,000 (1)
Salary Remaining : $18,763
Adam Clendening $70,000 (1)
Salary Remaining : $18,763
Total Farm Players21
Salary Commitment
Year 21 : $1,879,500
Year 22 : $717,500
Year 23 : $342,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,582,500
Year 22 : $717,500
Year 23 : $342,500
Year 24 : $157,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameColdplay Center
Level 1: 6700 - $85 - 6,127 - 91.45%
Level 2: 5700 - $65 - 4,071 - 71.42%
Level 3: 5200 - $50 - 2,121 - 40.78%
Level 4: 5200 - $20 - 4,315 - 82.98%
Luxury : 1200 - $200 - 1,146 - 95.52%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.49%
Farm Level 2: 1000 - $15 - 963 - 96.32%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,780 - 74.08%
Average Income per Game$1,762,201
Year to Date Revenue$49,341,625
Farm
Home Games Left9
Average Attendance - %2,873 - 95.77%
Average Income per Game$95,921
Year to Date Revenue$2,589,874

Expense

Pro Players Total Salaries$79,347,500
Farm Players Total Salaries$2,712,250
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,659,347
Farm Year To Date Expenses$2,024,551
Pro Salary Cap To Date$52,913,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,908,612
Farm Estimated Season Revenue$863,291
Pro Remaining Season Days55
Pro Expenses Per Days$412,424
Pro Estimated Expenses$22,683,320
Farm Remaining Season Days52
Farm Expenses Per Days$13,981
Farm Estimated Expenses$727,012
Estimated Season Expenses$23,410,332
Estimated Season Salary Cap$75,066,212
Estimate Under Maximum Salary Cap of $83,500,000$8,433,788
Estimate Over Minimum Salary Cap of $61,700,000 $13,366,212
Current Bank Account$45,978,957
Projected Bank Account$46,340,528

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $3,350,254
Drew Doughty $11,000,000 (3)
-Salary Remaining : $3,071,066
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $2,554,569
Anders Lee $5,850,000 (1)
-Salary Remaining : $1,633,249
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $1,465,736
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $1,395,939
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $1,326,142
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $1,144,670
Connor Brown $4,000,000 (1)
-Salary Remaining : $1,116,751
Max Domi $3,000,000 (2)
-Salary Remaining : $837,563
David Savard $2,800,000 (1)
-Salary Remaining : $781,726
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $697,970
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $353,173
Owen Tippett $1,250,000 (3)
-Salary Remaining : $348,985
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $258,249
Matias Maccelli $925,000 (1)
-Salary Remaining : $258,249
Jackson LaCombe $925,000 (2)
-Salary Remaining : $258,249
Thomas Harley $832,500 (1)
-Salary Remaining : $232,424
Jonathan Drouin $825,000 (4)
-Salary Remaining : $230,330
Travis Dermott $800,000 (4)
-Salary Remaining : $223,350
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $209,391
Connor Dewar $750,000 (2)
-Salary Remaining : $209,391
Daniel Sprong $700,000 (1)
-Salary Remaining : $195,431
Total Pro Players23
Salary Commitment
Year 21 : $79,347,500
Year 22 : $39,990,000
Year 23 : $35,315,000
Year 24 : $3,815,000
Salary Average Commitment
Year 21 : $56,459,520
Year 22 : $25,652,020
Year 23 : $21,350,000
Year 24 : $3,150,000
Salary Cap with 1 Way Contract
Year 21 : $79,347,500
Year 22 : $39,990,000
Year 23 : $35,315,000
Year 24 : $3,815,000

Farm Players Salaries

Nic Petan $160,000 (3)
Salary Remaining : $42,887
Nathan Beaulieu $125,000 (1)
Salary Remaining : $33,505
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $25,464
Valtteri Pulli $95,000 (2)
Salary Remaining : $25,464
Marc McLaughlin $92,500 (2)
Salary Remaining : $24,794
Matt Kiersted $92,500 (2)
Salary Remaining : $24,794
Brendan Guhle $90,000 (2)
Salary Remaining : $24,124
Cole McWard $89,500 (2)
Salary Remaining : $23,990
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $23,722
Maksymilian Szuber $85,750 (2)
Salary Remaining : $22,985
Lucas Edmonds $84,500 (1)
Salary Remaining : $22,649
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $22,515
Arber Xhekaj $83,500 (2)
Salary Remaining : $22,381
Adam Ruzicka $83,250 (2)
Salary Remaining : $22,314
Nolan Foote $83,250 (2)
Salary Remaining : $22,314
Riley Damiani $80,000 (1)
Salary Remaining : $21,443
Colton White $77,500 (4)
Salary Remaining : $20,773
Timothy Gettinger $77,500 (3)
Salary Remaining : $20,773
Arturs Silovs $77,500 (2)
Salary Remaining : $20,773
Tanner Laczynski $77,500 (4)
Salary Remaining : $20,773
Otto Koivula $75,000 (2)
Salary Remaining : $20,103
Mac Hollowell $75,000 (2)
Salary Remaining : $20,103
Lucas Johansen $75,000 (3)
Salary Remaining : $20,103
Leon Gawanke $75,000 (1)
Salary Remaining : $20,103
Brandon Duhaime $75,000 (2)
Salary Remaining : $20,103
Zach Fucale $75,000 (1)
Salary Remaining : $20,103
Jacob MacDonald $75,000 (1)
Salary Remaining : $20,103
Darren Raddysh $75,000 (2)
Salary Remaining : $20,103
Mason Geertsen $75,000 (1)
Salary Remaining : $20,103
Jalen Chatfield $75,000 (3)
Salary Remaining : $20,103
Nathan Bastian $70,000 (1)
Salary Remaining : $18,763
Carl Grundstrom $70,000 (1)
Salary Remaining : $18,763
Total Farm Players32
Salary Commitment
Year 21 : $2,712,250
Year 22 : $1,898,750
Year 23 : $726,000
Year 24 : $243,500
Salary Average Commitment
Year 21 : $2,233,366
Year 22 : $1,512,760
Year 23 : $550,404
Year 24 : $215,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,925 - 82.09%
Level 2: 5000 - $60 - 4,911 - 98.23%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,978 - 99.45%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.36%
Farm Level 2: 1000 - $15 - 962 - 96.16%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,815 - 93.41%
Average Income per Game$1,688,725
Year to Date Revenue$48,973,028
Farm
Home Games Left8
Average Attendance - %2,889 - 96.29%
Average Income per Game$96,609
Year to Date Revenue$2,705,062

Expense

Pro Players Total Salaries$65,742,500
Farm Players Total Salaries$2,552,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,475,000
Pro Year To Date Expenses$51,612,117
Farm Year To Date Expenses$1,867,865
Pro Salary Cap To Date$50,827,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,264,701
Farm Estimated Season Revenue$772,875
Pro Remaining Season Days55
Pro Expenses Per Days$338,794
Pro Estimated Expenses$18,633,670
Farm Remaining Season Days52
Farm Expenses Per Days$13,156
Farm Estimated Expenses$684,112
Estimated Season Expenses$19,317,782
Estimated Season Salary Cap$76,657,365
Estimate Under Maximum Salary Cap of $83,500,000$6,842,635
Estimate Over Minimum Salary Cap of $61,700,000 $14,957,365
Current Bank Account$4,777,344
Projected Bank Account$6,497,138

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $2,261,421
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $2,024,112
Marc Staal $7,000,000 (2)
-Salary Remaining : $1,954,315
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $1,717,005
Anton Stralman $5,500,000 (1)
-Salary Remaining : $1,535,533
Josh Brown $5,000,000 (3)
-Salary Remaining : $1,395,939
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $1,116,751
Nick Foligno $4,000,000 (3)
-Salary Remaining : $1,116,751
Marco Scandella $3,850,000 (1)
-Salary Remaining : $1,074,873
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $865,482
Joel Hanley $1,750,000 (1)
-Salary Remaining : $488,579
Derek Ryan $1,250,000 (1)
-Salary Remaining : $348,985
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $279,188
Mike Reilly $1,000,000 (3)
-Salary Remaining : $279,188
Jujhar Khaira $950,000 (2)
-Salary Remaining : $265,228
Jesper Boqvist $925,000 (2)
-Salary Remaining : $258,249
William Eklund $925,000 (2)
-Salary Remaining : $258,249
David Rittich $875,000 (4)
-Salary Remaining : $244,289
Juuso Parssinen $867,500 (2)
-Salary Remaining : $242,195
Colin Blackwell $750,000 (2)
-Salary Remaining : $209,391
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $209,391
Samuel Fagemo $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players22
Salary Commitment
Year 21 : $65,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000
Salary Average Commitment
Year 21 : $36,727,020
Year 22 : $17,677,020
Year 23 : $7,675,000
Year 24 : $1,475,000
Salary Cap with 1 Way Contract
Year 21 : $65,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000

Farm Players Salaries

Aaron Dell $200,000 (2)
Salary Remaining : $53,608
Michael Hutchinson $200,000 (2)
Salary Remaining : $53,608
Brett Connolly $200,000 (2)
Salary Remaining : $53,608
Anders Bjork $180,000 (3)
Salary Remaining : $48,247
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $45,567
Stefan Matteau $100,000 (1)
Salary Remaining : $26,804
Mike Vecchione $100,000 (1)
Salary Remaining : $26,804
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $26,804
Oskar Olausson $92,500 (2)
Salary Remaining : $24,794
Josh Archibald $90,000 (3)
Salary Remaining : $24,124
Joel Blomqvist $86,750 (1)
Salary Remaining : $23,253
Adam Ginning $84,250 (3)
Salary Remaining : $22,582
Helge Grans $84,250 (1)
Salary Remaining : $22,582
Santeri Hatakka $84,250 (1)
Salary Remaining : $22,582
Ty Smith $83,250 (1)
Salary Remaining : $22,314
Martin Kaut $83,250 (1)
Salary Remaining : $22,314
Adam Brooks $77,500 (3)
Salary Remaining : $20,773
Nicolas Beaudin $77,500 (2)
Salary Remaining : $20,773
Karson Kuhlman $77,500 (4)
Salary Remaining : $20,773
Alec Regula $77,500 (2)
Salary Remaining : $20,773
Bo Groulx $77,500 (2)
Salary Remaining : $20,773
Glenn Gawdin $76,250 (4)
Salary Remaining : $20,438
Filip Hallander $75,000 (1)
Salary Remaining : $20,103
Seth Griffith $75,000 (2)
Salary Remaining : $20,103
Total Farm Players24
Salary Commitment
Year 21 : $2,552,250
Year 22 : $1,685,500
Year 23 : $585,500
Year 24 : $153,750
Salary Average Commitment
Year 21 : $1,714,702
Year 22 : $1,031,250
Year 23 : $441,250
Year 24 : $153,750

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $150 - 3,356 - 55.93%
Level 2: 5000 - $140 - 2,010 - 40.20%
Level 3: 2000 - $120 - 867 - 43.36%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 819 - 81.86%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.71%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %8,652 - 48.06%
Average Income per Game$1,818,143
Year to Date Revenue$49,089,873
Farm
Home Games Left9
Average Attendance - %2,851 - 95.03%
Average Income per Game$95,164
Year to Date Revenue$2,569,431

Expense

Pro Players Total Salaries$82,325,000
Farm Players Total Salaries$862,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,615,318
Farm Year To Date Expenses$662,097
Pro Salary Cap To Date$58,472,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,454,008
Farm Estimated Season Revenue$856,477
Pro Remaining Season Days55
Pro Expenses Per Days$422,513
Pro Estimated Expenses$23,238,215
Farm Remaining Season Days52
Farm Expenses Per Days$4,446
Farm Estimated Expenses$231,192
Estimated Season Expenses$23,469,407
Estimated Season Salary Cap$81,456,193
Estimate Under Maximum Salary Cap of $83,500,000$2,043,807
Estimate Over Minimum Salary Cap of $61,700,000 $19,756,193
Current Bank Account$42,043,173
Projected Bank Account$44,884,251

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $2,233,503
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $2,010,152
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $1,814,721
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $1,675,127
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $1,465,736
Brett Kulak $5,150,000 (2)
-Salary Remaining : $1,437,817
Kyle Connor $5,000,000 (2)
-Salary Remaining : $1,395,939
Nick Leddy $5,000,000 (2)
-Salary Remaining : $1,395,939
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $1,256,345
Nick Holden $4,500,000 (2)
-Salary Remaining : $1,256,345
Roope Hintz $4,450,000 (3)
-Salary Remaining : $1,242,386
Zach Werenski $4,000,000 (1)
-Salary Remaining : $1,116,751
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $1,116,751
Filip Chytil $2,600,000 (3)
-Salary Remaining : $725,888
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $488,579
Austin Watson $1,500,000 (2)
-Salary Remaining : $418,782
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $335,025
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $307,107
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $293,147
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $279,188
Mason McTavish $925,000 (2)
-Salary Remaining : $258,249
Lukas Sedlak $900,000 (3)
-Salary Remaining : $251,269
Vitek Vanecek $750,000 (2)
-Salary Remaining : $209,391
Total Pro Players23
Salary Commitment
Year 21 : $82,325,000
Year 22 : $59,125,000
Year 23 : $30,000,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $63,475,000
Year 22 : $49,075,000
Year 23 : $28,550,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $82,325,000
Year 22 : $59,125,000
Year 23 : $30,000,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $42,887
Brandon Sutter $112,500 (2)
Salary Remaining : $30,155
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $26,804
Ryan Merkley $92,500 (1)
Salary Remaining : $24,794
Oskar Steen $92,500 (1)
Salary Remaining : $24,794
Dustin Wolf $77,500 (4)
Salary Remaining : $20,773
Mitchell Stephens $77,500 (1)
Salary Remaining : $20,773
Carl Dahlstrom $75,000 (3)
Salary Remaining : $20,103
Michael Stone $75,000 (2)
Salary Remaining : $20,103
Total Farm Players9
Salary Commitment
Year 21 : $862,500
Year 22 : $600,000
Year 23 : $252,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $790,202
Year 22 : $600,000
Year 23 : $252,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 4,962 - 76.33%
Level 2: 5500 - $65 - 4,013 - 72.96%
Level 3: 3000 - $45 - 2,285 - 76.16%
Level 4: 4500 - $40 - 2,380 - 52.89%
Luxury : 1500 - $190 - 1,184 - 78.91%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.30%
Farm Level 2: 1000 - $15 - 967 - 96.71%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,823 - 70.59%
Average Income per Game$1,722,696
Year to Date Revenue$51,680,867
Farm
Home Games Left8
Average Attendance - %2,853 - 95.10%
Average Income per Game$95,007
Year to Date Revenue$2,660,185

Expense

Pro Players Total Salaries$73,640,716
Farm Players Total Salaries$1,279,702
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,297,716
Pro Year To Date Expenses$56,337,669
Farm Year To Date Expenses$1,022,086
Pro Salary Cap To Date$54,067,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,949,651
Farm Estimated Season Revenue$760,053
Pro Remaining Season Days55
Pro Expenses Per Days$380,410
Pro Estimated Expenses$20,922,550
Farm Remaining Season Days52
Farm Expenses Per Days$6,596
Farm Estimated Expenses$342,992
Estimated Season Expenses$21,265,542
Estimated Season Salary Cap$77,924,919
Estimate Under Maximum Salary Cap of $83,500,000$5,575,081
Estimate Over Minimum Salary Cap of $61,700,000 $16,224,919
Current Bank Account$96,115,317
Projected Bank Account$94,559,479

Pro Players Salaries

Johnny Gaudreau $9,750,000 (1)
-Salary Remaining : $2,722,081
Torey Krug $8,500,000 (2)
-Salary Remaining : $2,373,096
John Tavares $7,950,000 (1)
-Salary Remaining : $2,219,543
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $2,093,909
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $1,703,046
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $1,675,127
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $1,196,520
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $1,088,832
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $977,157
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $963,198
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $753,807
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $558,376
Ethan Bear $1,375,000 (4)
-Salary Remaining : $383,883
Erik Brannstrom $950,000 (2)
-Salary Remaining : $265,228
Ben Meyers $925,000 (2)
-Salary Remaining : $258,249
Matthew Poitras $870,000 (2)
-Salary Remaining : $242,893
Pheonix Copley $825,000 (3)
-Salary Remaining : $230,330
Dakota Mermis (Out of Payroll) $775,000 (1)
-Salary Remaining : $216,371
Brayden Pachal $775,000 (4)
-Salary Remaining : $216,371
Sam Gagner $775,000 (2)
-Salary Remaining : $216,371
Chris Tierney $760,000 (3)
-Salary Remaining : $212,183
Boris Katchouk $750,000 (1)
-Salary Remaining : $209,391
Total Pro Players22
Salary Commitment
Year 21 : $74,415,716
Year 22 : $35,690,716
Year 23 : $10,720,716
Year 24 : $6,435,716
Salary Average Commitment
Year 21 : $62,337,736
Year 22 : $30,735,716
Year 23 : $9,610,716
Year 24 : $5,485,716
Salary Cap with 1 Way Contract
Year 21 : $74,415,716
Year 22 : $35,690,716
Year 23 : $10,720,716
Year 24 : $6,435,716

Farm Players Salaries

Justin Dowling $120,000 (2)
Salary Remaining : $32,165
Philip Broberg $92,500 (1)
Salary Remaining : $24,794
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $22,784
Kyle MacLean $80,000 (4)
Salary Remaining : $21,443
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $20,773
Jacob Moverare $77,500 (4)
Salary Remaining : $20,773
Gustav Olofsson $77,500 (1)
Salary Remaining : $20,773
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $20,773
Drake Caggiula $76,000 (3)
Salary Remaining : $20,371
Brett Ritchie $76,000 (3)
Salary Remaining : $20,371
Ivan Prosvetov $75,000 (2)
Salary Remaining : $20,103
Austin Poganski $75,000 (2)
Salary Remaining : $20,103
Ashton Sautner $75,000 (1)
Salary Remaining : $20,103
Kurtis Gabriel $75,000 (2)
Salary Remaining : $20,103
Kevin Boyle $70,202 (1)
Salary Remaining : $18,817
Matthew Peca $70,000 (1)
Salary Remaining : $18,763
Total Farm Players16
Salary Commitment
Year 21 : $1,279,702
Year 22 : $817,000
Year 23 : $309,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,087,904
Year 22 : $657,702
Year 23 : $240,000
Year 24 : $120,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $207,309,709 $81,774,251 $1,725,749 $20,074,251 23932
Boston Bruins $114,759,965 $67,543,290 $15,956,710 $5,843,290 232043
Buffalo Sabres ($11,687,784) $63,115,157 $20,384,843 $1,415,157 222042
Calgary Flames $67,519,653 $82,267,642 $1,232,358 $20,567,642 231538
Carolina Hurricanes $71,843,898 $76,419,403 $7,080,597 $14,719,403 212950
Chicago Blackhawks $84,011,695 $76,937,058 $6,562,942 $15,237,058 231740
Colorado Avalanche $43,631,146 $62,867,557 $20,632,443 $1,167,557 231134
Columbus Blue Jackets $135,893,223 $64,978,667 $18,521,333 $3,278,667 221335
Dallas Stars $187,444,132 $81,807,022 $1,692,978 $20,107,022 202242
Detroit Red Wings ($8,349,521) $79,324,208 $4,175,792 $17,624,208 211940
Edmonton Oilers $86,625,538 $58,841,458 $24,658,542 -$2,858,542 23326
Florida Panthers $19,863,379 $67,713,098 $15,786,902 $6,013,098 231235
Los Angeles Kings $70,454,663 $73,238,489 $10,261,511 $11,538,489 233356
Minnesota Wild $30,025,803 $80,002,884 $3,497,116 $18,302,884 212142
Montreal Canadiens $16,138,224 $83,692,959 -$192,959 $21,992,959 23629
Nashville Predators ($10,873,545) $81,880,715 $1,619,285 $20,180,715 20525
New Jersey Devils $73,203,537 $80,050,153 $3,449,847 $18,350,153 222143
New York Islanders $34,381,593 $77,237,875 $6,262,125 $15,537,875 202949
New York Rangers $22,100,536 $80,453,173 $3,046,827 $18,753,173 221436
Ottawa Senators $72,701,772 $74,718,027 $8,781,973 $13,018,027 213657
Philadelphia Flyers $26,746,299 $77,704,094 $5,795,906 $16,004,094 212041
Pittsburgh Penguins $20,816,220 $75,093,828 $8,406,172 $13,393,828 231942
San Jose Sharks $45,212,026 $79,817,829 $3,682,171 $18,117,829 202444
Seattle Kraken $46,462,786 $68,989,786 $14,510,214 $7,289,786 231033
St. Louis Blues $27,031,732 $77,292,695 $6,207,305 $15,592,695 231740
Tampa Bay Lightning $47,704,290 $79,574,541 $3,925,459 $17,874,541 222345
Toronto Maple Leafs $70,118,910 $76,048,619 $7,451,381 $14,348,619 221638
Utah Hockey Club $156,750,288 $81,127,925 $2,372,075 $19,427,925 212142
Vancouver Canucks $45,978,957 $75,066,212 $8,433,788 $13,366,212 233255
Vegas Golden Knights $4,777,344 $76,657,365 $6,842,635 $14,957,365 222446
Washington Capitals $42,043,173 $81,456,193 $2,043,807 $19,756,193 23932
Winnipeg Jets $96,115,317 $77,924,919 $5,575,081 $16,224,919 221638