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 - 572 - 28.62%
Farm Level 2: 1000 - $90 - 154 - 15.40%
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 Left8
Average Attendance - %726 - 24.21%
Average Income per Game$83,889
Year to Date Revenue$2,348,886

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$60,612,460
Farm Year To Date Expenses$729,334
Pro Salary Cap To Date$59,578,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,707,508
Farm Estimated Season Revenue$671,110
Pro Remaining Season Days53
Pro Expenses Per Days$423,097
Pro Estimated Expenses$22,424,141
Farm Remaining Season Days50
Farm Expenses Per Days$5,039
Farm Estimated Expenses$251,950
Estimated Season Expenses$22,676,091
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$206,540,368
Projected Bank Account$211,242,895

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $3,026,650
Jamie Benn $11,000,000 (1)
-Salary Remaining : $2,959,391
Jack Eichel $10,000,000 (2)
-Salary Remaining : $2,690,355
William Nylander $6,000,000 (1)
-Salary Remaining : $1,614,213
Connor Murphy $5,800,000 (2)
-Salary Remaining : $1,560,406
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $1,345,178
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $1,143,401
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $1,082,915
Radko Gudas $4,000,000 (3)
-Salary Remaining : $1,076,142
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $1,076,142
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $645,685
Nick Bonino $2,325,000 (2)
-Salary Remaining : $625,508
Noel Acciari $2,325,000 (2)
-Salary Remaining : $625,508
Martin Jones $2,000,000 (4)
-Salary Remaining : $538,071
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $309,391
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $282,487
Cam Talbot $1,000,000 (5)
-Salary Remaining : $269,036
Mario Ferraro $925,000 (2)
-Salary Remaining : $248,858
Adam Fox $925,000 (2)
-Salary Remaining : $248,858
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $221,954
Trevor Moore $800,000 (1)
-Salary Remaining : $215,228
Tommy Novak $750,000 (3)
-Salary Remaining : $201,777
Yakov Trenin $700,000 (1)
-Salary Remaining : $188,325
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 : $48,969
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $45,490
Colin White $120,000 (3)
Salary Remaining : $30,928
Fredrik Claesson $98,500 (1)
Salary Remaining : $25,387
Troy Grosenick $92,500 (1)
Salary Remaining : $23,840
Paul Cotter $77,500 (2)
Salary Remaining : $19,974
Chase De Leo $77,500 (3)
Salary Remaining : $19,974
Mark Jankowski $75,000 (3)
Salary Remaining : $19,330
Ryan Lomberg $70,000 (1)
Salary Remaining : $18,041
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$45,706,601
Farm Year To Date Expenses$1,465,248
Pro Salary Cap To Date$42,943,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,864,185
Farm Estimated Season Revenue$665,277
Pro Remaining Season Days53
Pro Expenses Per Days$318,989
Pro Estimated Expenses$16,906,417
Farm Remaining Season Days50
Farm Expenses Per Days$10,045
Farm Estimated Expenses$502,250
Estimated Season Expenses$17,408,667
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$114,101,897
Projected Bank Account$115,222,692

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $2,690,355
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $1,748,731
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $1,681,472
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $1,277,919
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $1,076,142
Connor Clifton $3,333,334 (2)
-Salary Remaining : $896,785
Warren Foegele $3,250,000 (2)
-Salary Remaining : $874,365
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $807,107
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $807,106
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $605,330
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $564,977
Connor Carrick $2,100,009 (1)
-Salary Remaining : $564,977
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $269,036
Michael Kesselring $925,000 (1)
-Salary Remaining : $248,858
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $248,858
Luke Hughes $925,000 (1)
-Salary Remaining : $248,858
Emil Bemstrom $900,000 (4)
-Salary Remaining : $242,132
Dawson Mercer $832,500 (1)
-Salary Remaining : $223,972
Blake Lizotte $800,000 (1)
-Salary Remaining : $215,228
Calvin Pickard $775,000 (2)
-Salary Remaining : $208,503
Malcolm Subban $775,000 (2)
-Salary Remaining : $208,503
Ryan Donato $750,000 (2)
-Salary Remaining : $201,777
Nico Sturm $700,000 (1)
-Salary Remaining : $188,325
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 : $51,546
Jacob Bryson $190,000 (1)
Salary Remaining : $48,969
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $25,773
Rasmus Kupari $100,000 (3)
Salary Remaining : $25,773
Mike Hardman $92,500 (1)
Salary Remaining : $23,840
Drew Helleson $92,500 (1)
Salary Remaining : $23,840
Mack Guzda $92,500 (1)
Salary Remaining : $23,840
Nils Aman $92,500 (2)
Salary Remaining : $23,840
Samuel Bolduc $89,250 (1)
Salary Remaining : $23,003
Aatu Raty $86,750 (2)
Salary Remaining : $22,358
Noel Gunler $86,250 (1)
Salary Remaining : $22,229
Clark Bishop $85,000 (3)
Salary Remaining : $21,907
Reece Newkirk $84,500 (2)
Salary Remaining : $21,778
Jimmy Huntington $84,250 (1)
Salary Remaining : $21,714
Pontus Holmberg $83,000 (1)
Salary Remaining : $21,392
Yan Kuznetsov $82,500 (2)
Salary Remaining : $21,263
Nick Cicek $82,250 (1)
Salary Remaining : $21,198
Joel Kiviranta $77,500 (3)
Salary Remaining : $19,974
Gabriel Carlsson $75,000 (2)
Salary Remaining : $19,330
Juho Lammikko $72,500 (1)
Salary Remaining : $18,686
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 Left8
Average Attendance - %2,985 - 99.50%
Average Income per Game$62,137
Year to Date Revenue$1,739,835

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$49,231,986
Farm Year To Date Expenses$1,206,693
Pro Salary Cap To Date$44,704,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,868,183
Farm Estimated Season Revenue$497,096
Pro Remaining Season Days53
Pro Expenses Per Days$341,878
Pro Estimated Expenses$18,119,534
Farm Remaining Season Days50
Farm Expenses Per Days$9,034
Farm Estimated Expenses$451,700
Estimated Season Expenses$18,571,234
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($12,327,502)
Projected Bank Account($12,533,457)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $2,152,284
Ian Cole $8,000,000 (3)
-Salary Remaining : $2,152,284
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $1,614,213
Radek Faksa $5,000,000 (4)
-Salary Remaining : $1,345,178
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $1,345,178
Will Butcher $5,000,000 (3)
-Salary Remaining : $1,345,178
Jordan Greenway $3,500,000 (2)
-Salary Remaining : $941,624
Ryan Murray $3,000,000 (3)
-Salary Remaining : $807,107
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $699,492
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $672,589
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $672,589
Jack Campbell $1,800,000 (2)
-Salary Remaining : $484,264
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $376,650
Riley Stillman $1,350,000 (1)
-Salary Remaining : $363,198
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $282,487
Leo Carlsson $950,000 (2)
-Salary Remaining : $255,584
Alex Vlasic $925,000 (2)
-Salary Remaining : $248,858
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $248,858
Kevin Bahl $900,000 (4)
-Salary Remaining : $242,132
Akira Schmid $842,500 (1)
-Salary Remaining : $226,662
Joe Veleno $832,500 (1)
-Salary Remaining : $223,972
Justin Brazeau $775,000 (4)
-Salary Remaining : $208,503
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 : $30,928
Christopher Gibson $100,000 (2)
Salary Remaining : $25,773
Macklin Celebrini $97,500 (1)
Salary Remaining : $25,129
David Reinbacher $95,000 (3)
Salary Remaining : $24,485
Carl Berglund $95,000 (4)
Salary Remaining : $24,485
Fedor Svechkov $92,500 (3)
Salary Remaining : $23,840
Mads Sogaard $92,500 (2)
Salary Remaining : $23,840
Jansen Harkins $87,500 (4)
Salary Remaining : $22,552
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $22,358
Caedan Bankier $86,750 (2)
Salary Remaining : $22,358
Jack Matier $85,500 (2)
Salary Remaining : $22,036
Ronnie Attard $84,250 (1)
Salary Remaining : $21,714
Tyler Benson $83,250 (1)
Salary Remaining : $21,456
Lassi Thomson $83,200 (3)
Salary Remaining : $21,443
Jake Leschyshyn $77,833 (1)
Salary Remaining : $20,060
Roland McKeown $77,500 (4)
Salary Remaining : $19,974
Brandon Bussi $77,500 (4)
Salary Remaining : $19,974
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $19,974
Cam Dineen $77,500 (4)
Salary Remaining : $19,974
Laurent Dauphin $75,000 (1)
Salary Remaining : $19,330
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 - 6,310 - 92.79%
Level 2: 5700 - $46 - 5,440 - 95.44%
Level 3: 4300 - $19 - 3,704 - 86.15%
Level 4: 4600 - $18 - 4,478 - 97.35%
Luxury : 1600 - $158 - 1,253 - 78.31%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.07%
Farm Level 2: 1000 - $15 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21,186 - 92.11%
Average Income per Game$1,621,067
Year to Date Revenue$50,253,088
Farm
Home Games Left8
Average Attendance - %2,822 - 94.07%
Average Income per Game$93,880
Year to Date Revenue$2,628,641

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$63,713,910
Farm Year To Date Expenses$954,365
Pro Salary Cap To Date$59,828,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,210,674
Farm Estimated Season Revenue$751,040
Pro Remaining Season Days53
Pro Expenses Per Days$446,231
Pro Estimated Expenses$23,650,243
Farm Remaining Season Days50
Farm Expenses Per Days$6,606
Farm Estimated Expenses$330,300
Estimated Season Expenses$23,980,543
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$68,378,664
Projected Bank Account$61,359,835

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $2,259,898
Taylor Hall $7,250,000 (2)
-Salary Remaining : $1,950,508
Erik Cernak $6,760,000 (3)
-Salary Remaining : $1,818,680
John Gibson $6,400,000 (1)
-Salary Remaining : $1,721,827
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $1,412,437
Claude Giroux $5,000,000 (2)
-Salary Remaining : $1,345,178
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $1,345,178
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $1,103,046
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $1,076,142
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $971,218
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $941,624
Jared McCann $3,380,000 (2)
-Salary Remaining : $909,340
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $874,365
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $807,107
Sam Bennett $2,925,000 (2)
-Salary Remaining : $786,929
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $766,751
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $672,589
Sean Durzi $2,000,000 (4)
-Salary Remaining : $538,071
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $248,858
Jeremy Swayman $925,000 (3)
-Salary Remaining : $248,858
Martin Fehervary $832,500 (1)
-Salary Remaining : $223,972
Luke Schenn $800,000 (3)
-Salary Remaining : $215,228
Nicolas Roy $750,000 (2)
-Salary Remaining : $201,777
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 : $45,103
Juuso Riikola $100,000 (1)
Salary Remaining : $25,773
Brendan Perlini $95,000 (1)
Salary Remaining : $24,485
Jack McBain $85,000 (1)
Salary Remaining : $21,907
Jake Neighbours $83,250 (1)
Salary Remaining : $21,456
Brett Howden $83,250 (1)
Salary Remaining : $21,456
Joseph Woll $77,500 (4)
Salary Remaining : $19,974
Robert Hagg $77,500 (4)
Salary Remaining : $19,974
Steven Lorentz $75,000 (2)
Salary Remaining : $19,330
Nicolas Meloche $75,000 (2)
Salary Remaining : $19,330
Jonny Brodzinski $75,000 (2)
Salary Remaining : $19,330
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $18,041
Jonas Johansson $70,000 (1)
Salary Remaining : $18,041
Jakub Zboril $70,000 (1)
Salary Remaining : $18,041
Paul LaDue $70,000 (1)
Salary Remaining : $18,041
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 - 1,912 - 95.58%
Farm Level 2: 1000 - $10 - 996 - 99.64%
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 Left8
Average Attendance - %2,908 - 96.93%
Average Income per Game$79,425
Year to Date Revenue$2,223,900

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$52,034,733
Farm Year To Date Expenses$2,165,081
Pro Salary Cap To Date$50,821,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,797,113
Farm Estimated Season Revenue$635,400
Pro Remaining Season Days53
Pro Expenses Per Days$369,632
Pro Estimated Expenses$19,590,496
Farm Remaining Season Days50
Farm Expenses Per Days$15,374
Farm Estimated Expenses$768,700
Estimated Season Expenses$20,359,196
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$71,156,486
Projected Bank Account$74,229,803

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $4,035,533
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $2,959,391
Matt Murray $8,000,000 (1)
-Salary Remaining : $2,152,284
Paul Byron $6,500,000 (1)
-Salary Remaining : $1,748,731
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $1,345,178
Sean Walker $3,350,000 (3)
-Salary Remaining : $901,269
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $807,107
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $780,203
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $672,589
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $672,589
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $538,071
Cam York $1,600,000 (2)
-Salary Remaining : $430,457
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $403,553
Filip Zadina $1,100,000 (4)
-Salary Remaining : $295,939
Adam Fantilli $950,000 (3)
-Salary Remaining : $255,584
David Jiricek $950,000 (3)
-Salary Remaining : $255,584
Henry Thrun $925,000 (2)
-Salary Remaining : $248,858
Luke Evangelista $842,500 (1)
-Salary Remaining : $226,662
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $215,228
Josh Mahura $750,000 (3)
-Salary Remaining : $201,777
Lias Andersson $750,000 (1)
-Salary Remaining : $201,777
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 : $51,546
Gabriel Dumont $200,000 (2)
Salary Remaining : $51,546
Michael Mersch $200,000 (2)
Salary Remaining : $51,546
Tommy Cross $200,000 (2)
Salary Remaining : $51,546
Charles Hudon $175,000 (2)
Salary Remaining : $45,103
Bobby Brink $92,500 (2)
Salary Remaining : $23,840
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $23,840
Emil Heineman $92,500 (2)
Salary Remaining : $23,840
Zac Jones $92,500 (1)
Salary Remaining : $23,840
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $23,840
Emil Andrae $89,250 (2)
Salary Remaining : $23,003
Erik Portillo $87,500 (2)
Salary Remaining : $22,552
Danil Gushchin $86,750 (2)
Salary Remaining : $22,358
Simon Lundmark $86,750 (2)
Salary Remaining : $22,358
Gianni Fairbrother $84,250 (1)
Salary Remaining : $21,714
Robin Salo $84,250 (2)
Salary Remaining : $21,714
Simon Ryfors $84,250 (2)
Salary Remaining : $21,714
Keean Washkurak $83,500 (1)
Salary Remaining : $21,521
Alex Turcotte $83,250 (2)
Salary Remaining : $21,456
Victor Soderstrom $83,250 (2)
Salary Remaining : $21,456
Jakob Pelletier $83,250 (1)
Salary Remaining : $21,456
Tyler Tucker $80,000 (3)
Salary Remaining : $20,619
Steven Kampfer $80,000 (1)
Salary Remaining : $20,619
Jonathan Davidsson $78,750 (1)
Salary Remaining : $20,296
Cameron Crotty $77,500 (2)
Salary Remaining : $19,974
Emilio Pettersen $77,500 (4)
Salary Remaining : $19,974
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $19,974
Dylan Garand $77,500 (2)
Salary Remaining : $19,974
Louis Domingue $60,000 (1)
Salary Remaining : $15,464
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 - 6,221 - 94.25%
Level 2: 5400 - $55 - 5,160 - 95.56%
Level 3: 3100 - $36 - 3,058 - 98.63%
Level 4: 4500 - $20 - 4,341 - 96.47%
Luxury : 1400 - $160 - 1,204 - 85.99%
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 Left12
Average Attendance - %19,984 - 95.16%
Average Income per Game$1,755,056
Year to Date Revenue$50,896,611
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$54,900,645
Farm Year To Date Expenses$1,184,217
Pro Salary Cap To Date$50,901,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,060,667
Farm Estimated Season Revenue$762,224
Pro Remaining Season Days53
Pro Expenses Per Days$384,264
Pro Estimated Expenses$20,365,992
Farm Remaining Season Days50
Farm Expenses Per Days$8,106
Farm Estimated Expenses$405,300
Estimated Season Expenses$20,771,292
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$84,956,610
Projected Bank Account$86,008,209

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $3,578,173
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $1,910,152
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $1,829,442
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $1,748,731
Josh Norris $5,000,000 (3)
-Salary Remaining : $1,345,178
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $1,331,726
Chris Tanev $4,500,000 (4)
-Salary Remaining : $1,210,660
Adin Hill $2,675,000 (1)
-Salary Remaining : $719,670
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $715,635
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $672,589
Luke Kunin $2,300,000 (2)
-Salary Remaining : $618,782
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $538,071
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $538,071
Eric Robinson $1,500,000 (3)
-Salary Remaining : $403,553
Connor Bedard $950,000 (2)
-Salary Remaining : $255,584
Kevin Korchinski $950,000 (2)
-Salary Remaining : $255,584
Seth Jarvis $925,000 (1)
-Salary Remaining : $248,858
Dakota Joshua $850,000 (4)
-Salary Remaining : $228,680
Lukas Dostal $850,000 (4)
-Salary Remaining : $228,680
Ty Dellandrea $832,500 (1)
-Salary Remaining : $223,972
Connor McMichael $832,500 (2)
-Salary Remaining : $223,972
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $208,503
Alex Nylander $750,000 (3)
-Salary Remaining : $201,777
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 : $51,546
Jacob Larsson $130,000 (1)
Salary Remaining : $33,505
Filip Lindberg $92,500 (3)
Salary Remaining : $23,840
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $23,840
Christian Kyrou $87,000 (2)
Salary Remaining : $22,423
Tye Kartye $86,750 (4)
Salary Remaining : $22,358
Samuel Helenius $86,750 (2)
Salary Remaining : $22,358
William Trudeau $84,250 (1)
Salary Remaining : $21,714
Pavol Regenda $84,250 (3)
Salary Remaining : $21,714
Jack Finley $84,250 (1)
Salary Remaining : $21,714
Graeme Clarke $84,250 (1)
Salary Remaining : $21,714
Oscar Dansk $77,500 (4)
Salary Remaining : $19,974
Jett Woo $77,500 (4)
Salary Remaining : $19,974
Jan Jenik $77,500 (4)
Salary Remaining : $19,974
Michael Carcone $77,500 (4)
Salary Remaining : $19,974
Nick Wolff $75,000 (4)
Salary Remaining : $19,330
Christian Jaros $75,000 (1)
Salary Remaining : $19,330
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$47,868,465
Farm Year To Date Expenses$991,987
Pro Salary Cap To Date$45,964,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,442,509
Farm Estimated Season Revenue$529,549
Pro Remaining Season Days53
Pro Expenses Per Days$331,607
Pro Estimated Expenses$17,575,171
Farm Remaining Season Days50
Farm Expenses Per Days$7,095
Farm Estimated Expenses$354,750
Estimated Season Expenses$17,929,921
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$42,953,742
Projected Bank Account$46,995,879

Pro Players Salaries

Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $2,152,284
Matt Benning $8,000,000 (3)
-Salary Remaining : $2,152,284
Tyler Motte $6,000,000 (3)
-Salary Remaining : $1,614,213
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $1,506,599
William Carrier $5,130,000 (3)
-Salary Remaining : $1,380,152
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $1,210,660
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $1,103,046
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $629,543
Richard Panik $2,200,000 (1)
-Salary Remaining : $591,878
Eric Comrie $2,200,000 (2)
-Salary Remaining : $591,878
Colin Miller $2,000,000 (2)
-Salary Remaining : $538,071
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $538,071
Justin Bailey $1,500,000 (1)
-Salary Remaining : $403,553
Dylan McIlrath $1,500,000 (1)
-Salary Remaining : $403,553
Caleb Jones $1,199,999 (1)
-Salary Remaining : $322,842
Zach Benson $950,000 (3)
-Salary Remaining : $255,584
Cody Glass $874,125 (3)
-Salary Remaining : $235,171
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $228,680
Nick Perbix $842,500 (3)
-Salary Remaining : $226,662
Joel Hofer $775,000 (4)
-Salary Remaining : $208,503
Nicholas Robertson $765,000 (1)
-Salary Remaining : $205,812
Noah Gregor $750,000 (2)
-Salary Remaining : $201,777
Calen Addison $750,000 (1)
-Salary Remaining : $201,777
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 : $51,546
Jordie Benn $199,900 (2)
Salary Remaining : $51,521
Alex Chiasson $199,000 (1)
Salary Remaining : $51,289
Jayson Megna $150,000 (1)
Salary Remaining : $38,660
Greg McKegg $150,000 (1)
Salary Remaining : $38,660
Isak Rosen $92,500 (2)
Salary Remaining : $23,840
Riley Tufte $92,500 (2)
Salary Remaining : $23,840
A.J. Greer $77,500 (2)
Salary Remaining : $19,974
Garret Sparks $75,000 (2)
Salary Remaining : $19,330
Nelson Nogier $70,000 (1)
Salary Remaining : $18,041
Jason Spezza $70,000 (1)
Salary Remaining : $18,041
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$46,767,019
Farm Year To Date Expenses$723,605
Pro Salary Cap To Date$42,171,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,365,081
Farm Estimated Season Revenue$756,400
Pro Remaining Season Days53
Pro Expenses Per Days$314,378
Pro Estimated Expenses$16,662,034
Farm Remaining Season Days50
Farm Expenses Per Days$5,631
Farm Estimated Expenses$281,550
Estimated Season Expenses$16,943,584
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$135,253,205
Projected Bank Account$142,431,102

Pro Players Salaries

Leon Draisaitl $9,000,000 (1)
-Salary Remaining : $2,421,320
Cale Makar $9,000,000 (3)
-Salary Remaining : $2,421,320
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $2,098,477
David Krejci $7,000,000 (1)
-Salary Remaining : $1,883,249
David Pastrnak $4,000,000 (1)
-Salary Remaining : $1,076,142
Matt Nieto $2,750,000 (3)
-Salary Remaining : $739,848
Kirby Dach $2,500,000 (1)
-Salary Remaining : $672,589
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $659,137
Ryan Suter $2,000,000 (3)
-Salary Remaining : $538,071
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $269,036
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $255,584
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $255,584
Kent Johnson $925,000 (1)
-Salary Remaining : $248,858
Jake Sanderson $925,000 (1)
-Salary Remaining : $248,858
Cole Sillinger $925,000 (2)
-Salary Remaining : $248,858
Alex Newhook $925,000 (1)
-Salary Remaining : $248,858
Moritz Seider $832,500 (2)
-Salary Remaining : $223,972
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $215,228
Phillip Di Giuseppe $775,000 (4)
-Salary Remaining : $208,503
Cole Smith $775,000 (4)
-Salary Remaining : $208,503
Connor Ingram $750,000 (2)
-Salary Remaining : $201,777
Scott Wedgewood $700,000 (1)
-Salary Remaining : $188,325
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 : $24,485
Matthew Knies $92,500 (2)
Salary Remaining : $23,840
Vasily Podkolzin $92,500 (2)
Salary Remaining : $23,840
Dylan Holloway $92,500 (1)
Salary Remaining : $23,840
Alexander Holtz $92,500 (1)
Salary Remaining : $23,840
Alexander Petrovic $90,000 (2)
Salary Remaining : $23,196
Dennis Hildeby $85,000 (1)
Salary Remaining : $21,907
Michael Pezzetta $80,000 (4)
Salary Remaining : $20,619
Jet Greaves $77,500 (2)
Salary Remaining : $19,974
Cale Morris $75,000 (1)
Salary Remaining : $19,330
Jordan Spence $75,000 (1)
Salary Remaining : $19,330
Dennis Cholowski $75,000 (1)
Salary Remaining : $19,330
Andreas Englund $70,000 (1)
Salary Remaining : $18,041
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$61,181,202
Farm Year To Date Expenses$1,389,503
Pro Salary Cap To Date$59,382,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,088,702
Farm Estimated Season Revenue$668,120
Pro Remaining Season Days53
Pro Expenses Per Days$430,711
Pro Estimated Expenses$22,827,683
Farm Remaining Season Days50
Farm Expenses Per Days$9,795
Farm Estimated Expenses$489,750
Estimated Season Expenses$23,317,433
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$186,563,120
Projected Bank Account$189,002,509

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $3,362,944
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $2,152,284
Evgeny Kuznetsov $8,000,000 (2)
-Salary Remaining : $2,152,284
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $1,883,249
Adam Henrique $5,825,000 (2)
-Salary Remaining : $1,567,132
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $1,479,695
Brock Nelson $5,200,000 (1)
-Salary Remaining : $1,398,985
Jake Allen $4,400,000 (2)
-Salary Remaining : $1,183,756
Carson Soucy $4,000,000 (2)
-Salary Remaining : $1,076,142
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $887,817
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $834,010
Jesper Fast $3,000,000 (3)
-Salary Remaining : $807,107
Lars Eller $3,000,000 (1)
-Salary Remaining : $807,107
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $807,106
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $645,685
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $484,264
Ridly Greig $925,000 (1)
-Salary Remaining : $248,858
Igor Shesterkin $925,000 (1)
-Salary Remaining : $248,858
Mathieu Joseph $775,000 (2)
-Salary Remaining : $208,503
Rourke Chartier $700,000 (1)
-Salary Remaining : $188,325
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 : $51,546
Justin Braun $100,000 (2)
Salary Remaining : $25,773
Dennis Gilbert $92,500 (1)
Salary Remaining : $23,840
Matej Blumel $92,500 (4)
Salary Remaining : $23,840
Max Gildon $92,500 (1)
Salary Remaining : $23,840
Zachary Sanford $85,000 (3)
Salary Remaining : $21,907
Aarne Talvitie $84,250 (1)
Salary Remaining : $21,714
Henri Nikkanen $84,250 (1)
Salary Remaining : $21,714
Jacob Peterson $84,250 (1)
Salary Remaining : $21,714
Cole Schwindt $83,250 (2)
Salary Remaining : $21,456
Jiri Patera $81,750 (1)
Salary Remaining : $21,070
Albert Johansson $77,500 (2)
Salary Remaining : $19,974
Ian Mitchell $77,500 (4)
Salary Remaining : $19,974
Daniil Miromanov $77,500 (4)
Salary Remaining : $19,974
William Lagesson $77,500 (4)
Salary Remaining : $19,974
Dylan Wells $75,000 (3)
Salary Remaining : $19,330
Parker Wotherspoon $75,000 (2)
Salary Remaining : $19,330
Marian Studenic $75,000 (3)
Salary Remaining : $19,330
Trevor Carrick $75,000 (3)
Salary Remaining : $19,330
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $18,041
Josh Jacobs $70,000 (1)
Salary Remaining : $18,041
Tomas Jurco $70,000 (1)
Salary Remaining : $18,041
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 - 6,352 - 77.46%
Level 2: 7200 - $49 - 5,309 - 73.74%
Level 3: 5300 - $29 - 3,403 - 64.21%
Level 4: 6200 - $19 - 4,605 - 74.28%
Luxury : 2100 - $180 - 1,203 - 57.31%
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 Left10
Average Attendance - %20,873 - 71.98%
Average Income per Game$1,700,544
Year to Date Revenue$52,716,866
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$63,109,094
Farm Year To Date Expenses$1,218,691
Pro Salary Cap To Date$59,287,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,005,441
Farm Estimated Season Revenue$678,255
Pro Remaining Season Days53
Pro Expenses Per Days$399,365
Pro Estimated Expenses$21,166,345
Farm Remaining Season Days50
Farm Expenses Per Days$8,535
Farm Estimated Expenses$426,750
Estimated Season Expenses$21,593,095
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($7,458,363)
Projected Bank Account($11,367,762)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $2,690,355
Mark Stone (Out of Payroll) $8,000,000 (4)
-Salary Remaining : $2,152,284
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $1,614,213
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $1,479,695
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $1,479,695
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $1,372,081
Juuse Saros $5,000,000 (2)
-Salary Remaining : $1,345,178
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $1,291,371
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $1,291,371
Ville Husso $4,750,000 (3)
-Salary Remaining : $1,277,919
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $874,365
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $834,010
Olli Maatta $3,000,000 (3)
-Salary Remaining : $807,107
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $638,959
Reilly Smith $2,250,000 (1)
-Salary Remaining : $605,330
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $538,071
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $538,071
Brandon Montour $1,750,000 (2)
-Salary Remaining : $470,812
Jake Evans $1,700,000 (3)
-Salary Remaining : $457,360
Sam Carrick $850,000 (2)
-Salary Remaining : $228,680
Jake Walman $750,000 (2)
-Salary Remaining : $201,777
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 : $25,773
Ethan Prow $100,000 (4)
Salary Remaining : $25,773
John Hayden $100,000 (4)
Salary Remaining : $25,773
Alexander Peters $100,000 (4)
Salary Remaining : $25,773
Connor Mackey $92,500 (1)
Salary Remaining : $23,840
Landon Slaggert $92,500 (2)
Salary Remaining : $23,840
Rem Pitlick $92,500 (2)
Salary Remaining : $23,840
Ryan Johnson $92,500 (1)
Salary Remaining : $23,840
Rasmus Asplund $87,500 (3)
Salary Remaining : $22,552
Nico Daws $86,750 (3)
Salary Remaining : $22,358
Gustav Lindstrom $85,000 (2)
Salary Remaining : $21,907
Hugo Alnefelt $84,250 (1)
Salary Remaining : $21,714
Tristen Robins $84,250 (1)
Salary Remaining : $21,714
William Dufour $84,250 (1)
Salary Remaining : $21,714
Matthew Villalta $78,750 (3)
Salary Remaining : $20,296
Garrett Pilon $75,000 (3)
Salary Remaining : $19,330
Klim Kostin $75,000 (3)
Salary Remaining : $19,330
Olli Juolevi $75,000 (3)
Salary Remaining : $19,330
Matt Luff $70,000 (1)
Salary Remaining : $18,041
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$42,736,246
Farm Year To Date Expenses$293,468
Pro Salary Cap To Date$41,922,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,962,862
Farm Estimated Season Revenue$706,033
Pro Remaining Season Days53
Pro Expenses Per Days$291,653
Pro Estimated Expenses$15,457,609
Farm Remaining Season Days50
Farm Expenses Per Days$2,191
Farm Estimated Expenses$109,550
Estimated Season Expenses$15,567,159
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$86,037,850
Projected Bank Account$90,139,586

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $3,362,944
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $3,362,944
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $1,494,642
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $1,076,142
Kris Russell $3,000,000 (2)
-Salary Remaining : $807,107
Chris Driedger $2,500,000 (2)
-Salary Remaining : $672,589
Tanner Kero $2,025,000 (1)
-Salary Remaining : $544,797
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $417,005
Andrew Agozzino $1,400,000 (3)
-Salary Remaining : $376,650
Craig Smith $1,000,000 (2)
-Salary Remaining : $269,036
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $269,036
Shane Wright $950,000 (1)
-Salary Remaining : $255,584
Matty Beniers $925,000 (1)
-Salary Remaining : $248,858
Mattias Norlinder $892,500 (3)
-Salary Remaining : $240,114
Simon Holmstrom $832,500 (1)
-Salary Remaining : $223,972
Dryden Hunt $775,000 (4)
-Salary Remaining : $208,503
Martin Pospisil $775,000 (4)
-Salary Remaining : $208,503
Cale Fleury $775,000 (3)
-Salary Remaining : $208,503
Taylor Fedun $775,000 (1)
-Salary Remaining : $208,503
Spencer Martin $775,000 (3)
-Salary Remaining : $208,503
Joe Hicketts $750,000 (3)
-Salary Remaining : $201,777
Michael McCarron $750,000 (2)
-Salary Remaining : $201,777
Max Lajoie $600,000 (1)
-Salary Remaining : $161,421
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 : $51,546
Derek Grant $150,000 (1)
Salary Remaining : $38,660
Collin Delia $75,000 (3)
Salary Remaining : $19,330
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 - 99.87%
Farm Level 2: 1000 - $10 - 998 - 99.77%
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 Left8
Average Attendance - %2,995 - 99.83%
Average Income per Game$58,909
Year to Date Revenue$1,649,463

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$51,470,384
Farm Year To Date Expenses$918,305
Pro Salary Cap To Date$47,521,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,951,994
Farm Estimated Season Revenue$471,275
Pro Remaining Season Days53
Pro Expenses Per Days$359,010
Pro Estimated Expenses$19,027,530
Farm Remaining Season Days50
Farm Expenses Per Days$6,404
Farm Estimated Expenses$320,200
Estimated Season Expenses$19,347,730
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$19,191,551
Projected Bank Account$20,267,090

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $2,286,802
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $1,963,959
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $1,681,472
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $1,560,406
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $1,210,660
Filip Hronek $4,500,000 (3)
-Salary Remaining : $1,210,660
J.T. Compher $3,500,000 (2)
-Salary Remaining : $941,624
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $807,107
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $793,655
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $672,589
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $672,589
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $605,330
Radim Simek $2,150,000 (1)
-Salary Remaining : $578,426
John Marino $1,750,000 (1)
-Salary Remaining : $470,812
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $470,812
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $322,843
Sammy Blais $1,000,000 (4)
-Salary Remaining : $269,036
Trevor Zegras $925,000 (1)
-Salary Remaining : $248,858
Christian Fischer $832,500 (2)
-Salary Remaining : $223,972
Mark Kastelic $800,000 (4)
-Salary Remaining : $215,228
Mason Marchment $792,500 (1)
-Salary Remaining : $213,211
Shane Pinto $775,000 (2)
-Salary Remaining : $208,503
Anthony Stolarz $700,000 (1)
-Salary Remaining : $188,325
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 : $51,546
Anton Khudobin $200,000 (1)
Salary Remaining : $51,546
Cal Petersen $100,000 (2)
Salary Remaining : $25,773
Mavrik Bourque $92,500 (1)
Salary Remaining : $23,840
Josh Dunne $92,500 (2)
Salary Remaining : $23,840
Isaak Phillips $89,250 (2)
Salary Remaining : $23,003
Jesper Sellgren $84,250 (2)
Salary Remaining : $21,714
Jack LaFontaine $83,850 (2)
Salary Remaining : $21,611
Philippe Maillet $77,500 (2)
Salary Remaining : $19,974
Zach Aston-Reese $77,500 (1)
Salary Remaining : $19,974
Noah Juulsen $75,000 (1)
Salary Remaining : $19,330
Martin Frk $70,000 (1)
Salary Remaining : $18,041
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 - 6,161 - 86.77%
Level 2: 6300 - $52 - 5,238 - 83.15%
Level 3: 3600 - $32 - 3,265 - 90.70%
Level 4: 4500 - $24 - 4,259 - 94.64%
Luxury : 1500 - $195 - 1,168 - 77.89%
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 Left16
Average Attendance - %20,091 - 87.35%
Average Income per Game$1,769,668
Year to Date Revenue$44,241,709
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$54,498,536
Farm Year To Date Expenses$2,138,410
Pro Salary Cap To Date$51,924,970
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,314,694
Farm Estimated Season Revenue$663,544
Pro Remaining Season Days53
Pro Expenses Per Days$381,813
Pro Estimated Expenses$20,236,089
Farm Remaining Season Days50
Farm Expenses Per Days$14,301
Farm Estimated Expenses$715,050
Estimated Season Expenses$20,951,139
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$71,377,953
Projected Bank Account$79,405,052

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $3,228,426
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $2,690,355
Blake Coleman $6,500,000 (3)
-Salary Remaining : $1,748,731
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $1,614,213
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $1,479,695
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $1,439,340
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $1,076,142
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $1,076,142
Pius Suter $3,750,000 (3)
-Salary Remaining : $1,008,883
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $887,817
Alex Stalock $1,600,000 (2)
-Salary Remaining : $430,457
Troy Stecher $1,250,000 (2)
-Salary Remaining : $336,294
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $282,487
Drew O'Connor $950,000 (1)
-Salary Remaining : $255,584
Jamie Drysdale $950,000 (1)
-Salary Remaining : $255,584
Artem Zub $925,000 (1)
-Salary Remaining : $248,858
Cal Foote $900,000 (3)
-Salary Remaining : $242,132
Marco Rossi $894,167 (1)
-Salary Remaining : $240,563
Ryan McLeod $798,000 (3)
-Salary Remaining : $214,690
Conor Timmins $750,000 (1)
-Salary Remaining : $201,777
Morgan Geekie $750,000 (1)
-Salary Remaining : $201,777
Travis Boyd $750,000 (2)
-Salary Remaining : $201,777
Joey Daccord $750,000 (2)
-Salary Remaining : $201,777
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 : $24,485
Justus Annunen $92,500 (1)
Salary Remaining : $23,840
Brennan Othmann $92,500 (1)
Salary Remaining : $23,840
Zachary L'Heureux $92,500 (2)
Salary Remaining : $23,840
Jonatan Berggren $92,500 (3)
Salary Remaining : $23,840
Fabian Lysell $92,500 (2)
Salary Remaining : $23,840
Simon Nemec $92,500 (2)
Salary Remaining : $23,840
Tyler Kleven $92,500 (2)
Salary Remaining : $23,840
Kole Lind $87,400 (1)
Salary Remaining : $22,526
Ethan Del Mastro $86,750 (1)
Salary Remaining : $22,358
Joshua Roy $86,750 (2)
Salary Remaining : $22,358
Vincent Iorio $86,750 (1)
Salary Remaining : $22,358
Logan Mailloux $86,750 (1)
Salary Remaining : $22,358
Nikita Chibrikov $86,750 (1)
Salary Remaining : $22,358
Nolan Allan $86,750 (1)
Salary Remaining : $22,358
Alex Beaucage $86,750 (1)
Salary Remaining : $22,358
Will Cuylle $86,750 (2)
Salary Remaining : $22,358
Xavier Simoneau $85,500 (1)
Salary Remaining : $22,036
Declan Chisholm $83,500 (1)
Salary Remaining : $21,521
Brayden Tracey $83,250 (1)
Salary Remaining : $21,456
Sam Poulin $83,250 (2)
Salary Remaining : $21,456
Joseph Cramarossa $80,000 (2)
Salary Remaining : $20,619
Dillon Simpson $80,000 (2)
Salary Remaining : $20,619
Jordan Gross $77,500 (3)
Salary Remaining : $19,974
Artemi Kniazev $77,500 (2)
Salary Remaining : $19,974
Taro Hirose $77,500 (3)
Salary Remaining : $19,974
Jasper Weatherby $77,500 (4)
Salary Remaining : $19,974
Sampo Ranta $75,000 (2)
Salary Remaining : $19,330
Vinni Lettieri $75,000 (3)
Salary Remaining : $19,330
Andy Welinski $75,000 (1)
Salary Remaining : $19,330
Gemel Smith $75,000 (1)
Salary Remaining : $19,330
Matthew Robertson $75,000 (1)
Salary Remaining : $19,330
Nicholas Baptiste $70,000 (1)
Salary Remaining : $18,041
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$62,241,211
Farm Year To Date Expenses$1,561,286
Pro Salary Cap To Date$59,031,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,413,549
Farm Estimated Season Revenue$682,734
Pro Remaining Season Days53
Pro Expenses Per Days$417,005
Pro Estimated Expenses$22,101,265
Farm Remaining Season Days50
Farm Expenses Per Days$10,128
Farm Estimated Expenses$506,400
Estimated Season Expenses$22,607,665
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$29,171,537
Projected Bank Account$32,660,155

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $2,152,284
Brock Boeser $7,500,000 (1)
-Salary Remaining : $2,017,766
Chris Kreider $6,000,000 (3)
-Salary Remaining : $1,614,213
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $1,614,213
Tyler Myers $5,500,000 (3)
-Salary Remaining : $1,479,695
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $1,412,437
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $1,076,142
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $1,076,142
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $995,431
Dylan Strome $3,600,000 (1)
-Salary Remaining : $968,528
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $874,365
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $867,640
Ryan Graves $3,000,000 (2)
-Salary Remaining : $807,107
Brock McGinn $2,750,000 (1)
-Salary Remaining : $739,848
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $672,589
Martin Necas $2,500,000 (3)
-Salary Remaining : $672,589
David Kampf $2,400,000 (2)
-Salary Remaining : $645,685
Mason Appleton $2,000,000 (3)
-Salary Remaining : $538,071
Michael Bunting $1,150,000 (3)
-Salary Remaining : $309,391
Alex Laferriere $875,000 (2)
-Salary Remaining : $235,406
Dan Vladar $750,000 (1)
-Salary Remaining : $201,777
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 : $51,546
Michael Del Zotto $140,000 (3)
Salary Remaining : $36,082
Andrej Sustr $120,000 (3)
Salary Remaining : $30,928
Michael McLeod $100,000 (3)
Salary Remaining : $25,773
Gabriel Bourque $100,000 (2)
Salary Remaining : $25,773
Tony DeAngelo $100,000 (2)
Salary Remaining : $25,773
Jack Ahcan $92,500 (1)
Salary Remaining : $23,840
Matt Donovan $90,000 (1)
Salary Remaining : $23,196
Justin Sourdif $86,750 (2)
Salary Remaining : $22,358
Louis Crevier $86,750 (2)
Salary Remaining : $22,358
Matthew Kessel $84,250 (1)
Salary Remaining : $21,714
Braden Schneider $83,250 (1)
Salary Remaining : $21,456
Michael Dal Colle $83,250 (1)
Salary Remaining : $21,456
Alex Limoges $78,000 (3)
Salary Remaining : $20,103
Nikita Alexandrov $77,500 (1)
Salary Remaining : $19,974
Egor Afanasyev $77,500 (4)
Salary Remaining : $19,974
Dylan Coghlan $75,000 (3)
Salary Remaining : $19,330
Joey Anderson $75,000 (1)
Salary Remaining : $19,330
Mitchell Chaffee $75,000 (3)
Salary Remaining : $19,330
Sebastien Aho $70,000 (1)
Salary Remaining : $18,041
Zane McIntyre $70,000 (1)
Salary Remaining : $18,041
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$59,167,715
Farm Year To Date Expenses$397,863
Pro Salary Cap To Date$57,677,869
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,055,602
Farm Estimated Season Revenue$762,564
Pro Remaining Season Days53
Pro Expenses Per Days$437,145
Pro Estimated Expenses$23,168,685
Farm Remaining Season Days50
Farm Expenses Per Days$2,536
Farm Estimated Expenses$126,800
Estimated Season Expenses$23,295,485
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$15,258,862
Projected Bank Account$12,781,543

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $2,690,355
Kris Letang $8,000,000 (2)
-Salary Remaining : $2,152,284
Sean Couturier $7,750,000 (2)
-Salary Remaining : $2,085,025
Neal Pionk $6,500,000 (1)
-Salary Remaining : $1,748,731
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $1,614,213
Brayden Point $6,000,000 (1)
-Salary Remaining : $1,614,213
Andrew Copp $5,500,000 (3)
-Salary Remaining : $1,479,695
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $1,419,162
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $1,345,178
Cam Fowler $4,750,000 (1)
-Salary Remaining : $1,277,919
Timo Meier $4,000,000 (1)
-Salary Remaining : $1,076,142
Darren Helm $2,500,000 (1)
-Salary Remaining : $672,589
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $564,975
Justin Holl $2,000,000 (2)
-Salary Remaining : $538,071
Conor Sheary $1,750,000 (1)
-Salary Remaining : $470,812
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $403,553
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $336,294
Oskari Laaksonen $925,000 (2)
-Salary Remaining : $248,858
Eetu Liukas $867,500 (2)
-Salary Remaining : $233,388
Mark Giordano $800,000 (2)
-Salary Remaining : $215,228
Mats Zuccarello $750,000 (2)
-Salary Remaining : $201,777
Jeremy Bracco $700,000 (1)
-Salary Remaining : $188,325
Jarred Tinordi $700,000 (1)
-Salary Remaining : $188,325
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 : $25,773
Taylor Gauthier $86,750 (2)
Salary Remaining : $22,358
Jakub Demek $85,200 (2)
Salary Remaining : $21,959
Markus Niemelainen $75,000 (2)
Salary Remaining : $19,330
Brennan Menell $75,000 (2)
Salary Remaining : $19,330
Matt Bartkowski $70,000 (1)
Salary Remaining : $18,041
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 - 4,935 - 82.26%
Level 2: 5000 - $60 - 4,983 - 99.66%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,460 - 86.49%
Luxury : 1000 - $205 - 974 - 97.38%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.08%
Farm Level 2: 1000 - $15 - 959 - 95.90%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %14,388 - 89.72%
Average Income per Game$1,591,604
Year to Date Revenue$44,564,915
Farm
Home Games Left8
Average Attendance - %2,881 - 96.02%
Average Income per Game$96,339
Year to Date Revenue$2,697,491

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$58,040,615
Farm Year To Date Expenses$327,130
Pro Salary Cap To Date$54,431,474
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,690,853
Farm Estimated Season Revenue$770,712
Pro Remaining Season Days53
Pro Expenses Per Days$389,626
Pro Estimated Expenses$20,650,178
Farm Remaining Season Days50
Farm Expenses Per Days$3,122
Farm Estimated Expenses$156,100
Estimated Season Expenses$20,806,278
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($9,936,295)
Projected Bank Account($9,281,008)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $4,439,086
Connor McDavid $13,000,000 (1)
-Salary Remaining : $3,497,462
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $2,152,284
John Carlson $6,000,000 (2)
-Salary Remaining : $1,614,213
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $1,614,213
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $1,210,660
Colton Sissons $2,775,000 (1)
-Salary Remaining : $746,574
Scott Laughton $2,750,000 (2)
-Salary Remaining : $739,848
Miles Wood $2,500,000 (1)
-Salary Remaining : $672,589
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $390,102
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $309,391
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $295,939
Brendan Smith $1,000,000 (2)
-Salary Remaining : $269,036
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $269,036
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $255,584
Noah Cates $925,000 (1)
-Salary Remaining : $248,858
Dylan Guenther $925,000 (3)
-Salary Remaining : $248,858
Barclay Goodrow $850,000 (1)
-Salary Remaining : $228,680
Taylor Raddysh $775,000 (2)
-Salary Remaining : $208,503
Gustav Forsling $700,000 (1)
-Salary Remaining : $188,325
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 : $51,546
Antti Raanta $175,000 (2)
Salary Remaining : $45,103
Ville Heinola $83,250 (2)
Salary Remaining : $21,456
Jakub Lauko $77,500 (2)
Salary Remaining : $19,974
Anton Forsberg $70,000 (2)
Salary Remaining : $18,041
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$81,887,499
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$58,739,085
Farm Year To Date Expenses$1,839,205
Pro Salary Cap To Date$57,642,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,316,941
Farm Estimated Season Revenue$670,055
Pro Remaining Season Days53
Pro Expenses Per Days$423,287
Pro Estimated Expenses$22,434,211
Farm Remaining Season Days50
Farm Expenses Per Days$12,929
Farm Estimated Expenses$646,450
Estimated Season Expenses$23,080,661
Estimated Season Salary Cap$79,673,293
Estimate Under Maximum Salary Cap of $83,500,000$3,826,707
Estimate Over Minimum Salary Cap of $61,700,000 $17,973,293
Current Bank Account$72,331,105
Projected Bank Account$70,237,440

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $2,125,381
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $2,017,766
Adam Pelech $5,750,000 (2)
-Salary Remaining : $1,546,954
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $1,479,695
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $1,439,340
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $1,398,985
Jason Zucker $4,800,000 (1)
-Salary Remaining : $1,291,371
Alex Tuch $4,750,000 (2)
-Salary Remaining : $1,277,919
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $1,210,660
Bo Horvat $4,450,000 (3)
-Salary Remaining : $1,197,208
Tom Wilson $4,100,000 (1)
-Salary Remaining : $1,103,046
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $1,076,142
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $1,008,883
David Perron $3,087,500 (2)
-Salary Remaining : $830,647
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $807,107
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $672,589
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $538,071
Lawson Crouse (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $363,198
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $322,842
Nick Bjugstad $900,000 (3)
-Salary Remaining : $242,132
Urho Vaakanainen $900,000 (4)
-Salary Remaining : $242,132
Sam Montembeault $750,000 (2)
-Salary Remaining : $201,777
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 : $51,546
Dillon Heatherington $200,000 (1)
Salary Remaining : $51,546
Cameron Gaunce $200,000 (4)
Salary Remaining : $51,546
Logan Shaw $200,000 (3)
Salary Remaining : $51,546
Dan Renouf $200,000 (4)
Salary Remaining : $51,546
Mark Friedman $200,000 (3)
Salary Remaining : $51,546
Stefan Noesen $100,000 (1)
Salary Remaining : $25,773
Hudson Fasching $99,500 (3)
Salary Remaining : $25,644
Spencer Smallman $97,500 (3)
Salary Remaining : $25,129
Mark Pysyk $97,500 (1)
Salary Remaining : $25,129
Adam Scheel $92,500 (1)
Salary Remaining : $23,840
Nikolas Brouillard $92,500 (1)
Salary Remaining : $23,840
Corey Andonovski $92,500 (1)
Salary Remaining : $23,840
Ryder Rolston $86,750 (2)
Salary Remaining : $22,358
James Malatesta $86,250 (3)
Salary Remaining : $22,229
Jonah Gadjovich $83,250 (1)
Salary Remaining : $21,456
Brian Pinho $77,500 (1)
Salary Remaining : $19,974
Anthony Angello $77,500 (2)
Salary Remaining : $19,974
Guillaume Brisebois $77,500 (2)
Salary Remaining : $19,974
Dalton Smith $77,500 (1)
Salary Remaining : $19,974
Matej Machovsky $70,000 (1)
Salary Remaining : $18,041
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 - 6,172 - 97.96%
Level 2: 5300 - $50 - 5,245 - 98.96%
Level 3: 3300 - $30 - 3,248 - 98.43%
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 - 96.63%
Farm Level 2: 1000 - $10 - 994 - 99.35%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,764 - 98.82%
Average Income per Game$1,770,104
Year to Date Revenue$47,792,816
Farm
Home Games Left8
Average Attendance - %2,926 - 97.54%
Average Income per Game$80,138
Year to Date Revenue$2,243,852

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$60,132,031
Farm Year To Date Expenses$1,721,813
Pro Salary Cap To Date$56,149,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,781,460
Farm Estimated Season Revenue$641,101
Pro Remaining Season Days53
Pro Expenses Per Days$419,213
Pro Estimated Expenses$22,218,289
Farm Remaining Season Days50
Farm Expenses Per Days$12,223
Farm Estimated Expenses$611,150
Estimated Season Expenses$22,829,439
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$35,392,139
Projected Bank Account$37,985,261

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $3,093,909
Mitch Marner $8,000,000 (3)
-Salary Remaining : $2,152,284
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $1,681,472
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $1,614,213
Brent Burns $5,000,000 (4)
-Salary Remaining : $1,345,178
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $1,345,178
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $1,210,660
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $1,136,675
Jeff Petry $4,000,000 (2)
-Salary Remaining : $1,076,142
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $874,365
Phillip Danault $3,250,000 (1)
-Salary Remaining : $874,365
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $856,878
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $807,107
Zach Hyman $2,550,000 (2)
-Salary Remaining : $686,041
TJ Brodie $2,500,000 (2)
-Salary Remaining : $672,589
Will Borgen $1,799,999 (3)
-Salary Remaining : $484,264
Sonny Milano $1,600,000 (1)
-Salary Remaining : $430,457
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $336,294
Filip Gustavsson $825,000 (3)
-Salary Remaining : $221,954
Matt Roy $700,000 (1)
-Salary Remaining : $188,325
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 : $38,660
Hunter McKown $95,000 (1)
Salary Remaining : $24,485
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $23,840
Cooper Marody $92,500 (1)
Salary Remaining : $23,840
Wyatt Kaiser $92,500 (2)
Salary Remaining : $23,840
Spencer Stastney $92,500 (1)
Salary Remaining : $23,840
Daemon Hunt $86,750 (2)
Salary Remaining : $22,358
Samuel Walker $84,250 (3)
Salary Remaining : $21,714
Mikhail Maltsev $80,000 (3)
Salary Remaining : $20,619
Lucas Carlsson $80,000 (3)
Salary Remaining : $20,619
CJ Suess $77,500 (3)
Salary Remaining : $19,974
Michael Sgarbossa $77,500 (4)
Salary Remaining : $19,974
Lukas Rousek $77,500 (3)
Salary Remaining : $19,974
Marcus Bjork $77,500 (3)
Salary Remaining : $19,974
Joseph Gambardella $75,000 (3)
Salary Remaining : $19,330
Kyle Turris $75,000 (2)
Salary Remaining : $19,330
Sami Niku $75,000 (2)
Salary Remaining : $19,330
Christian Wolanin $75,000 (2)
Salary Remaining : $19,330
Saku Maenalanen $75,000 (3)
Salary Remaining : $19,330
Felix Sandstrom $75,000 (3)
Salary Remaining : $19,330
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $19,330
Matthew Phillips $75,000 (3)
Salary Remaining : $19,330
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $19,330
Casey Fitzgerald $75,000 (3)
Salary Remaining : $19,330
Adam Huska $75,000 (2)
Salary Remaining : $19,330
Jack Rathbone $75,000 (3)
Salary Remaining : $19,330
Fredrik Olofsson $75,000 (3)
Salary Remaining : $19,330
TJ Tynan $70,202 (1)
Salary Remaining : $18,093
Joel Kellman $70,000 (1)
Salary Remaining : $18,041
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$60,771,075
Farm Year To Date Expenses$1,131,165
Pro Salary Cap To Date$58,806,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,723,160
Farm Estimated Season Revenue$765,491
Pro Remaining Season Days53
Pro Expenses Per Days$413,503
Pro Estimated Expenses$21,915,659
Farm Remaining Season Days50
Farm Expenses Per Days$7,186
Farm Estimated Expenses$359,300
Estimated Season Expenses$22,274,959
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$21,259,158
Projected Bank Account$23,472,850

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $1,883,249
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $1,789,086
John Klingberg $5,750,000 (1)
-Salary Remaining : $1,546,954
Shea Theodore $5,200,000 (4)
-Salary Remaining : $1,398,985
Damon Severson $5,100,000 (3)
-Salary Remaining : $1,372,081
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $1,372,081
Ryan Strome $5,000,000 (2)
-Salary Remaining : $1,345,178
Joel Farabee $4,250,000 (4)
-Salary Remaining : $1,143,401
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $1,109,772
Boone Jenner $3,750,000 (5)
-Salary Remaining : $1,008,883
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $941,624
Dillon Dube $3,300,000 (3)
-Salary Remaining : $887,817
Jan Rutta $3,300,000 (2)
-Salary Remaining : $887,817
Jeff Carter $3,250,000 (1)
-Salary Remaining : $874,365
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $860,914
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $753,299
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $753,299
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $672,589
Barrett Hayton $1,400,000 (1)
-Salary Remaining : $376,650
Olen Zellweger $867,500 (3)
-Salary Remaining : $233,388
Karel Vejmelka $842,500 (2)
-Salary Remaining : $226,662
Michael Amadio $775,000 (2)
-Salary Remaining : $208,503
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 : $51,546
Michael Raffl $165,100 (2)
Salary Remaining : $42,552
Pat Maroon $100,000 (2)
Salary Remaining : $25,773
Jiri Kulich $95,000 (2)
Salary Remaining : $24,485
Stephen Johns $95,000 (1)
Salary Remaining : $24,485
Roby Jarventie $92,500 (2)
Salary Remaining : $23,840
Jesse Ylonen $92,500 (1)
Salary Remaining : $23,840
Hendrix Lapierre $83,250 (2)
Salary Remaining : $21,456
Philip Tomasino $83,250 (1)
Salary Remaining : $21,456
Michael Dipietro $77,500 (4)
Salary Remaining : $19,974
Valtteri Puustinen $77,500 (4)
Salary Remaining : $19,974
Akil Thomas $77,500 (2)
Salary Remaining : $19,974
Jack Studnicka $77,500 (3)
Salary Remaining : $19,974
Ben Harpur $77,500 (1)
Salary Remaining : $19,974
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 - 1,916 - 95.82%
Farm Level 2: 1000 - $14 - 975 - 97.53%
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 Left8
Average Attendance - %2,892 - 96.39%
Average Income per Game$83,954
Year to Date Revenue$2,350,707

Expense

Pro Players Total Salaries$75,817,500
Farm Players Total Salaries$2,999,404
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,425,044
Farm Year To Date Expenses$2,262,519
Pro Salary Cap To Date$54,320,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,028,872
Farm Estimated Season Revenue$671,631
Pro Remaining Season Days53
Pro Expenses Per Days$400,089
Pro Estimated Expenses$21,204,717
Farm Remaining Season Days50
Farm Expenses Per Days$15,461
Farm Estimated Expenses$773,050
Estimated Season Expenses$21,977,767
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$66,594,208
Projected Bank Account$73,316,944

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $2,192,640
Logan Couture $8,000,000 (2)
-Salary Remaining : $2,152,284
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $2,152,284
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $1,748,731
Conor Garland $6,000,000 (3)
-Salary Remaining : $1,614,213
Esa Lindell $6,000,000 (1)
-Salary Remaining : $1,614,213
William Karlsson $5,900,000 (1)
-Salary Remaining : $1,587,310
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $1,304,822
Luke Glendening $3,675,000 (1)
-Salary Remaining : $988,706
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $941,624
Colton Parayko $3,350,000 (1)
-Salary Remaining : $901,269
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $645,685
Cody Ceci $2,000,000 (1)
-Salary Remaining : $538,071
Troy Terry $1,550,000 (3)
-Salary Remaining : $417,005
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $269,036
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $248,858
Samuel Ersson $892,500 (2)
-Salary Remaining : $240,114
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $215,228
Morgan Frost $800,000 (3)
-Salary Remaining : $215,228
Jonathan Toews $775,000 (2)
-Salary Remaining : $208,503
Jaycob Megna $750,000 (3)
-Salary Remaining : $201,777
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 : $36,082
Kyle Burroughs $110,000 (4)
Salary Remaining : $28,351
Nolan Patrick $100,000 (1)
Salary Remaining : $25,773
Nikita Tolopilo $95,000 (1)
Salary Remaining : $24,485
Arvid Soderblom $92,500 (1)
Salary Remaining : $23,840
Marco Kasper $92,500 (3)
Salary Remaining : $23,840
Ryker Evans $92,500 (1)
Salary Remaining : $23,840
Linus Karlsson $92,500 (4)
Salary Remaining : $23,840
Nils Lundkvist $92,500 (1)
Salary Remaining : $23,840
Lukas Reichel $92,500 (2)
Salary Remaining : $23,840
Jakub Galvas $89,250 (3)
Salary Remaining : $23,003
Amadeus Lombardi $87,000 (2)
Salary Remaining : $22,423
Logan Stankoven $86,750 (3)
Salary Remaining : $22,358
Kevin Lankinen $85,000 (2)
Salary Remaining : $21,907
Remi Poirier $84,500 (1)
Salary Remaining : $21,778
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $21,714
Connor Zary $83,250 (1)
Salary Remaining : $21,456
Adam Wilsby $83,000 (1)
Salary Remaining : $21,392
Riley Barber $80,000 (1)
Salary Remaining : $20,619
Matej Pekar $77,500 (2)
Salary Remaining : $19,974
Liam Foudy $77,500 (4)
Salary Remaining : $19,974
Henrik Tikkanen $77,500 (2)
Salary Remaining : $19,974
Kieffer Bellows $75,000 (1)
Salary Remaining : $19,330
Jake Bischoff $75,000 (1)
Salary Remaining : $19,330
Gavin Bayreuther $75,000 (3)
Salary Remaining : $19,330
Magnus Hellberg $75,000 (3)
Salary Remaining : $19,330
Evan Cormier $73,500 (2)
Salary Remaining : $18,943
Jeremy Davies $70,202 (2)
Salary Remaining : $18,093
Nicholas Caamano $70,202 (2)
Salary Remaining : $18,093
Rob O'Gara $70,000 (1)
Salary Remaining : $18,041
Kevin Roy $70,000 (1)
Salary Remaining : $18,041
Kyle Rau $70,000 (1)
Salary Remaining : $18,041
Joseph LaBate $70,000 (1)
Salary Remaining : $18,041
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $18,041
Nathan Walker $70,000 (1)
Salary Remaining : $18,041
Tyler Graovac $70,000 (1)
Salary Remaining : $18,041
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$58,878,490
Farm Year To Date Expenses$1,254,058
Pro Salary Cap To Date$57,378,435
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,753,344
Farm Estimated Season Revenue$857,061
Pro Remaining Season Days53
Pro Expenses Per Days$391,223
Pro Estimated Expenses$20,734,819
Farm Remaining Season Days50
Farm Expenses Per Days$8,806
Farm Estimated Expenses$440,300
Estimated Season Expenses$21,175,119
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$25,946,241
Projected Bank Account$28,381,527

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $2,421,320
Quinn Hughes $8,600,000 (4)
-Salary Remaining : $2,313,706
Bowen Byram $8,499,999 (1)
-Salary Remaining : $2,286,802
Patrick Kane $7,000,000 (2)
-Salary Remaining : $1,883,249
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $1,748,731
Erik Johnson $6,000,000 (1)
-Salary Remaining : $1,614,213
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $1,345,178
Spencer Knight $4,500,000 (2)
-Salary Remaining : $1,210,660
J.T. Miller $4,500,000 (1)
-Salary Remaining : $1,210,660
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $1,076,142
Erik Haula $2,500,000 (2)
-Salary Remaining : $672,589
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $538,071
Evander Kane $1,375,000 (1)
-Salary Remaining : $369,924
Logan O'Connor (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $269,036
Logan Cooley $950,000 (3)
-Salary Remaining : $255,584
Lucas Raymond $925,000 (1)
-Salary Remaining : $248,858
Owen Power $925,000 (2)
-Salary Remaining : $248,858
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $226,662
Quinton Byfield $832,500 (2)
-Salary Remaining : $223,972
Logan Thompson $825,000 (2)
-Salary Remaining : $221,954
David Gustafsson $775,000 (4)
-Salary Remaining : $208,503
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 : $28,351
Robbie Russo $100,000 (1)
Salary Remaining : $25,773
Kurtis MacDermid $97,500 (1)
Salary Remaining : $25,129
Jakub Dobes $92,500 (2)
Salary Remaining : $23,840
Filip Johansson $92,500 (2)
Salary Remaining : $23,840
Justin Barron $92,500 (2)
Salary Remaining : $23,840
Jack Drury $92,500 (1)
Salary Remaining : $23,840
Vitali Kravtsov $87,500 (1)
Salary Remaining : $22,552
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $22,529
Clay Stevenson $86,750 (4)
Salary Remaining : $22,358
Donovan Sebrango $86,750 (2)
Salary Remaining : $22,358
Nathan Smith $77,500 (3)
Salary Remaining : $19,974
Julien Gauthier $77,500 (2)
Salary Remaining : $19,974
Alexander Alexeyev $77,500 (4)
Salary Remaining : $19,974
Brandon Scanlin $77,500 (3)
Salary Remaining : $19,974
Ethen Frank $77,500 (2)
Salary Remaining : $19,974
Joseph Duszak $75,000 (2)
Salary Remaining : $19,330
Egor Zamula $75,000 (1)
Salary Remaining : $19,330
Matt Irwin $75,000 (1)
Salary Remaining : $19,330
Marc Michaelis $70,000 (1)
Salary Remaining : $18,041
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 - 4,970 - 82.84%
Level 2: 5000 - $60 - 4,934 - 98.68%
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 - 1,884 - 94.21%
Farm Level 2: 1000 - $15 - 972 - 97.16%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,904 - 93.91%
Average Income per Game$1,692,261
Year to Date Revenue$49,075,564
Farm
Home Games Left8
Average Attendance - %2,856 - 95.19%
Average Income per Game$95,012
Year to Date Revenue$2,660,329

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$57,089,593
Farm Year To Date Expenses$1,210,189
Pro Salary Cap To Date$54,515,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,307,130
Farm Estimated Season Revenue$760,094
Pro Remaining Season Days53
Pro Expenses Per Days$403,490
Pro Estimated Expenses$21,384,970
Farm Remaining Season Days50
Farm Expenses Per Days$7,789
Farm Estimated Expenses$389,450
Estimated Season Expenses$21,774,420
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$21,688,362
Projected Bank Account$20,981,166

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $2,421,320
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $1,681,472
Sean Monahan $6,000,000 (1)
-Salary Remaining : $1,614,213
Josh Manson $5,000,000 (3)
-Salary Remaining : $1,345,178
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $1,224,112
Brandon Saad $4,500,000 (2)
-Salary Remaining : $1,210,660
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $1,129,949
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $1,076,142
Mike Matheson $4,000,000 (2)
-Salary Remaining : $1,076,142
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $1,022,335
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $941,624
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $941,624
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $807,107
Jake Middleton $2,800,000 (3)
-Salary Remaining : $753,299
James Reimer $2,750,000 (1)
-Salary Remaining : $739,848
Max Comtois $2,550,000 (2)
-Salary Remaining : $686,041
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $538,071
Dylan Gambrell $950,000 (3)
-Salary Remaining : $255,584
Zack MacEwen $925,000 (3)
-Salary Remaining : $248,858
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $228,680
Walker Duehr $825,000 (3)
-Salary Remaining : $221,954
Max Jones $775,000 (2)
-Salary Remaining : $208,503
Vincent Desharnais $762,500 (3)
-Salary Remaining : $205,140
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 : $23,840
Matthew Maggio $87,000 (2)
Salary Remaining : $22,423
Parker Ford $86,750 (2)
Salary Remaining : $22,358
Antti Saarela $86,750 (2)
Salary Remaining : $22,358
Ilya Usau $84,250 (1)
Salary Remaining : $21,714
Adam Beckman $83,250 (2)
Salary Remaining : $21,456
Maxence Guenette $80,500 (1)
Salary Remaining : $20,747
Travis Barron $80,000 (2)
Salary Remaining : $20,619
Patrick Giles $80,000 (1)
Salary Remaining : $20,619
Adam Gaudette $80,000 (3)
Salary Remaining : $20,619
Samuel Asselin $80,000 (2)
Salary Remaining : $20,619
Eetu Makiniemi $77,500 (4)
Salary Remaining : $19,974
Mathias Laferriere $77,500 (2)
Salary Remaining : $19,974
Brandon Gignac $77,500 (2)
Salary Remaining : $19,974
Michal Teply $77,500 (2)
Salary Remaining : $19,974
Greg Meireles $70,000 (2)
Salary Remaining : $18,041
Ethan Keppen $70,000 (1)
Salary Remaining : $18,041
Hunter Miska $70,000 (1)
Salary Remaining : $18,041
Brett Seney $70,000 (1)
Salary Remaining : $18,041
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 - 1,900 - 94.99%
Farm Level 2: 1000 - $15 - 969 - 96.94%
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 Left8
Average Attendance - %2,869 - 95.64%
Average Income per Game$95,620
Year to Date Revenue$2,677,368

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$59,815,623
Farm Year To Date Expenses$1,402,618
Pro Salary Cap To Date$58,597,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,710,660
Farm Estimated Season Revenue$764,962
Pro Remaining Season Days53
Pro Expenses Per Days$404,949
Pro Estimated Expenses$21,462,297
Farm Remaining Season Days50
Farm Expenses Per Days$10,242
Farm Estimated Expenses$512,100
Estimated Season Expenses$21,974,397
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$44,470,964
Projected Bank Account$42,972,189

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $3,362,944
Matt Boldy $8,000,000 (2)
-Salary Remaining : $2,152,284
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $2,152,284
Clayton Keller $7,000,000 (2)
-Salary Remaining : $1,883,249
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $1,829,442
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $1,614,213
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $1,345,178
Brad Marchand $5,000,000 (2)
-Salary Remaining : $1,345,178
Bryan Rust $3,500,000 (2)
-Salary Remaining : $941,624
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $807,107
Brayden McNabb $2,750,000 (3)
-Salary Remaining : $739,848
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $699,492
Linus Ullmark $2,000,000 (1)
-Salary Remaining : $538,071
Tage Thompson $1,600,000 (3)
-Salary Remaining : $430,457
Vince Dunn $1,000,000 (2)
-Salary Remaining : $269,036
Morgan Barron $925,000 (1)
-Salary Remaining : $248,858
Kaiden Guhle $925,000 (1)
-Salary Remaining : $248,858
Beck Malenstyn $775,000 (4)
-Salary Remaining : $208,503
Parker Kelly $750,000 (1)
-Salary Remaining : $201,777
Aliaksei Protas $750,000 (1)
-Salary Remaining : $201,777
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 : $29,639
Justin Danforth $97,500 (3)
Salary Remaining : $25,129
Jon Gillies $95,000 (3)
Salary Remaining : $24,485
John Beecher $92,500 (2)
Salary Remaining : $23,840
Tyson Foerster $92,500 (1)
Salary Remaining : $23,840
Emil Lilleberg $87,000 (2)
Salary Remaining : $22,423
Matt Rempe $85,500 (2)
Salary Remaining : $22,036
Adam Edstrom $85,500 (2)
Salary Remaining : $22,036
Jaxson Stauber $84,250 (1)
Salary Remaining : $21,714
Scott Reedy $84,250 (1)
Salary Remaining : $21,714
Libor Hajek $80,000 (1)
Salary Remaining : $20,619
Nick Blankenburg $80,000 (1)
Salary Remaining : $20,619
Logan Stanley $80,000 (2)
Salary Remaining : $20,619
Bobby McMann $77,500 (4)
Salary Remaining : $19,974
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $19,974
Radim Zohorna $77,500 (2)
Salary Remaining : $19,974
Jake Christiansen $77,500 (3)
Salary Remaining : $19,974
Jeffrey Viel $77,500 (1)
Salary Remaining : $19,974
Erik Kallgren $77,500 (1)
Salary Remaining : $19,974
Olle Lycksell $77,500 (2)
Salary Remaining : $19,974
Calle Rosen $75,000 (1)
Salary Remaining : $19,330
Givani Smith $70,202 (2)
Salary Remaining : $18,093
Josef Korenar $70,202 (1)
Salary Remaining : $18,093
Max McCormick $70,000 (2)
Salary Remaining : $18,041
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 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 968 - 96.75%
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 Left8
Average Attendance - %2,853 - 95.10%
Average Income per Game$94,999
Year to Date Revenue$2,659,984

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$52,268,308
Farm Year To Date Expenses$839,119
Pro Salary Cap To Date$50,331,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,037,770
Farm Estimated Season Revenue$759,995
Pro Remaining Season Days53
Pro Expenses Per Days$368,976
Pro Estimated Expenses$19,555,728
Farm Remaining Season Days50
Farm Expenses Per Days$5,354
Farm Estimated Expenses$267,700
Estimated Season Expenses$19,823,428
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$45,811,700
Projected Bank Account$42,786,037

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $2,421,320
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $1,654,569
Nic Dowd $5,100,000 (3)
-Salary Remaining : $1,372,081
Devon Toews $4,600,000 (3)
-Salary Remaining : $1,237,563
Alec Martinez $4,250,000 (1)
-Salary Remaining : $1,143,401
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $1,116,497
Brett Pesce $4,025,000 (4)
-Salary Remaining : $1,082,868
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $1,076,142
Carter Hart $3,479,000 (1)
-Salary Remaining : $935,975
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $928,173
Sam Steel $3,399,999 (3)
-Salary Remaining : $914,721
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $860,914
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $807,107
Drake Batherson $2,500,000 (2)
-Salary Remaining : $672,589
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $538,071
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $538,071
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $269,036
Derek Forbort (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $269,036
Wyatt Johnston $925,000 (2)
-Salary Remaining : $248,858
Reese Johnson $850,000 (4)
-Salary Remaining : $228,680
Kevin Gravel $775,000 (4)
-Salary Remaining : $208,503
Brendan Gaunce $750,000 (2)
-Salary Remaining : $201,777
Brett Leason $750,000 (2)
-Salary Remaining : $201,777
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 : $38,660
Matt Martin $150,000 (2)
Salary Remaining : $38,660
Brendan Lemieux $135,000 (3)
Salary Remaining : $34,794
Victor Mete $120,000 (1)
Salary Remaining : $30,928
Daniil Tarasov $92,500 (1)
Salary Remaining : $23,840
Kirill Marchenko $92,500 (1)
Salary Remaining : $23,840
Tyler Pitlick $78,750 (4)
Salary Remaining : $20,296
Tobias Bjornfot $75,000 (2)
Salary Remaining : $19,330
Nate Thompson $75,000 (2)
Salary Remaining : $19,330
Martin Marincin $70,000 (1)
Salary Remaining : $18,041
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 - 6,115 - 97.06%
Level 2: 5300 - $50 - 5,185 - 97.84%
Level 3: 4500 - $14 - 3,748 - 83.28%
Level 4: 4700 - $13 - 4,674 - 99.45%
Luxury : 1200 - $190 - 1,182 - 98.47%
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 Left11
Average Attendance - %20,903 - 95.02%
Average Income per Game$1,675,091
Year to Date Revenue$50,252,736
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$57,316,093
Farm Year To Date Expenses$1,062,972
Pro Salary Cap To Date$53,541,947
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,426,003
Farm Estimated Season Revenue$758,087
Pro Remaining Season Days53
Pro Expenses Per Days$392,338
Pro Estimated Expenses$20,793,914
Farm Remaining Season Days50
Farm Expenses Per Days$7,871
Farm Estimated Expenses$393,550
Estimated Season Expenses$21,187,464
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$27,856,113
Projected Bank Account$25,852,739

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $3,228,426
Zach Parise $5,500,000 (1)
-Salary Remaining : $1,479,695
Brady Skjei $5,400,000 (1)
-Salary Remaining : $1,452,792
Michal Kempny $4,500,000 (1)
-Salary Remaining : $1,210,660
Nico Hischier $4,500,000 (3)
-Salary Remaining : $1,210,660
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $1,103,046
Noah Dobson $4,000,000 (4)
-Salary Remaining : $1,076,142
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $941,624
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $941,624
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $874,365
Adam Lowry $3,250,000 (2)
-Salary Remaining : $874,365
Robert Thomas $3,200,000 (3)
-Salary Remaining : $860,914
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $833,472
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $807,107
Philippe Myers $2,550,000 (2)
-Salary Remaining : $686,041
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $403,553
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $376,650
Dylan Samberg (Out of Payroll) $1,300,000 (2)
-Salary Remaining : $349,746
Danton Heinen $1,100,000 (2)
-Salary Remaining : $295,939
Cole Perfetti $925,000 (1)
-Salary Remaining : $248,858
Ilya Samsonov $925,000 (1)
-Salary Remaining : $248,858
JJ Peterka $842,500 (1)
-Salary Remaining : $226,662
Kevin Stenlund $750,000 (3)
-Salary Remaining : $201,777
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 : $45,103
Peyton Krebs $92,500 (1)
Salary Remaining : $23,840
Brandt Clarke $89,417 (2)
Salary Remaining : $23,046
Tucker Robertson $87,000 (2)
Salary Remaining : $22,423
John Farinacci $87,000 (4)
Salary Remaining : $22,423
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $22,358
Samuel Knazko $86,750 (2)
Salary Remaining : $22,358
Jack Thompson $86,750 (2)
Salary Remaining : $22,358
Matvey Petrov $86,000 (2)
Salary Remaining : $22,165
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $22,036
Ronan Seeley $84,500 (2)
Salary Remaining : $21,778
Kevin Mandolese $83,500 (1)
Salary Remaining : $21,521
William Villeneuve $82,500 (2)
Salary Remaining : $21,263
Cayden Primeau $80,000 (4)
Salary Remaining : $20,619
Jared McIsaac $78,750 (4)
Salary Remaining : $20,296
Nathan Legare $77,500 (2)
Salary Remaining : $19,974
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $19,974
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 - 6,047 - 97.53%
Level 2: 5200 - $55 - 5,114 - 98.35%
Level 3: 3100 - $31 - 3,100 - 99.99%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 952 - 95.22%
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 Left13
Average Attendance - %19,213 - 98.53%
Average Income per Game$1,791,506
Year to Date Revenue$50,162,162
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$59,298,669
Farm Year To Date Expenses$1,683,746
Pro Salary Cap To Date$55,387,527
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,289,575
Farm Estimated Season Revenue$764,325
Pro Remaining Season Days53
Pro Expenses Per Days$417,881
Pro Estimated Expenses$22,147,693
Farm Remaining Season Days50
Farm Expenses Per Days$12,031
Farm Estimated Expenses$601,550
Estimated Season Expenses$22,749,243
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$48,619,395
Projected Bank Account$49,924,052

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $2,824,873
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $2,690,355
Auston Matthews $7,950,000 (3)
-Salary Remaining : $2,138,832
Patrik Laine $7,500,000 (1)
-Salary Remaining : $2,017,766
Travis Konecny $5,000,000 (1)
-Salary Remaining : $1,345,178
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $1,277,919
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $1,143,401
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $1,076,142
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $1,008,883
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $874,365
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $699,492
Adam Larsson $2,550,000 (1)
-Salary Remaining : $686,041
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $672,589
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $538,071
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $398,173
J.J. Moser $925,000 (4)
-Salary Remaining : $248,858
Alex Lyon $900,000 (4)
-Salary Remaining : $242,132
Simon Benoit $842,500 (2)
-Salary Remaining : $226,662
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $221,954
Alexandre Carrier $750,000 (1)
-Salary Remaining : $201,777
Andrew Peeke $750,000 (1)
-Salary Remaining : $201,777
Stuart Skinner $750,000 (2)
-Salary Remaining : $201,777
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 : $51,546
Braden Holtby $200,000 (1)
Salary Remaining : $51,546
Devin Shore $200,000 (3)
Salary Remaining : $51,546
Adam Erne $180,000 (2)
Salary Remaining : $46,392
Kodie Curran $100,000 (1)
Salary Remaining : $25,773
Michael Callahan $92,500 (4)
Salary Remaining : $23,840
Jack Quinn $92,500 (1)
Salary Remaining : $23,840
Peter DiLiberatore $92,500 (1)
Salary Remaining : $23,840
Yaroslav Askarov $92,500 (1)
Salary Remaining : $23,840
Uvis Balinskis $87,000 (4)
Salary Remaining : $22,423
Waltteri Merela $87,000 (4)
Salary Remaining : $22,423
Tyler Angle $86,750 (4)
Salary Remaining : $22,358
Eemil Viro $84,250 (1)
Salary Remaining : $21,714
Elmer Soderblom $84,250 (1)
Salary Remaining : $21,714
Kim Nousiainen $84,250 (1)
Salary Remaining : $21,714
Ben McCartney $83,000 (2)
Salary Remaining : $21,392
Arvid Holm $77,500 (4)
Salary Remaining : $19,974
Logan Brown $75,000 (2)
Salary Remaining : $19,330
Dustin Tokarski $75,000 (2)
Salary Remaining : $19,330
Dysin Mayo $70,000 (1)
Salary Remaining : $18,041
Justin Kirkland $70,000 (1)
Salary Remaining : $18,041
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $15,464
Michael Krutil $60,000 (1)
Salary Remaining : $15,464
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$56,340,733
Farm Year To Date Expenses$1,070,841
Pro Salary Cap To Date$53,428,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,076,371
Farm Estimated Season Revenue$769,803
Pro Remaining Season Days53
Pro Expenses Per Days$395,431
Pro Estimated Expenses$20,957,843
Farm Remaining Season Days50
Farm Expenses Per Days$7,745
Farm Estimated Expenses$387,250
Estimated Season Expenses$21,345,093
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$69,312,558
Projected Bank Account$66,813,639

Pro Players Salaries

Darnell Nurse $10,400,000 (3)
-Salary Remaining : $2,797,970
Matt Duchene $8,000,000 (1)
-Salary Remaining : $2,152,284
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $1,681,472
Jordan Staal $6,000,000 (1)
-Salary Remaining : $1,614,213
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $1,479,695
Samuel Girard $5,000,000 (2)
-Salary Remaining : $1,345,178
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $1,277,919
Jake McCabe $4,000,000 (2)
-Salary Remaining : $1,076,142
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $1,035,787
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $1,008,883
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $941,624
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $941,624
Corey Perry $1,999,999 (3)
-Salary Remaining : $538,071
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $349,746
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $282,487
Jon Merrill $925,000 (1)
-Salary Remaining : $248,858
Simon Edvinsson $925,000 (2)
-Salary Remaining : $248,858
Jonathan Quick $825,000 (5)
-Salary Remaining : $221,954
Ben Hutton $800,000 (3)
-Salary Remaining : $215,228
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $215,228
Riley Nash $775,000 (2)
-Salary Remaining : $208,503
Ross Colton $700,000 (1)
-Salary Remaining : $188,325
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 : $51,546
Joseph Blandisi $100,000 (3)
Salary Remaining : $25,773
Danny DeKeyser $100,000 (3)
Salary Remaining : $25,773
Stephen Halliday $95,000 (1)
Salary Remaining : $24,485
Josh Doan $92,500 (1)
Salary Remaining : $23,840
Wade Allison $92,500 (2)
Salary Remaining : $23,840
Jacob Perreault $92,500 (1)
Salary Remaining : $23,840
Logan Hutsko $89,250 (1)
Salary Remaining : $23,003
Viktor Neuchev $87,000 (1)
Salary Remaining : $22,423
Logan Morrison $87,000 (1)
Salary Remaining : $22,423
Nikita Novikov $86,750 (1)
Salary Remaining : $22,358
Filip Cederqvist $85,000 (1)
Salary Remaining : $21,907
Kevin Poulin $75,000 (3)
Salary Remaining : $19,330
Jonathan Dahlen $75,000 (2)
Salary Remaining : $19,330
Derek Stepan $75,000 (3)
Salary Remaining : $19,330
Landon Bow $70,000 (1)
Salary Remaining : $18,041
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 - 3,100 - 42.47%
Level 2: 6300 - $90 - 2,828 - 44.89%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 770 - 45.32%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,923 - 96.16%
Farm Level 2: 1000 - $15 - 959 - 95.88%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %10,979 - 42.23%
Average Income per Game$1,793,563
Year to Date Revenue$50,219,753
Farm
Home Games Left8
Average Attendance - %2,882 - 96.07%
Average Income per Game$85,054
Year to Date Revenue$2,381,520

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$62,080,429
Farm Year To Date Expenses$1,360,859
Pro Salary Cap To Date$58,784,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,316,314
Farm Estimated Season Revenue$680,434
Pro Remaining Season Days53
Pro Expenses Per Days$442,893
Pro Estimated Expenses$23,473,329
Farm Remaining Season Days50
Farm Expenses Per Days$9,688
Farm Estimated Expenses$484,400
Estimated Season Expenses$23,957,729
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$157,721,688
Projected Bank Account$157,760,707

Pro Players Salaries

Nick Suzuki $10,000,000 (3)
-Salary Remaining : $2,690,355
Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $2,690,355
Cole Caufield $9,975,000 (1)
-Salary Remaining : $2,683,629
Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,152,284
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $1,620,939
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $1,614,213
Alex Killorn $4,450,000 (2)
-Salary Remaining : $1,197,208
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $1,008,883
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $941,624
Anze Kopitar $3,500,000 (2)
-Salary Remaining : $941,624
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $941,624
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $807,107
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $726,396
Nick Jensen $2,000,000 (3)
-Salary Remaining : $538,071
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $403,553
Anton Lundell $925,000 (1)
-Salary Remaining : $248,858
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $248,858
Brock Faber $925,000 (1)
-Salary Remaining : $248,858
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $221,954
Erik Gustafsson $800,000 (2)
-Salary Remaining : $215,228
Trevor Lewis $750,000 (2)
-Salary Remaining : $201,777
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 : $51,546
Phil Kessel $150,000 (2)
Salary Remaining : $38,660
Nick Cousins $110,000 (3)
Salary Remaining : $28,351
Drew Commesso $92,500 (1)
Salary Remaining : $23,840
Jesper Wallstedt $92,500 (1)
Salary Remaining : $23,840
Matt Coronato $92,500 (1)
Salary Remaining : $23,840
Brayden Burke $90,000 (1)
Salary Remaining : $23,196
Jack St. Ivany $84,500 (1)
Salary Remaining : $21,778
Zac Dalpe $80,000 (1)
Salary Remaining : $20,619
Nick Seeler $80,000 (5)
Salary Remaining : $20,619
Derrick Pouliot $77,500 (4)
Salary Remaining : $19,974
Zach Nastasiuk $75,000 (2)
Salary Remaining : $19,330
Louie Belpedio $75,000 (3)
Salary Remaining : $19,330
Otto Somppi $75,000 (2)
Salary Remaining : $19,330
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $19,330
Kenneth Appleby $75,000 (1)
Salary Remaining : $19,330
Adam Helewka $75,000 (2)
Salary Remaining : $19,330
Zachary Leslie $70,000 (1)
Salary Remaining : $18,041
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $18,041
Brendan Leipsic $70,000 (1)
Salary Remaining : $18,041
Adam Clendening $70,000 (1)
Salary Remaining : $18,041
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 - 1,911 - 95.56%
Farm Level 2: 1000 - $15 - 965 - 96.45%
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 Left8
Average Attendance - %2,876 - 95.86%
Average Income per Game$96,007
Year to Date Revenue$2,688,192

Expense

Pro Players Total Salaries$74,097,500
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$55,430,895
Farm Year To Date Expenses$2,052,513
Pro Salary Cap To Date$53,665,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,908,612
Farm Estimated Season Revenue$768,055
Pro Remaining Season Days53
Pro Expenses Per Days$385,774
Pro Estimated Expenses$20,446,022
Farm Remaining Season Days50
Farm Expenses Per Days$13,981
Farm Estimated Expenses$699,050
Estimated Season Expenses$21,145,072
Estimated Season Salary Cap$73,600,462
Estimate Under Maximum Salary Cap of $83,500,000$9,899,538
Estimate Over Minimum Salary Cap of $61,700,000 $11,900,462
Current Bank Account$45,277,765
Projected Bank Account$47,809,360

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $3,228,426
Drew Doughty $11,000,000 (3)
-Salary Remaining : $2,959,391
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $2,461,675
Anders Lee $5,850,000 (1)
-Salary Remaining : $1,573,858
Jakob Silfverberg (Out of Payroll) $5,250,000 (1)
-Salary Remaining : $1,412,437
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $1,345,178
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $1,277,919
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $1,103,046
Connor Brown $4,000,000 (1)
-Salary Remaining : $1,076,142
Max Domi $3,000,000 (2)
-Salary Remaining : $807,107
David Savard $2,800,000 (1)
-Salary Remaining : $753,299
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $672,589
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $340,330
Owen Tippett $1,250,000 (3)
-Salary Remaining : $336,294
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $248,858
Matias Maccelli $925,000 (1)
-Salary Remaining : $248,858
Jackson LaCombe $925,000 (2)
-Salary Remaining : $248,858
Thomas Harley $832,500 (1)
-Salary Remaining : $223,972
Jonathan Drouin $825,000 (4)
-Salary Remaining : $221,954
Travis Dermott $800,000 (4)
-Salary Remaining : $215,228
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $201,777
Connor Dewar $750,000 (2)
-Salary Remaining : $201,777
Daniel Sprong $700,000 (1)
-Salary Remaining : $188,325
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 : $41,237
Nathan Beaulieu $125,000 (1)
Salary Remaining : $32,216
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $24,485
Valtteri Pulli $95,000 (2)
Salary Remaining : $24,485
Marc McLaughlin $92,500 (2)
Salary Remaining : $23,840
Matt Kiersted $92,500 (2)
Salary Remaining : $23,840
Brendan Guhle $90,000 (2)
Salary Remaining : $23,196
Cole McWard $89,500 (2)
Salary Remaining : $23,067
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $22,809
Maksymilian Szuber $85,750 (2)
Salary Remaining : $22,101
Lucas Edmonds $84,500 (1)
Salary Remaining : $21,778
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $21,649
Arber Xhekaj $83,500 (2)
Salary Remaining : $21,521
Adam Ruzicka $83,250 (2)
Salary Remaining : $21,456
Nolan Foote $83,250 (2)
Salary Remaining : $21,456
Riley Damiani $80,000 (1)
Salary Remaining : $20,619
Colton White $77,500 (4)
Salary Remaining : $19,974
Timothy Gettinger $77,500 (3)
Salary Remaining : $19,974
Arturs Silovs $77,500 (2)
Salary Remaining : $19,974
Tanner Laczynski $77,500 (4)
Salary Remaining : $19,974
Otto Koivula $75,000 (2)
Salary Remaining : $19,330
Mac Hollowell $75,000 (2)
Salary Remaining : $19,330
Lucas Johansen $75,000 (3)
Salary Remaining : $19,330
Leon Gawanke $75,000 (1)
Salary Remaining : $19,330
Brandon Duhaime $75,000 (2)
Salary Remaining : $19,330
Zach Fucale $75,000 (1)
Salary Remaining : $19,330
Jacob MacDonald $75,000 (1)
Salary Remaining : $19,330
Darren Raddysh $75,000 (2)
Salary Remaining : $19,330
Mason Geertsen $75,000 (1)
Salary Remaining : $19,330
Jalen Chatfield $75,000 (3)
Salary Remaining : $19,330
Nathan Bastian $70,000 (1)
Salary Remaining : $18,041
Carl Grundstrom $70,000 (1)
Salary Remaining : $18,041
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$52,289,705
Farm Year To Date Expenses$1,894,177
Pro Salary Cap To Date$51,495,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,264,701
Farm Estimated Season Revenue$772,875
Pro Remaining Season Days53
Pro Expenses Per Days$338,794
Pro Estimated Expenses$17,956,082
Farm Remaining Season Days50
Farm Expenses Per Days$13,156
Farm Estimated Expenses$657,800
Estimated Season Expenses$18,613,882
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$4,073,444
Projected Bank Account$6,497,138

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $2,179,188
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $1,950,508
Marc Staal $7,000,000 (2)
-Salary Remaining : $1,883,249
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $1,654,569
Anton Stralman $5,500,000 (1)
-Salary Remaining : $1,479,695
Josh Brown $5,000,000 (3)
-Salary Remaining : $1,345,178
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $1,076,142
Nick Foligno $4,000,000 (3)
-Salary Remaining : $1,076,142
Marco Scandella $3,850,000 (1)
-Salary Remaining : $1,035,787
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $834,010
Joel Hanley $1,750,000 (1)
-Salary Remaining : $470,812
Derek Ryan $1,250,000 (1)
-Salary Remaining : $336,294
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $269,036
Mike Reilly $1,000,000 (3)
-Salary Remaining : $269,036
Jujhar Khaira $950,000 (2)
-Salary Remaining : $255,584
Jesper Boqvist $925,000 (2)
-Salary Remaining : $248,858
William Eklund $925,000 (2)
-Salary Remaining : $248,858
David Rittich $875,000 (4)
-Salary Remaining : $235,406
Juuso Parssinen $867,500 (2)
-Salary Remaining : $233,388
Colin Blackwell $750,000 (2)
-Salary Remaining : $201,777
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $201,777
Samuel Fagemo $750,000 (1)
-Salary Remaining : $201,777
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 : $51,546
Michael Hutchinson $200,000 (2)
Salary Remaining : $51,546
Brett Connolly $200,000 (2)
Salary Remaining : $51,546
Anders Bjork $180,000 (3)
Salary Remaining : $46,392
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $43,814
Stefan Matteau $100,000 (1)
Salary Remaining : $25,773
Mike Vecchione $100,000 (1)
Salary Remaining : $25,773
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $25,773
Oskar Olausson $92,500 (2)
Salary Remaining : $23,840
Josh Archibald $90,000 (3)
Salary Remaining : $23,196
Joel Blomqvist $86,750 (1)
Salary Remaining : $22,358
Adam Ginning $84,250 (3)
Salary Remaining : $21,714
Helge Grans $84,250 (1)
Salary Remaining : $21,714
Santeri Hatakka $84,250 (1)
Salary Remaining : $21,714
Ty Smith $83,250 (1)
Salary Remaining : $21,456
Martin Kaut $83,250 (1)
Salary Remaining : $21,456
Adam Brooks $77,500 (3)
Salary Remaining : $19,974
Nicolas Beaudin $77,500 (2)
Salary Remaining : $19,974
Karson Kuhlman $77,500 (4)
Salary Remaining : $19,974
Alec Regula $77,500 (2)
Salary Remaining : $19,974
Bo Groulx $77,500 (2)
Salary Remaining : $19,974
Glenn Gawdin $76,250 (4)
Salary Remaining : $19,652
Filip Hallander $75,000 (1)
Salary Remaining : $19,330
Seth Griffith $75,000 (2)
Salary Remaining : $19,330
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 - 3,343 - 55.72%
Level 2: 5000 - $140 - 2,010 - 40.19%
Level 3: 2000 - $120 - 865 - 43.24%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 820 - 82.03%
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 Left13
Average Attendance - %8,638 - 47.99%
Average Income per Game$1,815,521
Year to Date Revenue$50,834,588
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$60,460,344
Farm Year To Date Expenses$670,989
Pro Salary Cap To Date$59,307,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,601,773
Farm Estimated Season Revenue$856,477
Pro Remaining Season Days53
Pro Expenses Per Days$422,513
Pro Estimated Expenses$22,393,189
Farm Remaining Season Days50
Farm Expenses Per Days$4,446
Farm Estimated Expenses$222,300
Estimated Season Expenses$22,615,489
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$42,933,970
Projected Bank Account$44,776,731

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $2,152,284
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $1,937,056
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $1,748,731
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $1,614,213
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $1,412,437
Brett Kulak $5,150,000 (2)
-Salary Remaining : $1,385,533
Kyle Connor $5,000,000 (2)
-Salary Remaining : $1,345,178
Nick Leddy $5,000,000 (2)
-Salary Remaining : $1,345,178
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $1,210,660
Nick Holden $4,500,000 (2)
-Salary Remaining : $1,210,660
Roope Hintz $4,450,000 (3)
-Salary Remaining : $1,197,208
Zach Werenski $4,000,000 (1)
-Salary Remaining : $1,076,142
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $1,076,142
Filip Chytil $2,600,000 (3)
-Salary Remaining : $699,492
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $470,812
Austin Watson $1,500,000 (2)
-Salary Remaining : $403,553
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $322,843
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $295,939
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $282,487
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $269,036
Mason McTavish $925,000 (2)
-Salary Remaining : $248,858
Lukas Sedlak $900,000 (3)
-Salary Remaining : $242,132
Vitek Vanecek $750,000 (2)
-Salary Remaining : $201,777
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 : $41,237
Brandon Sutter $112,500 (2)
Salary Remaining : $28,995
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $25,773
Ryan Merkley $92,500 (1)
Salary Remaining : $23,840
Oskar Steen $92,500 (1)
Salary Remaining : $23,840
Dustin Wolf $77,500 (4)
Salary Remaining : $19,974
Mitchell Stephens $77,500 (1)
Salary Remaining : $19,974
Carl Dahlstrom $75,000 (3)
Salary Remaining : $19,330
Michael Stone $75,000 (2)
Salary Remaining : $19,330
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 - 4,954 - 76.21%
Level 2: 5500 - $65 - 4,003 - 72.78%
Level 3: 3000 - $45 - 2,284 - 76.12%
Level 4: 4500 - $40 - 2,382 - 52.92%
Luxury : 1500 - $190 - 1,180 - 78.68%
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 Left10
Average Attendance - %14,802 - 70.49%
Average Income per Game$1,719,649
Year to Date Revenue$53,309,132
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$57,098,489
Farm Year To Date Expenses$1,035,278
Pro Salary Cap To Date$54,815,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,196,494
Farm Estimated Season Revenue$760,053
Pro Remaining Season Days53
Pro Expenses Per Days$380,410
Pro Estimated Expenses$20,161,730
Farm Remaining Season Days50
Farm Expenses Per Days$6,596
Farm Estimated Expenses$329,800
Estimated Season Expenses$20,491,530
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$96,969,570
Projected Bank Account$94,434,587

Pro Players Salaries

Johnny Gaudreau $9,750,000 (1)
-Salary Remaining : $2,623,096
Torey Krug $8,500,000 (2)
-Salary Remaining : $2,286,802
John Tavares $7,950,000 (1)
-Salary Remaining : $2,138,832
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $2,017,766
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $1,641,117
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $1,614,213
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $1,153,010
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $1,049,239
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $941,624
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $928,173
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $726,396
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $538,071
Ethan Bear $1,375,000 (4)
-Salary Remaining : $369,924
Erik Brannstrom $950,000 (2)
-Salary Remaining : $255,584
Ben Meyers $925,000 (2)
-Salary Remaining : $248,858
Matthew Poitras $870,000 (2)
-Salary Remaining : $234,061
Pheonix Copley $825,000 (3)
-Salary Remaining : $221,954
Dakota Mermis (Out of Payroll) $775,000 (1)
-Salary Remaining : $208,503
Brayden Pachal $775,000 (4)
-Salary Remaining : $208,503
Sam Gagner $775,000 (2)
-Salary Remaining : $208,503
Chris Tierney $760,000 (3)
-Salary Remaining : $204,467
Boris Katchouk $750,000 (1)
-Salary Remaining : $201,777
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 : $30,928
Philip Broberg $92,500 (1)
Salary Remaining : $23,840
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $21,907
Kyle MacLean $80,000 (4)
Salary Remaining : $20,619
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $19,974
Jacob Moverare $77,500 (4)
Salary Remaining : $19,974
Gustav Olofsson $77,500 (1)
Salary Remaining : $19,974
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $19,974
Drake Caggiula $76,000 (3)
Salary Remaining : $19,588
Brett Ritchie $76,000 (3)
Salary Remaining : $19,588
Ivan Prosvetov $75,000 (2)
Salary Remaining : $19,330
Austin Poganski $75,000 (2)
Salary Remaining : $19,330
Ashton Sautner $75,000 (1)
Salary Remaining : $19,330
Kurtis Gabriel $75,000 (2)
Salary Remaining : $19,330
Kevin Boyle $70,202 (1)
Salary Remaining : $18,093
Matthew Peca $70,000 (1)
Salary Remaining : $18,041
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 $206,540,368 $81,774,251 $1,725,749 $20,074,251 23932
Boston Bruins $114,101,897 $67,543,290 $15,956,710 $5,843,290 232043
Buffalo Sabres ($12,327,502) $63,115,157 $20,384,843 $1,415,157 222042
Calgary Flames $68,378,664 $82,267,642 $1,232,358 $20,567,642 231538
Carolina Hurricanes $71,156,486 $76,419,403 $7,080,597 $14,719,403 212950
Chicago Blackhawks $84,956,610 $76,937,058 $6,562,942 $15,237,058 231740
Colorado Avalanche $42,953,742 $62,867,557 $20,632,443 $1,167,557 231134
Columbus Blue Jackets $135,253,205 $64,978,667 $18,521,333 $3,278,667 221335
Dallas Stars $186,563,120 $81,807,022 $1,692,978 $20,107,022 202242
Detroit Red Wings ($7,458,363) $79,324,208 $4,175,792 $17,624,208 211940
Edmonton Oilers $86,037,850 $58,841,458 $24,658,542 -$2,858,542 23326
Florida Panthers $19,191,551 $67,713,098 $15,786,902 $6,013,098 231235
Los Angeles Kings $71,377,953 $73,238,489 $10,261,511 $11,538,489 233356
Minnesota Wild $29,171,537 $80,002,884 $3,497,116 $18,302,884 212142
Montreal Canadiens $15,258,862 $83,692,959 -$192,959 $21,992,959 23629
Nashville Predators ($9,936,295) $81,880,715 $1,619,285 $20,180,715 20525
New Jersey Devils $72,331,105 $79,673,293 $3,826,707 $17,973,293 222143
New York Islanders $35,392,139 $77,237,875 $6,262,125 $15,537,875 202949
New York Rangers $21,259,158 $80,453,173 $3,046,827 $18,753,173 221436
Ottawa Senators $66,594,208 $74,718,027 $8,781,973 $13,018,027 213657
Philadelphia Flyers $25,946,241 $77,704,094 $5,795,906 $16,004,094 212041
Pittsburgh Penguins $21,688,362 $75,093,828 $8,406,172 $13,393,828 231942
San Jose Sharks $44,470,964 $79,817,829 $3,682,171 $18,117,829 202444
Seattle Kraken $45,811,700 $68,989,786 $14,510,214 $7,289,786 231033
St. Louis Blues $27,856,113 $77,292,695 $6,207,305 $15,592,695 231740
Tampa Bay Lightning $48,619,395 $79,574,541 $3,925,459 $17,874,541 222345
Toronto Maple Leafs $69,312,558 $76,048,619 $7,451,381 $14,348,619 221638
Utah Hockey Club $157,721,688 $81,127,925 $2,372,075 $19,427,925 212142
Vancouver Canucks $45,277,765 $73,600,462 $9,899,538 $11,900,462 233255
Vegas Golden Knights $4,073,444 $76,657,365 $6,842,635 $14,957,365 222446
Washington Capitals $42,933,970 $81,456,193 $2,043,807 $19,756,193 23932
Winnipeg Jets $96,969,570 $77,924,919 $5,575,081 $16,224,919 221638