Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,139 - 78.70%
Level 2: 6500 - $60 - 5,135 - 79.00%
Level 3: 5200 - $42 - 2,441 - 46.94%
Level 4: 5700 - $25 - 4,236 - 74.32%
Luxury : 1800 - $190 - 1,190 - 66.11%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 575 - 28.74%
Farm Level 2: 1000 - $90 - 154 - 15.37%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %19,141 - 70.89%
Average Income per Game$1,890,848
Year to Date Revenue$37,816,957
Farm
Home Games Left17
Average Attendance - %729 - 24.28%
Average Income per Game$84,153
Year to Date Revenue$1,598,902

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$38,908,063
Farm Year To Date Expenses$485,187
Pro Salary Cap To Date$38,359,349
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,707,805
Farm Estimated Season Revenue$1,430,597
Pro Remaining Season Days104
Pro Expenses Per Days$423,097
Pro Estimated Expenses$44,002,088
Farm Remaining Season Days101
Farm Expenses Per Days$5,039
Farm Estimated Expenses$508,939
Estimated Season Expenses$44,511,027
Estimated Season Salary Cap$78,850,813
Estimate Under Maximum Salary Cap of $83,500,000$4,649,187
Estimate Over Minimum Salary Cap of $61,700,000 $17,150,813
Current Bank Account$214,048,549
Projected Bank Account$210,675,924

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $5,939,086
Jamie Benn $11,000,000 (1)
-Salary Remaining : $5,807,107
Jack Eichel $10,000,000 (2)
-Salary Remaining : $5,279,188
William Nylander $6,000,000 (1)
-Salary Remaining : $3,167,513
Connor Murphy (Out of Payroll) $5,800,000 (2)
-Salary Remaining : $3,061,929
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $2,639,594
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $2,243,655
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $2,124,965
Radko Gudas $4,000,000 (3)
-Salary Remaining : $2,111,675
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $2,111,675
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $1,267,005
Nick Bonino $2,325,000 (2)
-Salary Remaining : $1,227,411
Noel Acciari $2,325,000 (2)
-Salary Remaining : $1,227,411
Martin Jones $2,000,000 (4)
-Salary Remaining : $1,055,838
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $607,107
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $554,315
Cam Talbot $1,000,000 (5)
-Salary Remaining : $527,919
Mario Ferraro $925,000 (2)
-Salary Remaining : $488,325
Adam Fox $925,000 (2)
-Salary Remaining : $488,325
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $435,533
Trevor Moore $800,000 (1)
-Salary Remaining : $422,335
Tommy Novak $750,000 (3)
-Salary Remaining : $395,939
Yakov Trenin $700,000 (1)
-Salary Remaining : $369,543
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 : $98,918
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $91,889
Colin White $120,000 (3)
Salary Remaining : $62,474
Fredrik Claesson $98,500 (1)
Salary Remaining : $51,281
Troy Grosenick $92,500 (1)
Salary Remaining : $48,157
Paul Cotter $77,500 (2)
Salary Remaining : $40,348
Chase De Leo $77,500 (3)
Salary Remaining : $40,348
Mark Jankowski $75,000 (3)
Salary Remaining : $39,046
Ryan Lomberg $70,000 (1)
Salary Remaining : $36,443
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 - 5,891 - 98.19%
Level 2: 5000 - $60 - 4,926 - 98.52%
Level 3: 2500 - $45 - 2,304 - 92.18%
Level 4: 4500 - $30 - 3,163 - 70.29%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,409 - 70.47%
Farm Level 2: 1000 - $20 - 703 - 70.32%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17,285 - 90.97%
Average Income per Game$1,787,564
Year to Date Revenue$35,751,283
Farm
Home Games Left17
Average Attendance - %2,113 - 70.42%
Average Income per Game$83,122
Year to Date Revenue$1,579,312

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$29,438,162
Farm Year To Date Expenses$952,953
Pro Salary Cap To Date$27,782,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,538,847
Farm Estimated Season Revenue$1,413,069
Pro Remaining Season Days104
Pro Expenses Per Days$318,989
Pro Estimated Expenses$33,174,856
Farm Remaining Season Days101
Farm Expenses Per Days$10,045
Farm Estimated Expenses$1,014,545
Estimated Season Expenses$34,189,401
Estimated Season Salary Cap$67,873,240
Estimate Under Maximum Salary Cap of $83,500,000$15,626,760
Estimate Over Minimum Salary Cap of $61,700,000 $6,173,240
Current Bank Account$110,505,780
Projected Bank Account$115,268,295

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $5,279,188
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $3,431,472
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $3,299,492
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $2,507,614
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $2,111,675
Connor Clifton $3,333,334 (2)
-Salary Remaining : $1,759,730
Warren Foegele $3,250,000 (2)
-Salary Remaining : $1,715,736
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $1,583,756
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $1,583,756
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $1,187,817
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $1,108,634
Connor Carrick $2,100,009 (1)
-Salary Remaining : $1,108,634
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $527,919
Michael Kesselring $925,000 (1)
-Salary Remaining : $488,325
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $488,325
Luke Hughes $925,000 (1)
-Salary Remaining : $488,325
Emil Bemstrom $900,000 (4)
-Salary Remaining : $475,127
Dawson Mercer $832,500 (1)
-Salary Remaining : $439,492
Blake Lizotte $800,000 (1)
-Salary Remaining : $422,335
Calvin Pickard $775,000 (2)
-Salary Remaining : $409,137
Malcolm Subban $775,000 (2)
-Salary Remaining : $409,137
Ryan Donato $750,000 (2)
-Salary Remaining : $395,939
Nico Sturm $700,000 (1)
-Salary Remaining : $369,543
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 : $104,124
Jacob Bryson $190,000 (1)
Salary Remaining : $98,918
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $52,062
Rasmus Kupari $100,000 (3)
Salary Remaining : $52,062
Mike Hardman $92,500 (1)
Salary Remaining : $48,157
Drew Helleson $92,500 (1)
Salary Remaining : $48,157
Mack Guzda $92,500 (1)
Salary Remaining : $48,157
Nils Aman $92,500 (2)
Salary Remaining : $48,157
Samuel Bolduc $89,250 (1)
Salary Remaining : $46,465
Aatu Raty $86,750 (2)
Salary Remaining : $45,164
Noel Gunler $86,250 (1)
Salary Remaining : $44,903
Clark Bishop $85,000 (3)
Salary Remaining : $44,253
Reece Newkirk $84,500 (2)
Salary Remaining : $43,992
Jimmy Huntington $84,250 (1)
Salary Remaining : $43,862
Pontus Holmberg $83,000 (1)
Salary Remaining : $43,211
Yan Kuznetsov $82,500 (2)
Salary Remaining : $42,951
Nick Cicek $82,250 (1)
Salary Remaining : $42,821
Joel Kiviranta $77,500 (3)
Salary Remaining : $40,348
Gabriel Carlsson $75,000 (2)
Salary Remaining : $39,046
Juho Lammikko $72,500 (1)
Salary Remaining : $37,745
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 - 5,952 - 99.20%
Level 2: 5000 - $42 - 4,980 - 99.59%
Level 3: 3000 - $28 - 3,000 - 100.00%
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 - 1,982 - 99.12%
Farm Level 2: 1000 - $7 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,932 - 99.64%
Average Income per Game$1,494,244
Year to Date Revenue$29,884,884
Farm
Home Games Left17
Average Attendance - %2,982 - 99.42%
Average Income per Game$62,064
Year to Date Revenue$1,179,223

Expense

Pro Players Total Salaries$62,300,000
Farm Players Total Salaries$1,655,033
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,501,269
Pro Year To Date Expenses$31,870,386
Farm Year To Date Expenses$770,103
Pro Salary Cap To Date$28,855,152
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,379,128
Farm Estimated Season Revenue$1,055,094
Pro Remaining Season Days104
Pro Expenses Per Days$339,086
Pro Estimated Expenses$35,264,944
Farm Remaining Season Days101
Farm Expenses Per Days$8,531
Farm Estimated Expenses$861,631
Estimated Season Expenses$36,126,575
Estimated Season Salary Cap$63,245,797
Estimate Under Maximum Salary Cap of $83,500,000$20,254,203
Estimate Over Minimum Salary Cap of $61,700,000 $1,545,797
Current Bank Account($8,386,483)
Projected Bank Account($12,078,836)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $4,223,350
Ian Cole $8,000,000 (3)
-Salary Remaining : $4,223,350
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $3,167,513
Radek Faksa $5,000,000 (4)
-Salary Remaining : $2,639,594
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $2,639,594
Will Butcher $5,000,000 (3)
-Salary Remaining : $2,639,594
Jordan Greenway $3,500,000 (2)
-Salary Remaining : $1,847,716
Ryan Murray $3,000,000 (3)
-Salary Remaining : $1,583,756
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $1,372,589
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $1,319,797
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $1,319,797
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $739,086
Riley Stillman $1,350,000 (1)
-Salary Remaining : $712,690
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $659,898
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $554,315
Leo Carlsson $950,000 (2)
-Salary Remaining : $501,523
Alex Vlasic $925,000 (2)
-Salary Remaining : $488,325
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $488,325
Kevin Bahl $900,000 (4)
-Salary Remaining : $475,127
Akira Schmid $842,500 (1)
-Salary Remaining : $444,772
Joe Veleno $832,500 (1)
-Salary Remaining : $439,492
Justin Brazeau $775,000 (4)
-Salary Remaining : $409,137
Total Pro Players22
Salary Commitment
Year 21 : $62,300,000
Year 22 : $47,750,000
Year 23 : $31,225,000
Year 24 : $11,675,000
Salary Average Commitment
Year 21 : $23,157,500
Year 22 : $18,825,000
Year 23 : $8,050,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $62,300,000
Year 22 : $47,750,000
Year 23 : $31,225,000
Year 24 : $11,675,000

Farm Players Salaries

Ryan Spooner $120,000 (1)
Salary Remaining : $62,474
Christopher Gibson $100,000 (2)
Salary Remaining : $52,062
David Reinbacher $95,000 (3)
Salary Remaining : $49,459
Carl Berglund $95,000 (4)
Salary Remaining : $49,459
Fedor Svechkov $92,500 (3)
Salary Remaining : $48,157
Mads Sogaard $92,500 (2)
Salary Remaining : $48,157
Jansen Harkins $87,500 (4)
Salary Remaining : $45,554
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $45,164
Caedan Bankier $86,750 (2)
Salary Remaining : $45,164
Jack Matier $85,500 (2)
Salary Remaining : $44,513
Ronnie Attard $84,250 (1)
Salary Remaining : $43,862
Tyler Benson $83,250 (1)
Salary Remaining : $43,341
Lassi Thomson $83,200 (3)
Salary Remaining : $43,315
Jake Leschyshyn $77,833 (1)
Salary Remaining : $40,521
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $40,348
Cam Dineen $77,500 (4)
Salary Remaining : $40,348
Roland McKeown $77,500 (4)
Salary Remaining : $40,348
Brandon Bussi $77,500 (4)
Salary Remaining : $40,348
Laurent Dauphin $75,000 (1)
Salary Remaining : $39,046
Total Farm Players19
Salary Commitment
Year 21 : $1,655,033
Year 22 : $1,214,700
Year 23 : $763,200
Year 24 : $492,500
Salary Average Commitment
Year 21 : $1,261,306
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 - 6,270 - 92.21%
Level 2: 5700 - $46 - 5,419 - 95.07%
Level 3: 4300 - $19 - 3,695 - 85.93%
Level 4: 4600 - $18 - 4,483 - 97.45%
Luxury : 1600 - $158 - 1,250 - 78.14%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.96%
Farm Level 2: 1000 - $15 - 958 - 95.82%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %21,117 - 91.81%
Average Income per Game$1,614,182
Year to Date Revenue$35,511,998
Farm
Home Games Left17
Average Attendance - %2,817 - 93.91%
Average Income per Game$93,744
Year to Date Revenue$1,781,129

Expense

Pro Players Total Salaries$74,157,500
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$41,036,922
Farm Year To Date Expenses$625,106
Pro Salary Cap To Date$38,912,523
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,669,453
Farm Estimated Season Revenue$1,593,642
Pro Remaining Season Days104
Pro Expenses Per Days$399,277
Pro Estimated Expenses$41,524,808
Farm Remaining Season Days101
Farm Expenses Per Days$6,606
Farm Estimated Expenses$667,206
Estimated Season Expenses$42,192,014
Estimated Season Salary Cap$78,061,659
Estimate Under Maximum Salary Cap of $83,500,000$5,438,341
Estimate Over Minimum Salary Cap of $61,700,000 $16,361,659
Current Bank Account$75,796,309
Projected Bank Account$65,867,390

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $4,434,518
Taylor Hall (Out of Payroll) $7,250,000 (2)
-Salary Remaining : $3,827,411
Erik Cernak $6,760,000 (3)
-Salary Remaining : $3,568,731
John Gibson $6,400,000 (1)
-Salary Remaining : $3,378,680
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $2,771,574
Claude Giroux $5,000,000 (2)
-Salary Remaining : $2,639,594
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $2,639,594
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $2,164,467
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $2,111,675
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $1,905,787
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $1,847,716
Jared McCann $3,380,000 (2)
-Salary Remaining : $1,784,365
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $1,715,736
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $1,583,756
Sam Bennett $2,925,000 (2)
-Salary Remaining : $1,544,162
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $1,504,569
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $1,319,797
Sean Durzi (Out of Payroll) $2,000,000 (4)
-Salary Remaining : $1,055,838
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $488,325
Jeremy Swayman $925,000 (3)
-Salary Remaining : $488,325
Martin Fehervary $832,500 (1)
-Salary Remaining : $439,492
Luke Schenn $800,000 (3)
-Salary Remaining : $422,335
Nicolas Roy $750,000 (2)
-Salary Remaining : $395,939
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 : $91,108
Juuso Riikola $100,000 (1)
Salary Remaining : $52,062
Brendan Perlini $95,000 (1)
Salary Remaining : $49,459
Jack McBain $85,000 (1)
Salary Remaining : $44,253
Jake Neighbours $83,250 (1)
Salary Remaining : $43,341
Brett Howden $83,250 (1)
Salary Remaining : $43,341
Joseph Woll $77,500 (4)
Salary Remaining : $40,348
Robert Hagg $77,500 (4)
Salary Remaining : $40,348
Steven Lorentz $75,000 (2)
Salary Remaining : $39,046
Nicolas Meloche $75,000 (2)
Salary Remaining : $39,046
Jonny Brodzinski $75,000 (2)
Salary Remaining : $39,046
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $36,443
Jonas Johansson $70,000 (1)
Salary Remaining : $36,443
Jakub Zboril $70,000 (1)
Salary Remaining : $36,443
Paul LaDue $70,000 (1)
Salary Remaining : $36,443
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 - 5,851 - 97.51%
Level 2: 5000 - $55 - 4,913 - 98.25%
Level 3: 3000 - $35 - 2,986 - 99.52%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 909 - 90.92%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,896 - 94.81%
Farm Level 2: 1000 - $10 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,658 - 98.20%
Average Income per Game$1,765,718
Year to Date Revenue$33,548,646
Farm
Home Games Left17
Average Attendance - %2,893 - 96.43%
Average Income per Game$78,888
Year to Date Revenue$1,498,873

Expense

Pro Players Total Salaries$73,585,000
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$32,958,005
Farm Year To Date Expenses$1,381,865
Pro Salary Cap To Date$32,017,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,845,801
Farm Estimated Season Revenue$1,341,097
Pro Remaining Season Days104
Pro Expenses Per Days$378,096
Pro Estimated Expenses$39,321,984
Farm Remaining Season Days101
Farm Expenses Per Days$15,374
Farm Estimated Expenses$1,552,774
Estimated Season Expenses$40,874,758
Estimated Season Salary Cap$77,114,836
Estimate Under Maximum Salary Cap of $83,500,000$6,385,164
Estimate Over Minimum Salary Cap of $61,700,000 $15,414,836
Current Bank Account$74,738,574
Projected Bank Account$74,050,714

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $7,918,782
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $5,807,107
Matt Murray $8,000,000 (1)
-Salary Remaining : $4,223,350
Paul Byron $6,500,000 (1)
-Salary Remaining : $3,431,472
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $2,639,594
Sean Walker $3,350,000 (3)
-Salary Remaining : $1,768,528
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $1,583,756
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $1,530,964
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $1,319,797
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $1,319,797
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $1,055,838
Cam York $1,600,000 (2)
-Salary Remaining : $844,670
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $791,878
Filip Zadina $1,100,000 (4)
-Salary Remaining : $580,711
Adam Fantilli $950,000 (3)
-Salary Remaining : $501,523
David Jiricek $950,000 (3)
-Salary Remaining : $501,523
Henry Thrun $925,000 (2)
-Salary Remaining : $488,325
Simon Benoit $842,500 (2)
-Salary Remaining : $444,772
Luke Evangelista $842,500 (1)
-Salary Remaining : $444,772
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $435,533
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $422,335
Lias Andersson $750,000 (1)
-Salary Remaining : $395,939
Josh Mahura $750,000 (3)
-Salary Remaining : $395,939
Total Pro Players23
Salary Commitment
Year 21 : $73,585,000
Year 22 : $53,092,500
Year 23 : $38,100,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $31,625,000
Year 22 : $20,475,000
Year 23 : $9,850,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $73,585,000
Year 22 : $53,092,500
Year 23 : $38,100,000
Year 24 : $12,100,000

Farm Players Salaries

Daniel O'Regan $200,000 (1)
Salary Remaining : $104,124
Gabriel Dumont $200,000 (2)
Salary Remaining : $104,124
Michael Mersch $200,000 (2)
Salary Remaining : $104,124
Tommy Cross $200,000 (2)
Salary Remaining : $104,124
Charles Hudon $175,000 (2)
Salary Remaining : $91,108
Bobby Brink $92,500 (2)
Salary Remaining : $48,157
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $48,157
Emil Heineman $92,500 (2)
Salary Remaining : $48,157
Zac Jones $92,500 (1)
Salary Remaining : $48,157
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $48,157
Emil Andrae $89,250 (2)
Salary Remaining : $46,465
Erik Portillo $87,500 (2)
Salary Remaining : $45,554
Danil Gushchin $86,750 (2)
Salary Remaining : $45,164
Simon Lundmark $86,750 (2)
Salary Remaining : $45,164
Gianni Fairbrother $84,250 (1)
Salary Remaining : $43,862
Robin Salo $84,250 (2)
Salary Remaining : $43,862
Simon Ryfors $84,250 (2)
Salary Remaining : $43,862
Keean Washkurak $83,500 (1)
Salary Remaining : $43,472
Alex Turcotte $83,250 (2)
Salary Remaining : $43,341
Victor Soderstrom $83,250 (2)
Salary Remaining : $43,341
Jakob Pelletier $83,250 (1)
Salary Remaining : $43,341
Tyler Tucker $80,000 (3)
Salary Remaining : $41,649
Steven Kampfer $80,000 (1)
Salary Remaining : $41,649
Jonathan Davidsson $78,750 (1)
Salary Remaining : $40,999
Cameron Crotty $77,500 (2)
Salary Remaining : $40,348
Emilio Pettersen $77,500 (4)
Salary Remaining : $40,348
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $40,348
Dylan Garand $77,500 (2)
Salary Remaining : $40,348
Louis Domingue $60,000 (1)
Salary Remaining : $31,237
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 - 6,255 - 94.77%
Level 2: 5400 - $55 - 5,142 - 95.22%
Level 3: 3100 - $36 - 3,062 - 98.77%
Level 4: 4500 - $20 - 4,380 - 97.33%
Luxury : 1400 - $160 - 1,213 - 86.64%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.81%
Farm Level 2: 1000 - $15 - 967 - 96.72%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20,051 - 95.48%
Average Income per Game$1,761,285
Year to Date Revenue$31,703,124
Farm
Home Games Left17
Average Attendance - %2,843 - 94.78%
Average Income per Game$94,602
Year to Date Revenue$1,797,435

Expense

Pro Players Total Salaries$66,499,999
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$35,474,502
Farm Year To Date Expenses$772,746
Pro Salary Cap To Date$33,145,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,509,547
Farm Estimated Season Revenue$1,608,231
Pro Remaining Season Days104
Pro Expenses Per Days$358,883
Pro Estimated Expenses$37,323,832
Farm Remaining Season Days101
Farm Expenses Per Days$8,106
Farm Estimated Expenses$818,706
Estimated Season Expenses$38,142,538
Estimated Season Salary Cap$75,052,510
Estimate Under Maximum Salary Cap of $83,500,000$8,447,490
Estimate Over Minimum Salary Cap of $61,700,000 $13,352,510
Current Bank Account$84,730,387
Projected Bank Account$88,705,627

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $7,021,320
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $3,748,223
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $3,589,848
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $3,431,472
Josh Norris (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $2,639,594
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $2,613,198
Chris Tanev $4,500,000 (4)
-Salary Remaining : $2,375,635
Adin Hill $2,675,000 (1)
-Salary Remaining : $1,412,183
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $1,404,264
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $1,319,797
Luke Kunin $2,300,000 (2)
-Salary Remaining : $1,214,213
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $1,055,838
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $1,055,837
Eric Robinson $1,500,000 (3)
-Salary Remaining : $791,878
Connor Bedard $950,000 (2)
-Salary Remaining : $501,523
Kevin Korchinski $950,000 (2)
-Salary Remaining : $501,523
Seth Jarvis $925,000 (1)
-Salary Remaining : $488,325
Dakota Joshua $850,000 (4)
-Salary Remaining : $448,731
Lukas Dostal $850,000 (4)
-Salary Remaining : $448,731
Ty Dellandrea $832,500 (1)
-Salary Remaining : $439,492
Connor McMichael $832,500 (2)
-Salary Remaining : $439,492
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $409,137
Alex Nylander $750,000 (3)
-Salary Remaining : $395,939
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 : $104,124
Jacob Larsson $130,000 (1)
Salary Remaining : $67,680
Filip Lindberg $92,500 (3)
Salary Remaining : $48,157
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $48,157
Christian Kyrou $87,000 (2)
Salary Remaining : $45,294
Tye Kartye $86,750 (4)
Salary Remaining : $45,164
Samuel Helenius $86,750 (2)
Salary Remaining : $45,164
William Trudeau $84,250 (1)
Salary Remaining : $43,862
Pavol Regenda $84,250 (3)
Salary Remaining : $43,862
Jack Finley $84,250 (1)
Salary Remaining : $43,862
Graeme Clarke $84,250 (1)
Salary Remaining : $43,862
Oscar Dansk $77,500 (4)
Salary Remaining : $40,348
Jett Woo $77,500 (4)
Salary Remaining : $40,348
Jan Jenik $77,500 (4)
Salary Remaining : $40,348
Michael Carcone $77,500 (4)
Salary Remaining : $40,348
Nick Wolff $75,000 (4)
Salary Remaining : $39,046
Christian Jaros $75,000 (1)
Salary Remaining : $39,046
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 - 4,373 - 67.27%
Level 2: 5200 - $70 - 3,623 - 69.67%
Level 3: 3200 - $40 - 2,565 - 80.16%
Level 4: 4000 - $25 - 3,963 - 99.07%
Luxury : 1100 - $220 - 868 - 78.94%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,996 - 99.80%
Farm Level 2: 1000 - $10 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %15,392 - 76.96%
Average Income per Game$1,645,842
Year to Date Revenue$32,916,839
Farm
Home Games Left17
Average Attendance - %2,993 - 99.77%
Average Income per Game$58,872
Year to Date Revenue$1,118,570

Expense

Pro Players Total Salaries$63,751,624
Farm Players Total Salaries$1,283,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,951,812
Farm Year To Date Expenses$630,619
Pro Salary Cap To Date$29,695,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,562,681
Farm Estimated Season Revenue$1,000,826
Pro Remaining Season Days104
Pro Expenses Per Days$336,303
Pro Estimated Expenses$34,975,512
Farm Remaining Season Days101
Farm Expenses Per Days$6,618
Farm Estimated Expenses$668,418
Estimated Season Expenses$35,643,930
Estimated Season Salary Cap$63,351,142
Estimate Under Maximum Salary Cap of $83,500,000$20,148,858
Estimate Over Minimum Salary Cap of $61,700,000 $1,651,142
Current Bank Account$46,494,660
Projected Bank Account$46,414,237

Pro Players Salaries

Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $4,223,350
Matt Benning $8,000,000 (3)
-Salary Remaining : $4,223,350
Tyler Motte $6,000,000 (3)
-Salary Remaining : $3,167,513
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $2,956,345
William Carrier $5,130,000 (3)
-Salary Remaining : $2,708,223
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $2,375,635
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $2,164,467
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $1,235,330
Richard Panik $2,200,000 (1)
-Salary Remaining : $1,161,421
Eric Comrie $2,200,000 (2)
-Salary Remaining : $1,161,421
Colin Miller $2,000,000 (2)
-Salary Remaining : $1,055,838
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $1,055,838
Dylan McIlrath $1,500,000 (1)
-Salary Remaining : $791,878
Justin Bailey $1,500,000 (1)
-Salary Remaining : $791,878
Caleb Jones $1,199,999 (1)
-Salary Remaining : $633,502
Zach Benson $950,000 (3)
-Salary Remaining : $501,523
Riley Tufte $925,000 (2)
-Salary Remaining : $488,325
Cody Glass $874,125 (3)
-Salary Remaining : $461,467
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $448,731
Nick Perbix $842,500 (3)
-Salary Remaining : $444,772
Joel Hofer $775,000 (4)
-Salary Remaining : $409,137
Nicholas Robertson $765,000 (1)
-Salary Remaining : $403,858
Noah Gregor $750,000 (2)
-Salary Remaining : $395,939
Calen Addison $750,000 (1)
-Salary Remaining : $395,939
Total Pro Players24
Salary Commitment
Year 21 : $63,751,624
Year 22 : $44,136,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $31,341,145
Year 22 : $24,391,145
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $63,751,624
Year 22 : $44,136,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $104,124
Jordie Benn $199,900 (2)
Salary Remaining : $104,072
Alex Chiasson $199,000 (1)
Salary Remaining : $103,603
Jayson Megna $150,000 (1)
Salary Remaining : $78,093
Greg McKegg $150,000 (1)
Salary Remaining : $78,093
Isak Rosen $92,500 (2)
Salary Remaining : $48,157
A.J. Greer $77,500 (2)
Salary Remaining : $40,348
Garret Sparks $75,000 (2)
Salary Remaining : $39,046
Nelson Nogier $70,000 (1)
Salary Remaining : $36,443
Jason Spezza $70,000 (1)
Salary Remaining : $36,443
Total Farm Players10
Salary Commitment
Year 21 : $1,283,900
Year 22 : $444,900
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $627,500
Year 22 : $257,500
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,020 - 83.66%
Level 2: 5100 - $60 - 5,011 - 98.25%
Level 3: 3000 - $35 - 2,993 - 99.77%
Level 4: 4500 - $20 - 4,348 - 96.62%
Luxury : 1400 - $200 - 1,180 - 84.27%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.29%
Farm Level 2: 1000 - $15 - 950 - 95.01%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,551 - 92.76%
Average Income per Game$1,796,201
Year to Date Revenue$37,720,230
Farm
Home Games Left17
Average Attendance - %2,816 - 93.86%
Average Income per Game$93,874
Year to Date Revenue$1,783,606

Expense

Pro Players Total Salaries$61,532,500
Farm Players Total Salaries$1,077,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$5,558,375
Pro Year To Date Expenses$30,834,115
Farm Year To Date Expenses$434,101
Pro Salary Cap To Date$27,721,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,924,029
Farm Estimated Season Revenue$1,595,858
Pro Remaining Season Days104
Pro Expenses Per Days$333,668
Pro Estimated Expenses$34,701,472
Farm Remaining Season Days101
Farm Expenses Per Days$5,554
Farm Estimated Expenses$560,954
Estimated Season Expenses$35,262,426
Estimated Season Salary Cap$65,764,516
Estimate Under Maximum Salary Cap of $83,500,000$17,735,484
Estimate Over Minimum Salary Cap of $61,700,000 $4,064,516
Current Bank Account$138,257,258
Projected Bank Account$140,514,719

Pro Players Salaries

Leon Draisaitl $9,000,000 (1)
-Salary Remaining : $4,751,269
Cale Makar $9,000,000 (3)
-Salary Remaining : $4,751,269
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $4,117,766
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $3,695,431
Alex Tuch $4,750,000 (2)
-Salary Remaining : $2,507,614
David Pastrnak $4,000,000 (1)
-Salary Remaining : $2,111,675
Matt Nieto $2,750,000 (3)
-Salary Remaining : $1,451,777
Kirby Dach $2,500,000 (1)
-Salary Remaining : $1,319,797
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $1,293,401
Ryan Suter $2,000,000 (3)
-Salary Remaining : $1,055,838
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $527,919
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $501,523
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $501,523
Cole Sillinger $925,000 (2)
-Salary Remaining : $488,325
Jake Sanderson $925,000 (1)
-Salary Remaining : $488,325
Kent Johnson $925,000 (1)
-Salary Remaining : $488,325
Moritz Seider $832,500 (2)
-Salary Remaining : $439,492
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $422,335
Cole Smith $775,000 (4)
-Salary Remaining : $409,137
Connor Ingram $750,000 (2)
-Salary Remaining : $395,939
Jake Walman $750,000 (2)
-Salary Remaining : $395,939
Scott Wedgewood $700,000 (1)
-Salary Remaining : $369,543
Total Pro Players22
Salary Commitment
Year 21 : $61,532,500
Year 22 : $40,082,500
Year 23 : $23,125,000
Year 24 : $1,575,000
Salary Average Commitment
Year 21 : $57,557,500
Year 22 : $37,107,500
Year 23 : $20,800,000
Year 24 : $1,400,000
Salary Cap with 1 Way Contract
Year 21 : $61,532,500
Year 22 : $40,082,500
Year 23 : $23,125,000
Year 24 : $1,575,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $49,459
Vasily Podkolzin $92,500 (2)
Salary Remaining : $48,157
Dylan Holloway $92,500 (1)
Salary Remaining : $48,157
Alexander Holtz $92,500 (1)
Salary Remaining : $48,157
Alexander Petrovic $90,000 (2)
Salary Remaining : $46,856
Dennis Hildeby $85,000 (1)
Salary Remaining : $44,253
Michael Pezzetta $80,000 (4)
Salary Remaining : $41,649
Jet Greaves $77,500 (2)
Salary Remaining : $40,348
Phillip Di Giuseppe $77,500 (4)
Salary Remaining : $40,348
Cale Morris $75,000 (1)
Salary Remaining : $39,046
Jordan Spence $75,000 (1)
Salary Remaining : $39,046
Dennis Cholowski $75,000 (1)
Salary Remaining : $39,046
Andreas Englund $70,000 (1)
Salary Remaining : $36,443
Total Farm Players13
Salary Commitment
Year 21 : $1,077,500
Year 22 : $512,500
Year 23 : $157,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $842,500
Year 22 : $397,500
Year 23 : $157,500
Year 24 : $157,500

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 6,405 - 92.83%
Level 2: 5900 - $55 - 5,167 - 87.57%
Level 3: 3400 - $40 - 2,632 - 77.42%
Level 4: 4400 - $25 - 4,255 - 96.71%
Luxury : 1400 - $195 - 1,204 - 86.01%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,347 - 67.36%
Farm Level 2: 1000 - $22 - 647 - 64.70%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %19,664 - 89.38%
Average Income per Game$1,927,099
Year to Date Revenue$42,396,186
Farm
Home Games Left17
Average Attendance - %1,994 - 66.47%
Average Income per Game$83,564
Year to Date Revenue$1,587,715

Expense

Pro Players Total Salaries$84,192,499
Farm Players Total Salaries$1,816,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,169,781
Farm Year To Date Expenses$894,544
Pro Salary Cap To Date$37,966,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,614,888
Farm Estimated Season Revenue$1,420,587
Pro Remaining Season Days104
Pro Expenses Per Days$434,987
Pro Estimated Expenses$45,238,648
Farm Remaining Season Days101
Farm Expenses Per Days$9,361
Farm Estimated Expenses$945,461
Estimated Season Expenses$46,184,109
Estimated Season Salary Cap$79,338,567
Estimate Under Maximum Salary Cap of $83,500,000$4,161,433
Estimate Over Minimum Salary Cap of $61,700,000 $17,638,567
Current Bank Account$196,677,777
Projected Bank Account$188,529,143

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $6,598,985
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $4,223,350
Evgeny Kuznetsov $8,000,000 (2)
-Salary Remaining : $4,223,350
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $3,695,431
Adam Henrique (Out of Payroll) $5,825,000 (2)
-Salary Remaining : $3,075,127
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $2,903,553
Brock Nelson $5,200,000 (1)
-Salary Remaining : $2,745,178
Jake Allen $4,400,000 (2)
-Salary Remaining : $2,322,843
Carson Soucy $4,000,000 (2)
-Salary Remaining : $2,111,675
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $1,742,132
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $1,636,548
Jesper Fast $3,000,000 (3)
-Salary Remaining : $1,583,756
Lars Eller $3,000,000 (1)
-Salary Remaining : $1,583,756
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $1,583,756
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $1,267,005
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $950,254
Igor Shesterkin $925,000 (1)
-Salary Remaining : $488,325
Ridly Greig $925,000 (1)
-Salary Remaining : $488,325
Jacob Peterson $842,500 (1)
-Salary Remaining : $444,772
Mathieu Joseph $775,000 (2)
-Salary Remaining : $409,137
Rourke Chartier $700,000 (1)
-Salary Remaining : $369,543
Total Pro Players21
Salary Commitment
Year 21 : $84,192,499
Year 22 : $63,999,999
Year 23 : $28,899,999
Year 24 : $2,999,999
Salary Average Commitment
Year 21 : $75,125,000
Year 22 : $58,000,000
Year 23 : $24,100,000
Year 24 : $600,000
Salary Cap with 1 Way Contract
Year 21 : $84,192,499
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 : $104,124
Justin Braun $100,000 (2)
Salary Remaining : $52,062
Dennis Gilbert $92,500 (1)
Salary Remaining : $48,157
Matej Blumel $92,500 (4)
Salary Remaining : $48,157
Max Gildon $92,500 (1)
Salary Remaining : $48,157
Zachary Sanford $85,000 (3)
Salary Remaining : $44,253
Aarne Talvitie $84,250 (1)
Salary Remaining : $43,862
Henri Nikkanen $84,250 (1)
Salary Remaining : $43,862
Cole Schwindt $83,250 (2)
Salary Remaining : $43,341
Jiri Patera $81,750 (1)
Salary Remaining : $42,561
Albert Johansson $77,500 (2)
Salary Remaining : $40,348
Ian Mitchell $77,500 (4)
Salary Remaining : $40,348
Daniil Miromanov $77,500 (4)
Salary Remaining : $40,348
William Lagesson $77,500 (4)
Salary Remaining : $40,348
Dylan Wells $75,000 (3)
Salary Remaining : $39,046
Parker Wotherspoon $75,000 (2)
Salary Remaining : $39,046
Marian Studenic $75,000 (3)
Salary Remaining : $39,046
Trevor Carrick $75,000 (3)
Salary Remaining : $39,046
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $36,443
Josh Jacobs $70,000 (1)
Salary Remaining : $36,443
Tomas Jurco $70,000 (1)
Salary Remaining : $36,443
Total Farm Players21
Salary Commitment
Year 21 : $1,816,000
Year 22 : $1,040,750
Year 23 : $705,000
Year 24 : $395,000
Salary Average Commitment
Year 21 : $1,573,250
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 - 6,291 - 76.72%
Level 2: 7200 - $49 - 5,276 - 73.28%
Level 3: 5300 - $29 - 3,342 - 63.06%
Level 4: 6200 - $19 - 4,578 - 73.85%
Luxury : 2100 - $180 - 1,191 - 56.70%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,408 - 70.39%
Farm Level 2: 1000 - $19 - 734 - 73.36%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %20,678 - 71.30%
Average Income per Game$1,684,468
Year to Date Revenue$35,373,830
Farm
Home Games Left17
Average Attendance - %2,141 - 71.38%
Average Income per Game$84,557
Year to Date Revenue$1,606,579

Expense

Pro Players Total Salaries$85,575,000
Farm Players Total Salaries$1,568,250
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,682,307
Farm Year To Date Expenses$784,308
Pro Salary Cap To Date$38,435,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,689,362
Farm Estimated Season Revenue$1,437,465
Pro Remaining Season Days104
Pro Expenses Per Days$455,711
Pro Estimated Expenses$47,393,944
Farm Remaining Season Days101
Farm Expenses Per Days$8,084
Farm Estimated Expenses$816,484
Estimated Season Expenses$48,210,428
Estimated Season Salary Cap$76,854,872
Estimate Under Maximum Salary Cap of $83,500,000$6,645,128
Estimate Over Minimum Salary Cap of $61,700,000 $15,154,872
Current Bank Account($2,707,541)
Projected Bank Account($15,791,142)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $5,279,188
Mark Stone (Out of Payroll) $8,000,000 (4)
-Salary Remaining : $4,223,350
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $3,167,513
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $2,903,553
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $2,692,386
Juuse Saros $5,000,000 (2)
-Salary Remaining : $2,639,594
Anthony Cirelli (Out of Payroll) $4,800,000 (2)
-Salary Remaining : $2,534,010
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $2,534,010
Cam Fowler $4,750,000 (1)
-Salary Remaining : $2,507,614
Ville Husso $4,750,000 (3)
-Salary Remaining : $2,507,614
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $1,715,736
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $1,636,548
Olli Maatta $3,000,000 (3)
-Salary Remaining : $1,583,756
David Savard $2,800,000 (1)
-Salary Remaining : $1,478,173
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $1,253,807
Reilly Smith $2,250,000 (1)
-Salary Remaining : $1,187,817
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $1,055,838
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $1,055,838
Brandon Montour $1,750,000 (2)
-Salary Remaining : $923,858
Jake Evans $1,700,000 (3)
-Salary Remaining : $897,462
Alex Newhook $925,000 (1)
-Salary Remaining : $488,325
Rasmus Asplund $875,000 (3)
-Salary Remaining : $461,929
Sam Carrick $850,000 (2)
-Salary Remaining : $448,731
Total Pro Players23
Salary Commitment
Year 21 : $85,575,000
Year 22 : $59,450,000
Year 23 : $42,825,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $83,625,000
Year 22 : $59,250,000
Year 23 : $41,150,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $85,575,000
Year 22 : $59,450,000
Year 23 : $39,575,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $52,062
Ethan Prow $100,000 (4)
Salary Remaining : $52,062
John Hayden $100,000 (4)
Salary Remaining : $52,062
Alexander Peters $100,000 (4)
Salary Remaining : $52,062
Connor Mackey $92,500 (1)
Salary Remaining : $48,157
Landon Slaggert $92,500 (2)
Salary Remaining : $48,157
Rem Pitlick $92,500 (2)
Salary Remaining : $48,157
Ryan Johnson $92,500 (1)
Salary Remaining : $48,157
Nico Daws $86,750 (3)
Salary Remaining : $45,164
Gustav Lindstrom $85,000 (2)
Salary Remaining : $44,253
Hugo Alnefelt $84,250 (1)
Salary Remaining : $43,862
Tristen Robins $84,250 (1)
Salary Remaining : $43,862
William Dufour $84,250 (1)
Salary Remaining : $43,862
Matthew Villalta $78,750 (3)
Salary Remaining : $40,999
Klim Kostin $75,000 (3)
Salary Remaining : $39,046
Olli Juolevi $75,000 (3)
Salary Remaining : $39,046
Garrett Pilon $75,000 (3)
Salary Remaining : $39,046
Matt Luff $70,000 (1)
Salary Remaining : $36,443
Total Farm Players18
Salary Commitment
Year 21 : $1,568,250
Year 22 : $1,060,500
Year 23 : $790,500
Year 24 : $400,000
Salary Average Commitment
Year 21 : $1,180,500
Year 22 : $810,500
Year 23 : $630,500
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 - 5,896 - 98.27%
Level 2: 5300 - $55 - 5,047 - 95.23%
Level 3: 4000 - $22 - 3,455 - 86.36%
Level 4: 4100 - $20 - 4,076 - 99.40%
Luxury : 1100 - $200 - 1,090 - 99.06%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,933 - 96.66%
Farm Level 2: 1000 - $13 - 971 - 97.13%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %19,563 - 95.43%
Average Income per Game$1,736,773
Year to Date Revenue$38,209,009
Farm
Home Games Left17
Average Attendance - %2,904 - 96.81%
Average Income per Game$87,893
Year to Date Revenue$1,669,971

Expense

Pro Players Total Salaries$55,713,055
Farm Players Total Salaries$514,250
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,690,000
Pro Year To Date Expenses$28,015,273
Farm Year To Date Expenses$166,547
Pro Salary Cap To Date$27,459,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,998,690
Farm Estimated Season Revenue$1,494,185
Pro Remaining Season Days104
Pro Expenses Per Days$287,122
Pro Estimated Expenses$29,860,688
Farm Remaining Season Days101
Farm Expenses Per Days$2,651
Farm Estimated Expenses$267,751
Estimated Season Expenses$30,128,439
Estimated Season Salary Cap$58,561,634
Estimate Under Maximum Salary Cap of $83,500,000$24,938,366
Estimate Over Minimum Salary Cap of $61,700,000 -$3,138,366
Current Bank Account$86,576,711
Projected Bank Account$90,941,147

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $6,598,985
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $6,598,985
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $2,932,882
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $2,111,675
Kris Russell $3,000,000 (2)
-Salary Remaining : $1,583,756
Chris Driedger $2,500,000 (2)
-Salary Remaining : $1,319,797
Tanner Kero $2,025,000 (1)
-Salary Remaining : $1,069,036
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $818,274
Andrew Agozzino $1,400,000 (3)
-Salary Remaining : $739,086
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $527,919
Craig Smith $1,000,000 (2)
-Salary Remaining : $527,919
Shane Wright $950,000 (1)
-Salary Remaining : $501,523
Matty Beniers $925,000 (1)
-Salary Remaining : $488,325
Simon Holmstrom $832,500 (1)
-Salary Remaining : $439,492
Dryden Hunt $775,000 (4)
-Salary Remaining : $409,137
Martin Pospisil $775,000 (4)
-Salary Remaining : $409,137
Cale Fleury $775,000 (3)
-Salary Remaining : $409,137
Taylor Fedun $775,000 (1)
-Salary Remaining : $409,137
Spencer Martin $775,000 (3)
-Salary Remaining : $409,137
Joe Hicketts $750,000 (3)
-Salary Remaining : $395,939
Michael McCarron $750,000 (2)
-Salary Remaining : $395,939
Max Lajoie $600,000 (1)
-Salary Remaining : $316,751
Total Pro Players22
Salary Commitment
Year 21 : $55,713,055
Year 22 : $44,055,555
Year 23 : $6,250,000
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $20,000,000
Year 22 : $14,075,000
Year 23 : $7,425,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $55,713,055
Year 22 : $44,055,555
Year 23 : $6,250,000
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $104,124
Derek Grant $150,000 (1)
Salary Remaining : $78,093
Mattias Norlinder $89,250 (3)
Salary Remaining : $46,465
Collin Delia $75,000 (3)
Salary Remaining : $39,046
Total Farm Players4
Salary Commitment
Year 21 : $514,250
Year 22 : $364,250
Year 23 : $164,250
Year 24 : $0
Salary Average Commitment
Year 21 : $255,000
Year 22 : $195,000
Year 23 : $135,000
Year 24 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,816 - 80.26%
Level 2: 5000 - $80 - 3,585 - 71.69%
Level 3: 2000 - $65 - 1,664 - 83.19%
Level 4: 4000 - $32 - 3,173 - 79.32%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,996 - 99.80%
Farm Level 2: 1000 - $10 - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %14,237 - 79.09%
Average Income per Game$1,667,763
Year to Date Revenue$35,023,025
Farm
Home Games Left17
Average Attendance - %2,995 - 99.82%
Average Income per Game$58,891
Year to Date Revenue$1,118,923

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$33,160,874
Farm Year To Date Expenses$591,701
Pro Salary Cap To Date$30,721,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,355,262
Farm Estimated Season Revenue$1,001,142
Pro Remaining Season Days104
Pro Expenses Per Days$359,010
Pro Estimated Expenses$37,337,040
Farm Remaining Season Days101
Farm Expenses Per Days$6,404
Farm Estimated Expenses$646,804
Estimated Season Expenses$37,983,844
Estimated Season Salary Cap$63,570,890
Estimate Under Maximum Salary Cap of $83,500,000$19,929,110
Estimate Over Minimum Salary Cap of $61,700,000 $1,870,890
Current Bank Account$24,102,832
Projected Bank Account$20,475,392

Pro Players Salaries

Jack Hughes (Out of Payroll) $8,500,000 (2)
-Salary Remaining : $4,487,310
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $3,853,807
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $3,299,492
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $3,061,929
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $2,375,635
Filip Hronek $4,500,000 (3)
-Salary Remaining : $2,375,635
J.T. Compher $3,500,000 (2)
-Salary Remaining : $1,847,716
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $1,583,756
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $1,557,360
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $1,319,797
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $1,319,797
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $1,187,817
Radim Simek $2,150,000 (1)
-Salary Remaining : $1,135,025
John Marino $1,750,000 (1)
-Salary Remaining : $923,858
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $923,858
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $633,503
Sammy Blais $1,000,000 (4)
-Salary Remaining : $527,919
Trevor Zegras $925,000 (1)
-Salary Remaining : $488,325
Christian Fischer $832,500 (2)
-Salary Remaining : $439,492
Mark Kastelic $800,000 (4)
-Salary Remaining : $422,335
Mason Marchment $792,500 (1)
-Salary Remaining : $418,376
Shane Pinto $775,000 (2)
-Salary Remaining : $409,137
Anthony Stolarz $700,000 (1)
-Salary Remaining : $369,543
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 : $104,124
Anton Khudobin $200,000 (1)
Salary Remaining : $104,124
Cal Petersen $100,000 (2)
Salary Remaining : $52,062
Mavrik Bourque $92,500 (1)
Salary Remaining : $48,157
Josh Dunne $92,500 (2)
Salary Remaining : $48,157
Isaak Phillips $89,250 (2)
Salary Remaining : $46,465
Jesper Sellgren $84,250 (2)
Salary Remaining : $43,862
Jack LaFontaine $83,850 (2)
Salary Remaining : $43,654
Philippe Maillet $77,500 (2)
Salary Remaining : $40,348
Zach Aston-Reese $77,500 (1)
Salary Remaining : $40,348
Noah Juulsen $75,000 (1)
Salary Remaining : $39,046
Martin Frk $70,000 (1)
Salary Remaining : $36,443
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 - 6,219 - 87.59%
Level 2: 6300 - $52 - 5,239 - 83.16%
Level 3: 3600 - $32 - 3,286 - 91.28%
Level 4: 4500 - $24 - 4,265 - 94.78%
Luxury : 1500 - $195 - 1,155 - 77.00%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,407 - 70.35%
Farm Level 2: 1000 - $30 - 469 - 46.93%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %20,164 - 87.67%
Average Income per Game$1,774,032
Year to Date Revenue$30,158,546
Farm
Home Games Left16
Average Attendance - %1,876 - 62.54%
Average Income per Game$83,017
Year to Date Revenue$1,660,342

Expense

Pro Players Total Salaries$71,502,883
Farm Players Total Salaries$2,969,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$35,139,163
Farm Year To Date Expenses$1,392,979
Pro Salary Cap To Date$33,261,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,576,771
Farm Estimated Season Revenue$1,328,274
Pro Remaining Season Days104
Pro Expenses Per Days$375,649
Pro Estimated Expenses$39,067,496
Farm Remaining Season Days101
Farm Expenses Per Days$15,306
Farm Estimated Expenses$1,545,906
Estimated Season Expenses$40,613,402
Estimated Season Salary Cap$72,758,756
Estimate Under Maximum Salary Cap of $83,500,000$10,741,244
Estimate Over Minimum Salary Cap of $61,700,000 $11,058,756
Current Bank Account$76,737,531
Projected Bank Account$80,029,174

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $6,335,025
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $5,279,188
Blake Coleman $6,500,000 (3)
-Salary Remaining : $3,431,472
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $3,220,305
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $3,167,513
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $2,262,510
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $2,111,675
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $2,111,675
Pius Suter $3,750,000 (3)
-Salary Remaining : $1,979,695
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $1,742,132
Alex Stalock $1,600,000 (2)
-Salary Remaining : $844,670
Troy Stecher $1,250,000 (2)
-Salary Remaining : $659,898
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $554,315
Jamie Drysdale $950,000 (1)
-Salary Remaining : $501,523
Drew O'Connor $950,000 (1)
-Salary Remaining : $501,523
Artem Zub $925,000 (1)
-Salary Remaining : $488,325
Cal Foote $900,000 (3)
-Salary Remaining : $475,127
Marco Rossi $894,167 (1)
-Salary Remaining : $472,048
Ryan McLeod $798,000 (3)
-Salary Remaining : $421,279
Travis Boyd $750,000 (2)
-Salary Remaining : $395,939
Morgan Geekie $750,000 (1)
-Salary Remaining : $395,939
Joey Daccord $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players22
Salary Commitment
Year 21 : $71,502,883
Year 22 : $59,883,716
Year 23 : $24,233,716
Year 24 : $8,285,716
Salary Average Commitment
Year 21 : $24,333,716
Year 22 : $19,533,716
Year 23 : $11,233,716
Year 24 : $4,885,716
Salary Cap with 1 Way Contract
Year 21 : $71,502,883
Year 22 : $59,883,716
Year 23 : $24,233,716
Year 24 : $8,285,716

Farm Players Salaries

Justin Dowling $120,000 (2)
Salary Remaining : $62,474
Arthur Kaliyev $95,000 (1)
Salary Remaining : $49,459
Justus Annunen $92,500 (1)
Salary Remaining : $48,157
Brennan Othmann $92,500 (1)
Salary Remaining : $48,157
Zachary L'Heureux $92,500 (2)
Salary Remaining : $48,157
Jonatan Berggren $92,500 (3)
Salary Remaining : $48,157
Fabian Lysell $92,500 (2)
Salary Remaining : $48,157
Simon Nemec $92,500 (2)
Salary Remaining : $48,157
Tyler Kleven $92,500 (2)
Salary Remaining : $48,157
Kole Lind $87,400 (1)
Salary Remaining : $45,502
Ethan Del Mastro $86,750 (1)
Salary Remaining : $45,164
Vincent Iorio $86,750 (1)
Salary Remaining : $45,164
Joshua Roy $86,750 (2)
Salary Remaining : $45,164
Logan Mailloux $86,750 (1)
Salary Remaining : $45,164
Nikita Chibrikov $86,750 (1)
Salary Remaining : $45,164
Nolan Allan $86,750 (1)
Salary Remaining : $45,164
Alex Beaucage $86,750 (1)
Salary Remaining : $45,164
Will Cuylle $86,750 (2)
Salary Remaining : $45,164
Xavier Simoneau $85,500 (1)
Salary Remaining : $44,513
Declan Chisholm $83,500 (1)
Salary Remaining : $43,472
Sam Poulin $83,250 (2)
Salary Remaining : $43,341
Brayden Tracey $83,250 (1)
Salary Remaining : $43,341
Joseph Cramarossa $80,000 (2)
Salary Remaining : $41,649
Dillon Simpson $80,000 (2)
Salary Remaining : $41,649
Jordan Gross $77,500 (3)
Salary Remaining : $40,348
Taro Hirose $77,500 (3)
Salary Remaining : $40,348
Jasper Weatherby $77,500 (4)
Salary Remaining : $40,348
Artemi Kniazev $77,500 (2)
Salary Remaining : $40,348
Conor Timmins $75,000 (1)
Salary Remaining : $39,046
Sampo Ranta $75,000 (2)
Salary Remaining : $39,046
Vinni Lettieri $75,000 (3)
Salary Remaining : $39,046
Andy Welinski $75,000 (1)
Salary Remaining : $39,046
Gemel Smith $75,000 (1)
Salary Remaining : $39,046
Matthew Robertson $75,000 (1)
Salary Remaining : $39,046
Nicholas Baptiste $70,000 (1)
Salary Remaining : $36,443
Total Farm Players35
Salary Commitment
Year 21 : $2,969,400
Year 22 : $1,459,250
Year 23 : $400,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,298,654
Year 22 : $1,158,250
Year 23 : $382,500
Year 24 : $60,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6200 - $115 - 4,331 - 69.86%
Level 2: 5300 - $85 - 3,035 - 57.26%
Level 3: 2400 - $65 - 1,656 - 69.00%
Level 4: 4000 - $45 - 2,129 - 53.23%
Luxury : 1100 - $350 - 574 - 52.19%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,919 - 95.93%
Farm Level 2: 1000 - $15 - 971 - 97.11%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %11,725 - 61.71%
Average Income per Game$1,694,226
Year to Date Revenue$32,190,286
Farm
Home Games Left17
Average Attendance - %2,890 - 96.32%
Average Income per Game$85,109
Year to Date Revenue$1,617,070

Expense

Pro Players Total Salaries$81,025,000
Farm Players Total Salaries$2,052,250
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,115,833
Farm Year To Date Expenses$1,032,130
Pro Salary Cap To Date$38,133,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,272,963
Farm Estimated Season Revenue$1,446,852
Pro Remaining Season Days104
Pro Expenses Per Days$432,614
Pro Estimated Expenses$44,991,856
Farm Remaining Season Days101
Farm Expenses Per Days$10,579
Farm Estimated Expenses$1,068,479
Estimated Season Expenses$46,060,335
Estimated Season Salary Cap$80,907,687
Estimate Under Maximum Salary Cap of $83,500,000$2,592,313
Estimate Over Minimum Salary Cap of $61,700,000 $19,207,687
Current Bank Account$39,193,707
Projected Bank Account$31,853,187

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $4,223,350
John Tavares $7,950,000 (1)
-Salary Remaining : $4,196,954
Brock Boeser $7,500,000 (1)
-Salary Remaining : $3,959,391
Chris Kreider $6,000,000 (3)
-Salary Remaining : $3,167,513
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $3,167,513
Tyler Myers $5,500,000 (3)
-Salary Remaining : $2,903,553
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $2,771,574
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $2,111,675
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $1,953,299
Dylan Strome $3,600,000 (1)
-Salary Remaining : $1,900,508
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $1,715,736
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $1,702,538
Ryan Graves $3,000,000 (2)
-Salary Remaining : $1,583,756
Brock McGinn $2,750,000 (1)
-Salary Remaining : $1,451,777
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $1,319,797
Martin Necas $2,500,000 (3)
-Salary Remaining : $1,319,797
David Kampf $2,400,000 (2)
-Salary Remaining : $1,267,005
Mason Appleton $2,000,000 (3)
-Salary Remaining : $1,055,838
Michael Bunting $1,150,000 (3)
-Salary Remaining : $607,107
Dan Vladar $750,000 (1)
-Salary Remaining : $395,939
Total Pro Players20
Salary Commitment
Year 21 : $81,025,000
Year 22 : $37,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000
Salary Average Commitment
Year 21 : $59,627,019
Year 22 : $27,675,000
Year 23 : $19,175,000
Year 24 : $6,925,000
Salary Cap with 1 Way Contract
Year 21 : $81,025,000
Year 22 : $37,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000

Farm Players Salaries

Jordan Weal $200,000 (1)
Salary Remaining : $104,124
Michael Del Zotto $140,000 (3)
Salary Remaining : $72,887
Andrej Sustr $120,000 (3)
Salary Remaining : $62,474
Michael McLeod $100,000 (3)
Salary Remaining : $52,062
Gabriel Bourque $100,000 (2)
Salary Remaining : $52,062
Tony DeAngelo $100,000 (2)
Salary Remaining : $52,062
Jack Ahcan $92,500 (1)
Salary Remaining : $48,157
Matt Donovan $90,000 (1)
Salary Remaining : $46,856
Alex Laferriere $87,500 (2)
Salary Remaining : $45,554
Louis Crevier $86,750 (2)
Salary Remaining : $45,164
Justin Sourdif $86,750 (2)
Salary Remaining : $45,164
Matthew Kessel $84,250 (1)
Salary Remaining : $43,862
Braden Schneider $83,250 (1)
Salary Remaining : $43,341
Michael Dal Colle $83,250 (1)
Salary Remaining : $43,341
Alex Limoges $78,000 (3)
Salary Remaining : $40,608
Nikita Alexandrov $77,500 (1)
Salary Remaining : $40,348
Egor Afanasyev $77,500 (4)
Salary Remaining : $40,348
Dylan Coghlan $75,000 (3)
Salary Remaining : $39,046
Joey Anderson $75,000 (1)
Salary Remaining : $39,046
Mitchell Chaffee $75,000 (3)
Salary Remaining : $39,046
Sebastien Aho $70,000 (1)
Salary Remaining : $36,443
Zane McIntyre $70,000 (1)
Salary Remaining : $36,443
Total Farm Players22
Salary Commitment
Year 21 : $2,052,250
Year 22 : $1,126,500
Year 23 : $665,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,428,000
Year 22 : $808,000
Year 23 : $468,000
Year 24 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6500 - $88 - 6,192 - 95.26%
Level 2: 5250 - $46 - 5,224 - 99.50%
Level 3: 5000 - $17 - 3,652 - 73.05%
Level 4: 5000 - $14 - 4,788 - 95.76%
Luxury : 1250 - $190 - 1,177 - 94.14%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.68%
Farm Level 2: 1000 - $15 - 964 - 96.41%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21,033 - 91.45%
Average Income per Game$1,661,299
Year to Date Revenue$31,564,676
Farm
Home Games Left17
Average Attendance - %2,878 - 95.92%
Average Income per Game$96,095
Year to Date Revenue$1,825,813

Expense

Pro Players Total Salaries$79,767,500
Farm Players Total Salaries$486,950
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$37,958,105
Farm Year To Date Expenses$274,748
Pro Salary Cap To Date$37,250,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,548,572
Farm Estimated Season Revenue$1,633,622
Pro Remaining Season Days104
Pro Expenses Per Days$412,525
Pro Estimated Expenses$42,902,600
Farm Remaining Season Days101
Farm Expenses Per Days$2,510
Farm Estimated Expenses$253,510
Estimated Season Expenses$43,156,110
Estimated Season Salary Cap$82,610,747
Estimate Under Maximum Salary Cap of $83,500,000$889,253
Estimate Over Minimum Salary Cap of $61,700,000 $20,910,747
Current Bank Account$18,845,397
Projected Bank Account$13,871,481

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $5,279,188
Kris Letang $8,000,000 (2)
-Salary Remaining : $4,223,350
Sean Couturier $7,750,000 (2)
-Salary Remaining : $4,091,371
Neal Pionk $6,500,000 (1)
-Salary Remaining : $3,431,472
Brayden Point $6,000,000 (1)
-Salary Remaining : $3,167,513
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $3,167,513
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $2,903,553
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $2,784,772
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $2,639,594
Timo Meier $4,000,000 (1)
-Salary Remaining : $2,111,675
Darren Helm $2,500,000 (1)
-Salary Remaining : $1,319,797
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $1,108,629
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,055,838
Jack Campbell $1,800,000 (2)
-Salary Remaining : $950,254
Conor Sheary $1,750,000 (1)
-Salary Remaining : $923,858
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $791,878
Oskari Laaksonen $925,000 (2)
-Salary Remaining : $488,325
Eetu Liukas $867,500 (2)
-Salary Remaining : $457,970
Mark Giordano $800,000 (2)
-Salary Remaining : $422,335
Markus Niemelainen $750,000 (2)
-Salary Remaining : $395,939
Mats Zuccarello $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players21
Salary Commitment
Year 21 : $79,767,500
Year 22 : $55,417,500
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $72,825,000
Year 22 : $54,675,000
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $79,767,500
Year 22 : $55,417,500
Year 23 : $10,500,000
Year 24 : $5,000,000

Farm Players Salaries

Christian Djoos $100,000 (2)
Salary Remaining : $52,062
Taylor Gauthier $86,750 (2)
Salary Remaining : $45,164
Jakub Demek $85,200 (2)
Salary Remaining : $44,357
Brennan Menell $75,000 (2)
Salary Remaining : $39,046
Jeremy Bracco $70,000 (1)
Salary Remaining : $36,443
Matt Bartkowski $70,000 (1)
Salary Remaining : $36,443
Total Farm Players6
Salary Commitment
Year 21 : $486,950
Year 22 : $346,950
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $410,202
Year 22 : $280,000
Year 23 : $0
Year 24 : $0

Nashville Predators

Nashville Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 4,833 - 80.55%
Level 2: 5000 - $60 - 4,974 - 99.47%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,438 - 85.95%
Luxury : 1000 - $205 - 967 - 96.68%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,933 - 96.67%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14,247 - 88.85%
Average Income per Game$1,572,819
Year to Date Revenue$28,310,736
Farm
Home Games Left17
Average Attendance - %2,884 - 96.14%
Average Income per Game$96,677
Year to Date Revenue$1,836,863

Expense

Pro Players Total Salaries$76,867,500
Farm Players Total Salaries$442,500
Coaches Total Salaries$3,906,250
Luxury Taxe Total$0
Special Salary Cap Value$7,850,000
Pro Year To Date Expenses$37,808,034
Farm Year To Date Expenses$191,111
Pro Salary Cap To Date$35,664,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,174,829
Farm Estimated Season Revenue$1,643,509
Pro Remaining Season Days104
Pro Expenses Per Days$410,019
Pro Estimated Expenses$42,641,976
Farm Remaining Season Days101
Farm Expenses Per Days$2,281
Farm Estimated Expenses$230,381
Estimated Season Expenses$42,872,357
Estimated Season Salary Cap$84,094,236
Estimate Under Maximum Salary Cap of $83,500,000-$594,236
Estimate Over Minimum Salary Cap of $61,700,000 $22,394,236
Current Bank Account($6,682,502)
Projected Bank Account($11,736,521)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $8,710,660
Connor McDavid $13,000,000 (1)
-Salary Remaining : $6,862,944
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $4,223,350
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $3,167,513
Adam Pelech $5,750,000 (2)
-Salary Remaining : $3,035,533
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $2,375,635
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $1,847,716
Colton Sissons $2,775,000 (1)
-Salary Remaining : $1,464,975
Scott Laughton $2,750,000 (2)
-Salary Remaining : $1,451,777
Miles Wood $2,500,000 (1)
-Salary Remaining : $1,319,797
Antti Raanta $1,750,000 (2)
-Salary Remaining : $923,858
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $765,482
Lawson Crouse $1,350,000 (1)
-Salary Remaining : $712,690
Brendan Smith $1,000,000 (2)
-Salary Remaining : $527,919
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $527,919
Noah Cates $925,000 (1)
-Salary Remaining : $488,325
Dylan Guenther $925,000 (3)
-Salary Remaining : $488,325
Olen Zellweger $867,500 (3)
-Salary Remaining : $457,970
Barclay Goodrow $850,000 (1)
-Salary Remaining : $448,731
Taylor Raddysh $775,000 (2)
-Salary Remaining : $409,137
Gustav Forsling $700,000 (1)
-Salary Remaining : $369,543
Total Pro Players21
Salary Commitment
Year 21 : $76,867,500
Year 22 : $48,767,500
Year 23 : $16,742,500
Year 24 : $9,450,000
Salary Average Commitment
Year 21 : $55,075,000
Year 22 : $28,050,000
Year 23 : $16,150,000
Year 24 : $9,450,000
Salary Cap with 1 Way Contract
Year 21 : $76,867,500
Year 22 : $48,767,500
Year 23 : $16,742,500
Year 24 : $9,450,000

Farm Players Salaries

Scott Harrington $200,000 (2)
Salary Remaining : $104,124
Robert Bortuzzo $95,000 (1)
Salary Remaining : $49,459
Jakub Lauko $77,500 (2)
Salary Remaining : $40,348
Anton Forsberg $70,000 (2)
Salary Remaining : $36,443
Total Farm Players4
Salary Commitment
Year 21 : $442,500
Year 22 : $347,500
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $295,202
Year 22 : $200,202
Year 23 : $0
Year 24 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6100 - $100 - 4,895 - 80.25%
Level 2: 5000 - $65 - 4,072 - 81.44%
Level 3: 2600 - $50 - 2,099 - 80.73%
Level 4: 4200 - $30 - 3,190 - 75.96%
Luxury : 1100 - $210 - 950 - 86.33%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,137 - 56.87%
Farm Level 2: 1000 - $25 - 555 - 55.46%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %15,206 - 80.03%
Average Income per Game$1,685,223
Year to Date Revenue$35,389,690
Farm
Home Games Left17
Average Attendance - %1,692 - 56.40%
Average Income per Game$83,471
Year to Date Revenue$1,585,949

Expense

Pro Players Total Salaries$76,362,498
Farm Players Total Salaries$2,500,750
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,114,402
Farm Year To Date Expenses$1,182,955
Pro Salary Cap To Date$36,406,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,704,467
Farm Estimated Season Revenue$1,419,007
Pro Remaining Season Days104
Pro Expenses Per Days$395,241
Pro Estimated Expenses$41,105,064
Farm Remaining Season Days101
Farm Expenses Per Days$12,890
Farm Estimated Expenses$1,301,890
Estimated Season Expenses$42,406,954
Estimated Season Salary Cap$76,719,483
Estimate Under Maximum Salary Cap of $83,500,000$6,780,517
Estimate Over Minimum Salary Cap of $61,700,000 $15,019,483
Current Bank Account$80,143,212
Projected Bank Account$72,859,732

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $4,170,558
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $3,959,391
John Carlson $6,000,000 (2)
-Salary Remaining : $3,167,513
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $2,903,553
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $2,824,365
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $2,745,178
Jason Zucker $4,800,000 (1)
-Salary Remaining : $2,534,010
Bo Horvat $4,450,000 (3)
-Salary Remaining : $2,349,239
Tom Wilson $4,100,000 (1)
-Salary Remaining : $2,164,467
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $2,111,675
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $1,979,695
David Perron $3,087,500 (2)
-Salary Remaining : $1,629,949
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $1,583,756
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $1,319,797
Cody Ceci $2,000,000 (1)
-Salary Remaining : $1,055,838
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $1,055,838
Evander Kane $1,375,000 (1)
-Salary Remaining : $725,888
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $633,502
Stefan Noesen $999,999 (1)
-Salary Remaining : $527,918
Nick Bjugstad $900,000 (3)
-Salary Remaining : $475,127
Sam Montembeault $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players21
Salary Commitment
Year 21 : $76,362,498
Year 22 : $51,487,500
Year 23 : $29,300,000
Year 24 : $8,950,000
Salary Average Commitment
Year 21 : $75,362,500
Year 22 : $51,487,500
Year 23 : $29,300,000
Year 24 : $8,950,000
Salary Cap with 1 Way Contract
Year 21 : $76,362,498
Year 22 : $51,487,500
Year 23 : $29,300,000
Year 24 : $8,950,000

Farm Players Salaries

Kevin Connauton $200,000 (4)
Salary Remaining : $104,124
Dan Renouf $200,000 (4)
Salary Remaining : $104,124
Cameron Gaunce $200,000 (4)
Salary Remaining : $104,124
Mark Friedman $200,000 (3)
Salary Remaining : $104,124
Logan Shaw $200,000 (3)
Salary Remaining : $104,124
Dillon Heatherington $200,000 (1)
Salary Remaining : $104,124
Hudson Fasching $99,500 (3)
Salary Remaining : $51,802
Mark Pysyk $97,500 (1)
Salary Remaining : $50,760
Spencer Smallman $97,500 (3)
Salary Remaining : $50,760
Matthew Knies $92,500 (2)
Salary Remaining : $48,157
Corey Andonovski $92,500 (1)
Salary Remaining : $48,157
Nikolas Brouillard $92,500 (1)
Salary Remaining : $48,157
Adam Scheel $92,500 (1)
Salary Remaining : $48,157
Ryder Rolston $86,750 (2)
Salary Remaining : $45,164
James Malatesta $86,250 (3)
Salary Remaining : $44,903
Jonah Gadjovich $83,250 (1)
Salary Remaining : $43,341
Guillaume Brisebois $77,500 (2)
Salary Remaining : $40,348
Anthony Angello $77,500 (2)
Salary Remaining : $40,348
Dalton Smith $77,500 (1)
Salary Remaining : $40,348
Brian Pinho $77,500 (1)
Salary Remaining : $40,348
Matej Machovsky $70,000 (1)
Salary Remaining : $36,443
Total Farm Players21
Salary Commitment
Year 21 : $2,500,750
Year 22 : $1,617,500
Year 23 : $1,283,250
Year 24 : $600,000
Salary Average Commitment
Year 21 : $1,332,702
Year 22 : $755,000
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 - 6,165 - 97.85%
Level 2: 5300 - $50 - 5,249 - 99.04%
Level 3: 3300 - $30 - 3,235 - 98.03%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,099 - 99.95%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,921 - 96.07%
Farm Level 2: 1000 - $10 - 994 - 99.39%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19,748 - 98.74%
Average Income per Game$1,768,869
Year to Date Revenue$31,839,650
Farm
Home Games Left17
Average Attendance - %2,915 - 97.18%
Average Income per Game$79,746
Year to Date Revenue$1,515,178

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$38,721,585
Farm Year To Date Expenses$1,101,549
Pro Salary Cap To Date$35,826,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,683,997
Farm Estimated Season Revenue$1,355,686
Pro Remaining Season Days104
Pro Expenses Per Days$419,213
Pro Estimated Expenses$43,598,152
Farm Remaining Season Days101
Farm Expenses Per Days$12,223
Farm Estimated Expenses$1,234,523
Estimated Season Expenses$44,832,675
Estimated Season Salary Cap$77,207,285
Estimate Under Maximum Salary Cap of $83,500,000$6,292,715
Estimate Over Minimum Salary Cap of $61,700,000 $15,507,285
Current Bank Account$40,741,009
Projected Bank Account$37,948,017

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $6,071,066
Mitch Marner $8,000,000 (3)
-Salary Remaining : $4,223,350
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $3,299,492
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $3,167,513
Brent Burns $5,000,000 (4)
-Salary Remaining : $2,639,594
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $2,639,594
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $2,375,635
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $2,230,457
Jeff Petry $4,000,000 (2)
-Salary Remaining : $2,111,675
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $1,715,736
Phillip Danault $3,250,000 (1)
-Salary Remaining : $1,715,736
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $1,681,421
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $1,583,756
Zach Hyman $2,550,000 (2)
-Salary Remaining : $1,346,193
TJ Brodie $2,500,000 (2)
-Salary Remaining : $1,319,797
Will Borgen $1,799,999 (3)
-Salary Remaining : $950,253
Sonny Milano $1,600,000 (1)
-Salary Remaining : $844,670
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $659,898
Filip Gustavsson $825,000 (3)
-Salary Remaining : $435,533
Matt Roy $700,000 (1)
-Salary Remaining : $369,543
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 : $78,093
Hunter McKown $95,000 (1)
Salary Remaining : $49,459
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $48,157
Cooper Marody $92,500 (1)
Salary Remaining : $48,157
Wyatt Kaiser $92,500 (2)
Salary Remaining : $48,157
Spencer Stastney $92,500 (1)
Salary Remaining : $48,157
Daemon Hunt $86,750 (2)
Salary Remaining : $45,164
Samuel Walker $84,250 (3)
Salary Remaining : $43,862
Mikhail Maltsev $80,000 (3)
Salary Remaining : $41,649
Lucas Carlsson $80,000 (3)
Salary Remaining : $41,649
CJ Suess $77,500 (3)
Salary Remaining : $40,348
Michael Sgarbossa $77,500 (4)
Salary Remaining : $40,348
Lukas Rousek $77,500 (3)
Salary Remaining : $40,348
Marcus Bjork $77,500 (3)
Salary Remaining : $40,348
Joseph Gambardella $75,000 (3)
Salary Remaining : $39,046
Kyle Turris $75,000 (2)
Salary Remaining : $39,046
Sami Niku $75,000 (2)
Salary Remaining : $39,046
Christian Wolanin $75,000 (2)
Salary Remaining : $39,046
Saku Maenalanen $75,000 (3)
Salary Remaining : $39,046
Felix Sandstrom $75,000 (3)
Salary Remaining : $39,046
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $39,046
Matthew Phillips $75,000 (3)
Salary Remaining : $39,046
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $39,046
Casey Fitzgerald $75,000 (3)
Salary Remaining : $39,046
Adam Huska $75,000 (2)
Salary Remaining : $39,046
Jack Rathbone $75,000 (3)
Salary Remaining : $39,046
Fredrik Olofsson $75,000 (3)
Salary Remaining : $39,046
TJ Tynan $70,202 (1)
Salary Remaining : $36,548
Joel Kellman $70,000 (1)
Salary Remaining : $36,443
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 - 6,069 - 85.49%
Level 2: 6000 - $55 - 5,181 - 86.35%
Level 3: 3800 - $34 - 3,167 - 83.34%
Level 4: 4600 - $20 - 4,266 - 92.73%
Luxury : 1500 - $190 - 1,190 - 79.33%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.58%
Farm Level 2: 1000 - $15 - 959 - 95.94%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19,873 - 86.40%
Average Income per Game$1,825,435
Year to Date Revenue$32,857,831
Farm
Home Games Left17
Average Attendance - %2,871 - 95.70%
Average Income per Game$95,933
Year to Date Revenue$1,822,734

Expense

Pro Players Total Salaries$84,599,999
Farm Players Total Salaries$1,478,350
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,789,084
Farm Year To Date Expenses$755,590
Pro Salary Cap To Date$38,476,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,985,006
Farm Estimated Season Revenue$1,630,867
Pro Remaining Season Days104
Pro Expenses Per Days$434,518
Pro Estimated Expenses$45,189,872
Farm Remaining Season Days101
Farm Expenses Per Days$7,620
Farm Estimated Expenses$769,620
Estimated Season Expenses$45,959,492
Estimated Season Salary Cap$83,138,875
Estimate Under Maximum Salary Cap of $83,500,000$361,125
Estimate Over Minimum Salary Cap of $61,700,000 $21,438,875
Current Bank Account$23,522,032
Projected Bank Account$21,178,413

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $3,695,431
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $3,510,660
John Klingberg $5,750,000 (1)
-Salary Remaining : $3,035,533
Shea Theodore $5,200,000 (4)
-Salary Remaining : $2,745,178
Damon Severson $5,100,000 (3)
-Salary Remaining : $2,692,386
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $2,692,385
Ryan Strome $5,000,000 (2)
-Salary Remaining : $2,639,594
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $2,507,614
Joel Farabee $4,250,000 (4)
-Salary Remaining : $2,243,655
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $2,177,665
Boone Jenner $3,750,000 (5)
-Salary Remaining : $1,979,695
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $1,847,716
Jan Rutta $3,300,000 (2)
-Salary Remaining : $1,742,132
Dillon Dube $3,300,000 (3)
-Salary Remaining : $1,742,132
Jeff Carter $3,250,000 (1)
-Salary Remaining : $1,715,736
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $1,689,340
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $1,478,173
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $1,478,173
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $1,319,797
Barrett Hayton $1,400,000 (1)
-Salary Remaining : $739,086
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $580,711
Michael Amadio $775,000 (2)
-Salary Remaining : $409,137
Total Pro Players22
Salary Commitment
Year 21 : $84,599,999
Year 22 : $55,199,999
Year 23 : $36,674,999
Year 24 : $23,524,999
Salary Average Commitment
Year 21 : $69,900,000
Year 22 : $45,300,000
Year 23 : $29,475,000
Year 24 : $19,025,000
Salary Cap with 1 Way Contract
Year 21 : $84,599,999
Year 22 : $55,199,999
Year 23 : $36,674,999
Year 24 : $23,524,999

Farm Players Salaries

Steven Santini $200,000 (4)
Salary Remaining : $104,124
Michael Raffl $165,100 (2)
Salary Remaining : $85,954
Pat Maroon $100,000 (2)
Salary Remaining : $52,062
Jiri Kulich $95,000 (2)
Salary Remaining : $49,459
Stephen Johns $95,000 (1)
Salary Remaining : $49,459
Roby Jarventie $92,500 (2)
Salary Remaining : $48,157
Jesse Ylonen $92,500 (1)
Salary Remaining : $48,157
Karel Vejmelka $84,250 (2)
Salary Remaining : $43,862
Hendrix Lapierre $83,250 (2)
Salary Remaining : $43,341
Ville Heinola $83,250 (2)
Salary Remaining : $43,341
Michael Dipietro $77,500 (4)
Salary Remaining : $40,348
Valtteri Puustinen $77,500 (4)
Salary Remaining : $40,348
Akil Thomas $77,500 (2)
Salary Remaining : $40,348
Jack Studnicka $77,500 (3)
Salary Remaining : $40,348
Ben Harpur $77,500 (1)
Salary Remaining : $40,348
Total Farm Players15
Salary Commitment
Year 21 : $1,478,350
Year 22 : $1,213,350
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $980,750
Year 22 : $783,250
Year 23 : $240,000
Year 24 : $180,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 6,281 - 87.23%
Level 2: 6200 - $54 - 5,288 - 85.29%
Level 3: 4200 - $30 - 3,355 - 79.88%
Level 4: 4800 - $22 - 4,466 - 93.03%
Luxury : 1600 - $180 - 1,221 - 76.32%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,932 - 96.60%
Farm Level 2: 1000 - $14 - 979 - 97.91%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %20,611 - 85.88%
Average Income per Game$1,853,528
Year to Date Revenue$31,509,971
Farm
Home Games Left17
Average Attendance - %2,911 - 97.04%
Average Income per Game$84,568
Year to Date Revenue$1,606,783

Expense

Pro Players Total Salaries$73,817,500
Farm Players Total Salaries$3,089,404
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,022,545
Farm Year To Date Expenses$1,461,532
Pro Salary Cap To Date$35,039,787
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,484,665
Farm Estimated Season Revenue$1,437,648
Pro Remaining Season Days104
Pro Expenses Per Days$396,028
Pro Estimated Expenses$41,186,912
Farm Remaining Season Days101
Farm Expenses Per Days$15,925
Farm Estimated Expenses$1,608,425
Estimated Season Expenses$42,795,337
Estimated Season Salary Cap$74,009,419
Estimate Under Maximum Salary Cap of $83,500,000$9,490,581
Estimate Over Minimum Salary Cap of $61,700,000 $12,309,419
Current Bank Account$75,331,632
Projected Bank Account$78,458,608

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $4,302,538
Logan Couture $8,000,000 (2)
-Salary Remaining : $4,223,350
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $4,223,350
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $3,431,472
Conor Garland $6,000,000 (3)
-Salary Remaining : $3,167,513
Esa Lindell $6,000,000 (1)
-Salary Remaining : $3,167,513
William Karlsson $5,900,000 (1)
-Salary Remaining : $3,114,721
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $2,560,406
Luke Glendening $3,675,000 (1)
-Salary Remaining : $1,940,102
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $1,847,716
Colton Parayko $3,350,000 (1)
-Salary Remaining : $1,768,528
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $1,267,005
Troy Terry $1,550,000 (3)
-Salary Remaining : $818,274
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $527,919
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $488,325
Samuel Ersson $892,500 (2)
-Salary Remaining : $471,168
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $422,335
Morgan Frost $800,000 (3)
-Salary Remaining : $422,335
Jonathan Toews $775,000 (2)
-Salary Remaining : $409,137
Jaycob Megna $750,000 (3)
-Salary Remaining : $395,939
Total Pro Players20
Salary Commitment
Year 21 : $73,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000
Salary Average Commitment
Year 21 : $70,071,539
Year 22 : $44,821,539
Year 23 : $29,602,019
Year 24 : $11,650,000
Salary Cap with 1 Way Contract
Year 21 : $73,817,500
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 : $72,887
Kyle Burroughs $110,000 (4)
Salary Remaining : $57,268
Nolan Patrick $100,000 (1)
Salary Remaining : $52,062
Nikita Tolopilo $95,000 (1)
Salary Remaining : $49,459
Linus Karlsson $92,500 (4)
Salary Remaining : $48,157
Lukas Reichel $92,500 (2)
Salary Remaining : $48,157
Nils Lundkvist $92,500 (1)
Salary Remaining : $48,157
Ryker Evans $92,500 (1)
Salary Remaining : $48,157
Marco Kasper $92,500 (3)
Salary Remaining : $48,157
Arvid Soderblom $92,500 (1)
Salary Remaining : $48,157
Urho Vaakanainen $90,000 (4)
Salary Remaining : $46,856
Jakub Galvas $89,250 (3)
Salary Remaining : $46,465
Amadeus Lombardi $87,000 (2)
Salary Remaining : $45,294
Logan Stankoven $86,750 (3)
Salary Remaining : $45,164
Kevin Lankinen $85,000 (2)
Salary Remaining : $44,253
Remi Poirier $84,500 (1)
Salary Remaining : $43,992
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $43,862
Connor Zary $83,250 (1)
Salary Remaining : $43,341
Adam Wilsby $83,000 (1)
Salary Remaining : $43,211
Riley Barber $80,000 (1)
Salary Remaining : $41,649
Matej Pekar $77,500 (2)
Salary Remaining : $40,348
Liam Foudy $77,500 (4)
Salary Remaining : $40,348
Henrik Tikkanen $77,500 (2)
Salary Remaining : $40,348
Kieffer Bellows $75,000 (1)
Salary Remaining : $39,046
Jake Bischoff $75,000 (1)
Salary Remaining : $39,046
Gavin Bayreuther $75,000 (3)
Salary Remaining : $39,046
Magnus Hellberg $75,000 (3)
Salary Remaining : $39,046
Evan Cormier $73,500 (2)
Salary Remaining : $38,265
Nicholas Caamano $70,202 (2)
Salary Remaining : $36,548
Jeremy Davies $70,202 (2)
Salary Remaining : $36,548
Rob O'Gara $70,000 (1)
Salary Remaining : $36,443
Kevin Roy $70,000 (1)
Salary Remaining : $36,443
Kyle Rau $70,000 (1)
Salary Remaining : $36,443
Joseph LaBate $70,000 (1)
Salary Remaining : $36,443
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $36,443
Nathan Walker $70,000 (1)
Salary Remaining : $36,443
Tyler Graovac $70,000 (1)
Salary Remaining : $36,443
Total Farm Players37
Salary Commitment
Year 21 : $3,089,404
Year 22 : $1,421,904
Year 23 : $788,500
Year 24 : $370,000
Salary Average Commitment
Year 21 : $2,860,606
Year 22 : $1,299,856
Year 23 : $714,250
Year 24 : $370,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $92 - 5,931 - 98.84%
Level 2: 5000 - $54 - 4,981 - 99.62%
Level 3: 4000 - $30 - 3,418 - 85.44%
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 - 1,917 - 95.86%
Farm Level 2: 1000 - $15 - 961 - 96.15%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19,330 - 96.65%
Average Income per Game$1,747,818
Year to Date Revenue$31,460,724
Farm
Home Games Left17
Average Attendance - %2,879 - 95.96%
Average Income per Game$96,201
Year to Date Revenue$1,827,819

Expense

Pro Players Total Salaries$79,674,999
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$38,177,236
Farm Year To Date Expenses$812,429
Pro Salary Cap To Date$37,070,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,199,814
Farm Estimated Season Revenue$1,635,417
Pro Remaining Season Days104
Pro Expenses Per Days$412,162
Pro Estimated Expenses$42,864,848
Farm Remaining Season Days101
Farm Expenses Per Days$8,806
Farm Estimated Expenses$889,406
Estimated Season Expenses$43,754,254
Estimated Season Salary Cap$79,132,887
Estimate Under Maximum Salary Cap of $83,500,000$4,367,113
Estimate Over Minimum Salary Cap of $61,700,000 $17,432,887
Current Bank Account$28,799,281
Projected Bank Account$26,880,258

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $4,751,269
Quinn Hughes $8,600,000 (4)
-Salary Remaining : $4,540,102
Bowen Byram $8,499,999 (1)
-Salary Remaining : $4,487,309
Patrick Kane $7,000,000 (2)
-Salary Remaining : $3,695,431
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $3,431,472
Erik Johnson $6,000,000 (1)
-Salary Remaining : $3,167,513
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $2,639,594
Spencer Knight $4,500,000 (2)
-Salary Remaining : $2,375,635
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $2,375,635
J.T. Miller $4,500,000 (1)
-Salary Remaining : $2,375,635
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $2,111,675
Erik Haula $2,500,000 (2)
-Salary Remaining : $1,319,797
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,055,838
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $527,919
Logan Cooley $950,000 (3)
-Salary Remaining : $501,523
Lucas Raymond $925,000 (1)
-Salary Remaining : $488,325
Owen Power $925,000 (2)
-Salary Remaining : $488,325
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $444,772
Quinton Byfield $832,500 (2)
-Salary Remaining : $439,492
Logan Thompson $825,000 (2)
-Salary Remaining : $435,533
David Gustafsson $775,000 (4)
-Salary Remaining : $409,137
Total Pro Players21
Salary Commitment
Year 21 : $79,674,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000
Salary Average Commitment
Year 21 : $66,509,519
Year 22 : $52,209,519
Year 23 : $27,075,000
Year 24 : $15,875,000
Salary Cap with 1 Way Contract
Year 21 : $79,674,999
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 : $57,268
Robbie Russo $100,000 (1)
Salary Remaining : $52,062
Kurtis MacDermid $97,500 (1)
Salary Remaining : $50,760
Jakub Dobes $92,500 (2)
Salary Remaining : $48,157
Filip Johansson $92,500 (2)
Salary Remaining : $48,157
Justin Barron $92,500 (2)
Salary Remaining : $48,157
Jack Drury $92,500 (1)
Salary Remaining : $48,157
Vitali Kravtsov $87,500 (1)
Salary Remaining : $45,554
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $45,509
Clay Stevenson $86,750 (4)
Salary Remaining : $45,164
Donovan Sebrango $86,750 (2)
Salary Remaining : $45,164
Nathan Smith $77,500 (3)
Salary Remaining : $40,348
Julien Gauthier $77,500 (2)
Salary Remaining : $40,348
Alexander Alexeyev $77,500 (4)
Salary Remaining : $40,348
Brandon Scanlin $77,500 (3)
Salary Remaining : $40,348
Ethen Frank $77,500 (2)
Salary Remaining : $40,348
Joseph Duszak $75,000 (2)
Salary Remaining : $39,046
Egor Zamula $75,000 (1)
Salary Remaining : $39,046
Matt Irwin $75,000 (1)
Salary Remaining : $39,046
Marc Michaelis $70,000 (1)
Salary Remaining : $36,443
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 - 5,088 - 84.79%
Level 2: 5000 - $60 - 4,932 - 98.63%
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 - 1,872 - 93.62%
Farm Level 2: 1000 - $15 - 959 - 95.95%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17,019 - 94.55%
Average Income per Game$1,709,155
Year to Date Revenue$34,183,097
Farm
Home Games Left17
Average Attendance - %2,832 - 94.40%
Average Income per Game$94,316
Year to Date Revenue$1,792,002

Expense

Pro Players Total Salaries$75,662,500
Farm Players Total Salaries$1,593,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,601,579
Farm Year To Date Expenses$810,314
Pro Salary Cap To Date$34,982,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,892,252
Farm Estimated Season Revenue$1,603,370
Pro Remaining Season Days104
Pro Expenses Per Days$399,302
Pro Estimated Expenses$41,527,408
Farm Remaining Season Days101
Farm Expenses Per Days$8,214
Farm Estimated Expenses$829,614
Estimated Season Expenses$42,357,022
Estimated Season Salary Cap$74,926,009
Estimate Under Maximum Salary Cap of $83,500,000$8,573,991
Estimate Over Minimum Salary Cap of $61,700,000 $13,226,009
Current Bank Account$26,815,457
Projected Bank Account$21,954,057

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $4,751,269
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $3,299,492
Sean Monahan $6,000,000 (1)
-Salary Remaining : $3,167,513
Josh Manson $5,000,000 (3)
-Salary Remaining : $2,639,594
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $2,402,030
Brandon Saad $4,500,000 (2)
-Salary Remaining : $2,375,635
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $2,217,259
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $2,111,675
Mike Matheson $4,000,000 (2)
-Salary Remaining : $2,111,675
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $2,006,091
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $1,847,716
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $1,847,716
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $1,583,756
Jake Middleton $2,800,000 (3)
-Salary Remaining : $1,478,173
James Reimer $2,750,000 (1)
-Salary Remaining : $1,451,777
Max Comtois $2,550,000 (2)
-Salary Remaining : $1,346,193
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $1,055,838
Dylan Gambrell $950,000 (3)
-Salary Remaining : $501,523
Zack MacEwen $925,000 (3)
-Salary Remaining : $488,325
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $448,731
Max Jones $775,000 (2)
-Salary Remaining : $409,137
Vincent Desharnais $762,500 (3)
-Salary Remaining : $402,538
Total Pro Players22
Salary Commitment
Year 21 : $75,662,500
Year 22 : $55,212,500
Year 23 : $25,937,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $66,752,020
Year 22 : $49,202,020
Year 23 : $22,200,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $75,662,500
Year 22 : $55,212,500
Year 23 : $25,937,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $48,157
Matthew Maggio $87,000 (2)
Salary Remaining : $45,294
Parker Ford $86,750 (2)
Salary Remaining : $45,164
Antti Saarela $86,750 (2)
Salary Remaining : $45,164
Ilya Usau $84,250 (1)
Salary Remaining : $43,862
Adam Beckman $83,250 (2)
Salary Remaining : $43,341
Walker Duehr $82,500 (3)
Salary Remaining : $42,951
Maxence Guenette $80,500 (1)
Salary Remaining : $41,910
Travis Barron $80,000 (2)
Salary Remaining : $41,649
Patrick Giles $80,000 (1)
Salary Remaining : $41,649
Adam Gaudette $80,000 (3)
Salary Remaining : $41,649
Samuel Asselin $80,000 (2)
Salary Remaining : $41,649
Eetu Makiniemi $77,500 (4)
Salary Remaining : $40,348
Mathias Laferriere $77,500 (2)
Salary Remaining : $40,348
Brandon Gignac $77,500 (2)
Salary Remaining : $40,348
Michal Teply $77,500 (2)
Salary Remaining : $40,348
Greg Meireles $70,000 (2)
Salary Remaining : $36,443
Ethan Keppen $70,000 (1)
Salary Remaining : $36,443
Hunter Miska $70,000 (1)
Salary Remaining : $36,443
Brett Seney $70,000 (1)
Salary Remaining : $36,443
Total Farm Players20
Salary Commitment
Year 21 : $1,593,500
Year 22 : $1,046,250
Year 23 : $240,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,319,154
Year 22 : $848,452
Year 23 : $197,500
Year 24 : $77,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,977 - 99.61%
Level 2: 5000 - $52 - 4,986 - 99.73%
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 - 1,910 - 95.51%
Farm Level 2: 1000 - $15 - 962 - 96.19%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17,963 - 99.80%
Average Income per Game$1,644,315
Year to Date Revenue$34,530,624
Farm
Home Games Left17
Average Attendance - %2,872 - 95.74%
Average Income per Game$95,918
Year to Date Revenue$1,822,446

Expense

Pro Players Total Salaries$76,750,000
Farm Players Total Salaries$1,849,404
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,064,877
Farm Year To Date Expenses$930,303
Pro Salary Cap To Date$38,208,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,886,309
Farm Estimated Season Revenue$1,630,610
Pro Remaining Season Days104
Pro Expenses Per Days$394,162
Pro Estimated Expenses$40,992,848
Farm Remaining Season Days101
Farm Expenses Per Days$9,533
Farm Estimated Expenses$962,833
Estimated Season Expenses$41,955,681
Estimated Season Salary Cap$78,237,818
Estimate Under Maximum Salary Cap of $83,500,000$5,262,182
Estimate Over Minimum Salary Cap of $61,700,000 $16,537,818
Current Bank Account$51,735,632
Projected Bank Account$44,296,870

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $6,598,985
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $4,223,350
Matt Boldy $8,000,000 (2)
-Salary Remaining : $4,223,350
Clayton Keller $7,000,000 (2)
-Salary Remaining : $3,695,431
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $3,589,848
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $3,167,513
Brad Marchand $5,000,000 (2)
-Salary Remaining : $2,639,594
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $2,639,594
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $1,583,756
Brayden McNabb $2,750,000 (3)
-Salary Remaining : $1,451,777
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $1,372,589
Linus Ullmark $2,000,000 (1)
-Salary Remaining : $1,055,838
Tage Thompson $1,600,000 (3)
-Salary Remaining : $844,670
Trent Frederic $1,150,000 (2)
-Salary Remaining : $607,107
Vince Dunn $1,000,000 (2)
-Salary Remaining : $527,919
Justin Danforth $975,000 (3)
-Salary Remaining : $514,721
Morgan Barron $925,000 (1)
-Salary Remaining : $488,325
Kaiden Guhle (Out of Payroll) $925,000 (1)
-Salary Remaining : $488,325
Beck Malenstyn $775,000 (4)
-Salary Remaining : $409,137
Parker Kelly $750,000 (1)
-Salary Remaining : $395,939
Total Pro Players20
Salary Commitment
Year 21 : $76,750,000
Year 22 : $60,750,000
Year 23 : $23,100,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $67,579,040
Year 22 : $57,077,020
Year 23 : $19,427,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $76,750,000
Year 22 : $58,150,000
Year 23 : $20,500,000
Year 24 : $775,000

Farm Players Salaries

Jon Gillies $95,000 (3)
Salary Remaining : $49,459
John Beecher $92,500 (2)
Salary Remaining : $48,157
Tyson Foerster $92,500 (1)
Salary Remaining : $48,157
Emil Lilleberg $87,000 (2)
Salary Remaining : $45,294
Matt Rempe $85,500 (2)
Salary Remaining : $44,513
Adam Edstrom $85,500 (2)
Salary Remaining : $44,513
Jaxson Stauber $84,250 (1)
Salary Remaining : $43,862
Scott Reedy $84,250 (1)
Salary Remaining : $43,862
Libor Hajek $80,000 (1)
Salary Remaining : $41,649
Logan Stanley $80,000 (2)
Salary Remaining : $41,649
Nick Blankenburg $80,000 (1)
Salary Remaining : $41,649
Bobby McMann $77,500 (4)
Salary Remaining : $40,348
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $40,348
Radim Zohorna $77,500 (2)
Salary Remaining : $40,348
Jake Christiansen $77,500 (3)
Salary Remaining : $40,348
Jeffrey Viel $77,500 (1)
Salary Remaining : $40,348
Erik Kallgren $77,500 (1)
Salary Remaining : $40,348
Olle Lycksell $77,500 (2)
Salary Remaining : $40,348
Aliaksei Protas $75,000 (1)
Salary Remaining : $39,046
Calle Rosen $75,000 (1)
Salary Remaining : $39,046
Givani Smith $70,202 (2)
Salary Remaining : $36,548
Josef Korenar $70,202 (1)
Salary Remaining : $36,548
Max McCormick $70,000 (2)
Salary Remaining : $36,443
Total Farm Players23
Salary Commitment
Year 21 : $1,849,404
Year 22 : $1,053,202
Year 23 : $327,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,500,606
Year 22 : $825,202
Year 23 : $257,500
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 4,978 - 82.96%
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 - 1,859 - 92.95%
Farm Level 2: 1000 - $15 - 963 - 96.35%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %16,478 - 94.16%
Average Income per Game$1,613,668
Year to Date Revenue$33,887,038
Farm
Home Games Left17
Average Attendance - %2,823 - 94.08%
Average Income per Game$93,832
Year to Date Revenue$1,782,814

Expense

Pro Players Total Salaries$69,503,999
Farm Players Total Salaries$1,123,750
Coaches Total Salaries$2,334,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,755,105
Farm Year To Date Expenses$553,773
Pro Salary Cap To Date$32,653,148
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,273,370
Farm Estimated Season Revenue$1,595,149
Pro Remaining Season Days104
Pro Expenses Per Days$364,661
Pro Estimated Expenses$37,924,744
Farm Remaining Season Days101
Farm Expenses Per Days$5,793
Farm Estimated Expenses$585,093
Estimated Season Expenses$38,509,837
Estimated Season Salary Cap$69,345,596
Estimate Under Maximum Salary Cap of $83,500,000$14,154,404
Estimate Over Minimum Salary Cap of $61,700,000 $7,645,596
Current Bank Account$47,903,029
Projected Bank Account$43,261,711

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $4,751,269
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $3,246,701
Nic Dowd $5,100,000 (3)
-Salary Remaining : $2,692,386
Devon Toews $4,600,000 (3)
-Salary Remaining : $2,428,426
Alec Martinez $4,250,000 (1)
-Salary Remaining : $2,243,655
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $2,190,863
Brett Pesce $4,025,000 (4)
-Salary Remaining : $2,124,873
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $2,111,675
Carter Hart $3,479,000 (1)
-Salary Remaining : $1,836,629
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $1,821,320
Sam Steel $3,399,999 (3)
-Salary Remaining : $1,794,923
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $1,689,340
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $1,583,756
Drake Batherson $2,500,000 (2)
-Salary Remaining : $1,319,797
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $1,055,838
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $1,055,838
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $527,919
Derek Forbort $1,000,000 (1)
-Salary Remaining : $527,919
Wyatt Johnston $925,000 (2)
-Salary Remaining : $488,325
Kevin Gravel $775,000 (4)
-Salary Remaining : $409,137
Brendan Gaunce $750,000 (2)
-Salary Remaining : $395,939
Brett Leason $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players22
Salary Commitment
Year 21 : $69,503,999
Year 22 : $31,974,999
Year 23 : $18,899,999
Year 24 : $4,800,000
Salary Average Commitment
Year 21 : $59,929,000
Year 22 : $23,800,000
Year 23 : $11,200,000
Year 24 : $4,800,000
Salary Cap with 1 Way Contract
Year 21 : $69,503,999
Year 22 : $31,974,999
Year 23 : $18,899,999
Year 24 : $4,800,000

Farm Players Salaries

Michael Houser $150,000 (2)
Salary Remaining : $78,093
Matt Martin $150,000 (2)
Salary Remaining : $78,093
Brendan Lemieux $135,000 (3)
Salary Remaining : $70,284
Victor Mete $120,000 (1)
Salary Remaining : $62,474
Daniil Tarasov $92,500 (1)
Salary Remaining : $48,157
Kirill Marchenko $92,500 (1)
Salary Remaining : $48,157
Reese Johnson $85,000 (4)
Salary Remaining : $44,253
Tyler Pitlick $78,750 (4)
Salary Remaining : $40,999
Tobias Bjornfot $75,000 (2)
Salary Remaining : $39,046
Nate Thompson $75,000 (2)
Salary Remaining : $39,046
Martin Marincin $70,000 (1)
Salary Remaining : $36,443
Total Farm Players11
Salary Commitment
Year 21 : $1,123,750
Year 22 : $748,750
Year 23 : $298,750
Year 24 : $163,750
Salary Average Commitment
Year 21 : $848,952
Year 22 : $538,952
Year 23 : $283,952
Year 24 : $148,952

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 6,087 - 96.61%
Level 2: 5300 - $50 - 5,207 - 98.24%
Level 3: 4500 - $14 - 3,784 - 84.10%
Level 4: 4700 - $13 - 4,683 - 99.64%
Luxury : 1200 - $190 - 1,180 - 98.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.54%
Farm Level 2: 1000 - $15 - 969 - 96.92%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20,941 - 95.19%
Average Income per Game$1,673,520
Year to Date Revenue$30,123,361
Farm
Home Games Left17
Average Attendance - %2,840 - 94.67%
Average Income per Game$94,422
Year to Date Revenue$1,794,018

Expense

Pro Players Total Salaries$74,090,500
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$37,122,083
Farm Year To Date Expenses$665,143
Pro Salary Cap To Date$34,512,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,490,961
Farm Estimated Season Revenue$1,605,174
Pro Remaining Season Days104
Pro Expenses Per Days$398,937
Pro Estimated Expenses$41,489,448
Farm Remaining Season Days101
Farm Expenses Per Days$7,871
Farm Estimated Expenses$794,971
Estimated Season Expenses$42,284,419
Estimated Season Salary Cap$77,794,219
Estimate Under Maximum Salary Cap of $83,500,000$5,705,781
Estimate Over Minimum Salary Cap of $61,700,000 $16,094,219
Current Bank Account$27,459,289
Projected Bank Account$25,271,005

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $6,335,025
Zach Parise $5,500,000 (1)
-Salary Remaining : $2,903,553
Brady Skjei $5,400,000 (1)
-Salary Remaining : $2,850,761
Michal Kempny $4,500,000 (1)
-Salary Remaining : $2,375,635
Nico Hischier $4,500,000 (3)
-Salary Remaining : $2,375,635
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $2,164,467
Noah Dobson $4,000,000 (4)
-Salary Remaining : $2,111,675
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $1,847,716
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $1,847,716
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $1,715,736
Adam Lowry $3,250,000 (2)
-Salary Remaining : $1,715,736
Robert Thomas $3,200,000 (3)
-Salary Remaining : $1,689,340
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $1,635,492
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $1,583,756
Philippe Myers $2,550,000 (2)
-Salary Remaining : $1,346,193
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $791,878
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $739,086
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $686,294
Danton Heinen $1,100,000 (2)
-Salary Remaining : $580,711
Cole Perfetti $925,000 (1)
-Salary Remaining : $488,325
Ilya Samsonov $925,000 (1)
-Salary Remaining : $488,325
JJ Peterka $842,500 (1)
-Salary Remaining : $444,772
Kevin Stenlund $750,000 (3)
-Salary Remaining : $395,939
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 : $91,108
Peyton Krebs $92,500 (1)
Salary Remaining : $48,157
Brandt Clarke $89,417 (2)
Salary Remaining : $46,552
Tucker Robertson $87,000 (2)
Salary Remaining : $45,294
John Farinacci $87,000 (4)
Salary Remaining : $45,294
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $45,164
Samuel Knazko $86,750 (2)
Salary Remaining : $45,164
Jack Thompson $86,750 (2)
Salary Remaining : $45,164
Matvey Petrov $86,000 (2)
Salary Remaining : $44,773
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $44,513
Ronan Seeley $84,500 (2)
Salary Remaining : $43,992
Kevin Mandolese $83,500 (1)
Salary Remaining : $43,472
William Villeneuve $82,500 (2)
Salary Remaining : $42,951
Cayden Primeau $80,000 (4)
Salary Remaining : $41,649
Jared McIsaac $78,750 (4)
Salary Remaining : $40,999
Nathan Legare $77,500 (2)
Salary Remaining : $40,348
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $40,348
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 - 6,053 - 97.62%
Level 2: 5200 - $55 - 5,084 - 97.77%
Level 3: 3100 - $31 - 3,100 - 99.99%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 946 - 94.59%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.13%
Farm Level 2: 1000 - $15 - 975 - 97.55%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19,182 - 98.37%
Average Income per Game$1,787,959
Year to Date Revenue$33,971,221
Farm
Home Games Left17
Average Attendance - %2,858 - 95.27%
Average Income per Game$95,016
Year to Date Revenue$1,805,312

Expense

Pro Players Total Salaries$76,155,000
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$38,149,311
Farm Year To Date Expenses$1,079,444
Pro Salary Cap To Date$35,403,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,335,098
Farm Estimated Season Revenue$1,615,279
Pro Remaining Season Days104
Pro Expenses Per Days$409,416
Pro Estimated Expenses$42,579,264
Farm Remaining Season Days101
Farm Expenses Per Days$12,031
Farm Estimated Expenses$1,215,131
Estimated Season Expenses$43,794,395
Estimated Season Salary Cap$78,856,837
Estimate Under Maximum Salary Cap of $83,500,000$4,643,163
Estimate Over Minimum Salary Cap of $61,700,000 $17,156,837
Current Bank Account$53,312,290
Projected Bank Account$50,468,272

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $5,543,147
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $5,279,188
Auston Matthews $7,950,000 (3)
-Salary Remaining : $4,196,954
Patrik Laine $7,500,000 (1)
-Salary Remaining : $3,959,391
Travis Konecny $5,000,000 (1)
-Salary Remaining : $2,639,594
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $2,507,614
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $2,243,655
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $2,111,675
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $1,979,695
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $1,715,736
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $1,372,589
Adam Larsson $2,550,000 (1)
-Salary Remaining : $1,346,193
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $1,319,797
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $1,055,838
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $781,320
J.J. Moser $925,000 (4)
-Salary Remaining : $488,325
Alex Lyon $900,000 (4)
-Salary Remaining : $475,127
Alexandre Carrier $750,000 (1)
-Salary Remaining : $395,939
Andrew Peeke $750,000 (1)
-Salary Remaining : $395,939
Stuart Skinner $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players20
Salary Commitment
Year 21 : $76,155,000
Year 22 : $55,105,000
Year 23 : $44,355,000
Year 24 : $19,825,000
Salary Average Commitment
Year 21 : $74,107,020
Year 22 : $53,105,000
Year 23 : $42,355,000
Year 24 : $19,825,000
Salary Cap with 1 Way Contract
Year 21 : $76,155,000
Year 22 : $55,105,000
Year 23 : $44,355,000
Year 24 : $19,825,000

Farm Players Salaries

Alex Goligoski $200,000 (4)
Salary Remaining : $104,124
Braden Holtby $200,000 (1)
Salary Remaining : $104,124
Devin Shore $200,000 (3)
Salary Remaining : $104,124
Adam Erne $180,000 (2)
Salary Remaining : $93,711
Kodie Curran $100,000 (1)
Salary Remaining : $52,062
Michael Callahan $92,500 (4)
Salary Remaining : $48,157
Jack Quinn $92,500 (1)
Salary Remaining : $48,157
Peter DiLiberatore $92,500 (1)
Salary Remaining : $48,157
Yaroslav Askarov $92,500 (1)
Salary Remaining : $48,157
Uvis Balinskis $87,000 (4)
Salary Remaining : $45,294
Waltteri Merela $87,000 (4)
Salary Remaining : $45,294
Tyler Angle $86,750 (4)
Salary Remaining : $45,164
Eemil Viro $84,250 (1)
Salary Remaining : $43,862
Elmer Soderblom $84,250 (1)
Salary Remaining : $43,862
Kim Nousiainen $84,250 (1)
Salary Remaining : $43,862
Ben McCartney $83,000 (2)
Salary Remaining : $43,211
Arvid Holm $77,500 (4)
Salary Remaining : $40,348
Logan Brown $75,000 (2)
Salary Remaining : $39,046
Dustin Tokarski $75,000 (2)
Salary Remaining : $39,046
Dysin Mayo $70,000 (1)
Salary Remaining : $36,443
Justin Kirkland $70,000 (1)
Salary Remaining : $36,443
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $31,237
Michael Krutil $60,000 (1)
Salary Remaining : $31,237
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 - 6,047 - 97.53%
Level 2: 5600 - $55 - 5,264 - 93.99%
Level 3: 4000 - $40 - 2,657 - 66.43%
Level 4: 4000 - $30 - 3,083 - 77.07%
Luxury : 1200 - $230 - 874 - 72.84%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,939 - 96.96%
Farm Level 2: 1000 - $15 - 966 - 96.58%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,925 - 85.36%
Average Income per Game$1,800,951
Year to Date Revenue$41,421,865
Farm
Home Games Left17
Average Attendance - %2,905 - 96.83%
Average Income per Game$97,180
Year to Date Revenue$1,846,429

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$36,173,752
Farm Year To Date Expenses$675,846
Pro Salary Cap To Date$34,115,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,417,112
Farm Estimated Season Revenue$1,652,068
Pro Remaining Season Days104
Pro Expenses Per Days$395,431
Pro Estimated Expenses$41,124,824
Farm Remaining Season Days101
Farm Expenses Per Days$7,745
Farm Estimated Expenses$782,245
Estimated Season Expenses$41,907,069
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$74,411,768
Projected Bank Account$66,573,879

Pro Players Salaries

Darnell Nurse $10,400,000 (3)
-Salary Remaining : $5,490,355
Matt Duchene $8,000,000 (1)
-Salary Remaining : $4,223,350
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $3,299,492
Jordan Staal $6,000,000 (1)
-Salary Remaining : $3,167,513
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $2,903,553
Samuel Girard $5,000,000 (2)
-Salary Remaining : $2,639,594
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $2,507,614
Jake McCabe $4,000,000 (2)
-Salary Remaining : $2,111,675
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $2,032,487
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $1,979,695
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $1,847,716
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $1,847,716
Corey Perry $1,999,999 (3)
-Salary Remaining : $1,055,837
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $686,294
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $554,315
Jon Merrill $925,000 (1)
-Salary Remaining : $488,325
Simon Edvinsson $925,000 (2)
-Salary Remaining : $488,325
Jonathan Quick $825,000 (5)
-Salary Remaining : $435,533
Ben Hutton $800,000 (3)
-Salary Remaining : $422,335
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $422,335
Riley Nash $775,000 (2)
-Salary Remaining : $409,137
Ross Colton $700,000 (1)
-Salary Remaining : $369,543
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 : $104,124
Joseph Blandisi $100,000 (3)
Salary Remaining : $52,062
Danny DeKeyser $100,000 (3)
Salary Remaining : $52,062
Stephen Halliday $95,000 (1)
Salary Remaining : $49,459
Josh Doan $92,500 (1)
Salary Remaining : $48,157
Wade Allison $92,500 (2)
Salary Remaining : $48,157
Jacob Perreault $92,500 (1)
Salary Remaining : $48,157
Logan Hutsko $89,250 (1)
Salary Remaining : $46,465
Viktor Neuchev $87,000 (1)
Salary Remaining : $45,294
Logan Morrison $87,000 (1)
Salary Remaining : $45,294
Nikita Novikov $86,750 (1)
Salary Remaining : $45,164
Filip Cederqvist $85,000 (1)
Salary Remaining : $44,253
Kevin Poulin $75,000 (3)
Salary Remaining : $39,046
Jonathan Dahlen $75,000 (2)
Salary Remaining : $39,046
Derek Stepan $75,000 (3)
Salary Remaining : $39,046
Landon Bow $70,000 (1)
Salary Remaining : $36,443
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 - 3,108 - 42.58%
Level 2: 6300 - $90 - 2,814 - 44.67%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 765 - 45.01%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,924 - 96.19%
Farm Level 2: 1000 - $15 - 955 - 95.52%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %10,968 - 42.18%
Average Income per Game$1,791,650
Year to Date Revenue$28,666,400
Farm
Home Games Left17
Average Attendance - %2,879 - 95.97%
Average Income per Game$85,012
Year to Date Revenue$1,615,233

Expense

Pro Players Total Salaries$80,525,000
Farm Players Total Salaries$1,782,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,563,942
Farm Year To Date Expenses$872,173
Pro Salary Cap To Date$37,355,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,791,250
Farm Estimated Season Revenue$1,445,208
Pro Remaining Season Days104
Pro Expenses Per Days$430,076
Pro Estimated Expenses$44,727,904
Farm Remaining Season Days101
Farm Expenses Per Days$9,186
Farm Estimated Expenses$927,786
Estimated Season Expenses$45,655,690
Estimated Season Salary Cap$79,865,929
Estimate Under Maximum Salary Cap of $83,500,000$3,634,071
Estimate Over Minimum Salary Cap of $61,700,000 $18,165,929
Current Bank Account$158,407,221
Projected Bank Account$158,987,989

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $5,279,188
Nick Suzuki $10,000,000 (3)
-Salary Remaining : $5,279,188
Cole Caufield $9,975,000 (1)
-Salary Remaining : $5,265,990
Jason Robertson $8,000,000 (2)
-Salary Remaining : $4,223,350
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $3,180,711
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $3,167,513
Alex Killorn $4,450,000 (2)
-Salary Remaining : $2,349,239
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $1,979,695
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $1,847,716
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $1,847,716
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $1,583,756
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $1,425,381
Nick Jensen $2,000,000 (3)
-Salary Remaining : $1,055,838
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $791,878
Nick Cousins $1,100,000 (3)
-Salary Remaining : $580,711
Anton Lundell $925,000 (1)
-Salary Remaining : $488,325
Brock Faber $925,000 (1)
-Salary Remaining : $488,325
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $435,533
Zac Dalpe $800,000 (1)
-Salary Remaining : $422,335
Erik Gustafsson $800,000 (2)
-Salary Remaining : $422,335
Trevor Lewis $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players21
Salary Commitment
Year 21 : $80,525,000
Year 22 : $51,150,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Average Commitment
Year 21 : $83,600,000
Year 22 : $50,925,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Cap with 1 Way Contract
Year 21 : $80,525,000
Year 22 : $47,650,000
Year 23 : $32,825,000
Year 24 : $12,025,000

Farm Players Salaries

Samuel Henley $200,000 (1)
Salary Remaining : $104,124
Phil Kessel $150,000 (2)
Salary Remaining : $78,093
Drew Commesso $92,500 (1)
Salary Remaining : $48,157
Jesper Wallstedt $92,500 (1)
Salary Remaining : $48,157
Matt Coronato $92,500 (1)
Salary Remaining : $48,157
Dmitri Voronkov $92,500 (1)
Salary Remaining : $48,157
Brayden Burke $90,000 (1)
Salary Remaining : $46,856
Jack St. Ivany $84,500 (1)
Salary Remaining : $43,992
Nick Seeler $80,000 (5)
Salary Remaining : $41,649
Derrick Pouliot $77,500 (4)
Salary Remaining : $40,348
Louie Belpedio $75,000 (3)
Salary Remaining : $39,046
Otto Somppi $75,000 (2)
Salary Remaining : $39,046
Adam Helewka $75,000 (2)
Salary Remaining : $39,046
Zach Nastasiuk $75,000 (2)
Salary Remaining : $39,046
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $39,046
Kenneth Appleby $75,000 (1)
Salary Remaining : $39,046
Zachary Leslie $70,000 (1)
Salary Remaining : $36,443
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $36,443
Brendan Leipsic $70,000 (1)
Salary Remaining : $36,443
Adam Clendening $70,000 (1)
Salary Remaining : $36,443
Total Farm Players20
Salary Commitment
Year 21 : $1,782,000
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,472,500
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameColdplay Center
Level 1: 6700 - $85 - 6,121 - 91.36%
Level 2: 5700 - $65 - 4,054 - 71.13%
Level 3: 5200 - $50 - 2,120 - 40.77%
Level 4: 5200 - $20 - 4,308 - 82.85%
Luxury : 1200 - $200 - 1,146 - 95.52%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,940 - 97.00%
Farm Level 2: 1000 - $15 - 958 - 95.76%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17,750 - 73.96%
Average Income per Game$1,759,679
Year to Date Revenue$36,953,262
Farm
Home Games Left17
Average Attendance - %2,898 - 96.59%
Average Income per Game$97,074
Year to Date Revenue$1,844,409

Expense

Pro Players Total Salaries$71,797,500
Farm Players Total Salaries$2,795,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,844,050
Farm Year To Date Expenses$1,334,763
Pro Salary Cap To Date$33,675,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,193,583
Farm Estimated Season Revenue$1,650,261
Pro Remaining Season Days104
Pro Expenses Per Days$374,099
Pro Estimated Expenses$38,906,296
Farm Remaining Season Days101
Farm Expenses Per Days$14,410
Farm Estimated Expenses$1,455,410
Estimated Season Expenses$40,361,706
Estimated Season Salary Cap$71,578,711
Estimate Under Maximum Salary Cap of $83,500,000$11,921,289
Estimate Over Minimum Salary Cap of $61,700,000 $9,878,711
Current Bank Account$53,350,214
Projected Bank Account$49,832,352

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $6,335,025
Drew Doughty $11,000,000 (3)
-Salary Remaining : $5,807,107
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $4,830,457
Anders Lee $5,850,000 (1)
-Salary Remaining : $3,088,325
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $2,771,574
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $2,639,594
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $2,164,467
Connor Brown $4,000,000 (1)
-Salary Remaining : $2,111,675
Max Domi $3,000,000 (2)
-Salary Remaining : $1,583,756
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $1,319,797
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $667,817
Owen Tippett $1,250,000 (3)
-Salary Remaining : $659,898
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $488,325
Matias Maccelli $925,000 (1)
-Salary Remaining : $488,325
Jackson LaCombe $925,000 (2)
-Salary Remaining : $488,325
Thomas Harley $832,500 (1)
-Salary Remaining : $439,492
Jonathan Drouin $825,000 (4)
-Salary Remaining : $435,533
Travis Dermott $800,000 (4)
-Salary Remaining : $422,335
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $395,939
Connor Dewar $750,000 (2)
-Salary Remaining : $395,939
Daniel Sprong $700,000 (1)
-Salary Remaining : $369,543
Total Pro Players21
Salary Commitment
Year 21 : $71,797,500
Year 22 : $35,240,000
Year 23 : $30,565,000
Year 24 : $3,815,000
Salary Average Commitment
Year 21 : $48,909,520
Year 22 : $20,902,020
Year 23 : $16,600,000
Year 24 : $3,150,000
Salary Cap with 1 Way Contract
Year 21 : $71,797,500
Year 22 : $35,240,000
Year 23 : $30,565,000
Year 24 : $3,815,000

Farm Players Salaries

Nic Petan $160,000 (3)
Salary Remaining : $83,299
Nathan Beaulieu $125,000 (1)
Salary Remaining : $65,077
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $49,459
Valtteri Pulli $95,000 (2)
Salary Remaining : $49,459
Marc McLaughlin $92,500 (2)
Salary Remaining : $48,157
Matt Kiersted $92,500 (2)
Salary Remaining : $48,157
Brendan Guhle $90,000 (2)
Salary Remaining : $46,856
Cole McWard $89,500 (2)
Salary Remaining : $46,595
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $46,075
Maksymilian Szuber $85,750 (2)
Salary Remaining : $44,643
Lucas Edmonds $84,500 (1)
Salary Remaining : $43,992
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $43,732
Arber Xhekaj $83,500 (2)
Salary Remaining : $43,472
Adam Ruzicka $83,250 (2)
Salary Remaining : $43,341
Philip Tomasino $83,250 (1)
Salary Remaining : $43,341
Nolan Foote $83,250 (2)
Salary Remaining : $43,341
Riley Damiani $80,000 (1)
Salary Remaining : $41,649
Colton White $77,500 (4)
Salary Remaining : $40,348
Timothy Gettinger $77,500 (3)
Salary Remaining : $40,348
Arturs Silovs $77,500 (2)
Salary Remaining : $40,348
Tanner Laczynski $77,500 (4)
Salary Remaining : $40,348
Otto Koivula $75,000 (2)
Salary Remaining : $39,046
Mac Hollowell $75,000 (2)
Salary Remaining : $39,046
Lucas Johansen $75,000 (3)
Salary Remaining : $39,046
Leon Gawanke $75,000 (1)
Salary Remaining : $39,046
Brandon Duhaime $75,000 (2)
Salary Remaining : $39,046
Jalen Chatfield $75,000 (3)
Salary Remaining : $39,046
Jacob MacDonald $75,000 (1)
Salary Remaining : $39,046
Zach Fucale $75,000 (1)
Salary Remaining : $39,046
Mason Geertsen $75,000 (1)
Salary Remaining : $39,046
Darren Raddysh $75,000 (2)
Salary Remaining : $39,046
Nathan Bastian $70,000 (1)
Salary Remaining : $36,443
Carl Grundstrom $70,000 (1)
Salary Remaining : $36,443
Total Farm Players33
Salary Commitment
Year 21 : $2,795,500
Year 22 : $1,898,750
Year 23 : $726,000
Year 24 : $243,500
Salary Average Commitment
Year 21 : $2,316,616
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 - 4,945 - 82.42%
Level 2: 5000 - $60 - 4,918 - 98.36%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,977 - 99.42%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,932 - 96.59%
Farm Level 2: 1000 - $15 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %16,840 - 93.56%
Average Income per Game$1,692,155
Year to Date Revenue$35,535,246
Farm
Home Games Left16
Average Attendance - %2,894 - 96.47%
Average Income per Game$96,815
Year to Date Revenue$1,936,309

Expense

Pro Players Total Salaries$72,742,500
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$34,760,130
Farm Year To Date Expenses$1,225,391
Pro Salary Cap To Date$34,288,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,843,091
Farm Estimated Season Revenue$1,549,047
Pro Remaining Season Days104
Pro Expenses Per Days$374,327
Pro Estimated Expenses$38,930,008
Farm Remaining Season Days101
Farm Expenses Per Days$13,156
Farm Estimated Expenses$1,328,756
Estimated Season Expenses$40,258,764
Estimated Season Salary Cap$80,165,166
Estimate Under Maximum Salary Cap of $83,500,000$3,334,834
Estimate Over Minimum Salary Cap of $61,700,000 $18,465,166
Current Bank Account$7,815,270
Projected Bank Account$2,948,644

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $4,276,142
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $3,827,411
David Krejci $7,000,000 (1)
-Salary Remaining : $3,695,431
Marc Staal $7,000,000 (2)
-Salary Remaining : $3,695,431
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $3,246,701
Anton Stralman $5,500,000 (1)
-Salary Remaining : $2,903,553
Josh Brown $5,000,000 (3)
-Salary Remaining : $2,639,594
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $2,111,675
Nick Foligno $4,000,000 (3)
-Salary Remaining : $2,111,675
Marco Scandella $3,850,000 (1)
-Salary Remaining : $2,032,487
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $1,636,548
Joel Hanley $1,750,000 (1)
-Salary Remaining : $923,858
Derek Ryan $1,250,000 (1)
-Salary Remaining : $659,898
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $527,919
Mike Reilly $1,000,000 (3)
-Salary Remaining : $527,919
Jujhar Khaira $950,000 (2)
-Salary Remaining : $501,523
Jesper Boqvist $925,000 (2)
-Salary Remaining : $488,325
William Eklund $925,000 (2)
-Salary Remaining : $488,325
David Rittich $875,000 (4)
-Salary Remaining : $461,929
Juuso Parssinen $867,500 (2)
-Salary Remaining : $457,970
Colin Blackwell $750,000 (2)
-Salary Remaining : $395,939
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $395,939
Samuel Fagemo $750,000 (1)
-Salary Remaining : $395,939
Total Pro Players23
Salary Commitment
Year 21 : $72,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000
Salary Average Commitment
Year 21 : $43,727,020
Year 22 : $17,677,020
Year 23 : $7,675,000
Year 24 : $1,475,000
Salary Cap with 1 Way Contract
Year 21 : $72,742,500
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 : $104,124
Michael Hutchinson $200,000 (2)
Salary Remaining : $104,124
Brett Connolly $200,000 (2)
Salary Remaining : $104,124
Anders Bjork $180,000 (3)
Salary Remaining : $93,711
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $88,505
Stefan Matteau $100,000 (1)
Salary Remaining : $52,062
Mike Vecchione $100,000 (1)
Salary Remaining : $52,062
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $52,062
Oskar Olausson $92,500 (2)
Salary Remaining : $48,157
Josh Archibald $90,000 (3)
Salary Remaining : $46,856
Joel Blomqvist $86,750 (1)
Salary Remaining : $45,164
Adam Ginning $84,250 (3)
Salary Remaining : $43,862
Helge Grans $84,250 (1)
Salary Remaining : $43,862
Santeri Hatakka $84,250 (1)
Salary Remaining : $43,862
Ty Smith $83,250 (1)
Salary Remaining : $43,341
Martin Kaut $83,250 (1)
Salary Remaining : $43,341
Adam Brooks $77,500 (3)
Salary Remaining : $40,348
Nicolas Beaudin $77,500 (2)
Salary Remaining : $40,348
Karson Kuhlman $77,500 (4)
Salary Remaining : $40,348
Alec Regula $77,500 (2)
Salary Remaining : $40,348
Bo Groulx $77,500 (2)
Salary Remaining : $40,348
Glenn Gawdin $76,250 (4)
Salary Remaining : $39,697
Filip Hallander $75,000 (1)
Salary Remaining : $39,046
Seth Griffith $75,000 (2)
Salary Remaining : $39,046
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 - 3,350 - 55.83%
Level 2: 5000 - $140 - 2,009 - 40.17%
Level 3: 2000 - $120 - 873 - 43.67%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 822 - 82.15%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 955 - 95.52%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %8,653 - 48.07%
Average Income per Game$1,818,648
Year to Date Revenue$36,372,967
Farm
Home Games Left17
Average Attendance - %2,855 - 95.17%
Average Income per Game$95,376
Year to Date Revenue$1,812,149

Expense

Pro Players Total Salaries$81,425,000
Farm Players Total Salaries$952,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,068,280
Farm Year To Date Expenses$436,355
Pro Salary Cap To Date$38,412,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,191,615
Farm Estimated Season Revenue$1,621,396
Pro Remaining Season Days104
Pro Expenses Per Days$417,944
Pro Estimated Expenses$43,466,176
Farm Remaining Season Days101
Farm Expenses Per Days$4,910
Farm Estimated Expenses$495,910
Estimated Season Expenses$43,962,086
Estimated Season Salary Cap$81,398,623
Estimate Under Maximum Salary Cap of $83,500,000$2,101,377
Estimate Over Minimum Salary Cap of $61,700,000 $19,698,623
Current Bank Account$49,341,765
Projected Bank Account$45,192,690

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $4,223,350
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $3,801,015
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $3,431,472
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $3,167,513
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $2,771,574
Brett Kulak $5,150,000 (2)
-Salary Remaining : $2,718,782
Kyle Connor $5,000,000 (2)
-Salary Remaining : $2,639,594
Nick Leddy $5,000,000 (2)
-Salary Remaining : $2,639,594
Nick Holden $4,500,000 (2)
-Salary Remaining : $2,375,635
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $2,375,635
Roope Hintz $4,450,000 (3)
-Salary Remaining : $2,349,239
Zach Werenski $4,000,000 (1)
-Salary Remaining : $2,111,675
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $2,111,675
Filip Chytil $2,600,000 (3)
-Salary Remaining : $1,372,589
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $923,858
Austin Watson $1,500,000 (2)
-Salary Remaining : $791,878
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $633,503
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $580,711
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $554,315
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $527,919
Mason McTavish $925,000 (2)
-Salary Remaining : $488,325
Vitek Vanecek $750,000 (2)
-Salary Remaining : $395,939
Total Pro Players22
Salary Commitment
Year 21 : $81,425,000
Year 22 : $58,225,000
Year 23 : $29,100,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $62,875,000
Year 22 : $48,475,000
Year 23 : $27,950,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $81,425,000
Year 22 : $58,225,000
Year 23 : $29,100,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $83,299
Brandon Sutter $112,500 (2)
Salary Remaining : $58,570
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $52,062
Ryan Merkley $92,500 (1)
Salary Remaining : $48,157
Oskar Steen $92,500 (1)
Salary Remaining : $48,157
Lukas Sedlak $90,000 (3)
Salary Remaining : $46,856
Dustin Wolf $77,500 (4)
Salary Remaining : $40,348
Mitchell Stephens $77,500 (1)
Salary Remaining : $40,348
Carl Dahlstrom $75,000 (3)
Salary Remaining : $39,046
Michael Stone $75,000 (2)
Salary Remaining : $39,046
Total Farm Players10
Salary Commitment
Year 21 : $952,500
Year 22 : $690,000
Year 23 : $342,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $850,202
Year 22 : $660,000
Year 23 : $312,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 4,926 - 75.79%
Level 2: 5500 - $65 - 3,999 - 72.71%
Level 3: 3000 - $45 - 2,270 - 75.66%
Level 4: 4500 - $40 - 2,406 - 53.47%
Luxury : 1500 - $190 - 1,195 - 79.64%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.55%
Farm Level 2: 1000 - $15 - 965 - 96.53%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %14,796 - 70.46%
Average Income per Game$1,719,811
Year to Date Revenue$34,396,212
Farm
Home Games Left16
Average Attendance - %2,836 - 94.54%
Average Income per Game$94,354
Year to Date Revenue$1,887,078

Expense

Pro Players Total Salaries$76,755,000
Farm Players Total Salaries$1,312,202
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,297,716
Pro Year To Date Expenses$37,608,497
Farm Year To Date Expenses$701,975
Pro Salary Cap To Date$35,889,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,116,023
Farm Estimated Season Revenue$1,509,662
Pro Remaining Season Days104
Pro Expenses Per Days$396,218
Pro Estimated Expenses$41,206,672
Farm Remaining Season Days101
Farm Expenses Per Days$6,764
Farm Estimated Expenses$683,164
Estimated Season Expenses$41,889,836
Estimated Season Salary Cap$78,981,840
Estimate Under Maximum Salary Cap of $83,500,000$4,518,160
Estimate Over Minimum Salary Cap of $61,700,000 $17,281,840
Current Bank Account$97,106,838
Projected Bank Account$92,842,687

Pro Players Salaries

Johnny Gaudreau $9,750,000 (5)
-Salary Remaining : $5,147,208
Torey Krug $8,500,000 (2)
-Salary Remaining : $4,487,310
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $3,959,391
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $3,167,513
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $2,903,553
Andrew Copp $5,500,000 (3)
-Salary Remaining : $2,903,553
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $2,824,365
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $2,111,675
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $2,058,883
Bryan Rust $3,500,000 (2)
-Salary Remaining : $1,847,716
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $1,821,320
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $1,425,381
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $1,055,838
Ethan Bear (Out of Payroll) $1,375,000 (4)
-Salary Remaining : $725,888
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $607,107
Erik Brannstrom $950,000 (2)
-Salary Remaining : $501,523
Philip Broberg $925,000 (1)
-Salary Remaining : $488,325
Matthew Poitras $870,000 (2)
-Salary Remaining : $459,289
Pheonix Copley $825,000 (3)
-Salary Remaining : $435,533
Sam Gagner $775,000 (2)
-Salary Remaining : $409,137
Brayden Pachal $775,000 (4)
-Salary Remaining : $409,137
Chris Tierney $760,000 (3)
-Salary Remaining : $401,218
Jarred Tinordi $700,000 (1)
-Salary Remaining : $369,543
Total Pro Players23
Salary Commitment
Year 21 : $76,755,000
Year 22 : $56,230,000
Year 23 : $32,185,000
Year 24 : $13,050,000
Salary Average Commitment
Year 21 : $70,400,000
Year 22 : $51,600,000
Year 23 : $31,075,000
Year 24 : $12,100,000
Salary Cap with 1 Way Contract
Year 21 : $76,755,000
Year 22 : $56,230,000
Year 23 : $32,185,000
Year 24 : $13,050,000

Farm Players Salaries

Ben Meyers $92,500 (2)
Salary Remaining : $48,157
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $44,253
Kyle MacLean $80,000 (4)
Salary Remaining : $41,649
Gustav Olofsson $77,500 (1)
Salary Remaining : $40,348
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $40,348
Jacob Moverare $77,500 (4)
Salary Remaining : $40,348
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $40,348
Dakota Mermis $77,500 (1)
Salary Remaining : $40,348
Brett Ritchie $76,000 (3)
Salary Remaining : $39,567
Drake Caggiula $76,000 (3)
Salary Remaining : $39,567
Ivan Prosvetov $75,000 (2)
Salary Remaining : $39,046
Ashton Sautner $75,000 (1)
Salary Remaining : $39,046
Boris Katchouk $75,000 (1)
Salary Remaining : $39,046
Austin Poganski $75,000 (2)
Salary Remaining : $39,046
Kurtis Gabriel $75,000 (2)
Salary Remaining : $39,046
Kevin Boyle $70,202 (1)
Salary Remaining : $36,548
Matthew Peca $70,000 (1)
Salary Remaining : $36,443
Total Farm Players17
Salary Commitment
Year 21 : $1,312,202
Year 22 : $789,500
Year 23 : $309,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,158,106
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 $214,048,549 $78,850,813 $4,649,187 $17,150,813 23932
Boston Bruins $110,505,780 $67,873,240 $15,626,760 $6,173,240 232043
Buffalo Sabres ($8,386,483) $63,245,797 $20,254,203 $1,545,797 221941
Calgary Flames $75,796,309 $78,061,659 $5,438,341 $16,361,659 231538
Carolina Hurricanes $74,738,574 $77,114,836 $6,385,164 $15,414,836 232952
Chicago Blackhawks $84,730,387 $75,052,510 $8,447,490 $13,352,510 231740
Colorado Avalanche $46,494,660 $63,351,142 $20,148,858 $1,651,142 241034
Columbus Blue Jackets $138,257,258 $65,764,516 $17,735,484 $4,064,516 221335
Dallas Stars $196,677,777 $79,338,567 $4,161,433 $17,638,567 212142
Detroit Red Wings ($2,707,541) $76,854,872 $6,645,128 $15,154,872 231841
Edmonton Oilers $86,576,711 $58,561,634 $24,938,366 -$3,138,366 22426
Florida Panthers $24,102,832 $63,570,890 $19,929,110 $1,870,890 231235
Los Angeles Kings $76,737,531 $72,758,756 $10,741,244 $11,058,756 223557
Minnesota Wild $39,193,707 $80,907,687 $2,592,313 $19,207,687 202242
Montreal Canadiens $18,845,397 $82,610,747 $889,253 $20,910,747 21627
Nashville Predators ($6,682,502) $84,094,236 -$594,236 $22,394,236 21425
New Jersey Devils $80,143,212 $76,719,483 $6,780,517 $15,019,483 212142
New York Islanders $40,741,009 $77,207,285 $6,292,715 $15,507,285 202949
New York Rangers $23,522,032 $83,138,875 $361,125 $21,438,875 221537
Ottawa Senators $75,331,632 $74,009,419 $9,490,581 $12,309,419 203757
Philadelphia Flyers $28,799,281 $79,132,887 $4,367,113 $17,432,887 212041
Pittsburgh Penguins $26,815,457 $74,926,009 $8,573,991 $13,226,009 222042
San Jose Sharks $51,735,632 $78,237,818 $5,262,182 $16,537,818 202343
Seattle Kraken $47,903,029 $69,345,596 $14,154,404 $7,645,596 221133
St. Louis Blues $27,459,289 $77,794,219 $5,705,781 $16,094,219 231740
Tampa Bay Lightning $53,312,290 $78,856,837 $4,643,163 $17,156,837 202343
Toronto Maple Leafs $74,411,768 $76,048,619 $7,451,381 $14,348,619 221638
Utah Hockey Club $158,407,221 $79,865,929 $3,634,071 $18,165,929 212041
Vancouver Canucks $53,350,214 $71,578,711 $11,921,289 $9,878,711 213354
Vegas Golden Knights $7,815,270 $80,165,166 $3,334,834 $18,465,166 232447
Washington Capitals $49,341,765 $81,398,623 $2,101,377 $19,698,623 221032
Winnipeg Jets $97,106,838 $78,981,840 $4,518,160 $17,281,840 231740