Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,142 - 78.74%
Level 2: 6500 - $60 - 5,152 - 79.26%
Level 3: 5200 - $42 - 2,395 - 46.06%
Level 4: 5700 - $25 - 4,256 - 74.67%
Luxury : 1800 - $190 - 1,190 - 66.11%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 572 - 28.58%
Farm Level 2: 1000 - $90 - 152 - 15.18%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,135 - 70.87%
Average Income per Game$1,890,649
Year to Date Revenue$22,687,792
Farm
Home Games Left24
Average Attendance - %723 - 24.11%
Average Income per Game$83,563
Year to Date Revenue$1,002,753

Expense

Pro Players Total Salaries$80,175,175
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$24,222,762
Farm Year To Date Expenses$308,822
Pro Salary Cap To Date$23,972,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,828,831
Farm Estimated Season Revenue$2,005,506
Pro Remaining Season Days139
Pro Expenses Per Days$411,295
Pro Estimated Expenses$57,170,005
Farm Remaining Season Days136
Farm Expenses Per Days$5,039
Farm Estimated Expenses$685,304
Estimated Season Expenses$57,855,309
Estimated Season Salary Cap$80,542,863
Estimate Under Maximum Salary Cap of $83,500,000$2,957,137
Estimate Over Minimum Salary Cap of $61,700,000 $18,842,863
Current Bank Account$213,184,901
Projected Bank Account$212,163,929

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $7,937,817
Jamie Benn $11,000,000 (1)
-Salary Remaining : $7,761,421
Jack Eichel $10,000,000 (2)
-Salary Remaining : $7,055,838
William Nylander $6,000,000 (1)
-Salary Remaining : $4,233,503
Connor Murphy $5,800,000 (2)
-Salary Remaining : $4,092,386
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $3,527,919
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $2,998,731
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $2,840,098
Radko Gudas $4,000,000 (3)
-Salary Remaining : $2,822,335
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $2,822,335
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $1,693,401
Nick Bonino (Out of Payroll) $2,325,000 (2)
-Salary Remaining : $1,640,482
Noel Acciari $2,325,000 (2)
-Salary Remaining : $1,640,482
Martin Jones $2,000,000 (4)
-Salary Remaining : $1,411,168
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $811,421
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $740,863
Cam Talbot $1,000,000 (5)
-Salary Remaining : $705,584
Mario Ferraro $925,000 (2)
-Salary Remaining : $652,665
Adam Fox $925,000 (2)
-Salary Remaining : $652,665
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $582,107
Trevor Moore $800,000 (1)
-Salary Remaining : $564,467
Tommy Novak $750,000 (3)
-Salary Remaining : $529,188
Yakov Trenin $700,000 (1)
-Salary Remaining : $493,909
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 : $133,196
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $123,732
Colin White $120,000 (3)
Salary Remaining : $84,124
Fredrik Claesson $98,500 (1)
Salary Remaining : $69,052
Troy Grosenick $92,500 (1)
Salary Remaining : $64,845
Paul Cotter $77,500 (2)
Salary Remaining : $54,330
Chase De Leo $77,500 (3)
Salary Remaining : $54,330
Mark Jankowski $75,000 (3)
Salary Remaining : $52,577
Ryan Lomberg $70,000 (1)
Salary Remaining : $49,072
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 - 5,894 - 98.23%
Level 2: 5000 - $60 - 4,952 - 99.05%
Level 3: 2500 - $45 - 2,287 - 91.49%
Level 4: 4500 - $30 - 3,184 - 70.76%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,390 - 69.48%
Farm Level 2: 1000 - $20 - 702 - 70.20%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,318 - 91.15%
Average Income per Game$1,790,046
Year to Date Revenue$25,060,645
Farm
Home Games Left24
Average Attendance - %2,092 - 69.72%
Average Income per Game$82,152
Year to Date Revenue$985,820

Expense

Pro Players Total Salaries$59,065,851
Farm Players Total Salaries$2,026,250
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$18,293,471
Farm Year To Date Expenses$600,178
Pro Salary Cap To Date$17,210,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,331,244
Farm Estimated Season Revenue$1,971,640
Pro Remaining Season Days139
Pro Expenses Per Days$315,055
Pro Estimated Expenses$43,792,645
Farm Remaining Season Days136
Farm Expenses Per Days$10,445
Farm Estimated Expenses$1,420,520
Estimated Season Expenses$45,213,165
Estimated Season Salary Cap$67,386,948
Estimate Under Maximum Salary Cap of $83,500,000$16,113,052
Estimate Over Minimum Salary Cap of $61,700,000 $5,686,948
Current Bank Account$110,719,116
Projected Bank Account$115,808,835

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $7,055,838
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $4,586,294
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $4,409,898
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $3,351,523
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $2,822,335
Connor Clifton $3,333,334 (2)
-Salary Remaining : $2,351,946
Warren Foegele $3,250,000 (2)
-Salary Remaining : $2,293,147
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $2,116,751
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $2,116,751
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $1,587,563
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $1,481,732
Connor Carrick $2,100,009 (1)
-Salary Remaining : $1,481,732
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $705,584
Michael Kesselring $925,000 (1)
-Salary Remaining : $652,665
Luke Hughes $925,000 (1)
-Salary Remaining : $652,665
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $652,665
Emil Bemstrom $900,000 (4)
-Salary Remaining : $635,025
Dawson Mercer $832,500 (1)
-Salary Remaining : $587,398
Blake Lizotte $800,000 (1)
-Salary Remaining : $564,467
Calvin Pickard $775,000 (2)
-Salary Remaining : $546,827
Ryan Donato $750,000 (2)
-Salary Remaining : $529,188
Nico Sturm $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players22
Salary Commitment
Year 21 : $59,065,851
Year 22 : $35,758,334
Year 23 : $16,150,000
Year 24 : $13,150,000
Salary Average Commitment
Year 21 : $43,467,853
Year 22 : $26,208,334
Year 23 : $6,750,000
Year 24 : $3,750,000
Salary Cap with 1 Way Contract
Year 21 : $59,065,851
Year 22 : $35,758,334
Year 23 : $16,150,000
Year 24 : $13,150,000

Farm Players Salaries

Dominic Toninato $200,000 (4)
Salary Remaining : $140,206
Jacob Bryson $190,000 (1)
Salary Remaining : $133,196
Rasmus Kupari $100,000 (3)
Salary Remaining : $70,103
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $70,103
Mack Guzda $92,500 (1)
Salary Remaining : $64,845
Mike Hardman $92,500 (1)
Salary Remaining : $64,845
Nils Aman $92,500 (2)
Salary Remaining : $64,845
Drew Helleson $92,500 (1)
Salary Remaining : $64,845
Samuel Bolduc $89,250 (1)
Salary Remaining : $62,567
Aatu Raty $86,750 (2)
Salary Remaining : $60,814
Noel Gunler $86,250 (1)
Salary Remaining : $60,464
Clark Bishop $85,000 (3)
Salary Remaining : $59,588
Reece Newkirk $84,500 (2)
Salary Remaining : $59,237
Jimmy Huntington $84,250 (1)
Salary Remaining : $59,062
Pontus Holmberg $83,000 (1)
Salary Remaining : $58,186
Yan Kuznetsov $82,500 (2)
Salary Remaining : $57,835
Nick Cicek $82,250 (1)
Salary Remaining : $57,660
Malcolm Subban $77,500 (2)
Salary Remaining : $54,330
Joel Kiviranta $77,500 (3)
Salary Remaining : $54,330
Gabriel Carlsson $75,000 (2)
Salary Remaining : $52,577
Juho Lammikko $72,500 (1)
Salary Remaining : $50,825
Total Farm Players21
Salary Commitment
Year 21 : $2,026,250
Year 22 : $1,061,250
Year 23 : $462,500
Year 24 : $200,000
Salary Average Commitment
Year 21 : $1,534,702
Year 22 : $782,000
Year 23 : $297,500
Year 24 : $60,000

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 5,975 - 99.59%
Level 2: 5000 - $42 - 5,000 - 100.00%
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 - 1,974 - 98.72%
Farm Level 2: 1000 - $7 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %18,975 - 99.87%
Average Income per Game$1,498,104
Year to Date Revenue$19,475,354
Farm
Home Games Left24
Average Attendance - %2,974 - 99.15%
Average Income per Game$61,846
Year to Date Revenue$742,149

Expense

Pro Players Total Salaries$63,078,333
Farm Players Total Salaries$1,577,200
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,501,269
Pro Year To Date Expenses$19,892,108
Farm Year To Date Expenses$482,712
Pro Salary Cap To Date$17,765,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,946,916
Farm Estimated Season Revenue$1,484,298
Pro Remaining Season Days139
Pro Expenses Per Days$343,037
Pro Estimated Expenses$47,682,143
Farm Remaining Season Days136
Farm Expenses Per Days$8,130
Farm Estimated Expenses$1,105,680
Estimated Season Expenses$48,787,823
Estimated Season Salary Cap$61,303,955
Estimate Under Maximum Salary Cap of $83,500,000$22,196,045
Estimate Over Minimum Salary Cap of $61,700,000 -$396,045
Current Bank Account($6,967,418)
Projected Bank Account($12,324,027)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $5,644,670
Ian Cole $8,000,000 (3)
-Salary Remaining : $5,644,670
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $4,233,503
Will Butcher $5,000,000 (3)
-Salary Remaining : $3,527,919
Radek Faksa $5,000,000 (4)
-Salary Remaining : $3,527,919
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $3,527,919
Jordan Greenway (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $2,469,543
Ryan Murray $3,000,000 (3)
-Salary Remaining : $2,116,751
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $1,834,518
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $1,763,959
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $1,763,959
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $987,817
Riley Stillman $1,350,000 (1)
-Salary Remaining : $952,538
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $881,980
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $740,863
Leo Carlsson $950,000 (2)
-Salary Remaining : $670,305
Alex Vlasic $925,000 (2)
-Salary Remaining : $652,665
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $652,665
Kevin Bahl $900,000 (4)
-Salary Remaining : $635,025
Akira Schmid $842,500 (1)
-Salary Remaining : $594,454
Joe Veleno $832,500 (1)
-Salary Remaining : $587,398
Jake Leschyshyn $778,333 (1)
-Salary Remaining : $549,179
Justin Brazeau $775,000 (4)
-Salary Remaining : $546,827
Total Pro Players23
Salary Commitment
Year 21 : $63,078,333
Year 22 : $47,750,000
Year 23 : $31,225,000
Year 24 : $11,675,000
Salary Average Commitment
Year 21 : $23,859,520
Year 22 : $18,825,000
Year 23 : $8,050,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $63,078,333
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 : $84,124
Christopher Gibson $100,000 (2)
Salary Remaining : $70,103
David Reinbacher $95,000 (3)
Salary Remaining : $66,598
Carl Berglund $95,000 (4)
Salary Remaining : $66,598
Fedor Svechkov $92,500 (3)
Salary Remaining : $64,845
Mads Sogaard $92,500 (2)
Salary Remaining : $64,845
Jansen Harkins $87,500 (4)
Salary Remaining : $61,340
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $60,814
Caedan Bankier $86,750 (2)
Salary Remaining : $60,814
Jack Matier $85,500 (2)
Salary Remaining : $59,938
Ronnie Attard $84,250 (1)
Salary Remaining : $59,062
Tyler Benson $83,250 (1)
Salary Remaining : $58,361
Lassi Thomson $83,200 (3)
Salary Remaining : $58,326
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $54,330
Cam Dineen $77,500 (4)
Salary Remaining : $54,330
Roland McKeown $77,500 (4)
Salary Remaining : $54,330
Brandon Bussi $77,500 (4)
Salary Remaining : $54,330
Laurent Dauphin $75,000 (1)
Salary Remaining : $52,577
Total Farm Players18
Salary Commitment
Year 21 : $1,577,200
Year 22 : $1,214,700
Year 23 : $763,200
Year 24 : $492,500
Salary Average Commitment
Year 21 : $1,191,104
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 - 6,188 - 91.00%
Level 2: 5700 - $46 - 5,321 - 93.34%
Level 3: 4300 - $19 - 3,594 - 83.58%
Level 4: 4600 - $18 - 4,432 - 96.34%
Luxury : 1600 - $158 - 1,260 - 78.77%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.47%
Farm Level 2: 1000 - $15 - 962 - 96.19%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,794 - 90.41%
Average Income per Game$1,596,010
Year to Date Revenue$19,152,121
Farm
Home Games Left23
Average Attendance - %2,811 - 93.71%
Average Income per Game$93,409
Year to Date Revenue$1,214,315

Expense

Pro Players Total Salaries$82,607,500
Farm Players Total Salaries$1,361,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,796,117
Farm Year To Date Expenses$391,800
Pro Salary Cap To Date$24,471,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,284,292
Farm Estimated Season Revenue$2,148,403
Pro Remaining Season Days139
Pro Expenses Per Days$442,170
Pro Estimated Expenses$61,461,630
Farm Remaining Season Days136
Farm Expenses Per Days$7,018
Farm Estimated Expenses$954,448
Estimated Season Expenses$62,416,078
Estimated Season Salary Cap$82,757,676
Estimate Under Maximum Salary Cap of $83,500,000$742,324
Estimate Over Minimum Salary Cap of $61,700,000 $21,057,676
Current Bank Account$74,343,729
Projected Bank Account$60,360,346

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $5,926,904
Taylor Hall $7,250,000 (2)
-Salary Remaining : $5,115,482
Erik Cernak $6,760,000 (3)
-Salary Remaining : $4,769,746
John Gibson $6,400,000 (1)
-Salary Remaining : $4,515,736
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $3,704,315
Claude Giroux $5,000,000 (2)
-Salary Remaining : $3,527,919
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $3,527,919
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $2,892,893
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $2,822,335
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $2,547,157
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $2,469,543
Jared McCann $3,380,000 (2)
-Salary Remaining : $2,384,873
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $2,293,147
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $2,116,751
Sam Bennett $2,925,000 (2)
-Salary Remaining : $2,063,832
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $2,010,914
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $1,763,959
Sean Durzi $2,000,000 (4)
-Salary Remaining : $1,411,168
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $652,665
Jeremy Swayman $925,000 (3)
-Salary Remaining : $652,665
Martin Fehervary $832,500 (1)
-Salary Remaining : $587,398
Nicolas Roy $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players22
Salary Commitment
Year 21 : $82,607,500
Year 22 : $57,875,000
Year 23 : $27,110,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $70,630,000
Year 22 : $46,130,000
Year 23 : $20,625,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $82,607,500
Year 22 : $57,875,000
Year 23 : $27,110,000
Year 24 : $6,000,000

Farm Players Salaries

Tucker Poolman $175,000 (2)
Salary Remaining : $122,680
Juuso Riikola $100,000 (1)
Salary Remaining : $70,103
Brendan Perlini $95,000 (1)
Salary Remaining : $66,598
Jack McBain $85,000 (1)
Salary Remaining : $59,588
Jake Neighbours $83,250 (1)
Salary Remaining : $58,361
Brett Howden $83,250 (1)
Salary Remaining : $58,361
Luke Schenn $80,000 (3)
Salary Remaining : $56,082
Joseph Woll $77,500 (4)
Salary Remaining : $54,330
Robert Hagg $77,500 (4)
Salary Remaining : $54,330
Steven Lorentz $75,000 (2)
Salary Remaining : $52,577
Nicolas Meloche $75,000 (2)
Salary Remaining : $52,577
Jonny Brodzinski $75,000 (2)
Salary Remaining : $52,577
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $49,072
Jonas Johansson $70,000 (1)
Salary Remaining : $49,072
Jakub Zboril $70,000 (1)
Salary Remaining : $49,072
Paul LaDue $70,000 (1)
Salary Remaining : $49,072
Total Farm Players16
Salary Commitment
Year 21 : $1,361,500
Year 22 : $635,000
Year 23 : $235,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,251,760
Year 22 : $607,904
Year 23 : $217,500
Year 24 : $137,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,850 - 97.50%
Level 2: 5000 - $55 - 4,927 - 98.55%
Level 3: 3000 - $35 - 2,979 - 99.31%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 903 - 90.32%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,935 - 96.75%
Farm Level 2: 1000 - $10 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,660 - 98.21%
Average Income per Game$1,764,613
Year to Date Revenue$19,410,740
Farm
Home Games Left24
Average Attendance - %2,930 - 97.66%
Average Income per Game$80,239
Year to Date Revenue$962,869

Expense

Pro Players Total Salaries$66,485,000
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$19,691,512
Farm Year To Date Expenses$856,819
Pro Salary Cap To Date$18,958,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,938,382
Farm Estimated Season Revenue$1,925,738
Pro Remaining Season Days139
Pro Expenses Per Days$342,056
Pro Estimated Expenses$47,545,784
Farm Remaining Season Days136
Farm Expenses Per Days$14,433
Farm Estimated Expenses$1,962,888
Estimated Season Expenses$49,508,672
Estimated Season Salary Cap$72,118,968
Estimate Under Maximum Salary Cap of $83,500,000$11,381,032
Estimate Over Minimum Salary Cap of $61,700,000 $10,418,968
Current Bank Account$73,856,204
Projected Bank Account$79,211,652

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $10,583,756
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $7,761,421
Paul Byron $6,500,000 (1)
-Salary Remaining : $4,586,294
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $3,527,919
Sean Walker $3,350,000 (3)
-Salary Remaining : $2,363,706
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $2,116,751
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $2,046,193
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $1,763,959
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $1,763,959
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $1,411,168
Cam York $1,600,000 (2)
-Salary Remaining : $1,128,934
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $1,058,376
Filip Zadina $1,100,000 (4)
-Salary Remaining : $776,142
Adam Fantilli $950,000 (3)
-Salary Remaining : $670,305
David Jiricek $950,000 (3)
-Salary Remaining : $670,305
Bobby Brink $925,000 (2)
-Salary Remaining : $652,665
Henry Thrun (Out of Payroll) $925,000 (2)
-Salary Remaining : $652,665
Marat Khusnutdinov $925,000 (2)
-Salary Remaining : $652,665
Erik Portillo $875,000 (2)
-Salary Remaining : $617,386
Luke Evangelista $842,500 (1)
-Salary Remaining : $594,454
Simon Benoit $842,500 (2)
-Salary Remaining : $594,454
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $582,107
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $564,467
Louis Domingue $600,000 (1)
-Salary Remaining : $423,350
Total Pro Players24
Salary Commitment
Year 21 : $67,410,000
Year 22 : $55,067,500
Year 23 : $37,350,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $24,525,000
Year 22 : $21,525,000
Year 23 : $9,100,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $67,410,000
Year 22 : $55,067,500
Year 23 : $37,350,000
Year 24 : $12,100,000

Farm Players Salaries

Michael Mersch $200,000 (2)
Salary Remaining : $140,206
Daniel O'Regan $200,000 (1)
Salary Remaining : $140,206
Gabriel Dumont $200,000 (2)
Salary Remaining : $140,206
Tommy Cross $200,000 (2)
Salary Remaining : $140,206
Charles Hudon $175,000 (2)
Salary Remaining : $122,680
Zac Jones $92,500 (1)
Salary Remaining : $64,845
Emil Heineman $92,500 (2)
Salary Remaining : $64,845
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $64,845
Emil Andrae $89,250 (2)
Salary Remaining : $62,567
Danil Gushchin $86,750 (2)
Salary Remaining : $60,814
Simon Lundmark $86,750 (2)
Salary Remaining : $60,814
Simon Ryfors $84,250 (2)
Salary Remaining : $59,062
Gianni Fairbrother $84,250 (1)
Salary Remaining : $59,062
Robin Salo $84,250 (2)
Salary Remaining : $59,062
Keean Washkurak $83,500 (1)
Salary Remaining : $58,536
Alex Turcotte $83,250 (2)
Salary Remaining : $58,361
Victor Soderstrom $83,250 (2)
Salary Remaining : $58,361
Jakob Pelletier $83,250 (1)
Salary Remaining : $58,361
Tyler Tucker $80,000 (3)
Salary Remaining : $56,082
Steven Kampfer $80,000 (1)
Salary Remaining : $56,082
Jonathan Davidsson $78,750 (1)
Salary Remaining : $55,206
Dylan Garand $77,500 (2)
Salary Remaining : $54,330
Cameron Crotty $77,500 (2)
Salary Remaining : $54,330
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $54,330
Emilio Pettersen $77,500 (4)
Salary Remaining : $54,330
Lias Andersson $75,000 (1)
Salary Remaining : $52,577
Josh Mahura $75,000 (3)
Salary Remaining : $52,577
Total Farm Players27
Salary Commitment
Year 21 : $2,800,000
Year 22 : $2,022,750
Year 23 : $310,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,814,500
Year 22 : $1,280,750
Year 23 : $290,000
Year 24 : $155,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,304 - 95.51%
Level 2: 5400 - $55 - 5,180 - 95.93%
Level 3: 3100 - $36 - 3,056 - 98.57%
Level 4: 4500 - $20 - 4,395 - 97.67%
Luxury : 1400 - $160 - 1,219 - 87.06%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.41%
Farm Level 2: 1000 - $15 - 970 - 96.98%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,153 - 95.97%
Average Income per Game$1,771,884
Year to Date Revenue$15,946,954
Farm
Home Games Left24
Average Attendance - %2,838 - 94.60%
Average Income per Game$94,320
Year to Date Revenue$1,131,839

Expense

Pro Players Total Salaries$71,499,999
Farm Players Total Salaries$1,572,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$22,076,024
Farm Year To Date Expenses$489,036
Pro Salary Cap To Date$20,493,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,700,281
Farm Estimated Season Revenue$2,263,678
Pro Remaining Season Days139
Pro Expenses Per Days$384,264
Pro Estimated Expenses$53,412,696
Farm Remaining Season Days136
Farm Expenses Per Days$8,106
Farm Estimated Expenses$1,102,416
Estimated Season Expenses$54,515,112
Estimated Season Salary Cap$77,742,896
Estimate Under Maximum Salary Cap of $83,500,000$5,757,104
Estimate Over Minimum Salary Cap of $61,700,000 $16,042,896
Current Bank Account$81,990,809
Projected Bank Account$86,439,656

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $9,384,264
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $5,009,645
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $4,797,970
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $4,586,294
Josh Norris $5,000,000 (3)
-Salary Remaining : $3,527,919
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $3,492,640
Chris Tanev $4,500,000 (4)
-Salary Remaining : $3,175,127
Adin Hill $2,675,000 (1)
-Salary Remaining : $1,887,437
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $1,876,853
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $1,763,959
Luke Kunin $2,300,000 (2)
-Salary Remaining : $1,622,843
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $1,411,168
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $1,411,167
Eric Robinson $1,500,000 (3)
-Salary Remaining : $1,058,376
Connor Bedard $950,000 (2)
-Salary Remaining : $670,305
Kevin Korchinski $950,000 (2)
-Salary Remaining : $670,305
Seth Jarvis $925,000 (1)
-Salary Remaining : $652,665
Dakota Joshua $850,000 (4)
-Salary Remaining : $599,746
Lukas Dostal $850,000 (4)
-Salary Remaining : $599,746
Ty Dellandrea $832,500 (1)
-Salary Remaining : $587,398
Connor McMichael $832,500 (2)
-Salary Remaining : $587,398
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $546,827
Alex Nylander $750,000 (3)
-Salary Remaining : $529,188
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 : $140,206
Jacob Larsson $130,000 (1)
Salary Remaining : $91,134
Filip Lindberg $92,500 (3)
Salary Remaining : $64,845
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $64,845
Christian Kyrou $87,000 (2)
Salary Remaining : $60,990
Tye Kartye $86,750 (4)
Salary Remaining : $60,814
Samuel Helenius $86,750 (2)
Salary Remaining : $60,814
William Trudeau $84,250 (1)
Salary Remaining : $59,062
Pavol Regenda $84,250 (3)
Salary Remaining : $59,062
Jack Finley $84,250 (1)
Salary Remaining : $59,062
Graeme Clarke $84,250 (1)
Salary Remaining : $59,062
Oscar Dansk $77,500 (4)
Salary Remaining : $54,330
Jett Woo $77,500 (4)
Salary Remaining : $54,330
Jan Jenik $77,500 (4)
Salary Remaining : $54,330
Michael Carcone $77,500 (4)
Salary Remaining : $54,330
Nick Wolff $75,000 (4)
Salary Remaining : $52,577
Christian Jaros $75,000 (1)
Salary Remaining : $52,577
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 - 4,421 - 68.02%
Level 2: 5200 - $70 - 3,658 - 70.35%
Level 3: 3200 - $40 - 2,599 - 81.22%
Level 4: 4000 - $25 - 3,964 - 99.09%
Luxury : 1100 - $220 - 877 - 79.76%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.93%
Farm Level 2: 1000 - $10 - 995 - 99.53%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15,520 - 77.60%
Average Income per Game$1,662,190
Year to Date Revenue$23,270,663
Farm
Home Games Left24
Average Attendance - %2,994 - 99.79%
Average Income per Game$58,910
Year to Date Revenue$706,915

Expense

Pro Players Total Salaries$62,101,624
Farm Players Total Salaries$1,298,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,250,449
Farm Year To Date Expenses$399,697
Pro Salary Cap To Date$18,514,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,879,136
Farm Estimated Season Revenue$1,413,830
Pro Remaining Season Days139
Pro Expenses Per Days$327,927
Pro Estimated Expenses$45,581,853
Farm Remaining Season Days136
Farm Expenses Per Days$6,695
Farm Estimated Expenses$910,520
Estimated Season Expenses$46,492,373
Estimated Season Salary Cap$62,332,367
Estimate Under Maximum Salary Cap of $83,500,000$21,167,633
Estimate Over Minimum Salary Cap of $61,700,000 $632,367
Current Bank Account$48,369,114
Projected Bank Account$48,169,707

Pro Players Salaries

Matt Benning $8,000,000 (3)
-Salary Remaining : $5,644,670
Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $5,644,670
Tyler Motte $6,000,000 (3)
-Salary Remaining : $4,233,503
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $3,951,269
William Carrier $5,130,000 (3)
-Salary Remaining : $3,619,645
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $3,175,127
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $2,892,893
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $1,651,066
Eric Comrie $2,200,000 (2)
-Salary Remaining : $1,552,284
Richard Panik $2,200,000 (1)
-Salary Remaining : $1,552,284
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $1,411,168
Colin Miller $2,000,000 (2)
-Salary Remaining : $1,411,168
Justin Bailey $1,500,000 (1)
-Salary Remaining : $1,058,376
Dylan McIlrath (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,058,376
Caleb Jones $1,199,999 (1)
-Salary Remaining : $846,700
Zach Benson $950,000 (3)
-Salary Remaining : $670,305
Cody Glass $874,125 (3)
-Salary Remaining : $616,768
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $599,746
Nick Perbix $842,500 (3)
-Salary Remaining : $594,454
A.J. Greer $775,000 (2)
-Salary Remaining : $546,827
Joel Hofer $775,000 (4)
-Salary Remaining : $546,827
Nicholas Robertson $765,000 (1)
-Salary Remaining : $539,772
Noah Gregor $750,000 (2)
-Salary Remaining : $529,188
Calen Addison $750,000 (1)
-Salary Remaining : $529,188
Total Pro Players24
Salary Commitment
Year 21 : $63,601,624
Year 22 : $43,986,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $31,414,125
Year 22 : $24,464,125
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $63,601,624
Year 22 : $43,986,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $140,206
Jordie Benn $199,900 (2)
Salary Remaining : $140,136
Alex Chiasson $199,000 (1)
Salary Remaining : $139,505
Jayson Megna $150,000 (1)
Salary Remaining : $105,155
Greg McKegg $150,000 (1)
Salary Remaining : $105,155
Isak Rosen $92,500 (2)
Salary Remaining : $64,845
Riley Tufte $92,500 (2)
Salary Remaining : $64,845
Garret Sparks $75,000 (2)
Salary Remaining : $52,577
Nelson Nogier $70,000 (1)
Salary Remaining : $49,072
Jason Spezza $70,000 (1)
Salary Remaining : $49,072
Total Farm Players10
Salary Commitment
Year 21 : $1,298,900
Year 22 : $459,900
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $620,202
Year 22 : $250,202
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,924 - 82.06%
Level 2: 5100 - $60 - 4,993 - 97.90%
Level 3: 3000 - $35 - 2,994 - 99.78%
Level 4: 4500 - $20 - 4,325 - 96.11%
Luxury : 1400 - $200 - 1,176 - 83.99%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.77%
Farm Level 2: 1000 - $15 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,411 - 92.05%
Average Income per Game$1,778,792
Year to Date Revenue$21,345,506
Farm
Home Games Left24
Average Attendance - %2,813 - 93.77%
Average Income per Game$93,581
Year to Date Revenue$1,122,971

Expense

Pro Players Total Salaries$64,432,500
Farm Players Total Salaries$970,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$19,189,508
Farm Year To Date Expenses$252,329
Pro Salary Cap To Date$17,135,715
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,584,973
Farm Estimated Season Revenue$2,245,942
Pro Remaining Season Days139
Pro Expenses Per Days$348,388
Pro Estimated Expenses$48,425,932
Farm Remaining Season Days136
Farm Expenses Per Days$5,000
Farm Estimated Expenses$680,000
Estimated Season Expenses$49,105,932
Estimated Season Salary Cap$60,747,952
Estimate Under Maximum Salary Cap of $83,500,000$22,752,048
Estimate Over Minimum Salary Cap of $61,700,000 -$952,048
Current Bank Account$133,048,278
Projected Bank Account$137,773,261

Pro Players Salaries

Leon Draisaitl (Out of Payroll) $9,000,000 (1)
-Salary Remaining : $6,350,254
Cale Makar $9,000,000 (3)
-Salary Remaining : $6,350,254
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $5,503,553
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $4,939,086
Alex Tuch $4,750,000 (2)
-Salary Remaining : $3,351,523
David Pastrnak $4,000,000 (1)
-Salary Remaining : $2,822,335
Linus Ullmark $3,500,000 (1)
-Salary Remaining : $2,469,543
Matt Nieto $2,750,000 (3)
-Salary Remaining : $1,940,355
Kirby Dach $2,500,000 (1)
-Salary Remaining : $1,763,959
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $1,728,680
Ryan Suter $2,000,000 (3)
-Salary Remaining : $1,411,168
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $705,584
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $670,305
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $670,305
Jake Sanderson $925,000 (1)
-Salary Remaining : $652,665
Cole Sillinger $925,000 (2)
-Salary Remaining : $652,665
Alexander Holtz $925,000 (1)
-Salary Remaining : $652,665
Dennis Hildeby $850,000 (1)
-Salary Remaining : $599,746
Moritz Seider $832,500 (2)
-Salary Remaining : $587,398
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $564,467
Cole Smith $775,000 (4)
-Salary Remaining : $546,827
Jake Walman $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players22
Salary Commitment
Year 21 : $64,432,500
Year 22 : $39,332,500
Year 23 : $23,125,000
Year 24 : $1,575,000
Salary Average Commitment
Year 21 : $60,357,500
Year 22 : $36,507,500
Year 23 : $20,800,000
Year 24 : $1,400,000
Salary Cap with 1 Way Contract
Year 21 : $64,432,500
Year 22 : $39,332,500
Year 23 : $23,125,000
Year 24 : $1,575,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $66,598
Vasily Podkolzin $92,500 (2)
Salary Remaining : $64,845
Dylan Holloway $92,500 (1)
Salary Remaining : $64,845
Alexander Petrovic $90,000 (2)
Salary Remaining : $63,093
Michael Pezzetta $80,000 (4)
Salary Remaining : $56,082
Jet Greaves $77,500 (2)
Salary Remaining : $54,330
Phillip Di Giuseppe $77,500 (4)
Salary Remaining : $54,330
Cale Morris $75,000 (1)
Salary Remaining : $52,577
Jordan Spence $75,000 (1)
Salary Remaining : $52,577
Dennis Cholowski $75,000 (1)
Salary Remaining : $52,577
Scott Wedgewood $70,000 (1)
Salary Remaining : $49,072
Andreas Englund $70,000 (1)
Salary Remaining : $49,072
Total Farm Players12
Salary Commitment
Year 21 : $970,000
Year 22 : $512,500
Year 23 : $157,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $792,500
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 - 6,404 - 92.82%
Level 2: 5900 - $55 - 5,028 - 85.23%
Level 3: 3400 - $40 - 2,628 - 77.30%
Level 4: 4400 - $25 - 4,179 - 94.98%
Luxury : 1400 - $195 - 1,190 - 84.97%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,359 - 67.97%
Farm Level 2: 1000 - $22 - 647 - 64.71%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,430 - 88.32%
Average Income per Game$1,908,716
Year to Date Revenue$20,995,873
Farm
Home Games Left24
Average Attendance - %2,006 - 66.88%
Average Income per Game$84,167
Year to Date Revenue$1,010,004

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$24,799,776
Farm Year To Date Expenses$565,920
Pro Salary Cap To Date$24,033,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,261,472
Farm Estimated Season Revenue$2,020,008
Pro Remaining Season Days139
Pro Expenses Per Days$434,987
Pro Estimated Expenses$60,463,193
Farm Remaining Season Days136
Farm Expenses Per Days$9,361
Farm Estimated Expenses$1,273,096
Estimated Season Expenses$61,736,289
Estimated Season Salary Cap$77,793,456
Estimate Under Maximum Salary Cap of $83,500,000$5,706,544
Estimate Over Minimum Salary Cap of $61,700,000 $16,093,456
Current Bank Account$189,398,382
Projected Bank Account$186,943,573

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $8,819,797
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $5,644,670
Evgeny Kuznetsov (Out of Payroll) $8,000,000 (2)
-Salary Remaining : $5,644,670
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $4,939,086
Adam Henrique $5,825,000 (2)
-Salary Remaining : $4,110,025
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $3,880,711
Brock Nelson $5,200,000 (1)
-Salary Remaining : $3,669,036
Jake Allen $4,400,000 (2)
-Salary Remaining : $3,104,569
Carson Soucy $4,000,000 (2)
-Salary Remaining : $2,822,335
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $2,328,426
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $2,187,310
Jesper Fast $3,000,000 (3)
-Salary Remaining : $2,116,751
Lars Eller $3,000,000 (1)
-Salary Remaining : $2,116,751
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $2,116,751
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $1,693,401
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $1,270,051
Igor Shesterkin $925,000 (1)
-Salary Remaining : $652,665
Ridly Greig $925,000 (1)
-Salary Remaining : $652,665
Jacob Peterson $842,500 (1)
-Salary Remaining : $594,454
Mathieu Joseph $775,000 (2)
-Salary Remaining : $546,827
Rourke Chartier $700,000 (1)
-Salary Remaining : $493,909
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 : $140,206
Justin Braun $100,000 (2)
Salary Remaining : $70,103
Dennis Gilbert $92,500 (1)
Salary Remaining : $64,845
Matej Blumel $92,500 (4)
Salary Remaining : $64,845
Max Gildon $92,500 (1)
Salary Remaining : $64,845
Zachary Sanford $85,000 (3)
Salary Remaining : $59,588
Aarne Talvitie $84,250 (1)
Salary Remaining : $59,062
Henri Nikkanen $84,250 (1)
Salary Remaining : $59,062
Cole Schwindt $83,250 (2)
Salary Remaining : $58,361
Jiri Patera $81,750 (1)
Salary Remaining : $57,309
Albert Johansson $77,500 (2)
Salary Remaining : $54,330
Ian Mitchell $77,500 (4)
Salary Remaining : $54,330
Daniil Miromanov $77,500 (4)
Salary Remaining : $54,330
William Lagesson $77,500 (4)
Salary Remaining : $54,330
Dylan Wells $75,000 (3)
Salary Remaining : $52,577
Parker Wotherspoon $75,000 (2)
Salary Remaining : $52,577
Marian Studenic $75,000 (3)
Salary Remaining : $52,577
Trevor Carrick $75,000 (3)
Salary Remaining : $52,577
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $49,072
Josh Jacobs $70,000 (1)
Salary Remaining : $49,072
Tomas Jurco $70,000 (1)
Salary Remaining : $49,072
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

Detroit Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaysk Palace
Level 1: 8200 - $79 - 6,283 - 76.62%
Level 2: 7200 - $49 - 5,247 - 72.87%
Level 3: 5300 - $29 - 3,336 - 62.94%
Level 4: 6200 - $19 - 4,614 - 74.42%
Luxury : 2100 - $180 - 1,187 - 56.50%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,418 - 70.91%
Farm Level 2: 1000 - $19 - 714 - 71.40%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,666 - 71.26%
Average Income per Game$1,681,047
Year to Date Revenue$20,172,569
Farm
Home Games Left23
Average Attendance - %2,132 - 71.07%
Average Income per Game$84,618
Year to Date Revenue$1,100,035

Expense

Pro Players Total Salaries$84,700,000
Farm Players Total Salaries$1,655,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,158,068
Farm Year To Date Expenses$487,838
Pro Salary Cap To Date$23,820,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,750,375
Farm Estimated Season Revenue$1,946,216
Pro Remaining Season Days139
Pro Expenses Per Days$451,269
Pro Estimated Expenses$62,726,391
Farm Remaining Season Days136
Farm Expenses Per Days$8,535
Farm Estimated Expenses$1,160,760
Estimated Season Expenses$63,887,151
Estimated Season Salary Cap$83,582,917
Estimate Under Maximum Salary Cap of $83,500,000-$82,917
Estimate Over Minimum Salary Cap of $61,700,000 $21,882,917
Current Bank Account($2,594,637)
Projected Bank Account($15,785,197)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $7,055,838
Mark Stone $8,000,000 (4)
-Salary Remaining : $5,644,670
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $4,233,503
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $3,880,711
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $3,598,477
Juuse Saros $5,000,000 (2)
-Salary Remaining : $3,527,919
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $3,386,802
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $3,386,802
Ville Husso $4,750,000 (3)
-Salary Remaining : $3,351,523
Cam Fowler $4,750,000 (1)
-Salary Remaining : $3,351,523
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $2,293,147
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $2,187,310
Olli Maatta $3,000,000 (3)
-Salary Remaining : $2,116,751
David Savard $2,800,000 (1)
-Salary Remaining : $1,975,635
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $1,675,761
Reilly Smith $2,250,000 (1)
-Salary Remaining : $1,587,563
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $1,411,168
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $1,411,168
Brandon Montour $1,750,000 (2)
-Salary Remaining : $1,234,772
Jake Evans $1,700,000 (3)
-Salary Remaining : $1,199,492
Alex Newhook $925,000 (1)
-Salary Remaining : $652,665
Sam Carrick $850,000 (2)
-Salary Remaining : $599,746
Total Pro Players22
Salary Commitment
Year 21 : $84,700,000
Year 22 : $58,575,000
Year 23 : $41,950,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $83,025,000
Year 22 : $58,650,000
Year 23 : $40,550,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $84,700,000
Year 22 : $58,575,000
Year 23 : $38,700,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $70,103
Ethan Prow $100,000 (4)
Salary Remaining : $70,103
John Hayden $100,000 (4)
Salary Remaining : $70,103
Alexander Peters $100,000 (4)
Salary Remaining : $70,103
Connor Mackey $92,500 (1)
Salary Remaining : $64,845
Landon Slaggert $92,500 (2)
Salary Remaining : $64,845
Rem Pitlick $92,500 (2)
Salary Remaining : $64,845
Ryan Johnson $92,500 (1)
Salary Remaining : $64,845
Rasmus Asplund $87,500 (3)
Salary Remaining : $61,340
Nico Daws $86,750 (3)
Salary Remaining : $60,814
Gustav Lindstrom $85,000 (2)
Salary Remaining : $59,588
Hugo Alnefelt $84,250 (1)
Salary Remaining : $59,062
Tristen Robins $84,250 (1)
Salary Remaining : $59,062
William Dufour $84,250 (1)
Salary Remaining : $59,062
Matthew Villalta $78,750 (3)
Salary Remaining : $55,206
Garrett Pilon $75,000 (3)
Salary Remaining : $52,577
Klim Kostin $75,000 (3)
Salary Remaining : $52,577
Olli Juolevi $75,000 (3)
Salary Remaining : $52,577
Matt Luff $70,000 (1)
Salary Remaining : $49,072
Total Farm Players19
Salary Commitment
Year 21 : $1,655,750
Year 22 : $1,148,000
Year 23 : $878,000
Year 24 : $400,000
Salary Average Commitment
Year 21 : $1,240,500
Year 22 : $870,500
Year 23 : $690,500
Year 24 : $240,000

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $91 - 5,941 - 99.01%
Level 2: 5300 - $55 - 5,080 - 95.86%
Level 3: 4000 - $22 - 3,549 - 88.72%
Level 4: 4100 - $20 - 4,074 - 99.37%
Luxury : 1100 - $200 - 1,090 - 99.13%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,940 - 97.00%
Farm Level 2: 1000 - $13 - 964 - 96.42%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,735 - 96.27%
Average Income per Game$1,748,607
Year to Date Revenue$20,983,285
Farm
Home Games Left24
Average Attendance - %2,904 - 96.81%
Average Income per Game$88,048
Year to Date Revenue$1,056,574

Expense

Pro Players Total Salaries$55,123,055
Farm Players Total Salaries$275,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,690,000
Pro Year To Date Expenses$17,744,948
Farm Year To Date Expenses$124,033
Pro Salary Cap To Date$17,494,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,709,605
Farm Estimated Season Revenue$2,113,148
Pro Remaining Season Days139
Pro Expenses Per Days$284,127
Pro Estimated Expenses$39,493,653
Farm Remaining Season Days136
Farm Expenses Per Days$1,418
Farm Estimated Expenses$192,848
Estimated Season Expenses$39,686,501
Estimated Season Salary Cap$58,078,580
Estimate Under Maximum Salary Cap of $83,500,000$25,421,420
Estimate Over Minimum Salary Cap of $61,700,000 -$3,621,420
Current Bank Account$79,050,429
Projected Bank Account$92,186,681

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $8,819,797
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $8,819,797
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $3,919,909
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $2,822,335
Kris Russell $3,000,000 (2)
-Salary Remaining : $2,116,751
Chris Driedger $2,500,000 (2)
-Salary Remaining : $1,763,959
Tanner Kero $2,025,000 (1)
-Salary Remaining : $1,428,807
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $1,093,655
Derek Grant $1,500,000 (1)
-Salary Remaining : $1,058,376
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $705,584
Craig Smith $1,000,000 (2)
-Salary Remaining : $705,584
Shane Wright $950,000 (1)
-Salary Remaining : $670,305
Matty Beniers $925,000 (1)
-Salary Remaining : $652,665
Mattias Norlinder $892,500 (3)
-Salary Remaining : $629,734
Simon Holmstrom (Out of Payroll) $832,500 (1)
-Salary Remaining : $587,398
Martin Pospisil $775,000 (4)
-Salary Remaining : $546,827
Dryden Hunt $775,000 (4)
-Salary Remaining : $546,827
Cale Fleury $775,000 (3)
-Salary Remaining : $546,827
Taylor Fedun $775,000 (1)
-Salary Remaining : $546,827
Spencer Martin $775,000 (3)
-Salary Remaining : $546,827
Michael McCarron $750,000 (2)
-Salary Remaining : $529,188
Max Lajoie $600,000 (1)
-Salary Remaining : $423,350
Total Pro Players22
Salary Commitment
Year 21 : $55,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $19,850,000
Year 22 : $13,325,000
Year 23 : $6,675,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $55,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $140,206
Collin Delia $75,000 (3)
Salary Remaining : $52,577
Total Farm Players2
Salary Commitment
Year 21 : $275,000
Year 22 : $275,000
Year 23 : $75,000
Year 24 : $0
Salary Average Commitment
Year 21 : $135,000
Year 22 : $135,000
Year 23 : $75,000
Year 24 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,865 - 81.08%
Level 2: 5000 - $80 - 3,675 - 73.50%
Level 3: 2000 - $65 - 1,674 - 83.72%
Level 4: 4000 - $32 - 3,219 - 80.48%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,994 - 99.69%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14,433 - 80.18%
Average Income per Game$1,657,381
Year to Date Revenue$23,203,333
Farm
Home Games Left24
Average Attendance - %2,994 - 99.79%
Average Income per Game$58,853
Year to Date Revenue$706,230

Expense

Pro Players Total Salaries$66,317,500
Farm Players Total Salaries$1,233,100
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$20,848,465
Farm Year To Date Expenses$368,165
Pro Salary Cap To Date$19,318,019
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,749,285
Farm Estimated Season Revenue$1,412,460
Pro Remaining Season Days139
Pro Expenses Per Days$359,480
Pro Estimated Expenses$49,967,720
Farm Remaining Season Days136
Farm Expenses Per Days$6,356
Farm Estimated Expenses$864,416
Estimated Season Expenses$50,832,136
Estimated Season Salary Cap$65,310,385
Estimate Under Maximum Salary Cap of $83,500,000$18,189,615
Estimate Over Minimum Salary Cap of $61,700,000 $3,610,385
Current Bank Account$24,406,392
Projected Bank Account$19,736,001

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $5,997,462
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $5,150,761
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $4,409,898
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $4,092,386
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $3,175,127
Filip Hronek (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,175,127
J.T. Compher $3,500,000 (2)
-Salary Remaining : $2,469,543
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $2,116,751
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $2,081,472
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $1,763,959
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $1,763,959
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $1,587,563
Radim Simek $2,150,000 (1)
-Salary Remaining : $1,517,005
John Marino $1,750,000 (1)
-Salary Remaining : $1,234,772
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $1,234,772
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $846,701
Sammy Blais $1,000,000 (4)
-Salary Remaining : $705,584
Trevor Zegras $925,000 (1)
-Salary Remaining : $652,665
Isaak Phillips $892,500 (2)
-Salary Remaining : $629,734
Christian Fischer $832,500 (2)
-Salary Remaining : $587,398
Mason Marchment $792,500 (1)
-Salary Remaining : $559,175
Shane Pinto $775,000 (2)
-Salary Remaining : $546,827
Anthony Stolarz $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players23
Salary Commitment
Year 21 : $66,317,500
Year 22 : $54,700,000
Year 23 : $26,250,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $68,194,520
Year 22 : $54,467,500
Year 23 : $26,250,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $66,317,500
Year 22 : $50,200,000
Year 23 : $21,750,000
Year 24 : $6,500,000

Farm Players Salaries

Keith Kinkaid $200,000 (1)
Salary Remaining : $140,206
Anton Khudobin $200,000 (1)
Salary Remaining : $140,206
Cal Petersen $100,000 (2)
Salary Remaining : $70,103
Mavrik Bourque $92,500 (1)
Salary Remaining : $64,845
Josh Dunne $92,500 (2)
Salary Remaining : $64,845
Jesper Sellgren $84,250 (2)
Salary Remaining : $59,062
Jack LaFontaine $83,850 (2)
Salary Remaining : $58,781
Mark Kastelic $80,000 (4)
Salary Remaining : $56,082
Philippe Maillet $77,500 (2)
Salary Remaining : $54,330
Zach Aston-Reese $77,500 (1)
Salary Remaining : $54,330
Noah Juulsen $75,000 (1)
Salary Remaining : $52,577
Martin Frk $70,000 (1)
Salary Remaining : $49,072
Total Farm Players12
Salary Commitment
Year 21 : $1,233,100
Year 22 : $518,100
Year 23 : $80,000
Year 24 : $80,000
Salary Average Commitment
Year 21 : $787,500
Year 22 : $400,000
Year 23 : $60,000
Year 24 : $60,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7100 - $82 - 6,129 - 86.32%
Level 2: 6300 - $52 - 5,349 - 84.90%
Level 3: 3600 - $32 - 3,297 - 91.58%
Level 4: 4500 - $24 - 4,239 - 94.20%
Luxury : 1500 - $195 - 1,150 - 76.68%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,405 - 70.25%
Farm Level 2: 1000 - $30 - 469 - 46.92%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,164 - 87.67%
Average Income per Game$1,769,844
Year to Date Revenue$19,468,289
Farm
Home Games Left23
Average Attendance - %1,874 - 62.47%
Average Income per Game$82,924
Year to Date Revenue$1,078,012

Expense

Pro Players Total Salaries$72,452,883
Farm Players Total Salaries$2,874,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$21,962,254
Farm Year To Date Expenses$862,300
Pro Salary Cap To Date$20,731,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,095,334
Farm Estimated Season Revenue$1,907,252
Pro Remaining Season Days139
Pro Expenses Per Days$380,471
Pro Estimated Expenses$52,885,469
Farm Remaining Season Days136
Farm Expenses Per Days$14,816
Farm Estimated Expenses$2,014,976
Estimated Season Expenses$54,900,445
Estimated Season Salary Cap$73,602,862
Estimate Under Maximum Salary Cap of $83,500,000$9,897,138
Estimate Over Minimum Salary Cap of $61,700,000 $11,902,862
Current Bank Account$79,172,532
Projected Bank Account$79,274,673

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $8,467,005
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $7,055,838
Blake Coleman $6,500,000 (3)
-Salary Remaining : $4,586,294
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $4,304,061
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $4,233,503
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $3,023,932
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $2,822,335
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $2,822,335
Pius Suter $3,750,000 (3)
-Salary Remaining : $2,645,939
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $2,328,426
Alex Stalock $1,600,000 (2)
-Salary Remaining : $1,128,934
Troy Stecher $1,250,000 (2)
-Salary Remaining : $881,980
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $740,863
Arthur Kaliyev $950,000 (1)
-Salary Remaining : $670,305
Drew O'Connor $950,000 (1)
-Salary Remaining : $670,305
Jamie Drysdale $950,000 (1)
-Salary Remaining : $670,305
Artem Zub $925,000 (1)
-Salary Remaining : $652,665
Cal Foote $900,000 (3)
-Salary Remaining : $635,025
Marco Rossi $894,167 (1)
-Salary Remaining : $630,910
Ryan McLeod $798,000 (3)
-Salary Remaining : $563,056
Travis Boyd $750,000 (2)
-Salary Remaining : $529,188
Morgan Geekie $750,000 (1)
-Salary Remaining : $529,188
Joey Daccord $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players23
Salary Commitment
Year 21 : $72,452,883
Year 22 : $59,883,716
Year 23 : $24,233,716
Year 24 : $8,285,716
Salary Average Commitment
Year 21 : $24,933,716
Year 22 : $19,533,716
Year 23 : $11,233,716
Year 24 : $4,885,716
Salary Cap with 1 Way Contract
Year 21 : $72,452,883
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 : $84,124
Justus Annunen $92,500 (1)
Salary Remaining : $64,845
Brennan Othmann $92,500 (1)
Salary Remaining : $64,845
Zachary L'Heureux $92,500 (2)
Salary Remaining : $64,845
Jonatan Berggren $92,500 (3)
Salary Remaining : $64,845
Fabian Lysell $92,500 (2)
Salary Remaining : $64,845
Simon Nemec $92,500 (2)
Salary Remaining : $64,845
Tyler Kleven $92,500 (2)
Salary Remaining : $64,845
Kole Lind $87,400 (1)
Salary Remaining : $61,270
Ethan Del Mastro $86,750 (1)
Salary Remaining : $60,814
Joshua Roy $86,750 (2)
Salary Remaining : $60,814
Vincent Iorio $86,750 (1)
Salary Remaining : $60,814
Logan Mailloux $86,750 (1)
Salary Remaining : $60,814
Nikita Chibrikov $86,750 (1)
Salary Remaining : $60,814
Nolan Allan $86,750 (1)
Salary Remaining : $60,814
Alex Beaucage $86,750 (1)
Salary Remaining : $60,814
Will Cuylle $86,750 (2)
Salary Remaining : $60,814
Xavier Simoneau $85,500 (1)
Salary Remaining : $59,938
Declan Chisholm $83,500 (1)
Salary Remaining : $58,536
Brayden Tracey $83,250 (1)
Salary Remaining : $58,361
Sam Poulin $83,250 (2)
Salary Remaining : $58,361
Joseph Cramarossa $80,000 (2)
Salary Remaining : $56,082
Dillon Simpson $80,000 (2)
Salary Remaining : $56,082
Jordan Gross $77,500 (3)
Salary Remaining : $54,330
Taro Hirose $77,500 (3)
Salary Remaining : $54,330
Jasper Weatherby $77,500 (4)
Salary Remaining : $54,330
Artemi Kniazev $77,500 (2)
Salary Remaining : $54,330
Conor Timmins $75,000 (1)
Salary Remaining : $52,577
Sampo Ranta $75,000 (2)
Salary Remaining : $52,577
Vinni Lettieri $75,000 (3)
Salary Remaining : $52,577
Andy Welinski $75,000 (1)
Salary Remaining : $52,577
Gemel Smith $75,000 (1)
Salary Remaining : $52,577
Matthew Robertson $75,000 (1)
Salary Remaining : $52,577
Nicholas Baptiste $70,000 (1)
Salary Remaining : $49,072
Total Farm Players34
Salary Commitment
Year 21 : $2,874,400
Year 22 : $1,459,250
Year 23 : $400,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,238,654
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 - 4,281 - 69.05%
Level 2: 5300 - $85 - 3,082 - 58.14%
Level 3: 2400 - $65 - 1,603 - 66.79%
Level 4: 4000 - $45 - 2,066 - 51.64%
Luxury : 1100 - $350 - 570 - 51.78%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,896 - 94.80%
Farm Level 2: 1000 - $15 - 992 - 99.15%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %11,601 - 61.06%
Average Income per Game$1,680,088
Year to Date Revenue$16,800,878
Farm
Home Games Left23
Average Attendance - %2,887 - 96.25%
Average Income per Game$84,666
Year to Date Revenue$1,100,656

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$2,167,250
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,974,343
Farm Year To Date Expenses$644,789
Pro Salary Cap To Date$23,737,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,082,722
Farm Estimated Season Revenue$1,947,314
Pro Remaining Season Days139
Pro Expenses Per Days$422,462
Pro Estimated Expenses$58,722,218
Farm Remaining Season Days136
Farm Expenses Per Days$11,171
Farm Estimated Expenses$1,519,256
Estimated Season Expenses$60,241,474
Estimated Season Salary Cap$79,496,551
Estimate Under Maximum Salary Cap of $83,500,000$4,003,449
Estimate Over Minimum Salary Cap of $61,700,000 $17,796,551
Current Bank Account$38,816,716
Projected Bank Account$32,605,278

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $5,644,670
John Tavares $7,950,000 (1)
-Salary Remaining : $5,609,391
Brock Boeser $7,500,000 (1)
-Salary Remaining : $5,291,878
Chris Kreider $6,000,000 (3)
-Salary Remaining : $4,233,503
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $4,233,503
Tyler Myers $5,500,000 (3)
-Salary Remaining : $3,880,711
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $3,704,315
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $2,822,335
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $2,610,660
Dylan Strome $3,600,000 (1)
-Salary Remaining : $2,540,102
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $2,293,147
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $2,275,508
Brock McGinn $2,750,000 (1)
-Salary Remaining : $1,940,355
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $1,763,959
Martin Necas $2,500,000 (3)
-Salary Remaining : $1,763,959
David Kampf $2,400,000 (2)
-Salary Remaining : $1,693,401
Mason Appleton $2,000,000 (3)
-Salary Remaining : $1,411,168
Michael Bunting $1,150,000 (3)
-Salary Remaining : $811,421
Tony DeAngelo $1,000,000 (2)
-Salary Remaining : $705,584
Dan Vladar $750,000 (1)
-Salary Remaining : $529,188
Total Pro Players20
Salary Commitment
Year 21 : $79,025,000
Year 22 : $35,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000
Salary Average Commitment
Year 21 : $57,627,019
Year 22 : $25,675,000
Year 23 : $19,175,000
Year 24 : $6,925,000
Salary Cap with 1 Way Contract
Year 21 : $79,025,000
Year 22 : $35,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000

Farm Players Salaries

Jordan Weal $200,000 (1)
Salary Remaining : $140,206
Andrew Agozzino $140,000 (3)
Salary Remaining : $98,144
Michael Del Zotto $140,000 (3)
Salary Remaining : $98,144
Andrej Sustr $120,000 (3)
Salary Remaining : $84,124
Michael McLeod $100,000 (3)
Salary Remaining : $70,103
Gabriel Bourque $100,000 (2)
Salary Remaining : $70,103
Jack Ahcan $92,500 (1)
Salary Remaining : $64,845
Matt Donovan $90,000 (1)
Salary Remaining : $63,093
Alex Laferriere $87,500 (2)
Salary Remaining : $61,340
Justin Sourdif $86,750 (2)
Salary Remaining : $60,814
Louis Crevier $86,750 (2)
Salary Remaining : $60,814
Matthew Kessel $84,250 (1)
Salary Remaining : $59,062
Braden Schneider $83,250 (1)
Salary Remaining : $58,361
Michael Dal Colle $83,250 (1)
Salary Remaining : $58,361
Alex Limoges $78,000 (3)
Salary Remaining : $54,680
Nikita Alexandrov $77,500 (1)
Salary Remaining : $54,330
Egor Afanasyev $77,500 (4)
Salary Remaining : $54,330
Dylan Coghlan $75,000 (3)
Salary Remaining : $52,577
Joe Hicketts $75,000 (3)
Salary Remaining : $52,577
Joey Anderson $75,000 (1)
Salary Remaining : $52,577
Mitchell Chaffee $75,000 (3)
Salary Remaining : $52,577
Sebastien Aho $70,000 (1)
Salary Remaining : $49,072
Zane McIntyre $70,000 (1)
Salary Remaining : $49,072
Total Farm Players23
Salary Commitment
Year 21 : $2,167,250
Year 22 : $1,241,500
Year 23 : $880,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,463,000
Year 22 : $843,000
Year 23 : $603,000
Year 24 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6500 - $88 - 6,148 - 94.58%
Level 2: 5250 - $46 - 5,220 - 99.43%
Level 3: 5000 - $17 - 3,696 - 73.92%
Level 4: 5000 - $14 - 4,808 - 96.16%
Luxury : 1250 - $190 - 1,175 - 94.01%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,920 - 95.98%
Farm Level 2: 1000 - $15 - 961 - 96.10%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21,047 - 91.51%
Average Income per Game$1,656,418
Year to Date Revenue$19,877,017
Farm
Home Games Left23
Average Attendance - %2,881 - 96.02%
Average Income per Game$96,290
Year to Date Revenue$1,251,767

Expense

Pro Players Total Salaries$78,842,500
Farm Players Total Salaries$579,450
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$23,562,725
Farm Year To Date Expenses$182,529
Pro Salary Cap To Date$23,121,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,036,124
Farm Estimated Season Revenue$2,214,665
Pro Remaining Season Days139
Pro Expenses Per Days$407,830
Pro Estimated Expenses$56,688,370
Farm Remaining Season Days136
Farm Expenses Per Days$2,987
Farm Estimated Expenses$406,232
Estimated Season Expenses$57,094,602
Estimated Season Salary Cap$82,001,137
Estimate Under Maximum Salary Cap of $83,500,000$1,498,863
Estimate Over Minimum Salary Cap of $61,700,000 $20,301,137
Current Bank Account$21,071,291
Projected Bank Account$14,227,478

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $7,055,838
Kris Letang $8,000,000 (2)
-Salary Remaining : $5,644,670
Sean Couturier $7,750,000 (2)
-Salary Remaining : $5,468,274
Neal Pionk $6,500,000 (1)
-Salary Remaining : $4,586,294
Brayden Point $6,000,000 (1)
-Salary Remaining : $4,233,503
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $4,233,503
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $3,880,711
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $3,721,954
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $3,527,919
Timo Meier $4,000,000 (1)
-Salary Remaining : $2,822,335
Darren Helm $2,500,000 (1)
-Salary Remaining : $1,763,959
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $1,481,726
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,411,168
Jack Campbell $1,800,000 (2)
-Salary Remaining : $1,270,051
Conor Sheary $1,750,000 (1)
-Salary Remaining : $1,234,772
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $1,058,376
Eetu Liukas $867,500 (2)
-Salary Remaining : $612,094
Mark Giordano $800,000 (2)
-Salary Remaining : $564,467
Markus Niemelainen $750,000 (2)
-Salary Remaining : $529,188
Mats Zuccarello $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players20
Salary Commitment
Year 21 : $78,842,500
Year 22 : $54,492,500
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $72,225,000
Year 22 : $54,075,000
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $78,842,500
Year 22 : $54,492,500
Year 23 : $10,500,000
Year 24 : $5,000,000

Farm Players Salaries

Christian Djoos $100,000 (2)
Salary Remaining : $70,103
Oskari Laaksonen $92,500 (2)
Salary Remaining : $64,845
Taylor Gauthier $86,750 (2)
Salary Remaining : $60,814
Jakub Demek $85,200 (2)
Salary Remaining : $59,728
Brennan Menell $75,000 (2)
Salary Remaining : $52,577
Jeremy Bracco $70,000 (1)
Salary Remaining : $49,072
Matt Bartkowski $70,000 (1)
Salary Remaining : $49,072
Total Farm Players7
Salary Commitment
Year 21 : $579,450
Year 22 : $439,450
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $470,202
Year 22 : $340,000
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 - 4,804 - 80.06%
Level 2: 5000 - $60 - 4,983 - 99.66%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,393 - 84.83%
Luxury : 1000 - $205 - 967 - 96.66%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,939 - 96.93%
Farm Level 2: 1000 - $15 - 964 - 96.36%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %14,183 - 88.44%
Average Income per Game$1,567,505
Year to Date Revenue$20,377,567
Farm
Home Games Left24
Average Attendance - %2,902 - 96.74%
Average Income per Game$97,115
Year to Date Revenue$1,165,384

Expense

Pro Players Total Salaries$77,117,500
Farm Players Total Salaries$347,500
Coaches Total Salaries$3,906,250
Luxury Taxe Total$0
Special Salary Cap Value$7,850,000
Pro Year To Date Expenses$23,547,345
Farm Year To Date Expenses$124,051
Pro Salary Cap To Date$22,294,493
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,890,144
Farm Estimated Season Revenue$2,330,768
Pro Remaining Season Days139
Pro Expenses Per Days$411,288
Pro Estimated Expenses$57,169,032
Farm Remaining Season Days136
Farm Expenses Per Days$1,791
Farm Estimated Expenses$243,576
Estimated Season Expenses$57,412,608
Estimated Season Salary Cap$83,604,866
Estimate Under Maximum Salary Cap of $83,500,000-$104,866
Estimate Over Minimum Salary Cap of $61,700,000 $21,904,866
Current Bank Account($959,401)
Projected Bank Account($12,151,097)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $11,642,132
Connor McDavid $13,000,000 (1)
-Salary Remaining : $9,172,589
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $5,644,670
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $4,233,503
Adam Pelech $5,750,000 (2)
-Salary Remaining : $4,057,107
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $3,175,127
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $2,469,543
Colton Sissons $2,775,000 (1)
-Salary Remaining : $1,957,995
Scott Laughton $2,750,000 (2)
-Salary Remaining : $1,940,355
Miles Wood $2,500,000 (1)
-Salary Remaining : $1,763,959
Antti Raanta $1,750,000 (2)
-Salary Remaining : $1,234,772
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $1,023,096
Lawson Crouse (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $952,538
Brendan Smith $1,000,000 (2)
-Salary Remaining : $705,584
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $705,584
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $670,305
Noah Cates $925,000 (1)
-Salary Remaining : $652,665
Dylan Guenther $925,000 (3)
-Salary Remaining : $652,665
Olen Zellweger $867,500 (3)
-Salary Remaining : $612,094
Barclay Goodrow $850,000 (1)
-Salary Remaining : $599,746
Taylor Raddysh $775,000 (2)
-Salary Remaining : $546,827
Gustav Forsling (Out of Payroll) $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players22
Salary Commitment
Year 21 : $77,817,500
Year 22 : $48,767,500
Year 23 : $16,742,500
Year 24 : $9,450,000
Salary Average Commitment
Year 21 : $56,025,000
Year 22 : $28,050,000
Year 23 : $16,150,000
Year 24 : $9,450,000
Salary Cap with 1 Way Contract
Year 21 : $77,817,500
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 : $140,206
Jakub Lauko $77,500 (2)
Salary Remaining : $54,330
Anton Forsberg $70,000 (2)
Salary Remaining : $49,072
Total Farm Players3
Salary Commitment
Year 21 : $347,500
Year 22 : $347,500
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $200,202
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 - 4,910 - 80.50%
Level 2: 5000 - $65 - 4,027 - 80.53%
Level 3: 2600 - $50 - 2,095 - 80.56%
Level 4: 4200 - $30 - 3,157 - 75.17%
Luxury : 1100 - $210 - 947 - 86.08%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,138 - 56.91%
Farm Level 2: 1000 - $25 - 569 - 56.93%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %15,136 - 79.66%
Average Income per Game$1,680,569
Year to Date Revenue$21,847,402
Farm
Home Games Left24
Average Attendance - %1,708 - 56.92%
Average Income per Game$83,952
Year to Date Revenue$1,007,425

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$23,028,551
Farm Year To Date Expenses$757,424
Pro Salary Cap To Date$22,586,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,055,943
Farm Estimated Season Revenue$2,014,850
Pro Remaining Season Days139
Pro Expenses Per Days$395,241
Pro Estimated Expenses$54,938,499
Farm Remaining Season Days136
Farm Expenses Per Days$12,890
Farm Estimated Expenses$1,753,040
Estimated Season Expenses$56,691,539
Estimated Season Salary Cap$76,467,067
Estimate Under Maximum Salary Cap of $83,500,000$7,032,933
Estimate Over Minimum Salary Cap of $61,700,000 $14,767,067
Current Bank Account$80,533,782
Projected Bank Account$72,913,036

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $5,574,112
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $5,291,878
John Carlson $6,000,000 (2)
-Salary Remaining : $4,233,503
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $3,880,711
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $3,774,873
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $3,669,036
Jason Zucker $4,800,000 (1)
-Salary Remaining : $3,386,802
Bo Horvat $4,450,000 (3)
-Salary Remaining : $3,139,848
Tom Wilson $4,100,000 (1)
-Salary Remaining : $2,892,893
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $2,822,335
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $2,645,939
David Perron $3,087,500 (2)
-Salary Remaining : $2,178,490
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $2,116,751
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $1,763,959
Cody Ceci $2,000,000 (1)
-Salary Remaining : $1,411,168
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $1,411,168
Evander Kane $1,375,000 (1)
-Salary Remaining : $970,178
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $846,700
Stefan Noesen $999,999 (1)
-Salary Remaining : $705,583
Nick Bjugstad $900,000 (3)
-Salary Remaining : $635,025
Sam Montembeault $750,000 (2)
-Salary Remaining : $529,188
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 : $140,206
Dan Renouf $200,000 (4)
Salary Remaining : $140,206
Cameron Gaunce $200,000 (4)
Salary Remaining : $140,206
Mark Friedman $200,000 (3)
Salary Remaining : $140,206
Logan Shaw $200,000 (3)
Salary Remaining : $140,206
Dillon Heatherington $200,000 (1)
Salary Remaining : $140,206
Hudson Fasching $99,500 (3)
Salary Remaining : $69,753
Mark Pysyk $97,500 (1)
Salary Remaining : $68,351
Spencer Smallman $97,500 (3)
Salary Remaining : $68,351
Matthew Knies $92,500 (2)
Salary Remaining : $64,845
Corey Andonovski $92,500 (1)
Salary Remaining : $64,845
Nikolas Brouillard $92,500 (1)
Salary Remaining : $64,845
Adam Scheel $92,500 (1)
Salary Remaining : $64,845
Ryder Rolston $86,750 (2)
Salary Remaining : $60,814
James Malatesta $86,250 (3)
Salary Remaining : $60,464
Jonah Gadjovich $83,250 (1)
Salary Remaining : $58,361
Guillaume Brisebois $77,500 (2)
Salary Remaining : $54,330
Anthony Angello $77,500 (2)
Salary Remaining : $54,330
Dalton Smith $77,500 (1)
Salary Remaining : $54,330
Brian Pinho $77,500 (1)
Salary Remaining : $54,330
Matej Machovsky $70,000 (1)
Salary Remaining : $49,072
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 - 6,177 - 98.04%
Level 2: 5300 - $50 - 5,285 - 99.71%
Level 3: 3300 - $30 - 3,208 - 97.21%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,099 - 99.92%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,905 - 95.25%
Farm Level 2: 1000 - $10 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,768 - 98.84%
Average Income per Game$1,771,799
Year to Date Revenue$19,489,787
Farm
Home Games Left24
Average Attendance - %2,902 - 96.74%
Average Income per Game$79,206
Year to Date Revenue$950,466

Expense

Pro Players Total Salaries$79,159,999
Farm Players Total Salaries$2,293,702
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,017,912
Farm Year To Date Expenses$676,918
Pro Salary Cap To Date$21,995,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,153,965
Farm Estimated Season Revenue$1,900,932
Pro Remaining Season Days139
Pro Expenses Per Days$423,147
Pro Estimated Expenses$58,817,433
Farm Remaining Season Days136
Farm Expenses Per Days$11,823
Farm Estimated Expenses$1,607,928
Estimated Season Expenses$60,425,361
Estimated Season Salary Cap$74,321,971
Estimate Under Maximum Salary Cap of $83,500,000$9,178,029
Estimate Over Minimum Salary Cap of $61,700,000 $12,621,971
Current Bank Account$42,954,738
Projected Bank Account$37,584,274

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $8,114,213
Mitch Marner $8,000,000 (3)
-Salary Remaining : $5,644,670
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $4,409,898
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $4,233,503
Brent Burns (Out of Payroll) $5,000,000 (4)
-Salary Remaining : $3,527,919
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $3,527,919
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $3,175,127
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $2,981,091
Jeff Petry $4,000,000 (2)
-Salary Remaining : $2,822,335
Phillip Danault $3,250,000 (1)
-Salary Remaining : $2,293,147
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $2,293,147
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $2,247,284
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $2,116,751
Zach Hyman $2,550,000 (2)
-Salary Remaining : $1,799,239
TJ Brodie $2,500,000 (2)
-Salary Remaining : $1,763,959
Will Borgen $1,799,999 (3)
-Salary Remaining : $1,270,050
Sonny Milano $1,600,000 (1)
-Salary Remaining : $1,128,934
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $881,980
Filip Gustavsson $825,000 (3)
-Salary Remaining : $582,107
Lukas Rousek $775,000 (3)
-Salary Remaining : $546,827
Matt Roy $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players21
Salary Commitment
Year 21 : $79,159,999
Year 22 : $56,359,999
Year 23 : $33,584,999
Year 24 : $13,185,000
Salary Average Commitment
Year 21 : $82,110,000
Year 22 : $60,410,000
Year 23 : $29,810,000
Year 24 : $13,185,000
Salary Cap with 1 Way Contract
Year 21 : $79,159,999
Year 22 : $56,359,999
Year 23 : $33,584,999
Year 24 : $13,185,000

Farm Players Salaries

Dan Hamhuis $150,000 (1)
Salary Remaining : $105,155
Hunter McKown $95,000 (1)
Salary Remaining : $66,598
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $64,845
Cooper Marody $92,500 (1)
Salary Remaining : $64,845
Wyatt Kaiser $92,500 (2)
Salary Remaining : $64,845
Spencer Stastney $92,500 (1)
Salary Remaining : $64,845
Daemon Hunt $86,750 (2)
Salary Remaining : $60,814
Samuel Walker $84,250 (3)
Salary Remaining : $59,062
Mikhail Maltsev $80,000 (3)
Salary Remaining : $56,082
Lucas Carlsson $80,000 (3)
Salary Remaining : $56,082
CJ Suess $77,500 (3)
Salary Remaining : $54,330
Michael Sgarbossa $77,500 (4)
Salary Remaining : $54,330
Marcus Bjork $77,500 (3)
Salary Remaining : $54,330
Kyle Turris $75,000 (2)
Salary Remaining : $52,577
Sami Niku $75,000 (2)
Salary Remaining : $52,577
Christian Wolanin $75,000 (2)
Salary Remaining : $52,577
Joseph Gambardella $75,000 (3)
Salary Remaining : $52,577
Saku Maenalanen $75,000 (3)
Salary Remaining : $52,577
Felix Sandstrom $75,000 (3)
Salary Remaining : $52,577
Casey Fitzgerald $75,000 (3)
Salary Remaining : $52,577
Matthew Phillips $75,000 (3)
Salary Remaining : $52,577
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $52,577
Adam Huska $75,000 (2)
Salary Remaining : $52,577
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $52,577
Jack Rathbone $75,000 (3)
Salary Remaining : $52,577
Fredrik Olofsson $75,000 (3)
Salary Remaining : $52,577
TJ Tynan $70,202 (1)
Salary Remaining : $49,214
Joel Kellman $70,000 (1)
Salary Remaining : $49,072
Total Farm Players28
Salary Commitment
Year 21 : $2,293,702
Year 22 : $1,631,000
Year 23 : $1,076,750
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,933,308
Year 22 : $1,460,404
Year 23 : $1,010,404
Year 24 : $77,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,028 - 84.90%
Level 2: 6000 - $55 - 5,174 - 86.23%
Level 3: 3800 - $34 - 3,187 - 83.87%
Level 4: 4600 - $20 - 4,313 - 93.76%
Luxury : 1500 - $190 - 1,167 - 77.81%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.97%
Farm Level 2: 1000 - $15 - 955 - 95.53%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,869 - 86.39%
Average Income per Game$1,815,500
Year to Date Revenue$19,970,503
Farm
Home Games Left24
Average Attendance - %2,835 - 94.49%
Average Income per Game$94,529
Year to Date Revenue$1,134,352

Expense

Pro Players Total Salaries$83,199,999
Farm Players Total Salaries$1,618,350
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,756,336
Farm Year To Date Expenses$483,836
Pro Salary Cap To Date$24,002,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,465,008
Farm Estimated Season Revenue$2,268,704
Pro Remaining Season Days139
Pro Expenses Per Days$427,411
Pro Estimated Expenses$59,410,129
Farm Remaining Season Days136
Farm Expenses Per Days$8,342
Farm Estimated Expenses$1,134,512
Estimated Season Expenses$60,544,641
Estimated Season Salary Cap$82,707,103
Estimate Under Maximum Salary Cap of $83,500,000$792,897
Estimate Over Minimum Salary Cap of $61,700,000 $21,007,103
Current Bank Account$25,250,824
Projected Bank Account$21,439,895

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $4,939,086
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $4,692,132
John Klingberg $5,750,000 (1)
-Salary Remaining : $4,057,107
Shea Theodore $5,200,000 (4)
-Salary Remaining : $3,669,036
Damon Severson $5,100,000 (3)
-Salary Remaining : $3,598,477
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $3,598,476
Ryan Strome $5,000,000 (2)
-Salary Remaining : $3,527,919
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $3,351,523
Joel Farabee $4,250,000 (4)
-Salary Remaining : $2,998,731
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $2,910,533
Boone Jenner $3,750,000 (5)
-Salary Remaining : $2,645,939
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $2,469,543
Jan Rutta $3,300,000 (2)
-Salary Remaining : $2,328,426
Dillon Dube $3,300,000 (3)
-Salary Remaining : $2,328,426
Jeff Carter $3,250,000 (1)
-Salary Remaining : $2,293,147
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $2,257,868
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $1,975,635
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $1,975,635
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $1,763,959
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $776,142
Michael Amadio $775,000 (2)
-Salary Remaining : $546,827
Total Pro Players21
Salary Commitment
Year 21 : $83,199,999
Year 22 : $55,199,999
Year 23 : $36,674,999
Year 24 : $23,524,999
Salary Average Commitment
Year 21 : $68,500,000
Year 22 : $45,300,000
Year 23 : $29,475,000
Year 24 : $19,025,000
Salary Cap with 1 Way Contract
Year 21 : $83,199,999
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 : $140,206
Michael Raffl $165,100 (2)
Salary Remaining : $115,740
Barrett Hayton $140,000 (1)
Salary Remaining : $98,144
Pat Maroon $100,000 (2)
Salary Remaining : $70,103
Jiri Kulich $95,000 (2)
Salary Remaining : $66,598
Stephen Johns $95,000 (1)
Salary Remaining : $66,598
Roby Jarventie $92,500 (2)
Salary Remaining : $64,845
Jesse Ylonen $92,500 (1)
Salary Remaining : $64,845
Karel Vejmelka $84,250 (2)
Salary Remaining : $59,062
Hendrix Lapierre $83,250 (2)
Salary Remaining : $58,361
Ville Heinola $83,250 (2)
Salary Remaining : $58,361
Michael Dipietro $77,500 (4)
Salary Remaining : $54,330
Valtteri Puustinen $77,500 (4)
Salary Remaining : $54,330
Akil Thomas $77,500 (2)
Salary Remaining : $54,330
Jack Studnicka $77,500 (3)
Salary Remaining : $54,330
Ben Harpur $77,500 (1)
Salary Remaining : $54,330
Total Farm Players16
Salary Commitment
Year 21 : $1,618,350
Year 22 : $1,213,350
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $1,120,750
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 - 6,138 - 85.25%
Level 2: 6200 - $54 - 5,327 - 85.91%
Level 3: 4200 - $30 - 3,326 - 79.19%
Level 4: 4800 - $22 - 4,424 - 92.16%
Luxury : 1600 - $180 - 1,207 - 75.41%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,939 - 96.94%
Farm Level 2: 1000 - $14 - 967 - 96.69%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,421 - 85.09%
Average Income per Game$1,831,303
Year to Date Revenue$21,975,639
Farm
Home Games Left24
Average Attendance - %2,906 - 96.86%
Average Income per Game$84,608
Year to Date Revenue$1,015,297

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$23,152,594
Farm Year To Date Expenses$905,068
Pro Salary Cap To Date$21,916,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,107,794
Farm Estimated Season Revenue$2,030,594
Pro Remaining Season Days139
Pro Expenses Per Days$396,028
Pro Estimated Expenses$55,047,892
Farm Remaining Season Days136
Farm Expenses Per Days$15,925
Farm Estimated Expenses$2,165,800
Estimated Season Expenses$57,213,692
Estimated Season Salary Cap$74,000,446
Estimate Under Maximum Salary Cap of $83,500,000$9,499,554
Estimate Over Minimum Salary Cap of $61,700,000 $12,300,446
Current Bank Account$79,632,229
Projected Bank Account$77,556,925

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $5,750,508
Logan Couture $8,000,000 (2)
-Salary Remaining : $5,644,670
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $5,644,670
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $4,586,294
Conor Garland $6,000,000 (3)
-Salary Remaining : $4,233,503
Esa Lindell $6,000,000 (1)
-Salary Remaining : $4,233,503
William Karlsson $5,900,000 (1)
-Salary Remaining : $4,162,944
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $3,422,081
Luke Glendening $3,675,000 (1)
-Salary Remaining : $2,593,020
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $2,469,543
Colton Parayko $3,350,000 (1)
-Salary Remaining : $2,363,706
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $1,693,401
Troy Terry $1,550,000 (3)
-Salary Remaining : $1,093,655
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $705,584
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $652,665
Samuel Ersson $892,500 (2)
-Salary Remaining : $629,734
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $564,467
Morgan Frost $800,000 (3)
-Salary Remaining : $564,467
Jonathan Toews $775,000 (2)
-Salary Remaining : $546,827
Jaycob Megna $750,000 (3)
-Salary Remaining : $529,188
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 : $98,144
Kyle Burroughs $110,000 (4)
Salary Remaining : $77,113
Nolan Patrick $100,000 (1)
Salary Remaining : $70,103
Nikita Tolopilo $95,000 (1)
Salary Remaining : $66,598
Linus Karlsson $92,500 (4)
Salary Remaining : $64,845
Lukas Reichel $92,500 (2)
Salary Remaining : $64,845
Nils Lundkvist $92,500 (1)
Salary Remaining : $64,845
Ryker Evans $92,500 (1)
Salary Remaining : $64,845
Marco Kasper $92,500 (3)
Salary Remaining : $64,845
Arvid Soderblom $92,500 (1)
Salary Remaining : $64,845
Urho Vaakanainen $90,000 (4)
Salary Remaining : $63,093
Jakub Galvas $89,250 (3)
Salary Remaining : $62,567
Amadeus Lombardi $87,000 (2)
Salary Remaining : $60,990
Logan Stankoven $86,750 (3)
Salary Remaining : $60,814
Kevin Lankinen $85,000 (2)
Salary Remaining : $59,588
Remi Poirier $84,500 (1)
Salary Remaining : $59,237
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $59,062
Connor Zary $83,250 (1)
Salary Remaining : $58,361
Adam Wilsby $83,000 (1)
Salary Remaining : $58,186
Riley Barber $80,000 (1)
Salary Remaining : $56,082
Matej Pekar $77,500 (2)
Salary Remaining : $54,330
Liam Foudy $77,500 (4)
Salary Remaining : $54,330
Henrik Tikkanen $77,500 (2)
Salary Remaining : $54,330
Kieffer Bellows $75,000 (1)
Salary Remaining : $52,577
Jake Bischoff $75,000 (1)
Salary Remaining : $52,577
Gavin Bayreuther $75,000 (3)
Salary Remaining : $52,577
Magnus Hellberg $75,000 (3)
Salary Remaining : $52,577
Evan Cormier $73,500 (2)
Salary Remaining : $51,526
Nicholas Caamano $70,202 (2)
Salary Remaining : $49,214
Jeremy Davies $70,202 (2)
Salary Remaining : $49,214
Rob O'Gara $70,000 (1)
Salary Remaining : $49,072
Kevin Roy $70,000 (1)
Salary Remaining : $49,072
Kyle Rau $70,000 (1)
Salary Remaining : $49,072
Joseph LaBate $70,000 (1)
Salary Remaining : $49,072
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $49,072
Nathan Walker $70,000 (1)
Salary Remaining : $49,072
Tyler Graovac $70,000 (1)
Salary Remaining : $49,072
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 - 5,920 - 98.67%
Level 2: 5000 - $54 - 4,978 - 99.57%
Level 3: 4000 - $30 - 3,358 - 83.95%
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 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,257 - 96.28%
Average Income per Game$1,743,595
Year to Date Revenue$22,666,730
Farm
Home Games Left24
Average Attendance - %2,858 - 95.28%
Average Income per Game$95,483
Year to Date Revenue$1,145,797

Expense

Pro Players Total Salaries$80,449,999
Farm Players Total Salaries$1,630,912
Coaches Total Salaries$1,521,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,704,988
Farm Year To Date Expenses$508,942
Pro Salary Cap To Date$23,261,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,820,649
Farm Estimated Season Revenue$2,291,594
Pro Remaining Season Days139
Pro Expenses Per Days$416,096
Pro Estimated Expenses$57,837,344
Farm Remaining Season Days136
Farm Expenses Per Days$8,407
Farm Estimated Expenses$1,143,352
Estimated Season Expenses$58,980,696
Estimated Season Salary Cap$73,957,990
Estimate Under Maximum Salary Cap of $83,500,000$9,542,010
Estimate Over Minimum Salary Cap of $61,700,000 $12,257,990
Current Bank Account$34,099,000
Projected Bank Account$26,230,547

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $6,350,254
Quinn Hughes (Out of Payroll) $8,600,000 (4)
-Salary Remaining : $6,068,020
Bowen Byram $8,499,999 (1)
-Salary Remaining : $5,997,461
Patrick Kane $7,000,000 (2)
-Salary Remaining : $4,939,086
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $4,586,294
Erik Johnson $6,000,000 (1)
-Salary Remaining : $4,233,503
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $3,527,919
Spencer Knight $4,500,000 (2)
-Salary Remaining : $3,175,127
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $3,175,127
J.T. Miller $4,500,000 (1)
-Salary Remaining : $3,175,127
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $2,822,335
Erik Haula $2,500,000 (2)
-Salary Remaining : $1,763,959
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,411,168
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $705,584
Logan Cooley $950,000 (3)
-Salary Remaining : $670,305
Lucas Raymond $925,000 (1)
-Salary Remaining : $652,665
Owen Power $925,000 (2)
-Salary Remaining : $652,665
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $594,454
Quinton Byfield $832,500 (2)
-Salary Remaining : $587,398
Logan Thompson $825,000 (2)
-Salary Remaining : $582,107
Alexander Alexeyev $775,000 (4)
-Salary Remaining : $546,827
David Gustafsson $775,000 (4)
-Salary Remaining : $546,827
Total Pro Players22
Salary Commitment
Year 21 : $80,449,999
Year 22 : $54,025,000
Year 23 : $28,442,500
Year 24 : $16,650,000
Salary Average Commitment
Year 21 : $67,284,519
Year 22 : $52,984,519
Year 23 : $27,850,000
Year 24 : $16,650,000
Salary Cap with 1 Way Contract
Year 21 : $80,449,999
Year 22 : $54,025,000
Year 23 : $28,442,500
Year 24 : $16,650,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Salary Remaining : $77,113
Robbie Russo $100,000 (1)
Salary Remaining : $70,103
Kurtis MacDermid $97,500 (1)
Salary Remaining : $68,351
Jakub Dobes $92,500 (2)
Salary Remaining : $64,845
Filip Johansson $92,500 (2)
Salary Remaining : $64,845
Justin Barron $92,500 (2)
Salary Remaining : $64,845
Jack Drury $92,500 (1)
Salary Remaining : $64,845
Vitali Kravtsov $87,500 (1)
Salary Remaining : $61,340
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $61,279
Donovan Sebrango $86,750 (2)
Salary Remaining : $60,814
Clay Stevenson $86,750 (4)
Salary Remaining : $60,814
Nathan Smith $77,500 (3)
Salary Remaining : $54,330
Julien Gauthier $77,500 (2)
Salary Remaining : $54,330
Brandon Scanlin $77,500 (3)
Salary Remaining : $54,330
Ethen Frank $77,500 (2)
Salary Remaining : $54,330
Joseph Duszak $75,000 (2)
Salary Remaining : $52,577
Egor Zamula $75,000 (1)
Salary Remaining : $52,577
Matt Irwin $75,000 (1)
Salary Remaining : $52,577
Marc Michaelis $70,000 (1)
Salary Remaining : $49,072
Total Farm Players19
Salary Commitment
Year 21 : $1,630,912
Year 22 : $1,033,412
Year 23 : $329,162
Year 24 : $174,162
Salary Average Commitment
Year 21 : $1,325,114
Year 22 : $825,114
Year 23 : $267,412
Year 24 : $147,412

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 5,100 - 85.00%
Level 2: 5000 - $60 - 4,973 - 99.46%
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 - 1,868 - 93.38%
Farm Level 2: 1000 - $15 - 971 - 97.05%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,073 - 94.85%
Average Income per Game$1,714,593
Year to Date Revenue$24,004,298
Farm
Home Games Left24
Average Attendance - %2,838 - 94.60%
Average Income per Game$94,306
Year to Date Revenue$1,131,667

Expense

Pro Players Total Salaries$74,887,500
Farm Players Total Salaries$1,671,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,753,548
Farm Year To Date Expenses$517,637
Pro Salary Cap To Date$21,870,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,294,003
Farm Estimated Season Revenue$2,263,334
Pro Remaining Season Days139
Pro Expenses Per Days$395,368
Pro Estimated Expenses$54,956,152
Farm Remaining Season Days136
Farm Expenses Per Days$8,613
Farm Estimated Expenses$1,171,368
Estimated Season Expenses$56,127,520
Estimated Season Salary Cap$74,709,774
Estimate Under Maximum Salary Cap of $83,500,000$8,790,226
Estimate Over Minimum Salary Cap of $61,700,000 $13,009,774
Current Bank Account$30,117,031
Projected Bank Account$22,546,848

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $6,350,254
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $4,409,898
Sean Monahan $6,000,000 (1)
-Salary Remaining : $4,233,503
Josh Manson $5,000,000 (3)
-Salary Remaining : $3,527,919
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $3,210,406
Brandon Saad $4,500,000 (2)
-Salary Remaining : $3,175,127
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $2,963,452
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $2,822,335
Mike Matheson $4,000,000 (2)
-Salary Remaining : $2,822,335
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $2,681,218
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $2,469,543
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $2,469,543
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $2,116,751
Jake Middleton $2,800,000 (3)
-Salary Remaining : $1,975,635
James Reimer $2,750,000 (1)
-Salary Remaining : $1,940,355
Max Comtois $2,550,000 (2)
-Salary Remaining : $1,799,239
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $1,411,168
Dylan Gambrell $950,000 (3)
-Salary Remaining : $670,305
Zack MacEwen $925,000 (3)
-Salary Remaining : $652,665
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $599,746
Vincent Desharnais $762,500 (3)
-Salary Remaining : $538,008
Total Pro Players21
Salary Commitment
Year 21 : $74,887,500
Year 22 : $54,437,500
Year 23 : $25,937,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $66,152,020
Year 22 : $48,602,020
Year 23 : $22,200,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $74,887,500
Year 22 : $54,437,500
Year 23 : $25,937,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $64,845
Matthew Maggio $87,000 (2)
Salary Remaining : $60,990
Parker Ford $86,750 (2)
Salary Remaining : $60,814
Antti Saarela $86,750 (2)
Salary Remaining : $60,814
Ilya Usau $84,250 (1)
Salary Remaining : $59,062
Adam Beckman $83,250 (2)
Salary Remaining : $58,361
Walker Duehr $82,500 (3)
Salary Remaining : $57,835
Maxence Guenette $80,500 (1)
Salary Remaining : $56,433
Adam Gaudette $80,000 (3)
Salary Remaining : $56,082
Samuel Asselin $80,000 (2)
Salary Remaining : $56,082
Travis Barron $80,000 (2)
Salary Remaining : $56,082
Patrick Giles $80,000 (1)
Salary Remaining : $56,082
Max Jones $77,500 (2)
Salary Remaining : $54,330
Mathias Laferriere $77,500 (2)
Salary Remaining : $54,330
Brandon Gignac $77,500 (2)
Salary Remaining : $54,330
Michal Teply $77,500 (2)
Salary Remaining : $54,330
Eetu Makiniemi $77,500 (4)
Salary Remaining : $54,330
Greg Meireles $70,000 (2)
Salary Remaining : $49,072
Ethan Keppen $70,000 (1)
Salary Remaining : $49,072
Hunter Miska $70,000 (1)
Salary Remaining : $49,072
Brett Seney $70,000 (1)
Salary Remaining : $49,072
Total Farm Players21
Salary Commitment
Year 21 : $1,671,000
Year 22 : $1,123,750
Year 23 : $240,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,379,154
Year 22 : $908,452
Year 23 : $197,500
Year 24 : $77,500

San Jose Sharks

San Jose Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,962 - 99.37%
Level 2: 5000 - $52 - 4,978 - 99.56%
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 - 1,914 - 95.68%
Farm Level 2: 1000 - $15 - 950 - 95.03%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,940 - 99.67%
Average Income per Game$1,641,839
Year to Date Revenue$21,343,904
Farm
Home Games Left24
Average Attendance - %2,864 - 95.46%
Average Income per Game$95,852
Year to Date Revenue$1,150,223

Expense

Pro Players Total Salaries$87,450,000
Farm Players Total Salaries$1,786,904
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,104,231
Farm Year To Date Expenses$609,542
Pro Salary Cap To Date$24,669,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,971,486
Farm Estimated Season Revenue$2,300,446
Pro Remaining Season Days139
Pro Expenses Per Days$448,477
Pro Estimated Expenses$62,338,303
Farm Remaining Season Days136
Farm Expenses Per Days$9,211
Farm Estimated Expenses$1,252,696
Estimated Season Expenses$63,590,999
Estimated Season Salary Cap$84,432,887
Estimate Under Maximum Salary Cap of $83,500,000-$932,887
Estimate Over Minimum Salary Cap of $61,700,000 $22,732,887
Current Bank Account$52,158,096
Projected Bank Account$36,839,029

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $8,819,797
Darnell Nurse $10,400,000 (3)
-Salary Remaining : $7,338,071
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $5,644,670
Matt Boldy $8,000,000 (2)
-Salary Remaining : $5,644,670
Clayton Keller $7,000,000 (2)
-Salary Remaining : $4,939,086
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $4,797,970
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $4,233,503
Brad Marchand $5,000,000 (2)
-Salary Remaining : $3,527,919
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $3,527,919
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $2,116,751
Brayden McNabb (Out of Payroll) $2,750,000 (3)
-Salary Remaining : $1,940,355
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $1,834,518
Tage Thompson $1,600,000 (3)
-Salary Remaining : $1,128,934
Trent Frederic $1,150,000 (2)
-Salary Remaining : $811,421
Vince Dunn $1,000,000 (2)
-Salary Remaining : $705,584
Justin Danforth $975,000 (3)
-Salary Remaining : $687,944
Morgan Barron $925,000 (1)
-Salary Remaining : $652,665
Kaiden Guhle $925,000 (1)
-Salary Remaining : $652,665
Logan Stanley $800,000 (2)
-Salary Remaining : $564,467
Beck Malenstyn $775,000 (4)
-Salary Remaining : $546,827
Calle Rosen $750,000 (1)
-Salary Remaining : $529,188
Parker Kelly $750,000 (1)
-Salary Remaining : $529,188
Connor Ingram $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players23
Salary Commitment
Year 21 : $87,450,000
Year 22 : $72,700,000
Year 23 : $33,500,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $77,881,059
Year 22 : $68,677,020
Year 23 : $29,827,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $87,450,000
Year 22 : $70,100,000
Year 23 : $30,900,000
Year 24 : $775,000

Farm Players Salaries

Jon Gillies $95,000 (3)
Salary Remaining : $66,598
Kent Johnson $92,500 (1)
Salary Remaining : $64,845
Tyson Foerster $92,500 (1)
Salary Remaining : $64,845
John Beecher $92,500 (2)
Salary Remaining : $64,845
Emil Lilleberg $87,000 (2)
Salary Remaining : $60,990
Adam Edstrom $85,500 (2)
Salary Remaining : $59,938
Matt Rempe $85,500 (2)
Salary Remaining : $59,938
Jaxson Stauber $84,250 (1)
Salary Remaining : $59,062
Scott Reedy $84,250 (1)
Salary Remaining : $59,062
Nick Blankenburg $80,000 (1)
Salary Remaining : $56,082
Libor Hajek $80,000 (1)
Salary Remaining : $56,082
Olle Lycksell $77,500 (2)
Salary Remaining : $54,330
Erik Kallgren $77,500 (1)
Salary Remaining : $54,330
Radim Zohorna $77,500 (2)
Salary Remaining : $54,330
Jeffrey Viel $77,500 (1)
Salary Remaining : $54,330
Jake Christiansen $77,500 (3)
Salary Remaining : $54,330
Bobby McMann $77,500 (4)
Salary Remaining : $54,330
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $54,330
Aliaksei Protas $75,000 (1)
Salary Remaining : $52,577
Givani Smith $70,202 (2)
Salary Remaining : $49,214
Josef Korenar $70,202 (1)
Salary Remaining : $49,214
Max McCormick $70,000 (2)
Salary Remaining : $49,072
Total Farm Players22
Salary Commitment
Year 21 : $1,786,904
Year 22 : $973,202
Year 23 : $327,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,430,404
Year 22 : $765,202
Year 23 : $257,500
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,002 - 83.37%
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 - 1,821 - 91.04%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,502 - 94.30%
Average Income per Game$1,617,273
Year to Date Revenue$22,641,826
Farm
Home Games Left24
Average Attendance - %2,787 - 92.91%
Average Income per Game$92,307
Year to Date Revenue$1,107,689

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$21,007,706
Farm Year To Date Expenses$349,422
Pro Salary Cap To Date$20,320,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,666,379
Farm Estimated Season Revenue$2,215,378
Pro Remaining Season Days139
Pro Expenses Per Days$364,661
Pro Estimated Expenses$50,687,879
Farm Remaining Season Days136
Farm Expenses Per Days$5,793
Farm Estimated Expenses$787,848
Estimated Season Expenses$51,475,727
Estimated Season Salary Cap$69,361,332
Estimate Under Maximum Salary Cap of $83,500,000$14,138,668
Estimate Over Minimum Salary Cap of $61,700,000 $7,661,332
Current Bank Account$48,934,442
Projected Bank Account$43,340,472

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $6,350,254
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $4,339,340
Nic Dowd $5,100,000 (3)
-Salary Remaining : $3,598,477
Devon Toews $4,600,000 (3)
-Salary Remaining : $3,245,685
Alec Martinez $4,250,000 (1)
-Salary Remaining : $2,998,731
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $2,928,173
Brett Pesce $4,025,000 (4)
-Salary Remaining : $2,839,975
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $2,822,335
Carter Hart $3,479,000 (1)
-Salary Remaining : $2,454,726
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $2,434,264
Sam Steel $3,399,999 (3)
-Salary Remaining : $2,398,984
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $2,257,868
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $2,116,751
Drake Batherson $2,500,000 (2)
-Salary Remaining : $1,763,959
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $1,411,168
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $1,411,168
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $705,584
Derek Forbort $1,000,000 (1)
-Salary Remaining : $705,584
Wyatt Johnston $925,000 (2)
-Salary Remaining : $652,665
Kevin Gravel $775,000 (4)
-Salary Remaining : $546,827
Brendan Gaunce $750,000 (2)
-Salary Remaining : $529,188
Brett Leason $750,000 (2)
-Salary Remaining : $529,188
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 : $105,155
Matt Martin $150,000 (2)
Salary Remaining : $105,155
Brendan Lemieux $135,000 (3)
Salary Remaining : $94,639
Victor Mete $120,000 (1)
Salary Remaining : $84,124
Daniil Tarasov $92,500 (1)
Salary Remaining : $64,845
Kirill Marchenko $92,500 (1)
Salary Remaining : $64,845
Reese Johnson $85,000 (4)
Salary Remaining : $59,588
Tyler Pitlick $78,750 (4)
Salary Remaining : $55,206
Tobias Bjornfot $75,000 (2)
Salary Remaining : $52,577
Nate Thompson $75,000 (2)
Salary Remaining : $52,577
Martin Marincin $70,000 (1)
Salary Remaining : $49,072
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 - 5,982 - 94.95%
Level 2: 5300 - $50 - 5,211 - 98.32%
Level 3: 4500 - $14 - 3,772 - 83.81%
Level 4: 4700 - $13 - 4,693 - 99.84%
Luxury : 1200 - $190 - 1,174 - 97.83%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.69%
Farm Level 2: 1000 - $15 - 974 - 97.36%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,831 - 94.69%
Average Income per Game$1,658,236
Year to Date Revenue$19,898,830
Farm
Home Games Left23
Average Attendance - %2,847 - 94.92%
Average Income per Game$94,623
Year to Date Revenue$1,230,097

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$23,061,575
Farm Year To Date Expenses$399,580
Pro Salary Cap To Date$21,251,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,088,839
Farm Estimated Season Revenue$2,176,325
Pro Remaining Season Days139
Pro Expenses Per Days$398,937
Pro Estimated Expenses$55,452,243
Farm Remaining Season Days136
Farm Expenses Per Days$7,871
Farm Estimated Expenses$1,070,456
Estimated Season Expenses$56,522,699
Estimated Season Salary Cap$77,696,506
Estimate Under Maximum Salary Cap of $83,500,000$5,803,494
Estimate Over Minimum Salary Cap of $61,700,000 $15,996,506
Current Bank Account$30,996,908
Projected Bank Account$24,739,373

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $8,467,005
Zach Parise $5,500,000 (1)
-Salary Remaining : $3,880,711
Brady Skjei $5,400,000 (1)
-Salary Remaining : $3,810,152
Michal Kempny $4,500,000 (1)
-Salary Remaining : $3,175,127
Nico Hischier $4,500,000 (3)
-Salary Remaining : $3,175,127
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $2,892,893
Noah Dobson $4,000,000 (4)
-Salary Remaining : $2,822,335
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $2,469,543
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $2,469,543
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $2,293,147
Adam Lowry $3,250,000 (2)
-Salary Remaining : $2,293,147
Robert Thomas $3,200,000 (3)
-Salary Remaining : $2,257,868
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $2,185,898
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $2,116,751
Philippe Myers $2,550,000 (2)
-Salary Remaining : $1,799,239
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $1,058,376
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $987,817
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $917,259
Danton Heinen $1,100,000 (2)
-Salary Remaining : $776,142
Cole Perfetti $925,000 (1)
-Salary Remaining : $652,665
Ilya Samsonov $925,000 (1)
-Salary Remaining : $652,665
JJ Peterka $842,500 (1)
-Salary Remaining : $594,454
Kevin Stenlund $750,000 (3)
-Salary Remaining : $529,188
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 : $122,680
Peyton Krebs $92,500 (1)
Salary Remaining : $64,845
Brandt Clarke $89,417 (2)
Salary Remaining : $62,684
Tucker Robertson $87,000 (2)
Salary Remaining : $60,990
John Farinacci $87,000 (4)
Salary Remaining : $60,990
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $60,814
Samuel Knazko $86,750 (2)
Salary Remaining : $60,814
Jack Thompson $86,750 (2)
Salary Remaining : $60,814
Matvey Petrov $86,000 (2)
Salary Remaining : $60,289
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $59,938
Ronan Seeley $84,500 (2)
Salary Remaining : $59,237
Kevin Mandolese $83,500 (1)
Salary Remaining : $58,536
William Villeneuve $82,500 (2)
Salary Remaining : $57,835
Cayden Primeau $80,000 (4)
Salary Remaining : $56,082
Jared McIsaac $78,750 (4)
Salary Remaining : $55,206
Nathan Legare $77,500 (2)
Salary Remaining : $54,330
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $54,330
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 - 6,049 - 97.57%
Level 2: 5200 - $55 - 5,091 - 97.90%
Level 3: 3100 - $31 - 3,100 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 945 - 94.48%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.50%
Farm Level 2: 1000 - $15 - 962 - 96.20%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,185 - 98.38%
Average Income per Game$1,787,718
Year to Date Revenue$23,240,337
Farm
Home Games Left24
Average Attendance - %2,852 - 95.07%
Average Income per Game$95,088
Year to Date Revenue$1,141,055

Expense

Pro Players Total Salaries$80,154,998
Farm Players Total Salaries$1,934,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$23,715,815
Farm Year To Date Expenses$668,915
Pro Salary Cap To Date$21,959,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,056,110
Farm Estimated Season Revenue$2,282,110
Pro Remaining Season Days139
Pro Expenses Per Days$429,721
Pro Estimated Expenses$59,731,219
Farm Remaining Season Days136
Farm Expenses Per Days$9,969
Farm Estimated Expenses$1,355,784
Estimated Season Expenses$61,087,003
Estimated Season Salary Cap$76,473,650
Estimate Under Maximum Salary Cap of $83,500,000$7,026,350
Estimate Over Minimum Salary Cap of $61,700,000 $14,773,650
Current Bank Account$56,761,174
Projected Bank Account$48,012,391

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $7,408,629
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $7,055,838
Auston Matthews $7,950,000 (3)
-Salary Remaining : $5,609,391
Patrik Laine (Out of Payroll) $7,500,000 (1)
-Salary Remaining : $5,291,878
Travis Konecny $5,000,000 (1)
-Salary Remaining : $3,527,919
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $3,351,523
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $2,998,731
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $2,822,335
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $2,645,939
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $2,293,147
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $1,834,518
Adam Larsson $2,550,000 (1)
-Salary Remaining : $1,799,239
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $1,763,959
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $1,411,168
Devin Shore $1,999,999 (3)
-Salary Remaining : $1,411,167
Alex Goligoski $1,999,999 (4)
-Salary Remaining : $1,411,167
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $1,044,264
J.J. Moser $925,000 (4)
-Salary Remaining : $652,665
Alex Lyon $900,000 (4)
-Salary Remaining : $635,025
Alexandre Carrier $750,000 (1)
-Salary Remaining : $529,188
Andrew Peeke $750,000 (1)
-Salary Remaining : $529,188
Stuart Skinner $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players22
Salary Commitment
Year 21 : $80,154,998
Year 22 : $59,104,998
Year 23 : $48,354,998
Year 24 : $21,824,999
Salary Average Commitment
Year 21 : $75,307,020
Year 22 : $54,305,000
Year 23 : $43,555,000
Year 24 : $20,425,000
Salary Cap with 1 Way Contract
Year 21 : $80,154,998
Year 22 : $59,104,998
Year 23 : $48,354,998
Year 24 : $21,824,999

Farm Players Salaries

Braden Holtby $200,000 (1)
Salary Remaining : $140,206
Adam Erne $180,000 (2)
Salary Remaining : $126,186
Kodie Curran $100,000 (1)
Salary Remaining : $70,103
Michael Callahan $92,500 (4)
Salary Remaining : $64,845
Jack Quinn $92,500 (1)
Salary Remaining : $64,845
Peter DiLiberatore $92,500 (1)
Salary Remaining : $64,845
Yaroslav Askarov $92,500 (1)
Salary Remaining : $64,845
Uvis Balinskis $87,000 (4)
Salary Remaining : $60,990
Waltteri Merela $87,000 (4)
Salary Remaining : $60,990
Tyler Angle $86,750 (4)
Salary Remaining : $60,814
Elmer Soderblom $84,250 (1)
Salary Remaining : $59,062
Eemil Viro $84,250 (1)
Salary Remaining : $59,062
Kim Nousiainen $84,250 (1)
Salary Remaining : $59,062
Ben McCartney $83,000 (2)
Salary Remaining : $58,186
Arvid Holm $77,500 (4)
Salary Remaining : $54,330
Dustin Tokarski $75,000 (2)
Salary Remaining : $52,577
Logan Brown $75,000 (2)
Salary Remaining : $52,577
Dysin Mayo $70,000 (1)
Salary Remaining : $49,072
Justin Kirkland $70,000 (1)
Salary Remaining : $49,072
Michael Krutil $60,000 (1)
Salary Remaining : $42,062
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $42,062
Total Farm Players21
Salary Commitment
Year 21 : $1,934,000
Year 22 : $843,750
Year 23 : $430,750
Year 24 : $430,750
Salary Average Commitment
Year 21 : $1,529,750
Year 22 : $757,250
Year 23 : $344,250
Year 24 : $344,250

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6200 - $90 - 6,112 - 98.57%
Level 2: 5600 - $55 - 5,301 - 94.67%
Level 3: 4000 - $40 - 2,599 - 64.97%
Level 4: 4000 - $30 - 3,067 - 76.68%
Luxury : 1200 - $230 - 870 - 72.52%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.21%
Farm Level 2: 1000 - $15 - 975 - 97.49%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,949 - 85.47%
Average Income per Game$1,807,097
Year to Date Revenue$23,492,255
Farm
Home Games Left24
Average Attendance - %2,899 - 96.64%
Average Income per Game$96,728
Year to Date Revenue$1,160,731

Expense

Pro Players Total Salaries$66,067,498
Farm Players Total Salaries$1,315,750
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,550,000
Pro Year To Date Expenses$22,343,253
Farm Year To Date Expenses$418,643
Pro Salary Cap To Date$21,329,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,598,703
Farm Estimated Season Revenue$2,321,462
Pro Remaining Season Days139
Pro Expenses Per Days$352,119
Pro Estimated Expenses$48,944,541
Farm Remaining Season Days136
Farm Expenses Per Days$6,782
Farm Estimated Expenses$922,352
Estimated Season Expenses$49,866,893
Estimated Season Salary Cap$69,190,231
Estimate Under Maximum Salary Cap of $83,500,000$14,309,769
Estimate Over Minimum Salary Cap of $61,700,000 $7,490,231
Current Bank Account$69,884,161
Projected Bank Account$72,937,433

Pro Players Salaries

Matt Murray $8,000,000 (1)
-Salary Remaining : $5,644,670
Matt Duchene (Out of Payroll) $8,000,000 (1)
-Salary Remaining : $5,644,670
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $4,409,898
Jordan Staal $6,000,000 (1)
-Salary Remaining : $4,233,503
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $3,880,711
Samuel Girard $5,000,000 (2)
-Salary Remaining : $3,527,919
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $3,351,523
Jake McCabe $4,000,000 (2)
-Salary Remaining : $2,822,335
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $2,716,497
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $2,645,939
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $2,469,543
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $2,469,543
Corey Perry $1,999,999 (3)
-Salary Remaining : $1,411,167
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $917,259
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $740,863
Joseph Blandisi $999,999 (3)
-Salary Remaining : $705,583
Jon Merrill (Out of Payroll) $925,000 (1)
-Salary Remaining : $652,665
Simon Edvinsson (Out of Payroll) $925,000 (2)
-Salary Remaining : $652,665
Nikita Novikov $867,500 (1)
-Salary Remaining : $612,094
Jonathan Quick $825,000 (5)
-Salary Remaining : $582,107
Ben Hutton $800,000 (3)
-Salary Remaining : $564,467
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $564,467
Riley Nash $775,000 (2)
-Salary Remaining : $546,827
Ross Colton $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players24
Salary Commitment
Year 21 : $74,067,498
Year 22 : $43,974,998
Year 23 : $22,974,998
Year 24 : $10,575,000
Salary Average Commitment
Year 21 : $71,227,020
Year 22 : $41,850,000
Year 23 : $21,175,000
Year 24 : $10,575,000
Salary Cap with 1 Way Contract
Year 21 : $74,067,498
Year 22 : $43,974,998
Year 23 : $22,974,998
Year 24 : $10,575,000

Farm Players Salaries

Wayne Simmonds $200,000 (3)
Salary Remaining : $140,206
Danny DeKeyser $100,000 (3)
Salary Remaining : $70,103
Stephen Halliday $95,000 (1)
Salary Remaining : $66,598
Josh Doan $92,500 (1)
Salary Remaining : $64,845
Wade Allison $92,500 (2)
Salary Remaining : $64,845
Jacob Perreault $92,500 (1)
Salary Remaining : $64,845
Logan Hutsko $89,250 (1)
Salary Remaining : $62,567
Viktor Neuchev $87,000 (1)
Salary Remaining : $60,990
Logan Morrison $87,000 (1)
Salary Remaining : $60,990
Filip Cederqvist $85,000 (1)
Salary Remaining : $59,588
Kevin Poulin $75,000 (3)
Salary Remaining : $52,577
Jonathan Dahlen $75,000 (2)
Salary Remaining : $52,577
Derek Stepan $75,000 (3)
Salary Remaining : $52,577
Landon Bow $70,000 (1)
Salary Remaining : $49,072
Total Farm Players14
Salary Commitment
Year 21 : $1,315,750
Year 22 : $617,500
Year 23 : $450,000
Year 24 : $0
Salary Average Commitment
Year 21 : $955,202
Year 22 : $432,702
Year 23 : $270,000
Year 24 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,038 - 41.62%
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 - 749 - 44.05%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,962 - 98.11%
Farm Level 2: 1000 - $15 - 954 - 95.37%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %10,881 - 41.85%
Average Income per Game$1,769,005
Year to Date Revenue$17,690,047
Farm
Home Games Left24
Average Attendance - %2,916 - 97.20%
Average Income per Game$86,344
Year to Date Revenue$1,036,123

Expense

Pro Players Total Salaries$79,725,000
Farm Players Total Salaries$1,862,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,692,757
Farm Year To Date Expenses$539,127
Pro Salary Cap To Date$23,456,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,839,146
Farm Estimated Season Revenue$2,072,246
Pro Remaining Season Days139
Pro Expenses Per Days$426,015
Pro Estimated Expenses$59,216,085
Farm Remaining Season Days136
Farm Expenses Per Days$9,598
Farm Estimated Expenses$1,305,328
Estimated Season Expenses$60,521,413
Estimated Season Salary Cap$79,708,802
Estimate Under Maximum Salary Cap of $83,500,000$3,791,198
Estimate Over Minimum Salary Cap of $61,700,000 $18,008,802
Current Bank Account$162,055,989
Projected Bank Account$158,445,968

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $7,055,838
Nick Suzuki $10,000,000 (3)
-Salary Remaining : $7,055,838
Cole Caufield $9,975,000 (1)
-Salary Remaining : $7,038,198
Jason Robertson $8,000,000 (2)
-Salary Remaining : $5,644,670
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $4,251,142
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $4,233,503
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,139,848
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $2,645,939
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $2,469,543
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $2,469,543
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $2,116,751
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $1,905,076
Nick Jensen $2,000,000 (3)
-Salary Remaining : $1,411,168
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $1,058,376
Nick Cousins $1,100,000 (3)
-Salary Remaining : $776,142
Anton Lundell $925,000 (1)
-Salary Remaining : $652,665
Brock Faber $925,000 (1)
-Salary Remaining : $652,665
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $582,107
Erik Gustafsson $800,000 (2)
-Salary Remaining : $564,467
Trevor Lewis $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players20
Salary Commitment
Year 21 : $79,725,000
Year 22 : $51,150,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Average Commitment
Year 21 : $83,000,000
Year 22 : $50,925,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Cap with 1 Way Contract
Year 21 : $79,725,000
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 : $140,206
Phil Kessel $150,000 (2)
Salary Remaining : $105,155
Drew Commesso $92,500 (1)
Salary Remaining : $64,845
Jesper Wallstedt $92,500 (1)
Salary Remaining : $64,845
Matt Coronato $92,500 (1)
Salary Remaining : $64,845
Dmitri Voronkov $92,500 (1)
Salary Remaining : $64,845
Brayden Burke $90,000 (1)
Salary Remaining : $63,093
Jack St. Ivany $84,500 (1)
Salary Remaining : $59,237
Zac Dalpe $80,000 (1)
Salary Remaining : $56,082
Nick Seeler $80,000 (5)
Salary Remaining : $56,082
Derrick Pouliot $77,500 (4)
Salary Remaining : $54,330
Louie Belpedio $75,000 (3)
Salary Remaining : $52,577
Adam Helewka $75,000 (2)
Salary Remaining : $52,577
Zach Nastasiuk $75,000 (2)
Salary Remaining : $52,577
Otto Somppi $75,000 (2)
Salary Remaining : $52,577
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $52,577
Kenneth Appleby $75,000 (1)
Salary Remaining : $52,577
Zachary Leslie $70,000 (1)
Salary Remaining : $49,072
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $49,072
Brendan Leipsic $70,000 (1)
Salary Remaining : $49,072
Adam Clendening $70,000 (1)
Salary Remaining : $49,072
Total Farm Players21
Salary Commitment
Year 21 : $1,862,000
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,532,500
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 - 6,081 - 90.76%
Level 2: 5700 - $65 - 4,039 - 70.86%
Level 3: 5200 - $50 - 2,115 - 40.67%
Level 4: 5200 - $20 - 4,353 - 83.71%
Luxury : 1200 - $200 - 1,146 - 95.51%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.93%
Farm Level 2: 1000 - $15 - 961 - 96.09%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,734 - 73.89%
Average Income per Game$1,754,070
Year to Date Revenue$19,294,775
Farm
Home Games Left24
Average Attendance - %2,920 - 97.32%
Average Income per Game$97,901
Year to Date Revenue$1,174,813

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$21,750,585
Farm Year To Date Expenses$830,413
Pro Salary Cap To Date$21,159,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,622,114
Farm Estimated Season Revenue$2,349,626
Pro Remaining Season Days139
Pro Expenses Per Days$374,099
Pro Estimated Expenses$51,999,761
Farm Remaining Season Days136
Farm Expenses Per Days$14,410
Farm Estimated Expenses$1,959,760
Estimated Season Expenses$53,959,521
Estimated Season Salary Cap$70,936,601
Estimate Under Maximum Salary Cap of $83,500,000$12,563,399
Estimate Over Minimum Salary Cap of $61,700,000 $9,236,601
Current Bank Account$48,619,946
Projected Bank Account$49,632,165

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $8,467,005
Drew Doughty $11,000,000 (3)
-Salary Remaining : $7,761,421
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $6,456,091
Anders Lee $5,850,000 (1)
-Salary Remaining : $4,127,665
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $3,704,315
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $3,527,919
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $2,892,893
Connor Brown $4,000,000 (1)
-Salary Remaining : $2,822,335
Max Domi $3,000,000 (2)
-Salary Remaining : $2,116,751
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $1,763,959
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $892,563
Owen Tippett (Out of Payroll) $1,250,000 (3)
-Salary Remaining : $881,980
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $652,665
Matias Maccelli $925,000 (1)
-Salary Remaining : $652,665
Jackson LaCombe $925,000 (2)
-Salary Remaining : $652,665
Thomas Harley $832,500 (1)
-Salary Remaining : $587,398
Jonathan Drouin $825,000 (4)
-Salary Remaining : $582,107
Travis Dermott $800,000 (4)
-Salary Remaining : $564,467
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $529,188
Connor Dewar $750,000 (2)
-Salary Remaining : $529,188
Daniel Sprong $700,000 (1)
-Salary Remaining : $493,909
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 : $112,165
Nathan Beaulieu $125,000 (1)
Salary Remaining : $87,629
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $66,598
Valtteri Pulli $95,000 (2)
Salary Remaining : $66,598
Marc McLaughlin $92,500 (2)
Salary Remaining : $64,845
Matt Kiersted $92,500 (2)
Salary Remaining : $64,845
Brendan Guhle $90,000 (2)
Salary Remaining : $63,093
Cole McWard $89,500 (2)
Salary Remaining : $62,742
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $62,041
Maksymilian Szuber $85,750 (2)
Salary Remaining : $60,113
Lucas Edmonds $84,500 (1)
Salary Remaining : $59,237
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $58,887
Arber Xhekaj $83,500 (2)
Salary Remaining : $58,536
Adam Ruzicka $83,250 (2)
Salary Remaining : $58,361
Philip Tomasino $83,250 (1)
Salary Remaining : $58,361
Nolan Foote $83,250 (2)
Salary Remaining : $58,361
Riley Damiani $80,000 (1)
Salary Remaining : $56,082
Colton White $77,500 (4)
Salary Remaining : $54,330
Timothy Gettinger $77,500 (3)
Salary Remaining : $54,330
Arturs Silovs $77,500 (2)
Salary Remaining : $54,330
Tanner Laczynski $77,500 (4)
Salary Remaining : $54,330
Otto Koivula $75,000 (2)
Salary Remaining : $52,577
Mac Hollowell $75,000 (2)
Salary Remaining : $52,577
Lucas Johansen $75,000 (3)
Salary Remaining : $52,577
Leon Gawanke $75,000 (1)
Salary Remaining : $52,577
Brandon Duhaime $75,000 (2)
Salary Remaining : $52,577
Jalen Chatfield $75,000 (3)
Salary Remaining : $52,577
Jacob MacDonald $75,000 (1)
Salary Remaining : $52,577
Zach Fucale $75,000 (1)
Salary Remaining : $52,577
Mason Geertsen $75,000 (1)
Salary Remaining : $52,577
Darren Raddysh $75,000 (2)
Salary Remaining : $52,577
Nathan Bastian $70,000 (1)
Salary Remaining : $49,072
Carl Grundstrom $70,000 (1)
Salary Remaining : $49,072
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 - 4,971 - 82.85%
Level 2: 5000 - $60 - 4,910 - 98.19%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,976 - 99.39%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,928 - 96.41%
Farm Level 2: 1000 - $15 - 974 - 97.36%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,856 - 93.64%
Average Income per Game$1,695,125
Year to Date Revenue$20,341,501
Farm
Home Games Left23
Average Attendance - %2,902 - 96.73%
Average Income per Game$96,869
Year to Date Revenue$1,259,296

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$21,658,685
Farm Year To Date Expenses$764,931
Pro Salary Cap To Date$21,364,277
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,158,627
Farm Estimated Season Revenue$2,227,985
Pro Remaining Season Days139
Pro Expenses Per Days$374,327
Pro Estimated Expenses$52,031,453
Farm Remaining Season Days136
Farm Expenses Per Days$13,156
Farm Estimated Expenses$1,789,216
Estimated Season Expenses$53,820,669
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$5,506,417
Projected Bank Account$3,072,360

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $5,715,228
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $5,115,482
David Krejci $7,000,000 (1)
-Salary Remaining : $4,939,086
Marc Staal $7,000,000 (2)
-Salary Remaining : $4,939,086
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $4,339,340
Anton Stralman $5,500,000 (1)
-Salary Remaining : $3,880,711
Josh Brown $5,000,000 (3)
-Salary Remaining : $3,527,919
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $2,822,335
Nick Foligno $4,000,000 (3)
-Salary Remaining : $2,822,335
Marco Scandella $3,850,000 (1)
-Salary Remaining : $2,716,497
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $2,187,310
Joel Hanley $1,750,000 (1)
-Salary Remaining : $1,234,772
Derek Ryan $1,250,000 (1)
-Salary Remaining : $881,980
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $705,584
Mike Reilly $1,000,000 (3)
-Salary Remaining : $705,584
Jujhar Khaira $950,000 (2)
-Salary Remaining : $670,305
Jesper Boqvist $925,000 (2)
-Salary Remaining : $652,665
William Eklund $925,000 (2)
-Salary Remaining : $652,665
David Rittich $875,000 (4)
-Salary Remaining : $617,386
Juuso Parssinen $867,500 (2)
-Salary Remaining : $612,094
Colin Blackwell $750,000 (2)
-Salary Remaining : $529,188
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $529,188
Samuel Fagemo $750,000 (1)
-Salary Remaining : $529,188
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 : $140,206
Michael Hutchinson $200,000 (2)
Salary Remaining : $140,206
Brett Connolly $200,000 (2)
Salary Remaining : $140,206
Anders Bjork $180,000 (3)
Salary Remaining : $126,186
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $119,175
Stefan Matteau $100,000 (1)
Salary Remaining : $70,103
Mike Vecchione $100,000 (1)
Salary Remaining : $70,103
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $70,103
Oskar Olausson $92,500 (2)
Salary Remaining : $64,845
Josh Archibald $90,000 (3)
Salary Remaining : $63,093
Joel Blomqvist $86,750 (1)
Salary Remaining : $60,814
Adam Ginning $84,250 (3)
Salary Remaining : $59,062
Helge Grans $84,250 (1)
Salary Remaining : $59,062
Santeri Hatakka $84,250 (1)
Salary Remaining : $59,062
Ty Smith $83,250 (1)
Salary Remaining : $58,361
Martin Kaut $83,250 (1)
Salary Remaining : $58,361
Adam Brooks $77,500 (3)
Salary Remaining : $54,330
Nicolas Beaudin $77,500 (2)
Salary Remaining : $54,330
Karson Kuhlman $77,500 (4)
Salary Remaining : $54,330
Alec Regula $77,500 (2)
Salary Remaining : $54,330
Bo Groulx $77,500 (2)
Salary Remaining : $54,330
Glenn Gawdin $76,250 (4)
Salary Remaining : $53,454
Filip Hallander $75,000 (1)
Salary Remaining : $52,577
Seth Griffith $75,000 (2)
Salary Remaining : $52,577
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 - 3,340 - 55.66%
Level 2: 5000 - $140 - 2,000 - 40.00%
Level 3: 2000 - $120 - 869 - 43.47%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 814 - 81.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,901 - 95.06%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %8,623 - 47.91%
Average Income per Game$1,811,294
Year to Date Revenue$23,546,822
Farm
Home Games Left24
Average Attendance - %2,858 - 95.28%
Average Income per Game$95,462
Year to Date Revenue$1,145,539

Expense

Pro Players Total Salaries$79,925,000
Farm Players Total Salaries$1,102,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,463,082
Farm Year To Date Expenses$262,186
Pro Salary Cap To Date$23,969,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,716,232
Farm Estimated Season Revenue$2,291,078
Pro Remaining Season Days139
Pro Expenses Per Days$410,330
Pro Estimated Expenses$57,035,870
Farm Remaining Season Days136
Farm Expenses Per Days$5,683
Farm Estimated Expenses$772,888
Estimated Season Expenses$57,808,758
Estimated Season Salary Cap$80,363,119
Estimate Under Maximum Salary Cap of $83,500,000$3,136,881
Estimate Over Minimum Salary Cap of $61,700,000 $18,663,119
Current Bank Account$50,628,377
Projected Bank Account$45,826,929

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $5,644,670
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $5,080,203
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $4,586,294
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $4,233,503
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $3,704,315
Brett Kulak $5,150,000 (2)
-Salary Remaining : $3,633,756
Nick Leddy $5,000,000 (2)
-Salary Remaining : $3,527,919
Kyle Connor $5,000,000 (2)
-Salary Remaining : $3,527,919
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $3,175,127
Nick Holden $4,500,000 (2)
-Salary Remaining : $3,175,127
Roope Hintz $4,450,000 (3)
-Salary Remaining : $3,139,848
Zach Werenski $4,000,000 (1)
-Salary Remaining : $2,822,335
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $2,822,335
Filip Chytil $2,600,000 (3)
-Salary Remaining : $1,834,518
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $1,234,772
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $846,701
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $776,142
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $740,863
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $705,584
Mason McTavish $925,000 (2)
-Salary Remaining : $652,665
Vitek Vanecek $750,000 (2)
-Salary Remaining : $529,188
Total Pro Players21
Salary Commitment
Year 21 : $79,925,000
Year 22 : $56,725,000
Year 23 : $29,100,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $61,375,000
Year 22 : $46,975,000
Year 23 : $27,950,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $79,925,000
Year 22 : $56,725,000
Year 23 : $29,100,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $112,165
Austin Watson $150,000 (2)
Salary Remaining : $105,155
Brandon Sutter $112,500 (2)
Salary Remaining : $78,866
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $70,103
Ryan Merkley $92,500 (1)
Salary Remaining : $64,845
Oskar Steen $92,500 (1)
Salary Remaining : $64,845
Lukas Sedlak $90,000 (3)
Salary Remaining : $63,093
Dustin Wolf $77,500 (4)
Salary Remaining : $54,330
Mitchell Stephens $77,500 (1)
Salary Remaining : $54,330
Carl Dahlstrom $75,000 (3)
Salary Remaining : $52,577
Michael Stone $75,000 (2)
Salary Remaining : $52,577
Total Farm Players11
Salary Commitment
Year 21 : $1,102,500
Year 22 : $840,000
Year 23 : $342,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,000,202
Year 22 : $810,000
Year 23 : $312,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 4,878 - 75.05%
Level 2: 5500 - $65 - 3,945 - 71.72%
Level 3: 3000 - $45 - 2,226 - 74.19%
Level 4: 4500 - $40 - 2,406 - 53.47%
Luxury : 1500 - $190 - 1,172 - 78.15%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,846 - 92.31%
Farm Level 2: 1000 - $15 - 960 - 96.02%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,627 - 69.65%
Average Income per Game$1,698,499
Year to Date Revenue$16,984,990
Farm
Home Games Left23
Average Attendance - %2,806 - 93.55%
Average Income per Game$93,245
Year to Date Revenue$1,212,189

Expense

Pro Players Total Salaries$77,280,000
Farm Players Total Salaries$1,559,702
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,297,716
Pro Year To Date Expenses$24,555,452
Farm Year To Date Expenses$449,467
Pro Salary Cap To Date$23,611,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,653,469
Farm Estimated Season Revenue$2,144,642
Pro Remaining Season Days139
Pro Expenses Per Days$398,883
Pro Estimated Expenses$55,444,737
Farm Remaining Season Days136
Farm Expenses Per Days$8,040
Farm Estimated Expenses$1,093,440
Estimated Season Expenses$56,538,177
Estimated Season Salary Cap$81,436,458
Estimate Under Maximum Salary Cap of $83,500,000$2,063,542
Estimate Over Minimum Salary Cap of $61,700,000 $19,736,458
Current Bank Account$92,326,280
Projected Bank Account$90,586,214

Pro Players Salaries

Johnny Gaudreau $9,750,000 (5)
-Salary Remaining : $6,879,442
Torey Krug $8,500,000 (2)
-Salary Remaining : $5,997,462
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $5,291,878
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $4,233,503
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $3,880,711
Andrew Copp $5,500,000 (3)
-Salary Remaining : $3,880,711
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $3,774,873
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $2,822,335
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $2,751,777
Bryan Rust $3,500,000 (2)
-Salary Remaining : $2,469,543
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $2,434,264
Ryan Graves $3,000,000 (2)
-Salary Remaining : $2,116,751
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $1,905,076
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $1,411,168
Ethan Bear $1,375,000 (4)
-Salary Remaining : $970,178
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $811,421
Erik Brannstrom $950,000 (2)
-Salary Remaining : $670,305
Matthew Poitras $870,000 (2)
-Salary Remaining : $613,858
Pheonix Copley $825,000 (3)
-Salary Remaining : $582,107
Chris Tierney $760,000 (3)
-Salary Remaining : $536,244
Jarred Tinordi $700,000 (1)
-Salary Remaining : $493,909
Total Pro Players21
Salary Commitment
Year 21 : $77,280,000
Year 22 : $57,680,000
Year 23 : $31,410,000
Year 24 : $12,275,000
Salary Average Commitment
Year 21 : $71,425,000
Year 22 : $53,225,000
Year 23 : $30,475,000
Year 24 : $11,500,000
Salary Cap with 1 Way Contract
Year 21 : $77,280,000
Year 22 : $57,680,000
Year 23 : $31,410,000
Year 24 : $12,275,000

Farm Players Salaries

Ben Meyers $92,500 (2)
Salary Remaining : $64,845
Philip Broberg $92,500 (1)
Salary Remaining : $64,845
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $59,588
Kyle MacLean $80,000 (4)
Salary Remaining : $56,082
Sam Gagner $77,500 (2)
Salary Remaining : $54,330
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $54,330
Gustav Olofsson $77,500 (1)
Salary Remaining : $54,330
Dakota Mermis $77,500 (1)
Salary Remaining : $54,330
Brayden Pachal $77,500 (4)
Salary Remaining : $54,330
Jacob Moverare $77,500 (4)
Salary Remaining : $54,330
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $54,330
Drake Caggiula $76,000 (3)
Salary Remaining : $53,278
Brett Ritchie $76,000 (3)
Salary Remaining : $53,278
Boris Katchouk $75,000 (1)
Salary Remaining : $52,577
Austin Poganski $75,000 (2)
Salary Remaining : $52,577
Ashton Sautner $75,000 (1)
Salary Remaining : $52,577
Kurtis Gabriel $75,000 (2)
Salary Remaining : $52,577
Ivan Prosvetov $75,000 (2)
Salary Remaining : $52,577
Kevin Boyle $70,202 (1)
Salary Remaining : $49,214
Matthew Peca $70,000 (1)
Salary Remaining : $49,072
Total Farm Players20
Salary Commitment
Year 21 : $1,559,702
Year 22 : $944,500
Year 23 : $387,000
Year 24 : $235,000
Salary Average Commitment
Year 21 : $1,355,606
Year 22 : $795,202
Year 23 : $300,000
Year 24 : $180,000

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 $213,184,901 $80,542,863 $2,957,137 $18,842,863 23932
Boston Bruins $110,719,116 $67,386,948 $16,113,052 $5,686,948 222143
Buffalo Sabres ($6,967,418) $61,303,955 $22,196,045 -$396,045 231841
Calgary Flames $74,343,729 $82,757,676 $742,324 $21,057,676 221638
Carolina Hurricanes $73,856,204 $72,118,968 $11,381,032 $10,418,968 242751
Chicago Blackhawks $81,990,809 $77,742,896 $5,757,104 $16,042,896 231740
Colorado Avalanche $48,369,114 $62,332,367 $21,167,633 $632,367 241034
Columbus Blue Jackets $133,048,278 $60,747,952 $22,752,048 -$952,048 221234
Dallas Stars $189,398,382 $77,793,456 $5,706,544 $16,093,456 212142
Detroit Red Wings ($2,594,637) $83,582,917 -$82,917 $21,882,917 221941
Edmonton Oilers $79,050,429 $58,078,580 $25,421,420 -$3,621,420 22224
Florida Panthers $24,406,392 $65,310,385 $18,189,615 $3,610,385 231235
Los Angeles Kings $79,172,532 $73,602,862 $9,897,138 $11,902,862 233457
Minnesota Wild $38,816,716 $79,496,551 $4,003,449 $17,796,551 202343
Montreal Canadiens $21,071,291 $82,001,137 $1,498,863 $20,301,137 20727
Nashville Predators ($959,401) $83,604,866 -$104,866 $21,904,866 22325
New Jersey Devils $80,533,782 $76,467,067 $7,032,933 $14,767,067 212142
New York Islanders $42,954,738 $74,321,971 $9,178,029 $12,621,971 212849
New York Rangers $25,250,824 $82,707,103 $792,897 $21,007,103 211637
Ottawa Senators $79,632,229 $74,000,446 $9,499,554 $12,300,446 203757
Philadelphia Flyers $34,099,000 $73,957,990 $9,542,010 $12,257,990 221941
Pittsburgh Penguins $30,117,031 $74,709,774 $8,790,226 $13,009,774 212142
San Jose Sharks $52,158,096 $84,432,887 -$932,887 $22,732,887 232245
Seattle Kraken $48,934,442 $69,361,332 $14,138,668 $7,661,332 221133
St. Louis Blues $30,996,908 $77,696,506 $5,803,494 $15,996,506 231740
Tampa Bay Lightning $56,761,174 $76,473,650 $7,026,350 $14,773,650 222143
Toronto Maple Leafs $69,884,161 $69,190,231 $14,309,769 $7,490,231 241438
Utah Hockey Club $162,055,989 $79,708,802 $3,791,198 $18,008,802 202141
Vancouver Canucks $48,619,946 $70,936,601 $12,563,399 $9,236,601 213354
Vegas Golden Knights $5,506,417 $80,165,166 $3,334,834 $18,465,166 232447
Washington Capitals $50,628,377 $80,363,119 $3,136,881 $18,663,119 211132
Winnipeg Jets $92,326,280 $81,436,458 $2,063,542 $19,736,458 212041