Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,235 - 79.94%
Level 2: 6500 - $60 - 5,146 - 79.17%
Level 3: 5200 - $42 - 2,482 - 47.73%
Level 4: 5700 - $25 - 4,267 - 74.86%
Luxury : 1800 - $190 - 1,188 - 66.02%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 572 - 28.62%
Farm Level 2: 1000 - $90 - 154 - 15.40%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,318 - 71.55%
Average Income per Game$1,907,679
Year to Date Revenue$51,507,336
Farm
Home Games Left8
Average Attendance - %726 - 24.21%
Average Income per Game$83,889
Year to Date Revenue$2,348,886

Expense

Pro Players Total Salaries$82,500,175
Farm Players Total Salaries$977,500
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,189,363
Farm Year To Date Expenses$724,295
Pro Salary Cap To Date$59,159,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,707,508
Farm Estimated Season Revenue$671,110
Pro Remaining Season Days54
Pro Expenses Per Days$423,097
Pro Estimated Expenses$22,847,238
Farm Remaining Season Days51
Farm Expenses Per Days$5,039
Farm Estimated Expenses$256,989
Estimated Season Expenses$23,104,227
Estimated Season Salary Cap$81,774,251
Estimate Under Maximum Salary Cap of $83,500,000$1,725,749
Estimate Over Minimum Salary Cap of $61,700,000 $20,074,251
Current Bank Account$206,968,504
Projected Bank Account$211,242,895

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $3,083,756
Jamie Benn $11,000,000 (1)
-Salary Remaining : $3,015,228
Jack Eichel $10,000,000 (2)
-Salary Remaining : $2,741,117
William Nylander $6,000,000 (1)
-Salary Remaining : $1,644,670
Connor Murphy $5,800,000 (2)
-Salary Remaining : $1,589,848
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $1,370,558
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $1,164,975
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $1,103,347
Radko Gudas $4,000,000 (3)
-Salary Remaining : $1,096,447
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $1,096,447
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $657,868
Nick Bonino $2,325,000 (2)
-Salary Remaining : $637,310
Noel Acciari $2,325,000 (2)
-Salary Remaining : $637,310
Martin Jones $2,000,000 (4)
-Salary Remaining : $548,223
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $315,228
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $287,817
Cam Talbot $1,000,000 (5)
-Salary Remaining : $274,112
Mario Ferraro $925,000 (2)
-Salary Remaining : $253,553
Adam Fox $925,000 (2)
-Salary Remaining : $253,553
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $226,142
Trevor Moore $800,000 (1)
-Salary Remaining : $219,289
Tommy Novak $750,000 (3)
-Salary Remaining : $205,584
Yakov Trenin $700,000 (1)
-Salary Remaining : $191,878
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 : $49,948
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $46,399
Colin White $120,000 (3)
Salary Remaining : $31,546
Fredrik Claesson $98,500 (1)
Salary Remaining : $25,894
Troy Grosenick $92,500 (1)
Salary Remaining : $24,317
Paul Cotter $77,500 (2)
Salary Remaining : $20,374
Chase De Leo $77,500 (3)
Salary Remaining : $20,374
Mark Jankowski $75,000 (3)
Salary Remaining : $19,716
Ryan Lomberg $70,000 (1)
Salary Remaining : $18,402
Total Farm Players9
Salary Commitment
Year 21 : $977,500
Year 22 : $350,000
Year 23 : $272,500
Year 24 : $0
Salary Average Commitment
Year 21 : $652,702
Year 22 : $332,500
Year 23 : $272,500
Year 24 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$59,840,851
Farm Players Total Salaries$1,948,750
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$45,387,612
Farm Year To Date Expenses$1,455,203
Pro Salary Cap To Date$42,640,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,864,185
Farm Estimated Season Revenue$665,277
Pro Remaining Season Days54
Pro Expenses Per Days$318,989
Pro Estimated Expenses$17,225,406
Farm Remaining Season Days51
Farm Expenses Per Days$10,045
Farm Estimated Expenses$512,295
Estimated Season Expenses$17,737,701
Estimated Season Salary Cap$67,543,290
Estimate Under Maximum Salary Cap of $83,500,000$15,956,710
Estimate Over Minimum Salary Cap of $61,700,000 $5,843,290
Current Bank Account$114,430,931
Projected Bank Account$115,222,692

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $2,741,117
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $1,781,726
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $1,713,198
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $1,302,030
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $1,096,447
Connor Clifton $3,333,334 (2)
-Salary Remaining : $913,706
Warren Foegele $3,250,000 (2)
-Salary Remaining : $890,863
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $822,335
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $822,335
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $616,751
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $575,637
Connor Carrick $2,100,009 (1)
-Salary Remaining : $575,637
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $274,112
Michael Kesselring $925,000 (1)
-Salary Remaining : $253,553
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $253,553
Luke Hughes $925,000 (1)
-Salary Remaining : $253,553
Emil Bemstrom $900,000 (4)
-Salary Remaining : $246,701
Dawson Mercer $832,500 (1)
-Salary Remaining : $228,198
Blake Lizotte $800,000 (1)
-Salary Remaining : $219,289
Calvin Pickard $775,000 (2)
-Salary Remaining : $212,437
Malcolm Subban $775,000 (2)
-Salary Remaining : $212,437
Ryan Donato $750,000 (2)
-Salary Remaining : $205,584
Nico Sturm $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players23
Salary Commitment
Year 21 : $59,840,851
Year 22 : $36,533,334
Year 23 : $16,150,000
Year 24 : $13,150,000
Salary Average Commitment
Year 21 : $44,242,853
Year 22 : $26,983,334
Year 23 : $6,750,000
Year 24 : $3,750,000
Salary Cap with 1 Way Contract
Year 21 : $59,840,851
Year 22 : $36,533,334
Year 23 : $16,150,000
Year 24 : $13,150,000

Farm Players Salaries

Dominic Toninato $200,000 (4)
Salary Remaining : $52,577
Jacob Bryson $190,000 (1)
Salary Remaining : $49,948
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $26,289
Rasmus Kupari $100,000 (3)
Salary Remaining : $26,289
Mike Hardman $92,500 (1)
Salary Remaining : $24,317
Drew Helleson $92,500 (1)
Salary Remaining : $24,317
Mack Guzda $92,500 (1)
Salary Remaining : $24,317
Nils Aman $92,500 (2)
Salary Remaining : $24,317
Samuel Bolduc $89,250 (1)
Salary Remaining : $23,463
Aatu Raty $86,750 (2)
Salary Remaining : $22,805
Noel Gunler $86,250 (1)
Salary Remaining : $22,674
Clark Bishop $85,000 (3)
Salary Remaining : $22,345
Reece Newkirk $84,500 (2)
Salary Remaining : $22,214
Jimmy Huntington $84,250 (1)
Salary Remaining : $22,148
Pontus Holmberg $83,000 (1)
Salary Remaining : $21,820
Yan Kuznetsov $82,500 (2)
Salary Remaining : $21,688
Nick Cicek $82,250 (1)
Salary Remaining : $21,622
Joel Kiviranta $77,500 (3)
Salary Remaining : $20,374
Gabriel Carlsson $75,000 (2)
Salary Remaining : $19,716
Juho Lammikko $72,500 (1)
Salary Remaining : $19,059
Total Farm Players20
Salary Commitment
Year 21 : $1,948,750
Year 22 : $983,750
Year 23 : $462,500
Year 24 : $200,000
Salary Average Commitment
Year 21 : $1,457,202
Year 22 : $704,500
Year 23 : $297,500
Year 24 : $60,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left12
Average Attendance - %18,880 - 99.37%
Average Income per Game$1,489,015
Year to Date Revenue$43,181,443
Farm
Home Games Left8
Average Attendance - %2,985 - 99.50%
Average Income per Game$62,137
Year to Date Revenue$1,739,835

Expense

Pro Players Total Salaries$62,850,000
Farm Players Total Salaries$1,752,533
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,501,269
Pro Year To Date Expenses$48,890,108
Farm Year To Date Expenses$1,197,659
Pro Salary Cap To Date$44,385,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,868,183
Farm Estimated Season Revenue$497,096
Pro Remaining Season Days54
Pro Expenses Per Days$341,878
Pro Estimated Expenses$18,461,412
Farm Remaining Season Days51
Farm Expenses Per Days$9,034
Farm Estimated Expenses$460,734
Estimated Season Expenses$18,922,146
Estimated Season Salary Cap$63,115,157
Estimate Under Maximum Salary Cap of $83,500,000$20,384,843
Estimate Over Minimum Salary Cap of $61,700,000 $1,415,157
Current Bank Account($11,976,590)
Projected Bank Account($12,533,457)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $2,192,893
Ian Cole $8,000,000 (3)
-Salary Remaining : $2,192,893
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $1,644,670
Radek Faksa $5,000,000 (4)
-Salary Remaining : $1,370,558
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $1,370,558
Will Butcher $5,000,000 (3)
-Salary Remaining : $1,370,558
Jordan Greenway $3,500,000 (2)
-Salary Remaining : $959,391
Ryan Murray $3,000,000 (3)
-Salary Remaining : $822,335
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $712,690
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $685,279
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $685,279
Jack Campbell $1,800,000 (2)
-Salary Remaining : $493,401
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $383,756
Riley Stillman $1,350,000 (1)
-Salary Remaining : $370,051
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $287,817
Leo Carlsson $950,000 (2)
-Salary Remaining : $260,406
Alex Vlasic $925,000 (2)
-Salary Remaining : $253,553
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $253,553
Kevin Bahl $900,000 (4)
-Salary Remaining : $246,701
Akira Schmid $842,500 (1)
-Salary Remaining : $230,939
Joe Veleno $832,500 (1)
-Salary Remaining : $228,198
Justin Brazeau $775,000 (4)
-Salary Remaining : $212,437
Total Pro Players22
Salary Commitment
Year 21 : $62,850,000
Year 22 : $48,300,000
Year 23 : $31,225,000
Year 24 : $11,675,000
Salary Average Commitment
Year 21 : $23,707,500
Year 22 : $19,375,000
Year 23 : $8,050,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $62,850,000
Year 22 : $48,300,000
Year 23 : $31,225,000
Year 24 : $11,675,000

Farm Players Salaries

Ryan Spooner $120,000 (1)
Salary Remaining : $31,546
Christopher Gibson $100,000 (2)
Salary Remaining : $26,289
Macklin Celebrini $97,500 (1)
Salary Remaining : $25,631
David Reinbacher $95,000 (3)
Salary Remaining : $24,974
Carl Berglund $95,000 (4)
Salary Remaining : $24,974
Fedor Svechkov $92,500 (3)
Salary Remaining : $24,317
Mads Sogaard $92,500 (2)
Salary Remaining : $24,317
Jansen Harkins $87,500 (4)
Salary Remaining : $23,003
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $22,805
Caedan Bankier $86,750 (2)
Salary Remaining : $22,805
Jack Matier $85,500 (2)
Salary Remaining : $22,477
Ronnie Attard $84,250 (1)
Salary Remaining : $22,148
Tyler Benson $83,250 (1)
Salary Remaining : $21,885
Lassi Thomson $83,200 (3)
Salary Remaining : $21,872
Jake Leschyshyn $77,833 (1)
Salary Remaining : $20,461
Roland McKeown $77,500 (4)
Salary Remaining : $20,374
Brandon Bussi $77,500 (4)
Salary Remaining : $20,374
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $20,374
Cam Dineen $77,500 (4)
Salary Remaining : $20,374
Laurent Dauphin $75,000 (1)
Salary Remaining : $19,716
Total Farm Players20
Salary Commitment
Year 21 : $1,752,533
Year 22 : $1,214,700
Year 23 : $763,200
Year 24 : $492,500
Salary Average Commitment
Year 21 : $1,358,806
Year 22 : $951,104
Year 23 : $618,604
Year 24 : $415,404

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena
Level 1: 6800 - $81 - 6,310 - 92.79%
Level 2: 5700 - $46 - 5,440 - 95.44%
Level 3: 4300 - $19 - 3,704 - 86.15%
Level 4: 4600 - $18 - 4,478 - 97.35%
Luxury : 1600 - $158 - 1,253 - 78.31%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.07%
Farm Level 2: 1000 - $15 - 961 - 96.08%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$83,407,500
Farm Players Total Salaries$1,281,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,267,679
Farm Year To Date Expenses$947,759
Pro Salary Cap To Date$59,404,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,210,674
Farm Estimated Season Revenue$751,040
Pro Remaining Season Days54
Pro Expenses Per Days$446,231
Pro Estimated Expenses$24,096,474
Farm Remaining Season Days51
Farm Expenses Per Days$6,606
Farm Estimated Expenses$336,906
Estimated Season Expenses$24,433,380
Estimated Season Salary Cap$82,267,642
Estimate Under Maximum Salary Cap of $83,500,000$1,232,358
Estimate Over Minimum Salary Cap of $61,700,000 $20,567,642
Current Bank Account$68,831,501
Projected Bank Account$61,359,835

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $2,302,538
Taylor Hall $7,250,000 (2)
-Salary Remaining : $1,987,310
Erik Cernak $6,760,000 (3)
-Salary Remaining : $1,852,995
John Gibson $6,400,000 (1)
-Salary Remaining : $1,754,315
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $1,439,086
Claude Giroux $5,000,000 (2)
-Salary Remaining : $1,370,558
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $1,370,558
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $1,123,858
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $1,096,447
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $989,543
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $959,391
Jared McCann $3,380,000 (2)
-Salary Remaining : $926,497
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $890,863
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $822,335
Sam Bennett $2,925,000 (2)
-Salary Remaining : $801,777
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $781,218
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $685,279
Sean Durzi $2,000,000 (4)
-Salary Remaining : $548,223
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $253,553
Jeremy Swayman $925,000 (3)
-Salary Remaining : $253,553
Martin Fehervary $832,500 (1)
-Salary Remaining : $228,198
Luke Schenn $800,000 (3)
-Salary Remaining : $219,289
Nicolas Roy $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $83,407,500
Year 22 : $58,675,000
Year 23 : $27,910,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $71,430,000
Year 22 : $46,930,000
Year 23 : $21,425,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $83,407,500
Year 22 : $58,675,000
Year 23 : $27,910,000
Year 24 : $6,000,000

Farm Players Salaries

Tucker Poolman $175,000 (2)
Salary Remaining : $46,005
Juuso Riikola $100,000 (1)
Salary Remaining : $26,289
Brendan Perlini $95,000 (1)
Salary Remaining : $24,974
Jack McBain $85,000 (1)
Salary Remaining : $22,345
Jake Neighbours $83,250 (1)
Salary Remaining : $21,885
Brett Howden $83,250 (1)
Salary Remaining : $21,885
Joseph Woll $77,500 (4)
Salary Remaining : $20,374
Robert Hagg $77,500 (4)
Salary Remaining : $20,374
Steven Lorentz $75,000 (2)
Salary Remaining : $19,716
Nicolas Meloche $75,000 (2)
Salary Remaining : $19,716
Jonny Brodzinski $75,000 (2)
Salary Remaining : $19,716
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $18,402
Jonas Johansson $70,000 (1)
Salary Remaining : $18,402
Jakub Zboril $70,000 (1)
Salary Remaining : $18,402
Paul LaDue $70,000 (1)
Salary Remaining : $18,402
Total Farm Players15
Salary Commitment
Year 21 : $1,281,500
Year 22 : $555,000
Year 23 : $155,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,171,760
Year 22 : $527,904
Year 23 : $137,500
Year 24 : $137,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,794 - 96.56%
Level 2: 5000 - $55 - 4,917 - 98.34%
Level 3: 3000 - $35 - 2,976 - 99.20%
Level 4: 4000 - $23 - 3,973 - 99.33%
Luxury : 1000 - $212 - 899 - 89.86%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,912 - 95.58%
Farm Level 2: 1000 - $10 - 996 - 99.64%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,559 - 97.68%
Average Income per Game$1,753,624
Year to Date Revenue$49,101,475
Farm
Home Games Left8
Average Attendance - %2,908 - 96.93%
Average Income per Game$79,425
Year to Date Revenue$2,223,900

Expense

Pro Players Total Salaries$71,917,500
Farm Players Total Salaries$2,982,500
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$51,665,101
Farm Year To Date Expenses$2,149,707
Pro Salary Cap To Date$50,456,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,797,113
Farm Estimated Season Revenue$635,400
Pro Remaining Season Days54
Pro Expenses Per Days$369,632
Pro Estimated Expenses$19,960,128
Farm Remaining Season Days51
Farm Expenses Per Days$15,374
Farm Estimated Expenses$784,074
Estimated Season Expenses$20,744,202
Estimated Season Salary Cap$76,419,403
Estimate Under Maximum Salary Cap of $83,500,000$7,080,597
Estimate Over Minimum Salary Cap of $61,700,000 $14,719,403
Current Bank Account$71,541,492
Projected Bank Account$74,229,803

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $4,111,675
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $3,015,228
Matt Murray $8,000,000 (1)
-Salary Remaining : $2,192,893
Paul Byron $6,500,000 (1)
-Salary Remaining : $1,781,726
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $1,370,558
Sean Walker $3,350,000 (3)
-Salary Remaining : $918,274
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $822,335
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $794,924
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $685,279
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $685,279
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $548,223
Cam York $1,600,000 (2)
-Salary Remaining : $438,579
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $411,168
Filip Zadina $1,100,000 (4)
-Salary Remaining : $301,523
Adam Fantilli $950,000 (3)
-Salary Remaining : $260,406
David Jiricek $950,000 (3)
-Salary Remaining : $260,406
Henry Thrun $925,000 (2)
-Salary Remaining : $253,553
Luke Evangelista $842,500 (1)
-Salary Remaining : $230,939
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $219,289
Josh Mahura $750,000 (3)
-Salary Remaining : $205,584
Lias Andersson $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players21
Salary Commitment
Year 21 : $71,917,500
Year 22 : $51,425,000
Year 23 : $38,100,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $30,200,000
Year 22 : $19,050,000
Year 23 : $9,850,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $71,917,500
Year 22 : $51,425,000
Year 23 : $38,100,000
Year 24 : $12,100,000

Farm Players Salaries

Daniel O'Regan $200,000 (1)
Salary Remaining : $52,577
Gabriel Dumont $200,000 (2)
Salary Remaining : $52,577
Michael Mersch $200,000 (2)
Salary Remaining : $52,577
Tommy Cross $200,000 (2)
Salary Remaining : $52,577
Charles Hudon $175,000 (2)
Salary Remaining : $46,005
Bobby Brink $92,500 (2)
Salary Remaining : $24,317
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $24,317
Emil Heineman $92,500 (2)
Salary Remaining : $24,317
Zac Jones $92,500 (1)
Salary Remaining : $24,317
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $24,317
Emil Andrae $89,250 (2)
Salary Remaining : $23,463
Erik Portillo $87,500 (2)
Salary Remaining : $23,003
Danil Gushchin $86,750 (2)
Salary Remaining : $22,805
Simon Lundmark $86,750 (2)
Salary Remaining : $22,805
Gianni Fairbrother $84,250 (1)
Salary Remaining : $22,148
Robin Salo $84,250 (2)
Salary Remaining : $22,148
Simon Ryfors $84,250 (2)
Salary Remaining : $22,148
Keean Washkurak $83,500 (1)
Salary Remaining : $21,951
Alex Turcotte $83,250 (2)
Salary Remaining : $21,885
Victor Soderstrom $83,250 (2)
Salary Remaining : $21,885
Jakob Pelletier $83,250 (1)
Salary Remaining : $21,885
Tyler Tucker $80,000 (3)
Salary Remaining : $21,031
Steven Kampfer $80,000 (1)
Salary Remaining : $21,031
Jonathan Davidsson $78,750 (1)
Salary Remaining : $20,702
Cameron Crotty $77,500 (2)
Salary Remaining : $20,374
Emilio Pettersen $77,500 (4)
Salary Remaining : $20,374
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $20,374
Dylan Garand $77,500 (2)
Salary Remaining : $20,374
Louis Domingue $60,000 (1)
Salary Remaining : $15,773
Total Farm Players29
Salary Commitment
Year 21 : $2,982,500
Year 22 : $2,220,250
Year 23 : $235,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,904,500
Year 22 : $1,385,750
Year 23 : $215,000
Year 24 : $155,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,221 - 94.25%
Level 2: 5400 - $55 - 5,160 - 95.56%
Level 3: 3100 - $36 - 3,058 - 98.63%
Level 4: 4500 - $20 - 4,341 - 96.47%
Luxury : 1400 - $160 - 1,204 - 85.99%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %19,984 - 95.16%
Average Income per Game$1,755,056
Year to Date Revenue$50,896,611
Farm
Home Games Left8
Average Attendance - %2,859 - 95.30%
Average Income per Game$95,278
Year to Date Revenue$2,667,785

Expense

Pro Players Total Salaries$71,499,999
Farm Players Total Salaries$1,572,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$54,516,381
Farm Year To Date Expenses$1,176,111
Pro Salary Cap To Date$50,538,082
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,060,667
Farm Estimated Season Revenue$762,224
Pro Remaining Season Days54
Pro Expenses Per Days$384,264
Pro Estimated Expenses$20,750,256
Farm Remaining Season Days51
Farm Expenses Per Days$8,106
Farm Estimated Expenses$413,406
Estimated Season Expenses$21,163,662
Estimated Season Salary Cap$76,937,058
Estimate Under Maximum Salary Cap of $83,500,000$6,562,942
Estimate Over Minimum Salary Cap of $61,700,000 $15,237,058
Current Bank Account$85,348,980
Projected Bank Account$86,008,209

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $3,645,685
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $1,946,193
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $1,863,959
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $1,781,726
Josh Norris $5,000,000 (3)
-Salary Remaining : $1,370,558
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $1,356,853
Chris Tanev $4,500,000 (4)
-Salary Remaining : $1,233,503
Adin Hill $2,675,000 (1)
-Salary Remaining : $733,249
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $729,137
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $685,279
Luke Kunin $2,300,000 (2)
-Salary Remaining : $630,457
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $548,223
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $548,223
Eric Robinson $1,500,000 (3)
-Salary Remaining : $411,168
Connor Bedard $950,000 (2)
-Salary Remaining : $260,406
Kevin Korchinski $950,000 (2)
-Salary Remaining : $260,406
Seth Jarvis $925,000 (1)
-Salary Remaining : $253,553
Dakota Joshua $850,000 (4)
-Salary Remaining : $232,995
Lukas Dostal $850,000 (4)
-Salary Remaining : $232,995
Ty Dellandrea $832,500 (1)
-Salary Remaining : $228,198
Connor McMichael $832,500 (2)
-Salary Remaining : $228,198
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $212,437
Alex Nylander $750,000 (3)
-Salary Remaining : $205,584
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 : $52,577
Jacob Larsson $130,000 (1)
Salary Remaining : $34,175
Filip Lindberg $92,500 (3)
Salary Remaining : $24,317
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $24,317
Christian Kyrou $87,000 (2)
Salary Remaining : $22,871
Tye Kartye $86,750 (4)
Salary Remaining : $22,805
Samuel Helenius $86,750 (2)
Salary Remaining : $22,805
William Trudeau $84,250 (1)
Salary Remaining : $22,148
Pavol Regenda $84,250 (3)
Salary Remaining : $22,148
Jack Finley $84,250 (1)
Salary Remaining : $22,148
Graeme Clarke $84,250 (1)
Salary Remaining : $22,148
Oscar Dansk $77,500 (4)
Salary Remaining : $20,374
Jett Woo $77,500 (4)
Salary Remaining : $20,374
Jan Jenik $77,500 (4)
Salary Remaining : $20,374
Michael Carcone $77,500 (4)
Salary Remaining : $20,374
Nick Wolff $75,000 (4)
Salary Remaining : $19,716
Christian Jaros $75,000 (1)
Salary Remaining : $19,716
Total Farm Players17
Salary Commitment
Year 21 : $1,572,500
Year 22 : $1,022,250
Year 23 : $848,500
Year 24 : $671,750
Salary Average Commitment
Year 21 : $1,117,500
Year 22 : $710,000
Year 23 : $590,000
Year 24 : $437,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$62,826,624
Farm Players Total Salaries$1,376,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,536,858
Farm Year To Date Expenses$984,892
Pro Salary Cap To Date$45,646,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,442,509
Farm Estimated Season Revenue$529,549
Pro Remaining Season Days54
Pro Expenses Per Days$331,607
Pro Estimated Expenses$17,906,778
Farm Remaining Season Days51
Farm Expenses Per Days$7,095
Farm Estimated Expenses$361,845
Estimated Season Expenses$18,268,623
Estimated Season Salary Cap$62,867,557
Estimate Under Maximum Salary Cap of $83,500,000$20,632,443
Estimate Over Minimum Salary Cap of $61,700,000 $1,167,557
Current Bank Account$43,292,444
Projected Bank Account$46,995,879

Pro Players Salaries

Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $2,192,893
Matt Benning $8,000,000 (3)
-Salary Remaining : $2,192,893
Tyler Motte $6,000,000 (3)
-Salary Remaining : $1,644,670
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $1,535,025
William Carrier $5,130,000 (3)
-Salary Remaining : $1,406,193
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $1,233,503
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $1,123,858
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $641,421
Richard Panik $2,200,000 (1)
-Salary Remaining : $603,046
Eric Comrie $2,200,000 (2)
-Salary Remaining : $603,046
Colin Miller $2,000,000 (2)
-Salary Remaining : $548,223
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $548,223
Justin Bailey $1,500,000 (1)
-Salary Remaining : $411,168
Dylan McIlrath $1,500,000 (1)
-Salary Remaining : $411,168
Caleb Jones $1,199,999 (1)
-Salary Remaining : $328,934
Zach Benson $950,000 (3)
-Salary Remaining : $260,406
Cody Glass $874,125 (3)
-Salary Remaining : $239,608
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $232,995
Nick Perbix $842,500 (3)
-Salary Remaining : $230,939
Joel Hofer $775,000 (4)
-Salary Remaining : $212,437
Nicholas Robertson $765,000 (1)
-Salary Remaining : $209,695
Noah Gregor $750,000 (2)
-Salary Remaining : $205,584
Calen Addison $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $62,826,624
Year 22 : $43,211,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $30,639,125
Year 22 : $23,689,125
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $62,826,624
Year 22 : $43,211,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $52,577
Jordie Benn $199,900 (2)
Salary Remaining : $52,551
Alex Chiasson $199,000 (1)
Salary Remaining : $52,314
Jayson Megna $150,000 (1)
Salary Remaining : $39,433
Greg McKegg $150,000 (1)
Salary Remaining : $39,433
Isak Rosen $92,500 (2)
Salary Remaining : $24,317
Riley Tufte $92,500 (2)
Salary Remaining : $24,317
A.J. Greer $77,500 (2)
Salary Remaining : $20,374
Garret Sparks $75,000 (2)
Salary Remaining : $19,716
Nelson Nogier $70,000 (1)
Salary Remaining : $18,402
Jason Spezza $70,000 (1)
Salary Remaining : $18,402
Total Farm Players11
Salary Commitment
Year 21 : $1,376,400
Year 22 : $537,400
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $697,702
Year 22 : $327,702
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$57,732,500
Farm Players Total Salaries$1,092,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$7,275,000
Pro Year To Date Expenses$46,452,641
Farm Year To Date Expenses$717,974
Pro Salary Cap To Date$41,878,535
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,365,081
Farm Estimated Season Revenue$756,400
Pro Remaining Season Days54
Pro Expenses Per Days$314,378
Pro Estimated Expenses$16,976,412
Farm Remaining Season Days51
Farm Expenses Per Days$5,631
Farm Estimated Expenses$287,181
Estimated Season Expenses$17,263,593
Estimated Season Salary Cap$64,978,667
Estimate Under Maximum Salary Cap of $83,500,000$18,521,333
Estimate Over Minimum Salary Cap of $61,700,000 $3,278,667
Current Bank Account$135,573,214
Projected Bank Account$142,431,102

Pro Players Salaries

Leon Draisaitl $9,000,000 (1)
-Salary Remaining : $2,467,005
Cale Makar $9,000,000 (3)
-Salary Remaining : $2,467,005
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $2,138,071
David Krejci $7,000,000 (1)
-Salary Remaining : $1,918,782
David Pastrnak $4,000,000 (1)
-Salary Remaining : $1,096,447
Matt Nieto $2,750,000 (3)
-Salary Remaining : $753,807
Kirby Dach $2,500,000 (1)
-Salary Remaining : $685,279
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $671,574
Ryan Suter $2,000,000 (3)
-Salary Remaining : $548,223
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $274,112
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $260,406
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $260,406
Kent Johnson $925,000 (1)
-Salary Remaining : $253,553
Jake Sanderson $925,000 (1)
-Salary Remaining : $253,553
Cole Sillinger $925,000 (2)
-Salary Remaining : $253,553
Alex Newhook $925,000 (1)
-Salary Remaining : $253,553
Moritz Seider $832,500 (2)
-Salary Remaining : $228,198
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $219,289
Phillip Di Giuseppe $775,000 (4)
-Salary Remaining : $212,437
Cole Smith $775,000 (4)
-Salary Remaining : $212,437
Connor Ingram $750,000 (2)
-Salary Remaining : $205,584
Scott Wedgewood $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players22
Salary Commitment
Year 21 : $57,732,500
Year 22 : $28,357,500
Year 23 : $23,900,000
Year 24 : $2,350,000
Salary Average Commitment
Year 21 : $53,907,500
Year 22 : $25,532,500
Year 23 : $21,575,000
Year 24 : $2,175,000
Salary Cap with 1 Way Contract
Year 21 : $57,732,500
Year 22 : $28,357,500
Year 23 : $23,900,000
Year 24 : $2,350,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $24,974
Matthew Knies $92,500 (2)
Salary Remaining : $24,317
Vasily Podkolzin $92,500 (2)
Salary Remaining : $24,317
Dylan Holloway $92,500 (1)
Salary Remaining : $24,317
Alexander Holtz $92,500 (1)
Salary Remaining : $24,317
Alexander Petrovic $90,000 (2)
Salary Remaining : $23,660
Dennis Hildeby $85,000 (1)
Salary Remaining : $22,345
Michael Pezzetta $80,000 (4)
Salary Remaining : $21,031
Jet Greaves $77,500 (2)
Salary Remaining : $20,374
Cale Morris $75,000 (1)
Salary Remaining : $19,716
Jordan Spence $75,000 (1)
Salary Remaining : $19,716
Dennis Cholowski $75,000 (1)
Salary Remaining : $19,716
Andreas Englund $70,000 (1)
Salary Remaining : $18,402
Total Farm Players13
Salary Commitment
Year 21 : $1,092,500
Year 22 : $527,500
Year 23 : $80,000
Year 24 : $80,000
Salary Average Commitment
Year 21 : $825,000
Year 22 : $380,000
Year 23 : $80,000
Year 24 : $80,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$83,349,999
Farm Players Total Salaries$1,900,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,750,491
Farm Year To Date Expenses$1,379,708
Pro Salary Cap To Date$58,959,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,088,702
Farm Estimated Season Revenue$668,120
Pro Remaining Season Days54
Pro Expenses Per Days$430,711
Pro Estimated Expenses$23,258,394
Farm Remaining Season Days51
Farm Expenses Per Days$9,795
Farm Estimated Expenses$499,545
Estimated Season Expenses$23,757,939
Estimated Season Salary Cap$81,807,022
Estimate Under Maximum Salary Cap of $83,500,000$1,692,978
Estimate Over Minimum Salary Cap of $61,700,000 $20,107,022
Current Bank Account$187,003,626
Projected Bank Account$189,002,509

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $3,426,396
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $2,192,893
Evgeny Kuznetsov $8,000,000 (2)
-Salary Remaining : $2,192,893
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $1,918,782
Adam Henrique $5,825,000 (2)
-Salary Remaining : $1,596,701
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $1,507,614
Brock Nelson $5,200,000 (1)
-Salary Remaining : $1,425,381
Jake Allen $4,400,000 (2)
-Salary Remaining : $1,206,091
Carson Soucy $4,000,000 (2)
-Salary Remaining : $1,096,447
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $904,569
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $849,746
Jesper Fast $3,000,000 (3)
-Salary Remaining : $822,335
Lars Eller $3,000,000 (1)
-Salary Remaining : $822,335
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $822,335
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $657,868
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $493,401
Ridly Greig $925,000 (1)
-Salary Remaining : $253,553
Igor Shesterkin $925,000 (1)
-Salary Remaining : $253,553
Mathieu Joseph $775,000 (2)
-Salary Remaining : $212,437
Rourke Chartier $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players20
Salary Commitment
Year 21 : $83,349,999
Year 22 : $63,999,999
Year 23 : $28,899,999
Year 24 : $2,999,999
Salary Average Commitment
Year 21 : $74,525,000
Year 22 : $58,000,000
Year 23 : $24,100,000
Year 24 : $600,000
Salary Cap with 1 Way Contract
Year 21 : $83,349,999
Year 22 : $63,999,999
Year 23 : $28,899,999
Year 24 : $2,999,999

Farm Players Salaries

Chris Wagner $200,000 (1)
Salary Remaining : $52,577
Justin Braun $100,000 (2)
Salary Remaining : $26,289
Dennis Gilbert $92,500 (1)
Salary Remaining : $24,317
Matej Blumel $92,500 (4)
Salary Remaining : $24,317
Max Gildon $92,500 (1)
Salary Remaining : $24,317
Zachary Sanford $85,000 (3)
Salary Remaining : $22,345
Aarne Talvitie $84,250 (1)
Salary Remaining : $22,148
Henri Nikkanen $84,250 (1)
Salary Remaining : $22,148
Jacob Peterson $84,250 (1)
Salary Remaining : $22,148
Cole Schwindt $83,250 (2)
Salary Remaining : $21,885
Jiri Patera $81,750 (1)
Salary Remaining : $21,491
Albert Johansson $77,500 (2)
Salary Remaining : $20,374
Ian Mitchell $77,500 (4)
Salary Remaining : $20,374
Daniil Miromanov $77,500 (4)
Salary Remaining : $20,374
William Lagesson $77,500 (4)
Salary Remaining : $20,374
Dylan Wells $75,000 (3)
Salary Remaining : $19,716
Parker Wotherspoon $75,000 (2)
Salary Remaining : $19,716
Marian Studenic $75,000 (3)
Salary Remaining : $19,716
Trevor Carrick $75,000 (3)
Salary Remaining : $19,716
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $18,402
Josh Jacobs $70,000 (1)
Salary Remaining : $18,402
Tomas Jurco $70,000 (1)
Salary Remaining : $18,402
Total Farm Players22
Salary Commitment
Year 21 : $1,900,250
Year 22 : $1,040,750
Year 23 : $705,000
Year 24 : $395,000
Salary Average Commitment
Year 21 : $1,633,250
Year 22 : $1,040,750
Year 23 : $705,000
Year 24 : $395,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaysk Palace
Level 1: 8200 - $79 - 6,352 - 77.46%
Level 2: 7200 - $49 - 5,309 - 73.74%
Level 3: 5300 - $29 - 3,403 - 64.21%
Level 4: 6200 - $19 - 4,605 - 74.28%
Luxury : 2100 - $180 - 1,203 - 57.31%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,413 - 70.66%
Farm Level 2: 1000 - $19 - 732 - 73.20%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,873 - 71.98%
Average Income per Game$1,700,544
Year to Date Revenue$52,716,866
Farm
Home Games Left8
Average Attendance - %2,145 - 71.51%
Average Income per Game$84,782
Year to Date Revenue$2,373,891

Expense

Pro Players Total Salaries$74,475,000
Farm Players Total Salaries$1,655,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,709,729
Farm Year To Date Expenses$1,210,156
Pro Salary Cap To Date$58,909,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,005,441
Farm Estimated Season Revenue$678,255
Pro Remaining Season Days54
Pro Expenses Per Days$399,365
Pro Estimated Expenses$21,565,710
Farm Remaining Season Days51
Farm Expenses Per Days$8,535
Farm Estimated Expenses$435,285
Estimated Season Expenses$22,000,995
Estimated Season Salary Cap$79,324,208
Estimate Under Maximum Salary Cap of $83,500,000$4,175,792
Estimate Over Minimum Salary Cap of $61,700,000 $17,624,208
Current Bank Account($7,050,463)
Projected Bank Account($11,367,762)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $2,741,117
Mark Stone (Out of Payroll) $8,000,000 (4)
-Salary Remaining : $2,192,893
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $1,644,670
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $1,507,614
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $1,507,614
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $1,397,970
Juuse Saros $5,000,000 (2)
-Salary Remaining : $1,370,558
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $1,315,736
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $1,315,736
Ville Husso $4,750,000 (3)
-Salary Remaining : $1,302,030
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $890,863
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $849,746
Olli Maatta $3,000,000 (3)
-Salary Remaining : $822,335
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $651,015
Reilly Smith $2,250,000 (1)
-Salary Remaining : $616,751
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $548,223
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $548,223
Brandon Montour $1,750,000 (2)
-Salary Remaining : $479,695
Jake Evans $1,700,000 (3)
-Salary Remaining : $465,990
Sam Carrick $850,000 (2)
-Salary Remaining : $232,995
Jake Walman $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players21
Salary Commitment
Year 21 : $82,475,000
Year 22 : $64,825,000
Year 23 : $47,450,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $80,650,000
Year 22 : $64,750,000
Year 23 : $46,050,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $82,475,000
Year 22 : $64,825,000
Year 23 : $44,200,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $26,289
Ethan Prow $100,000 (4)
Salary Remaining : $26,289
John Hayden $100,000 (4)
Salary Remaining : $26,289
Alexander Peters $100,000 (4)
Salary Remaining : $26,289
Connor Mackey $92,500 (1)
Salary Remaining : $24,317
Landon Slaggert $92,500 (2)
Salary Remaining : $24,317
Rem Pitlick $92,500 (2)
Salary Remaining : $24,317
Ryan Johnson $92,500 (1)
Salary Remaining : $24,317
Rasmus Asplund $87,500 (3)
Salary Remaining : $23,003
Nico Daws $86,750 (3)
Salary Remaining : $22,805
Gustav Lindstrom $85,000 (2)
Salary Remaining : $22,345
Hugo Alnefelt $84,250 (1)
Salary Remaining : $22,148
Tristen Robins $84,250 (1)
Salary Remaining : $22,148
William Dufour $84,250 (1)
Salary Remaining : $22,148
Matthew Villalta $78,750 (3)
Salary Remaining : $20,702
Garrett Pilon $75,000 (3)
Salary Remaining : $19,716
Klim Kostin $75,000 (3)
Salary Remaining : $19,716
Olli Juolevi $75,000 (3)
Salary Remaining : $19,716
Matt Luff $70,000 (1)
Salary Remaining : $18,402
Total Farm Players19
Salary Commitment
Year 21 : $1,655,750
Year 22 : $1,148,000
Year 23 : $878,000
Year 24 : $400,000
Salary Average Commitment
Year 21 : $1,240,500
Year 22 : $870,500
Year 23 : $690,500
Year 24 : $240,000

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$56,605,555
Farm Players Total Salaries$425,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,690,000
Pro Year To Date Expenses$42,444,593
Farm Year To Date Expenses$291,277
Pro Salary Cap To Date$41,635,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,962,862
Farm Estimated Season Revenue$706,033
Pro Remaining Season Days54
Pro Expenses Per Days$291,653
Pro Estimated Expenses$15,749,262
Farm Remaining Season Days51
Farm Expenses Per Days$2,191
Farm Estimated Expenses$111,741
Estimated Season Expenses$15,861,003
Estimated Season Salary Cap$58,841,458
Estimate Under Maximum Salary Cap of $83,500,000$24,658,542
Estimate Over Minimum Salary Cap of $61,700,000 -$2,858,542
Current Bank Account$86,331,694
Projected Bank Account$90,139,586

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $3,426,396
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $3,426,396
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $1,522,842
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $1,096,447
Kris Russell $3,000,000 (2)
-Salary Remaining : $822,335
Chris Driedger $2,500,000 (2)
-Salary Remaining : $685,279
Tanner Kero $2,025,000 (1)
-Salary Remaining : $555,076
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $424,873
Andrew Agozzino $1,400,000 (3)
-Salary Remaining : $383,756
Craig Smith $1,000,000 (2)
-Salary Remaining : $274,112
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $274,112
Shane Wright $950,000 (1)
-Salary Remaining : $260,406
Matty Beniers $925,000 (1)
-Salary Remaining : $253,553
Mattias Norlinder $892,500 (3)
-Salary Remaining : $244,645
Simon Holmstrom $832,500 (1)
-Salary Remaining : $228,198
Dryden Hunt $775,000 (4)
-Salary Remaining : $212,437
Martin Pospisil $775,000 (4)
-Salary Remaining : $212,437
Cale Fleury $775,000 (3)
-Salary Remaining : $212,437
Taylor Fedun $775,000 (1)
-Salary Remaining : $212,437
Spencer Martin $775,000 (3)
-Salary Remaining : $212,437
Joe Hicketts $750,000 (3)
-Salary Remaining : $205,584
Michael McCarron $750,000 (2)
-Salary Remaining : $205,584
Max Lajoie $600,000 (1)
-Salary Remaining : $164,467
Total Pro Players23
Salary Commitment
Year 21 : $56,605,555
Year 22 : $44,948,055
Year 23 : $7,142,500
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $20,600,000
Year 22 : $14,675,000
Year 23 : $8,025,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $56,605,555
Year 22 : $44,948,055
Year 23 : $7,142,500
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $52,577
Derek Grant $150,000 (1)
Salary Remaining : $39,433
Collin Delia $75,000 (3)
Salary Remaining : $19,716
Total Farm Players3
Salary Commitment
Year 21 : $425,000
Year 22 : $275,000
Year 23 : $75,000
Year 24 : $0
Salary Average Commitment
Year 21 : $195,000
Year 22 : $135,000
Year 23 : $75,000
Year 24 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $110 - 4,746 - 79.10%
Level 2: 5000 - $80 - 3,507 - 70.14%
Level 3: 2000 - $65 - 1,669 - 83.44%
Level 4: 4000 - $32 - 3,110 - 77.74%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,997 - 99.87%
Farm Level 2: 1000 - $10 - 998 - 99.77%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %14,031 - 77.95%
Average Income per Game$1,662,666
Year to Date Revenue$48,217,318
Farm
Home Games Left8
Average Attendance - %2,995 - 99.83%
Average Income per Game$58,909
Year to Date Revenue$1,649,463

Expense

Pro Players Total Salaries$66,225,000
Farm Players Total Salaries$1,242,350
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$51,111,374
Farm Year To Date Expenses$911,901
Pro Salary Cap To Date$47,185,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,951,994
Farm Estimated Season Revenue$471,275
Pro Remaining Season Days54
Pro Expenses Per Days$359,010
Pro Estimated Expenses$19,386,540
Farm Remaining Season Days51
Farm Expenses Per Days$6,404
Farm Estimated Expenses$326,604
Estimated Season Expenses$19,713,144
Estimated Season Salary Cap$67,713,098
Estimate Under Maximum Salary Cap of $83,500,000$15,786,902
Estimate Over Minimum Salary Cap of $61,700,000 $6,013,098
Current Bank Account$19,556,965
Projected Bank Account$20,267,090

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $2,329,949
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $2,001,015
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $1,713,198
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $1,589,848
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $1,233,503
Filip Hronek $4,500,000 (3)
-Salary Remaining : $1,233,503
J.T. Compher $3,500,000 (2)
-Salary Remaining : $959,391
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $822,335
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $808,629
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $685,279
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $685,279
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $616,751
Radim Simek $2,150,000 (1)
-Salary Remaining : $589,340
John Marino $1,750,000 (1)
-Salary Remaining : $479,695
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $479,695
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $328,934
Sammy Blais $1,000,000 (4)
-Salary Remaining : $274,112
Trevor Zegras $925,000 (1)
-Salary Remaining : $253,553
Christian Fischer $832,500 (2)
-Salary Remaining : $228,198
Mark Kastelic $800,000 (4)
-Salary Remaining : $219,289
Mason Marchment $792,500 (1)
-Salary Remaining : $217,234
Shane Pinto $775,000 (2)
-Salary Remaining : $212,437
Anthony Stolarz $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players23
Salary Commitment
Year 21 : $66,225,000
Year 22 : $54,607,500
Year 23 : $27,050,000
Year 24 : $7,300,000
Salary Average Commitment
Year 21 : $67,902,020
Year 22 : $54,175,000
Year 23 : $26,850,000
Year 24 : $7,100,000
Salary Cap with 1 Way Contract
Year 21 : $66,225,000
Year 22 : $50,107,500
Year 23 : $22,550,000
Year 24 : $7,300,000

Farm Players Salaries

Keith Kinkaid $200,000 (1)
Salary Remaining : $52,577
Anton Khudobin $200,000 (1)
Salary Remaining : $52,577
Cal Petersen $100,000 (2)
Salary Remaining : $26,289
Mavrik Bourque $92,500 (1)
Salary Remaining : $24,317
Josh Dunne $92,500 (2)
Salary Remaining : $24,317
Isaak Phillips $89,250 (2)
Salary Remaining : $23,463
Jesper Sellgren $84,250 (2)
Salary Remaining : $22,148
Jack LaFontaine $83,850 (2)
Salary Remaining : $22,043
Philippe Maillet $77,500 (2)
Salary Remaining : $20,374
Zach Aston-Reese $77,500 (1)
Salary Remaining : $20,374
Noah Juulsen $75,000 (1)
Salary Remaining : $19,716
Martin Frk $70,000 (1)
Salary Remaining : $18,402
Total Farm Players12
Salary Commitment
Year 21 : $1,242,350
Year 22 : $527,350
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $816,750
Year 22 : $429,250
Year 23 : $0
Year 24 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,717,167
Farm Players Total Salaries$2,774,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$54,116,723
Farm Year To Date Expenses$2,124,109
Pro Salary Cap To Date$51,555,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,122,719
Farm Estimated Season Revenue$663,544
Pro Remaining Season Days54
Pro Expenses Per Days$381,813
Pro Estimated Expenses$20,617,902
Farm Remaining Season Days51
Farm Expenses Per Days$14,301
Farm Estimated Expenses$729,351
Estimated Season Expenses$21,347,253
Estimated Season Salary Cap$73,238,489
Estimate Under Maximum Salary Cap of $83,500,000$10,261,511
Estimate Over Minimum Salary Cap of $61,700,000 $11,538,489
Current Bank Account$70,058,549
Projected Bank Account$79,497,559

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $3,289,340
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $2,741,117
Blake Coleman $6,500,000 (3)
-Salary Remaining : $1,781,726
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $1,644,670
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $1,507,614
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $1,466,497
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $1,096,447
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $1,096,447
Pius Suter $3,750,000 (3)
-Salary Remaining : $1,027,919
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $904,569
Alex Stalock $1,600,000 (2)
-Salary Remaining : $438,579
Troy Stecher $1,250,000 (2)
-Salary Remaining : $342,640
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $287,817
Drew O'Connor $950,000 (1)
-Salary Remaining : $260,406
Jamie Drysdale $950,000 (1)
-Salary Remaining : $260,406
Artem Zub $925,000 (1)
-Salary Remaining : $253,553
Cal Foote $900,000 (3)
-Salary Remaining : $246,701
Marco Rossi $894,167 (1)
-Salary Remaining : $245,102
Ryan McLeod $798,000 (3)
-Salary Remaining : $218,741
Conor Timmins $750,000 (1)
-Salary Remaining : $205,584
Morgan Geekie $750,000 (1)
-Salary Remaining : $205,584
Travis Boyd $750,000 (2)
-Salary Remaining : $205,584
Joey Daccord $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $72,717,167
Year 22 : $60,948,000
Year 23 : $25,298,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $31,000,020
Year 22 : $20,598,000
Year 23 : $12,298,000
Year 24 : $600,000
Salary Cap with 1 Way Contract
Year 21 : $72,717,167
Year 22 : $60,948,000
Year 23 : $25,298,000
Year 24 : $4,000,000

Farm Players Salaries

Arthur Kaliyev $95,000 (1)
Salary Remaining : $24,974
Justus Annunen $92,500 (1)
Salary Remaining : $24,317
Brennan Othmann $92,500 (1)
Salary Remaining : $24,317
Zachary L'Heureux $92,500 (2)
Salary Remaining : $24,317
Jonatan Berggren $92,500 (3)
Salary Remaining : $24,317
Fabian Lysell $92,500 (2)
Salary Remaining : $24,317
Simon Nemec $92,500 (2)
Salary Remaining : $24,317
Tyler Kleven $92,500 (2)
Salary Remaining : $24,317
Kole Lind $87,400 (1)
Salary Remaining : $22,976
Ethan Del Mastro $86,750 (1)
Salary Remaining : $22,805
Joshua Roy $86,750 (2)
Salary Remaining : $22,805
Vincent Iorio $86,750 (1)
Salary Remaining : $22,805
Logan Mailloux $86,750 (1)
Salary Remaining : $22,805
Nikita Chibrikov $86,750 (1)
Salary Remaining : $22,805
Nolan Allan $86,750 (1)
Salary Remaining : $22,805
Alex Beaucage $86,750 (1)
Salary Remaining : $22,805
Will Cuylle $86,750 (2)
Salary Remaining : $22,805
Xavier Simoneau $85,500 (1)
Salary Remaining : $22,477
Declan Chisholm $83,500 (1)
Salary Remaining : $21,951
Brayden Tracey $83,250 (1)
Salary Remaining : $21,885
Sam Poulin $83,250 (2)
Salary Remaining : $21,885
Joseph Cramarossa $80,000 (2)
Salary Remaining : $21,031
Dillon Simpson $80,000 (2)
Salary Remaining : $21,031
Jordan Gross $77,500 (3)
Salary Remaining : $20,374
Artemi Kniazev $77,500 (2)
Salary Remaining : $20,374
Taro Hirose $77,500 (3)
Salary Remaining : $20,374
Jasper Weatherby $77,500 (4)
Salary Remaining : $20,374
Sampo Ranta $75,000 (2)
Salary Remaining : $19,716
Vinni Lettieri $75,000 (3)
Salary Remaining : $19,716
Andy Welinski $75,000 (1)
Salary Remaining : $19,716
Gemel Smith $75,000 (1)
Salary Remaining : $19,716
Matthew Robertson $75,000 (1)
Salary Remaining : $19,716
Nicholas Baptiste $70,000 (1)
Salary Remaining : $18,402
Total Farm Players33
Salary Commitment
Year 21 : $2,774,400
Year 22 : $1,339,250
Year 23 : $400,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,168,452
Year 22 : $1,098,250
Year 23 : $382,500
Year 24 : $60,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$77,950,000
Farm Players Total Salaries$1,964,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,824,206
Farm Year To Date Expenses$1,551,158
Pro Salary Cap To Date$58,635,894
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,413,549
Farm Estimated Season Revenue$682,734
Pro Remaining Season Days54
Pro Expenses Per Days$417,005
Pro Estimated Expenses$22,518,270
Farm Remaining Season Days51
Farm Expenses Per Days$10,128
Farm Estimated Expenses$516,528
Estimated Season Expenses$23,034,798
Estimated Season Salary Cap$80,002,884
Estimate Under Maximum Salary Cap of $83,500,000$3,497,116
Estimate Over Minimum Salary Cap of $61,700,000 $18,302,884
Current Bank Account$29,598,670
Projected Bank Account$32,660,155

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $2,192,893
Brock Boeser $7,500,000 (1)
-Salary Remaining : $2,055,838
Chris Kreider $6,000,000 (3)
-Salary Remaining : $1,644,670
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $1,644,670
Tyler Myers $5,500,000 (3)
-Salary Remaining : $1,507,614
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $1,439,086
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $1,096,447
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $1,096,447
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $1,014,213
Dylan Strome $3,600,000 (1)
-Salary Remaining : $986,802
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $890,863
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $884,010
Ryan Graves $3,000,000 (2)
-Salary Remaining : $822,335
Brock McGinn $2,750,000 (1)
-Salary Remaining : $753,807
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $685,279
Martin Necas $2,500,000 (3)
-Salary Remaining : $685,279
David Kampf $2,400,000 (2)
-Salary Remaining : $657,868
Mason Appleton $2,000,000 (3)
-Salary Remaining : $548,223
Michael Bunting $1,150,000 (3)
-Salary Remaining : $315,228
Alex Laferriere $875,000 (2)
-Salary Remaining : $239,848
Dan Vladar $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players21
Salary Commitment
Year 21 : $77,950,000
Year 22 : $42,100,000
Year 23 : $28,075,000
Year 24 : $6,925,000
Salary Average Commitment
Year 21 : $56,277,019
Year 22 : $32,275,000
Year 23 : $23,175,000
Year 24 : $6,925,000
Salary Cap with 1 Way Contract
Year 21 : $77,950,000
Year 22 : $42,100,000
Year 23 : $28,075,000
Year 24 : $6,925,000

Farm Players Salaries

Jordan Weal $200,000 (1)
Salary Remaining : $52,577
Michael Del Zotto $140,000 (3)
Salary Remaining : $36,804
Andrej Sustr $120,000 (3)
Salary Remaining : $31,546
Michael McLeod $100,000 (3)
Salary Remaining : $26,289
Gabriel Bourque $100,000 (2)
Salary Remaining : $26,289
Tony DeAngelo $100,000 (2)
Salary Remaining : $26,289
Jack Ahcan $92,500 (1)
Salary Remaining : $24,317
Matt Donovan $90,000 (1)
Salary Remaining : $23,660
Justin Sourdif $86,750 (2)
Salary Remaining : $22,805
Louis Crevier $86,750 (2)
Salary Remaining : $22,805
Matthew Kessel $84,250 (1)
Salary Remaining : $22,148
Braden Schneider $83,250 (1)
Salary Remaining : $21,885
Michael Dal Colle $83,250 (1)
Salary Remaining : $21,885
Alex Limoges $78,000 (3)
Salary Remaining : $20,505
Nikita Alexandrov $77,500 (1)
Salary Remaining : $20,374
Egor Afanasyev $77,500 (4)
Salary Remaining : $20,374
Dylan Coghlan $75,000 (3)
Salary Remaining : $19,716
Joey Anderson $75,000 (1)
Salary Remaining : $19,716
Mitchell Chaffee $75,000 (3)
Salary Remaining : $19,716
Sebastien Aho $70,000 (1)
Salary Remaining : $18,402
Zane McIntyre $70,000 (1)
Salary Remaining : $18,402
Total Farm Players21
Salary Commitment
Year 21 : $1,964,750
Year 22 : $1,039,000
Year 23 : $665,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,368,000
Year 22 : $748,000
Year 23 : $468,000
Year 24 : $60,000

Montreal Canadiens

Montreal Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$84,617,500
Farm Players Total Salaries$491,950
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$58,730,570
Farm Year To Date Expenses$395,327
Pro Salary Cap To Date$57,248,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,055,602
Farm Estimated Season Revenue$762,564
Pro Remaining Season Days54
Pro Expenses Per Days$437,145
Pro Estimated Expenses$23,605,830
Farm Remaining Season Days51
Farm Expenses Per Days$2,536
Farm Estimated Expenses$129,336
Estimated Season Expenses$23,735,166
Estimated Season Salary Cap$83,692,959
Estimate Under Maximum Salary Cap of $83,500,000-$192,959
Estimate Over Minimum Salary Cap of $61,700,000 $21,992,959
Current Bank Account$15,698,543
Projected Bank Account$12,781,543

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $2,741,117
Kris Letang $8,000,000 (2)
-Salary Remaining : $2,192,893
Sean Couturier $7,750,000 (2)
-Salary Remaining : $2,124,365
Neal Pionk $6,500,000 (1)
-Salary Remaining : $1,781,726
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $1,644,670
Brayden Point $6,000,000 (1)
-Salary Remaining : $1,644,670
Andrew Copp $5,500,000 (3)
-Salary Remaining : $1,507,614
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $1,445,939
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $1,370,558
Cam Fowler $4,750,000 (1)
-Salary Remaining : $1,302,030
Timo Meier $4,000,000 (1)
-Salary Remaining : $1,096,447
Darren Helm $2,500,000 (1)
-Salary Remaining : $685,279
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $575,635
Justin Holl $2,000,000 (2)
-Salary Remaining : $548,223
Conor Sheary $1,750,000 (1)
-Salary Remaining : $479,695
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $411,168
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $342,640
Oskari Laaksonen $925,000 (2)
-Salary Remaining : $253,553
Eetu Liukas $867,500 (2)
-Salary Remaining : $237,792
Mark Giordano $800,000 (2)
-Salary Remaining : $219,289
Mats Zuccarello $750,000 (2)
-Salary Remaining : $205,584
Jeremy Bracco $700,000 (1)
-Salary Remaining : $191,878
Jarred Tinordi $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players23
Salary Commitment
Year 21 : $84,617,500
Year 22 : $54,117,500
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $77,827,019
Year 22 : $53,525,000
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $84,617,500
Year 22 : $54,117,500
Year 23 : $10,500,000
Year 24 : $5,000,000

Farm Players Salaries

Christian Djoos $100,000 (2)
Salary Remaining : $26,289
Taylor Gauthier $86,750 (2)
Salary Remaining : $22,805
Jakub Demek $85,200 (2)
Salary Remaining : $22,398
Markus Niemelainen $75,000 (2)
Salary Remaining : $19,716
Brennan Menell $75,000 (2)
Salary Remaining : $19,716
Matt Bartkowski $70,000 (1)
Salary Remaining : $18,402
Total Farm Players6
Salary Commitment
Year 21 : $491,950
Year 22 : $421,950
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $400,000
Year 22 : $340,000
Year 23 : $0
Year 24 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 4,935 - 82.26%
Level 2: 5000 - $60 - 4,983 - 99.66%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,460 - 86.49%
Luxury : 1000 - $205 - 974 - 97.38%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.08%
Farm Level 2: 1000 - $15 - 959 - 95.90%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$72,850,000
Farm Players Total Salaries$605,750
Coaches Total Salaries$3,906,250
Luxury Taxe Total$0
Special Salary Cap Value$7,850,000
Pro Year To Date Expenses$57,650,989
Farm Year To Date Expenses$324,008
Pro Salary Cap To Date$54,061,677
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,690,853
Farm Estimated Season Revenue$770,712
Pro Remaining Season Days54
Pro Expenses Per Days$389,626
Pro Estimated Expenses$21,039,804
Farm Remaining Season Days51
Farm Expenses Per Days$3,122
Farm Estimated Expenses$159,222
Estimated Season Expenses$21,199,026
Estimated Season Salary Cap$81,880,715
Estimate Under Maximum Salary Cap of $83,500,000$1,619,285
Estimate Over Minimum Salary Cap of $61,700,000 $20,180,715
Current Bank Account($9,543,547)
Projected Bank Account($9,281,008)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $4,522,843
Connor McDavid $13,000,000 (1)
-Salary Remaining : $3,563,452
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $2,192,893
John Carlson $6,000,000 (2)
-Salary Remaining : $1,644,670
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $1,644,670
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $1,233,503
Colton Sissons $2,775,000 (1)
-Salary Remaining : $760,660
Scott Laughton $2,750,000 (2)
-Salary Remaining : $753,807
Miles Wood $2,500,000 (1)
-Salary Remaining : $685,279
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $397,462
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $315,228
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $301,523
Brendan Smith $1,000,000 (2)
-Salary Remaining : $274,112
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $274,112
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $260,406
Noah Cates $925,000 (1)
-Salary Remaining : $253,553
Dylan Guenther $925,000 (3)
-Salary Remaining : $253,553
Barclay Goodrow $850,000 (1)
-Salary Remaining : $232,995
Taylor Raddysh $775,000 (2)
-Salary Remaining : $212,437
Gustav Forsling $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players20
Salary Commitment
Year 21 : $72,850,000
Year 22 : $45,150,000
Year 23 : $18,125,000
Year 24 : $11,700,000
Salary Average Commitment
Year 21 : $56,125,000
Year 22 : $28,750,000
Year 23 : $17,800,000
Year 24 : $11,700,000
Salary Cap with 1 Way Contract
Year 21 : $72,850,000
Year 22 : $45,150,000
Year 23 : $18,125,000
Year 24 : $11,700,000

Farm Players Salaries

Scott Harrington $200,000 (2)
Salary Remaining : $52,577
Antti Raanta $175,000 (2)
Salary Remaining : $46,005
Ville Heinola $83,250 (2)
Salary Remaining : $21,885
Jakub Lauko $77,500 (2)
Salary Remaining : $20,374
Anton Forsberg $70,000 (2)
Salary Remaining : $18,402
Total Farm Players5
Salary Commitment
Year 21 : $605,750
Year 22 : $605,750
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $343,452
Year 22 : $343,452
Year 23 : $0
Year 24 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$81,887,499
Farm Players Total Salaries$2,508,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,315,798
Farm Year To Date Expenses$1,826,276
Pro Salary Cap To Date$57,226,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,316,941
Farm Estimated Season Revenue$670,055
Pro Remaining Season Days54
Pro Expenses Per Days$423,287
Pro Estimated Expenses$22,857,498
Farm Remaining Season Days51
Farm Expenses Per Days$12,929
Farm Estimated Expenses$659,379
Estimated Season Expenses$23,516,877
Estimated Season Salary Cap$79,673,293
Estimate Under Maximum Salary Cap of $83,500,000$3,826,707
Estimate Over Minimum Salary Cap of $61,700,000 $17,973,293
Current Bank Account$72,767,321
Projected Bank Account$70,237,440

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $2,165,482
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $2,055,838
Adam Pelech $5,750,000 (2)
-Salary Remaining : $1,576,142
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $1,507,614
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $1,466,497
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $1,425,381
Jason Zucker $4,800,000 (1)
-Salary Remaining : $1,315,736
Alex Tuch $4,750,000 (2)
-Salary Remaining : $1,302,030
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $1,233,503
Bo Horvat $4,450,000 (3)
-Salary Remaining : $1,219,797
Tom Wilson $4,100,000 (1)
-Salary Remaining : $1,123,858
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $1,096,447
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $1,027,919
David Perron $3,087,500 (2)
-Salary Remaining : $846,320
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $822,335
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $685,279
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $548,223
Lawson Crouse (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $370,051
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $328,934
Nick Bjugstad $900,000 (3)
-Salary Remaining : $246,701
Urho Vaakanainen $900,000 (4)
-Salary Remaining : $246,701
Sam Montembeault $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players22
Salary Commitment
Year 21 : $83,237,499
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000
Salary Average Commitment
Year 21 : $77,987,500
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000
Salary Cap with 1 Way Contract
Year 21 : $83,237,499
Year 22 : $56,887,500
Year 23 : $30,200,000
Year 24 : $9,850,000

Farm Players Salaries

Kevin Connauton $200,000 (4)
Salary Remaining : $52,577
Dillon Heatherington $200,000 (1)
Salary Remaining : $52,577
Cameron Gaunce $200,000 (4)
Salary Remaining : $52,577
Logan Shaw $200,000 (3)
Salary Remaining : $52,577
Dan Renouf $200,000 (4)
Salary Remaining : $52,577
Mark Friedman $200,000 (3)
Salary Remaining : $52,577
Stefan Noesen $100,000 (1)
Salary Remaining : $26,289
Hudson Fasching $99,500 (3)
Salary Remaining : $26,157
Spencer Smallman $97,500 (3)
Salary Remaining : $25,631
Mark Pysyk $97,500 (1)
Salary Remaining : $25,631
Adam Scheel $92,500 (1)
Salary Remaining : $24,317
Nikolas Brouillard $92,500 (1)
Salary Remaining : $24,317
Corey Andonovski $92,500 (1)
Salary Remaining : $24,317
Ryder Rolston $86,750 (2)
Salary Remaining : $22,805
James Malatesta $86,250 (3)
Salary Remaining : $22,674
Jonah Gadjovich $83,250 (1)
Salary Remaining : $21,885
Brian Pinho $77,500 (1)
Salary Remaining : $20,374
Anthony Angello $77,500 (2)
Salary Remaining : $20,374
Guillaume Brisebois $77,500 (2)
Salary Remaining : $20,374
Dalton Smith $77,500 (1)
Salary Remaining : $20,374
Matej Machovsky $70,000 (1)
Salary Remaining : $18,402
Total Farm Players21
Salary Commitment
Year 21 : $2,508,250
Year 22 : $1,525,000
Year 23 : $1,283,250
Year 24 : $600,000
Salary Average Commitment
Year 21 : $1,332,702
Year 22 : $695,000
Year 23 : $480,000
Year 24 : $180,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6300 - $92 - 6,172 - 97.96%
Level 2: 5300 - $50 - 5,245 - 98.96%
Level 3: 3300 - $30 - 3,248 - 98.43%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,100 - 99.97%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,933 - 96.63%
Farm Level 2: 1000 - $10 - 994 - 99.35%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$78,384,999
Farm Players Total Salaries$2,371,202
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,712,818
Farm Year To Date Expenses$1,709,590
Pro Salary Cap To Date$55,751,653
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,781,460
Farm Estimated Season Revenue$641,101
Pro Remaining Season Days54
Pro Expenses Per Days$419,213
Pro Estimated Expenses$22,637,502
Farm Remaining Season Days51
Farm Expenses Per Days$12,223
Farm Estimated Expenses$623,373
Estimated Season Expenses$23,260,875
Estimated Season Salary Cap$77,237,875
Estimate Under Maximum Salary Cap of $83,500,000$6,262,125
Estimate Over Minimum Salary Cap of $61,700,000 $15,537,875
Current Bank Account$35,823,575
Projected Bank Account$37,985,261

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $3,152,284
Mitch Marner $8,000,000 (3)
-Salary Remaining : $2,192,893
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $1,713,198
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $1,644,670
Brent Burns $5,000,000 (4)
-Salary Remaining : $1,370,558
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $1,370,558
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $1,233,503
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $1,158,122
Jeff Petry $4,000,000 (2)
-Salary Remaining : $1,096,447
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $890,863
Phillip Danault $3,250,000 (1)
-Salary Remaining : $890,863
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $873,046
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $822,335
Zach Hyman $2,550,000 (2)
-Salary Remaining : $698,985
TJ Brodie $2,500,000 (2)
-Salary Remaining : $685,279
Will Borgen $1,799,999 (3)
-Salary Remaining : $493,401
Sonny Milano $1,600,000 (1)
-Salary Remaining : $438,579
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $342,640
Filip Gustavsson $825,000 (3)
-Salary Remaining : $226,142
Matt Roy $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players20
Salary Commitment
Year 21 : $78,384,999
Year 22 : $55,584,999
Year 23 : $32,809,999
Year 24 : $13,185,000
Salary Average Commitment
Year 21 : $81,510,000
Year 22 : $59,810,000
Year 23 : $29,210,000
Year 24 : $13,185,000
Salary Cap with 1 Way Contract
Year 21 : $78,384,999
Year 22 : $55,584,999
Year 23 : $32,809,999
Year 24 : $13,185,000

Farm Players Salaries

Dan Hamhuis $150,000 (1)
Salary Remaining : $39,433
Hunter McKown $95,000 (1)
Salary Remaining : $24,974
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $24,317
Cooper Marody $92,500 (1)
Salary Remaining : $24,317
Wyatt Kaiser $92,500 (2)
Salary Remaining : $24,317
Spencer Stastney $92,500 (1)
Salary Remaining : $24,317
Daemon Hunt $86,750 (2)
Salary Remaining : $22,805
Samuel Walker $84,250 (3)
Salary Remaining : $22,148
Mikhail Maltsev $80,000 (3)
Salary Remaining : $21,031
Lucas Carlsson $80,000 (3)
Salary Remaining : $21,031
CJ Suess $77,500 (3)
Salary Remaining : $20,374
Michael Sgarbossa $77,500 (4)
Salary Remaining : $20,374
Lukas Rousek $77,500 (3)
Salary Remaining : $20,374
Marcus Bjork $77,500 (3)
Salary Remaining : $20,374
Joseph Gambardella $75,000 (3)
Salary Remaining : $19,716
Kyle Turris $75,000 (2)
Salary Remaining : $19,716
Sami Niku $75,000 (2)
Salary Remaining : $19,716
Christian Wolanin $75,000 (2)
Salary Remaining : $19,716
Saku Maenalanen $75,000 (3)
Salary Remaining : $19,716
Felix Sandstrom $75,000 (3)
Salary Remaining : $19,716
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $19,716
Matthew Phillips $75,000 (3)
Salary Remaining : $19,716
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $19,716
Casey Fitzgerald $75,000 (3)
Salary Remaining : $19,716
Adam Huska $75,000 (2)
Salary Remaining : $19,716
Jack Rathbone $75,000 (3)
Salary Remaining : $19,716
Fredrik Olofsson $75,000 (3)
Salary Remaining : $19,716
TJ Tynan $70,202 (1)
Salary Remaining : $18,455
Joel Kellman $70,000 (1)
Salary Remaining : $18,402
Total Farm Players29
Salary Commitment
Year 21 : $2,371,202
Year 22 : $1,708,500
Year 23 : $1,154,250
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,993,308
Year 22 : $1,520,404
Year 23 : $1,070,404
Year 24 : $77,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,459,999
Farm Players Total Salaries$1,394,100
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,357,572
Farm Year To Date Expenses$1,123,979
Pro Salary Cap To Date$58,398,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,723,160
Farm Estimated Season Revenue$765,491
Pro Remaining Season Days54
Pro Expenses Per Days$413,503
Pro Estimated Expenses$22,329,162
Farm Remaining Season Days51
Farm Expenses Per Days$7,186
Farm Estimated Expenses$366,486
Estimated Season Expenses$22,695,648
Estimated Season Salary Cap$80,453,173
Estimate Under Maximum Salary Cap of $83,500,000$3,046,827
Estimate Over Minimum Salary Cap of $61,700,000 $18,753,173
Current Bank Account$21,679,847
Projected Bank Account$23,472,850

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $1,918,782
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $1,822,843
John Klingberg $5,750,000 (1)
-Salary Remaining : $1,576,142
Shea Theodore $5,200,000 (4)
-Salary Remaining : $1,425,381
Damon Severson $5,100,000 (3)
-Salary Remaining : $1,397,970
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $1,397,969
Ryan Strome $5,000,000 (2)
-Salary Remaining : $1,370,558
Joel Farabee $4,250,000 (4)
-Salary Remaining : $1,164,975
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $1,130,711
Boone Jenner $3,750,000 (5)
-Salary Remaining : $1,027,919
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $959,391
Dillon Dube $3,300,000 (3)
-Salary Remaining : $904,569
Jan Rutta $3,300,000 (2)
-Salary Remaining : $904,569
Jeff Carter $3,250,000 (1)
-Salary Remaining : $890,863
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $877,157
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $767,513
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $767,513
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $685,279
Barrett Hayton $1,400,000 (1)
-Salary Remaining : $383,756
Olen Zellweger $867,500 (3)
-Salary Remaining : $237,792
Karel Vejmelka $842,500 (2)
-Salary Remaining : $230,939
Michael Amadio $775,000 (2)
-Salary Remaining : $212,437
Total Pro Players22
Salary Commitment
Year 21 : $80,459,999
Year 22 : $51,059,999
Year 23 : $31,692,499
Year 24 : $22,424,999
Salary Average Commitment
Year 21 : $65,250,000
Year 22 : $40,650,000
Year 23 : $24,225,000
Year 24 : $17,925,000
Salary Cap with 1 Way Contract
Year 21 : $80,459,999
Year 22 : $51,059,999
Year 23 : $31,692,499
Year 24 : $22,424,999

Farm Players Salaries

Steven Santini $200,000 (4)
Salary Remaining : $52,577
Michael Raffl $165,100 (2)
Salary Remaining : $43,403
Pat Maroon $100,000 (2)
Salary Remaining : $26,289
Jiri Kulich $95,000 (2)
Salary Remaining : $24,974
Stephen Johns $95,000 (1)
Salary Remaining : $24,974
Roby Jarventie $92,500 (2)
Salary Remaining : $24,317
Jesse Ylonen $92,500 (1)
Salary Remaining : $24,317
Hendrix Lapierre $83,250 (2)
Salary Remaining : $21,885
Philip Tomasino $83,250 (1)
Salary Remaining : $21,885
Michael Dipietro $77,500 (4)
Salary Remaining : $20,374
Valtteri Puustinen $77,500 (4)
Salary Remaining : $20,374
Akil Thomas $77,500 (2)
Salary Remaining : $20,374
Jack Studnicka $77,500 (3)
Salary Remaining : $20,374
Ben Harpur $77,500 (1)
Salary Remaining : $20,374
Total Farm Players14
Salary Commitment
Year 21 : $1,394,100
Year 22 : $1,045,850
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $920,750
Year 22 : $640,000
Year 23 : $240,000
Year 24 : $180,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,817,500
Farm Players Total Salaries$2,999,404
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,024,955
Farm Year To Date Expenses$2,247,058
Pro Salary Cap To Date$53,935,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,028,872
Farm Estimated Season Revenue$756,604
Pro Remaining Season Days54
Pro Expenses Per Days$400,089
Pro Estimated Expenses$21,604,806
Farm Remaining Season Days51
Farm Expenses Per Days$15,461
Farm Estimated Expenses$788,511
Estimated Season Expenses$22,393,317
Estimated Season Salary Cap$74,718,027
Estimate Under Maximum Salary Cap of $83,500,000$8,781,973
Estimate Over Minimum Salary Cap of $61,700,000 $13,018,027
Current Bank Account$66,928,862
Projected Bank Account$73,321,021

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $2,234,010
Logan Couture $8,000,000 (2)
-Salary Remaining : $2,192,893
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $2,192,893
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $1,781,726
Conor Garland $6,000,000 (3)
-Salary Remaining : $1,644,670
Esa Lindell $6,000,000 (1)
-Salary Remaining : $1,644,670
William Karlsson $5,900,000 (1)
-Salary Remaining : $1,617,259
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $1,329,442
Luke Glendening $3,675,000 (1)
-Salary Remaining : $1,007,360
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $959,391
Colton Parayko $3,350,000 (1)
-Salary Remaining : $918,274
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $657,868
Cody Ceci $2,000,000 (1)
-Salary Remaining : $548,223
Troy Terry $1,550,000 (3)
-Salary Remaining : $424,873
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $274,112
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $253,553
Samuel Ersson $892,500 (2)
-Salary Remaining : $244,645
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $219,289
Morgan Frost $800,000 (3)
-Salary Remaining : $219,289
Jonathan Toews $775,000 (2)
-Salary Remaining : $212,437
Jaycob Megna $750,000 (3)
-Salary Remaining : $205,584
Total Pro Players21
Salary Commitment
Year 21 : $75,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000
Salary Average Commitment
Year 21 : $72,071,539
Year 22 : $44,821,539
Year 23 : $29,602,019
Year 24 : $11,650,000
Salary Cap with 1 Way Contract
Year 21 : $75,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000

Farm Players Salaries

Jordan Harris $140,000 (1)
Salary Remaining : $36,804
Kyle Burroughs $110,000 (4)
Salary Remaining : $28,918
Nolan Patrick $100,000 (1)
Salary Remaining : $26,289
Nikita Tolopilo $95,000 (1)
Salary Remaining : $24,974
Arvid Soderblom $92,500 (1)
Salary Remaining : $24,317
Marco Kasper $92,500 (3)
Salary Remaining : $24,317
Ryker Evans $92,500 (1)
Salary Remaining : $24,317
Linus Karlsson $92,500 (4)
Salary Remaining : $24,317
Nils Lundkvist $92,500 (1)
Salary Remaining : $24,317
Lukas Reichel $92,500 (2)
Salary Remaining : $24,317
Jakub Galvas $89,250 (3)
Salary Remaining : $23,463
Amadeus Lombardi $87,000 (2)
Salary Remaining : $22,871
Logan Stankoven $86,750 (3)
Salary Remaining : $22,805
Kevin Lankinen $85,000 (2)
Salary Remaining : $22,345
Remi Poirier $84,500 (1)
Salary Remaining : $22,214
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $22,148
Connor Zary $83,250 (1)
Salary Remaining : $21,885
Adam Wilsby $83,000 (1)
Salary Remaining : $21,820
Riley Barber $80,000 (1)
Salary Remaining : $21,031
Matej Pekar $77,500 (2)
Salary Remaining : $20,374
Liam Foudy $77,500 (4)
Salary Remaining : $20,374
Henrik Tikkanen $77,500 (2)
Salary Remaining : $20,374
Kieffer Bellows $75,000 (1)
Salary Remaining : $19,716
Jake Bischoff $75,000 (1)
Salary Remaining : $19,716
Gavin Bayreuther $75,000 (3)
Salary Remaining : $19,716
Magnus Hellberg $75,000 (3)
Salary Remaining : $19,716
Evan Cormier $73,500 (2)
Salary Remaining : $19,322
Jeremy Davies $70,202 (2)
Salary Remaining : $18,455
Nicholas Caamano $70,202 (2)
Salary Remaining : $18,455
Rob O'Gara $70,000 (1)
Salary Remaining : $18,402
Kevin Roy $70,000 (1)
Salary Remaining : $18,402
Kyle Rau $70,000 (1)
Salary Remaining : $18,402
Joseph LaBate $70,000 (1)
Salary Remaining : $18,402
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $18,402
Nathan Walker $70,000 (1)
Salary Remaining : $18,402
Tyler Graovac $70,000 (1)
Salary Remaining : $18,402
Total Farm Players36
Salary Commitment
Year 21 : $2,999,404
Year 22 : $1,331,904
Year 23 : $698,500
Year 24 : $280,000
Salary Average Commitment
Year 21 : $2,770,606
Year 22 : $1,209,856
Year 23 : $624,250
Year 24 : $280,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,549,999
Farm Players Total Salaries$1,708,412
Coaches Total Salaries$1,521,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,487,267
Farm Year To Date Expenses$1,245,252
Pro Salary Cap To Date$56,994,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,753,344
Farm Estimated Season Revenue$857,061
Pro Remaining Season Days54
Pro Expenses Per Days$391,223
Pro Estimated Expenses$21,126,042
Farm Remaining Season Days51
Farm Expenses Per Days$8,806
Farm Estimated Expenses$449,106
Estimated Season Expenses$21,575,148
Estimated Season Salary Cap$77,704,094
Estimate Under Maximum Salary Cap of $83,500,000$5,795,906
Estimate Over Minimum Salary Cap of $61,700,000 $16,004,094
Current Bank Account$26,346,270
Projected Bank Account$28,381,527

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $2,467,005
Quinn Hughes $8,600,000 (4)
-Salary Remaining : $2,357,360
Bowen Byram $8,499,999 (1)
-Salary Remaining : $2,329,949
Patrick Kane $7,000,000 (2)
-Salary Remaining : $1,918,782
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $1,781,726
Erik Johnson $6,000,000 (1)
-Salary Remaining : $1,644,670
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $1,370,558
Spencer Knight $4,500,000 (2)
-Salary Remaining : $1,233,503
J.T. Miller $4,500,000 (1)
-Salary Remaining : $1,233,503
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $1,096,447
Erik Haula $2,500,000 (2)
-Salary Remaining : $685,279
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $548,223
Evander Kane $1,375,000 (1)
-Salary Remaining : $376,904
Logan O'Connor (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $274,112
Logan Cooley $950,000 (3)
-Salary Remaining : $260,406
Lucas Raymond $925,000 (1)
-Salary Remaining : $253,553
Owen Power $925,000 (2)
-Salary Remaining : $253,553
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $230,939
Quinton Byfield $832,500 (2)
-Salary Remaining : $228,198
Logan Thompson $825,000 (2)
-Salary Remaining : $226,142
David Gustafsson $775,000 (4)
-Salary Remaining : $212,437
Total Pro Players21
Salary Commitment
Year 21 : $76,549,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000
Salary Average Commitment
Year 21 : $67,284,519
Year 22 : $52,209,519
Year 23 : $27,075,000
Year 24 : $15,875,000
Salary Cap with 1 Way Contract
Year 21 : $76,549,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Salary Remaining : $28,918
Robbie Russo $100,000 (1)
Salary Remaining : $26,289
Kurtis MacDermid $97,500 (1)
Salary Remaining : $25,631
Jakub Dobes $92,500 (2)
Salary Remaining : $24,317
Filip Johansson $92,500 (2)
Salary Remaining : $24,317
Justin Barron $92,500 (2)
Salary Remaining : $24,317
Jack Drury $92,500 (1)
Salary Remaining : $24,317
Vitali Kravtsov $87,500 (1)
Salary Remaining : $23,003
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $22,980
Clay Stevenson $86,750 (4)
Salary Remaining : $22,805
Donovan Sebrango $86,750 (2)
Salary Remaining : $22,805
Nathan Smith $77,500 (3)
Salary Remaining : $20,374
Julien Gauthier $77,500 (2)
Salary Remaining : $20,374
Alexander Alexeyev $77,500 (4)
Salary Remaining : $20,374
Brandon Scanlin $77,500 (3)
Salary Remaining : $20,374
Ethen Frank $77,500 (2)
Salary Remaining : $20,374
Joseph Duszak $75,000 (2)
Salary Remaining : $19,716
Egor Zamula $75,000 (1)
Salary Remaining : $19,716
Matt Irwin $75,000 (1)
Salary Remaining : $19,716
Marc Michaelis $70,000 (1)
Salary Remaining : $18,402
Total Farm Players20
Salary Commitment
Year 21 : $1,708,412
Year 22 : $1,110,912
Year 23 : $406,662
Year 24 : $251,662
Salary Average Commitment
Year 21 : $1,402,614
Year 22 : $902,614
Year 23 : $344,912
Year 24 : $224,912

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 4,970 - 82.84%
Level 2: 5000 - $60 - 4,934 - 98.68%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.21%
Farm Level 2: 1000 - $15 - 972 - 97.16%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$76,487,500
Farm Players Total Salaries$1,511,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,686,103
Farm Year To Date Expenses$1,202,400
Pro Salary Cap To Date$54,127,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,307,130
Farm Estimated Season Revenue$760,094
Pro Remaining Season Days54
Pro Expenses Per Days$403,490
Pro Estimated Expenses$21,788,460
Farm Remaining Season Days51
Farm Expenses Per Days$7,789
Farm Estimated Expenses$397,239
Estimated Season Expenses$22,185,699
Estimated Season Salary Cap$75,093,828
Estimate Under Maximum Salary Cap of $83,500,000$8,406,172
Estimate Over Minimum Salary Cap of $61,700,000 $13,393,828
Current Bank Account$22,099,641
Projected Bank Account$20,981,166

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $2,467,005
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $1,713,198
Sean Monahan $6,000,000 (1)
-Salary Remaining : $1,644,670
Josh Manson $5,000,000 (3)
-Salary Remaining : $1,370,558
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $1,247,208
Brandon Saad $4,500,000 (2)
-Salary Remaining : $1,233,503
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $1,151,269
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $1,096,447
Mike Matheson $4,000,000 (2)
-Salary Remaining : $1,096,447
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $1,041,624
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $959,391
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $959,391
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $822,335
Jake Middleton $2,800,000 (3)
-Salary Remaining : $767,513
James Reimer $2,750,000 (1)
-Salary Remaining : $753,807
Max Comtois $2,550,000 (2)
-Salary Remaining : $698,985
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $548,223
Dylan Gambrell $950,000 (3)
-Salary Remaining : $260,406
Zack MacEwen $925,000 (3)
-Salary Remaining : $253,553
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $232,995
Walker Duehr $825,000 (3)
-Salary Remaining : $226,142
Max Jones $775,000 (2)
-Salary Remaining : $212,437
Vincent Desharnais $762,500 (3)
-Salary Remaining : $209,010
Total Pro Players23
Salary Commitment
Year 21 : $76,487,500
Year 22 : $56,037,500
Year 23 : $26,762,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $67,352,020
Year 22 : $49,802,020
Year 23 : $22,800,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $76,487,500
Year 22 : $56,037,500
Year 23 : $26,762,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $24,317
Matthew Maggio $87,000 (2)
Salary Remaining : $22,871
Parker Ford $86,750 (2)
Salary Remaining : $22,805
Antti Saarela $86,750 (2)
Salary Remaining : $22,805
Ilya Usau $84,250 (1)
Salary Remaining : $22,148
Adam Beckman $83,250 (2)
Salary Remaining : $21,885
Maxence Guenette $80,500 (1)
Salary Remaining : $21,162
Travis Barron $80,000 (2)
Salary Remaining : $21,031
Patrick Giles $80,000 (1)
Salary Remaining : $21,031
Adam Gaudette $80,000 (3)
Salary Remaining : $21,031
Samuel Asselin $80,000 (2)
Salary Remaining : $21,031
Eetu Makiniemi $77,500 (4)
Salary Remaining : $20,374
Mathias Laferriere $77,500 (2)
Salary Remaining : $20,374
Brandon Gignac $77,500 (2)
Salary Remaining : $20,374
Michal Teply $77,500 (2)
Salary Remaining : $20,374
Greg Meireles $70,000 (2)
Salary Remaining : $18,402
Ethan Keppen $70,000 (1)
Salary Remaining : $18,402
Hunter Miska $70,000 (1)
Salary Remaining : $18,402
Brett Seney $70,000 (1)
Salary Remaining : $18,402
Total Farm Players19
Salary Commitment
Year 21 : $1,511,000
Year 22 : $963,750
Year 23 : $157,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,259,154
Year 22 : $788,452
Year 23 : $137,500
Year 24 : $77,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,963 - 99.39%
Level 2: 5000 - $52 - 4,986 - 99.72%
Level 3: 2000 - $33 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.99%
Farm Level 2: 1000 - $15 - 969 - 96.94%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,949 - 99.72%
Average Income per Game$1,642,555
Year to Date Revenue$47,634,095
Farm
Home Games Left8
Average Attendance - %2,869 - 95.64%
Average Income per Game$95,620
Year to Date Revenue$2,677,368

Expense

Pro Players Total Salaries$78,875,000
Farm Players Total Salaries$1,986,904
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,410,674
Farm Year To Date Expenses$1,392,376
Pro Salary Cap To Date$58,197,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,710,660
Farm Estimated Season Revenue$764,962
Pro Remaining Season Days54
Pro Expenses Per Days$404,949
Pro Estimated Expenses$21,867,246
Farm Remaining Season Days51
Farm Expenses Per Days$10,242
Farm Estimated Expenses$522,342
Estimated Season Expenses$22,389,588
Estimated Season Salary Cap$79,817,829
Estimate Under Maximum Salary Cap of $83,500,000$3,682,171
Estimate Over Minimum Salary Cap of $61,700,000 $18,117,829
Current Bank Account$44,886,155
Projected Bank Account$42,972,189

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $3,426,396
Matt Boldy $8,000,000 (2)
-Salary Remaining : $2,192,893
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $2,192,893
Clayton Keller $7,000,000 (2)
-Salary Remaining : $1,918,782
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $1,863,959
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $1,644,670
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $1,370,558
Brad Marchand $5,000,000 (2)
-Salary Remaining : $1,370,558
Bryan Rust $3,500,000 (2)
-Salary Remaining : $959,391
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $822,335
Brayden McNabb $2,750,000 (3)
-Salary Remaining : $753,807
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $712,690
Linus Ullmark $2,000,000 (1)
-Salary Remaining : $548,223
Tage Thompson $1,600,000 (3)
-Salary Remaining : $438,579
Vince Dunn $1,000,000 (2)
-Salary Remaining : $274,112
Morgan Barron $925,000 (1)
-Salary Remaining : $253,553
Kaiden Guhle $925,000 (1)
-Salary Remaining : $253,553
Beck Malenstyn $775,000 (4)
-Salary Remaining : $212,437
Parker Kelly $750,000 (1)
-Salary Remaining : $205,584
Aliaksei Protas $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players20
Salary Commitment
Year 21 : $78,875,000
Year 22 : $62,125,000
Year 23 : $22,125,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $66,654,040
Year 22 : $55,552,020
Year 23 : $18,452,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $78,875,000
Year 22 : $59,525,000
Year 23 : $19,525,000
Year 24 : $775,000

Farm Players Salaries

Trent Frederic $115,000 (2)
Salary Remaining : $30,232
Justin Danforth $97,500 (3)
Salary Remaining : $25,631
Jon Gillies $95,000 (3)
Salary Remaining : $24,974
John Beecher $92,500 (2)
Salary Remaining : $24,317
Tyson Foerster $92,500 (1)
Salary Remaining : $24,317
Emil Lilleberg $87,000 (2)
Salary Remaining : $22,871
Matt Rempe $85,500 (2)
Salary Remaining : $22,477
Adam Edstrom $85,500 (2)
Salary Remaining : $22,477
Jaxson Stauber $84,250 (1)
Salary Remaining : $22,148
Scott Reedy $84,250 (1)
Salary Remaining : $22,148
Libor Hajek $80,000 (1)
Salary Remaining : $21,031
Nick Blankenburg $80,000 (1)
Salary Remaining : $21,031
Logan Stanley $80,000 (2)
Salary Remaining : $21,031
Bobby McMann $77,500 (4)
Salary Remaining : $20,374
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $20,374
Radim Zohorna $77,500 (2)
Salary Remaining : $20,374
Jake Christiansen $77,500 (3)
Salary Remaining : $20,374
Jeffrey Viel $77,500 (1)
Salary Remaining : $20,374
Erik Kallgren $77,500 (1)
Salary Remaining : $20,374
Olle Lycksell $77,500 (2)
Salary Remaining : $20,374
Calle Rosen $75,000 (1)
Salary Remaining : $19,716
Givani Smith $70,202 (2)
Salary Remaining : $18,455
Josef Korenar $70,202 (1)
Salary Remaining : $18,455
Max McCormick $70,000 (2)
Salary Remaining : $18,402
Total Farm Players24
Salary Commitment
Year 21 : $1,986,904
Year 22 : $1,265,702
Year 23 : $425,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,653,106
Year 22 : $1,037,702
Year 23 : $355,000
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 4,910 - 81.83%
Level 2: 4400 - $60 - 4,400 - 100.00%
Level 3: 2600 - $35 - 2,600 - 100.00%
Level 4: 3700 - $25 - 3,700 - 100.00%
Luxury : 800 - $200 - 800 - 100.00%
Total Capacity :17500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 968 - 96.75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16,410 - 93.77%
Average Income per Game$1,603,777
Year to Date Revenue$49,717,088
Farm
Home Games Left8
Average Attendance - %2,853 - 95.10%
Average Income per Game$94,999
Year to Date Revenue$2,659,984

Expense

Pro Players Total Salaries$70,353,999
Farm Players Total Salaries$1,038,750
Coaches Total Salaries$2,334,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,899,332
Farm Year To Date Expenses$833,765
Pro Salary Cap To Date$49,979,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,037,770
Farm Estimated Season Revenue$759,995
Pro Remaining Season Days54
Pro Expenses Per Days$368,976
Pro Estimated Expenses$19,924,704
Farm Remaining Season Days51
Farm Expenses Per Days$5,354
Farm Estimated Expenses$273,054
Estimated Season Expenses$20,197,758
Estimated Season Salary Cap$68,989,786
Estimate Under Maximum Salary Cap of $83,500,000$14,510,214
Estimate Over Minimum Salary Cap of $61,700,000 $7,289,786
Current Bank Account$46,186,030
Projected Bank Account$42,786,037

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $2,467,005
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $1,685,787
Nic Dowd $5,100,000 (3)
-Salary Remaining : $1,397,970
Devon Toews $4,600,000 (3)
-Salary Remaining : $1,260,914
Alec Martinez $4,250,000 (1)
-Salary Remaining : $1,164,975
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $1,137,563
Brett Pesce $4,025,000 (4)
-Salary Remaining : $1,103,299
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $1,096,447
Carter Hart $3,479,000 (1)
-Salary Remaining : $953,635
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $945,685
Sam Steel $3,399,999 (3)
-Salary Remaining : $931,979
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $877,157
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $822,335
Drake Batherson $2,500,000 (2)
-Salary Remaining : $685,279
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $548,223
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $548,223
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $274,112
Derek Forbort (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $274,112
Wyatt Johnston $925,000 (2)
-Salary Remaining : $253,553
Reese Johnson $850,000 (4)
-Salary Remaining : $232,995
Kevin Gravel $775,000 (4)
-Salary Remaining : $212,437
Brendan Gaunce $750,000 (2)
-Salary Remaining : $205,584
Brett Leason $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $70,353,999
Year 22 : $32,824,999
Year 23 : $19,749,999
Year 24 : $5,650,000
Salary Average Commitment
Year 21 : $60,631,020
Year 22 : $24,502,020
Year 23 : $11,902,020
Year 24 : $5,502,020
Salary Cap with 1 Way Contract
Year 21 : $70,353,999
Year 22 : $32,824,999
Year 23 : $19,749,999
Year 24 : $5,650,000

Farm Players Salaries

Michael Houser $150,000 (2)
Salary Remaining : $39,433
Matt Martin $150,000 (2)
Salary Remaining : $39,433
Brendan Lemieux $135,000 (3)
Salary Remaining : $35,490
Victor Mete $120,000 (1)
Salary Remaining : $31,546
Daniil Tarasov $92,500 (1)
Salary Remaining : $24,317
Kirill Marchenko $92,500 (1)
Salary Remaining : $24,317
Tyler Pitlick $78,750 (4)
Salary Remaining : $20,702
Tobias Bjornfot $75,000 (2)
Salary Remaining : $19,716
Nate Thompson $75,000 (2)
Salary Remaining : $19,716
Martin Marincin $70,000 (1)
Salary Remaining : $18,402
Total Farm Players10
Salary Commitment
Year 21 : $1,038,750
Year 22 : $663,750
Year 23 : $213,750
Year 24 : $78,750
Salary Average Commitment
Year 21 : $778,750
Year 22 : $468,750
Year 23 : $213,750
Year 24 : $78,750

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 6,115 - 97.06%
Level 2: 5300 - $50 - 5,185 - 97.84%
Level 3: 4500 - $14 - 3,748 - 83.28%
Level 4: 4700 - $13 - 4,674 - 99.45%
Luxury : 1200 - $190 - 1,182 - 98.47%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.14%
Farm Level 2: 1000 - $15 - 961 - 96.06%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20,903 - 95.02%
Average Income per Game$1,675,091
Year to Date Revenue$50,252,736
Farm
Home Games Left8
Average Attendance - %2,843 - 94.78%
Average Income per Game$94,761
Year to Date Revenue$2,653,306

Expense

Pro Players Total Salaries$72,790,500
Farm Players Total Salaries$1,526,917
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,167,513
Pro Year To Date Expenses$56,923,755
Farm Year To Date Expenses$1,055,101
Pro Salary Cap To Date$53,172,452
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,426,003
Farm Estimated Season Revenue$758,087
Pro Remaining Season Days54
Pro Expenses Per Days$392,338
Pro Estimated Expenses$21,186,252
Farm Remaining Season Days51
Farm Expenses Per Days$7,871
Farm Estimated Expenses$401,421
Estimated Season Expenses$21,587,673
Estimated Season Salary Cap$77,292,695
Estimate Under Maximum Salary Cap of $83,500,000$6,207,305
Estimate Over Minimum Salary Cap of $61,700,000 $15,592,695
Current Bank Account$28,256,322
Projected Bank Account$25,852,739

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $3,289,340
Zach Parise $5,500,000 (1)
-Salary Remaining : $1,507,614
Brady Skjei $5,400,000 (1)
-Salary Remaining : $1,480,203
Michal Kempny $4,500,000 (1)
-Salary Remaining : $1,233,503
Nico Hischier $4,500,000 (3)
-Salary Remaining : $1,233,503
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $1,123,858
Noah Dobson $4,000,000 (4)
-Salary Remaining : $1,096,447
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $959,391
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $959,391
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $890,863
Adam Lowry $3,250,000 (2)
-Salary Remaining : $890,863
Robert Thomas $3,200,000 (3)
-Salary Remaining : $877,157
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $849,198
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $822,335
Philippe Myers $2,550,000 (2)
-Salary Remaining : $698,985
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $411,168
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $383,756
Dylan Samberg (Out of Payroll) $1,300,000 (2)
-Salary Remaining : $356,345
Danton Heinen $1,100,000 (2)
-Salary Remaining : $301,523
Cole Perfetti $925,000 (1)
-Salary Remaining : $253,553
Ilya Samsonov $925,000 (1)
-Salary Remaining : $253,553
JJ Peterka $842,500 (1)
-Salary Remaining : $230,939
Kevin Stenlund $750,000 (3)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000
Salary Average Commitment
Year 21 : $48,323,000
Year 22 : $28,148,000
Year 23 : $16,798,000
Year 24 : $7,098,000
Salary Cap with 1 Way Contract
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000

Farm Players Salaries

Tyson Jost $175,000 (2)
Salary Remaining : $46,005
Peyton Krebs $92,500 (1)
Salary Remaining : $24,317
Brandt Clarke $89,417 (2)
Salary Remaining : $23,506
Tucker Robertson $87,000 (2)
Salary Remaining : $22,871
John Farinacci $87,000 (4)
Salary Remaining : $22,871
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $22,805
Samuel Knazko $86,750 (2)
Salary Remaining : $22,805
Jack Thompson $86,750 (2)
Salary Remaining : $22,805
Matvey Petrov $86,000 (2)
Salary Remaining : $22,608
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $22,477
Ronan Seeley $84,500 (2)
Salary Remaining : $22,214
Kevin Mandolese $83,500 (1)
Salary Remaining : $21,951
William Villeneuve $82,500 (2)
Salary Remaining : $21,688
Cayden Primeau $80,000 (4)
Salary Remaining : $21,031
Jared McIsaac $78,750 (4)
Salary Remaining : $20,702
Nathan Legare $77,500 (2)
Salary Remaining : $20,374
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $20,374
Total Farm Players17
Salary Commitment
Year 21 : $1,526,917
Year 22 : $1,350,917
Year 23 : $323,250
Year 24 : $323,250
Salary Average Commitment
Year 21 : $1,155,000
Year 22 : $1,035,000
Year 23 : $260,000
Year 24 : $260,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Pete Times Forum
Level 1: 6200 - $95 - 6,047 - 97.53%
Level 2: 5200 - $55 - 5,114 - 98.35%
Level 3: 3100 - $31 - 3,100 - 99.99%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 952 - 95.22%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.81%
Farm Level 2: 1000 - $15 - 973 - 97.34%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %19,213 - 98.53%
Average Income per Game$1,791,506
Year to Date Revenue$50,162,162
Farm
Home Games Left8
Average Attendance - %2,870 - 95.65%
Average Income per Game$95,541
Year to Date Revenue$2,675,136

Expense

Pro Players Total Salaries$77,822,500
Farm Players Total Salaries$2,334,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$58,880,788
Farm Year To Date Expenses$1,671,715
Pro Salary Cap To Date$54,992,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,289,575
Farm Estimated Season Revenue$764,325
Pro Remaining Season Days54
Pro Expenses Per Days$417,881
Pro Estimated Expenses$22,565,574
Farm Remaining Season Days51
Farm Expenses Per Days$12,031
Farm Estimated Expenses$613,581
Estimated Season Expenses$23,179,155
Estimated Season Salary Cap$79,574,541
Estimate Under Maximum Salary Cap of $83,500,000$3,925,459
Estimate Over Minimum Salary Cap of $61,700,000 $17,874,541
Current Bank Account$49,049,307
Projected Bank Account$49,924,052

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $2,878,173
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $2,741,117
Auston Matthews $7,950,000 (3)
-Salary Remaining : $2,179,188
Patrik Laine $7,500,000 (1)
-Salary Remaining : $2,055,838
Travis Konecny $5,000,000 (1)
-Salary Remaining : $1,370,558
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $1,302,030
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $1,164,975
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $1,096,447
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $1,027,919
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $890,863
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $712,690
Adam Larsson $2,550,000 (1)
-Salary Remaining : $698,985
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $685,279
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $548,223
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $405,685
J.J. Moser $925,000 (4)
-Salary Remaining : $253,553
Alex Lyon $900,000 (4)
-Salary Remaining : $246,701
Simon Benoit $842,500 (2)
-Salary Remaining : $230,939
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $226,142
Alexandre Carrier $750,000 (1)
-Salary Remaining : $205,584
Andrew Peeke $750,000 (1)
-Salary Remaining : $205,584
Stuart Skinner $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players22
Salary Commitment
Year 21 : $77,822,500
Year 22 : $56,772,500
Year 23 : $44,355,000
Year 24 : $19,825,000
Salary Average Commitment
Year 21 : $75,532,020
Year 22 : $54,530,000
Year 23 : $42,355,000
Year 24 : $19,825,000
Salary Cap with 1 Way Contract
Year 21 : $77,822,500
Year 22 : $56,772,500
Year 23 : $44,355,000
Year 24 : $19,825,000

Farm Players Salaries

Alex Goligoski $200,000 (4)
Salary Remaining : $52,577
Braden Holtby $200,000 (1)
Salary Remaining : $52,577
Devin Shore $200,000 (3)
Salary Remaining : $52,577
Adam Erne $180,000 (2)
Salary Remaining : $47,320
Kodie Curran $100,000 (1)
Salary Remaining : $26,289
Michael Callahan $92,500 (4)
Salary Remaining : $24,317
Jack Quinn $92,500 (1)
Salary Remaining : $24,317
Peter DiLiberatore $92,500 (1)
Salary Remaining : $24,317
Yaroslav Askarov $92,500 (1)
Salary Remaining : $24,317
Uvis Balinskis $87,000 (4)
Salary Remaining : $22,871
Waltteri Merela $87,000 (4)
Salary Remaining : $22,871
Tyler Angle $86,750 (4)
Salary Remaining : $22,805
Eemil Viro $84,250 (1)
Salary Remaining : $22,148
Elmer Soderblom $84,250 (1)
Salary Remaining : $22,148
Kim Nousiainen $84,250 (1)
Salary Remaining : $22,148
Ben McCartney $83,000 (2)
Salary Remaining : $21,820
Arvid Holm $77,500 (4)
Salary Remaining : $20,374
Logan Brown $75,000 (2)
Salary Remaining : $19,716
Dustin Tokarski $75,000 (2)
Salary Remaining : $19,716
Dysin Mayo $70,000 (1)
Salary Remaining : $18,402
Justin Kirkland $70,000 (1)
Salary Remaining : $18,402
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $15,773
Michael Krutil $60,000 (1)
Salary Remaining : $15,773
Total Farm Players23
Salary Commitment
Year 21 : $2,334,000
Year 22 : $1,243,750
Year 23 : $830,750
Year 24 : $630,750
Salary Average Commitment
Year 21 : $1,649,750
Year 22 : $877,250
Year 23 : $464,250
Year 24 : $404,250

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,599,999
Farm Players Total Salaries$1,502,500
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,550,000
Pro Year To Date Expenses$55,945,302
Farm Year To Date Expenses$1,063,096
Pro Salary Cap To Date$53,049,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,076,371
Farm Estimated Season Revenue$769,803
Pro Remaining Season Days54
Pro Expenses Per Days$395,431
Pro Estimated Expenses$21,353,274
Farm Remaining Season Days51
Farm Expenses Per Days$7,745
Farm Estimated Expenses$394,995
Estimated Season Expenses$21,748,269
Estimated Season Salary Cap$76,048,619
Estimate Under Maximum Salary Cap of $83,500,000$7,451,381
Estimate Over Minimum Salary Cap of $61,700,000 $14,348,619
Current Bank Account$69,715,734
Projected Bank Account$66,813,639

Pro Players Salaries

Darnell Nurse $10,400,000 (3)
-Salary Remaining : $2,850,761
Matt Duchene $8,000,000 (1)
-Salary Remaining : $2,192,893
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $1,713,198
Jordan Staal $6,000,000 (1)
-Salary Remaining : $1,644,670
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $1,507,614
Samuel Girard $5,000,000 (2)
-Salary Remaining : $1,370,558
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $1,302,030
Jake McCabe $4,000,000 (2)
-Salary Remaining : $1,096,447
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $1,055,330
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $1,027,919
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $959,391
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $959,391
Corey Perry $1,999,999 (3)
-Salary Remaining : $548,223
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $356,345
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $287,817
Jon Merrill $925,000 (1)
-Salary Remaining : $253,553
Simon Edvinsson $925,000 (2)
-Salary Remaining : $253,553
Jonathan Quick $825,000 (5)
-Salary Remaining : $226,142
Ben Hutton $800,000 (3)
-Salary Remaining : $219,289
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $219,289
Riley Nash $775,000 (2)
-Salary Remaining : $212,437
Ross Colton $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players22
Salary Commitment
Year 21 : $74,599,999
Year 22 : $53,374,999
Year 23 : $32,374,999
Year 24 : $10,575,000
Salary Average Commitment
Year 21 : $72,427,020
Year 22 : $51,650,000
Year 23 : $30,975,000
Year 24 : $10,575,000
Salary Cap with 1 Way Contract
Year 21 : $74,599,999
Year 22 : $53,374,999
Year 23 : $32,374,999
Year 24 : $10,575,000

Farm Players Salaries

Wayne Simmonds $200,000 (3)
Salary Remaining : $52,577
Joseph Blandisi $100,000 (3)
Salary Remaining : $26,289
Danny DeKeyser $100,000 (3)
Salary Remaining : $26,289
Stephen Halliday $95,000 (1)
Salary Remaining : $24,974
Josh Doan $92,500 (1)
Salary Remaining : $24,317
Wade Allison $92,500 (2)
Salary Remaining : $24,317
Jacob Perreault $92,500 (1)
Salary Remaining : $24,317
Logan Hutsko $89,250 (1)
Salary Remaining : $23,463
Viktor Neuchev $87,000 (1)
Salary Remaining : $22,871
Logan Morrison $87,000 (1)
Salary Remaining : $22,871
Nikita Novikov $86,750 (1)
Salary Remaining : $22,805
Filip Cederqvist $85,000 (1)
Salary Remaining : $22,345
Kevin Poulin $75,000 (3)
Salary Remaining : $19,716
Jonathan Dahlen $75,000 (2)
Salary Remaining : $19,716
Derek Stepan $75,000 (3)
Salary Remaining : $19,716
Landon Bow $70,000 (1)
Salary Remaining : $18,402
Total Farm Players16
Salary Commitment
Year 21 : $1,502,500
Year 22 : $717,500
Year 23 : $550,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,075,202
Year 22 : $492,702
Year 23 : $330,000
Year 24 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,100 - 42.47%
Level 2: 6300 - $90 - 2,828 - 44.89%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 770 - 45.32%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,920 - 96.02%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %10,979 - 42.23%
Average Income per Game$1,793,563
Year to Date Revenue$50,219,753
Farm
Home Games Left9
Average Attendance - %2,878 - 95.92%
Average Income per Game$84,927
Year to Date Revenue$2,293,020

Expense

Pro Players Total Salaries$83,050,000
Farm Players Total Salaries$1,879,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,637,536
Farm Year To Date Expenses$1,351,171
Pro Salary Cap To Date$58,362,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,316,314
Farm Estimated Season Revenue$764,340
Pro Remaining Season Days54
Pro Expenses Per Days$442,893
Pro Estimated Expenses$23,916,222
Farm Remaining Season Days51
Farm Expenses Per Days$9,688
Farm Estimated Expenses$494,088
Estimated Season Expenses$24,410,310
Estimated Season Salary Cap$81,127,925
Estimate Under Maximum Salary Cap of $83,500,000$2,372,075
Estimate Over Minimum Salary Cap of $61,700,000 $19,427,925
Current Bank Account$158,085,769
Projected Bank Account$157,756,113

Pro Players Salaries

Nick Suzuki $10,000,000 (3)
-Salary Remaining : $2,741,117
Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $2,741,117
Cole Caufield $9,975,000 (1)
-Salary Remaining : $2,734,264
Jason Robertson $8,000,000 (2)
-Salary Remaining : $2,192,893
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $1,651,523
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $1,644,670
Alex Killorn $4,450,000 (2)
-Salary Remaining : $1,219,797
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $1,027,919
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $959,391
Anze Kopitar $3,500,000 (2)
-Salary Remaining : $959,391
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $959,391
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $822,335
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $740,102
Nick Jensen $2,000,000 (3)
-Salary Remaining : $548,223
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $411,168
Anton Lundell $925,000 (1)
-Salary Remaining : $253,553
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $253,553
Brock Faber $925,000 (1)
-Salary Remaining : $253,553
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $226,142
Erik Gustafsson $800,000 (2)
-Salary Remaining : $219,289
Trevor Lewis $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players21
Salary Commitment
Year 21 : $83,050,000
Year 22 : $53,550,000
Year 23 : $35,225,000
Year 24 : $12,025,000
Salary Average Commitment
Year 21 : $86,000,000
Year 22 : $53,325,000
Year 23 : $35,225,000
Year 24 : $12,025,000
Salary Cap with 1 Way Contract
Year 21 : $83,050,000
Year 22 : $50,050,000
Year 23 : $31,725,000
Year 24 : $12,025,000

Farm Players Salaries

Samuel Henley $200,000 (1)
Salary Remaining : $52,577
Phil Kessel $150,000 (2)
Salary Remaining : $39,433
Nick Cousins $110,000 (3)
Salary Remaining : $28,918
Drew Commesso $92,500 (1)
Salary Remaining : $24,317
Jesper Wallstedt $92,500 (1)
Salary Remaining : $24,317
Matt Coronato $92,500 (1)
Salary Remaining : $24,317
Brayden Burke $90,000 (1)
Salary Remaining : $23,660
Jack St. Ivany $84,500 (1)
Salary Remaining : $22,214
Zac Dalpe $80,000 (1)
Salary Remaining : $21,031
Nick Seeler $80,000 (5)
Salary Remaining : $21,031
Derrick Pouliot $77,500 (4)
Salary Remaining : $20,374
Zach Nastasiuk $75,000 (2)
Salary Remaining : $19,716
Louie Belpedio $75,000 (3)
Salary Remaining : $19,716
Otto Somppi $75,000 (2)
Salary Remaining : $19,716
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $19,716
Kenneth Appleby $75,000 (1)
Salary Remaining : $19,716
Adam Helewka $75,000 (2)
Salary Remaining : $19,716
Zachary Leslie $70,000 (1)
Salary Remaining : $18,402
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $18,402
Brendan Leipsic $70,000 (1)
Salary Remaining : $18,402
Adam Clendening $70,000 (1)
Salary Remaining : $18,402
Total Farm Players21
Salary Commitment
Year 21 : $1,879,500
Year 22 : $717,500
Year 23 : $342,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,582,500
Year 22 : $717,500
Year 23 : $342,500
Year 24 : $157,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,097,500
Farm Players Total Salaries$2,712,250
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,045,121
Farm Year To Date Expenses$2,038,532
Pro Salary Cap To Date$53,289,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,908,612
Farm Estimated Season Revenue$863,291
Pro Remaining Season Days54
Pro Expenses Per Days$385,774
Pro Estimated Expenses$20,831,796
Farm Remaining Season Days51
Farm Expenses Per Days$13,981
Farm Estimated Expenses$713,031
Estimated Season Expenses$21,544,827
Estimated Season Salary Cap$73,600,462
Estimate Under Maximum Salary Cap of $83,500,000$9,899,538
Estimate Over Minimum Salary Cap of $61,700,000 $11,900,462
Current Bank Account$45,579,202
Projected Bank Account$47,806,278

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $3,289,340
Drew Doughty $11,000,000 (3)
-Salary Remaining : $3,015,228
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $2,508,122
Anders Lee $5,850,000 (1)
-Salary Remaining : $1,603,553
Jakob Silfverberg (Out of Payroll) $5,250,000 (1)
-Salary Remaining : $1,439,086
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $1,370,558
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $1,302,030
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $1,123,858
Connor Brown $4,000,000 (1)
-Salary Remaining : $1,096,447
Max Domi $3,000,000 (2)
-Salary Remaining : $822,335
David Savard $2,800,000 (1)
-Salary Remaining : $767,513
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $685,279
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $346,751
Owen Tippett $1,250,000 (3)
-Salary Remaining : $342,640
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $253,553
Matias Maccelli $925,000 (1)
-Salary Remaining : $253,553
Jackson LaCombe $925,000 (2)
-Salary Remaining : $253,553
Thomas Harley $832,500 (1)
-Salary Remaining : $228,198
Jonathan Drouin $825,000 (4)
-Salary Remaining : $226,142
Travis Dermott $800,000 (4)
-Salary Remaining : $219,289
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $205,584
Connor Dewar $750,000 (2)
-Salary Remaining : $205,584
Daniel Sprong $700,000 (1)
-Salary Remaining : $191,878
Total Pro Players23
Salary Commitment
Year 21 : $79,347,500
Year 22 : $39,990,000
Year 23 : $35,315,000
Year 24 : $3,815,000
Salary Average Commitment
Year 21 : $56,459,520
Year 22 : $25,652,020
Year 23 : $21,350,000
Year 24 : $3,150,000
Salary Cap with 1 Way Contract
Year 21 : $79,347,500
Year 22 : $39,990,000
Year 23 : $35,315,000
Year 24 : $3,815,000

Farm Players Salaries

Nic Petan $160,000 (3)
Salary Remaining : $42,062
Nathan Beaulieu $125,000 (1)
Salary Remaining : $32,861
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $24,974
Valtteri Pulli $95,000 (2)
Salary Remaining : $24,974
Marc McLaughlin $92,500 (2)
Salary Remaining : $24,317
Matt Kiersted $92,500 (2)
Salary Remaining : $24,317
Brendan Guhle $90,000 (2)
Salary Remaining : $23,660
Cole McWard $89,500 (2)
Salary Remaining : $23,528
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $23,265
Maksymilian Szuber $85,750 (2)
Salary Remaining : $22,543
Lucas Edmonds $84,500 (1)
Salary Remaining : $22,214
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $22,082
Arber Xhekaj $83,500 (2)
Salary Remaining : $21,951
Adam Ruzicka $83,250 (2)
Salary Remaining : $21,885
Nolan Foote $83,250 (2)
Salary Remaining : $21,885
Riley Damiani $80,000 (1)
Salary Remaining : $21,031
Colton White $77,500 (4)
Salary Remaining : $20,374
Timothy Gettinger $77,500 (3)
Salary Remaining : $20,374
Arturs Silovs $77,500 (2)
Salary Remaining : $20,374
Tanner Laczynski $77,500 (4)
Salary Remaining : $20,374
Otto Koivula $75,000 (2)
Salary Remaining : $19,716
Mac Hollowell $75,000 (2)
Salary Remaining : $19,716
Lucas Johansen $75,000 (3)
Salary Remaining : $19,716
Leon Gawanke $75,000 (1)
Salary Remaining : $19,716
Brandon Duhaime $75,000 (2)
Salary Remaining : $19,716
Zach Fucale $75,000 (1)
Salary Remaining : $19,716
Jacob MacDonald $75,000 (1)
Salary Remaining : $19,716
Darren Raddysh $75,000 (2)
Salary Remaining : $19,716
Mason Geertsen $75,000 (1)
Salary Remaining : $19,716
Jalen Chatfield $75,000 (3)
Salary Remaining : $19,716
Nathan Bastian $70,000 (1)
Salary Remaining : $18,402
Carl Grundstrom $70,000 (1)
Salary Remaining : $18,402
Total Farm Players32
Salary Commitment
Year 21 : $2,712,250
Year 22 : $1,898,750
Year 23 : $726,000
Year 24 : $243,500
Salary Average Commitment
Year 21 : $2,233,366
Year 22 : $1,512,760
Year 23 : $550,404
Year 24 : $215,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$65,742,500
Farm Players Total Salaries$2,552,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,475,000
Pro Year To Date Expenses$51,950,911
Farm Year To Date Expenses$1,881,021
Pro Salary Cap To Date$51,161,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,264,701
Farm Estimated Season Revenue$772,875
Pro Remaining Season Days54
Pro Expenses Per Days$338,794
Pro Estimated Expenses$18,294,876
Farm Remaining Season Days51
Farm Expenses Per Days$13,156
Farm Estimated Expenses$670,956
Estimated Season Expenses$18,965,832
Estimated Season Salary Cap$76,657,365
Estimate Under Maximum Salary Cap of $83,500,000$6,842,635
Estimate Over Minimum Salary Cap of $61,700,000 $14,957,365
Current Bank Account$4,425,394
Projected Bank Account$6,497,138

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $2,220,305
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $1,987,310
Marc Staal $7,000,000 (2)
-Salary Remaining : $1,918,782
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $1,685,787
Anton Stralman $5,500,000 (1)
-Salary Remaining : $1,507,614
Josh Brown $5,000,000 (3)
-Salary Remaining : $1,370,558
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $1,096,447
Nick Foligno $4,000,000 (3)
-Salary Remaining : $1,096,447
Marco Scandella $3,850,000 (1)
-Salary Remaining : $1,055,330
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $849,746
Joel Hanley $1,750,000 (1)
-Salary Remaining : $479,695
Derek Ryan $1,250,000 (1)
-Salary Remaining : $342,640
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $274,112
Mike Reilly $1,000,000 (3)
-Salary Remaining : $274,112
Jujhar Khaira $950,000 (2)
-Salary Remaining : $260,406
Jesper Boqvist $925,000 (2)
-Salary Remaining : $253,553
William Eklund $925,000 (2)
-Salary Remaining : $253,553
David Rittich $875,000 (4)
-Salary Remaining : $239,848
Juuso Parssinen $867,500 (2)
-Salary Remaining : $237,792
Colin Blackwell $750,000 (2)
-Salary Remaining : $205,584
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $205,584
Samuel Fagemo $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players22
Salary Commitment
Year 21 : $65,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000
Salary Average Commitment
Year 21 : $36,727,020
Year 22 : $17,677,020
Year 23 : $7,675,000
Year 24 : $1,475,000
Salary Cap with 1 Way Contract
Year 21 : $65,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000

Farm Players Salaries

Aaron Dell $200,000 (2)
Salary Remaining : $52,577
Michael Hutchinson $200,000 (2)
Salary Remaining : $52,577
Brett Connolly $200,000 (2)
Salary Remaining : $52,577
Anders Bjork $180,000 (3)
Salary Remaining : $47,320
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $44,691
Stefan Matteau $100,000 (1)
Salary Remaining : $26,289
Mike Vecchione $100,000 (1)
Salary Remaining : $26,289
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $26,289
Oskar Olausson $92,500 (2)
Salary Remaining : $24,317
Josh Archibald $90,000 (3)
Salary Remaining : $23,660
Joel Blomqvist $86,750 (1)
Salary Remaining : $22,805
Adam Ginning $84,250 (3)
Salary Remaining : $22,148
Helge Grans $84,250 (1)
Salary Remaining : $22,148
Santeri Hatakka $84,250 (1)
Salary Remaining : $22,148
Ty Smith $83,250 (1)
Salary Remaining : $21,885
Martin Kaut $83,250 (1)
Salary Remaining : $21,885
Adam Brooks $77,500 (3)
Salary Remaining : $20,374
Nicolas Beaudin $77,500 (2)
Salary Remaining : $20,374
Karson Kuhlman $77,500 (4)
Salary Remaining : $20,374
Alec Regula $77,500 (2)
Salary Remaining : $20,374
Bo Groulx $77,500 (2)
Salary Remaining : $20,374
Glenn Gawdin $76,250 (4)
Salary Remaining : $20,045
Filip Hallander $75,000 (1)
Salary Remaining : $19,716
Seth Griffith $75,000 (2)
Salary Remaining : $19,716
Total Farm Players24
Salary Commitment
Year 21 : $2,552,250
Year 22 : $1,685,500
Year 23 : $585,500
Year 24 : $153,750
Salary Average Commitment
Year 21 : $1,714,702
Year 22 : $1,031,250
Year 23 : $441,250
Year 24 : $153,750

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $150 - 3,343 - 55.72%
Level 2: 5000 - $140 - 2,010 - 40.19%
Level 3: 2000 - $120 - 865 - 43.24%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 820 - 82.03%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.71%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %8,638 - 47.99%
Average Income per Game$1,815,521
Year to Date Revenue$50,834,588
Farm
Home Games Left9
Average Attendance - %2,851 - 95.03%
Average Income per Game$95,164
Year to Date Revenue$2,569,431

Expense

Pro Players Total Salaries$82,325,000
Farm Players Total Salaries$862,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,037,831
Farm Year To Date Expenses$666,543
Pro Salary Cap To Date$58,889,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,601,773
Farm Estimated Season Revenue$856,477
Pro Remaining Season Days54
Pro Expenses Per Days$422,513
Pro Estimated Expenses$22,815,702
Farm Remaining Season Days51
Farm Expenses Per Days$4,446
Farm Estimated Expenses$226,746
Estimated Season Expenses$23,042,448
Estimated Season Salary Cap$81,456,193
Estimate Under Maximum Salary Cap of $83,500,000$2,043,807
Estimate Over Minimum Salary Cap of $61,700,000 $19,756,193
Current Bank Account$43,360,929
Projected Bank Account$44,776,731

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $2,192,893
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $1,973,604
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $1,781,726
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $1,644,670
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $1,439,086
Brett Kulak $5,150,000 (2)
-Salary Remaining : $1,411,675
Kyle Connor $5,000,000 (2)
-Salary Remaining : $1,370,558
Nick Leddy $5,000,000 (2)
-Salary Remaining : $1,370,558
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $1,233,503
Nick Holden $4,500,000 (2)
-Salary Remaining : $1,233,503
Roope Hintz $4,450,000 (3)
-Salary Remaining : $1,219,797
Zach Werenski $4,000,000 (1)
-Salary Remaining : $1,096,447
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $1,096,447
Filip Chytil $2,600,000 (3)
-Salary Remaining : $712,690
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $479,695
Austin Watson $1,500,000 (2)
-Salary Remaining : $411,168
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $328,934
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $301,523
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $287,817
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $274,112
Mason McTavish $925,000 (2)
-Salary Remaining : $253,553
Lukas Sedlak $900,000 (3)
-Salary Remaining : $246,701
Vitek Vanecek $750,000 (2)
-Salary Remaining : $205,584
Total Pro Players23
Salary Commitment
Year 21 : $82,325,000
Year 22 : $59,125,000
Year 23 : $30,000,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $63,475,000
Year 22 : $49,075,000
Year 23 : $28,550,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $82,325,000
Year 22 : $59,125,000
Year 23 : $30,000,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $42,062
Brandon Sutter $112,500 (2)
Salary Remaining : $29,575
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $26,289
Ryan Merkley $92,500 (1)
Salary Remaining : $24,317
Oskar Steen $92,500 (1)
Salary Remaining : $24,317
Dustin Wolf $77,500 (4)
Salary Remaining : $20,374
Mitchell Stephens $77,500 (1)
Salary Remaining : $20,374
Carl Dahlstrom $75,000 (3)
Salary Remaining : $19,716
Michael Stone $75,000 (2)
Salary Remaining : $19,716
Total Farm Players9
Salary Commitment
Year 21 : $862,500
Year 22 : $600,000
Year 23 : $252,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $790,202
Year 22 : $600,000
Year 23 : $252,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,640,716
Farm Players Total Salaries$1,279,702
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,297,716
Pro Year To Date Expenses$56,718,079
Farm Year To Date Expenses$1,028,682
Pro Salary Cap To Date$54,441,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,949,651
Farm Estimated Season Revenue$760,053
Pro Remaining Season Days54
Pro Expenses Per Days$380,410
Pro Estimated Expenses$20,542,140
Farm Remaining Season Days51
Farm Expenses Per Days$6,596
Farm Estimated Expenses$336,396
Estimated Season Expenses$20,878,536
Estimated Season Salary Cap$77,924,919
Estimate Under Maximum Salary Cap of $83,500,000$5,575,081
Estimate Over Minimum Salary Cap of $61,700,000 $16,224,919
Current Bank Account$95,728,311
Projected Bank Account$94,559,479

Pro Players Salaries

Johnny Gaudreau $9,750,000 (1)
-Salary Remaining : $2,672,589
Torey Krug $8,500,000 (2)
-Salary Remaining : $2,329,949
John Tavares $7,950,000 (1)
-Salary Remaining : $2,179,188
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $2,055,838
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $1,672,081
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $1,644,670
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $1,174,765
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $1,069,036
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $959,391
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $945,685
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $740,102
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $548,223
Ethan Bear $1,375,000 (4)
-Salary Remaining : $376,904
Erik Brannstrom $950,000 (2)
-Salary Remaining : $260,406
Ben Meyers $925,000 (2)
-Salary Remaining : $253,553
Matthew Poitras $870,000 (2)
-Salary Remaining : $238,477
Pheonix Copley $825,000 (3)
-Salary Remaining : $226,142
Dakota Mermis (Out of Payroll) $775,000 (1)
-Salary Remaining : $212,437
Brayden Pachal $775,000 (4)
-Salary Remaining : $212,437
Sam Gagner $775,000 (2)
-Salary Remaining : $212,437
Chris Tierney $760,000 (3)
-Salary Remaining : $208,325
Boris Katchouk $750,000 (1)
-Salary Remaining : $205,584
Total Pro Players22
Salary Commitment
Year 21 : $74,415,716
Year 22 : $35,690,716
Year 23 : $10,720,716
Year 24 : $6,435,716
Salary Average Commitment
Year 21 : $62,337,736
Year 22 : $30,735,716
Year 23 : $9,610,716
Year 24 : $5,485,716
Salary Cap with 1 Way Contract
Year 21 : $74,415,716
Year 22 : $35,690,716
Year 23 : $10,720,716
Year 24 : $6,435,716

Farm Players Salaries

Justin Dowling $120,000 (2)
Salary Remaining : $31,546
Philip Broberg $92,500 (1)
Salary Remaining : $24,317
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $22,345
Kyle MacLean $80,000 (4)
Salary Remaining : $21,031
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $20,374
Jacob Moverare $77,500 (4)
Salary Remaining : $20,374
Gustav Olofsson $77,500 (1)
Salary Remaining : $20,374
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $20,374
Drake Caggiula $76,000 (3)
Salary Remaining : $19,979
Brett Ritchie $76,000 (3)
Salary Remaining : $19,979
Ivan Prosvetov $75,000 (2)
Salary Remaining : $19,716
Austin Poganski $75,000 (2)
Salary Remaining : $19,716
Ashton Sautner $75,000 (1)
Salary Remaining : $19,716
Kurtis Gabriel $75,000 (2)
Salary Remaining : $19,716
Kevin Boyle $70,202 (1)
Salary Remaining : $18,455
Matthew Peca $70,000 (1)
Salary Remaining : $18,402
Total Farm Players16
Salary Commitment
Year 21 : $1,279,702
Year 22 : $817,000
Year 23 : $309,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,087,904
Year 22 : $657,702
Year 23 : $240,000
Year 24 : $120,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $206,968,504 $81,774,251 $1,725,749 $20,074,251 23932
Boston Bruins $114,430,931 $67,543,290 $15,956,710 $5,843,290 232043
Buffalo Sabres ($11,976,590) $63,115,157 $20,384,843 $1,415,157 222042
Calgary Flames $68,831,501 $82,267,642 $1,232,358 $20,567,642 231538
Carolina Hurricanes $71,541,492 $76,419,403 $7,080,597 $14,719,403 212950
Chicago Blackhawks $85,348,980 $76,937,058 $6,562,942 $15,237,058 231740
Colorado Avalanche $43,292,444 $62,867,557 $20,632,443 $1,167,557 231134
Columbus Blue Jackets $135,573,214 $64,978,667 $18,521,333 $3,278,667 221335
Dallas Stars $187,003,626 $81,807,022 $1,692,978 $20,107,022 202242
Detroit Red Wings ($7,050,463) $79,324,208 $4,175,792 $17,624,208 211940
Edmonton Oilers $86,331,694 $58,841,458 $24,658,542 -$2,858,542 23326
Florida Panthers $19,556,965 $67,713,098 $15,786,902 $6,013,098 231235
Los Angeles Kings $70,058,549 $73,238,489 $10,261,511 $11,538,489 233356
Minnesota Wild $29,598,670 $80,002,884 $3,497,116 $18,302,884 212142
Montreal Canadiens $15,698,543 $83,692,959 -$192,959 $21,992,959 23629
Nashville Predators ($9,543,547) $81,880,715 $1,619,285 $20,180,715 20525
New Jersey Devils $72,767,321 $79,673,293 $3,826,707 $17,973,293 222143
New York Islanders $35,823,575 $77,237,875 $6,262,125 $15,537,875 202949
New York Rangers $21,679,847 $80,453,173 $3,046,827 $18,753,173 221436
Ottawa Senators $66,928,862 $74,718,027 $8,781,973 $13,018,027 213657
Philadelphia Flyers $26,346,270 $77,704,094 $5,795,906 $16,004,094 212041
Pittsburgh Penguins $22,099,641 $75,093,828 $8,406,172 $13,393,828 231942
San Jose Sharks $44,886,155 $79,817,829 $3,682,171 $18,117,829 202444
Seattle Kraken $46,186,030 $68,989,786 $14,510,214 $7,289,786 231033
St. Louis Blues $28,256,322 $77,292,695 $6,207,305 $15,592,695 231740
Tampa Bay Lightning $49,049,307 $79,574,541 $3,925,459 $17,874,541 222345
Toronto Maple Leafs $69,715,734 $76,048,619 $7,451,381 $14,348,619 221638
Utah Hockey Club $158,085,769 $81,127,925 $2,372,075 $19,427,925 212142
Vancouver Canucks $45,579,202 $73,600,462 $9,899,538 $11,900,462 233255
Vegas Golden Knights $4,425,394 $76,657,365 $6,842,635 $14,957,365 222446
Washington Capitals $43,360,929 $81,456,193 $2,043,807 $19,756,193 23932
Winnipeg Jets $95,728,311 $77,924,919 $5,575,081 $16,224,919 221638