Connexion

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,318 - 81.00%
Level 2: 6500 - $60 - 5,083 - 78.19%
Level 3: 5200 - $42 - 2,398 - 46.12%
Level 4: 5700 - $25 - 4,468 - 78.38%
Luxury : 1800 - $190 - 1,212 - 67.31%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 550 - 27.48%
Farm Level 2: 1000 - $90 - 150 - 15.04%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,479 - 72.14%
Average Income per Game$1,921,723
Year to Date Revenue$5,765,168
Farm
Home Games Left31
Average Attendance - %700 - 23.33%
Average Income per Game$80,825
Year to Date Revenue$404,126

Expense

Pro Players Total Salaries$81,800,175
Farm Players Total Salaries$1,047,500
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,649,512
Farm Year To Date Expenses$124,177
Pro Salary Cap To Date$9,550,267
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,025,461
Farm Estimated Season Revenue$2,505,581
Pro Remaining Season Days174
Pro Expenses Per Days$419,544
Pro Estimated Expenses$73,000,656
Farm Remaining Season Days171
Farm Expenses Per Days$5,399
Farm Estimated Expenses$923,229
Estimated Season Expenses$73,923,885
Estimated Season Salary Cap$81,800,113
Estimate Under Maximum Salary Cap of $83,500,000$1,699,887
Estimate Over Minimum Salary Cap of $61,700,000 $20,100,113
Current Bank Account$210,421,545
Projected Bank Account$212,028,702

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $9,936,548
Jamie Benn $11,000,000 (1)
-Salary Remaining : $9,715,736
Jack Eichel $10,000,000 (2)
-Salary Remaining : $8,832,487
William Nylander $6,000,000 (1)
-Salary Remaining : $5,299,492
Connor Murphy $5,800,000 (2)
-Salary Remaining : $5,122,843
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $4,416,244
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $3,753,807
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $3,555,231
Radko Gudas $4,000,000 (3)
-Salary Remaining : $3,532,995
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $3,532,995
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $2,119,797
Noel Acciari $2,325,000 (2)
-Salary Remaining : $2,053,553
Nick Bonino $2,325,000 (2)
-Salary Remaining : $2,053,553
Martin Jones $2,000,000 (4)
-Salary Remaining : $1,766,497
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $1,015,736
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $927,411
Cam Talbot $1,000,000 (5)
-Salary Remaining : $883,249
Mario Ferraro $925,000 (2)
-Salary Remaining : $817,005
Adam Fox $925,000 (2)
-Salary Remaining : $817,005
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $728,680
Trevor Moore $800,000 (1)
-Salary Remaining : $706,599
Tommy Novak $750,000 (3)
-Salary Remaining : $662,437
Total Pro Players22
Salary Commitment
Year 21 : $81,800,175
Year 22 : $59,400,175
Year 23 : $27,850,175
Year 24 : $22,275,175
Salary Average Commitment
Year 21 : $43,879,215
Year 22 : $31,977,195
Year 23 : $16,927,195
Year 24 : $11,625,175
Salary Cap with 1 Way Contract
Year 21 : $81,800,175
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 : $167,474
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $155,575
Colin White $120,000 (3)
Salary Remaining : $105,773
Fredrik Claesson $98,500 (1)
Salary Remaining : $86,822
Troy Grosenick $92,500 (1)
Salary Remaining : $81,534
Paul Cotter $77,500 (2)
Salary Remaining : $68,312
Chase De Leo $77,500 (3)
Salary Remaining : $68,312
Mark Jankowski $75,000 (3)
Salary Remaining : $66,108
Yakov Trenin $70,000 (1)
Salary Remaining : $61,701
Ryan Lomberg $70,000 (1)
Salary Remaining : $61,701
Total Farm Players10
Salary Commitment
Year 21 : $1,047,500
Year 22 : $350,000
Year 23 : $272,500
Year 24 : $0
Salary Average Commitment
Year 21 : $722,904
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 - 5,839 - 97.31%
Level 2: 5000 - $60 - 4,921 - 98.41%
Level 3: 2500 - $45 - 2,252 - 90.09%
Level 4: 4500 - $30 - 3,164 - 70.31%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,413 - 70.63%
Farm Level 2: 1000 - $20 - 689 - 68.90%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17,176 - 90.40%
Average Income per Game$1,776,816
Year to Date Revenue$8,884,078
Farm
Home Games Left32
Average Attendance - %2,102 - 70.05%
Average Income per Game$82,931
Year to Date Revenue$331,722

Expense

Pro Players Total Salaries$59,065,851
Farm Players Total Salaries$2,026,250
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$7,301,697
Farm Year To Date Expenses$234,603
Pro Salary Cap To Date$6,951,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,965,362
Farm Estimated Season Revenue$2,653,776
Pro Remaining Season Days174
Pro Expenses Per Days$315,055
Pro Estimated Expenses$54,819,570
Farm Remaining Season Days171
Farm Expenses Per Days$10,445
Farm Estimated Expenses$1,786,095
Estimated Season Expenses$56,605,665
Estimated Season Salary Cap$67,621,351
Estimate Under Maximum Salary Cap of $83,500,000$15,878,649
Estimate Over Minimum Salary Cap of $61,700,000 $5,921,351
Current Bank Account$105,245,800
Projected Bank Account$115,259,273

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $8,832,487
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $5,741,117
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $5,520,305
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $4,195,431
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $3,532,995
Connor Clifton $3,333,334 (2)
-Salary Remaining : $2,944,163
Warren Foegele $3,250,000 (2)
-Salary Remaining : $2,870,558
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $2,649,746
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $2,649,745
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $1,987,310
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $1,854,830
Connor Carrick $2,100,009 (1)
-Salary Remaining : $1,854,830
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $883,249
Michael Kesselring $925,000 (1)
-Salary Remaining : $817,005
Luke Hughes $925,000 (1)
-Salary Remaining : $817,005
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $817,005
Emil Bemstrom $900,000 (4)
-Salary Remaining : $794,924
Dawson Mercer $832,500 (1)
-Salary Remaining : $735,305
Blake Lizotte $800,000 (1)
-Salary Remaining : $706,599
Calvin Pickard $775,000 (2)
-Salary Remaining : $684,518
Ryan Donato $750,000 (2)
-Salary Remaining : $662,437
Nico Sturm $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players22
Salary Commitment
Year 21 : $59,065,851
Year 22 : $35,758,334
Year 23 : $16,150,000
Year 24 : $13,150,000
Salary Average Commitment
Year 21 : $43,467,853
Year 22 : $26,208,334
Year 23 : $6,750,000
Year 24 : $3,750,000
Salary Cap with 1 Way Contract
Year 21 : $59,065,851
Year 22 : $35,758,334
Year 23 : $16,150,000
Year 24 : $13,150,000

Farm Players Salaries

Dominic Toninato $200,000 (4)
Salary Remaining : $176,289
Jacob Bryson $190,000 (1)
Salary Remaining : $167,474
Rasmus Kupari $100,000 (3)
Salary Remaining : $88,144
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $88,144
Mack Guzda $92,500 (1)
Salary Remaining : $81,534
Mike Hardman $92,500 (1)
Salary Remaining : $81,534
Nils Aman $92,500 (2)
Salary Remaining : $81,534
Drew Helleson $92,500 (1)
Salary Remaining : $81,534
Samuel Bolduc $89,250 (1)
Salary Remaining : $78,669
Aatu Raty $86,750 (2)
Salary Remaining : $76,465
Noel Gunler $86,250 (1)
Salary Remaining : $76,024
Clark Bishop $85,000 (3)
Salary Remaining : $74,923
Reece Newkirk $84,500 (2)
Salary Remaining : $74,482
Jimmy Huntington $84,250 (1)
Salary Remaining : $74,262
Pontus Holmberg $83,000 (1)
Salary Remaining : $73,160
Yan Kuznetsov $82,500 (2)
Salary Remaining : $72,719
Nick Cicek $82,250 (1)
Salary Remaining : $72,499
Malcolm Subban $77,500 (2)
Salary Remaining : $68,312
Joel Kiviranta $77,500 (3)
Salary Remaining : $68,312
Gabriel Carlsson $75,000 (2)
Salary Remaining : $66,108
Juho Lammikko $72,500 (1)
Salary Remaining : $63,905
Total Farm Players21
Salary Commitment
Year 21 : $2,026,250
Year 22 : $1,061,250
Year 23 : $462,500
Year 24 : $200,000
Salary Average Commitment
Year 21 : $1,534,702
Year 22 : $782,000
Year 23 : $297,500
Year 24 : $60,000

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 6,000 - 100.00%
Level 2: 5000 - $42 - 5,000 - 100.00%
Level 3: 3000 - $28 - 3,000 - 100.00%
Level 4: 4000 - $18 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $23 - 1,969 - 98.46%
Farm Level 2: 1000 - $7 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,000 - 100.00%
Average Income per Game$1,500,880
Year to Date Revenue$7,504,400
Farm
Home Games Left32
Average Attendance - %2,969 - 98.98%
Average Income per Game$61,706
Year to Date Revenue$246,822

Expense

Pro Players Total Salaries$65,803,333
Farm Players Total Salaries$1,654,700
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,126,792
Farm Year To Date Expenses$196,167
Pro Salary Cap To Date$7,479,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,031,680
Farm Estimated Season Revenue$1,974,576
Pro Remaining Season Days174
Pro Expenses Per Days$356,870
Pro Estimated Expenses$62,095,380
Farm Remaining Season Days171
Farm Expenses Per Days$8,529
Farm Estimated Expenses$1,458,459
Estimated Season Expenses$63,553,839
Estimated Season Salary Cap$58,534,308
Estimate Under Maximum Salary Cap of $83,500,000$24,965,692
Estimate Over Minimum Salary Cap of $61,700,000 -$3,165,692
Current Bank Account($5,129,934)
Projected Bank Account($12,677,517)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $7,065,990
Ian Cole (Out of Payroll) $8,000,000 (3)
-Salary Remaining : $7,065,990
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $5,299,492
Radek Faksa $5,000,000 (4)
-Salary Remaining : $4,416,244
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $4,416,244
Will Butcher $5,000,000 (3)
-Salary Remaining : $4,416,244
Matt Calvert $3,500,000 (1)
-Salary Remaining : $3,091,371
Jordan Greenway $3,500,000 (2)
-Salary Remaining : $3,091,371
Ryan Murray $3,000,000 (3)
-Salary Remaining : $2,649,746
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $2,296,447
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $2,208,122
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $2,208,122
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $1,236,548
Riley Stillman $1,350,000 (1)
-Salary Remaining : $1,192,386
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $1,104,061
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $927,411
Leo Carlsson $950,000 (2)
-Salary Remaining : $839,086
Alex Vlasic $925,000 (2)
-Salary Remaining : $817,005
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $817,005
Kevin Bahl $900,000 (4)
-Salary Remaining : $794,924
Akira Schmid $842,500 (1)
-Salary Remaining : $744,137
Joe Veleno $832,500 (1)
-Salary Remaining : $735,305
Jake Leschyshyn $778,333 (1)
-Salary Remaining : $687,462
Total Pro Players23
Salary Commitment
Year 21 : $65,803,333
Year 22 : $46,975,000
Year 23 : $30,450,000
Year 24 : $10,900,000
Salary Average Commitment
Year 21 : $23,859,520
Year 22 : $18,225,000
Year 23 : $7,450,000
Year 24 : $2,100,000
Salary Cap with 1 Way Contract
Year 21 : $65,803,333
Year 22 : $46,975,000
Year 23 : $30,450,000
Year 24 : $10,900,000

Farm Players Salaries

Ryan Spooner $120,000 (1)
Salary Remaining : $105,773
Christopher Gibson $100,000 (2)
Salary Remaining : $88,144
David Reinbacher $95,000 (3)
Salary Remaining : $83,737
Carl Berglund $95,000 (4)
Salary Remaining : $83,737
Fedor Svechkov $92,500 (3)
Salary Remaining : $81,534
Mads Sogaard $92,500 (2)
Salary Remaining : $81,534
Jansen Harkins $87,500 (4)
Salary Remaining : $77,126
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $76,465
Caedan Bankier $86,750 (2)
Salary Remaining : $76,465
Jack Matier $85,500 (2)
Salary Remaining : $75,363
Ronnie Attard $84,250 (1)
Salary Remaining : $74,262
Tyler Benson $83,250 (1)
Salary Remaining : $73,380
Lassi Thomson $83,200 (3)
Salary Remaining : $73,336
Justin Brazeau $77,500 (4)
Salary Remaining : $68,312
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $68,312
Cam Dineen $77,500 (4)
Salary Remaining : $68,312
Roland McKeown $77,500 (4)
Salary Remaining : $68,312
Brandon Bussi $77,500 (4)
Salary Remaining : $68,312
Laurent Dauphin $75,000 (1)
Salary Remaining : $66,108
Total Farm Players19
Salary Commitment
Year 21 : $1,654,700
Year 22 : $1,292,200
Year 23 : $840,700
Year 24 : $570,000
Salary Average Commitment
Year 21 : $1,251,104
Year 22 : $1,011,104
Year 23 : $678,604
Year 24 : $475,404

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena
Level 1: 6800 - $81 - 6,318 - 92.91%
Level 2: 5700 - $46 - 5,301 - 93.01%
Level 3: 4300 - $19 - 3,563 - 82.85%
Level 4: 4600 - $18 - 4,297 - 93.41%
Luxury : 1600 - $158 - 1,266 - 79.10%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,850 - 92.51%
Farm Level 2: 1000 - $15 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,745 - 90.19%
Average Income per Game$1,606,933
Year to Date Revenue$8,034,663
Farm
Home Games Left31
Average Attendance - %2,806 - 93.54%
Average Income per Game$93,335
Year to Date Revenue$466,673

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$10,263,313
Farm Year To Date Expenses$151,938
Pro Salary Cap To Date$9,737,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,849,574
Farm Estimated Season Revenue$2,893,373
Pro Remaining Season Days174
Pro Expenses Per Days$446,231
Pro Estimated Expenses$77,644,194
Farm Remaining Season Days171
Farm Expenses Per Days$6,606
Farm Estimated Expenses$1,129,626
Estimated Season Expenses$78,773,820
Estimated Season Salary Cap$83,407,436
Estimate Under Maximum Salary Cap of $83,500,000$92,564
Estimate Over Minimum Salary Cap of $61,700,000 $21,707,436
Current Bank Account$78,251,295
Projected Bank Account$60,220,422

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $7,419,289
Taylor Hall $7,250,000 (2)
-Salary Remaining : $6,403,553
Erik Cernak $6,760,000 (3)
-Salary Remaining : $5,970,761
John Gibson $6,400,000 (1)
-Salary Remaining : $5,652,792
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $4,637,056
Claude Giroux $5,000,000 (2)
-Salary Remaining : $4,416,244
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $4,416,244
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $3,621,320
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $3,532,995
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $3,188,528
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $3,091,371
Jared McCann $3,380,000 (2)
-Salary Remaining : $2,985,381
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $2,870,558
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $2,649,746
Sam Bennett $2,925,000 (2)
-Salary Remaining : $2,583,503
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $2,517,259
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $2,208,122
Sean Durzi $2,000,000 (4)
-Salary Remaining : $1,766,497
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $817,005
Jeremy Swayman $925,000 (3)
-Salary Remaining : $817,005
Martin Fehervary $832,500 (1)
-Salary Remaining : $735,305
Luke Schenn $800,000 (3)
-Salary Remaining : $706,599
Nicolas Roy $750,000 (2)
-Salary Remaining : $662,437
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 : $154,253
Juuso Riikola $100,000 (1)
Salary Remaining : $88,144
Brendan Perlini $95,000 (1)
Salary Remaining : $83,737
Jack McBain $85,000 (1)
Salary Remaining : $74,923
Jake Neighbours $83,250 (1)
Salary Remaining : $73,380
Brett Howden $83,250 (1)
Salary Remaining : $73,380
Joseph Woll $77,500 (4)
Salary Remaining : $68,312
Robert Hagg $77,500 (4)
Salary Remaining : $68,312
Steven Lorentz $75,000 (2)
Salary Remaining : $66,108
Nicolas Meloche $75,000 (2)
Salary Remaining : $66,108
Jonny Brodzinski $75,000 (2)
Salary Remaining : $66,108
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $61,701
Jonas Johansson $70,000 (1)
Salary Remaining : $61,701
Jakub Zboril $70,000 (1)
Salary Remaining : $61,701
Paul LaDue $70,000 (1)
Salary Remaining : $61,701
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 - 5,740 - 95.67%
Level 2: 5000 - $55 - 4,994 - 99.87%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 913 - 91.25%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.36%
Farm Level 2: 1000 - $10 - 998 - 99.82%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,646 - 98.14%
Average Income per Game$1,758,793
Year to Date Revenue$3,517,585
Farm
Home Games Left31
Average Attendance - %2,965 - 98.85%
Average Income per Game$81,418
Year to Date Revenue$407,089

Expense

Pro Players Total Salaries$64,110,000
Farm Players Total Salaries$2,887,500
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$7,706,749
Farm Year To Date Expenses$348,056
Pro Salary Cap To Date$7,407,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,592,908
Farm Estimated Season Revenue$2,523,952
Pro Remaining Season Days174
Pro Expenses Per Days$330,000
Pro Estimated Expenses$57,420,000
Farm Remaining Season Days171
Farm Expenses Per Days$14,884
Farm Estimated Expenses$2,545,164
Estimated Season Expenses$59,965,164
Estimated Season Salary Cap$66,484,613
Estimate Under Maximum Salary Cap of $83,500,000$17,015,387
Estimate Over Minimum Salary Cap of $61,700,000 $4,784,613
Current Bank Account$69,900,795
Projected Bank Account$81,052,491

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $13,248,731
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $9,715,736
Paul Byron $6,500,000 (1)
-Salary Remaining : $5,741,117
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $4,416,244
Sean Walker (Out of Payroll) $3,350,000 (3)
-Salary Remaining : $2,958,883
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $2,649,746
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $2,561,421
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $2,208,122
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $2,208,122
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $1,766,497
Cam York $1,600,000 (2)
-Salary Remaining : $1,413,198
Laurent Brossoit (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,324,873
Filip Zadina $1,100,000 (4)
-Salary Remaining : $971,574
Adam Fantilli (Out of Payroll) $950,000 (3)
-Salary Remaining : $839,086
David Jiricek $950,000 (3)
-Salary Remaining : $839,086
Bobby Brink $925,000 (2)
-Salary Remaining : $817,005
Henry Thrun (Out of Payroll) $925,000 (2)
-Salary Remaining : $817,005
Marat Khusnutdinov $925,000 (2)
-Salary Remaining : $817,005
Simon Benoit $842,500 (2)
-Salary Remaining : $744,137
Luke Evangelista $842,500 (1)
-Salary Remaining : $744,137
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $728,680
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $706,599
Louis Domingue $600,000 (1)
-Salary Remaining : $529,949
Total Pro Players23
Salary Commitment
Year 21 : $66,535,000
Year 22 : $54,192,500
Year 23 : $37,350,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $23,925,000
Year 22 : $20,925,000
Year 23 : $9,100,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $66,535,000
Year 22 : $54,192,500
Year 23 : $37,350,000
Year 24 : $12,100,000

Farm Players Salaries

Daniel O'Regan $200,000 (1)
Salary Remaining : $176,289
Michael Mersch $200,000 (2)
Salary Remaining : $176,289
Tommy Cross $200,000 (2)
Salary Remaining : $176,289
Gabriel Dumont $200,000 (2)
Salary Remaining : $176,289
Charles Hudon $175,000 (2)
Salary Remaining : $154,253
Zac Jones $92,500 (1)
Salary Remaining : $81,534
Emil Heineman $92,500 (2)
Salary Remaining : $81,534
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $81,534
Emil Andrae $89,250 (2)
Salary Remaining : $78,669
Erik Portillo $87,500 (2)
Salary Remaining : $77,126
Simon Lundmark $86,750 (2)
Salary Remaining : $76,465
Danil Gushchin $86,750 (2)
Salary Remaining : $76,465
Robin Salo $84,250 (2)
Salary Remaining : $74,262
Simon Ryfors $84,250 (2)
Salary Remaining : $74,262
Gianni Fairbrother $84,250 (1)
Salary Remaining : $74,262
Keean Washkurak $83,500 (1)
Salary Remaining : $73,601
Victor Soderstrom $83,250 (2)
Salary Remaining : $73,380
Jakob Pelletier $83,250 (1)
Salary Remaining : $73,380
Alex Turcotte $83,250 (2)
Salary Remaining : $73,380
Steven Kampfer $80,000 (1)
Salary Remaining : $70,515
Tyler Tucker $80,000 (3)
Salary Remaining : $70,515
Jonathan Davidsson $78,750 (1)
Salary Remaining : $69,414
Cameron Crotty $77,500 (2)
Salary Remaining : $68,312
Dylan Garand $77,500 (2)
Salary Remaining : $68,312
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $68,312
Emilio Pettersen $77,500 (4)
Salary Remaining : $68,312
Josh Mahura $75,000 (3)
Salary Remaining : $66,108
Lias Andersson $75,000 (1)
Salary Remaining : $66,108
Total Farm Players28
Salary Commitment
Year 21 : $2,887,500
Year 22 : $2,110,250
Year 23 : $310,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,874,500
Year 22 : $1,340,750
Year 23 : $290,000
Year 24 : $155,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,192 - 93.81%
Level 2: 5400 - $55 - 5,180 - 95.92%
Level 3: 3100 - $36 - 3,024 - 97.55%
Level 4: 4500 - $20 - 4,412 - 98.03%
Luxury : 1400 - $160 - 1,188 - 84.86%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.01%
Farm Level 2: 1000 - $15 - 963 - 96.28%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,995 - 95.21%
Average Income per Game$1,749,573
Year to Date Revenue$6,998,293
Farm
Home Games Left32
Average Attendance - %2,863 - 95.43%
Average Income per Game$95,521
Year to Date Revenue$382,084

Expense

Pro Players Total Salaries$70,275,000
Farm Players Total Salaries$1,695,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$8,713,836
Farm Year To Date Expenses$196,492
Pro Salary Cap To Date$8,028,454
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,734,210
Farm Estimated Season Revenue$3,056,672
Pro Remaining Season Days174
Pro Expenses Per Days$378,046
Pro Estimated Expenses$65,780,004
Farm Remaining Season Days171
Farm Expenses Per Days$8,737
Farm Estimated Expenses$1,494,027
Estimated Season Expenses$67,274,031
Estimated Season Salary Cap$72,526,680
Estimate Under Maximum Salary Cap of $83,500,000$10,973,320
Estimate Over Minimum Salary Cap of $61,700,000 $10,826,680
Current Bank Account$85,947,125
Projected Bank Account$86,463,976

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $11,747,208
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $6,271,066
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $6,006,091
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $5,741,117
Josh Norris $5,000,000 (3)
-Salary Remaining : $4,416,244
Noah Hanifin (Out of Payroll) $4,950,000 (2)
-Salary Remaining : $4,372,081
Chris Tanev $4,500,000 (4)
-Salary Remaining : $3,974,619
Adin Hill $2,675,000 (1)
-Salary Remaining : $2,362,690
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $2,349,442
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $2,208,122
Luke Kunin $2,300,000 (2)
-Salary Remaining : $2,031,472
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $1,766,497
Eric Robinson $1,500,000 (3)
-Salary Remaining : $1,324,873
Connor Bedard $950,000 (2)
-Salary Remaining : $839,086
Kevin Korchinski $950,000 (2)
-Salary Remaining : $839,086
Seth Jarvis $925,000 (1)
-Salary Remaining : $817,005
Lukas Dostal $850,000 (4)
-Salary Remaining : $750,761
Dakota Joshua $850,000 (4)
-Salary Remaining : $750,761
Connor McMichael $832,500 (2)
-Salary Remaining : $735,305
Ty Dellandrea $832,500 (1)
-Salary Remaining : $735,305
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $684,518
Michael Carcone $775,000 (4)
-Salary Remaining : $684,518
Alex Nylander $750,000 (3)
-Salary Remaining : $662,437
Total Pro Players23
Salary Commitment
Year 21 : $70,275,000
Year 22 : $57,342,500
Year 23 : $30,800,000
Year 24 : $7,750,000
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 : $70,275,000
Year 22 : $57,342,500
Year 23 : $30,800,000
Year 24 : $7,750,000

Farm Players Salaries

Jesse Puljujarvi $200,000 (4)
Salary Remaining : $176,289
John Leonard $200,000 (4)
Salary Remaining : $176,289
Jacob Larsson $130,000 (1)
Salary Remaining : $114,588
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $81,534
Filip Lindberg $92,500 (3)
Salary Remaining : $81,534
Christian Kyrou $87,000 (2)
Salary Remaining : $76,686
Samuel Helenius $86,750 (2)
Salary Remaining : $76,465
Tye Kartye $86,750 (4)
Salary Remaining : $76,465
Pavol Regenda $84,250 (3)
Salary Remaining : $74,262
Jack Finley $84,250 (1)
Salary Remaining : $74,262
Graeme Clarke $84,250 (1)
Salary Remaining : $74,262
William Trudeau $84,250 (1)
Salary Remaining : $74,262
Oscar Dansk $77,500 (4)
Salary Remaining : $68,312
Jett Woo $77,500 (4)
Salary Remaining : $68,312
Jan Jenik $77,500 (4)
Salary Remaining : $68,312
Christian Jaros $75,000 (1)
Salary Remaining : $66,108
Nick Wolff $75,000 (4)
Salary Remaining : $66,108
Total Farm Players17
Salary Commitment
Year 21 : $1,695,000
Year 22 : $1,144,750
Year 23 : $971,000
Year 24 : $794,250
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 - 4,411 - 67.86%
Level 2: 5200 - $70 - 3,597 - 69.17%
Level 3: 3200 - $40 - 2,482 - 77.55%
Level 4: 4000 - $25 - 3,974 - 99.35%
Luxury : 1100 - $220 - 905 - 82.25%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,998 - 99.90%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,368 - 76.84%
Average Income per Game$1,656,545
Year to Date Revenue$6,626,181
Farm
Home Games Left31
Average Attendance - %2,998 - 99.93%
Average Income per Game$58,953
Year to Date Revenue$294,764

Expense

Pro Players Total Salaries$62,851,624
Farm Players Total Salaries$1,373,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,693,057
Farm Year To Date Expenses$156,471
Pro Salary Cap To Date$7,401,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,292,174
Farm Estimated Season Revenue$1,827,537
Pro Remaining Season Days174
Pro Expenses Per Days$331,734
Pro Estimated Expenses$57,721,716
Farm Remaining Season Days171
Farm Expenses Per Days$7,082
Farm Estimated Expenses$1,211,022
Estimated Season Expenses$58,932,738
Estimated Season Salary Cap$62,914,838
Estimate Under Maximum Salary Cap of $83,500,000$20,585,162
Estimate Over Minimum Salary Cap of $61,700,000 $1,214,838
Current Bank Account$43,113,099
Projected Bank Account$47,300,072

Pro Players Salaries

Matt Benning $8,000,000 (3)
-Salary Remaining : $7,065,990
Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $7,065,990
Tyler Motte $6,000,000 (3)
-Salary Remaining : $5,299,492
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $4,946,193
William Carrier $5,130,000 (3)
-Salary Remaining : $4,531,066
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $3,974,619
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $3,621,320
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $2,066,802
Eric Comrie $2,200,000 (2)
-Salary Remaining : $1,943,147
Richard Panik $2,200,000 (1)
-Salary Remaining : $1,943,147
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $1,766,497
Colin Miller $2,000,000 (2)
-Salary Remaining : $1,766,497
Justin Bailey $1,500,000 (1)
-Salary Remaining : $1,324,873
Dylan McIlrath $1,500,000 (1)
-Salary Remaining : $1,324,873
Caleb Jones $1,199,999 (1)
-Salary Remaining : $1,059,898
Zach Benson $950,000 (3)
-Salary Remaining : $839,086
Cody Glass $874,125 (3)
-Salary Remaining : $772,070
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $750,761
Nick Perbix $842,500 (3)
-Salary Remaining : $744,137
A.J. Greer $775,000 (2)
-Salary Remaining : $684,518
Joel Hofer $775,000 (4)
-Salary Remaining : $684,518
Nicholas Robertson $765,000 (1)
-Salary Remaining : $675,685
Calen Addison $750,000 (1)
-Salary Remaining : $662,437
Total Pro Players23
Salary Commitment
Year 21 : $62,851,624
Year 22 : $43,236,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $30,664,125
Year 22 : $23,714,125
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $62,851,624
Year 22 : $43,236,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $176,289
Jordie Benn $199,900 (2)
Salary Remaining : $176,201
Alex Chiasson $199,000 (1)
Salary Remaining : $175,407
Jayson Megna $150,000 (1)
Salary Remaining : $132,216
Greg McKegg $150,000 (1)
Salary Remaining : $132,216
Isak Rosen $92,500 (2)
Salary Remaining : $81,534
Riley Tufte $92,500 (2)
Salary Remaining : $81,534
Garret Sparks $75,000 (2)
Salary Remaining : $66,108
Noah Gregor $75,000 (2)
Salary Remaining : $66,108
Nelson Nogier $70,000 (1)
Salary Remaining : $61,701
Jason Spezza $70,000 (1)
Salary Remaining : $61,701
Total Farm Players11
Salary Commitment
Year 21 : $1,373,900
Year 22 : $534,900
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $695,202
Year 22 : $325,202
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,779 - 79.65%
Level 2: 5100 - $60 - 4,970 - 97.44%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 4500 - $20 - 4,320 - 95.99%
Luxury : 1400 - $200 - 1,204 - 86.02%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,827 - 91.36%
Farm Level 2: 1000 - $15 - 948 - 94.80%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,273 - 91.36%
Average Income per Game$1,764,177
Year to Date Revenue$7,056,706
Farm
Home Games Left32
Average Attendance - %2,775 - 92.51%
Average Income per Game$92,245
Year to Date Revenue$368,981

Expense

Pro Players Total Salaries$64,982,500
Farm Players Total Salaries$915,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$7,785,134
Farm Year To Date Expenses$93,370
Pro Salary Cap To Date$7,193,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,274,530
Farm Estimated Season Revenue$2,951,848
Pro Remaining Season Days174
Pro Expenses Per Days$351,180
Pro Estimated Expenses$61,105,320
Farm Remaining Season Days171
Farm Expenses Per Days$4,716
Farm Estimated Expenses$806,436
Estimated Season Expenses$61,911,756
Estimated Season Salary Cap$69,088,908
Estimate Under Maximum Salary Cap of $83,500,000$14,411,092
Estimate Over Minimum Salary Cap of $61,700,000 $7,388,908
Current Bank Account$129,568,821
Projected Bank Account$135,883,443

Pro Players Salaries

Leon Draisaitl $9,000,000 (1)
-Salary Remaining : $7,949,239
Cale Makar $9,000,000 (3)
-Salary Remaining : $7,949,239
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $6,889,340
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $6,182,741
Alex Tuch $4,750,000 (2)
-Salary Remaining : $4,195,431
David Pastrnak $4,000,000 (1)
-Salary Remaining : $3,532,995
Linus Ullmark $3,500,000 (1)
-Salary Remaining : $3,091,371
Matt Nieto $2,750,000 (3)
-Salary Remaining : $2,428,934
Kirby Dach $2,500,000 (1)
-Salary Remaining : $2,208,122
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $2,163,959
Ryan Suter $2,000,000 (3)
-Salary Remaining : $1,766,497
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $883,249
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $839,086
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $839,086
Jake Sanderson $925,000 (1)
-Salary Remaining : $817,005
Cole Sillinger $925,000 (2)
-Salary Remaining : $817,005
Dennis Hildeby $850,000 (1)
-Salary Remaining : $750,761
Moritz Seider $832,500 (2)
-Salary Remaining : $735,305
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $706,599
Phillip Di Giuseppe $775,000 (4)
-Salary Remaining : $684,518
Cole Smith $775,000 (4)
-Salary Remaining : $684,518
Jake Walman $750,000 (2)
-Salary Remaining : $662,437
Scott Wedgewood $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players23
Salary Commitment
Year 21 : $64,982,500
Year 22 : $40,107,500
Year 23 : $23,900,000
Year 24 : $2,350,000
Salary Average Commitment
Year 21 : $61,232,500
Year 22 : $37,282,500
Year 23 : $21,575,000
Year 24 : $2,175,000
Salary Cap with 1 Way Contract
Year 21 : $64,982,500
Year 22 : $40,107,500
Year 23 : $23,900,000
Year 24 : $2,350,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $83,737
Vasily Podkolzin $92,500 (2)
Salary Remaining : $81,534
Dylan Holloway $92,500 (1)
Salary Remaining : $81,534
Alexander Holtz $92,500 (1)
Salary Remaining : $81,534
Alexander Petrovic $90,000 (2)
Salary Remaining : $79,330
Michael Pezzetta $80,000 (4)
Salary Remaining : $70,515
Jet Greaves $77,500 (2)
Salary Remaining : $68,312
Cale Morris $75,000 (1)
Salary Remaining : $66,108
Jordan Spence $75,000 (1)
Salary Remaining : $66,108
Dennis Cholowski $75,000 (1)
Salary Remaining : $66,108
Andreas Englund $70,000 (1)
Salary Remaining : $61,701
Total Farm Players11
Salary Commitment
Year 21 : $915,000
Year 22 : $435,000
Year 23 : $80,000
Year 24 : $80,000
Salary Average Commitment
Year 21 : $705,000
Year 22 : $320,000
Year 23 : $80,000
Year 24 : $80,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 6,414 - 92.95%
Level 2: 5900 - $55 - 4,973 - 84.29%
Level 3: 3400 - $40 - 2,556 - 75.17%
Level 4: 4400 - $25 - 4,202 - 95.51%
Luxury : 1400 - $195 - 1,167 - 83.36%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,330 - 66.50%
Farm Level 2: 1000 - $22 - 648 - 64.82%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,312 - 87.78%
Average Income per Game$1,895,714
Year to Date Revenue$9,478,569
Farm
Home Games Left31
Average Attendance - %1,978 - 65.94%
Average Income per Game$82,742
Year to Date Revenue$413,711

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$9,890,859
Farm Year To Date Expenses$226,857
Pro Salary Cap To Date$9,715,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,245,697
Farm Estimated Season Revenue$2,565,008
Pro Remaining Season Days174
Pro Expenses Per Days$430,711
Pro Estimated Expenses$74,943,714
Farm Remaining Season Days171
Farm Expenses Per Days$9,795
Farm Estimated Expenses$1,674,945
Estimated Season Expenses$76,618,659
Estimated Season Salary Cap$83,334,435
Estimate Under Maximum Salary Cap of $83,500,000$165,565
Estimate Over Minimum Salary Cap of $61,700,000 $21,634,435
Current Bank Account$192,532,765
Projected Bank Account$186,724,811

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $11,040,609
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $7,065,990
Evgeny Kuznetsov $8,000,000 (2)
-Salary Remaining : $7,065,990
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $6,182,741
Adam Henrique $5,825,000 (2)
-Salary Remaining : $5,144,924
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $4,857,868
Brock Nelson $5,200,000 (1)
-Salary Remaining : $4,592,893
Jake Allen $4,400,000 (2)
-Salary Remaining : $3,886,294
Carson Soucy $4,000,000 (2)
-Salary Remaining : $3,532,995
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $2,914,721
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $2,738,071
Jesper Fast $3,000,000 (3)
-Salary Remaining : $2,649,746
Lars Eller $3,000,000 (1)
-Salary Remaining : $2,649,746
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $2,649,745
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $2,119,797
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $1,589,848
Ridly Greig $925,000 (1)
-Salary Remaining : $817,005
Igor Shesterkin $925,000 (1)
-Salary Remaining : $817,005
Mathieu Joseph $775,000 (2)
-Salary Remaining : $684,518
Rourke Chartier $700,000 (1)
-Salary Remaining : $618,274
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 : $176,289
Justin Braun $100,000 (2)
Salary Remaining : $88,144
Dennis Gilbert $92,500 (1)
Salary Remaining : $81,534
Matej Blumel $92,500 (4)
Salary Remaining : $81,534
Max Gildon $92,500 (1)
Salary Remaining : $81,534
Zachary Sanford $85,000 (3)
Salary Remaining : $74,923
Aarne Talvitie $84,250 (1)
Salary Remaining : $74,262
Henri Nikkanen $84,250 (1)
Salary Remaining : $74,262
Jacob Peterson $84,250 (1)
Salary Remaining : $74,262
Cole Schwindt $83,250 (2)
Salary Remaining : $73,380
Jiri Patera $81,750 (1)
Salary Remaining : $72,058
Albert Johansson $77,500 (2)
Salary Remaining : $68,312
Ian Mitchell $77,500 (4)
Salary Remaining : $68,312
Daniil Miromanov $77,500 (4)
Salary Remaining : $68,312
William Lagesson $77,500 (4)
Salary Remaining : $68,312
Dylan Wells $75,000 (3)
Salary Remaining : $66,108
Parker Wotherspoon $75,000 (2)
Salary Remaining : $66,108
Marian Studenic $75,000 (3)
Salary Remaining : $66,108
Trevor Carrick $75,000 (3)
Salary Remaining : $66,108
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $61,701
Josh Jacobs $70,000 (1)
Salary Remaining : $61,701
Tomas Jurco $70,000 (1)
Salary Remaining : $61,701
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 - 6,042 - 73.68%
Level 2: 7200 - $49 - 5,256 - 73.00%
Level 3: 5300 - $29 - 3,294 - 62.15%
Level 4: 6200 - $19 - 4,503 - 72.63%
Luxury : 2100 - $180 - 1,152 - 54.83%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,431 - 71.54%
Farm Level 2: 1000 - $19 - 710 - 71.04%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,246 - 69.81%
Average Income per Game$1,639,855
Year to Date Revenue$6,559,418
Farm
Home Games Left31
Average Attendance - %2,141 - 71.37%
Average Income per Game$85,149
Year to Date Revenue$425,745

Expense

Pro Players Total Salaries$80,700,000
Farm Players Total Salaries$1,655,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,860,348
Farm Year To Date Expenses$192,929
Pro Salary Cap To Date$9,370,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,674,616
Farm Estimated Season Revenue$2,639,619
Pro Remaining Season Days174
Pro Expenses Per Days$430,964
Pro Estimated Expenses$74,987,736
Farm Remaining Season Days171
Farm Expenses Per Days$8,535
Farm Estimated Expenses$1,459,485
Estimated Season Expenses$76,447,221
Estimated Season Salary Cap$80,648,233
Estimate Under Maximum Salary Cap of $83,500,000$2,851,767
Estimate Over Minimum Salary Cap of $61,700,000 $18,948,233
Current Bank Account($1,289,449)
Projected Bank Account($14,422,435)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $8,832,487
Mark Stone $8,000,000 (4)
-Salary Remaining : $7,065,990
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $5,299,492
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $4,857,868
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $4,504,569
Juuse Saros $5,000,000 (2)
-Salary Remaining : $4,416,244
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $4,239,594
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $4,239,594
Ville Husso $4,750,000 (3)
-Salary Remaining : $4,195,431
Cam Fowler $4,750,000 (1)
-Salary Remaining : $4,195,431
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $2,870,558
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $2,738,071
Olli Maatta $3,000,000 (3)
-Salary Remaining : $2,649,746
David Savard $2,800,000 (1)
-Salary Remaining : $2,473,096
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $2,097,716
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $1,766,497
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $1,766,497
Jake Evans $1,700,000 (3)
-Salary Remaining : $1,501,523
Alex Newhook $925,000 (1)
-Salary Remaining : $817,005
Sam Carrick $850,000 (2)
-Salary Remaining : $750,761
Total Pro Players20
Salary Commitment
Year 21 : $80,700,000
Year 22 : $56,825,000
Year 23 : $41,950,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $79,025,000
Year 22 : $56,900,000
Year 23 : $40,550,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $80,700,000
Year 22 : $56,825,000
Year 23 : $38,700,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $88,144
Ethan Prow $100,000 (4)
Salary Remaining : $88,144
John Hayden $100,000 (4)
Salary Remaining : $88,144
Alexander Peters $100,000 (4)
Salary Remaining : $88,144
Connor Mackey $92,500 (1)
Salary Remaining : $81,534
Landon Slaggert $92,500 (2)
Salary Remaining : $81,534
Rem Pitlick $92,500 (2)
Salary Remaining : $81,534
Ryan Johnson $92,500 (1)
Salary Remaining : $81,534
Rasmus Asplund $87,500 (3)
Salary Remaining : $77,126
Nico Daws $86,750 (3)
Salary Remaining : $76,465
Gustav Lindstrom $85,000 (2)
Salary Remaining : $74,923
Hugo Alnefelt $84,250 (1)
Salary Remaining : $74,262
Tristen Robins $84,250 (1)
Salary Remaining : $74,262
William Dufour $84,250 (1)
Salary Remaining : $74,262
Matthew Villalta $78,750 (3)
Salary Remaining : $69,414
Garrett Pilon $75,000 (3)
Salary Remaining : $66,108
Klim Kostin $75,000 (3)
Salary Remaining : $66,108
Olli Juolevi $75,000 (3)
Salary Remaining : $66,108
Matt Luff $70,000 (1)
Salary Remaining : $61,701
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 - 5,962 - 99.37%
Level 2: 5300 - $55 - 5,121 - 96.63%
Level 3: 4000 - $22 - 3,587 - 89.68%
Level 4: 4100 - $20 - 4,093 - 99.82%
Luxury : 1100 - $200 - 1,100 - 100.00%
Total Capacity :20500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,950 - 97.48%
Farm Level 2: 1000 - $13 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19,863 - 96.89%
Average Income per Game$1,759,285
Year to Date Revenue$10,555,712
Farm
Home Games Left31
Average Attendance - %2,911 - 97.05%
Average Income per Game$88,371
Year to Date Revenue$441,855

Expense

Pro Players Total Salaries$58,955,555
Farm Players Total Salaries$425,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,303,187
Farm Year To Date Expenses$48,121
Pro Salary Cap To Date$7,203,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,574,987
Farm Estimated Season Revenue$2,739,501
Pro Remaining Season Days174
Pro Expenses Per Days$303,581
Pro Estimated Expenses$52,823,094
Farm Remaining Season Days171
Farm Expenses Per Days$2,191
Farm Estimated Expenses$374,661
Estimated Season Expenses$53,197,755
Estimated Season Salary Cap$59,276,407
Estimate Under Maximum Salary Cap of $83,500,000$24,223,593
Estimate Over Minimum Salary Cap of $61,700,000 -$2,423,593
Current Bank Account$78,525,810
Projected Bank Account$89,642,543

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $11,040,609
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $11,040,609
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $4,906,937
Reilly Smith $4,500,000 (1)
-Salary Remaining : $3,974,619
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $3,532,995
Kris Russell $3,000,000 (2)
-Salary Remaining : $2,649,746
Chris Driedger $2,500,000 (2)
-Salary Remaining : $2,208,122
Tanner Kero $2,025,000 (1)
-Salary Remaining : $1,788,579
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $1,369,036
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $883,249
Craig Smith $1,000,000 (2)
-Salary Remaining : $883,249
Shane Wright $950,000 (1)
-Salary Remaining : $839,086
Matty Beniers $925,000 (1)
-Salary Remaining : $817,005
Mattias Norlinder $892,500 (3)
-Salary Remaining : $788,299
Simon Holmstrom $832,500 (1)
-Salary Remaining : $735,305
Dryden Hunt $775,000 (4)
-Salary Remaining : $684,518
Martin Pospisil $775,000 (4)
-Salary Remaining : $684,518
Cale Fleury $775,000 (3)
-Salary Remaining : $684,518
Taylor Fedun $775,000 (1)
-Salary Remaining : $684,518
Spencer Martin $775,000 (3)
-Salary Remaining : $684,518
Michael McCarron $750,000 (2)
-Salary Remaining : $662,437
Max Lajoie $600,000 (1)
-Salary Remaining : $529,949
Total Pro Players22
Salary Commitment
Year 21 : $58,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $23,750,000
Year 22 : $13,325,000
Year 23 : $6,675,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $58,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $176,289
Derek Grant $150,000 (1)
Salary Remaining : $132,216
Collin Delia $75,000 (3)
Salary Remaining : $66,108
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 - 5,712 - 95.19%
Level 2: 5000 - $80 - 4,621 - 92.43%
Level 3: 2000 - $65 - 1,875 - 93.76%
Level 4: 4000 - $32 - 3,677 - 91.91%
Luxury : 1000 - $160 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,885 - 93.80%
Average Income per Game$1,704,200
Year to Date Revenue$6,816,798
Farm
Home Games Left32
Average Attendance - %3,000 - 100.00%
Average Income per Game$59,000
Year to Date Revenue$236,000

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$8,342,639
Farm Year To Date Expenses$151,903
Pro Salary Cap To Date$7,817,263
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,055,382
Farm Estimated Season Revenue$1,888,000
Pro Remaining Season Days174
Pro Expenses Per Days$359,010
Pro Estimated Expenses$62,467,740
Farm Remaining Season Days171
Farm Expenses Per Days$6,404
Farm Estimated Expenses$1,095,084
Estimated Season Expenses$63,562,824
Estimated Season Salary Cap$68,685,495
Estimate Under Maximum Salary Cap of $83,500,000$14,814,505
Estimate Over Minimum Salary Cap of $61,700,000 $6,985,495
Current Bank Account$20,271,715
Projected Bank Account$21,652,273

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $7,507,614
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $6,447,716
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $5,520,305
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $5,122,843
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $3,974,619
Filip Hronek $4,500,000 (3)
-Salary Remaining : $3,974,619
J.T. Compher $3,500,000 (2)
-Salary Remaining : $3,091,371
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $2,649,746
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $2,605,584
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $2,208,122
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $2,208,122
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $1,987,310
Radim Simek $2,150,000 (1)
-Salary Remaining : $1,898,985
John Marino $1,750,000 (1)
-Salary Remaining : $1,545,685
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $1,545,685
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $1,059,898
Sammy Blais $1,000,000 (4)
-Salary Remaining : $883,249
Trevor Zegras $925,000 (1)
-Salary Remaining : $817,005
Christian Fischer $832,500 (2)
-Salary Remaining : $735,305
Mark Kastelic $800,000 (4)
-Salary Remaining : $706,599
Mason Marchment $792,500 (1)
-Salary Remaining : $699,975
Shane Pinto $775,000 (2)
-Salary Remaining : $684,518
Anthony Stolarz $700,000 (1)
-Salary Remaining : $618,274
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 : $176,289
Anton Khudobin $200,000 (1)
Salary Remaining : $176,289
Cal Petersen $100,000 (2)
Salary Remaining : $88,144
Mavrik Bourque $92,500 (1)
Salary Remaining : $81,534
Josh Dunne $92,500 (2)
Salary Remaining : $81,534
Isaak Phillips $89,250 (2)
Salary Remaining : $78,669
Jesper Sellgren $84,250 (2)
Salary Remaining : $74,262
Jack LaFontaine $83,850 (2)
Salary Remaining : $73,909
Philippe Maillet $77,500 (2)
Salary Remaining : $68,312
Zach Aston-Reese $77,500 (1)
Salary Remaining : $68,312
Noah Juulsen $75,000 (1)
Salary Remaining : $66,108
Martin Frk $70,000 (1)
Salary Remaining : $61,701
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 - 6,031 - 84.94%
Level 2: 6300 - $52 - 5,277 - 83.75%
Level 3: 3600 - $32 - 3,284 - 91.22%
Level 4: 4500 - $24 - 4,302 - 95.60%
Luxury : 1500 - $195 - 1,150 - 76.67%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,443 - 72.16%
Farm Level 2: 1000 - $30 - 483 - 48.26%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,043 - 87.14%
Average Income per Game$1,754,139
Year to Date Revenue$3,508,278
Farm
Home Games Left31
Average Attendance - %1,926 - 64.19%
Average Income per Game$85,203
Year to Date Revenue$426,015

Expense

Pro Players Total Salaries$72,252,883
Farm Players Total Salaries$2,894,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$8,651,348
Farm Year To Date Expenses$343,160
Pro Salary Cap To Date$7,864,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,411,421
Farm Estimated Season Revenue$2,641,293
Pro Remaining Season Days174
Pro Expenses Per Days$379,456
Pro Estimated Expenses$66,025,344
Farm Remaining Season Days171
Farm Expenses Per Days$14,920
Farm Estimated Expenses$2,551,320
Estimated Season Expenses$68,576,664
Estimated Season Salary Cap$73,431,833
Estimate Under Maximum Salary Cap of $83,500,000$10,068,167
Estimate Over Minimum Salary Cap of $61,700,000 $11,731,833
Current Bank Account$76,390,570
Projected Bank Account$78,866,620

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $10,598,985
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $8,832,487
Blake Coleman $6,500,000 (3)
-Salary Remaining : $5,741,117
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $5,387,817
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $5,299,492
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $3,785,353
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $3,532,995
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $3,532,995
Pius Suter $3,750,000 (3)
-Salary Remaining : $3,312,183
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $2,914,721
Alex Stalock $1,600,000 (2)
-Salary Remaining : $1,413,198
Troy Stecher $1,250,000 (2)
-Salary Remaining : $1,104,061
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $927,411
Arthur Kaliyev $950,000 (1)
-Salary Remaining : $839,086
Jamie Drysdale $950,000 (1)
-Salary Remaining : $839,086
Artem Zub $925,000 (1)
-Salary Remaining : $817,005
Cal Foote $900,000 (3)
-Salary Remaining : $794,924
Marco Rossi $894,167 (1)
-Salary Remaining : $789,772
Ryan McLeod $798,000 (3)
-Salary Remaining : $704,832
Travis Boyd $750,000 (2)
-Salary Remaining : $662,437
Vinni Lettieri $750,000 (3)
-Salary Remaining : $662,437
Morgan Geekie $750,000 (1)
-Salary Remaining : $662,437
Joey Daccord $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players23
Salary Commitment
Year 21 : $72,252,883
Year 22 : $60,633,716
Year 23 : $24,983,716
Year 24 : $8,285,716
Salary Average Commitment
Year 21 : $25,083,716
Year 22 : $20,283,716
Year 23 : $11,983,716
Year 24 : $4,885,716
Salary Cap with 1 Way Contract
Year 21 : $72,252,883
Year 22 : $60,633,716
Year 23 : $24,983,716
Year 24 : $8,285,716

Farm Players Salaries

Justin Dowling $120,000 (2)
Salary Remaining : $105,773
Drew O'Connor $95,000 (1)
Salary Remaining : $83,737
Justus Annunen $92,500 (1)
Salary Remaining : $81,534
Brennan Othmann $92,500 (1)
Salary Remaining : $81,534
Zachary L'Heureux $92,500 (2)
Salary Remaining : $81,534
Jonatan Berggren $92,500 (3)
Salary Remaining : $81,534
Fabian Lysell $92,500 (2)
Salary Remaining : $81,534
Simon Nemec $92,500 (2)
Salary Remaining : $81,534
Tyler Kleven $92,500 (2)
Salary Remaining : $81,534
Kole Lind $87,400 (1)
Salary Remaining : $77,038
Ethan Del Mastro $86,750 (1)
Salary Remaining : $76,465
Vincent Iorio $86,750 (1)
Salary Remaining : $76,465
Joshua Roy $86,750 (2)
Salary Remaining : $76,465
Logan Mailloux $86,750 (1)
Salary Remaining : $76,465
Nikita Chibrikov $86,750 (1)
Salary Remaining : $76,465
Nolan Allan $86,750 (1)
Salary Remaining : $76,465
Alex Beaucage $86,750 (1)
Salary Remaining : $76,465
Will Cuylle $86,750 (2)
Salary Remaining : $76,465
Xavier Simoneau $85,500 (1)
Salary Remaining : $75,363
Declan Chisholm $83,500 (1)
Salary Remaining : $73,601
Brayden Tracey $83,250 (1)
Salary Remaining : $73,380
Sam Poulin $83,250 (2)
Salary Remaining : $73,380
Joseph Cramarossa $80,000 (2)
Salary Remaining : $70,515
Dillon Simpson $80,000 (2)
Salary Remaining : $70,515
Jordan Gross $77,500 (3)
Salary Remaining : $68,312
Taro Hirose $77,500 (3)
Salary Remaining : $68,312
Jasper Weatherby $77,500 (4)
Salary Remaining : $68,312
Artemi Kniazev $77,500 (2)
Salary Remaining : $68,312
Conor Timmins $75,000 (1)
Salary Remaining : $66,108
Sampo Ranta $75,000 (2)
Salary Remaining : $66,108
Andy Welinski $75,000 (1)
Salary Remaining : $66,108
Gemel Smith $75,000 (1)
Salary Remaining : $66,108
Matthew Robertson $75,000 (1)
Salary Remaining : $66,108
Nicholas Baptiste $70,000 (1)
Salary Remaining : $61,701
Total Farm Players34
Salary Commitment
Year 21 : $2,894,400
Year 22 : $1,384,250
Year 23 : $325,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,223,654
Year 22 : $1,083,250
Year 23 : $307,500
Year 24 : $60,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6200 - $115 - 4,476 - 72.19%
Level 2: 5300 - $85 - 3,028 - 57.13%
Level 3: 2400 - $65 - 1,515 - 63.10%
Level 4: 4000 - $45 - 1,984 - 49.60%
Luxury : 1100 - $350 - 574 - 52.14%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,912 - 95.60%
Farm Level 2: 1000 - $15 - 979 - 97.94%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %11,576 - 60.92%
Average Income per Game$1,694,345
Year to Date Revenue$3,388,690
Farm
Home Games Left31
Average Attendance - %2,891 - 96.38%
Average Income per Game$85,020
Year to Date Revenue$425,101

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$2,167,250
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,157,352
Farm Year To Date Expenses$256,933
Pro Salary Cap To Date$9,667,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,079,455
Farm Estimated Season Revenue$2,635,626
Pro Remaining Season Days174
Pro Expenses Per Days$422,462
Pro Estimated Expenses$73,508,388
Farm Remaining Season Days171
Farm Expenses Per Days$11,171
Farm Estimated Expenses$1,910,241
Estimated Season Expenses$75,418,629
Estimated Season Salary Cap$79,465,723
Estimate Under Maximum Salary Cap of $83,500,000$4,034,277
Estimate Over Minimum Salary Cap of $61,700,000 $17,765,723
Current Bank Account$39,933,820
Projected Bank Account$33,230,272

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $7,065,990
John Tavares $7,950,000 (1)
-Salary Remaining : $7,021,827
Brock Boeser $7,500,000 (1)
-Salary Remaining : $6,624,365
Chris Kreider $6,000,000 (3)
-Salary Remaining : $5,299,492
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $5,299,492
Tyler Myers $5,500,000 (3)
-Salary Remaining : $4,857,868
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $4,637,056
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $3,532,995
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $3,268,020
Dylan Strome $3,600,000 (1)
-Salary Remaining : $3,179,695
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $2,870,558
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $2,848,477
Brock McGinn $2,750,000 (1)
-Salary Remaining : $2,428,934
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $2,208,122
Martin Necas $2,500,000 (3)
-Salary Remaining : $2,208,122
David Kampf $2,400,000 (2)
-Salary Remaining : $2,119,797
Mason Appleton $2,000,000 (3)
-Salary Remaining : $1,766,497
Michael Bunting $1,150,000 (3)
-Salary Remaining : $1,015,736
Tony DeAngelo $1,000,000 (2)
-Salary Remaining : $883,249
Dan Vladar $750,000 (1)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $79,025,000
Year 22 : $35,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000
Salary Average Commitment
Year 21 : $57,627,019
Year 22 : $25,675,000
Year 23 : $19,175,000
Year 24 : $6,925,000
Salary Cap with 1 Way Contract
Year 21 : $79,025,000
Year 22 : $35,225,000
Year 23 : $24,075,000
Year 24 : $6,925,000

Farm Players Salaries

Jordan Weal $200,000 (1)
Salary Remaining : $176,289
Andrew Agozzino $140,000 (3)
Salary Remaining : $123,402
Michael Del Zotto $140,000 (3)
Salary Remaining : $123,402
Andrej Sustr $120,000 (3)
Salary Remaining : $105,773
Michael McLeod $100,000 (3)
Salary Remaining : $88,144
Gabriel Bourque $100,000 (2)
Salary Remaining : $88,144
Jack Ahcan $92,500 (1)
Salary Remaining : $81,534
Matt Donovan $90,000 (1)
Salary Remaining : $79,330
Alex Laferriere $87,500 (2)
Salary Remaining : $77,126
Justin Sourdif $86,750 (2)
Salary Remaining : $76,465
Louis Crevier $86,750 (2)
Salary Remaining : $76,465
Matthew Kessel $84,250 (1)
Salary Remaining : $74,262
Braden Schneider $83,250 (1)
Salary Remaining : $73,380
Michael Dal Colle $83,250 (1)
Salary Remaining : $73,380
Alex Limoges $78,000 (3)
Salary Remaining : $68,753
Nikita Alexandrov $77,500 (1)
Salary Remaining : $68,312
Egor Afanasyev $77,500 (4)
Salary Remaining : $68,312
Dylan Coghlan $75,000 (3)
Salary Remaining : $66,108
Joe Hicketts $75,000 (3)
Salary Remaining : $66,108
Joey Anderson $75,000 (1)
Salary Remaining : $66,108
Mitchell Chaffee $75,000 (3)
Salary Remaining : $66,108
Sebastien Aho $70,000 (1)
Salary Remaining : $61,701
Zane McIntyre $70,000 (1)
Salary Remaining : $61,701
Total Farm Players23
Salary Commitment
Year 21 : $2,167,250
Year 22 : $1,241,500
Year 23 : $880,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,463,000
Year 22 : $843,000
Year 23 : $603,000
Year 24 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6500 - $88 - 6,306 - 97.01%
Level 2: 5250 - $46 - 5,236 - 99.72%
Level 3: 5000 - $17 - 3,591 - 71.82%
Level 4: 5000 - $14 - 4,816 - 96.31%
Luxury : 1250 - $190 - 1,169 - 93.55%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,923 - 96.15%
Farm Level 2: 1000 - $15 - 965 - 96.50%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %21,117 - 91.81%
Average Income per Game$1,673,673
Year to Date Revenue$10,042,040
Farm
Home Games Left31
Average Attendance - %2,888 - 96.27%
Average Income per Game$96,500
Year to Date Revenue$482,501

Expense

Pro Players Total Salaries$78,842,500
Farm Players Total Salaries$579,450
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$9,288,675
Farm Year To Date Expenses$77,984
Pro Salary Cap To Date$9,113,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,578,567
Farm Estimated Season Revenue$2,991,506
Pro Remaining Season Days174
Pro Expenses Per Days$407,830
Pro Estimated Expenses$70,962,420
Farm Remaining Season Days171
Farm Expenses Per Days$2,987
Farm Estimated Expenses$510,777
Estimated Season Expenses$71,473,197
Estimated Season Salary Cap$82,001,137
Estimate Under Maximum Salary Cap of $83,500,000$1,498,863
Estimate Over Minimum Salary Cap of $61,700,000 $20,301,137
Current Bank Account$24,845,643
Projected Bank Account$14,942,519

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $8,832,487
Kris Letang $8,000,000 (2)
-Salary Remaining : $7,065,990
Sean Couturier $7,750,000 (2)
-Salary Remaining : $6,845,178
Neal Pionk $6,500,000 (1)
-Salary Remaining : $5,741,117
Brayden Point $6,000,000 (1)
-Salary Remaining : $5,299,492
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $5,299,492
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $4,857,868
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $4,659,137
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $4,416,244
Timo Meier $4,000,000 (1)
-Salary Remaining : $3,532,995
Darren Helm $2,500,000 (1)
-Salary Remaining : $2,208,122
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $1,854,822
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,766,497
Jack Campbell $1,800,000 (2)
-Salary Remaining : $1,589,848
Conor Sheary $1,750,000 (1)
-Salary Remaining : $1,545,685
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $1,324,873
Eetu Liukas $867,500 (2)
-Salary Remaining : $766,218
Mark Giordano $800,000 (2)
-Salary Remaining : $706,599
Markus Niemelainen $750,000 (2)
-Salary Remaining : $662,437
Mats Zuccarello $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $78,842,500
Year 22 : $54,492,500
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $72,225,000
Year 22 : $54,075,000
Year 23 : $10,500,000
Year 24 : $5,000,000
Salary Cap with 1 Way Contract
Year 21 : $78,842,500
Year 22 : $54,492,500
Year 23 : $10,500,000
Year 24 : $5,000,000

Farm Players Salaries

Christian Djoos $100,000 (2)
Salary Remaining : $88,144
Oskari Laaksonen $92,500 (2)
Salary Remaining : $81,534
Taylor Gauthier $86,750 (2)
Salary Remaining : $76,465
Jakub Demek $85,200 (2)
Salary Remaining : $75,099
Brennan Menell $75,000 (2)
Salary Remaining : $66,108
Jeremy Bracco $70,000 (1)
Salary Remaining : $61,701
Matt Bartkowski $70,000 (1)
Salary Remaining : $61,701
Total Farm Players7
Salary Commitment
Year 21 : $579,450
Year 22 : $439,450
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $470,202
Year 22 : $340,000
Year 23 : $0
Year 24 : $0

Nashville Predators

Nashville Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 4,823 - 80.38%
Level 2: 5000 - $60 - 4,974 - 99.47%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,436 - 85.90%
Luxury : 1000 - $205 - 953 - 95.30%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 954 - 95.36%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %14,221 - 88.68%
Average Income per Game$1,567,114
Year to Date Revenue$9,402,683
Farm
Home Games Left31
Average Attendance - %2,880 - 96.01%
Average Income per Game$96,447
Year to Date Revenue$482,236

Expense

Pro Players Total Salaries$75,992,500
Farm Players Total Salaries$347,500
Coaches Total Salaries$3,906,250
Luxury Taxe Total$0
Special Salary Cap Value$7,850,000
Pro Year To Date Expenses$9,303,154
Farm Year To Date Expenses$51,483
Pro Salary Cap To Date$8,847,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,848,984
Farm Estimated Season Revenue$2,989,863
Pro Remaining Season Days174
Pro Expenses Per Days$405,577
Pro Estimated Expenses$70,570,398
Farm Remaining Season Days171
Farm Expenses Per Days$1,791
Farm Estimated Expenses$306,261
Estimated Season Expenses$70,876,659
Estimated Season Salary Cap$83,817,415
Estimate Under Maximum Salary Cap of $83,500,000-$317,415
Estimate Over Minimum Salary Cap of $61,700,000 $22,117,415
Current Bank Account$1,699,326
Projected Bank Account($11,338,486)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $14,573,604
Connor McDavid $13,000,000 (1)
-Salary Remaining : $11,482,234
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $7,065,990
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $5,299,492
Adam Pelech $5,750,000 (2)
-Salary Remaining : $5,078,680
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $3,974,619
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $3,091,371
Colton Sissons $2,775,000 (1)
-Salary Remaining : $2,451,015
Miles Wood $2,500,000 (1)
-Salary Remaining : $2,208,122
Antti Raanta $1,750,000 (2)
-Salary Remaining : $1,545,685
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $1,280,711
Lawson Crouse $1,350,000 (1)
-Salary Remaining : $1,192,386
Brendan Smith $1,000,000 (2)
-Salary Remaining : $883,249
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $883,249
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $839,086
Morgan Barron $925,000 (1)
-Salary Remaining : $817,005
Noah Cates $925,000 (1)
-Salary Remaining : $817,005
Dylan Guenther $925,000 (3)
-Salary Remaining : $817,005
Olen Zellweger $867,500 (3)
-Salary Remaining : $766,218
Barclay Goodrow $850,000 (1)
-Salary Remaining : $750,761
Taylor Raddysh $775,000 (2)
-Salary Remaining : $684,518
Gustav Forsling $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players22
Salary Commitment
Year 21 : $75,992,500
Year 22 : $46,017,500
Year 23 : $16,742,500
Year 24 : $9,450,000
Salary Average Commitment
Year 21 : $53,875,000
Year 22 : $25,300,000
Year 23 : $16,150,000
Year 24 : $9,450,000
Salary Cap with 1 Way Contract
Year 21 : $75,992,500
Year 22 : $46,017,500
Year 23 : $16,742,500
Year 24 : $9,450,000

Farm Players Salaries

Scott Harrington $200,000 (2)
Salary Remaining : $176,289
Jakub Lauko $77,500 (2)
Salary Remaining : $68,312
Anton Forsberg $70,000 (2)
Salary Remaining : $61,701
Total Farm Players3
Salary Commitment
Year 21 : $347,500
Year 22 : $347,500
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $200,202
Year 22 : $200,202
Year 23 : $0
Year 24 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6100 - $100 - 4,862 - 79.71%
Level 2: 5000 - $65 - 3,961 - 79.22%
Level 3: 2600 - $50 - 2,082 - 80.07%
Level 4: 4200 - $30 - 3,147 - 74.93%
Luxury : 1100 - $210 - 952 - 86.56%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,145 - 57.23%
Farm Level 2: 1000 - $25 - 580 - 57.98%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,004 - 78.97%
Average Income per Game$1,667,530
Year to Date Revenue$10,005,182
Farm
Home Games Left32
Average Attendance - %1,724 - 57.48%
Average Income per Game$84,628
Year to Date Revenue$338,512

Expense

Pro Players Total Salaries$76,262,499
Farm Players Total Salaries$2,600,750
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,129,629
Farm Year To Date Expenses$303,178
Pro Salary Cap To Date$8,954,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,363,562
Farm Estimated Season Revenue$2,708,096
Pro Remaining Season Days174
Pro Expenses Per Days$394,733
Pro Estimated Expenses$68,683,542
Farm Remaining Season Days171
Farm Expenses Per Days$13,406
Farm Estimated Expenses$2,292,426
Estimated Season Expenses$70,975,968
Estimated Season Salary Cap$76,313,203
Estimate Under Maximum Salary Cap of $83,500,000$7,186,797
Estimate Over Minimum Salary Cap of $61,700,000 $14,613,203
Current Bank Account$82,375,817
Projected Bank Account$72,471,507

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $6,977,665
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $6,624,365
John Carlson $6,000,000 (2)
-Salary Remaining : $5,299,492
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $4,857,868
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $4,725,381
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $4,592,893
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $4,416,244
Jason Zucker $4,800,000 (1)
-Salary Remaining : $4,239,594
Bo Horvat $4,450,000 (3)
-Salary Remaining : $3,930,457
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $3,532,995
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $3,312,183
David Perron $3,087,500 (2)
-Salary Remaining : $2,727,030
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $2,649,746
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $2,208,122
Cody Ceci $2,000,000 (1)
-Salary Remaining : $1,766,497
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $1,766,497
Evander Kane $1,375,000 (1)
-Salary Remaining : $1,214,467
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $1,059,898
Nick Bjugstad $900,000 (3)
-Salary Remaining : $794,924
Sam Montembeault $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $76,262,499
Year 22 : $56,487,500
Year 23 : $34,300,000
Year 24 : $8,950,000
Salary Average Commitment
Year 21 : $75,662,500
Year 22 : $56,487,500
Year 23 : $34,300,000
Year 24 : $8,950,000
Salary Cap with 1 Way Contract
Year 21 : $76,262,499
Year 22 : $56,487,500
Year 23 : $34,300,000
Year 24 : $8,950,000

Farm Players Salaries

Kevin Connauton $200,000 (4)
Salary Remaining : $176,289
Dillon Heatherington $200,000 (1)
Salary Remaining : $176,289
Cameron Gaunce $200,000 (4)
Salary Remaining : $176,289
Logan Shaw $200,000 (3)
Salary Remaining : $176,289
Dan Renouf $200,000 (4)
Salary Remaining : $176,289
Mark Friedman $200,000 (3)
Salary Remaining : $176,289
Stefan Noesen $100,000 (1)
Salary Remaining : $88,144
Hudson Fasching $99,500 (3)
Salary Remaining : $87,704
Spencer Smallman $97,500 (3)
Salary Remaining : $85,941
Mark Pysyk $97,500 (1)
Salary Remaining : $85,941
Nikolas Brouillard $92,500 (1)
Salary Remaining : $81,534
Adam Scheel $92,500 (1)
Salary Remaining : $81,534
Corey Andonovski $92,500 (1)
Salary Remaining : $81,534
Matthew Knies $92,500 (2)
Salary Remaining : $81,534
Ryder Rolston $86,750 (2)
Salary Remaining : $76,465
James Malatesta $86,250 (3)
Salary Remaining : $76,024
Jonah Gadjovich $83,250 (1)
Salary Remaining : $73,380
Brian Pinho $77,500 (1)
Salary Remaining : $68,312
Anthony Angello $77,500 (2)
Salary Remaining : $68,312
Guillaume Brisebois $77,500 (2)
Salary Remaining : $68,312
Dalton Smith $77,500 (1)
Salary Remaining : $68,312
Matej Machovsky $70,000 (1)
Salary Remaining : $61,701
Total Farm Players22
Salary Commitment
Year 21 : $2,600,750
Year 22 : $1,617,500
Year 23 : $1,283,250
Year 24 : $600,000
Salary Average Commitment
Year 21 : $1,392,702
Year 22 : $755,000
Year 23 : $480,000
Year 24 : $180,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6300 - $92 - 6,212 - 98.60%
Level 2: 5300 - $50 - 5,258 - 99.20%
Level 3: 3300 - $30 - 3,167 - 95.98%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,098 - 99.77%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,878 - 93.88%
Farm Level 2: 1000 - $10 - 993 - 99.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,734 - 98.67%
Average Income per Game$1,772,310
Year to Date Revenue$7,089,240
Farm
Home Games Left31
Average Attendance - %2,871 - 95.69%
Average Income per Game$78,184
Year to Date Revenue$390,922

Expense

Pro Players Total Salaries$75,384,999
Farm Players Total Salaries$2,221,202
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,393,682
Farm Year To Date Expenses$268,709
Pro Salary Cap To Date$8,754,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,575,470
Farm Estimated Season Revenue$2,423,716
Pro Remaining Season Days174
Pro Expenses Per Days$403,985
Pro Estimated Expenses$70,293,390
Farm Remaining Season Days171
Farm Expenses Per Days$11,449
Farm Estimated Expenses$1,957,779
Estimated Season Expenses$72,251,169
Estimated Season Salary Cap$71,606,016
Estimate Under Maximum Salary Cap of $83,500,000$11,893,984
Estimate Over Minimum Salary Cap of $61,700,000 $9,906,016
Current Bank Account$45,027,086
Projected Bank Account$40,775,103

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $10,157,360
Mitch Marner $8,000,000 (3)
-Salary Remaining : $7,065,990
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $5,520,305
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $5,299,492
Brent Burns $5,000,000 (4)
-Salary Remaining : $4,416,244
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $4,416,244
T.J. Oshie (Out of Payroll) $4,500,000 (1)
-Salary Remaining : $3,974,619
Tyler Seguin (Out of Payroll) $4,225,000 (2)
-Salary Remaining : $3,731,726
Jeff Petry $4,000,000 (2)
-Salary Remaining : $3,532,995
Phillip Danault $3,250,000 (1)
-Salary Remaining : $2,870,558
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $2,870,558
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $2,813,147
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $2,649,746
Zach Hyman $2,550,000 (2)
-Salary Remaining : $2,252,284
TJ Brodie $2,500,000 (2)
-Salary Remaining : $2,208,122
Will Borgen $1,799,999 (3)
-Salary Remaining : $1,589,847
Sonny Milano $1,600,000 (1)
-Salary Remaining : $1,413,198
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $1,104,061
Filip Gustavsson $825,000 (3)
-Salary Remaining : $728,680
Johnathan Kovacevic $750,000 (3)
-Salary Remaining : $662,437
Fredrik Olofsson $750,000 (3)
-Salary Remaining : $662,437
Matt Roy $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players22
Salary Commitment
Year 21 : $79,884,999
Year 22 : $57,084,999
Year 23 : $34,309,999
Year 24 : $13,185,000
Salary Average Commitment
Year 21 : $82,812,020
Year 22 : $61,112,020
Year 23 : $30,512,020
Year 24 : $13,185,000
Salary Cap with 1 Way Contract
Year 21 : $79,884,999
Year 22 : $57,084,999
Year 23 : $34,309,999
Year 24 : $13,185,000

Farm Players Salaries

Dan Hamhuis $150,000 (1)
Salary Remaining : $132,216
Hunter McKown $95,000 (1)
Salary Remaining : $83,737
Cooper Marody $92,500 (1)
Salary Remaining : $81,534
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $81,534
Spencer Stastney $92,500 (1)
Salary Remaining : $81,534
Wyatt Kaiser $92,500 (2)
Salary Remaining : $81,534
Daemon Hunt $86,750 (2)
Salary Remaining : $76,465
Samuel Walker $84,250 (3)
Salary Remaining : $74,262
Mikhail Maltsev $80,000 (3)
Salary Remaining : $70,515
Lucas Carlsson $80,000 (3)
Salary Remaining : $70,515
Marcus Bjork $77,500 (3)
Salary Remaining : $68,312
Lukas Rousek $77,500 (3)
Salary Remaining : $68,312
CJ Suess $77,500 (3)
Salary Remaining : $68,312
Michael Sgarbossa $77,500 (4)
Salary Remaining : $68,312
Saku Maenalanen $75,000 (3)
Salary Remaining : $66,108
Kyle Turris $75,000 (2)
Salary Remaining : $66,108
Sami Niku $75,000 (2)
Salary Remaining : $66,108
Christian Wolanin $75,000 (2)
Salary Remaining : $66,108
Felix Sandstrom $75,000 (3)
Salary Remaining : $66,108
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $66,108
Joseph Gambardella $75,000 (3)
Salary Remaining : $66,108
Matthew Phillips $75,000 (3)
Salary Remaining : $66,108
Casey Fitzgerald $75,000 (3)
Salary Remaining : $66,108
Adam Huska $75,000 (2)
Salary Remaining : $66,108
Jack Rathbone $75,000 (3)
Salary Remaining : $66,108
TJ Tynan $70,202 (1)
Salary Remaining : $61,879
Joel Kellman $70,000 (1)
Salary Remaining : $61,701
Total Farm Players27
Salary Commitment
Year 21 : $2,221,202
Year 22 : $1,558,500
Year 23 : $1,004,250
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,863,106
Year 22 : $1,390,202
Year 23 : $940,202
Year 24 : $77,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,276 - 88.39%
Level 2: 6000 - $55 - 5,097 - 84.95%
Level 3: 3800 - $34 - 3,145 - 82.76%
Level 4: 4600 - $20 - 4,293 - 93.32%
Luxury : 1500 - $190 - 1,206 - 80.42%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.76%
Farm Level 2: 1000 - $15 - 965 - 96.53%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,017 - 87.03%
Average Income per Game$1,850,015
Year to Date Revenue$7,400,061
Farm
Home Games Left32
Average Attendance - %2,841 - 94.68%
Average Income per Game$94,533
Year to Date Revenue$378,132

Expense

Pro Players Total Salaries$83,199,999
Farm Players Total Salaries$1,618,350
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,830,453
Farm Year To Date Expenses$191,866
Pro Salary Cap To Date$9,421,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,450,564
Farm Estimated Season Revenue$3,025,056
Pro Remaining Season Days174
Pro Expenses Per Days$427,411
Pro Estimated Expenses$74,369,514
Farm Remaining Season Days171
Farm Expenses Per Days$8,342
Farm Estimated Expenses$1,426,482
Estimated Season Expenses$75,795,996
Estimated Season Salary Cap$82,908,115
Estimate Under Maximum Salary Cap of $83,500,000$591,885
Estimate Over Minimum Salary Cap of $61,700,000 $21,208,115
Current Bank Account$27,142,015
Projected Bank Account$22,821,639

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $6,182,741
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $5,873,604
John Klingberg $5,750,000 (1)
-Salary Remaining : $5,078,680
Shea Theodore $5,200,000 (4)
-Salary Remaining : $4,592,893
Damon Severson $5,100,000 (3)
-Salary Remaining : $4,504,569
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $4,504,568
Ryan Strome $5,000,000 (2)
-Salary Remaining : $4,416,244
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $4,195,431
Joel Farabee $4,250,000 (4)
-Salary Remaining : $3,753,807
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $3,643,401
Boone Jenner $3,750,000 (5)
-Salary Remaining : $3,312,183
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $3,091,371
Jan Rutta $3,300,000 (2)
-Salary Remaining : $2,914,721
Dillon Dube $3,300,000 (3)
-Salary Remaining : $2,914,721
Jeff Carter $3,250,000 (1)
-Salary Remaining : $2,870,558
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $2,826,396
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $2,473,096
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $2,473,096
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $2,208,122
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $971,574
Michael Amadio $775,000 (2)
-Salary Remaining : $684,518
Total Pro Players21
Salary Commitment
Year 21 : $83,199,999
Year 22 : $55,199,999
Year 23 : $36,674,999
Year 24 : $23,524,999
Salary Average Commitment
Year 21 : $68,500,000
Year 22 : $45,300,000
Year 23 : $29,475,000
Year 24 : $19,025,000
Salary Cap with 1 Way Contract
Year 21 : $83,199,999
Year 22 : $55,199,999
Year 23 : $36,674,999
Year 24 : $23,524,999

Farm Players Salaries

Steven Santini $200,000 (4)
Salary Remaining : $176,289
Michael Raffl $165,100 (2)
Salary Remaining : $145,526
Barrett Hayton $140,000 (1)
Salary Remaining : $123,402
Pat Maroon $100,000 (2)
Salary Remaining : $88,144
Jiri Kulich $95,000 (2)
Salary Remaining : $83,737
Stephen Johns $95,000 (1)
Salary Remaining : $83,737
Roby Jarventie $92,500 (2)
Salary Remaining : $81,534
Jesse Ylonen $92,500 (1)
Salary Remaining : $81,534
Karel Vejmelka $84,250 (2)
Salary Remaining : $74,262
Hendrix Lapierre $83,250 (2)
Salary Remaining : $73,380
Ville Heinola $83,250 (2)
Salary Remaining : $73,380
Michael Dipietro $77,500 (4)
Salary Remaining : $68,312
Valtteri Puustinen $77,500 (4)
Salary Remaining : $68,312
Akil Thomas $77,500 (2)
Salary Remaining : $68,312
Jack Studnicka $77,500 (3)
Salary Remaining : $68,312
Ben Harpur $77,500 (1)
Salary Remaining : $68,312
Total Farm Players16
Salary Commitment
Year 21 : $1,618,350
Year 22 : $1,213,350
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $1,120,750
Year 22 : $783,250
Year 23 : $240,000
Year 24 : $180,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 6,262 - 86.98%
Level 2: 6200 - $54 - 5,009 - 80.79%
Level 3: 4200 - $30 - 3,345 - 79.63%
Level 4: 4800 - $22 - 4,358 - 90.79%
Luxury : 1600 - $180 - 1,197 - 74.81%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,971 - 98.56%
Farm Level 2: 1000 - $14 - 969 - 96.88%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,171 - 84.05%
Average Income per Game$1,818,829
Year to Date Revenue$7,275,314
Farm
Home Games Left32
Average Attendance - %2,940 - 98.00%
Average Income per Game$85,786
Year to Date Revenue$343,144

Expense

Pro Players Total Salaries$73,817,500
Farm Players Total Salaries$3,089,404
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,291,614
Farm Year To Date Expenses$347,693
Pro Salary Cap To Date$8,801,254
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,296,654
Farm Estimated Season Revenue$2,745,152
Pro Remaining Season Days174
Pro Expenses Per Days$396,028
Pro Estimated Expenses$68,908,872
Farm Remaining Season Days171
Farm Expenses Per Days$15,925
Farm Estimated Expenses$2,723,175
Estimated Season Expenses$71,632,047
Estimated Season Salary Cap$74,000,446
Estimate Under Maximum Salary Cap of $83,500,000$9,499,554
Estimate Over Minimum Salary Cap of $61,700,000 $12,300,446
Current Bank Account$78,678,106
Projected Bank Account$77,087,865

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $7,198,477
Logan Couture $8,000,000 (2)
-Salary Remaining : $7,065,990
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $7,065,990
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $5,741,117
Conor Garland $6,000,000 (3)
-Salary Remaining : $5,299,492
Esa Lindell $6,000,000 (1)
-Salary Remaining : $5,299,492
William Karlsson $5,900,000 (1)
-Salary Remaining : $5,211,168
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $4,283,756
Luke Glendening $3,675,000 (1)
-Salary Remaining : $3,245,939
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $3,091,371
Colton Parayko $3,350,000 (1)
-Salary Remaining : $2,958,883
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $2,119,797
Troy Terry $1,550,000 (3)
-Salary Remaining : $1,369,036
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $883,249
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $817,005
Samuel Ersson $892,500 (2)
-Salary Remaining : $788,299
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $706,599
Morgan Frost $800,000 (3)
-Salary Remaining : $706,599
Jonathan Toews $775,000 (2)
-Salary Remaining : $684,518
Jaycob Megna $750,000 (3)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $73,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000
Salary Average Commitment
Year 21 : $70,071,539
Year 22 : $44,821,539
Year 23 : $29,602,019
Year 24 : $11,650,000
Salary Cap with 1 Way Contract
Year 21 : $73,817,500
Year 22 : $45,167,500
Year 23 : $29,650,000
Year 24 : $11,650,000

Farm Players Salaries

Jordan Harris $140,000 (1)
Salary Remaining : $123,402
Kyle Burroughs $110,000 (4)
Salary Remaining : $96,959
Nolan Patrick $100,000 (1)
Salary Remaining : $88,144
Nikita Tolopilo $95,000 (1)
Salary Remaining : $83,737
Linus Karlsson $92,500 (4)
Salary Remaining : $81,534
Lukas Reichel $92,500 (2)
Salary Remaining : $81,534
Nils Lundkvist $92,500 (1)
Salary Remaining : $81,534
Ryker Evans $92,500 (1)
Salary Remaining : $81,534
Marco Kasper $92,500 (3)
Salary Remaining : $81,534
Arvid Soderblom $92,500 (1)
Salary Remaining : $81,534
Urho Vaakanainen $90,000 (4)
Salary Remaining : $79,330
Jakub Galvas $89,250 (3)
Salary Remaining : $78,669
Amadeus Lombardi $87,000 (2)
Salary Remaining : $76,686
Logan Stankoven $86,750 (3)
Salary Remaining : $76,465
Kevin Lankinen $85,000 (2)
Salary Remaining : $74,923
Remi Poirier $84,500 (1)
Salary Remaining : $74,482
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $74,262
Connor Zary $83,250 (1)
Salary Remaining : $73,380
Adam Wilsby $83,000 (1)
Salary Remaining : $73,160
Riley Barber $80,000 (1)
Salary Remaining : $70,515
Matej Pekar $77,500 (2)
Salary Remaining : $68,312
Liam Foudy $77,500 (4)
Salary Remaining : $68,312
Henrik Tikkanen $77,500 (2)
Salary Remaining : $68,312
Kieffer Bellows $75,000 (1)
Salary Remaining : $66,108
Jake Bischoff $75,000 (1)
Salary Remaining : $66,108
Gavin Bayreuther $75,000 (3)
Salary Remaining : $66,108
Magnus Hellberg $75,000 (3)
Salary Remaining : $66,108
Evan Cormier $73,500 (2)
Salary Remaining : $64,786
Nicholas Caamano $70,202 (2)
Salary Remaining : $61,879
Jeremy Davies $70,202 (2)
Salary Remaining : $61,879
Rob O'Gara $70,000 (1)
Salary Remaining : $61,701
Kevin Roy $70,000 (1)
Salary Remaining : $61,701
Kyle Rau $70,000 (1)
Salary Remaining : $61,701
Joseph LaBate $70,000 (1)
Salary Remaining : $61,701
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $61,701
Nathan Walker $70,000 (1)
Salary Remaining : $61,701
Tyler Graovac $70,000 (1)
Salary Remaining : $61,701
Total Farm Players37
Salary Commitment
Year 21 : $3,089,404
Year 22 : $1,421,904
Year 23 : $788,500
Year 24 : $370,000
Salary Average Commitment
Year 21 : $2,860,606
Year 22 : $1,299,856
Year 23 : $714,250
Year 24 : $370,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $92 - 5,913 - 98.54%
Level 2: 5000 - $54 - 5,000 - 100.00%
Level 3: 4000 - $30 - 3,305 - 82.63%
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 - 1,936 - 96.81%
Farm Level 2: 1000 - $15 - 984 - 98.35%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,218 - 96.09%
Average Income per Game$1,741,948
Year to Date Revenue$5,225,845
Farm
Home Games Left32
Average Attendance - %2,920 - 97.33%
Average Income per Game$97,375
Year to Date Revenue$389,501

Expense

Pro Players Total Salaries$79,674,999
Farm Players Total Salaries$1,708,412
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,504,272
Farm Year To Date Expenses$202,328
Pro Salary Cap To Date$9,352,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,194,037
Farm Estimated Season Revenue$3,116,008
Pro Remaining Season Days174
Pro Expenses Per Days$411,041
Pro Estimated Expenses$71,521,134
Farm Remaining Season Days171
Farm Expenses Per Days$8,806
Farm Estimated Expenses$1,505,826
Estimated Season Expenses$73,026,960
Estimated Season Salary Cap$79,725,403
Estimate Under Maximum Salary Cap of $83,500,000$3,774,597
Estimate Over Minimum Salary Cap of $61,700,000 $18,025,403
Current Bank Account$30,409,149
Projected Bank Account$26,692,234

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $7,949,239
Quinn Hughes $8,600,000 (4)
-Salary Remaining : $7,595,939
Bowen Byram $8,499,999 (1)
-Salary Remaining : $7,507,613
Patrick Kane $7,000,000 (2)
-Salary Remaining : $6,182,741
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $5,741,117
Erik Johnson $6,000,000 (1)
-Salary Remaining : $5,299,492
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $4,416,244
Spencer Knight $4,500,000 (2)
-Salary Remaining : $3,974,619
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $3,974,619
J.T. Miller $4,500,000 (1)
-Salary Remaining : $3,974,619
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $3,532,995
Erik Haula $2,500,000 (2)
-Salary Remaining : $2,208,122
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,766,497
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $883,249
Logan Cooley $950,000 (3)
-Salary Remaining : $839,086
Lucas Raymond $925,000 (1)
-Salary Remaining : $817,005
Owen Power $925,000 (2)
-Salary Remaining : $817,005
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $744,137
Quinton Byfield $832,500 (2)
-Salary Remaining : $735,305
Logan Thompson $825,000 (2)
-Salary Remaining : $728,680
David Gustafsson $775,000 (4)
-Salary Remaining : $684,518
Total Pro Players21
Salary Commitment
Year 21 : $79,674,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000
Salary Average Commitment
Year 21 : $66,509,519
Year 22 : $52,209,519
Year 23 : $27,075,000
Year 24 : $15,875,000
Salary Cap with 1 Way Contract
Year 21 : $79,674,999
Year 22 : $53,250,000
Year 23 : $27,667,500
Year 24 : $15,875,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Salary Remaining : $96,959
Robbie Russo $100,000 (1)
Salary Remaining : $88,144
Kurtis MacDermid $97,500 (1)
Salary Remaining : $85,941
Jakub Dobes $92,500 (2)
Salary Remaining : $81,534
Filip Johansson $92,500 (2)
Salary Remaining : $81,534
Justin Barron $92,500 (2)
Salary Remaining : $81,534
Jack Drury $92,500 (1)
Salary Remaining : $81,534
Vitali Kravtsov $87,500 (1)
Salary Remaining : $77,126
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $77,049
Clay Stevenson $86,750 (4)
Salary Remaining : $76,465
Donovan Sebrango $86,750 (2)
Salary Remaining : $76,465
Nathan Smith $77,500 (3)
Salary Remaining : $68,312
Julien Gauthier $77,500 (2)
Salary Remaining : $68,312
Alexander Alexeyev $77,500 (4)
Salary Remaining : $68,312
Brandon Scanlin $77,500 (3)
Salary Remaining : $68,312
Ethen Frank $77,500 (2)
Salary Remaining : $68,312
Joseph Duszak $75,000 (2)
Salary Remaining : $66,108
Egor Zamula $75,000 (1)
Salary Remaining : $66,108
Matt Irwin $75,000 (1)
Salary Remaining : $66,108
Marc Michaelis $70,000 (1)
Salary Remaining : $61,701
Total Farm Players20
Salary Commitment
Year 21 : $1,708,412
Year 22 : $1,110,912
Year 23 : $406,662
Year 24 : $251,662
Salary Average Commitment
Year 21 : $1,402,614
Year 22 : $902,614
Year 23 : $344,912
Year 24 : $224,912

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 5,072 - 84.53%
Level 2: 5000 - $60 - 4,904 - 98.07%
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 - 1,836 - 91.78%
Farm Level 2: 1000 - $15 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,975 - 94.31%
Average Income per Game$1,704,385
Year to Date Revenue$5,113,154
Farm
Home Games Left32
Average Attendance - %2,824 - 94.12%
Average Income per Game$93,294
Year to Date Revenue$373,175

Expense

Pro Players Total Salaries$74,037,500
Farm Players Total Salaries$1,756,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,989,023
Farm Year To Date Expenses$208,719
Pro Salary Cap To Date$8,638,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,766,617
Farm Estimated Season Revenue$2,985,400
Pro Remaining Season Days174
Pro Expenses Per Days$391,053
Pro Estimated Expenses$68,043,222
Farm Remaining Season Days171
Farm Expenses Per Days$9,052
Farm Estimated Expenses$1,547,892
Estimated Season Expenses$69,591,114
Estimated Season Salary Cap$74,032,319
Estimate Under Maximum Salary Cap of $83,500,000$9,467,681
Estimate Over Minimum Salary Cap of $61,700,000 $12,332,319
Current Bank Account$24,540,838
Projected Bank Account$22,701,741

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $7,949,239
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $5,520,305
Sean Monahan $6,000,000 (1)
-Salary Remaining : $5,299,492
Josh Manson $5,000,000 (3)
-Salary Remaining : $4,416,244
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $4,018,782
Brandon Saad $4,500,000 (2)
-Salary Remaining : $3,974,619
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $3,709,645
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $3,532,995
Mike Matheson $4,000,000 (2)
-Salary Remaining : $3,532,995
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $3,356,345
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $3,091,371
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $3,091,371
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $2,649,746
Jake Middleton $2,800,000 (3)
-Salary Remaining : $2,473,096
James Reimer $2,750,000 (1)
-Salary Remaining : $2,428,934
Max Comtois $2,550,000 (2)
-Salary Remaining : $2,252,284
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $1,766,497
Dylan Gambrell $950,000 (3)
-Salary Remaining : $839,086
Zack MacEwen $925,000 (3)
-Salary Remaining : $817,005
Vincent Desharnais $762,500 (3)
-Salary Remaining : $673,477
Total Pro Players20
Salary Commitment
Year 21 : $74,037,500
Year 22 : $53,587,500
Year 23 : $25,937,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $65,450,000
Year 22 : $47,900,000
Year 23 : $22,200,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $74,037,500
Year 22 : $53,587,500
Year 23 : $25,937,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $81,534
Matthew Maggio $87,000 (2)
Salary Remaining : $76,686
Parker Ford $86,750 (2)
Salary Remaining : $76,465
Antti Saarela $86,750 (2)
Salary Remaining : $76,465
Nikolai Knyzhov $85,000 (2)
Salary Remaining : $74,923
Ilya Usau $84,250 (1)
Salary Remaining : $74,262
Adam Beckman $83,250 (2)
Salary Remaining : $73,380
Walker Duehr $82,500 (3)
Salary Remaining : $72,719
Maxence Guenette $80,500 (1)
Salary Remaining : $70,956
Travis Barron $80,000 (2)
Salary Remaining : $70,515
Patrick Giles $80,000 (1)
Salary Remaining : $70,515
Adam Gaudette $80,000 (3)
Salary Remaining : $70,515
Samuel Asselin $80,000 (2)
Salary Remaining : $70,515
Michal Teply $77,500 (2)
Salary Remaining : $68,312
Eetu Makiniemi $77,500 (4)
Salary Remaining : $68,312
Max Jones $77,500 (2)
Salary Remaining : $68,312
Brandon Gignac $77,500 (2)
Salary Remaining : $68,312
Mathias Laferriere $77,500 (2)
Salary Remaining : $68,312
Ethan Keppen $70,000 (1)
Salary Remaining : $61,701
Hunter Miska $70,000 (1)
Salary Remaining : $61,701
Greg Meireles $70,000 (2)
Salary Remaining : $61,701
Brett Seney $70,000 (1)
Salary Remaining : $61,701
Total Farm Players22
Salary Commitment
Year 21 : $1,756,000
Year 22 : $1,208,750
Year 23 : $240,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,449,356
Year 22 : $978,654
Year 23 : $197,500
Year 24 : $77,500

San Jose Sharks

San Jose Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,995 - 99.92%
Level 2: 5000 - $52 - 5,000 - 100.00%
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 - 1,907 - 95.35%
Farm Level 2: 1000 - $15 - 969 - 96.92%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,995 - 99.97%
Average Income per Game$1,647,698
Year to Date Revenue$4,943,093
Farm
Home Games Left31
Average Attendance - %2,876 - 95.87%
Average Income per Game$95,914
Year to Date Revenue$479,570

Expense

Pro Players Total Salaries$84,225,000
Farm Players Total Salaries$2,209,404
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,032,355
Farm Year To Date Expenses$239,132
Pro Salary Cap To Date$9,857,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,612,511
Farm Estimated Season Revenue$2,973,334
Pro Remaining Season Days174
Pro Expenses Per Days$435,152
Pro Estimated Expenses$75,716,448
Farm Remaining Season Days171
Farm Expenses Per Days$11,389
Farm Estimated Expenses$1,947,519
Estimated Season Expenses$77,663,967
Estimated Season Salary Cap$84,248,844
Estimate Under Maximum Salary Cap of $83,500,000-$748,844
Estimate Over Minimum Salary Cap of $61,700,000 $22,548,844
Current Bank Account$50,528,918
Projected Bank Account$38,450,796

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $11,040,609
Darnell Nurse $10,400,000 (3)
-Salary Remaining : $9,185,787
Matt Boldy $8,000,000 (2)
-Salary Remaining : $7,065,990
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $7,065,990
Clayton Keller $7,000,000 (2)
-Salary Remaining : $6,182,741
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $6,006,091
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $5,299,492
Brad Marchand $5,000,000 (2)
-Salary Remaining : $4,416,244
Tom Wilson $4,100,000 (1)
-Salary Remaining : $3,621,320
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $2,649,746
Scott Laughton $2,750,000 (2)
-Salary Remaining : $2,428,934
Brayden McNabb $2,750,000 (3)
-Salary Remaining : $2,428,934
Tage Thompson $1,600,000 (3)
-Salary Remaining : $1,413,198
Trent Frederic $1,150,000 (2)
-Salary Remaining : $1,015,736
Vince Dunn $1,000,000 (2)
-Salary Remaining : $883,249
Justin Danforth $975,000 (3)
-Salary Remaining : $861,168
Kaiden Guhle $925,000 (1)
-Salary Remaining : $817,005
Beck Malenstyn $775,000 (4)
-Salary Remaining : $684,518
Parker Kelly $750,000 (1)
-Salary Remaining : $662,437
Connor Ingram $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $84,225,000
Year 22 : $64,450,000
Year 23 : $23,300,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $75,229,040
Year 22 : $63,227,020
Year 23 : $22,227,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $84,225,000
Year 22 : $64,450,000
Year 23 : $23,300,000
Year 24 : $775,000

Farm Players Salaries

Brandon Montour $175,000 (2)
Salary Remaining : $154,253
Jon Gillies $95,000 (3)
Salary Remaining : $83,737
Kent Johnson $92,500 (1)
Salary Remaining : $81,534
John Beecher $92,500 (2)
Salary Remaining : $81,534
Philip Broberg $92,500 (1)
Salary Remaining : $81,534
Tyson Foerster $92,500 (1)
Salary Remaining : $81,534
Emil Lilleberg $87,000 (2)
Salary Remaining : $76,686
Matt Rempe $85,500 (2)
Salary Remaining : $75,363
Adam Edstrom $85,500 (2)
Salary Remaining : $75,363
Jaxson Stauber $84,250 (1)
Salary Remaining : $74,262
Scott Reedy $84,250 (1)
Salary Remaining : $74,262
Libor Hajek $80,000 (1)
Salary Remaining : $70,515
Nick Blankenburg $80,000 (1)
Salary Remaining : $70,515
Logan Stanley $80,000 (2)
Salary Remaining : $70,515
Bobby McMann $77,500 (4)
Salary Remaining : $68,312
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $68,312
Radim Zohorna $77,500 (2)
Salary Remaining : $68,312
Jake Christiansen $77,500 (3)
Salary Remaining : $68,312
Jeffrey Viel $77,500 (1)
Salary Remaining : $68,312
Erik Kallgren $77,500 (1)
Salary Remaining : $68,312
Olle Lycksell $77,500 (2)
Salary Remaining : $68,312
Aliaksei Protas $75,000 (1)
Salary Remaining : $66,108
Calle Rosen $75,000 (1)
Salary Remaining : $66,108
Givani Smith $70,202 (2)
Salary Remaining : $61,879
Josef Korenar $70,202 (1)
Salary Remaining : $61,879
Max McCormick $70,000 (2)
Salary Remaining : $61,701
Total Farm Players26
Salary Commitment
Year 21 : $2,209,404
Year 22 : $1,228,202
Year 23 : $327,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,795,606
Year 22 : $1,000,202
Year 23 : $257,500
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,079 - 84.65%
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 - 1,807 - 90.33%
Farm Level 2: 1000 - $15 - 969 - 96.85%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,579 - 94.74%
Average Income per Game$1,628,460
Year to Date Revenue$9,770,758
Farm
Home Games Left32
Average Attendance - %2,775 - 92.50%
Average Income per Game$91,751
Year to Date Revenue$367,003

Expense

Pro Players Total Salaries$68,728,999
Farm Players Total Salaries$1,201,250
Coaches Total Salaries$2,334,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,353,073
Farm Year To Date Expenses$136,692
Pro Salary Cap To Date$8,080,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,996,088
Farm Estimated Season Revenue$2,936,024
Pro Remaining Season Days174
Pro Expenses Per Days$360,727
Pro Estimated Expenses$62,766,498
Farm Remaining Season Days171
Farm Expenses Per Days$6,192
Farm Estimated Expenses$1,058,832
Estimated Season Expenses$63,825,330
Estimated Season Salary Cap$68,785,318
Estimate Under Maximum Salary Cap of $83,500,000$14,714,682
Estimate Over Minimum Salary Cap of $61,700,000 $7,085,318
Current Bank Account$48,190,051
Projected Bank Account$44,296,833

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $7,949,239
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $5,431,980
Nic Dowd $5,100,000 (3)
-Salary Remaining : $4,504,569
Devon Toews $4,600,000 (3)
-Salary Remaining : $4,062,944
Alec Martinez $4,250,000 (1)
-Salary Remaining : $3,753,807
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $3,665,482
Brett Pesce $4,025,000 (4)
-Salary Remaining : $3,555,076
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $3,532,995
Carter Hart $3,479,000 (1)
-Salary Remaining : $3,072,822
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $3,047,208
Sam Steel $3,399,999 (3)
-Salary Remaining : $3,003,045
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $2,826,396
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $2,649,746
Drake Batherson $2,500,000 (2)
-Salary Remaining : $2,208,122
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $1,766,497
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $1,766,497
Derek Forbort $1,000,000 (1)
-Salary Remaining : $883,249
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $883,249
Wyatt Johnston $925,000 (2)
-Salary Remaining : $817,005
Brett Leason $750,000 (2)
-Salary Remaining : $662,437
Brendan Gaunce $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players21
Salary Commitment
Year 21 : $68,728,999
Year 22 : $31,199,999
Year 23 : $18,124,999
Year 24 : $4,025,000
Salary Average Commitment
Year 21 : $59,154,000
Year 22 : $23,025,000
Year 23 : $10,425,000
Year 24 : $4,025,000
Salary Cap with 1 Way Contract
Year 21 : $68,728,999
Year 22 : $31,199,999
Year 23 : $18,124,999
Year 24 : $4,025,000

Farm Players Salaries

Michael Houser $150,000 (2)
Salary Remaining : $132,216
Matt Martin $150,000 (2)
Salary Remaining : $132,216
Brendan Lemieux $135,000 (3)
Salary Remaining : $118,995
Victor Mete $120,000 (1)
Salary Remaining : $105,773
Daniil Tarasov $92,500 (1)
Salary Remaining : $81,534
Kirill Marchenko $92,500 (1)
Salary Remaining : $81,534
Reese Johnson $85,000 (4)
Salary Remaining : $74,923
Tyler Pitlick $78,750 (4)
Salary Remaining : $69,414
Kevin Gravel $77,500 (4)
Salary Remaining : $68,312
Tobias Bjornfot $75,000 (2)
Salary Remaining : $66,108
Nate Thompson $75,000 (2)
Salary Remaining : $66,108
Martin Marincin $70,000 (1)
Salary Remaining : $61,701
Total Farm Players12
Salary Commitment
Year 21 : $1,201,250
Year 22 : $826,250
Year 23 : $376,250
Year 24 : $241,250
Salary Average Commitment
Year 21 : $926,452
Year 22 : $616,452
Year 23 : $361,452
Year 24 : $226,452

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 5,996 - 95.17%
Level 2: 5300 - $50 - 5,300 - 100.00%
Level 3: 4500 - $14 - 3,812 - 84.71%
Level 4: 4700 - $13 - 4,700 - 100.00%
Luxury : 1200 - $190 - 1,192 - 99.29%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.39%
Farm Level 2: 1000 - $15 - 976 - 97.64%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21,000 - 95.45%
Average Income per Game$1,672,420
Year to Date Revenue$6,689,679
Farm
Home Games Left31
Average Attendance - %2,844 - 94.81%
Average Income per Game$94,423
Year to Date Revenue$472,113

Expense

Pro Players Total Salaries$73,240,500
Farm Players Total Salaries$1,181,917
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,167,513
Pro Year To Date Expenses$8,830,492
Farm Year To Date Expenses$155,805
Pro Salary Cap To Date$8,259,425
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,879,531
Farm Estimated Season Revenue$2,927,101
Pro Remaining Season Days174
Pro Expenses Per Days$394,622
Pro Estimated Expenses$68,664,228
Farm Remaining Season Days171
Farm Expenses Per Days$6,092
Farm Estimated Expenses$1,041,732
Estimated Season Expenses$69,705,960
Estimated Season Salary Cap$73,141,976
Estimate Under Maximum Salary Cap of $83,500,000$10,358,024
Estimate Over Minimum Salary Cap of $61,700,000 $11,441,976
Current Bank Account$31,504,631
Projected Bank Account$26,605,303

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $10,598,985
Zach Parise $5,500,000 (1)
-Salary Remaining : $4,857,868
Brady Skjei $5,400,000 (1)
-Salary Remaining : $4,769,543
Michal Kempny $4,500,000 (1)
-Salary Remaining : $3,974,619
Nico Hischier (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,974,619
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $3,621,320
Noah Dobson $4,000,000 (4)
-Salary Remaining : $3,532,995
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $3,091,371
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $3,091,371
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $2,870,558
Adam Lowry $3,250,000 (2)
-Salary Remaining : $2,870,558
Robert Thomas (Out of Payroll) $3,200,000 (3)
-Salary Remaining : $2,826,396
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $2,736,305
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $2,649,746
Philippe Myers $2,550,000 (2)
-Salary Remaining : $2,252,284
Tyson Jost $1,750,000 (2)
-Salary Remaining : $1,545,685
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $1,324,873
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $1,236,548
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $1,148,223
Danton Heinen (Out of Payroll) $1,100,000 (2)
-Salary Remaining : $971,574
Cole Perfetti $925,000 (1)
-Salary Remaining : $817,005
Peyton Krebs $925,000 (1)
-Salary Remaining : $817,005
Ilya Samsonov $925,000 (1)
-Salary Remaining : $817,005
JJ Peterka $842,500 (1)
-Salary Remaining : $744,137
Alex Barre-Boulet $775,000 (4)
-Salary Remaining : $684,518
Kevin Stenlund $750,000 (3)
-Salary Remaining : $662,437
Total Pro Players26
Salary Commitment
Year 21 : $77,540,500
Year 22 : $35,673,000
Year 23 : $17,723,000
Year 24 : $7,873,000
Salary Average Commitment
Year 21 : $51,273,000
Year 22 : $30,498,000
Year 23 : $17,398,000
Year 24 : $7,698,000
Salary Cap with 1 Way Contract
Year 21 : $77,540,500
Year 22 : $35,673,000
Year 23 : $17,723,000
Year 24 : $7,873,000

Farm Players Salaries

Brandt Clarke $89,417 (2)
Salary Remaining : $78,816
Tucker Robertson $87,000 (2)
Salary Remaining : $76,686
John Farinacci $87,000 (4)
Salary Remaining : $76,686
Samuel Knazko $86,750 (2)
Salary Remaining : $76,465
Jack Thompson $86,750 (2)
Salary Remaining : $76,465
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $76,465
Matvey Petrov $86,000 (2)
Salary Remaining : $75,804
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $75,363
Ronan Seeley $84,500 (2)
Salary Remaining : $74,482
Kevin Mandolese $83,500 (1)
Salary Remaining : $73,601
William Villeneuve $82,500 (2)
Salary Remaining : $72,719
Cayden Primeau $80,000 (4)
Salary Remaining : $70,515
Jared McIsaac $78,750 (4)
Salary Remaining : $69,414
Nathan Legare $77,500 (2)
Salary Remaining : $68,312
Total Farm Players14
Salary Commitment
Year 21 : $1,181,917
Year 22 : $1,098,417
Year 23 : $245,750
Year 24 : $245,750
Salary Average Commitment
Year 21 : $860,000
Year 22 : $800,000
Year 23 : $200,000
Year 24 : $200,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Pete Times Forum
Level 1: 6200 - $95 - 6,121 - 98.72%
Level 2: 5200 - $55 - 5,079 - 97.68%
Level 3: 3100 - $31 - 3,100 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 909 - 90.94%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.48%
Farm Level 2: 1000 - $15 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,210 - 98.51%
Average Income per Game$1,786,120
Year to Date Revenue$8,930,601
Farm
Home Games Left31
Average Attendance - %2,846 - 94.85%
Average Income per Game$94,962
Year to Date Revenue$474,809

Expense

Pro Players Total Salaries$77,080,000
Farm Players Total Salaries$2,241,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$9,425,960
Farm Year To Date Expenses$275,759
Pro Salary Cap To Date$8,900,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,300,327
Farm Estimated Season Revenue$2,943,816
Pro Remaining Season Days174
Pro Expenses Per Days$414,112
Pro Estimated Expenses$72,055,488
Farm Remaining Season Days171
Farm Expenses Per Days$11,554
Farm Estimated Expenses$1,975,734
Estimated Season Expenses$74,031,222
Estimated Season Salary Cap$80,231,398
Estimate Under Maximum Salary Cap of $83,500,000$3,268,602
Estimate Over Minimum Salary Cap of $61,700,000 $18,531,398
Current Bank Account$56,468,203
Projected Bank Account$49,681,124

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $9,274,112
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $8,832,487
Auston Matthews $7,950,000 (3)
-Salary Remaining : $7,021,827
Patrik Laine $7,500,000 (1)
-Salary Remaining : $6,624,365
Travis Konecny $5,000,000 (1)
-Salary Remaining : $4,416,244
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $4,195,431
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $3,753,807
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $3,532,995
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $3,312,183
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $2,870,558
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $2,296,447
Adam Larsson $2,550,000 (1)
-Salary Remaining : $2,252,284
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $2,208,122
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $1,766,497
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $1,307,208
Jack Quinn $925,000 (1)
-Salary Remaining : $817,005
J.J. Moser $925,000 (4)
-Salary Remaining : $817,005
Alex Lyon $900,000 (4)
-Salary Remaining : $794,924
Alexandre Carrier $750,000 (1)
-Salary Remaining : $662,437
Andrew Peeke $750,000 (1)
-Salary Remaining : $662,437
Stuart Skinner $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players21
Salary Commitment
Year 21 : $77,080,000
Year 22 : $55,105,000
Year 23 : $44,355,000
Year 24 : $19,825,000
Salary Average Commitment
Year 21 : $74,707,020
Year 22 : $53,105,000
Year 23 : $42,355,000
Year 24 : $19,825,000
Salary Cap with 1 Way Contract
Year 21 : $77,080,000
Year 22 : $55,105,000
Year 23 : $44,355,000
Year 24 : $19,825,000

Farm Players Salaries

Alex Goligoski $200,000 (4)
Salary Remaining : $176,289
Braden Holtby $200,000 (1)
Salary Remaining : $176,289
Devin Shore $200,000 (3)
Salary Remaining : $176,289
Adam Erne $180,000 (2)
Salary Remaining : $158,660
Kodie Curran $100,000 (1)
Salary Remaining : $88,144
Michael Callahan $92,500 (4)
Salary Remaining : $81,534
Peter DiLiberatore $92,500 (1)
Salary Remaining : $81,534
Yaroslav Askarov $92,500 (1)
Salary Remaining : $81,534
Uvis Balinskis $87,000 (4)
Salary Remaining : $76,686
Waltteri Merela $87,000 (4)
Salary Remaining : $76,686
Tyler Angle $86,750 (4)
Salary Remaining : $76,465
Eemil Viro $84,250 (1)
Salary Remaining : $74,262
Elmer Soderblom $84,250 (1)
Salary Remaining : $74,262
Kim Nousiainen $84,250 (1)
Salary Remaining : $74,262
Ben McCartney $83,000 (2)
Salary Remaining : $73,160
Arvid Holm $77,500 (4)
Salary Remaining : $68,312
Logan Brown $75,000 (2)
Salary Remaining : $66,108
Dustin Tokarski $75,000 (2)
Salary Remaining : $66,108
Dysin Mayo $70,000 (1)
Salary Remaining : $61,701
Justin Kirkland $70,000 (1)
Salary Remaining : $61,701
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $52,887
Michael Krutil $60,000 (1)
Salary Remaining : $52,887
Total Farm Players22
Salary Commitment
Year 21 : $2,241,500
Year 22 : $1,243,750
Year 23 : $830,750
Year 24 : $630,750
Salary Average Commitment
Year 21 : $1,589,750
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 - 6,106 - 98.49%
Level 2: 5600 - $55 - 5,057 - 90.30%
Level 3: 4000 - $40 - 2,529 - 63.22%
Level 4: 4000 - $30 - 3,150 - 78.76%
Luxury : 1200 - $230 - 852 - 70.98%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,940 - 96.98%
Farm Level 2: 1000 - $15 - 981 - 98.13%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17,694 - 84.26%
Average Income per Game$1,780,146
Year to Date Revenue$8,900,730
Farm
Home Games Left32
Average Attendance - %2,921 - 97.36%
Average Income per Game$97,470
Year to Date Revenue$389,878

Expense

Pro Players Total Salaries$73,199,998
Farm Players Total Salaries$1,402,500
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,550,000
Pro Year To Date Expenses$8,920,180
Farm Year To Date Expenses$167,416
Pro Salary Cap To Date$8,534,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,085,256
Farm Estimated Season Revenue$3,119,024
Pro Remaining Season Days174
Pro Expenses Per Days$388,325
Pro Estimated Expenses$67,568,550
Farm Remaining Season Days171
Farm Expenses Per Days$7,229
Farm Estimated Expenses$1,236,159
Estimated Season Expenses$68,804,709
Estimated Season Salary Cap$75,738,775
Estimate Under Maximum Salary Cap of $83,500,000$7,761,225
Estimate Over Minimum Salary Cap of $61,700,000 $14,038,775
Current Bank Account$68,196,083
Projected Bank Account$66,595,654

Pro Players Salaries

Matt Duchene $8,000,000 (1)
-Salary Remaining : $7,065,990
Matt Murray $8,000,000 (1)
-Salary Remaining : $7,065,990
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $5,520,305
Jordan Staal $6,000,000 (1)
-Salary Remaining : $5,299,492
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $4,857,868
Samuel Girard $5,000,000 (2)
-Salary Remaining : $4,416,244
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $4,195,431
Jake McCabe $4,000,000 (2)
-Salary Remaining : $3,532,995
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $3,400,508
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $3,312,183
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $3,091,371
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $3,091,371
Corey Perry $1,999,999 (3)
-Salary Remaining : $1,766,497
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $1,148,223
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $927,411
Joseph Blandisi $999,999 (3)
-Salary Remaining : $883,248
Jon Merrill $925,000 (1)
-Salary Remaining : $817,005
Simon Edvinsson $925,000 (2)
-Salary Remaining : $817,005
Jonathan Quick $825,000 (5)
-Salary Remaining : $728,680
Ben Hutton $800,000 (3)
-Salary Remaining : $706,599
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $706,599
Riley Nash $775,000 (2)
-Salary Remaining : $684,518
Ross Colton $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players23
Salary Commitment
Year 21 : $73,199,998
Year 22 : $43,974,998
Year 23 : $22,974,998
Year 24 : $10,575,000
Salary Average Commitment
Year 21 : $70,627,020
Year 22 : $41,850,000
Year 23 : $21,175,000
Year 24 : $10,575,000
Salary Cap with 1 Way Contract
Year 21 : $73,199,998
Year 22 : $43,974,998
Year 23 : $22,974,998
Year 24 : $10,575,000

Farm Players Salaries

Wayne Simmonds $200,000 (3)
Salary Remaining : $176,289
Danny DeKeyser $100,000 (3)
Salary Remaining : $88,144
Stephen Halliday $95,000 (1)
Salary Remaining : $83,737
Josh Doan $92,500 (1)
Salary Remaining : $81,534
Wade Allison $92,500 (2)
Salary Remaining : $81,534
Jacob Perreault $92,500 (1)
Salary Remaining : $81,534
Logan Hutsko $89,250 (1)
Salary Remaining : $78,669
Viktor Neuchev $87,000 (1)
Salary Remaining : $76,686
Logan Morrison $87,000 (1)
Salary Remaining : $76,686
Nikita Novikov $86,750 (1)
Salary Remaining : $76,465
Filip Cederqvist $85,000 (1)
Salary Remaining : $74,923
Kevin Poulin $75,000 (3)
Salary Remaining : $66,108
Jonathan Dahlen $75,000 (2)
Salary Remaining : $66,108
Derek Stepan $75,000 (3)
Salary Remaining : $66,108
Landon Bow $70,000 (1)
Salary Remaining : $61,701
Total Farm Players15
Salary Commitment
Year 21 : $1,402,500
Year 22 : $617,500
Year 23 : $450,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,015,202
Year 22 : $432,702
Year 23 : $270,000
Year 24 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,018 - 41.34%
Level 2: 6300 - $90 - 2,849 - 45.22%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 744 - 43.75%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,964 - 98.20%
Farm Level 2: 1000 - $15 - 967 - 96.66%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %10,890 - 41.89%
Average Income per Game$1,766,896
Year to Date Revenue$7,067,583
Farm
Home Games Left31
Average Attendance - %2,931 - 97.69%
Average Income per Game$86,634
Year to Date Revenue$433,172

Expense

Pro Players Total Salaries$79,725,000
Farm Players Total Salaries$1,862,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,772,078
Farm Year To Date Expenses$213,499
Pro Salary Cap To Date$9,281,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,375,143
Farm Estimated Season Revenue$2,685,666
Pro Remaining Season Days174
Pro Expenses Per Days$426,015
Pro Estimated Expenses$74,126,610
Farm Remaining Season Days171
Farm Expenses Per Days$9,598
Farm Estimated Expenses$1,641,258
Estimated Season Expenses$75,767,868
Estimated Season Salary Cap$79,698,648
Estimate Under Maximum Salary Cap of $83,500,000$3,801,352
Estimate Over Minimum Salary Cap of $61,700,000 $17,998,648
Current Bank Account$166,076,881
Projected Bank Account$158,369,822

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $8,832,487
Nick Suzuki $10,000,000 (3)
-Salary Remaining : $8,832,487
Cole Caufield $9,975,000 (1)
-Salary Remaining : $8,810,406
Jason Robertson $8,000,000 (2)
-Salary Remaining : $7,065,990
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $5,321,574
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $5,299,492
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,930,457
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $3,312,183
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $3,091,371
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $3,091,371
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $2,649,746
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $2,384,772
Nick Jensen $2,000,000 (3)
-Salary Remaining : $1,766,497
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $1,324,873
Nick Cousins $1,100,000 (3)
-Salary Remaining : $971,574
Anton Lundell $925,000 (1)
-Salary Remaining : $817,005
Brock Faber $925,000 (1)
-Salary Remaining : $817,005
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $728,680
Erik Gustafsson $800,000 (2)
-Salary Remaining : $706,599
Trevor Lewis $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players20
Salary Commitment
Year 21 : $79,725,000
Year 22 : $51,150,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Average Commitment
Year 21 : $83,000,000
Year 22 : $50,925,000
Year 23 : $36,325,000
Year 24 : $12,025,000
Salary Cap with 1 Way Contract
Year 21 : $79,725,000
Year 22 : $47,650,000
Year 23 : $32,825,000
Year 24 : $12,025,000

Farm Players Salaries

Samuel Henley $200,000 (1)
Salary Remaining : $176,289
Phil Kessel $150,000 (2)
Salary Remaining : $132,216
Drew Commesso $92,500 (1)
Salary Remaining : $81,534
Jesper Wallstedt $92,500 (1)
Salary Remaining : $81,534
Matt Coronato $92,500 (1)
Salary Remaining : $81,534
Dmitri Voronkov $92,500 (1)
Salary Remaining : $81,534
Brayden Burke $90,000 (1)
Salary Remaining : $79,330
Jack St. Ivany $84,500 (1)
Salary Remaining : $74,482
Zac Dalpe $80,000 (1)
Salary Remaining : $70,515
Nick Seeler $80,000 (5)
Salary Remaining : $70,515
Derrick Pouliot $77,500 (4)
Salary Remaining : $68,312
Louie Belpedio $75,000 (3)
Salary Remaining : $66,108
Adam Helewka $75,000 (2)
Salary Remaining : $66,108
Zach Nastasiuk $75,000 (2)
Salary Remaining : $66,108
Otto Somppi $75,000 (2)
Salary Remaining : $66,108
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $66,108
Kenneth Appleby $75,000 (1)
Salary Remaining : $66,108
Zachary Leslie $70,000 (1)
Salary Remaining : $61,701
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $61,701
Brendan Leipsic $70,000 (1)
Salary Remaining : $61,701
Adam Clendening $70,000 (1)
Salary Remaining : $61,701
Total Farm Players21
Salary Commitment
Year 21 : $1,862,000
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,532,500
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameColdplay Center
Level 1: 6700 - $85 - 6,101 - 91.06%
Level 2: 5700 - $65 - 4,049 - 71.04%
Level 3: 5200 - $50 - 2,080 - 40.00%
Level 4: 5200 - $20 - 4,462 - 85.81%
Luxury : 1200 - $200 - 1,183 - 98.61%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,955 - 97.73%
Farm Level 2: 1000 - $15 - 946 - 94.56%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,876 - 74.48%
Average Income per Game$1,769,058
Year to Date Revenue$5,307,173
Farm
Home Games Left31
Average Attendance - %2,900 - 96.67%
Average Income per Game$97,462
Year to Date Revenue$487,310

Expense

Pro Players Total Salaries$71,797,500
Farm Players Total Salaries$2,795,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,633,021
Farm Year To Date Expenses$328,511
Pro Salary Cap To Date$8,411,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,224,191
Farm Estimated Season Revenue$3,021,322
Pro Remaining Season Days174
Pro Expenses Per Days$374,099
Pro Estimated Expenses$65,093,226
Farm Remaining Season Days171
Farm Expenses Per Days$14,410
Farm Estimated Expenses$2,464,110
Estimated Season Expenses$67,557,336
Estimated Season Salary Cap$71,826,182
Estimate Under Maximum Salary Cap of $83,500,000$11,673,818
Estimate Over Minimum Salary Cap of $61,700,000 $10,126,182
Current Bank Account$47,564,307
Projected Bank Account$50,252,484

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $10,598,985
Drew Doughty $11,000,000 (3)
-Salary Remaining : $9,715,736
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $8,081,726
Anders Lee $5,850,000 (1)
-Salary Remaining : $5,167,005
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $4,637,056
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $4,416,244
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $3,621,320
Connor Brown $4,000,000 (1)
-Salary Remaining : $3,532,995
Max Domi $3,000,000 (2)
-Salary Remaining : $2,649,746
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $2,208,122
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $1,117,310
Owen Tippett $1,250,000 (3)
-Salary Remaining : $1,104,061
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $817,005
Matias Maccelli $925,000 (1)
-Salary Remaining : $817,005
Jackson LaCombe $925,000 (2)
-Salary Remaining : $817,005
Thomas Harley $832,500 (1)
-Salary Remaining : $735,305
Jonathan Drouin $825,000 (4)
-Salary Remaining : $728,680
Travis Dermott $800,000 (4)
-Salary Remaining : $706,599
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $662,437
Connor Dewar $750,000 (2)
-Salary Remaining : $662,437
Daniel Sprong $700,000 (1)
-Salary Remaining : $618,274
Total Pro Players21
Salary Commitment
Year 21 : $71,797,500
Year 22 : $35,240,000
Year 23 : $30,565,000
Year 24 : $3,815,000
Salary Average Commitment
Year 21 : $48,909,520
Year 22 : $20,902,020
Year 23 : $16,600,000
Year 24 : $3,150,000
Salary Cap with 1 Way Contract
Year 21 : $71,797,500
Year 22 : $35,240,000
Year 23 : $30,565,000
Year 24 : $3,815,000

Farm Players Salaries

Nic Petan $160,000 (3)
Salary Remaining : $141,031
Nathan Beaulieu $125,000 (1)
Salary Remaining : $110,180
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $83,737
Valtteri Pulli $95,000 (2)
Salary Remaining : $83,737
Marc McLaughlin $92,500 (2)
Salary Remaining : $81,534
Matt Kiersted $92,500 (2)
Salary Remaining : $81,534
Brendan Guhle $90,000 (2)
Salary Remaining : $79,330
Cole McWard $89,500 (2)
Salary Remaining : $78,889
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $78,008
Maksymilian Szuber $85,750 (2)
Salary Remaining : $75,584
Lucas Edmonds $84,500 (1)
Salary Remaining : $74,482
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $74,041
Arber Xhekaj $83,500 (2)
Salary Remaining : $73,601
Adam Ruzicka $83,250 (2)
Salary Remaining : $73,380
Philip Tomasino $83,250 (1)
Salary Remaining : $73,380
Nolan Foote $83,250 (2)
Salary Remaining : $73,380
Riley Damiani $80,000 (1)
Salary Remaining : $70,515
Colton White $77,500 (4)
Salary Remaining : $68,312
Timothy Gettinger $77,500 (3)
Salary Remaining : $68,312
Arturs Silovs $77,500 (2)
Salary Remaining : $68,312
Tanner Laczynski $77,500 (4)
Salary Remaining : $68,312
Otto Koivula $75,000 (2)
Salary Remaining : $66,108
Mac Hollowell $75,000 (2)
Salary Remaining : $66,108
Lucas Johansen $75,000 (3)
Salary Remaining : $66,108
Leon Gawanke $75,000 (1)
Salary Remaining : $66,108
Brandon Duhaime $75,000 (2)
Salary Remaining : $66,108
Jalen Chatfield $75,000 (3)
Salary Remaining : $66,108
Jacob MacDonald $75,000 (1)
Salary Remaining : $66,108
Zach Fucale $75,000 (1)
Salary Remaining : $66,108
Mason Geertsen $75,000 (1)
Salary Remaining : $66,108
Darren Raddysh $75,000 (2)
Salary Remaining : $66,108
Nathan Bastian $70,000 (1)
Salary Remaining : $61,701
Carl Grundstrom $70,000 (1)
Salary Remaining : $61,701
Total Farm Players33
Salary Commitment
Year 21 : $2,795,500
Year 22 : $1,898,750
Year 23 : $726,000
Year 24 : $243,500
Salary Average Commitment
Year 21 : $2,316,616
Year 22 : $1,512,760
Year 23 : $550,404
Year 24 : $215,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,007 - 83.44%
Level 2: 5000 - $60 - 4,878 - 97.57%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.25%
Farm Level 2: 1000 - $15 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,885 - 93.80%
Average Income per Game$1,698,491
Year to Date Revenue$10,190,946
Farm
Home Games Left31
Average Attendance - %2,907 - 96.89%
Average Income per Game$97,352
Year to Date Revenue$486,761

Expense

Pro Players Total Salaries$72,742,500
Farm Players Total Salaries$2,552,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,475,000
Pro Year To Date Expenses$8,557,240
Farm Year To Date Expenses$304,471
Pro Salary Cap To Date$8,440,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,447,185
Farm Estimated Season Revenue$3,017,918
Pro Remaining Season Days174
Pro Expenses Per Days$374,327
Pro Estimated Expenses$65,132,898
Farm Remaining Season Days171
Farm Expenses Per Days$13,156
Farm Estimated Expenses$2,249,676
Estimated Season Expenses$67,382,574
Estimated Season Salary Cap$80,165,166
Estimate Under Maximum Salary Cap of $83,500,000$3,334,834
Estimate Over Minimum Salary Cap of $61,700,000 $18,465,166
Current Bank Account$8,145,232
Projected Bank Account$3,227,761

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $7,154,315
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $6,403,553
David Krejci $7,000,000 (1)
-Salary Remaining : $6,182,741
Marc Staal $7,000,000 (2)
-Salary Remaining : $6,182,741
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $5,431,980
Anton Stralman $5,500,000 (1)
-Salary Remaining : $4,857,868
Josh Brown $5,000,000 (3)
-Salary Remaining : $4,416,244
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $3,532,995
Nick Foligno $4,000,000 (3)
-Salary Remaining : $3,532,995
Marco Scandella $3,850,000 (1)
-Salary Remaining : $3,400,508
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $2,738,071
Joel Hanley $1,750,000 (1)
-Salary Remaining : $1,545,685
Derek Ryan $1,250,000 (1)
-Salary Remaining : $1,104,061
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $883,249
Mike Reilly $1,000,000 (3)
-Salary Remaining : $883,249
Jujhar Khaira $950,000 (2)
-Salary Remaining : $839,086
Jesper Boqvist $925,000 (2)
-Salary Remaining : $817,005
William Eklund $925,000 (2)
-Salary Remaining : $817,005
David Rittich $875,000 (4)
-Salary Remaining : $772,843
Juuso Parssinen $867,500 (2)
-Salary Remaining : $766,218
Colin Blackwell $750,000 (2)
-Salary Remaining : $662,437
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $662,437
Samuel Fagemo $750,000 (1)
-Salary Remaining : $662,437
Total Pro Players23
Salary Commitment
Year 21 : $72,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000
Salary Average Commitment
Year 21 : $43,727,020
Year 22 : $17,677,020
Year 23 : $7,675,000
Year 24 : $1,475,000
Salary Cap with 1 Way Contract
Year 21 : $72,742,500
Year 22 : $45,392,500
Year 23 : $20,125,000
Year 24 : $7,025,000

Farm Players Salaries

Aaron Dell $200,000 (2)
Salary Remaining : $176,289
Michael Hutchinson $200,000 (2)
Salary Remaining : $176,289
Brett Connolly $200,000 (2)
Salary Remaining : $176,289
Anders Bjork $180,000 (3)
Salary Remaining : $158,660
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $149,845
Stefan Matteau $100,000 (1)
Salary Remaining : $88,144
Mike Vecchione $100,000 (1)
Salary Remaining : $88,144
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $88,144
Oskar Olausson $92,500 (2)
Salary Remaining : $81,534
Josh Archibald $90,000 (3)
Salary Remaining : $79,330
Joel Blomqvist $86,750 (1)
Salary Remaining : $76,465
Adam Ginning $84,250 (3)
Salary Remaining : $74,262
Helge Grans $84,250 (1)
Salary Remaining : $74,262
Santeri Hatakka $84,250 (1)
Salary Remaining : $74,262
Ty Smith $83,250 (1)
Salary Remaining : $73,380
Martin Kaut $83,250 (1)
Salary Remaining : $73,380
Adam Brooks $77,500 (3)
Salary Remaining : $68,312
Nicolas Beaudin $77,500 (2)
Salary Remaining : $68,312
Karson Kuhlman $77,500 (4)
Salary Remaining : $68,312
Alec Regula $77,500 (2)
Salary Remaining : $68,312
Bo Groulx $77,500 (2)
Salary Remaining : $68,312
Glenn Gawdin $76,250 (4)
Salary Remaining : $67,210
Filip Hallander $75,000 (1)
Salary Remaining : $66,108
Seth Griffith $75,000 (2)
Salary Remaining : $66,108
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 - 3,382 - 56.36%
Level 2: 5000 - $140 - 2,000 - 40.00%
Level 3: 2000 - $120 - 867 - 43.34%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 825 - 82.53%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.60%
Farm Level 2: 1000 - $15 - 961 - 96.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %8,674 - 48.19%
Average Income per Game$1,824,026
Year to Date Revenue$7,296,102
Farm
Home Games Left32
Average Attendance - %2,853 - 95.10%
Average Income per Game$95,149
Year to Date Revenue$380,597

Expense

Pro Players Total Salaries$82,175,000
Farm Players Total Salaries$877,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,719,943
Farm Year To Date Expenses$102,034
Pro Salary Cap To Date$9,613,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,488,944
Farm Estimated Season Revenue$3,044,776
Pro Remaining Season Days174
Pro Expenses Per Days$421,751
Pro Estimated Expenses$73,384,674
Farm Remaining Season Days171
Farm Expenses Per Days$4,523
Farm Estimated Expenses$773,433
Estimated Season Expenses$74,158,107
Estimated Season Salary Cap$82,194,674
Estimate Under Maximum Salary Cap of $83,500,000$1,305,326
Estimate Over Minimum Salary Cap of $61,700,000 $20,494,674
Current Bank Account$48,516,006
Projected Bank Account$44,891,619

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $7,065,990
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $6,359,391
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $5,741,117
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $5,299,492
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $4,637,056
Brett Kulak $5,150,000 (2)
-Salary Remaining : $4,548,731
Kyle Connor $5,000,000 (2)
-Salary Remaining : $4,416,244
Nick Leddy $5,000,000 (2)
-Salary Remaining : $4,416,244
Nick Holden $4,500,000 (2)
-Salary Remaining : $3,974,619
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $3,974,619
Roope Hintz $4,450,000 (3)
-Salary Remaining : $3,930,457
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $3,532,995
Zach Werenski $4,000,000 (1)
-Salary Remaining : $3,532,995
Filip Chytil $2,600,000 (3)
-Salary Remaining : $2,296,447
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $1,545,685
Austin Watson $1,500,000 (2)
-Salary Remaining : $1,324,873
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $1,059,898
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $971,574
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $927,411
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $883,249
Mason McTavish $925,000 (2)
-Salary Remaining : $817,005
Michael Stone $750,000 (2)
-Salary Remaining : $662,437
Vitek Vanecek $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players23
Salary Commitment
Year 21 : $82,175,000
Year 22 : $58,975,000
Year 23 : $29,100,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $63,625,000
Year 22 : $49,225,000
Year 23 : $27,950,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $82,175,000
Year 22 : $58,975,000
Year 23 : $29,100,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $141,031
Brandon Sutter $112,500 (2)
Salary Remaining : $99,162
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $88,144
Ryan Merkley $92,500 (1)
Salary Remaining : $81,534
Oskar Steen $92,500 (1)
Salary Remaining : $81,534
Lukas Sedlak $90,000 (3)
Salary Remaining : $79,330
Dustin Wolf $77,500 (4)
Salary Remaining : $68,312
Mitchell Stephens $77,500 (1)
Salary Remaining : $68,312
Carl Dahlstrom $75,000 (3)
Salary Remaining : $66,108
Total Farm Players9
Salary Commitment
Year 21 : $877,500
Year 22 : $615,000
Year 23 : $342,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $775,202
Year 22 : $585,000
Year 23 : $312,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6500 - $100 - 4,804 - 73.91%
Level 2: 5500 - $65 - 3,844 - 69.89%
Level 3: 3000 - $45 - 2,140 - 71.34%
Level 4: 4500 - $40 - 2,417 - 53.71%
Luxury : 1500 - $190 - 1,170 - 78.02%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.42%
Farm Level 2: 1000 - $15 - 988 - 98.82%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,375 - 68.45%
Average Income per Game$1,672,551
Year to Date Revenue$6,690,202
Farm
Home Games Left31
Average Attendance - %2,857 - 95.22%
Average Income per Game$94,656
Year to Date Revenue$473,281

Expense

Pro Players Total Salaries$81,705,000
Farm Players Total Salaries$1,544,702
Coaches Total Salaries$1,521,000
Luxury Taxe Total$0
Special Salary Cap Value$1,450,000
Pro Year To Date Expenses$9,730,728
Farm Year To Date Expenses$176,381
Pro Salary Cap To Date$9,344,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,884,368
Farm Estimated Season Revenue$2,934,342
Pro Remaining Season Days174
Pro Expenses Per Days$422,467
Pro Estimated Expenses$73,509,258
Farm Remaining Season Days171
Farm Expenses Per Days$7,962
Farm Estimated Expenses$1,361,502
Estimated Season Expenses$74,870,760
Estimated Season Salary Cap$82,960,321
Estimate Under Maximum Salary Cap of $83,500,000$539,679
Estimate Over Minimum Salary Cap of $61,700,000 $21,260,321
Current Bank Account$96,390,394
Projected Bank Account$86,338,344

Pro Players Salaries

Johnny Gaudreau $9,750,000 (5)
-Salary Remaining : $8,611,675
Torey Krug $8,500,000 (2)
-Salary Remaining : $7,507,614
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $6,624,365
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $5,299,492
Andrew Copp $5,500,000 (3)
-Salary Remaining : $4,857,868
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $4,857,868
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $4,725,381
Josh Morrissey $5,200,000 (3)
-Salary Remaining : $4,592,893
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $3,532,995
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $3,444,670
Bryan Rust $3,500,000 (2)
-Salary Remaining : $3,091,371
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $3,047,208
Ryan Graves $3,000,000 (2)
-Salary Remaining : $2,649,746
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $2,384,772
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $1,766,497
Ethan Bear $1,375,000 (4)
-Salary Remaining : $1,214,467
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $1,015,736
Erik Brannstrom $950,000 (2)
-Salary Remaining : $839,086
Matthew Poitras $870,000 (2)
-Salary Remaining : $768,426
Chris Tierney $760,000 (3)
-Salary Remaining : $671,269
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $662,437
Total Pro Players21
Salary Commitment
Year 21 : $81,705,000
Year 22 : $62,805,000
Year 23 : $35,785,000
Year 24 : $12,275,000
Salary Average Commitment
Year 21 : $75,850,000
Year 22 : $58,350,000
Year 23 : $34,850,000
Year 24 : $11,500,000
Salary Cap with 1 Way Contract
Year 21 : $81,705,000
Year 22 : $62,805,000
Year 23 : $35,785,000
Year 24 : $12,275,000

Farm Players Salaries

Ben Meyers $92,500 (2)
Salary Remaining : $81,534
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $74,923
Pheonix Copley $82,500 (3)
Salary Remaining : $72,719
Kyle MacLean $80,000 (4)
Salary Remaining : $70,515
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $68,312
Gustav Olofsson $77,500 (1)
Salary Remaining : $68,312
Brayden Pachal $77,500 (4)
Salary Remaining : $68,312
Dakota Mermis $77,500 (1)
Salary Remaining : $68,312
Jacob Moverare $77,500 (4)
Salary Remaining : $68,312
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $68,312
Sam Gagner $77,500 (2)
Salary Remaining : $68,312
Drake Caggiula $76,000 (3)
Salary Remaining : $66,990
Brett Ritchie $76,000 (3)
Salary Remaining : $66,990
Boris Katchouk $75,000 (1)
Salary Remaining : $66,108
Austin Poganski $75,000 (2)
Salary Remaining : $66,108
Ashton Sautner $75,000 (1)
Salary Remaining : $66,108
Kurtis Gabriel $75,000 (2)
Salary Remaining : $66,108
Kevin Boyle $70,202 (1)
Salary Remaining : $61,879
Matthew Peca $70,000 (1)
Salary Remaining : $61,701
Jarred Tinordi $70,000 (1)
Salary Remaining : $61,701
Total Farm Players20
Salary Commitment
Year 21 : $1,544,702
Year 22 : $952,000
Year 23 : $469,500
Year 24 : $235,000
Salary Average Commitment
Year 21 : $1,373,106
Year 22 : $802,702
Year 23 : $382,500
Year 24 : $180,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $210,421,545 $81,800,113 $1,699,887 $20,100,113 221032
Boston Bruins $105,245,800 $67,621,351 $15,878,649 $5,921,351 222143
Buffalo Sabres ($5,129,934) $58,534,308 $24,965,692 -$3,165,692 231942
Calgary Flames $78,251,295 $83,407,436 $92,564 $21,707,436 231538
Carolina Hurricanes $69,900,795 $66,484,613 $17,015,387 $4,784,613 232851
Chicago Blackhawks $85,947,125 $72,526,680 $10,973,320 $10,826,680 231740
Colorado Avalanche $43,113,099 $62,914,838 $20,585,162 $1,214,838 231134
Columbus Blue Jackets $129,568,821 $69,088,908 $14,411,092 $7,388,908 231134
Dallas Stars $192,532,765 $83,334,435 $165,565 $21,634,435 202242
Detroit Red Wings ($1,289,449) $80,648,233 $2,851,767 $18,948,233 201939
Edmonton Oilers $78,525,810 $59,276,407 $24,223,593 -$2,423,593 22325
Florida Panthers $20,271,715 $68,685,495 $14,814,505 $6,985,495 231235
Los Angeles Kings $76,390,570 $73,431,833 $10,068,167 $11,731,833 233457
Minnesota Wild $39,933,820 $79,465,723 $4,034,277 $17,765,723 202343
Montreal Canadiens $24,845,643 $82,001,137 $1,498,863 $20,301,137 20727
Nashville Predators $1,699,326 $83,817,415 -$317,415 $22,117,415 22325
New Jersey Devils $82,375,817 $76,313,203 $7,186,797 $14,613,203 202242
New York Islanders $45,027,086 $71,606,016 $11,893,984 $9,906,016 222749
New York Rangers $27,142,015 $82,908,115 $591,885 $21,208,115 211637
Ottawa Senators $78,678,106 $74,000,446 $9,499,554 $12,300,446 203757
Philadelphia Flyers $30,409,149 $79,725,403 $3,774,597 $18,025,403 212041
Pittsburgh Penguins $24,540,838 $74,032,319 $9,467,681 $12,332,319 202242
San Jose Sharks $50,528,918 $84,248,844 -$748,844 $22,548,844 202646
Seattle Kraken $48,190,051 $68,785,318 $14,714,682 $7,085,318 211233
St. Louis Blues $31,504,631 $73,141,976 $10,358,024 $11,441,976 261440
Tampa Bay Lightning $56,468,203 $80,231,398 $3,268,602 $18,531,398 212243
Toronto Maple Leafs $68,196,083 $75,738,775 $7,761,225 $14,038,775 231538
Utah Hockey Club $166,076,881 $79,698,648 $3,801,352 $17,998,648 202141
Vancouver Canucks $47,564,307 $71,826,182 $11,673,818 $10,126,182 213354
Vegas Golden Knights $8,145,232 $80,165,166 $3,334,834 $18,465,166 232447
Washington Capitals $48,516,006 $82,194,674 $1,305,326 $20,494,674 23932
Winnipeg Jets $96,390,394 $82,960,321 $539,679 $21,260,321 212041