Connexion

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMighty Arena Center
Level 1: 7800 - $90 - 6,150 - 78.84%
Level 2: 6500 - $60 - 5,125 - 78.84%
Level 3: 5200 - $42 - 2,390 - 45.95%
Level 4: 5700 - $25 - 4,248 - 74.52%
Luxury : 1800 - $190 - 1,201 - 66.73%
Total Capacity :27000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 568 - 28.42%
Farm Level 2: 1000 - $90 - 151 - 15.15%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,113 - 70.79%
Average Income per Game$1,891,759
Year to Date Revenue$24,592,869
Farm
Home Games Left23
Average Attendance - %720 - 23.99%
Average Income per Game$83,155
Year to Date Revenue$1,081,011

Expense

Pro Players Total Salaries$80,175,175
Farm Players Total Salaries$977,500
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,045,352
Farm Year To Date Expenses$318,900
Pro Salary Cap To Date$24,786,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,969,256
Farm Estimated Season Revenue$1,912,558
Pro Remaining Season Days137
Pro Expenses Per Days$411,295
Pro Estimated Expenses$56,347,415
Farm Remaining Season Days134
Farm Expenses Per Days$5,039
Farm Estimated Expenses$675,226
Estimated Season Expenses$57,022,641
Estimated Season Salary Cap$80,542,863
Estimate Under Maximum Salary Cap of $83,500,000$2,957,137
Estimate Over Minimum Salary Cap of $61,700,000 $18,842,863
Current Bank Account$214,335,568
Projected Bank Account$212,194,741

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $7,823,604
Jamie Benn $11,000,000 (1)
-Salary Remaining : $7,649,746
Jack Eichel $10,000,000 (2)
-Salary Remaining : $6,954,315
William Nylander $6,000,000 (1)
-Salary Remaining : $4,172,589
Connor Murphy $5,800,000 (2)
-Salary Remaining : $4,033,503
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $3,477,157
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $2,955,584
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $2,799,233
Radko Gudas $4,000,000 (3)
-Salary Remaining : $2,781,726
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $2,781,726
Anthony Beauvillier $2,400,000 (1)
-Salary Remaining : $1,669,036
Nick Bonino (Out of Payroll) $2,325,000 (2)
-Salary Remaining : $1,616,878
Noel Acciari $2,325,000 (2)
-Salary Remaining : $1,616,878
Martin Jones $2,000,000 (4)
-Salary Remaining : $1,390,863
Dmitry Kulikov $1,150,000 (1)
-Salary Remaining : $799,746
Sean Kuraly $1,050,000 (1)
-Salary Remaining : $730,203
Cam Talbot $1,000,000 (5)
-Salary Remaining : $695,431
Mario Ferraro $925,000 (2)
-Salary Remaining : $643,274
Adam Fox $925,000 (2)
-Salary Remaining : $643,274
Gabriel Vilardi $825,000 (3)
-Salary Remaining : $573,731
Trevor Moore $800,000 (1)
-Salary Remaining : $556,345
Tommy Novak $750,000 (3)
-Salary Remaining : $521,574
Yakov Trenin $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players23
Salary Commitment
Year 21 : $82,500,175
Year 22 : $59,400,175
Year 23 : $27,850,175
Year 24 : $22,275,175
Salary Average Commitment
Year 21 : $44,581,235
Year 22 : $31,977,195
Year 23 : $16,927,195
Year 24 : $11,625,175
Salary Cap with 1 Way Contract
Year 21 : $82,500,175
Year 22 : $59,400,175
Year 23 : $27,850,175
Year 24 : $22,275,175

Farm Players Salaries

Jake Bean $190,000 (1)
Salary Remaining : $131,237
Pierre-Edouard Bellemare $176,500 (1)
Salary Remaining : $121,912
Colin White $120,000 (3)
Salary Remaining : $82,887
Fredrik Claesson $98,500 (1)
Salary Remaining : $68,036
Troy Grosenick $92,500 (1)
Salary Remaining : $63,892
Paul Cotter $77,500 (2)
Salary Remaining : $53,531
Chase De Leo $77,500 (3)
Salary Remaining : $53,531
Mark Jankowski $75,000 (3)
Salary Remaining : $51,804
Ryan Lomberg $70,000 (1)
Salary Remaining : $48,351
Total Farm Players9
Salary Commitment
Year 21 : $977,500
Year 22 : $350,000
Year 23 : $272,500
Year 24 : $0
Salary Average Commitment
Year 21 : $652,702
Year 22 : $332,500
Year 23 : $272,500
Year 24 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $90 - 5,901 - 98.35%
Level 2: 5000 - $60 - 4,950 - 99.01%
Level 3: 2500 - $45 - 2,280 - 91.19%
Level 4: 4500 - $30 - 3,176 - 70.58%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,386 - 69.30%
Farm Level 2: 1000 - $20 - 704 - 70.39%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,307 - 91.09%
Average Income per Game$1,789,963
Year to Date Revenue$26,849,444
Farm
Home Games Left23
Average Attendance - %2,090 - 69.67%
Average Income per Game$82,035
Year to Date Revenue$1,066,461

Expense

Pro Players Total Salaries$59,065,851
Farm Players Total Salaries$2,026,250
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,500,000
Pro Year To Date Expenses$18,923,581
Farm Year To Date Expenses$621,068
Pro Salary Cap To Date$17,810,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,539,036
Farm Estimated Season Revenue$1,886,816
Pro Remaining Season Days137
Pro Expenses Per Days$315,055
Pro Estimated Expenses$43,162,535
Farm Remaining Season Days134
Farm Expenses Per Days$10,445
Farm Estimated Expenses$1,399,630
Estimated Season Expenses$44,562,165
Estimated Season Salary Cap$67,386,948
Estimate Under Maximum Salary Cap of $83,500,000$16,113,052
Estimate Over Minimum Salary Cap of $61,700,000 $5,686,948
Current Bank Account$111,937,556
Projected Bank Account$115,801,243

Pro Players Salaries

Justin Schultz $10,000,000 (4)
-Salary Remaining : $6,954,315
Anthony Mantha $6,500,000 (2)
-Salary Remaining : $4,520,305
Jakub Voracek $6,250,000 (1)
-Salary Remaining : $4,346,447
Aleksander Barkov $4,750,000 (1)
-Salary Remaining : $3,303,299
Semyon Varlamov $4,000,000 (2)
-Salary Remaining : $2,781,726
Connor Clifton $3,333,334 (2)
-Salary Remaining : $2,318,105
Warren Foegele $3,250,000 (2)
-Salary Remaining : $2,260,152
Kailer Yamamoto $3,000,000 (3)
-Salary Remaining : $2,086,294
Oliver Kylington $2,999,999 (1)
-Salary Remaining : $2,086,294
Philipp Kurashev $2,250,000 (4)
-Salary Remaining : $1,564,721
Jayce Hawryluk $2,100,009 (1)
-Salary Remaining : $1,460,412
Connor Carrick $2,100,009 (1)
-Salary Remaining : $1,460,412
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $695,431
Michael Kesselring $925,000 (1)
-Salary Remaining : $643,274
Luke Hughes $925,000 (1)
-Salary Remaining : $643,274
Jacob Bernard-Docker $925,000 (1)
-Salary Remaining : $643,274
Emil Bemstrom $900,000 (4)
-Salary Remaining : $625,888
Dawson Mercer $832,500 (1)
-Salary Remaining : $578,947
Blake Lizotte $800,000 (1)
-Salary Remaining : $556,345
Calvin Pickard $775,000 (2)
-Salary Remaining : $538,959
Ryan Donato $750,000 (2)
-Salary Remaining : $521,574
Nico Sturm $700,000 (1)
-Salary Remaining : $486,802
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 : $138,144
Jacob Bryson $190,000 (1)
Salary Remaining : $131,237
Rasmus Kupari $100,000 (3)
Salary Remaining : $69,072
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $69,072
Mack Guzda $92,500 (1)
Salary Remaining : $63,892
Mike Hardman $92,500 (1)
Salary Remaining : $63,892
Nils Aman $92,500 (2)
Salary Remaining : $63,892
Drew Helleson $92,500 (1)
Salary Remaining : $63,892
Samuel Bolduc $89,250 (1)
Salary Remaining : $61,647
Aatu Raty $86,750 (2)
Salary Remaining : $59,920
Noel Gunler $86,250 (1)
Salary Remaining : $59,575
Clark Bishop $85,000 (3)
Salary Remaining : $58,711
Reece Newkirk $84,500 (2)
Salary Remaining : $58,366
Jimmy Huntington $84,250 (1)
Salary Remaining : $58,193
Pontus Holmberg $83,000 (1)
Salary Remaining : $57,330
Yan Kuznetsov $82,500 (2)
Salary Remaining : $56,985
Nick Cicek $82,250 (1)
Salary Remaining : $56,812
Malcolm Subban $77,500 (2)
Salary Remaining : $53,531
Joel Kiviranta $77,500 (3)
Salary Remaining : $53,531
Gabriel Carlsson $75,000 (2)
Salary Remaining : $51,804
Juho Lammikko $72,500 (1)
Salary Remaining : $50,077
Total Farm Players21
Salary Commitment
Year 21 : $2,026,250
Year 22 : $1,061,250
Year 23 : $462,500
Year 24 : $200,000
Salary Average Commitment
Year 21 : $1,534,702
Year 22 : $782,000
Year 23 : $297,500
Year 24 : $60,000

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Center
Level 1: 6000 - $77 - 5,975 - 99.59%
Level 2: 5000 - $42 - 5,000 - 100.00%
Level 3: 3000 - $28 - 3,000 - 100.00%
Level 4: 4000 - $18 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $23 - 1,976 - 98.82%
Farm Level 2: 1000 - $7 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %18,975 - 99.87%
Average Income per Game$1,498,104
Year to Date Revenue$19,475,354
Farm
Home Games Left23
Average Attendance - %2,976 - 99.21%
Average Income per Game$61,899
Year to Date Revenue$804,689

Expense

Pro Players Total Salaries$63,078,333
Farm Players Total Salaries$1,577,200
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,501,269
Pro Year To Date Expenses$20,578,182
Farm Year To Date Expenses$498,972
Pro Salary Cap To Date$18,370,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,946,916
Farm Estimated Season Revenue$1,423,681
Pro Remaining Season Days137
Pro Expenses Per Days$343,037
Pro Estimated Expenses$46,996,069
Farm Remaining Season Days134
Farm Expenses Per Days$8,130
Farm Estimated Expenses$1,089,420
Estimated Season Expenses$48,085,489
Estimated Season Salary Cap$61,303,955
Estimate Under Maximum Salary Cap of $83,500,000$22,196,045
Estimate Over Minimum Salary Cap of $61,700,000 -$396,045
Current Bank Account($7,607,212)
Projected Bank Account($12,322,104)

Pro Players Salaries

Milan Lucic $8,000,000 (1)
-Salary Remaining : $5,563,452
Ian Cole $8,000,000 (3)
-Salary Remaining : $5,563,452
Brenden Dillon $6,000,000 (2)
-Salary Remaining : $4,172,589
Will Butcher $5,000,000 (3)
-Salary Remaining : $3,477,157
Radek Faksa $5,000,000 (4)
-Salary Remaining : $3,477,157
Nikita Zaitsev $5,000,000 (4)
-Salary Remaining : $3,477,157
Jordan Greenway (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $2,434,010
Ryan Murray $3,000,000 (3)
-Salary Remaining : $2,086,294
Ondrej Kase $2,600,000 (1)
-Salary Remaining : $1,808,122
Casey Mittelstadt $2,500,000 (3)
-Salary Remaining : $1,738,579
Andreas Johnsson $2,500,000 (2)
-Salary Remaining : $1,738,579
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $973,604
Riley Stillman $1,350,000 (1)
-Salary Remaining : $938,832
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $869,289
Zach Bogosian $1,050,000 (3)
-Salary Remaining : $730,203
Leo Carlsson $950,000 (2)
-Salary Remaining : $660,660
Alex Vlasic $925,000 (2)
-Salary Remaining : $643,274
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $643,274
Kevin Bahl $900,000 (4)
-Salary Remaining : $625,888
Akira Schmid $842,500 (1)
-Salary Remaining : $585,901
Joe Veleno $832,500 (1)
-Salary Remaining : $578,947
Jake Leschyshyn $778,333 (1)
-Salary Remaining : $541,277
Justin Brazeau $775,000 (4)
-Salary Remaining : $538,959
Total Pro Players23
Salary Commitment
Year 21 : $63,078,333
Year 22 : $47,750,000
Year 23 : $31,225,000
Year 24 : $11,675,000
Salary Average Commitment
Year 21 : $23,859,520
Year 22 : $18,825,000
Year 23 : $8,050,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $63,078,333
Year 22 : $47,750,000
Year 23 : $31,225,000
Year 24 : $11,675,000

Farm Players Salaries

Ryan Spooner $120,000 (1)
Salary Remaining : $82,887
Christopher Gibson $100,000 (2)
Salary Remaining : $69,072
David Reinbacher $95,000 (3)
Salary Remaining : $65,619
Carl Berglund $95,000 (4)
Salary Remaining : $65,619
Fedor Svechkov $92,500 (3)
Salary Remaining : $63,892
Mads Sogaard $92,500 (2)
Salary Remaining : $63,892
Jansen Harkins $87,500 (4)
Salary Remaining : $60,438
Dmitry Kuzmin $86,750 (2)
Salary Remaining : $59,920
Caedan Bankier $86,750 (2)
Salary Remaining : $59,920
Jack Matier $85,500 (2)
Salary Remaining : $59,057
Ronnie Attard $84,250 (1)
Salary Remaining : $58,193
Tyler Benson $83,250 (1)
Salary Remaining : $57,503
Lassi Thomson $83,200 (3)
Salary Remaining : $57,468
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $53,531
Cam Dineen $77,500 (4)
Salary Remaining : $53,531
Roland McKeown $77,500 (4)
Salary Remaining : $53,531
Brandon Bussi $77,500 (4)
Salary Remaining : $53,531
Laurent Dauphin $75,000 (1)
Salary Remaining : $51,804
Total Farm Players18
Salary Commitment
Year 21 : $1,577,200
Year 22 : $1,214,700
Year 23 : $763,200
Year 24 : $492,500
Salary Average Commitment
Year 21 : $1,191,104
Year 22 : $951,104
Year 23 : $618,604
Year 24 : $415,404

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena
Level 1: 6800 - $81 - 6,188 - 91.00%
Level 2: 5700 - $46 - 5,321 - 93.34%
Level 3: 4300 - $19 - 3,594 - 83.58%
Level 4: 4600 - $18 - 4,432 - 96.34%
Luxury : 1600 - $158 - 1,260 - 78.77%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.47%
Farm Level 2: 1000 - $15 - 962 - 96.19%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,607,500
Farm Players Total Salaries$1,361,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,680,457
Farm Year To Date Expenses$405,836
Pro Salary Cap To Date$25,309,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,284,292
Farm Estimated Season Revenue$2,148,403
Pro Remaining Season Days137
Pro Expenses Per Days$442,170
Pro Estimated Expenses$60,577,290
Farm Remaining Season Days134
Farm Expenses Per Days$7,018
Farm Estimated Expenses$940,412
Estimated Season Expenses$61,517,702
Estimated Season Salary Cap$82,757,676
Estimate Under Maximum Salary Cap of $83,500,000$742,324
Estimate Over Minimum Salary Cap of $61,700,000 $21,057,676
Current Bank Account$73,445,353
Projected Bank Account$60,360,346

Pro Players Salaries

Ryan McDonagh $8,400,000 (3)
-Salary Remaining : $5,841,624
Taylor Hall $7,250,000 (2)
-Salary Remaining : $5,041,878
Erik Cernak $6,760,000 (3)
-Salary Remaining : $4,701,117
John Gibson $6,400,000 (1)
-Salary Remaining : $4,450,761
Max Pacioretty $5,250,000 (1)
-Salary Remaining : $3,651,015
Claude Giroux $5,000,000 (2)
-Salary Remaining : $3,477,157
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $3,477,157
Marcus Foligno $4,100,000 (3)
-Salary Remaining : $2,851,269
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $2,781,726
Casey Cizikas $3,610,000 (2)
-Salary Remaining : $2,510,508
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $2,434,010
Jared McCann $3,380,000 (2)
-Salary Remaining : $2,350,558
Tyler Toffoli $3,250,000 (1)
-Salary Remaining : $2,260,152
Jakub Vrana $3,000,000 (1)
-Salary Remaining : $2,086,294
Sam Bennett $2,925,000 (2)
-Salary Remaining : $2,034,137
Cal Clutterbuck $2,850,000 (2)
-Salary Remaining : $1,981,980
Jamie Oleksiak $2,500,000 (1)
-Salary Remaining : $1,738,579
Sean Durzi $2,000,000 (4)
-Salary Remaining : $1,390,863
Andrei Kuzmenko $925,000 (3)
-Salary Remaining : $643,274
Jeremy Swayman $925,000 (3)
-Salary Remaining : $643,274
Martin Fehervary $832,500 (1)
-Salary Remaining : $578,947
Nicolas Roy $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players22
Salary Commitment
Year 21 : $82,607,500
Year 22 : $57,875,000
Year 23 : $27,110,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $70,630,000
Year 22 : $46,130,000
Year 23 : $20,625,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $82,607,500
Year 22 : $57,875,000
Year 23 : $27,110,000
Year 24 : $6,000,000

Farm Players Salaries

Tucker Poolman $175,000 (2)
Salary Remaining : $120,876
Juuso Riikola $100,000 (1)
Salary Remaining : $69,072
Brendan Perlini $95,000 (1)
Salary Remaining : $65,619
Jack McBain $85,000 (1)
Salary Remaining : $58,711
Jake Neighbours $83,250 (1)
Salary Remaining : $57,503
Brett Howden $83,250 (1)
Salary Remaining : $57,503
Luke Schenn $80,000 (3)
Salary Remaining : $55,258
Joseph Woll $77,500 (4)
Salary Remaining : $53,531
Robert Hagg $77,500 (4)
Salary Remaining : $53,531
Steven Lorentz $75,000 (2)
Salary Remaining : $51,804
Nicolas Meloche $75,000 (2)
Salary Remaining : $51,804
Jonny Brodzinski $75,000 (2)
Salary Remaining : $51,804
Kaapo Kahkonen $70,000 (1)
Salary Remaining : $48,351
Jonas Johansson $70,000 (1)
Salary Remaining : $48,351
Jakub Zboril $70,000 (1)
Salary Remaining : $48,351
Paul LaDue $70,000 (1)
Salary Remaining : $48,351
Total Farm Players16
Salary Commitment
Year 21 : $1,361,500
Year 22 : $635,000
Year 23 : $235,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,251,760
Year 22 : $607,904
Year 23 : $217,500
Year 24 : $137,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $94 - 5,850 - 97.50%
Level 2: 5000 - $55 - 4,927 - 98.55%
Level 3: 3000 - $35 - 2,979 - 99.31%
Level 4: 4000 - $23 - 4,000 - 100.00%
Luxury : 1000 - $212 - 903 - 90.32%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,929 - 96.44%
Farm Level 2: 1000 - $10 - 995 - 99.51%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,660 - 98.21%
Average Income per Game$1,764,613
Year to Date Revenue$19,410,740
Farm
Home Games Left23
Average Attendance - %2,924 - 97.46%
Average Income per Game$80,023
Year to Date Revenue$1,040,301

Expense

Pro Players Total Salaries$74,485,000
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$20,375,624
Farm Year To Date Expenses$885,685
Pro Salary Cap To Date$19,633,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,938,382
Farm Estimated Season Revenue$1,840,533
Pro Remaining Season Days137
Pro Expenses Per Days$382,665
Pro Estimated Expenses$52,425,105
Farm Remaining Season Days134
Farm Expenses Per Days$14,433
Farm Estimated Expenses$1,934,022
Estimated Season Expenses$54,359,127
Estimated Season Salary Cap$77,682,401
Estimate Under Maximum Salary Cap of $83,500,000$5,817,599
Estimate Over Minimum Salary Cap of $61,700,000 $15,982,401
Current Bank Account$73,220,657
Projected Bank Account$73,640,445

Pro Players Salaries

Ondrej Palat $15,000,000 (3)
-Salary Remaining : $10,431,472
Jean-Gabriel Pageau $11,000,000 (4)
-Salary Remaining : $7,649,746
Matt Murray $8,000,000 (1)
-Salary Remaining : $5,563,452
Paul Byron $6,500,000 (1)
-Salary Remaining : $4,520,305
Tyson Barrie $5,000,000 (2)
-Salary Remaining : $3,477,157
Sean Walker $3,350,000 (3)
-Salary Remaining : $2,329,695
Pierre Engvall $3,000,000 (3)
-Salary Remaining : $2,086,294
Denis Gurianov $2,900,000 (1)
-Salary Remaining : $2,016,751
Kyle Clifford $2,500,000 (2)
-Salary Remaining : $1,738,579
Gerry Mayhew $2,500,000 (2)
-Salary Remaining : $1,738,579
Juuso Valimaki $2,000,000 (3)
-Salary Remaining : $1,390,863
Cam York $1,600,000 (2)
-Salary Remaining : $1,112,690
Laurent Brossoit $1,500,000 (1)
-Salary Remaining : $1,043,147
Filip Zadina $1,100,000 (4)
-Salary Remaining : $764,975
Adam Fantilli $950,000 (3)
-Salary Remaining : $660,660
David Jiricek $950,000 (3)
-Salary Remaining : $660,660
Bobby Brink $925,000 (2)
-Salary Remaining : $643,274
Henry Thrun (Out of Payroll) $925,000 (2)
-Salary Remaining : $643,274
Marat Khusnutdinov $925,000 (2)
-Salary Remaining : $643,274
Erik Portillo $875,000 (2)
-Salary Remaining : $608,503
Simon Benoit $842,500 (2)
-Salary Remaining : $585,901
Luke Evangelista $842,500 (1)
-Salary Remaining : $585,901
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $573,731
Yegor Chinakhov $800,000 (2)
-Salary Remaining : $556,345
Louis Domingue $600,000 (1)
-Salary Remaining : $417,259
Total Pro Players25
Salary Commitment
Year 21 : $75,410,000
Year 22 : $55,067,500
Year 23 : $37,350,000
Year 24 : $12,100,000
Salary Average Commitment
Year 21 : $32,525,000
Year 22 : $21,525,000
Year 23 : $9,100,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $75,410,000
Year 22 : $55,067,500
Year 23 : $37,350,000
Year 24 : $12,100,000

Farm Players Salaries

Michael Mersch $200,000 (2)
Salary Remaining : $138,144
Daniel O'Regan $200,000 (1)
Salary Remaining : $138,144
Gabriel Dumont $200,000 (2)
Salary Remaining : $138,144
Tommy Cross $200,000 (2)
Salary Remaining : $138,144
Charles Hudon $175,000 (2)
Salary Remaining : $120,876
Zac Jones $92,500 (1)
Salary Remaining : $63,892
Emil Heineman $92,500 (2)
Salary Remaining : $63,892
Arttu Ruotsalainen $92,500 (2)
Salary Remaining : $63,892
Emil Andrae $89,250 (2)
Salary Remaining : $61,647
Danil Gushchin $86,750 (2)
Salary Remaining : $59,920
Simon Lundmark $86,750 (2)
Salary Remaining : $59,920
Simon Ryfors $84,250 (2)
Salary Remaining : $58,193
Gianni Fairbrother $84,250 (1)
Salary Remaining : $58,193
Robin Salo $84,250 (2)
Salary Remaining : $58,193
Keean Washkurak $83,500 (1)
Salary Remaining : $57,675
Alex Turcotte $83,250 (2)
Salary Remaining : $57,503
Victor Soderstrom $83,250 (2)
Salary Remaining : $57,503
Jakob Pelletier $83,250 (1)
Salary Remaining : $57,503
Tyler Tucker $80,000 (3)
Salary Remaining : $55,258
Steven Kampfer $80,000 (1)
Salary Remaining : $55,258
Jonathan Davidsson $78,750 (1)
Salary Remaining : $54,394
Dylan Garand $77,500 (2)
Salary Remaining : $53,531
Cameron Crotty $77,500 (2)
Salary Remaining : $53,531
Nikita Okhotiuk $77,500 (4)
Salary Remaining : $53,531
Emilio Pettersen $77,500 (4)
Salary Remaining : $53,531
Lias Andersson $75,000 (1)
Salary Remaining : $51,804
Josh Mahura $75,000 (3)
Salary Remaining : $51,804
Total Farm Players27
Salary Commitment
Year 21 : $2,800,000
Year 22 : $2,022,750
Year 23 : $310,000
Year 24 : $155,000
Salary Average Commitment
Year 21 : $1,814,500
Year 22 : $1,280,750
Year 23 : $290,000
Year 24 : $155,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - $85 - 6,294 - 95.37%
Level 2: 5400 - $55 - 5,144 - 95.26%
Level 3: 3100 - $36 - 3,060 - 98.71%
Level 4: 4500 - $20 - 4,406 - 97.90%
Luxury : 1400 - $160 - 1,216 - 86.84%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.43%
Farm Level 2: 1000 - $15 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,119 - 95.81%
Average Income per Game$1,767,635
Year to Date Revenue$17,676,353
Farm
Home Games Left23
Average Attendance - %2,839 - 94.63%
Average Income per Game$94,347
Year to Date Revenue$1,226,510

Expense

Pro Players Total Salaries$71,499,999
Farm Players Total Salaries$1,572,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$22,844,552
Farm Year To Date Expenses$505,248
Pro Salary Cap To Date$21,219,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,796,694
Farm Estimated Season Revenue$2,169,979
Pro Remaining Season Days137
Pro Expenses Per Days$384,264
Pro Estimated Expenses$52,644,168
Farm Remaining Season Days134
Farm Expenses Per Days$8,106
Farm Estimated Expenses$1,086,204
Estimated Season Expenses$53,730,372
Estimated Season Salary Cap$77,742,896
Estimate Under Maximum Salary Cap of $83,500,000$5,757,104
Estimate Over Minimum Salary Cap of $61,700,000 $16,042,896
Current Bank Account$83,030,139
Projected Bank Account$86,266,440

Pro Players Salaries

Andreas Athanasiou $13,300,000 (3)
-Salary Remaining : $9,249,239
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $4,937,563
Calvin de Haan $6,800,000 (2)
-Salary Remaining : $4,728,934
Vladislav Gavrikov $6,500,000 (1)
-Salary Remaining : $4,520,305
Josh Norris $5,000,000 (3)
-Salary Remaining : $3,477,157
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $3,442,386
Chris Tanev $4,500,000 (4)
-Salary Remaining : $3,129,442
Adin Hill $2,675,000 (1)
-Salary Remaining : $1,860,279
Jordan Oesterle $2,660,000 (2)
-Salary Remaining : $1,849,848
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $1,738,579
Luke Kunin $2,300,000 (2)
-Salary Remaining : $1,599,492
Alexis Lafreniere $2,000,000 (1)
-Salary Remaining : $1,390,863
Jesse Puljujarvi $1,999,999 (4)
-Salary Remaining : $1,390,862
Eric Robinson $1,500,000 (3)
-Salary Remaining : $1,043,147
Connor Bedard $950,000 (2)
-Salary Remaining : $660,660
Kevin Korchinski $950,000 (2)
-Salary Remaining : $660,660
Seth Jarvis $925,000 (1)
-Salary Remaining : $643,274
Dakota Joshua $850,000 (4)
-Salary Remaining : $591,117
Lukas Dostal $850,000 (4)
-Salary Remaining : $591,117
Ty Dellandrea $832,500 (1)
-Salary Remaining : $578,947
Connor McMichael $832,500 (2)
-Salary Remaining : $578,947
Kiefer Sherwood $775,000 (4)
-Salary Remaining : $538,959
Alex Nylander $750,000 (3)
-Salary Remaining : $521,574
Total Pro Players23
Salary Commitment
Year 21 : $71,499,999
Year 22 : $58,567,499
Year 23 : $32,024,999
Year 24 : $8,974,999
Salary Average Commitment
Year 21 : $41,840,000
Year 22 : $29,232,500
Year 23 : $17,350,000
Year 24 : $7,150,000
Salary Cap with 1 Way Contract
Year 21 : $71,499,999
Year 22 : $58,567,499
Year 23 : $32,024,999
Year 24 : $8,974,999

Farm Players Salaries

John Leonard $200,000 (4)
Salary Remaining : $138,144
Jacob Larsson $130,000 (1)
Salary Remaining : $89,794
Filip Lindberg $92,500 (3)
Salary Remaining : $63,892
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $63,892
Christian Kyrou $87,000 (2)
Salary Remaining : $60,093
Tye Kartye $86,750 (4)
Salary Remaining : $59,920
Samuel Helenius $86,750 (2)
Salary Remaining : $59,920
William Trudeau $84,250 (1)
Salary Remaining : $58,193
Pavol Regenda $84,250 (3)
Salary Remaining : $58,193
Jack Finley $84,250 (1)
Salary Remaining : $58,193
Graeme Clarke $84,250 (1)
Salary Remaining : $58,193
Oscar Dansk $77,500 (4)
Salary Remaining : $53,531
Jett Woo $77,500 (4)
Salary Remaining : $53,531
Jan Jenik $77,500 (4)
Salary Remaining : $53,531
Michael Carcone $77,500 (4)
Salary Remaining : $53,531
Nick Wolff $75,000 (4)
Salary Remaining : $51,804
Christian Jaros $75,000 (1)
Salary Remaining : $51,804
Total Farm Players17
Salary Commitment
Year 21 : $1,572,500
Year 22 : $1,022,250
Year 23 : $848,500
Year 24 : $671,750
Salary Average Commitment
Year 21 : $1,117,500
Year 22 : $710,000
Year 23 : $590,000
Year 24 : $437,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6500 - $110 - 4,421 - 68.02%
Level 2: 5200 - $70 - 3,658 - 70.35%
Level 3: 3200 - $40 - 2,599 - 81.22%
Level 4: 4000 - $25 - 3,964 - 99.09%
Luxury : 1100 - $220 - 877 - 79.76%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.93%
Farm Level 2: 1000 - $10 - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15,520 - 77.60%
Average Income per Game$1,662,190
Year to Date Revenue$23,270,663
Farm
Home Games Left23
Average Attendance - %2,994 - 99.81%
Average Income per Game$58,917
Year to Date Revenue$765,915

Expense

Pro Players Total Salaries$62,101,624
Farm Players Total Salaries$1,298,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,906,303
Farm Year To Date Expenses$413,087
Pro Salary Cap To Date$19,144,898
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,879,136
Farm Estimated Season Revenue$1,355,080
Pro Remaining Season Days137
Pro Expenses Per Days$327,927
Pro Estimated Expenses$44,925,999
Farm Remaining Season Days134
Farm Expenses Per Days$6,695
Farm Estimated Expenses$897,130
Estimated Season Expenses$45,823,129
Estimated Season Salary Cap$62,332,367
Estimate Under Maximum Salary Cap of $83,500,000$21,167,633
Estimate Over Minimum Salary Cap of $61,700,000 $632,367
Current Bank Account$47,758,870
Projected Bank Account$48,169,957

Pro Players Salaries

Matt Benning $8,000,000 (3)
-Salary Remaining : $5,563,452
Brendan Gallagher $8,000,000 (2)
-Salary Remaining : $5,563,452
Tyler Motte $6,000,000 (3)
-Salary Remaining : $4,172,589
Jaroslav Halak $5,600,000 (1)
-Salary Remaining : $3,894,416
William Carrier $5,130,000 (3)
-Salary Remaining : $3,567,563
Charlie Coyle $4,500,000 (3)
-Salary Remaining : $3,129,442
Jonathan Bernier $4,100,000 (1)
-Salary Remaining : $2,851,269
Kasperi Kapanen $2,340,000 (2)
-Salary Remaining : $1,627,310
Eric Comrie $2,200,000 (2)
-Salary Remaining : $1,529,949
Richard Panik $2,200,000 (1)
-Salary Remaining : $1,529,949
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $1,390,863
Colin Miller $2,000,000 (2)
-Salary Remaining : $1,390,863
Justin Bailey $1,500,000 (1)
-Salary Remaining : $1,043,147
Dylan McIlrath (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,043,147
Caleb Jones $1,199,999 (1)
-Salary Remaining : $834,517
Zach Benson $950,000 (3)
-Salary Remaining : $660,660
Cody Glass $874,125 (3)
-Salary Remaining : $607,894
Pierre-Olivier Joseph $850,000 (4)
-Salary Remaining : $591,117
Nick Perbix $842,500 (3)
-Salary Remaining : $585,901
A.J. Greer $775,000 (2)
-Salary Remaining : $538,959
Joel Hofer $775,000 (4)
-Salary Remaining : $538,959
Nicholas Robertson $765,000 (1)
-Salary Remaining : $532,005
Noah Gregor $750,000 (2)
-Salary Remaining : $521,574
Calen Addison $750,000 (1)
-Salary Remaining : $521,574
Total Pro Players24
Salary Commitment
Year 21 : $63,601,624
Year 22 : $43,986,625
Year 23 : $27,921,625
Year 24 : $1,625,000
Salary Average Commitment
Year 21 : $31,414,125
Year 22 : $24,464,125
Year 23 : $9,999,125
Year 24 : $1,625,000
Salary Cap with 1 Way Contract
Year 21 : $63,601,624
Year 22 : $43,986,625
Year 23 : $27,921,625
Year 24 : $1,625,000

Farm Players Salaries

Tim Schaller $200,000 (1)
Salary Remaining : $138,144
Jordie Benn $199,900 (2)
Salary Remaining : $138,075
Alex Chiasson $199,000 (1)
Salary Remaining : $137,454
Jayson Megna $150,000 (1)
Salary Remaining : $103,608
Greg McKegg $150,000 (1)
Salary Remaining : $103,608
Isak Rosen $92,500 (2)
Salary Remaining : $63,892
Riley Tufte $92,500 (2)
Salary Remaining : $63,892
Garret Sparks $75,000 (2)
Salary Remaining : $51,804
Nelson Nogier $70,000 (1)
Salary Remaining : $48,351
Jason Spezza $70,000 (1)
Salary Remaining : $48,351
Total Farm Players10
Salary Commitment
Year 21 : $1,298,900
Year 22 : $459,900
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $620,202
Year 22 : $250,202
Year 23 : $0
Year 24 : $0

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,924 - 82.06%
Level 2: 5100 - $60 - 4,993 - 97.90%
Level 3: 3000 - $35 - 2,994 - 99.78%
Level 4: 4500 - $20 - 4,325 - 96.11%
Luxury : 1400 - $200 - 1,176 - 83.99%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.33%
Farm Level 2: 1000 - $15 - 955 - 95.50%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,411 - 92.05%
Average Income per Game$1,778,792
Year to Date Revenue$21,345,506
Farm
Home Games Left23
Average Attendance - %2,822 - 94.05%
Average Income per Game$93,992
Year to Date Revenue$1,221,890

Expense

Pro Players Total Salaries$59,182,500
Farm Players Total Salaries$1,062,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$5,558,375
Pro Year To Date Expenses$19,846,945
Farm Year To Date Expenses$262,806
Pro Salary Cap To Date$17,659,142
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,584,973
Farm Estimated Season Revenue$2,161,805
Pro Remaining Season Days137
Pro Expenses Per Days$321,739
Pro Estimated Expenses$44,078,243
Farm Remaining Season Days134
Farm Expenses Per Days$5,477
Farm Estimated Expenses$733,918
Estimated Season Expenses$44,812,161
Estimated Season Salary Cap$58,116,075
Estimate Under Maximum Salary Cap of $83,500,000$25,383,925
Estimate Over Minimum Salary Cap of $61,700,000 -$3,583,925
Current Bank Account$132,479,283
Projected Bank Account$141,413,900

Pro Players Salaries

Leon Draisaitl (Out of Payroll) $9,000,000 (1)
-Salary Remaining : $6,258,883
Cale Makar $9,000,000 (3)
-Salary Remaining : $6,258,883
Elias Pettersson $7,800,000 (3)
-Salary Remaining : $5,424,365
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $4,868,020
Alex Tuch $4,750,000 (2)
-Salary Remaining : $3,303,299
David Pastrnak $4,000,000 (1)
-Salary Remaining : $2,781,726
Matt Nieto $2,750,000 (3)
-Salary Remaining : $1,912,437
Kirby Dach (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $1,738,579
Alex Iafallo $2,450,000 (1)
-Salary Remaining : $1,703,807
Ryan Suter $2,000,000 (3)
-Salary Remaining : $1,390,863
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $695,431
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $660,660
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $660,660
Jake Sanderson $925,000 (1)
-Salary Remaining : $643,274
Cole Sillinger $925,000 (2)
-Salary Remaining : $643,274
Alexander Holtz $925,000 (1)
-Salary Remaining : $643,274
Dennis Hildeby $850,000 (1)
-Salary Remaining : $591,117
Moritz Seider $832,500 (2)
-Salary Remaining : $578,947
Chad Ruhwedel $800,000 (5)
-Salary Remaining : $556,345
Cole Smith $775,000 (4)
-Salary Remaining : $538,959
Connor Ingram $750,000 (2)
-Salary Remaining : $521,574
Jake Walman $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players22
Salary Commitment
Year 21 : $61,682,500
Year 22 : $40,082,500
Year 23 : $23,125,000
Year 24 : $1,575,000
Salary Average Commitment
Year 21 : $57,457,500
Year 22 : $37,107,500
Year 23 : $20,800,000
Year 24 : $1,400,000
Salary Cap with 1 Way Contract
Year 21 : $61,682,500
Year 22 : $40,082,500
Year 23 : $23,125,000
Year 24 : $1,575,000

Farm Players Salaries

Danick Martel $95,000 (2)
Salary Remaining : $65,619
Kent Johnson $92,500 (1)
Salary Remaining : $63,892
Vasily Podkolzin $92,500 (2)
Salary Remaining : $63,892
Dylan Holloway $92,500 (1)
Salary Remaining : $63,892
Alexander Petrovic $90,000 (2)
Salary Remaining : $62,165
Michael Pezzetta $80,000 (4)
Salary Remaining : $55,258
Jet Greaves $77,500 (2)
Salary Remaining : $53,531
Phillip Di Giuseppe $77,500 (4)
Salary Remaining : $53,531
Cale Morris $75,000 (1)
Salary Remaining : $51,804
Jordan Spence $75,000 (1)
Salary Remaining : $51,804
Dennis Cholowski $75,000 (1)
Salary Remaining : $51,804
Scott Wedgewood $70,000 (1)
Salary Remaining : $48,351
Andreas Englund $70,000 (1)
Salary Remaining : $48,351
Total Farm Players13
Salary Commitment
Year 21 : $1,062,500
Year 22 : $512,500
Year 23 : $157,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $852,500
Year 22 : $397,500
Year 23 : $157,500
Year 24 : $157,500

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6900 - $92 - 6,372 - 92.35%
Level 2: 5900 - $55 - 5,036 - 85.35%
Level 3: 3400 - $40 - 2,612 - 76.83%
Level 4: 4400 - $25 - 4,173 - 94.85%
Luxury : 1400 - $195 - 1,187 - 84.79%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $42 - 1,359 - 67.97%
Farm Level 2: 1000 - $22 - 647 - 64.71%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,381 - 88.10%
Average Income per Game$1,903,162
Year to Date Revenue$22,837,939
Farm
Home Games Left24
Average Attendance - %2,006 - 66.88%
Average Income per Game$84,167
Year to Date Revenue$1,010,004

Expense

Pro Players Total Salaries$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$25,665,474
Farm Year To Date Expenses$585,076
Pro Salary Cap To Date$24,802,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,191,686
Farm Estimated Season Revenue$2,020,008
Pro Remaining Season Days137
Pro Expenses Per Days$430,711
Pro Estimated Expenses$59,007,407
Farm Remaining Season Days134
Farm Expenses Per Days$9,795
Farm Estimated Expenses$1,312,530
Estimated Season Expenses$60,319,937
Estimated Season Salary Cap$77,203,230
Estimate Under Maximum Salary Cap of $83,500,000$6,296,770
Estimate Over Minimum Salary Cap of $61,700,000 $15,503,230
Current Bank Account$190,355,594
Projected Bank Account$187,247,351

Pro Players Salaries

Seth Jones $12,500,000 (3)
-Salary Remaining : $8,692,893
Jared Spurgeon $8,000,000 (3)
-Salary Remaining : $5,563,452
Evgeny Kuznetsov (Out of Payroll) $8,000,000 (2)
-Salary Remaining : $5,563,452
Thomas Chabot $7,000,000 (2)
-Salary Remaining : $4,868,020
Adam Henrique $5,825,000 (2)
-Salary Remaining : $4,050,888
Joe Pavelski $5,500,000 (1)
-Salary Remaining : $3,824,873
Brock Nelson $5,200,000 (1)
-Salary Remaining : $3,616,244
Jake Allen $4,400,000 (2)
-Salary Remaining : $3,059,898
Carson Soucy $4,000,000 (2)
-Salary Remaining : $2,781,726
Dmitry Orlov $3,300,000 (2)
-Salary Remaining : $2,294,924
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $2,155,838
Jesper Fast $3,000,000 (3)
-Salary Remaining : $2,086,294
Lars Eller $3,000,000 (1)
-Salary Remaining : $2,086,294
Adam Boqvist $2,999,999 (4)
-Salary Remaining : $2,086,294
Teddy Blueger $2,400,000 (3)
-Salary Remaining : $1,669,036
Isac Lundestrom $1,800,000 (2)
-Salary Remaining : $1,251,777
Ridly Greig $925,000 (1)
-Salary Remaining : $643,274
Igor Shesterkin $925,000 (1)
-Salary Remaining : $643,274
Mathieu Joseph $775,000 (2)
-Salary Remaining : $538,959
Rourke Chartier $700,000 (1)
-Salary Remaining : $486,802
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 : $138,144
Justin Braun $100,000 (2)
Salary Remaining : $69,072
Dennis Gilbert $92,500 (1)
Salary Remaining : $63,892
Matej Blumel $92,500 (4)
Salary Remaining : $63,892
Max Gildon $92,500 (1)
Salary Remaining : $63,892
Zachary Sanford $85,000 (3)
Salary Remaining : $58,711
Aarne Talvitie $84,250 (1)
Salary Remaining : $58,193
Henri Nikkanen $84,250 (1)
Salary Remaining : $58,193
Jacob Peterson $84,250 (1)
Salary Remaining : $58,193
Cole Schwindt $83,250 (2)
Salary Remaining : $57,503
Jiri Patera $81,750 (1)
Salary Remaining : $56,466
Albert Johansson $77,500 (2)
Salary Remaining : $53,531
Ian Mitchell $77,500 (4)
Salary Remaining : $53,531
Daniil Miromanov $77,500 (4)
Salary Remaining : $53,531
William Lagesson $77,500 (4)
Salary Remaining : $53,531
Dylan Wells $75,000 (3)
Salary Remaining : $51,804
Parker Wotherspoon $75,000 (2)
Salary Remaining : $51,804
Marian Studenic $75,000 (3)
Salary Remaining : $51,804
Trevor Carrick $75,000 (3)
Salary Remaining : $51,804
Isaac Ratcliffe $70,000 (4)
Salary Remaining : $48,351
Josh Jacobs $70,000 (1)
Salary Remaining : $48,351
Tomas Jurco $70,000 (1)
Salary Remaining : $48,351
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

Detroit Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaysk Palace
Level 1: 8200 - $79 - 6,272 - 76.49%
Level 2: 7200 - $49 - 5,231 - 72.65%
Level 3: 5300 - $29 - 3,363 - 63.45%
Level 4: 6200 - $19 - 4,595 - 74.11%
Luxury : 2100 - $180 - 1,181 - 56.25%
Total Capacity :29000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 1,418 - 70.91%
Farm Level 2: 1000 - $19 - 714 - 71.40%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %20,642 - 71.18%
Average Income per Game$1,677,940
Year to Date Revenue$21,813,222
Farm
Home Games Left23
Average Attendance - %2,132 - 71.07%
Average Income per Game$84,618
Year to Date Revenue$1,100,035

Expense

Pro Players Total Salaries$84,700,000
Farm Players Total Salaries$1,655,750
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,060,606
Farm Year To Date Expenses$504,908
Pro Salary Cap To Date$24,679,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,982,324
Farm Estimated Season Revenue$1,946,216
Pro Remaining Season Days137
Pro Expenses Per Days$451,269
Pro Estimated Expenses$61,823,853
Farm Remaining Season Days134
Farm Expenses Per Days$8,535
Farm Estimated Expenses$1,143,690
Estimated Season Expenses$62,967,543
Estimated Season Salary Cap$83,582,917
Estimate Under Maximum Salary Cap of $83,500,000-$82,917
Estimate Over Minimum Salary Cap of $61,700,000 $21,882,917
Current Bank Account($1,873,592)
Projected Bank Account($15,912,595)

Pro Players Salaries

Dylan Larkin $10,000,000 (3)
-Salary Remaining : $6,954,315
Mark Stone $8,000,000 (4)
-Salary Remaining : $5,563,452
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $4,172,589
Mark Scheifele $5,500,000 (1)
-Salary Remaining : $3,824,873
Alex DeBrincat $5,100,000 (2)
-Salary Remaining : $3,546,701
Juuse Saros $5,000,000 (2)
-Salary Remaining : $3,477,157
Anthony Cirelli $4,800,000 (2)
-Salary Remaining : $3,338,071
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $3,338,071
Ville Husso $4,750,000 (3)
-Salary Remaining : $3,303,299
Cam Fowler $4,750,000 (1)
-Salary Remaining : $3,303,299
Mattias Ekholm $3,250,000 (3)
-Salary Remaining : $2,260,152
Jimmy Vesey $3,100,000 (1)
-Salary Remaining : $2,155,838
Olli Maatta $3,000,000 (3)
-Salary Remaining : $2,086,294
David Savard $2,800,000 (1)
-Salary Remaining : $1,947,208
Mika Zibanejad $2,375,000 (2)
-Salary Remaining : $1,651,650
Reilly Smith $2,250,000 (1)
-Salary Remaining : $1,564,721
Ilya Lyubushkin $2,000,000 (1)
-Salary Remaining : $1,390,863
Matthew Highmore $2,000,000 (4)
-Salary Remaining : $1,390,863
Brandon Montour $1,750,000 (2)
-Salary Remaining : $1,217,005
Jake Evans $1,700,000 (3)
-Salary Remaining : $1,182,234
Alex Newhook $925,000 (1)
-Salary Remaining : $643,274
Sam Carrick $850,000 (2)
-Salary Remaining : $591,117
Total Pro Players22
Salary Commitment
Year 21 : $84,700,000
Year 22 : $58,575,000
Year 23 : $41,950,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $83,025,000
Year 22 : $58,650,000
Year 23 : $40,550,000
Year 24 : $14,600,000
Salary Cap with 1 Way Contract
Year 21 : $84,700,000
Year 22 : $58,575,000
Year 23 : $38,700,000
Year 24 : $16,000,000

Farm Players Salaries

Anton Blidh $100,000 (4)
Salary Remaining : $69,072
Ethan Prow $100,000 (4)
Salary Remaining : $69,072
John Hayden $100,000 (4)
Salary Remaining : $69,072
Alexander Peters $100,000 (4)
Salary Remaining : $69,072
Connor Mackey $92,500 (1)
Salary Remaining : $63,892
Landon Slaggert $92,500 (2)
Salary Remaining : $63,892
Rem Pitlick $92,500 (2)
Salary Remaining : $63,892
Ryan Johnson $92,500 (1)
Salary Remaining : $63,892
Rasmus Asplund $87,500 (3)
Salary Remaining : $60,438
Nico Daws $86,750 (3)
Salary Remaining : $59,920
Gustav Lindstrom $85,000 (2)
Salary Remaining : $58,711
Hugo Alnefelt $84,250 (1)
Salary Remaining : $58,193
Tristen Robins $84,250 (1)
Salary Remaining : $58,193
William Dufour $84,250 (1)
Salary Remaining : $58,193
Matthew Villalta $78,750 (3)
Salary Remaining : $54,394
Garrett Pilon $75,000 (3)
Salary Remaining : $51,804
Klim Kostin $75,000 (3)
Salary Remaining : $51,804
Olli Juolevi $75,000 (3)
Salary Remaining : $51,804
Matt Luff $70,000 (1)
Salary Remaining : $48,351
Total Farm Players19
Salary Commitment
Year 21 : $1,655,750
Year 22 : $1,148,000
Year 23 : $878,000
Year 24 : $400,000
Salary Average Commitment
Year 21 : $1,240,500
Year 22 : $870,500
Year 23 : $690,500
Year 24 : $240,000

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$55,123,055
Farm Players Total Salaries$275,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,690,000
Pro Year To Date Expenses$18,313,202
Farm Year To Date Expenses$126,869
Pro Salary Cap To Date$18,054,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,709,605
Farm Estimated Season Revenue$2,113,148
Pro Remaining Season Days137
Pro Expenses Per Days$284,127
Pro Estimated Expenses$38,925,399
Farm Remaining Season Days134
Farm Expenses Per Days$1,418
Farm Estimated Expenses$190,012
Estimated Season Expenses$39,115,411
Estimated Season Salary Cap$58,078,580
Estimate Under Maximum Salary Cap of $83,500,000$25,421,420
Estimate Over Minimum Salary Cap of $61,700,000 -$3,621,420
Current Bank Account$78,479,339
Projected Bank Account$92,186,681

Pro Players Salaries

Jack Johnson $12,500,000 (2)
-Salary Remaining : $8,692,893
Mike Hoffman $12,500,000 (2)
-Salary Remaining : $8,692,893
Oskar Sundqvist $5,555,555 (2)
-Salary Remaining : $3,863,508
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $2,781,726
Kris Russell $3,000,000 (2)
-Salary Remaining : $2,086,294
Chris Driedger $2,500,000 (2)
-Salary Remaining : $1,738,579
Tanner Kero $2,025,000 (1)
-Salary Remaining : $1,408,249
Ivan Barbashev $1,550,000 (1)
-Salary Remaining : $1,077,919
Derek Grant $1,500,000 (1)
-Salary Remaining : $1,043,147
Xavier Ouellet $1,000,000 (3)
-Salary Remaining : $695,431
Craig Smith $1,000,000 (2)
-Salary Remaining : $695,431
Shane Wright $950,000 (1)
-Salary Remaining : $660,660
Matty Beniers $925,000 (1)
-Salary Remaining : $643,274
Mattias Norlinder $892,500 (3)
-Salary Remaining : $620,673
Simon Holmstrom (Out of Payroll) $832,500 (1)
-Salary Remaining : $578,947
Martin Pospisil $775,000 (4)
-Salary Remaining : $538,959
Dryden Hunt $775,000 (4)
-Salary Remaining : $538,959
Cale Fleury $775,000 (3)
-Salary Remaining : $538,959
Taylor Fedun $775,000 (1)
-Salary Remaining : $538,959
Spencer Martin $775,000 (3)
-Salary Remaining : $538,959
Michael McCarron $750,000 (2)
-Salary Remaining : $521,574
Max Lajoie $600,000 (1)
-Salary Remaining : $417,259
Total Pro Players22
Salary Commitment
Year 21 : $55,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000
Salary Average Commitment
Year 21 : $19,850,000
Year 22 : $13,325,000
Year 23 : $6,675,000
Year 24 : $1,200,000
Salary Cap with 1 Way Contract
Year 21 : $55,955,555
Year 22 : $42,798,055
Year 23 : $4,992,500
Year 24 : $1,550,000

Farm Players Salaries

Nathan Smith (82) $200,000 (2)
Salary Remaining : $138,144
Collin Delia $75,000 (3)
Salary Remaining : $51,804
Total Farm Players2
Salary Commitment
Year 21 : $275,000
Year 22 : $275,000
Year 23 : $75,000
Year 24 : $0
Salary Average Commitment
Year 21 : $135,000
Year 22 : $135,000
Year 23 : $75,000
Year 24 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$66,317,500
Farm Players Total Salaries$1,233,100
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$21,567,425
Farm Year To Date Expenses$380,877
Pro Salary Cap To Date$19,968,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,749,285
Farm Estimated Season Revenue$1,412,460
Pro Remaining Season Days137
Pro Expenses Per Days$359,480
Pro Estimated Expenses$49,248,760
Farm Remaining Season Days134
Farm Expenses Per Days$6,356
Farm Estimated Expenses$851,704
Estimated Season Expenses$50,100,464
Estimated Season Salary Cap$68,462,719
Estimate Under Maximum Salary Cap of $83,500,000$15,037,281
Estimate Over Minimum Salary Cap of $61,700,000 $6,762,719
Current Bank Account$23,674,720
Projected Bank Account$19,736,001

Pro Players Salaries

Jack Hughes $8,500,000 (2)
-Salary Remaining : $5,911,168
Charlie McAvoy $7,300,000 (2)
-Salary Remaining : $5,076,650
Andre Burakovsky $6,250,000 (3)
-Salary Remaining : $4,346,447
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $4,033,503
Andrei Vasilevskiy $4,500,000 (3)
-Salary Remaining : $3,129,442
Filip Hronek $4,500,000 (3)
-Salary Remaining : $3,129,442
J.T. Compher $3,500,000 (2)
-Salary Remaining : $2,434,010
Alex Kerfoot $3,000,000 (4)
-Salary Remaining : $2,086,294
Frederick Gaudreau $2,950,000 (2)
-Salary Remaining : $2,051,523
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $1,738,579
Alexander Romanov $2,500,000 (4)
-Salary Remaining : $1,738,579
Evgenii Dadonov $2,250,000 (1)
-Salary Remaining : $1,564,721
Radim Simek $2,150,000 (1)
-Salary Remaining : $1,495,178
John Marino $1,750,000 (1)
-Salary Remaining : $1,217,005
Scott Mayfield $1,750,000 (1)
-Salary Remaining : $1,217,005
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $834,518
Sammy Blais $1,000,000 (4)
-Salary Remaining : $695,431
Trevor Zegras $925,000 (1)
-Salary Remaining : $643,274
Isaak Phillips $892,500 (2)
-Salary Remaining : $620,673
Christian Fischer $832,500 (2)
-Salary Remaining : $578,947
Mason Marchment $792,500 (1)
-Salary Remaining : $551,129
Shane Pinto $775,000 (2)
-Salary Remaining : $538,959
Anthony Stolarz $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players23
Salary Commitment
Year 21 : $66,317,500
Year 22 : $54,700,000
Year 23 : $26,250,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $68,194,520
Year 22 : $54,467,500
Year 23 : $26,250,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $66,317,500
Year 22 : $50,200,000
Year 23 : $21,750,000
Year 24 : $6,500,000

Farm Players Salaries

Keith Kinkaid $200,000 (1)
Salary Remaining : $138,144
Anton Khudobin $200,000 (1)
Salary Remaining : $138,144
Cal Petersen $100,000 (2)
Salary Remaining : $69,072
Mavrik Bourque $92,500 (1)
Salary Remaining : $63,892
Josh Dunne $92,500 (2)
Salary Remaining : $63,892
Jesper Sellgren $84,250 (2)
Salary Remaining : $58,193
Jack LaFontaine $83,850 (2)
Salary Remaining : $57,917
Mark Kastelic $80,000 (4)
Salary Remaining : $55,258
Philippe Maillet $77,500 (2)
Salary Remaining : $53,531
Zach Aston-Reese $77,500 (1)
Salary Remaining : $53,531
Noah Juulsen $75,000 (1)
Salary Remaining : $51,804
Martin Frk $70,000 (1)
Salary Remaining : $48,351
Total Farm Players12
Salary Commitment
Year 21 : $1,233,100
Year 22 : $518,100
Year 23 : $80,000
Year 24 : $80,000
Salary Average Commitment
Year 21 : $787,500
Year 22 : $400,000
Year 23 : $60,000
Year 24 : $60,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,452,883
Farm Players Total Salaries$2,874,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$22,723,196
Farm Year To Date Expenses$891,932
Pro Salary Cap To Date$21,466,865
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,095,334
Farm Estimated Season Revenue$1,907,252
Pro Remaining Season Days137
Pro Expenses Per Days$380,471
Pro Estimated Expenses$52,124,527
Farm Remaining Season Days134
Farm Expenses Per Days$14,816
Farm Estimated Expenses$1,985,344
Estimated Season Expenses$54,109,871
Estimated Season Salary Cap$73,602,862
Estimate Under Maximum Salary Cap of $83,500,000$9,897,138
Estimate Over Minimum Salary Cap of $61,700,000 $11,902,862
Current Bank Account$78,381,958
Projected Bank Account$79,274,673

Pro Players Salaries

Kyle Okposo $12,000,000 (2)
-Salary Remaining : $8,345,178
Matt Grzelcyk $10,000,000 (2)
-Salary Remaining : $6,954,315
Blake Coleman $6,500,000 (3)
-Salary Remaining : $4,520,305
Nikita Gusev $6,100,000 (1)
-Salary Remaining : $4,242,132
Frank Vatrano $6,000,000 (2)
-Salary Remaining : $4,172,589
Mattias Samuelsson $4,285,716 (4)
-Salary Remaining : $2,980,422
Ryan Johansen $4,000,000 (4)
-Salary Remaining : $2,781,726
Curtis Lazar $4,000,000 (3)
-Salary Remaining : $2,781,726
Pius Suter $3,750,000 (3)
-Salary Remaining : $2,607,868
Nick Ritchie $3,300,000 (2)
-Salary Remaining : $2,294,924
Alex Stalock $1,600,000 (2)
-Salary Remaining : $1,112,690
Troy Stecher $1,250,000 (2)
-Salary Remaining : $869,289
Haydn Fleury $1,050,000 (1)
-Salary Remaining : $730,203
Arthur Kaliyev $950,000 (1)
-Salary Remaining : $660,660
Drew O'Connor $950,000 (1)
-Salary Remaining : $660,660
Jamie Drysdale $950,000 (1)
-Salary Remaining : $660,660
Artem Zub $925,000 (1)
-Salary Remaining : $643,274
Cal Foote $900,000 (3)
-Salary Remaining : $625,888
Marco Rossi $894,167 (1)
-Salary Remaining : $621,832
Ryan McLeod $798,000 (3)
-Salary Remaining : $554,954
Travis Boyd $750,000 (2)
-Salary Remaining : $521,574
Morgan Geekie $750,000 (1)
-Salary Remaining : $521,574
Joey Daccord $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players23
Salary Commitment
Year 21 : $72,452,883
Year 22 : $59,883,716
Year 23 : $24,233,716
Year 24 : $8,285,716
Salary Average Commitment
Year 21 : $24,933,716
Year 22 : $19,533,716
Year 23 : $11,233,716
Year 24 : $4,885,716
Salary Cap with 1 Way Contract
Year 21 : $72,452,883
Year 22 : $59,883,716
Year 23 : $24,233,716
Year 24 : $8,285,716

Farm Players Salaries

Justin Dowling $120,000 (2)
Salary Remaining : $82,887
Justus Annunen $92,500 (1)
Salary Remaining : $63,892
Brennan Othmann $92,500 (1)
Salary Remaining : $63,892
Zachary L'Heureux $92,500 (2)
Salary Remaining : $63,892
Jonatan Berggren $92,500 (3)
Salary Remaining : $63,892
Fabian Lysell $92,500 (2)
Salary Remaining : $63,892
Simon Nemec $92,500 (2)
Salary Remaining : $63,892
Tyler Kleven $92,500 (2)
Salary Remaining : $63,892
Kole Lind $87,400 (1)
Salary Remaining : $60,369
Ethan Del Mastro $86,750 (1)
Salary Remaining : $59,920
Joshua Roy $86,750 (2)
Salary Remaining : $59,920
Vincent Iorio $86,750 (1)
Salary Remaining : $59,920
Logan Mailloux $86,750 (1)
Salary Remaining : $59,920
Nikita Chibrikov $86,750 (1)
Salary Remaining : $59,920
Nolan Allan $86,750 (1)
Salary Remaining : $59,920
Alex Beaucage $86,750 (1)
Salary Remaining : $59,920
Will Cuylle $86,750 (2)
Salary Remaining : $59,920
Xavier Simoneau $85,500 (1)
Salary Remaining : $59,057
Declan Chisholm $83,500 (1)
Salary Remaining : $57,675
Brayden Tracey $83,250 (1)
Salary Remaining : $57,503
Sam Poulin $83,250 (2)
Salary Remaining : $57,503
Joseph Cramarossa $80,000 (2)
Salary Remaining : $55,258
Dillon Simpson $80,000 (2)
Salary Remaining : $55,258
Jordan Gross $77,500 (3)
Salary Remaining : $53,531
Taro Hirose $77,500 (3)
Salary Remaining : $53,531
Jasper Weatherby $77,500 (4)
Salary Remaining : $53,531
Artemi Kniazev $77,500 (2)
Salary Remaining : $53,531
Conor Timmins $75,000 (1)
Salary Remaining : $51,804
Sampo Ranta $75,000 (2)
Salary Remaining : $51,804
Vinni Lettieri $75,000 (3)
Salary Remaining : $51,804
Andy Welinski $75,000 (1)
Salary Remaining : $51,804
Gemel Smith $75,000 (1)
Salary Remaining : $51,804
Matthew Robertson $75,000 (1)
Salary Remaining : $51,804
Nicholas Baptiste $70,000 (1)
Salary Remaining : $48,351
Total Farm Players34
Salary Commitment
Year 21 : $2,874,400
Year 22 : $1,459,250
Year 23 : $400,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $2,238,654
Year 22 : $1,158,250
Year 23 : $382,500
Year 24 : $60,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6200 - $115 - 4,281 - 69.05%
Level 2: 5300 - $85 - 3,082 - 58.14%
Level 3: 2400 - $65 - 1,603 - 66.79%
Level 4: 4000 - $45 - 2,066 - 51.64%
Luxury : 1100 - $350 - 570 - 51.78%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,896 - 94.80%
Farm Level 2: 1000 - $15 - 992 - 99.15%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$2,167,250
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,819,267
Farm Year To Date Expenses$667,131
Pro Salary Cap To Date$24,540,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,082,722
Farm Estimated Season Revenue$1,947,314
Pro Remaining Season Days137
Pro Expenses Per Days$422,462
Pro Estimated Expenses$57,877,294
Farm Remaining Season Days134
Farm Expenses Per Days$11,171
Farm Estimated Expenses$1,496,914
Estimated Season Expenses$59,374,208
Estimated Season Salary Cap$79,496,551
Estimate Under Maximum Salary Cap of $83,500,000$4,003,449
Estimate Over Minimum Salary Cap of $61,700,000 $17,796,551
Current Bank Account$37,949,450
Projected Bank Account$32,605,278

Pro Players Salaries

Victor Hedman $8,000,000 (1)
-Salary Remaining : $5,563,452
John Tavares $7,950,000 (1)
-Salary Remaining : $5,528,680
Brock Boeser $7,500,000 (1)
-Salary Remaining : $5,215,736
Chris Kreider $6,000,000 (3)
-Salary Remaining : $4,172,589
Aaron Ekblad $6,000,000 (1)
-Salary Remaining : $4,172,589
Tyler Myers $5,500,000 (3)
-Salary Remaining : $3,824,873
Jani Hakanpaa $5,250,000 (2)
-Salary Remaining : $3,651,015
Hampus Lindholm $4,000,000 (1)
-Salary Remaining : $2,781,726
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $2,573,096
Dylan Strome $3,600,000 (1)
-Salary Remaining : $2,503,553
Blake Wheeler $3,250,000 (1)
-Salary Remaining : $2,260,152
Chandler Stephenson $3,225,000 (4)
-Salary Remaining : $2,242,766
Brock McGinn $2,750,000 (1)
-Salary Remaining : $1,912,437
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $1,738,579
Martin Necas $2,500,000 (3)
-Salary Remaining : $1,738,579
David Kampf $2,400,000 (2)
-Salary Remaining : $1,669,036
Mason Appleton $2,000,000 (3)
-Salary Remaining : $1,390,863
Michael Bunting $1,150,000 (3)
-Salary Remaining : $799,746
Tony DeAngelo $1,000,000 (2)
-Salary Remaining : $695,431
Dan Vladar $750,000 (1)
-Salary Remaining : $521,574
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 : $138,144
Andrew Agozzino $140,000 (3)
Salary Remaining : $96,701
Michael Del Zotto $140,000 (3)
Salary Remaining : $96,701
Andrej Sustr $120,000 (3)
Salary Remaining : $82,887
Michael McLeod $100,000 (3)
Salary Remaining : $69,072
Gabriel Bourque $100,000 (2)
Salary Remaining : $69,072
Jack Ahcan $92,500 (1)
Salary Remaining : $63,892
Matt Donovan $90,000 (1)
Salary Remaining : $62,165
Alex Laferriere $87,500 (2)
Salary Remaining : $60,438
Justin Sourdif $86,750 (2)
Salary Remaining : $59,920
Louis Crevier $86,750 (2)
Salary Remaining : $59,920
Matthew Kessel $84,250 (1)
Salary Remaining : $58,193
Braden Schneider $83,250 (1)
Salary Remaining : $57,503
Michael Dal Colle $83,250 (1)
Salary Remaining : $57,503
Alex Limoges $78,000 (3)
Salary Remaining : $53,876
Nikita Alexandrov $77,500 (1)
Salary Remaining : $53,531
Egor Afanasyev $77,500 (4)
Salary Remaining : $53,531
Dylan Coghlan $75,000 (3)
Salary Remaining : $51,804
Joe Hicketts $75,000 (3)
Salary Remaining : $51,804
Joey Anderson $75,000 (1)
Salary Remaining : $51,804
Mitchell Chaffee $75,000 (3)
Salary Remaining : $51,804
Sebastien Aho $70,000 (1)
Salary Remaining : $48,351
Zane McIntyre $70,000 (1)
Salary Remaining : $48,351
Total Farm Players23
Salary Commitment
Year 21 : $2,167,250
Year 22 : $1,241,500
Year 23 : $880,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,463,000
Year 22 : $843,000
Year 23 : $603,000
Year 24 : $60,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$78,842,500
Farm Players Total Salaries$579,450
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$24,378,385
Farm Year To Date Expenses$188,503
Pro Salary Cap To Date$23,921,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,036,124
Farm Estimated Season Revenue$2,214,665
Pro Remaining Season Days137
Pro Expenses Per Days$407,830
Pro Estimated Expenses$55,872,710
Farm Remaining Season Days134
Farm Expenses Per Days$2,987
Farm Estimated Expenses$400,258
Estimated Season Expenses$56,272,968
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$20,249,657
Projected Bank Account$14,227,478

Pro Players Salaries

Filip Forsberg $10,000,000 (2)
-Salary Remaining : $6,954,315
Kris Letang $8,000,000 (2)
-Salary Remaining : $5,563,452
Sean Couturier $7,750,000 (2)
-Salary Remaining : $5,389,594
Neal Pionk $6,500,000 (1)
-Salary Remaining : $4,520,305
Brayden Point $6,000,000 (1)
-Salary Remaining : $4,172,589
Darcy Kuemper $6,000,000 (2)
-Salary Remaining : $4,172,589
Rasmus Ristolainen $5,500,000 (3)
-Salary Remaining : $3,824,873
Cam Atkinson $5,275,000 (2)
-Salary Remaining : $3,668,401
Carter Verhaeghe $5,000,000 (4)
-Salary Remaining : $3,477,157
Timo Meier $4,000,000 (1)
-Salary Remaining : $2,781,726
Darren Helm $2,500,000 (1)
-Salary Remaining : $1,738,579
Calle Jarnkrok $2,100,000 (1)
-Salary Remaining : $1,460,406
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,390,863
Jack Campbell $1,800,000 (2)
-Salary Remaining : $1,251,777
Conor Sheary $1,750,000 (1)
-Salary Remaining : $1,217,005
Austin Czarnik $1,500,000 (1)
-Salary Remaining : $1,043,147
Eetu Liukas $867,500 (2)
-Salary Remaining : $603,287
Mark Giordano $800,000 (2)
-Salary Remaining : $556,345
Markus Niemelainen $750,000 (2)
-Salary Remaining : $521,574
Mats Zuccarello $750,000 (2)
-Salary Remaining : $521,574
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 : $69,072
Oskari Laaksonen $92,500 (2)
Salary Remaining : $63,892
Taylor Gauthier $86,750 (2)
Salary Remaining : $59,920
Jakub Demek $85,200 (2)
Salary Remaining : $58,849
Brennan Menell $75,000 (2)
Salary Remaining : $51,804
Jeremy Bracco $70,000 (1)
Salary Remaining : $48,351
Matt Bartkowski $70,000 (1)
Salary Remaining : $48,351
Total Farm Players7
Salary Commitment
Year 21 : $579,450
Year 22 : $439,450
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $470,202
Year 22 : $340,000
Year 23 : $0
Year 24 : $0

Nashville Predators

Nashville Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 6000 - $100 - 4,804 - 80.06%
Level 2: 5000 - $60 - 4,983 - 99.66%
Level 3: 36 - $31 - 36 - 100.00%
Level 4: 4000 - $28 - 3,393 - 84.83%
Luxury : 1000 - $205 - 967 - 96.66%
Total Capacity :16036
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,943 - 97.16%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %14,183 - 88.44%
Average Income per Game$1,567,505
Year to Date Revenue$20,377,567
Farm
Home Games Left23
Average Attendance - %2,902 - 96.72%
Average Income per Game$97,219
Year to Date Revenue$1,263,843

Expense

Pro Players Total Salaries$77,817,500
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$24,377,027
Farm Year To Date Expenses$127,633
Pro Salary Cap To Date$23,063,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,890,144
Farm Estimated Season Revenue$2,236,030
Pro Remaining Season Days137
Pro Expenses Per Days$414,841
Pro Estimated Expenses$56,833,217
Farm Remaining Season Days134
Farm Expenses Per Days$1,791
Farm Estimated Expenses$239,994
Estimated Season Expenses$57,073,211
Estimated Season Salary Cap$83,604,866
Estimate Under Maximum Salary Cap of $83,500,000-$104,866
Estimate Over Minimum Salary Cap of $61,700,000 $21,904,866
Current Bank Account($1,694,206)
Projected Bank Account($12,641,243)

Pro Players Salaries

Nathan MacKinnon $16,500,000 (2)
-Salary Remaining : $11,474,619
Connor McDavid $13,000,000 (1)
-Salary Remaining : $9,040,609
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $5,563,452
Mikko Rantanen $6,000,000 (1)
-Salary Remaining : $4,172,589
Adam Pelech $5,750,000 (2)
-Salary Remaining : $3,998,731
Connor Hellebuyck $4,500,000 (3)
-Salary Remaining : $3,129,442
Tanner Jeannot $3,500,000 (2)
-Salary Remaining : $2,434,010
Colton Sissons $2,775,000 (1)
-Salary Remaining : $1,929,822
Scott Laughton $2,750,000 (2)
-Salary Remaining : $1,912,437
Miles Wood $2,500,000 (1)
-Salary Remaining : $1,738,579
Antti Raanta $1,750,000 (2)
-Salary Remaining : $1,217,005
Eeli Tolvanen $1,450,000 (4)
-Salary Remaining : $1,008,376
Lawson Crouse (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $938,832
Brendan Smith $1,000,000 (2)
-Salary Remaining : $695,431
Trevor van Riemsdyk $1,000,000 (3)
-Salary Remaining : $695,431
Robert Bortuzzo $950,000 (1)
-Salary Remaining : $660,660
Noah Cates $925,000 (1)
-Salary Remaining : $643,274
Dylan Guenther $925,000 (3)
-Salary Remaining : $643,274
Olen Zellweger $867,500 (3)
-Salary Remaining : $603,287
Barclay Goodrow $850,000 (1)
-Salary Remaining : $591,117
Taylor Raddysh $775,000 (2)
-Salary Remaining : $538,959
Gustav Forsling (Out of Payroll) $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players22
Salary Commitment
Year 21 : $77,817,500
Year 22 : $48,767,500
Year 23 : $16,742,500
Year 24 : $9,450,000
Salary Average Commitment
Year 21 : $56,025,000
Year 22 : $28,050,000
Year 23 : $16,150,000
Year 24 : $9,450,000
Salary Cap with 1 Way Contract
Year 21 : $77,817,500
Year 22 : $48,767,500
Year 23 : $16,742,500
Year 24 : $9,450,000

Farm Players Salaries

Scott Harrington $200,000 (2)
Salary Remaining : $138,144
Jakub Lauko $77,500 (2)
Salary Remaining : $53,531
Anton Forsberg $70,000 (2)
Salary Remaining : $48,351
Total Farm Players3
Salary Commitment
Year 21 : $347,500
Year 22 : $347,500
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $200,202
Year 22 : $200,202
Year 23 : $0
Year 24 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6100 - $100 - 4,910 - 80.50%
Level 2: 5000 - $65 - 4,027 - 80.53%
Level 3: 2600 - $50 - 2,095 - 80.56%
Level 4: 4200 - $30 - 3,157 - 75.17%
Luxury : 1100 - $210 - 947 - 86.08%
Total Capacity :19000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,136 - 56.78%
Farm Level 2: 1000 - $25 - 569 - 56.91%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %15,136 - 79.66%
Average Income per Game$1,680,569
Year to Date Revenue$21,847,402
Farm
Home Games Left23
Average Attendance - %1,705 - 56.82%
Average Income per Game$83,785
Year to Date Revenue$1,089,199

Expense

Pro Players Total Salaries$79,287,497
Farm Players Total Salaries$2,208,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,833,881
Farm Year To Date Expenses$781,697
Pro Salary Cap To Date$23,377,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,055,943
Farm Estimated Season Revenue$1,927,044
Pro Remaining Season Days137
Pro Expenses Per Days$410,089
Pro Estimated Expenses$56,182,193
Farm Remaining Season Days134
Farm Expenses Per Days$11,383
Farm Estimated Expenses$1,525,322
Estimated Season Expenses$57,707,515
Estimated Season Salary Cap$78,516,091
Estimate Under Maximum Salary Cap of $83,500,000$4,983,909
Estimate Over Minimum Salary Cap of $61,700,000 $16,816,091
Current Bank Account$79,785,953
Projected Bank Account$71,061,425

Pro Players Salaries

Justin Faulk $7,900,000 (1)
-Salary Remaining : $5,493,909
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $5,215,736
John Carlson $6,000,000 (2)
-Salary Remaining : $4,172,589
Vladimir Tarasenko $5,500,000 (3)
-Salary Remaining : $3,824,873
Ilya Mikheyev $5,350,000 (2)
-Salary Remaining : $3,720,558
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $3,616,244
Jason Zucker $4,800,000 (1)
-Salary Remaining : $3,338,071
Bo Horvat $4,450,000 (3)
-Salary Remaining : $3,094,670
Tom Wilson $4,100,000 (1)
-Salary Remaining : $2,851,269
Frederik Andersen $4,000,000 (2)
-Salary Remaining : $2,781,726
Nikita Zadorov $3,750,000 (4)
-Salary Remaining : $2,607,868
David Perron $3,087,500 (2)
-Salary Remaining : $2,147,145
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $2,086,294
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $1,738,579
Ryan Hartman $2,000,000 (3)
-Salary Remaining : $1,390,863
Cody Ceci $2,000,000 (1)
-Salary Remaining : $1,390,863
Mark Friedman $1,999,999 (3)
-Salary Remaining : $1,390,862
Evander Kane $1,375,000 (1)
-Salary Remaining : $956,218
Niko Mikkola $1,199,999 (1)
-Salary Remaining : $834,517
Stefan Noesen $999,999 (1)
-Salary Remaining : $695,431
Adam Scheel $925,000 (1)
-Salary Remaining : $643,274
Nick Bjugstad $900,000 (3)
-Salary Remaining : $625,888
Sam Montembeault $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players23
Salary Commitment
Year 21 : $79,287,497
Year 22 : $53,487,499
Year 23 : $31,299,999
Year 24 : $8,950,000
Salary Average Commitment
Year 21 : $76,562,500
Year 22 : $52,087,500
Year 23 : $29,900,000
Year 24 : $8,950,000
Salary Cap with 1 Way Contract
Year 21 : $79,287,497
Year 22 : $53,487,499
Year 23 : $31,299,999
Year 24 : $8,950,000

Farm Players Salaries

Kevin Connauton $200,000 (4)
Salary Remaining : $138,144
Dan Renouf $200,000 (4)
Salary Remaining : $138,144
Cameron Gaunce $200,000 (4)
Salary Remaining : $138,144
Logan Shaw $200,000 (3)
Salary Remaining : $138,144
Dillon Heatherington $200,000 (1)
Salary Remaining : $138,144
Hudson Fasching $99,500 (3)
Salary Remaining : $68,727
Mark Pysyk $97,500 (1)
Salary Remaining : $67,345
Spencer Smallman $97,500 (3)
Salary Remaining : $67,345
Matthew Knies $92,500 (2)
Salary Remaining : $63,892
Corey Andonovski $92,500 (1)
Salary Remaining : $63,892
Nikolas Brouillard $92,500 (1)
Salary Remaining : $63,892
Ryder Rolston $86,750 (2)
Salary Remaining : $59,920
James Malatesta $86,250 (3)
Salary Remaining : $59,575
Jonah Gadjovich $83,250 (1)
Salary Remaining : $57,503
Guillaume Brisebois $77,500 (2)
Salary Remaining : $53,531
Anthony Angello $77,500 (2)
Salary Remaining : $53,531
Dalton Smith $77,500 (1)
Salary Remaining : $53,531
Brian Pinho $77,500 (1)
Salary Remaining : $53,531
Matej Machovsky $70,000 (1)
Salary Remaining : $48,351
Total Farm Players19
Salary Commitment
Year 21 : $2,208,250
Year 22 : $1,417,500
Year 23 : $1,083,250
Year 24 : $600,000
Salary Average Commitment
Year 21 : $1,212,702
Year 22 : $695,000
Year 23 : $420,000
Year 24 : $180,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6300 - $92 - 6,177 - 98.04%
Level 2: 5300 - $50 - 5,285 - 99.71%
Level 3: 3300 - $30 - 3,208 - 97.21%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1100 - $190 - 1,099 - 99.92%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,912 - 95.62%
Farm Level 2: 1000 - $10 - 997 - 99.73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,768 - 98.84%
Average Income per Game$1,771,799
Year to Date Revenue$19,489,787
Farm
Home Games Left23
Average Attendance - %2,910 - 96.99%
Average Income per Game$79,467
Year to Date Revenue$1,033,066

Expense

Pro Players Total Salaries$79,159,999
Farm Players Total Salaries$2,293,702
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,864,206
Farm Year To Date Expenses$700,564
Pro Salary Cap To Date$22,748,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,153,965
Farm Estimated Season Revenue$1,827,732
Pro Remaining Season Days137
Pro Expenses Per Days$423,147
Pro Estimated Expenses$57,971,139
Farm Remaining Season Days134
Farm Expenses Per Days$11,823
Farm Estimated Expenses$1,584,282
Estimated Season Expenses$59,555,421
Estimated Season Salary Cap$74,321,971
Estimate Under Maximum Salary Cap of $83,500,000$9,178,029
Estimate Over Minimum Salary Cap of $61,700,000 $12,621,971
Current Bank Account$42,167,398
Projected Bank Account$37,593,674

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
-Salary Remaining : $7,997,462
Mitch Marner $8,000,000 (3)
-Salary Remaining : $5,563,452
Alex Ovechkin $6,250,000 (2)
-Salary Remaining : $4,346,447
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $4,172,589
Brent Burns (Out of Payroll) $5,000,000 (4)
-Salary Remaining : $3,477,157
Ryan O'Reilly $5,000,000 (5)
-Salary Remaining : $3,477,157
T.J. Oshie $4,500,000 (1)
-Salary Remaining : $3,129,442
Tyler Seguin $4,225,000 (2)
-Salary Remaining : $2,938,198
Jeff Petry $4,000,000 (2)
-Salary Remaining : $2,781,726
Phillip Danault $3,250,000 (1)
-Salary Remaining : $2,260,152
Victor Olofsson $3,250,000 (2)
-Salary Remaining : $2,260,152
Gustav Nyquist $3,185,000 (4)
-Salary Remaining : $2,214,949
Zach Whitecloud $3,000,000 (3)
-Salary Remaining : $2,086,294
Zach Hyman $2,550,000 (2)
-Salary Remaining : $1,773,350
TJ Brodie $2,500,000 (2)
-Salary Remaining : $1,738,579
Will Borgen $1,799,999 (3)
-Salary Remaining : $1,251,776
Sonny Milano $1,600,000 (1)
-Salary Remaining : $1,112,690
Tomas Nosek $1,250,000 (1)
-Salary Remaining : $869,289
Filip Gustavsson $825,000 (3)
-Salary Remaining : $573,731
Lukas Rousek $775,000 (3)
-Salary Remaining : $538,959
Matt Roy $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players21
Salary Commitment
Year 21 : $79,159,999
Year 22 : $56,359,999
Year 23 : $33,584,999
Year 24 : $13,185,000
Salary Average Commitment
Year 21 : $82,110,000
Year 22 : $60,410,000
Year 23 : $29,810,000
Year 24 : $13,185,000
Salary Cap with 1 Way Contract
Year 21 : $79,159,999
Year 22 : $56,359,999
Year 23 : $33,584,999
Year 24 : $13,185,000

Farm Players Salaries

Dan Hamhuis $150,000 (1)
Salary Remaining : $103,608
Hunter McKown $95,000 (1)
Salary Remaining : $65,619
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $63,892
Cooper Marody $92,500 (1)
Salary Remaining : $63,892
Wyatt Kaiser $92,500 (2)
Salary Remaining : $63,892
Spencer Stastney $92,500 (1)
Salary Remaining : $63,892
Daemon Hunt $86,750 (2)
Salary Remaining : $59,920
Samuel Walker $84,250 (3)
Salary Remaining : $58,193
Mikhail Maltsev $80,000 (3)
Salary Remaining : $55,258
Lucas Carlsson $80,000 (3)
Salary Remaining : $55,258
CJ Suess $77,500 (3)
Salary Remaining : $53,531
Michael Sgarbossa $77,500 (4)
Salary Remaining : $53,531
Marcus Bjork $77,500 (3)
Salary Remaining : $53,531
Kyle Turris $75,000 (2)
Salary Remaining : $51,804
Sami Niku $75,000 (2)
Salary Remaining : $51,804
Christian Wolanin $75,000 (2)
Salary Remaining : $51,804
Joseph Gambardella $75,000 (3)
Salary Remaining : $51,804
Saku Maenalanen $75,000 (3)
Salary Remaining : $51,804
Felix Sandstrom $75,000 (3)
Salary Remaining : $51,804
Casey Fitzgerald $75,000 (3)
Salary Remaining : $51,804
Matthew Phillips $75,000 (3)
Salary Remaining : $51,804
Johnathan Kovacevic $75,000 (3)
Salary Remaining : $51,804
Adam Huska $75,000 (2)
Salary Remaining : $51,804
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $51,804
Jack Rathbone $75,000 (3)
Salary Remaining : $51,804
Fredrik Olofsson $75,000 (3)
Salary Remaining : $51,804
TJ Tynan $70,202 (1)
Salary Remaining : $48,490
Joel Kellman $70,000 (1)
Salary Remaining : $48,351
Total Farm Players28
Salary Commitment
Year 21 : $2,293,702
Year 22 : $1,631,000
Year 23 : $1,076,750
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,933,308
Year 22 : $1,460,404
Year 23 : $1,010,404
Year 24 : $77,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7100 - $90 - 6,077 - 85.59%
Level 2: 6000 - $55 - 5,191 - 86.52%
Level 3: 3800 - $34 - 3,212 - 84.53%
Level 4: 4600 - $20 - 4,282 - 93.09%
Luxury : 1500 - $190 - 1,165 - 77.66%
Total Capacity :23000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 959 - 95.88%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,927 - 86.64%
Average Income per Game$1,823,000
Year to Date Revenue$21,876,000
Farm
Home Games Left23
Average Attendance - %2,847 - 94.91%
Average Income per Game$94,967
Year to Date Revenue$1,234,569

Expense

Pro Players Total Salaries$79,949,999
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$25,594,661
Farm Year To Date Expenses$500,520
Pro Salary Cap To Date$24,830,711
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,867,000
Farm Estimated Season Revenue$2,184,237
Pro Remaining Season Days137
Pro Expenses Per Days$410,914
Pro Estimated Expenses$56,295,218
Farm Remaining Season Days134
Farm Expenses Per Days$8,342
Farm Estimated Expenses$1,117,828
Estimated Season Expenses$57,413,046
Estimated Season Salary Cap$80,430,517
Estimate Under Maximum Salary Cap of $83,500,000$3,069,483
Estimate Over Minimum Salary Cap of $61,700,000 $18,730,517
Current Bank Account$26,401,529
Projected Bank Account$24,039,720

Pro Players Salaries

Josh Anderson $7,000,000 (1)
-Salary Remaining : $4,868,020
Pierre-Luc Dubois $6,650,000 (2)
-Salary Remaining : $4,624,619
John Klingberg $5,750,000 (1)
-Salary Remaining : $3,998,731
Shea Theodore $5,200,000 (4)
-Salary Remaining : $3,616,244
Damon Severson $5,100,000 (3)
-Salary Remaining : $3,546,701
Kaapo Kakko $5,099,999 (4)
-Salary Remaining : $3,546,700
Ryan Strome $5,000,000 (2)
-Salary Remaining : $3,477,157
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $3,303,299
Joel Farabee $4,250,000 (4)
-Salary Remaining : $2,955,584
Shayne Gostisbehere $4,125,000 (5)
-Salary Remaining : $2,868,655
Boone Jenner $3,750,000 (5)
-Salary Remaining : $2,607,868
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $2,434,010
Jan Rutta $3,300,000 (2)
-Salary Remaining : $2,294,924
Dillon Dube $3,300,000 (3)
-Salary Remaining : $2,294,924
Jeff Carter (Out of Payroll) $3,250,000 (1)
-Salary Remaining : $2,260,152
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $2,225,381
Patrik Nemeth $2,800,000 (1)
-Salary Remaining : $1,947,208
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $1,947,208
Oskar Lindblom $2,500,000 (1)
-Salary Remaining : $1,738,579
Charlie Lindgren $1,100,000 (4)
-Salary Remaining : $764,975
Michael Amadio $775,000 (2)
-Salary Remaining : $538,959
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 : $138,144
Michael Raffl $165,100 (2)
Salary Remaining : $114,038
Barrett Hayton $140,000 (1)
Salary Remaining : $96,701
Pat Maroon $100,000 (2)
Salary Remaining : $69,072
Jiri Kulich $95,000 (2)
Salary Remaining : $65,619
Stephen Johns $95,000 (1)
Salary Remaining : $65,619
Roby Jarventie $92,500 (2)
Salary Remaining : $63,892
Jesse Ylonen $92,500 (1)
Salary Remaining : $63,892
Karel Vejmelka $84,250 (2)
Salary Remaining : $58,193
Hendrix Lapierre $83,250 (2)
Salary Remaining : $57,503
Ville Heinola $83,250 (2)
Salary Remaining : $57,503
Michael Dipietro $77,500 (4)
Salary Remaining : $53,531
Valtteri Puustinen $77,500 (4)
Salary Remaining : $53,531
Akil Thomas $77,500 (2)
Salary Remaining : $53,531
Jack Studnicka $77,500 (3)
Salary Remaining : $53,531
Ben Harpur $77,500 (1)
Salary Remaining : $53,531
Total Farm Players16
Salary Commitment
Year 21 : $1,618,350
Year 22 : $1,213,350
Year 23 : $432,500
Year 24 : $355,000
Salary Average Commitment
Year 21 : $1,120,750
Year 22 : $783,250
Year 23 : $240,000
Year 24 : $180,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre LeBreton
Level 1: 7200 - $90 - 6,138 - 85.25%
Level 2: 6200 - $54 - 5,327 - 85.91%
Level 3: 4200 - $30 - 3,326 - 79.19%
Level 4: 4800 - $22 - 4,424 - 92.16%
Luxury : 1600 - $180 - 1,207 - 75.41%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,944 - 97.18%
Farm Level 2: 1000 - $14 - 969 - 96.95%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,421 - 85.09%
Average Income per Game$1,831,303
Year to Date Revenue$21,975,639
Farm
Home Games Left23
Average Attendance - %2,913 - 97.10%
Average Income per Game$84,817
Year to Date Revenue$1,102,617

Expense

Pro Players Total Salaries$73,817,500
Farm Players Total Salaries$3,089,404
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,944,650
Farm Year To Date Expenses$936,918
Pro Salary Cap To Date$22,665,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,107,794
Farm Estimated Season Revenue$1,950,784
Pro Remaining Season Days137
Pro Expenses Per Days$396,028
Pro Estimated Expenses$54,255,836
Farm Remaining Season Days134
Farm Expenses Per Days$15,925
Farm Estimated Expenses$2,133,950
Estimated Season Expenses$56,389,786
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$78,895,643
Projected Bank Account$77,564,435

Pro Players Salaries

Travis Sanheim $8,150,000 (4)
-Salary Remaining : $5,667,766
Logan Couture $8,000,000 (2)
-Salary Remaining : $5,563,452
Oliver Ekman-Larsson $8,000,000 (1)
-Salary Remaining : $5,563,452
Brady Tkachuk $6,500,000 (3)
-Salary Remaining : $4,520,305
Conor Garland $6,000,000 (3)
-Salary Remaining : $4,172,589
Esa Lindell $6,000,000 (1)
-Salary Remaining : $4,172,589
William Karlsson $5,900,000 (1)
-Salary Remaining : $4,103,046
Jake DeBrusk $4,850,000 (2)
-Salary Remaining : $3,372,843
Luke Glendening $3,675,000 (1)
-Salary Remaining : $2,555,711
Jonathan Marchessault $3,500,000 (5)
-Salary Remaining : $2,434,010
Colton Parayko $3,350,000 (1)
-Salary Remaining : $2,329,695
Jake Oettinger $2,400,000 (3)
-Salary Remaining : $1,669,036
Troy Terry $1,550,000 (3)
-Salary Remaining : $1,077,919
Brandon Hagel $1,000,000 (2)
-Salary Remaining : $695,431
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $643,274
Samuel Ersson $892,500 (2)
-Salary Remaining : $620,673
Jeremy Lauzon $800,000 (1)
-Salary Remaining : $556,345
Morgan Frost $800,000 (3)
-Salary Remaining : $556,345
Jonathan Toews $775,000 (2)
-Salary Remaining : $538,959
Jaycob Megna $750,000 (3)
-Salary Remaining : $521,574
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 : $96,701
Kyle Burroughs $110,000 (4)
Salary Remaining : $75,979
Nolan Patrick $100,000 (1)
Salary Remaining : $69,072
Nikita Tolopilo $95,000 (1)
Salary Remaining : $65,619
Linus Karlsson $92,500 (4)
Salary Remaining : $63,892
Lukas Reichel $92,500 (2)
Salary Remaining : $63,892
Nils Lundkvist $92,500 (1)
Salary Remaining : $63,892
Ryker Evans $92,500 (1)
Salary Remaining : $63,892
Marco Kasper $92,500 (3)
Salary Remaining : $63,892
Arvid Soderblom $92,500 (1)
Salary Remaining : $63,892
Urho Vaakanainen $90,000 (4)
Salary Remaining : $62,165
Jakub Galvas $89,250 (3)
Salary Remaining : $61,647
Amadeus Lombardi $87,000 (2)
Salary Remaining : $60,093
Logan Stankoven $86,750 (3)
Salary Remaining : $59,920
Kevin Lankinen $85,000 (2)
Salary Remaining : $58,711
Remi Poirier $84,500 (1)
Salary Remaining : $58,366
Lukas Svejkovsky $84,250 (1)
Salary Remaining : $58,193
Connor Zary $83,250 (1)
Salary Remaining : $57,503
Adam Wilsby $83,000 (1)
Salary Remaining : $57,330
Riley Barber $80,000 (1)
Salary Remaining : $55,258
Matej Pekar $77,500 (2)
Salary Remaining : $53,531
Liam Foudy $77,500 (4)
Salary Remaining : $53,531
Henrik Tikkanen $77,500 (2)
Salary Remaining : $53,531
Kieffer Bellows $75,000 (1)
Salary Remaining : $51,804
Jake Bischoff $75,000 (1)
Salary Remaining : $51,804
Gavin Bayreuther $75,000 (3)
Salary Remaining : $51,804
Magnus Hellberg $75,000 (3)
Salary Remaining : $51,804
Evan Cormier $73,500 (2)
Salary Remaining : $50,768
Nicholas Caamano $70,202 (2)
Salary Remaining : $48,490
Jeremy Davies $70,202 (2)
Salary Remaining : $48,490
Rob O'Gara $70,000 (1)
Salary Remaining : $48,351
Kevin Roy $70,000 (1)
Salary Remaining : $48,351
Kyle Rau $70,000 (1)
Salary Remaining : $48,351
Joseph LaBate $70,000 (1)
Salary Remaining : $48,351
Tom Kuhnhackl $70,000 (1)
Salary Remaining : $48,351
Nathan Walker $70,000 (1)
Salary Remaining : $48,351
Tyler Graovac $70,000 (1)
Salary Remaining : $48,351
Total Farm Players37
Salary Commitment
Year 21 : $3,089,404
Year 22 : $1,421,904
Year 23 : $788,500
Year 24 : $370,000
Salary Average Commitment
Year 21 : $2,860,606
Year 22 : $1,299,856
Year 23 : $714,250
Year 24 : $370,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $92 - 5,920 - 98.67%
Level 2: 5000 - $54 - 4,978 - 99.57%
Level 3: 4000 - $30 - 3,358 - 83.95%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$80,449,999
Farm Players Total Salaries$1,630,912
Coaches Total Salaries$1,521,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,537,180
Farm Year To Date Expenses$525,756
Pro Salary Cap To Date$23,991,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,820,649
Farm Estimated Season Revenue$2,291,594
Pro Remaining Season Days137
Pro Expenses Per Days$416,096
Pro Estimated Expenses$57,005,152
Farm Remaining Season Days134
Farm Expenses Per Days$8,407
Farm Estimated Expenses$1,126,538
Estimated Season Expenses$58,131,690
Estimated Season Salary Cap$73,957,990
Estimate Under Maximum Salary Cap of $83,500,000$9,542,010
Estimate Over Minimum Salary Cap of $61,700,000 $12,257,990
Current Bank Account$33,249,994
Projected Bank Account$26,230,547

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
-Salary Remaining : $6,258,883
Quinn Hughes (Out of Payroll) $8,600,000 (4)
-Salary Remaining : $5,980,711
Bowen Byram $8,499,999 (1)
-Salary Remaining : $5,911,167
Patrick Kane $7,000,000 (2)
-Salary Remaining : $4,868,020
Steven Stamkos $6,500,000 (5)
-Salary Remaining : $4,520,305
Erik Johnson $6,000,000 (1)
-Salary Remaining : $4,172,589
Tim Stutzle $5,000,000 (2)
-Salary Remaining : $3,477,157
Spencer Knight $4,500,000 (2)
-Salary Remaining : $3,129,442
Jesperi Kotkaniemi $4,500,000 (1)
-Salary Remaining : $3,129,442
J.T. Miller $4,500,000 (1)
-Salary Remaining : $3,129,442
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $2,781,726
Erik Haula $2,500,000 (2)
-Salary Remaining : $1,738,579
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,390,863
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $695,431
Logan Cooley $950,000 (3)
-Salary Remaining : $660,660
Lucas Raymond $925,000 (1)
-Salary Remaining : $643,274
Owen Power $925,000 (2)
-Salary Remaining : $643,274
Pyotr Kochetkov $842,500 (3)
-Salary Remaining : $585,901
Quinton Byfield $832,500 (2)
-Salary Remaining : $578,947
Logan Thompson $825,000 (2)
-Salary Remaining : $573,731
Alexander Alexeyev $775,000 (4)
-Salary Remaining : $538,959
David Gustafsson $775,000 (4)
-Salary Remaining : $538,959
Total Pro Players22
Salary Commitment
Year 21 : $80,449,999
Year 22 : $54,025,000
Year 23 : $28,442,500
Year 24 : $16,650,000
Salary Average Commitment
Year 21 : $67,284,519
Year 22 : $52,984,519
Year 23 : $27,850,000
Year 24 : $16,650,000
Salary Cap with 1 Way Contract
Year 21 : $80,449,999
Year 22 : $54,025,000
Year 23 : $28,442,500
Year 24 : $16,650,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Salary Remaining : $75,979
Robbie Russo $100,000 (1)
Salary Remaining : $69,072
Kurtis MacDermid $97,500 (1)
Salary Remaining : $67,345
Jakub Dobes $92,500 (2)
Salary Remaining : $63,892
Filip Johansson $92,500 (2)
Salary Remaining : $63,892
Justin Barron $92,500 (2)
Salary Remaining : $63,892
Jack Drury $92,500 (1)
Salary Remaining : $63,892
Vitali Kravtsov $87,500 (1)
Salary Remaining : $60,438
Oliver Wahlstrom $87,413 (4)
Salary Remaining : $60,378
Donovan Sebrango $86,750 (2)
Salary Remaining : $59,920
Clay Stevenson $86,750 (4)
Salary Remaining : $59,920
Nathan Smith $77,500 (3)
Salary Remaining : $53,531
Julien Gauthier $77,500 (2)
Salary Remaining : $53,531
Brandon Scanlin $77,500 (3)
Salary Remaining : $53,531
Ethen Frank $77,500 (2)
Salary Remaining : $53,531
Joseph Duszak $75,000 (2)
Salary Remaining : $51,804
Egor Zamula $75,000 (1)
Salary Remaining : $51,804
Matt Irwin $75,000 (1)
Salary Remaining : $51,804
Marc Michaelis $70,000 (1)
Salary Remaining : $48,351
Total Farm Players19
Salary Commitment
Year 21 : $1,630,912
Year 22 : $1,033,412
Year 23 : $329,162
Year 24 : $174,162
Salary Average Commitment
Year 21 : $1,325,114
Year 22 : $825,114
Year 23 : $267,412
Year 24 : $147,412

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 5,100 - 85.00%
Level 2: 5000 - $60 - 4,973 - 99.46%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.37%
Farm Level 2: 1000 - $15 - 973 - 97.28%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,073 - 94.85%
Average Income per Game$1,714,593
Year to Date Revenue$24,004,298
Farm
Home Games Left23
Average Attendance - %2,840 - 94.67%
Average Income per Game$94,341
Year to Date Revenue$1,226,433

Expense

Pro Players Total Salaries$74,887,500
Farm Players Total Salaries$1,671,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,544,284
Farm Year To Date Expenses$534,863
Pro Salary Cap To Date$22,630,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,294,003
Farm Estimated Season Revenue$2,169,843
Pro Remaining Season Days137
Pro Expenses Per Days$395,368
Pro Estimated Expenses$54,165,416
Farm Remaining Season Days134
Farm Expenses Per Days$8,613
Farm Estimated Expenses$1,154,142
Estimated Season Expenses$55,319,558
Estimated Season Salary Cap$74,709,774
Estimate Under Maximum Salary Cap of $83,500,000$8,790,226
Estimate Over Minimum Salary Cap of $61,700,000 $13,009,774
Current Bank Account$29,403,835
Projected Bank Account$22,548,123

Pro Players Salaries

Roman Josi $9,000,000 (4)
-Salary Remaining : $6,258,883
Vincent Trocheck $6,250,000 (2)
-Salary Remaining : $4,346,447
Sean Monahan $6,000,000 (1)
-Salary Remaining : $4,172,589
Josh Manson $5,000,000 (3)
-Salary Remaining : $3,477,157
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $3,164,213
Brandon Saad $4,500,000 (2)
-Salary Remaining : $3,129,442
Tomas Tatar $4,200,000 (1)
-Salary Remaining : $2,920,812
Jaden Schwartz $4,000,000 (1)
-Salary Remaining : $2,781,726
Mike Matheson $4,000,000 (2)
-Salary Remaining : $2,781,726
Rickard Rakell $3,800,000 (2)
-Salary Remaining : $2,642,640
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $2,434,010
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $2,434,010
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $2,086,294
Jake Middleton $2,800,000 (3)
-Salary Remaining : $1,947,208
James Reimer $2,750,000 (1)
-Salary Remaining : $1,912,437
Max Comtois $2,550,000 (2)
-Salary Remaining : $1,773,350
Nicolas Deslauriers $2,000,000 (2)
-Salary Remaining : $1,390,863
Dylan Gambrell $950,000 (3)
-Salary Remaining : $660,660
Zack MacEwen $925,000 (3)
-Salary Remaining : $643,274
Nikolai Knyzhov $850,000 (2)
-Salary Remaining : $591,117
Vincent Desharnais $762,500 (3)
-Salary Remaining : $530,266
Total Pro Players21
Salary Commitment
Year 21 : $74,887,500
Year 22 : $54,437,500
Year 23 : $25,937,500
Year 24 : $9,000,000
Salary Average Commitment
Year 21 : $66,152,020
Year 22 : $48,602,020
Year 23 : $22,200,000
Year 24 : $9,000,000
Salary Cap with 1 Way Contract
Year 21 : $74,887,500
Year 22 : $54,437,500
Year 23 : $25,937,500
Year 24 : $9,000,000

Farm Players Salaries

Justin Richards $92,500 (1)
Salary Remaining : $63,892
Matthew Maggio $87,000 (2)
Salary Remaining : $60,093
Parker Ford $86,750 (2)
Salary Remaining : $59,920
Antti Saarela $86,750 (2)
Salary Remaining : $59,920
Ilya Usau $84,250 (1)
Salary Remaining : $58,193
Adam Beckman $83,250 (2)
Salary Remaining : $57,503
Walker Duehr $82,500 (3)
Salary Remaining : $56,985
Maxence Guenette $80,500 (1)
Salary Remaining : $55,603
Adam Gaudette $80,000 (3)
Salary Remaining : $55,258
Samuel Asselin $80,000 (2)
Salary Remaining : $55,258
Travis Barron $80,000 (2)
Salary Remaining : $55,258
Patrick Giles $80,000 (1)
Salary Remaining : $55,258
Max Jones $77,500 (2)
Salary Remaining : $53,531
Mathias Laferriere $77,500 (2)
Salary Remaining : $53,531
Brandon Gignac $77,500 (2)
Salary Remaining : $53,531
Michal Teply $77,500 (2)
Salary Remaining : $53,531
Eetu Makiniemi $77,500 (4)
Salary Remaining : $53,531
Greg Meireles $70,000 (2)
Salary Remaining : $48,351
Ethan Keppen $70,000 (1)
Salary Remaining : $48,351
Hunter Miska $70,000 (1)
Salary Remaining : $48,351
Brett Seney $70,000 (1)
Salary Remaining : $48,351
Total Farm Players21
Salary Commitment
Year 21 : $1,671,000
Year 22 : $1,123,750
Year 23 : $240,000
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,379,154
Year 22 : $908,452
Year 23 : $197,500
Year 24 : $77,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $88 - 5,962 - 99.37%
Level 2: 5000 - $52 - 4,978 - 99.56%
Level 3: 2000 - $33 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,920 - 96.01%
Farm Level 2: 1000 - $15 - 946 - 94.55%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,940 - 99.67%
Average Income per Game$1,641,839
Year to Date Revenue$21,343,904
Farm
Home Games Left23
Average Attendance - %2,866 - 95.53%
Average Income per Game$96,042
Year to Date Revenue$1,248,541

Expense

Pro Players Total Salaries$76,750,000
Farm Players Total Salaries$1,849,404
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,991,794
Farm Year To Date Expenses$629,085
Pro Salary Cap To Date$25,520,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,971,486
Farm Estimated Season Revenue$2,208,957
Pro Remaining Season Days137
Pro Expenses Per Days$394,162
Pro Estimated Expenses$54,000,194
Farm Remaining Season Days134
Farm Expenses Per Days$9,533
Farm Estimated Expenses$1,277,422
Estimated Season Expenses$55,277,616
Estimated Season Salary Cap$76,982,478
Estimate Under Maximum Salary Cap of $83,500,000$6,517,522
Estimate Over Minimum Salary Cap of $61,700,000 $15,282,478
Current Bank Account$51,349,308
Projected Bank Account$44,252,135

Pro Players Salaries

Artemi Panarin $12,500,000 (2)
-Salary Remaining : $8,692,893
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $5,563,452
Matt Boldy $8,000,000 (2)
-Salary Remaining : $5,563,452
Clayton Keller $7,000,000 (2)
-Salary Remaining : $4,868,020
Tristan Jarry $6,800,000 (3)
-Salary Remaining : $4,728,934
Dougie Hamilton $6,000,000 (1)
-Salary Remaining : $4,172,589
Brad Marchand $5,000,000 (2)
-Salary Remaining : $3,477,157
Artturi Lehkonen $5,000,000 (3)
-Salary Remaining : $3,477,157
Sidney Crosby $3,000,000 (2)
-Salary Remaining : $2,086,294
Brayden McNabb (Out of Payroll) $2,750,000 (3)
-Salary Remaining : $1,912,437
Josh Morrissey $2,600,000 (3)
-Salary Remaining : $1,808,122
Linus Ullmark $2,000,000 (1)
-Salary Remaining : $1,390,863
Tage Thompson $1,600,000 (3)
-Salary Remaining : $1,112,690
Trent Frederic $1,150,000 (2)
-Salary Remaining : $799,746
Vince Dunn $1,000,000 (2)
-Salary Remaining : $695,431
Justin Danforth $975,000 (3)
-Salary Remaining : $678,046
Morgan Barron $925,000 (1)
-Salary Remaining : $643,274
Kaiden Guhle $925,000 (1)
-Salary Remaining : $643,274
Beck Malenstyn $775,000 (4)
-Salary Remaining : $538,959
Parker Kelly $750,000 (1)
-Salary Remaining : $521,574
Total Pro Players20
Salary Commitment
Year 21 : $76,750,000
Year 22 : $60,750,000
Year 23 : $23,100,000
Year 24 : $775,000
Salary Average Commitment
Year 21 : $67,579,040
Year 22 : $57,077,020
Year 23 : $19,427,020
Year 24 : $702,020
Salary Cap with 1 Way Contract
Year 21 : $76,750,000
Year 22 : $58,150,000
Year 23 : $20,500,000
Year 24 : $775,000

Farm Players Salaries

Jon Gillies $95,000 (3)
Salary Remaining : $65,619
John Beecher $92,500 (2)
Salary Remaining : $63,892
Tyson Foerster $92,500 (1)
Salary Remaining : $63,892
Emil Lilleberg $87,000 (2)
Salary Remaining : $60,093
Matt Rempe $85,500 (2)
Salary Remaining : $59,057
Adam Edstrom $85,500 (2)
Salary Remaining : $59,057
Jaxson Stauber $84,250 (1)
Salary Remaining : $58,193
Scott Reedy $84,250 (1)
Salary Remaining : $58,193
Libor Hajek $80,000 (1)
Salary Remaining : $55,258
Logan Stanley $80,000 (2)
Salary Remaining : $55,258
Nick Blankenburg $80,000 (1)
Salary Remaining : $55,258
Bobby McMann $77,500 (4)
Salary Remaining : $53,531
Axel Jonsson-Fjallby $77,500 (3)
Salary Remaining : $53,531
Radim Zohorna $77,500 (2)
Salary Remaining : $53,531
Jake Christiansen $77,500 (3)
Salary Remaining : $53,531
Jeffrey Viel $77,500 (1)
Salary Remaining : $53,531
Erik Kallgren $77,500 (1)
Salary Remaining : $53,531
Olle Lycksell $77,500 (2)
Salary Remaining : $53,531
Aliaksei Protas $75,000 (1)
Salary Remaining : $51,804
Calle Rosen $75,000 (1)
Salary Remaining : $51,804
Givani Smith $70,202 (2)
Salary Remaining : $48,490
Josef Korenar $70,202 (1)
Salary Remaining : $48,490
Max McCormick $70,000 (2)
Salary Remaining : $48,351
Total Farm Players23
Salary Commitment
Year 21 : $1,849,404
Year 22 : $1,053,202
Year 23 : $327,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,500,606
Year 22 : $825,202
Year 23 : $257,500
Year 24 : $60,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,002 - 83.37%
Level 2: 4400 - $60 - 4,400 - 100.00%
Level 3: 2600 - $35 - 2,600 - 100.00%
Level 4: 3700 - $25 - 3,700 - 100.00%
Luxury : 800 - $200 - 800 - 100.00%
Total Capacity :17500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,828 - 91.40%
Farm Level 2: 1000 - $15 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,502 - 94.30%
Average Income per Game$1,617,273
Year to Date Revenue$22,641,826
Farm
Home Games Left23
Average Attendance - %2,789 - 92.96%
Average Income per Game$92,507
Year to Date Revenue$1,202,585

Expense

Pro Players Total Salaries$69,503,999
Farm Players Total Salaries$1,123,750
Coaches Total Salaries$2,334,312
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,737,028
Farm Year To Date Expenses$361,008
Pro Salary Cap To Date$21,026,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,666,379
Farm Estimated Season Revenue$2,127,650
Pro Remaining Season Days137
Pro Expenses Per Days$364,661
Pro Estimated Expenses$49,958,557
Farm Remaining Season Days134
Farm Expenses Per Days$5,793
Farm Estimated Expenses$776,262
Estimated Season Expenses$50,734,819
Estimated Season Salary Cap$69,361,332
Estimate Under Maximum Salary Cap of $83,500,000$14,138,668
Estimate Over Minimum Salary Cap of $61,700,000 $7,661,332
Current Bank Account$48,288,430
Projected Bank Account$43,347,640

Pro Players Salaries

Andrei Svechnikov $9,000,000 (1)
-Salary Remaining : $6,258,883
Ryan Pulock $6,150,000 (1)
-Salary Remaining : $4,276,904
Nic Dowd $5,100,000 (3)
-Salary Remaining : $3,546,701
Devon Toews $4,600,000 (3)
-Salary Remaining : $3,198,985
Alec Martinez $4,250,000 (1)
-Salary Remaining : $2,955,584
Nicholas Paul $4,150,000 (2)
-Salary Remaining : $2,886,041
Brett Pesce $4,025,000 (4)
-Salary Remaining : $2,799,112
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $2,781,726
Carter Hart $3,479,000 (1)
-Salary Remaining : $2,419,406
Christian Dvorak $3,450,000 (1)
-Salary Remaining : $2,399,239
Sam Steel $3,399,999 (3)
-Salary Remaining : $2,364,466
Jordan Kyrou $3,200,000 (1)
-Salary Remaining : $2,225,381
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $2,086,294
Drake Batherson $2,500,000 (2)
-Salary Remaining : $1,738,579
Kevin Rooney $2,000,000 (1)
-Salary Remaining : $1,390,863
Rocco Grimaldi $2,000,000 (1)
-Salary Remaining : $1,390,863
Mikey Anderson $1,000,000 (3)
-Salary Remaining : $695,431
Derek Forbort $1,000,000 (1)
-Salary Remaining : $695,431
Wyatt Johnston $925,000 (2)
-Salary Remaining : $643,274
Kevin Gravel $775,000 (4)
-Salary Remaining : $538,959
Brendan Gaunce $750,000 (2)
-Salary Remaining : $521,574
Brett Leason $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players22
Salary Commitment
Year 21 : $69,503,999
Year 22 : $31,974,999
Year 23 : $18,899,999
Year 24 : $4,800,000
Salary Average Commitment
Year 21 : $59,929,000
Year 22 : $23,800,000
Year 23 : $11,200,000
Year 24 : $4,800,000
Salary Cap with 1 Way Contract
Year 21 : $69,503,999
Year 22 : $31,974,999
Year 23 : $18,899,999
Year 24 : $4,800,000

Farm Players Salaries

Michael Houser $150,000 (2)
Salary Remaining : $103,608
Matt Martin $150,000 (2)
Salary Remaining : $103,608
Brendan Lemieux $135,000 (3)
Salary Remaining : $93,247
Victor Mete $120,000 (1)
Salary Remaining : $82,887
Daniil Tarasov $92,500 (1)
Salary Remaining : $63,892
Kirill Marchenko $92,500 (1)
Salary Remaining : $63,892
Reese Johnson $85,000 (4)
Salary Remaining : $58,711
Tyler Pitlick $78,750 (4)
Salary Remaining : $54,394
Tobias Bjornfot $75,000 (2)
Salary Remaining : $51,804
Nate Thompson $75,000 (2)
Salary Remaining : $51,804
Martin Marincin $70,000 (1)
Salary Remaining : $48,351
Total Farm Players11
Salary Commitment
Year 21 : $1,123,750
Year 22 : $748,750
Year 23 : $298,750
Year 24 : $163,750
Salary Average Commitment
Year 21 : $848,952
Year 22 : $538,952
Year 23 : $283,952
Year 24 : $148,952

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6300 - $90 - 5,982 - 94.95%
Level 2: 5300 - $50 - 5,211 - 98.32%
Level 3: 4500 - $14 - 3,772 - 83.81%
Level 4: 4700 - $13 - 4,693 - 99.84%
Luxury : 1200 - $190 - 1,174 - 97.83%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.69%
Farm Level 2: 1000 - $15 - 974 - 97.36%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$74,090,500
Farm Players Total Salaries$1,526,917
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,167,513
Pro Year To Date Expenses$23,859,449
Farm Year To Date Expenses$415,322
Pro Salary Cap To Date$22,004,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,088,839
Farm Estimated Season Revenue$2,176,325
Pro Remaining Season Days137
Pro Expenses Per Days$398,937
Pro Estimated Expenses$54,654,369
Farm Remaining Season Days134
Farm Expenses Per Days$7,871
Farm Estimated Expenses$1,054,714
Estimated Season Expenses$55,709,083
Estimated Season Salary Cap$77,696,506
Estimate Under Maximum Salary Cap of $83,500,000$5,803,494
Estimate Over Minimum Salary Cap of $61,700,000 $15,996,506
Current Bank Account$30,183,292
Projected Bank Account$24,739,373

Pro Players Salaries

Tanner Pearson $12,000,000 (1)
-Salary Remaining : $8,345,178
Zach Parise $5,500,000 (1)
-Salary Remaining : $3,824,873
Brady Skjei $5,400,000 (1)
-Salary Remaining : $3,755,330
Michal Kempny $4,500,000 (1)
-Salary Remaining : $3,129,442
Nico Hischier $4,500,000 (3)
-Salary Remaining : $3,129,442
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $2,851,269
Noah Dobson $4,000,000 (4)
-Salary Remaining : $2,781,726
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $2,434,010
Joel Edmundson $3,500,000 (2)
-Salary Remaining : $2,434,010
Petr Mrazek $3,250,000 (1)
-Salary Remaining : $2,260,152
Adam Lowry $3,250,000 (2)
-Salary Remaining : $2,260,152
Robert Thomas $3,200,000 (3)
-Salary Remaining : $2,225,381
K'Andre Miller $3,098,000 (4)
-Salary Remaining : $2,154,447
Ryan Carpenter $3,000,000 (2)
-Salary Remaining : $2,086,294
Philippe Myers $2,550,000 (2)
-Salary Remaining : $1,773,350
Timothy Liljegren $1,500,000 (2)
-Salary Remaining : $1,043,147
Ryan Poehling $1,400,000 (3)
-Salary Remaining : $973,604
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $904,061
Danton Heinen $1,100,000 (2)
-Salary Remaining : $764,975
Cole Perfetti $925,000 (1)
-Salary Remaining : $643,274
Ilya Samsonov $925,000 (1)
-Salary Remaining : $643,274
JJ Peterka $842,500 (1)
-Salary Remaining : $585,901
Kevin Stenlund $750,000 (3)
-Salary Remaining : $521,574
Total Pro Players23
Salary Commitment
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000
Salary Average Commitment
Year 21 : $48,323,000
Year 22 : $28,148,000
Year 23 : $16,798,000
Year 24 : $7,098,000
Salary Cap with 1 Way Contract
Year 21 : $74,090,500
Year 22 : $33,148,000
Year 23 : $16,948,000
Year 24 : $7,098,000

Farm Players Salaries

Tyson Jost $175,000 (2)
Salary Remaining : $120,876
Peyton Krebs $92,500 (1)
Salary Remaining : $63,892
Brandt Clarke $89,417 (2)
Salary Remaining : $61,762
Tucker Robertson $87,000 (2)
Salary Remaining : $60,093
John Farinacci $87,000 (4)
Salary Remaining : $60,093
Aleksandr Kisakov $86,750 (2)
Salary Remaining : $59,920
Samuel Knazko $86,750 (2)
Salary Remaining : $59,920
Jack Thompson $86,750 (2)
Salary Remaining : $59,920
Matvey Petrov $86,000 (2)
Salary Remaining : $59,402
Dmitry Ovchinnikov $85,500 (2)
Salary Remaining : $59,057
Ronan Seeley $84,500 (2)
Salary Remaining : $58,366
Kevin Mandolese $83,500 (1)
Salary Remaining : $57,675
William Villeneuve $82,500 (2)
Salary Remaining : $56,985
Cayden Primeau $80,000 (4)
Salary Remaining : $55,258
Jared McIsaac $78,750 (4)
Salary Remaining : $54,394
Nathan Legare $77,500 (2)
Salary Remaining : $53,531
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $53,531
Total Farm Players17
Salary Commitment
Year 21 : $1,526,917
Year 22 : $1,350,917
Year 23 : $323,250
Year 24 : $323,250
Salary Average Commitment
Year 21 : $1,155,000
Year 22 : $1,035,000
Year 23 : $260,000
Year 24 : $260,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Pete Times Forum
Level 1: 6200 - $95 - 6,049 - 97.57%
Level 2: 5200 - $55 - 5,091 - 97.90%
Level 3: 3100 - $31 - 3,100 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $205 - 945 - 94.48%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.50%
Farm Level 2: 1000 - $15 - 962 - 96.20%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,079,999
Farm Players Total Salaries$2,041,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$24,564,343
Farm Year To Date Expenses$689,961
Pro Salary Cap To Date$22,686,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,056,110
Farm Estimated Season Revenue$2,282,110
Pro Remaining Season Days137
Pro Expenses Per Days$424,264
Pro Estimated Expenses$58,124,168
Farm Remaining Season Days134
Farm Expenses Per Days$10,523
Farm Estimated Expenses$1,410,082
Estimated Season Expenses$59,534,250
Estimated Season Salary Cap$75,715,127
Estimate Under Maximum Salary Cap of $83,500,000$7,784,873
Estimate Over Minimum Salary Cap of $61,700,000 $14,015,127
Current Bank Account$55,891,600
Projected Bank Account$48,695,570

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
-Salary Remaining : $7,302,030
Jeff Skinner $10,000,000 (2)
-Salary Remaining : $6,954,315
Auston Matthews $7,950,000 (3)
-Salary Remaining : $5,528,680
Patrik Laine (Out of Payroll) $7,500,000 (1)
-Salary Remaining : $5,215,736
Travis Konecny $5,000,000 (1)
-Salary Remaining : $3,477,157
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $3,303,299
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $2,955,584
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $2,781,726
Jordan Eberle $3,750,000 (3)
-Salary Remaining : $2,607,868
Jason Dickinson $3,250,000 (4)
-Salary Remaining : $2,260,152
Zemgus Girgensons $2,600,000 (3)
-Salary Remaining : $1,808,122
Adam Larsson $2,550,000 (1)
-Salary Remaining : $1,773,350
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $1,738,579
Pavel Zacha $2,000,000 (1)
-Salary Remaining : $1,390,863
Devin Shore $1,999,999 (3)
-Salary Remaining : $1,390,862
Michael Rasmussen $1,480,000 (3)
-Salary Remaining : $1,029,239
Jack Quinn $925,000 (1)
-Salary Remaining : $643,274
J.J. Moser $925,000 (4)
-Salary Remaining : $643,274
Alex Lyon $900,000 (4)
-Salary Remaining : $625,888
Alexandre Carrier $750,000 (1)
-Salary Remaining : $521,574
Andrew Peeke $750,000 (1)
-Salary Remaining : $521,574
Stuart Skinner $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players22
Salary Commitment
Year 21 : $79,079,999
Year 22 : $57,104,999
Year 23 : $46,354,999
Year 24 : $19,825,000
Salary Average Commitment
Year 21 : $75,307,020
Year 22 : $53,705,000
Year 23 : $42,955,000
Year 24 : $19,825,000
Salary Cap with 1 Way Contract
Year 21 : $79,079,999
Year 22 : $57,104,999
Year 23 : $46,354,999
Year 24 : $19,825,000

Farm Players Salaries

Alex Goligoski $200,000 (4)
Salary Remaining : $138,144
Braden Holtby $200,000 (1)
Salary Remaining : $138,144
Adam Erne $180,000 (2)
Salary Remaining : $124,330
Kodie Curran $100,000 (1)
Salary Remaining : $69,072
Michael Callahan $92,500 (4)
Salary Remaining : $63,892
Peter DiLiberatore $92,500 (1)
Salary Remaining : $63,892
Yaroslav Askarov $92,500 (1)
Salary Remaining : $63,892
Uvis Balinskis $87,000 (4)
Salary Remaining : $60,093
Waltteri Merela $87,000 (4)
Salary Remaining : $60,093
Tyler Angle $86,750 (4)
Salary Remaining : $59,920
Elmer Soderblom $84,250 (1)
Salary Remaining : $58,193
Eemil Viro $84,250 (1)
Salary Remaining : $58,193
Kim Nousiainen $84,250 (1)
Salary Remaining : $58,193
Ben McCartney $83,000 (2)
Salary Remaining : $57,330
Arvid Holm $77,500 (4)
Salary Remaining : $53,531
Logan Brown $75,000 (2)
Salary Remaining : $51,804
Dustin Tokarski $75,000 (2)
Salary Remaining : $51,804
Dysin Mayo $70,000 (1)
Salary Remaining : $48,351
Justin Kirkland $70,000 (1)
Salary Remaining : $48,351
Michael Krutil $60,000 (1)
Salary Remaining : $41,443
Lauri Pajuniemi $60,000 (1)
Salary Remaining : $41,443
Total Farm Players21
Salary Commitment
Year 21 : $2,041,500
Year 22 : $1,043,750
Year 23 : $630,750
Year 24 : $630,750
Salary Average Commitment
Year 21 : $1,529,750
Year 22 : $817,250
Year 23 : $404,250
Year 24 : $404,250

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6200 - $90 - 6,089 - 98.21%
Level 2: 5600 - $55 - 5,300 - 94.64%
Level 3: 4000 - $40 - 2,606 - 65.15%
Level 4: 4000 - $30 - 3,074 - 76.85%
Luxury : 1200 - $230 - 869 - 72.39%
Total Capacity :21000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.21%
Farm Level 2: 1000 - $15 - 975 - 97.49%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,937 - 85.42%
Average Income per Game$1,804,173
Year to Date Revenue$25,258,424
Farm
Home Games Left24
Average Attendance - %2,899 - 96.64%
Average Income per Game$96,728
Year to Date Revenue$1,160,731

Expense

Pro Players Total Salaries$68,467,498
Farm Players Total Salaries$1,315,750
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,550,000
Pro Year To Date Expenses$23,047,491
Farm Year To Date Expenses$432,207
Pro Salary Cap To Date$21,981,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,712,675
Farm Estimated Season Revenue$2,321,462
Pro Remaining Season Days137
Pro Expenses Per Days$364,302
Pro Estimated Expenses$49,909,374
Farm Remaining Season Days134
Farm Expenses Per Days$6,782
Farm Estimated Expenses$908,788
Estimated Season Expenses$50,818,162
Estimated Season Salary Cap$70,859,302
Estimate Under Maximum Salary Cap of $83,500,000$12,640,698
Estimate Over Minimum Salary Cap of $61,700,000 $9,159,302
Current Bank Account$70,932,529
Projected Bank Account$71,148,504

Pro Players Salaries

Darnell Nurse $10,400,000 (3)
-Salary Remaining : $7,232,487
Matt Duchene (Out of Payroll) $8,000,000 (1)
-Salary Remaining : $5,563,452
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $4,346,447
Jordan Staal $6,000,000 (1)
-Salary Remaining : $4,172,589
Tomas Hertl $5,500,000 (2)
-Salary Remaining : $3,824,873
Samuel Girard $5,000,000 (2)
-Salary Remaining : $3,477,157
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $3,303,299
Jake McCabe $4,000,000 (2)
-Salary Remaining : $2,781,726
Elias Lindholm $3,850,000 (3)
-Salary Remaining : $2,677,411
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $2,607,868
Evan Bouchard $3,500,000 (4)
-Salary Remaining : $2,434,010
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $2,434,010
Corey Perry $1,999,999 (3)
-Salary Remaining : $1,390,862
Joonas Korpisalo $1,300,000 (2)
-Salary Remaining : $904,061
Ryan Reaves $1,050,000 (1)
-Salary Remaining : $730,203
Joseph Blandisi $999,999 (3)
-Salary Remaining : $695,431
Jon Merrill (Out of Payroll) $925,000 (1)
-Salary Remaining : $643,274
Simon Edvinsson (Out of Payroll) $925,000 (2)
-Salary Remaining : $643,274
Nikita Novikov $867,500 (1)
-Salary Remaining : $603,287
Jonathan Quick $825,000 (5)
-Salary Remaining : $573,731
Ben Hutton $800,000 (3)
-Salary Remaining : $556,345
Jonas Siegenthaler $800,000 (1)
-Salary Remaining : $556,345
Riley Nash $775,000 (2)
-Salary Remaining : $538,959
Ross Colton $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players24
Salary Commitment
Year 21 : $76,467,498
Year 22 : $54,374,998
Year 23 : $33,374,998
Year 24 : $10,575,000
Salary Average Commitment
Year 21 : $73,627,020
Year 22 : $52,250,000
Year 23 : $31,575,000
Year 24 : $10,575,000
Salary Cap with 1 Way Contract
Year 21 : $76,467,498
Year 22 : $54,374,998
Year 23 : $33,374,998
Year 24 : $10,575,000

Farm Players Salaries

Wayne Simmonds $200,000 (3)
Salary Remaining : $138,144
Danny DeKeyser $100,000 (3)
Salary Remaining : $69,072
Stephen Halliday $95,000 (1)
Salary Remaining : $65,619
Josh Doan $92,500 (1)
Salary Remaining : $63,892
Wade Allison $92,500 (2)
Salary Remaining : $63,892
Jacob Perreault $92,500 (1)
Salary Remaining : $63,892
Logan Hutsko $89,250 (1)
Salary Remaining : $61,647
Viktor Neuchev $87,000 (1)
Salary Remaining : $60,093
Logan Morrison $87,000 (1)
Salary Remaining : $60,093
Filip Cederqvist $85,000 (1)
Salary Remaining : $58,711
Kevin Poulin $75,000 (3)
Salary Remaining : $51,804
Jonathan Dahlen $75,000 (2)
Salary Remaining : $51,804
Derek Stepan $75,000 (3)
Salary Remaining : $51,804
Landon Bow $70,000 (1)
Salary Remaining : $48,351
Total Farm Players14
Salary Commitment
Year 21 : $1,315,750
Year 22 : $617,500
Year 23 : $450,000
Year 24 : $0
Salary Average Commitment
Year 21 : $955,202
Year 22 : $432,702
Year 23 : $270,000
Year 24 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSanitarium Place
Level 1: 7300 - $160 - 3,058 - 41.90%
Level 2: 6300 - $90 - 2,808 - 44.57%
Level 3: 5200 - $70 - 2,080 - 40.00%
Level 4: 5500 - $60 - 2,200 - 40.00%
Luxury : 1700 - $260 - 757 - 44.53%
Total Capacity :26000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,962 - 98.11%
Farm Level 2: 1000 - $15 - 954 - 95.37%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %10,904 - 41.94%
Average Income per Game$1,776,103
Year to Date Revenue$19,537,137
Farm
Home Games Left24
Average Attendance - %2,916 - 97.20%
Average Income per Game$86,344
Year to Date Revenue$1,036,123

Expense

Pro Players Total Salaries$79,725,000
Farm Players Total Salaries$1,862,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,544,787
Farm Year To Date Expenses$558,323
Pro Salary Cap To Date$24,265,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,283,101
Farm Estimated Season Revenue$2,072,246
Pro Remaining Season Days137
Pro Expenses Per Days$426,015
Pro Estimated Expenses$58,364,055
Farm Remaining Season Days134
Farm Expenses Per Days$9,598
Farm Estimated Expenses$1,286,132
Estimated Season Expenses$59,650,187
Estimated Season Salary Cap$79,708,802
Estimate Under Maximum Salary Cap of $83,500,000$3,791,198
Estimate Over Minimum Salary Cap of $61,700,000 $18,008,802
Current Bank Account$163,031,853
Projected Bank Account$158,737,013

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $6,954,315
Nick Suzuki $10,000,000 (3)
-Salary Remaining : $6,954,315
Cole Caufield $9,975,000 (1)
-Salary Remaining : $6,936,929
Jason Robertson $8,000,000 (2)
-Salary Remaining : $5,563,452
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $4,189,975
Joel Eriksson Ek $6,000,000 (4)
-Salary Remaining : $4,172,589
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,094,670
Tyler Johnson $3,750,000 (1)
-Salary Remaining : $2,607,868
Jonas Brodin $3,500,000 (1)
-Salary Remaining : $2,434,010
Miro Heiskanen $3,500,000 (3)
-Salary Remaining : $2,434,010
Elvis Merzlikins $3,000,000 (1)
-Salary Remaining : $2,086,294
Nicolas Hague $2,700,000 (3)
-Salary Remaining : $1,877,665
Nick Jensen $2,000,000 (3)
-Salary Remaining : $1,390,863
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $1,043,147
Nick Cousins $1,100,000 (3)
-Salary Remaining : $764,975
Anton Lundell $925,000 (1)
-Salary Remaining : $643,274
Brock Faber $925,000 (1)
-Salary Remaining : $643,274
Rafael Harvey-Pinard $825,000 (2)
-Salary Remaining : $573,731
Erik Gustafsson $800,000 (2)
-Salary Remaining : $556,345
Trevor Lewis $750,000 (2)
-Salary Remaining : $521,574
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 : $138,144
Phil Kessel $150,000 (2)
Salary Remaining : $103,608
Drew Commesso $92,500 (1)
Salary Remaining : $63,892
Jesper Wallstedt $92,500 (1)
Salary Remaining : $63,892
Matt Coronato $92,500 (1)
Salary Remaining : $63,892
Dmitri Voronkov $92,500 (1)
Salary Remaining : $63,892
Brayden Burke $90,000 (1)
Salary Remaining : $62,165
Jack St. Ivany $84,500 (1)
Salary Remaining : $58,366
Zac Dalpe $80,000 (1)
Salary Remaining : $55,258
Nick Seeler $80,000 (5)
Salary Remaining : $55,258
Derrick Pouliot $77,500 (4)
Salary Remaining : $53,531
Louie Belpedio $75,000 (3)
Salary Remaining : $51,804
Adam Helewka $75,000 (2)
Salary Remaining : $51,804
Zach Nastasiuk $75,000 (2)
Salary Remaining : $51,804
Otto Somppi $75,000 (2)
Salary Remaining : $51,804
Semyon Der-Arguchintsev $75,000 (1)
Salary Remaining : $51,804
Kenneth Appleby $75,000 (1)
Salary Remaining : $51,804
Zachary Leslie $70,000 (1)
Salary Remaining : $48,351
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $48,351
Brendan Leipsic $70,000 (1)
Salary Remaining : $48,351
Adam Clendening $70,000 (1)
Salary Remaining : $48,351
Total Farm Players21
Salary Commitment
Year 21 : $1,862,000
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,532,500
Year 22 : $607,500
Year 23 : $232,500
Year 24 : $157,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameColdplay Center
Level 1: 6700 - $85 - 6,081 - 90.76%
Level 2: 5700 - $65 - 4,039 - 70.86%
Level 3: 5200 - $50 - 2,115 - 40.67%
Level 4: 5200 - $20 - 4,353 - 83.71%
Luxury : 1200 - $200 - 1,146 - 95.51%
Total Capacity :24000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,950 - 97.50%
Farm Level 2: 1000 - $15 - 964 - 96.39%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,734 - 73.89%
Average Income per Game$1,754,070
Year to Date Revenue$19,294,775
Farm
Home Games Left23
Average Attendance - %2,914 - 97.13%
Average Income per Game$97,596
Year to Date Revenue$1,268,753

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$22,498,783
Farm Year To Date Expenses$859,233
Pro Salary Cap To Date$21,875,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,622,114
Farm Estimated Season Revenue$2,244,717
Pro Remaining Season Days137
Pro Expenses Per Days$374,099
Pro Estimated Expenses$51,251,563
Farm Remaining Season Days134
Farm Expenses Per Days$14,410
Farm Estimated Expenses$1,930,940
Estimated Season Expenses$53,182,503
Estimated Season Salary Cap$70,936,601
Estimate Under Maximum Salary Cap of $83,500,000$12,563,399
Estimate Over Minimum Salary Cap of $61,700,000 $9,236,601
Current Bank Account$47,936,868
Projected Bank Account$49,621,196

Pro Players Salaries

Mathew Dumba $12,000,000 (3)
-Salary Remaining : $8,345,178
Drew Doughty $11,000,000 (3)
-Salary Remaining : $7,649,746
Mathew Barzal $9,150,000 (1)
-Salary Remaining : $6,363,198
Anders Lee $5,850,000 (1)
-Salary Remaining : $4,068,274
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $3,651,015
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $3,477,157
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $2,851,269
Connor Brown $4,000,000 (1)
-Salary Remaining : $2,781,726
Max Domi $3,000,000 (2)
-Salary Remaining : $2,086,294
Henri Jokiharju $2,500,000 (3)
-Salary Remaining : $1,738,579
Alexey Toropchenko $1,265,000 (4)
-Salary Remaining : $879,721
Owen Tippett (Out of Payroll) $1,250,000 (3)
-Salary Remaining : $869,289
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Remaining : $643,274
Matias Maccelli $925,000 (1)
-Salary Remaining : $643,274
Jackson LaCombe $925,000 (2)
-Salary Remaining : $643,274
Thomas Harley $832,500 (1)
-Salary Remaining : $578,947
Jonathan Drouin $825,000 (4)
-Salary Remaining : $573,731
Travis Dermott $800,000 (4)
-Salary Remaining : $556,345
Alex Nedeljkovic $750,000 (1)
-Salary Remaining : $521,574
Connor Dewar $750,000 (2)
-Salary Remaining : $521,574
Daniel Sprong $700,000 (1)
-Salary Remaining : $486,802
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 : $110,515
Nathan Beaulieu $125,000 (1)
Salary Remaining : $86,340
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $65,619
Valtteri Pulli $95,000 (2)
Salary Remaining : $65,619
Marc McLaughlin $92,500 (2)
Salary Remaining : $63,892
Matt Kiersted $92,500 (2)
Salary Remaining : $63,892
Brendan Guhle $90,000 (2)
Salary Remaining : $62,165
Cole McWard $89,500 (2)
Salary Remaining : $61,820
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $61,129
Maksymilian Szuber $85,750 (2)
Salary Remaining : $59,229
Lucas Edmonds $84,500 (1)
Salary Remaining : $58,366
Jonas Rondbjerg $84,000 (1)
Salary Remaining : $58,021
Arber Xhekaj $83,500 (2)
Salary Remaining : $57,675
Adam Ruzicka $83,250 (2)
Salary Remaining : $57,503
Philip Tomasino $83,250 (1)
Salary Remaining : $57,503
Nolan Foote $83,250 (2)
Salary Remaining : $57,503
Riley Damiani $80,000 (1)
Salary Remaining : $55,258
Colton White $77,500 (4)
Salary Remaining : $53,531
Timothy Gettinger $77,500 (3)
Salary Remaining : $53,531
Arturs Silovs $77,500 (2)
Salary Remaining : $53,531
Tanner Laczynski $77,500 (4)
Salary Remaining : $53,531
Otto Koivula $75,000 (2)
Salary Remaining : $51,804
Mac Hollowell $75,000 (2)
Salary Remaining : $51,804
Lucas Johansen $75,000 (3)
Salary Remaining : $51,804
Leon Gawanke $75,000 (1)
Salary Remaining : $51,804
Brandon Duhaime $75,000 (2)
Salary Remaining : $51,804
Jalen Chatfield $75,000 (3)
Salary Remaining : $51,804
Jacob MacDonald $75,000 (1)
Salary Remaining : $51,804
Zach Fucale $75,000 (1)
Salary Remaining : $51,804
Mason Geertsen $75,000 (1)
Salary Remaining : $51,804
Darren Raddysh $75,000 (2)
Salary Remaining : $51,804
Nathan Bastian $70,000 (1)
Salary Remaining : $48,351
Carl Grundstrom $70,000 (1)
Salary Remaining : $48,351
Total Farm Players33
Salary Commitment
Year 21 : $2,795,500
Year 22 : $1,898,750
Year 23 : $726,000
Year 24 : $243,500
Salary Average Commitment
Year 21 : $2,316,616
Year 22 : $1,512,760
Year 23 : $550,404
Year 24 : $215,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,971 - 82.85%
Level 2: 5000 - $60 - 4,910 - 98.19%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,976 - 99.39%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,928 - 96.41%
Farm Level 2: 1000 - $15 - 974 - 97.36%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$72,742,500
Farm Players Total Salaries$2,552,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,475,000
Pro Year To Date Expenses$22,407,339
Farm Year To Date Expenses$791,243
Pro Salary Cap To Date$22,102,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,158,627
Farm Estimated Season Revenue$2,227,985
Pro Remaining Season Days137
Pro Expenses Per Days$374,327
Pro Estimated Expenses$51,282,799
Farm Remaining Season Days134
Farm Expenses Per Days$13,156
Farm Estimated Expenses$1,762,904
Estimated Season Expenses$53,045,703
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$4,731,451
Projected Bank Account$3,072,360

Pro Players Salaries

Joel Armia $8,100,000 (2)
-Salary Remaining : $5,632,995
Philipp Grubauer $7,250,000 (1)
-Salary Remaining : $5,041,878
David Krejci $7,000,000 (1)
-Salary Remaining : $4,868,020
Marc Staal $7,000,000 (2)
-Salary Remaining : $4,868,020
Nate Schmidt $6,150,000 (4)
-Salary Remaining : $4,276,904
Anton Stralman $5,500,000 (1)
-Salary Remaining : $3,824,873
Josh Brown $5,000,000 (3)
-Salary Remaining : $3,477,157
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $2,781,726
Nick Foligno $4,000,000 (3)
-Salary Remaining : $2,781,726
Marco Scandella $3,850,000 (1)
-Salary Remaining : $2,677,411
Mattias Janmark $3,100,000 (3)
-Salary Remaining : $2,155,838
Joel Hanley $1,750,000 (1)
-Salary Remaining : $1,217,005
Derek Ryan $1,250,000 (1)
-Salary Remaining : $869,289
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $695,431
Mike Reilly $1,000,000 (3)
-Salary Remaining : $695,431
Jujhar Khaira $950,000 (2)
-Salary Remaining : $660,660
Jesper Boqvist $925,000 (2)
-Salary Remaining : $643,274
William Eklund $925,000 (2)
-Salary Remaining : $643,274
David Rittich $875,000 (4)
-Salary Remaining : $608,503
Juuso Parssinen $867,500 (2)
-Salary Remaining : $603,287
Colin Blackwell $750,000 (2)
-Salary Remaining : $521,574
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $521,574
Samuel Fagemo $750,000 (1)
-Salary Remaining : $521,574
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 : $138,144
Michael Hutchinson $200,000 (2)
Salary Remaining : $138,144
Brett Connolly $200,000 (2)
Salary Remaining : $138,144
Anders Bjork $180,000 (3)
Salary Remaining : $124,330
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $117,423
Stefan Matteau $100,000 (1)
Salary Remaining : $69,072
Mike Vecchione $100,000 (1)
Salary Remaining : $69,072
Tyler Wotherspoon $100,000 (2)
Salary Remaining : $69,072
Oskar Olausson $92,500 (2)
Salary Remaining : $63,892
Josh Archibald $90,000 (3)
Salary Remaining : $62,165
Joel Blomqvist $86,750 (1)
Salary Remaining : $59,920
Adam Ginning $84,250 (3)
Salary Remaining : $58,193
Helge Grans $84,250 (1)
Salary Remaining : $58,193
Santeri Hatakka $84,250 (1)
Salary Remaining : $58,193
Ty Smith $83,250 (1)
Salary Remaining : $57,503
Martin Kaut $83,250 (1)
Salary Remaining : $57,503
Adam Brooks $77,500 (3)
Salary Remaining : $53,531
Nicolas Beaudin $77,500 (2)
Salary Remaining : $53,531
Karson Kuhlman $77,500 (4)
Salary Remaining : $53,531
Alec Regula $77,500 (2)
Salary Remaining : $53,531
Bo Groulx $77,500 (2)
Salary Remaining : $53,531
Glenn Gawdin $76,250 (4)
Salary Remaining : $52,668
Filip Hallander $75,000 (1)
Salary Remaining : $51,804
Seth Griffith $75,000 (2)
Salary Remaining : $51,804
Total Farm Players24
Salary Commitment
Year 21 : $2,552,250
Year 22 : $1,685,500
Year 23 : $585,500
Year 24 : $153,750
Salary Average Commitment
Year 21 : $1,714,702
Year 22 : $1,031,250
Year 23 : $441,250
Year 24 : $153,750

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $150 - 3,340 - 55.66%
Level 2: 5000 - $140 - 2,000 - 40.00%
Level 3: 2000 - $120 - 869 - 43.47%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $240 - 814 - 81.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,901 - 95.06%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,925,000
Farm Players Total Salaries$1,102,500
Coaches Total Salaries$910,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,283,742
Farm Year To Date Expenses$273,552
Pro Salary Cap To Date$24,780,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,716,232
Farm Estimated Season Revenue$2,291,078
Pro Remaining Season Days137
Pro Expenses Per Days$410,330
Pro Estimated Expenses$56,215,210
Farm Remaining Season Days134
Farm Expenses Per Days$5,683
Farm Estimated Expenses$761,522
Estimated Season Expenses$56,976,732
Estimated Season Salary Cap$80,363,119
Estimate Under Maximum Salary Cap of $83,500,000$3,136,881
Estimate Over Minimum Salary Cap of $61,700,000 $18,663,119
Current Bank Account$49,796,351
Projected Bank Account$45,826,929

Pro Players Salaries

Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $5,563,452
Rasmus Dahlin $7,200,000 (3)
-Salary Remaining : $5,007,107
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $4,520,305
Marc-Edouard Vlasic $6,000,000 (1)
-Salary Remaining : $4,172,589
Oliver Bjorkstrand $5,250,000 (2)
-Salary Remaining : $3,651,015
Brett Kulak $5,150,000 (2)
-Salary Remaining : $3,581,472
Nick Leddy $5,000,000 (2)
-Salary Remaining : $3,477,157
Kyle Connor $5,000,000 (2)
-Salary Remaining : $3,477,157
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $3,129,442
Nick Holden $4,500,000 (2)
-Salary Remaining : $3,129,442
Roope Hintz $4,450,000 (3)
-Salary Remaining : $3,094,670
Zach Werenski $4,000,000 (1)
-Salary Remaining : $2,781,726
Evan Rodrigues $4,000,000 (1)
-Salary Remaining : $2,781,726
Filip Chytil $2,600,000 (3)
-Salary Remaining : $1,808,122
Alexandre Texier $1,750,000 (3)
-Salary Remaining : $1,217,005
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $834,518
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $764,975
Kevin Shattenkirk $1,050,000 (2)
-Salary Remaining : $730,203
James van Riemsdyk $1,000,000 (3)
-Salary Remaining : $695,431
Mason McTavish $925,000 (2)
-Salary Remaining : $643,274
Vitek Vanecek $750,000 (2)
-Salary Remaining : $521,574
Total Pro Players21
Salary Commitment
Year 21 : $79,925,000
Year 22 : $56,725,000
Year 23 : $29,100,000
Year 24 : $6,500,000
Salary Average Commitment
Year 21 : $61,375,000
Year 22 : $46,975,000
Year 23 : $27,950,000
Year 24 : $6,500,000
Salary Cap with 1 Way Contract
Year 21 : $79,925,000
Year 22 : $56,725,000
Year 23 : $29,100,000
Year 24 : $6,500,000

Farm Players Salaries

Janne Kuokkanen $160,000 (2)
Salary Remaining : $110,515
Austin Watson $150,000 (2)
Salary Remaining : $103,608
Brandon Sutter $112,500 (2)
Salary Remaining : $77,706
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $69,072
Ryan Merkley $92,500 (1)
Salary Remaining : $63,892
Oskar Steen $92,500 (1)
Salary Remaining : $63,892
Lukas Sedlak $90,000 (3)
Salary Remaining : $62,165
Dustin Wolf $77,500 (4)
Salary Remaining : $53,531
Mitchell Stephens $77,500 (1)
Salary Remaining : $53,531
Carl Dahlstrom $75,000 (3)
Salary Remaining : $51,804
Michael Stone $75,000 (2)
Salary Remaining : $51,804
Total Farm Players11
Salary Commitment
Year 21 : $1,102,500
Year 22 : $840,000
Year 23 : $342,500
Year 24 : $77,500
Salary Average Commitment
Year 21 : $1,000,202
Year 22 : $810,000
Year 23 : $312,500
Year 24 : $77,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$68,305,000
Farm Players Total Salaries$1,482,202
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,297,716
Pro Year To Date Expenses$25,262,102
Farm Year To Date Expenses$464,747
Pro Salary Cap To Date$24,304,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,653,469
Farm Estimated Season Revenue$2,144,642
Pro Remaining Season Days137
Pro Expenses Per Days$353,325
Pro Estimated Expenses$48,405,525
Farm Remaining Season Days134
Farm Expenses Per Days$7,640
Farm Estimated Expenses$1,023,760
Estimated Season Expenses$49,429,285
Estimated Season Salary Cap$75,103,896
Estimate Under Maximum Salary Cap of $83,500,000$8,396,104
Estimate Over Minimum Salary Cap of $61,700,000 $13,403,896
Current Bank Account$91,604,350
Projected Bank Account$96,973,176

Pro Players Salaries

Johnny Gaudreau (Out of Payroll) $9,750,000 (5)
-Salary Remaining : $6,780,457
Torey Krug $8,500,000 (2)
-Salary Remaining : $5,911,168
Kevin Hayes $7,500,000 (1)
-Salary Remaining : $5,215,736
Nicklas Backstrom $6,000,000 (2)
-Salary Remaining : $4,172,589
Pavel Buchnevich $5,500,000 (1)
-Salary Remaining : $3,824,873
Andrew Copp $5,500,000 (3)
-Salary Remaining : $3,824,873
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $3,720,558
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $2,781,726
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $2,712,183
Bryan Rust $3,500,000 (2)
-Salary Remaining : $2,434,010
Jesper Bratt $3,450,000 (2)
-Salary Remaining : $2,399,239
Ryan Graves $3,000,000 (2)
-Salary Remaining : $2,086,294
Garnet Hathaway $2,700,000 (3)
-Salary Remaining : $1,877,665
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $1,390,863
Ethan Bear $1,375,000 (4)
-Salary Remaining : $956,218
Sam Lafferty $1,150,000 (4)
-Salary Remaining : $799,746
Erik Brannstrom $950,000 (2)
-Salary Remaining : $660,660
Matthew Poitras $870,000 (2)
-Salary Remaining : $605,025
Pheonix Copley $825,000 (3)
-Salary Remaining : $573,731
Brayden Pachal $775,000 (4)
-Salary Remaining : $538,959
Chris Tierney $760,000 (3)
-Salary Remaining : $528,528
Jarred Tinordi $700,000 (1)
-Salary Remaining : $486,802
Total Pro Players22
Salary Commitment
Year 21 : $78,055,000
Year 22 : $58,455,000
Year 23 : $32,185,000
Year 24 : $13,050,000
Salary Average Commitment
Year 21 : $72,025,000
Year 22 : $53,825,000
Year 23 : $31,075,000
Year 24 : $12,100,000
Salary Cap with 1 Way Contract
Year 21 : $78,055,000
Year 22 : $58,455,000
Year 23 : $32,185,000
Year 24 : $13,050,000

Farm Players Salaries

Ben Meyers $92,500 (2)
Salary Remaining : $63,892
Philip Broberg $92,500 (1)
Salary Remaining : $63,892
MacKenzie Entwistle $85,000 (2)
Salary Remaining : $58,711
Kyle MacLean $80,000 (4)
Salary Remaining : $55,258
Dakota Mermis $77,500 (1)
Salary Remaining : $53,531
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $53,531
Gustav Olofsson $77,500 (1)
Salary Remaining : $53,531
Sam Gagner $77,500 (2)
Salary Remaining : $53,531
Jacob Moverare $77,500 (4)
Salary Remaining : $53,531
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $53,531
Drake Caggiula $76,000 (3)
Salary Remaining : $52,495
Brett Ritchie $76,000 (3)
Salary Remaining : $52,495
Boris Katchouk $75,000 (1)
Salary Remaining : $51,804
Austin Poganski $75,000 (2)
Salary Remaining : $51,804
Ashton Sautner $75,000 (1)
Salary Remaining : $51,804
Kurtis Gabriel $75,000 (2)
Salary Remaining : $51,804
Ivan Prosvetov $75,000 (2)
Salary Remaining : $51,804
Kevin Boyle $70,202 (1)
Salary Remaining : $48,490
Matthew Peca $70,000 (1)
Salary Remaining : $48,351
Total Farm Players19
Salary Commitment
Year 21 : $1,482,202
Year 22 : $867,000
Year 23 : $309,500
Year 24 : $157,500
Salary Average Commitment
Year 21 : $1,295,606
Year 22 : $735,202
Year 23 : $240,000
Year 24 : $120,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $214,335,568 $80,542,863 $2,957,137 $18,842,863 23932
Boston Bruins $111,937,556 $67,386,948 $16,113,052 $5,686,948 222143
Buffalo Sabres ($7,607,212) $61,303,955 $22,196,045 -$396,045 231841
Calgary Flames $73,445,353 $82,757,676 $742,324 $21,057,676 221638
Carolina Hurricanes $73,220,657 $77,682,401 $5,817,599 $15,982,401 252752
Chicago Blackhawks $83,030,139 $77,742,896 $5,757,104 $16,042,896 231740
Colorado Avalanche $47,758,870 $62,332,367 $21,167,633 $632,367 241034
Columbus Blue Jackets $132,479,283 $58,116,075 $25,383,925 -$3,583,925 221335
Dallas Stars $190,355,594 $77,203,230 $6,296,770 $15,503,230 202242
Detroit Red Wings ($1,873,592) $83,582,917 -$82,917 $21,882,917 221941
Edmonton Oilers $78,479,339 $58,078,580 $25,421,420 -$3,621,420 22224
Florida Panthers $23,674,720 $68,462,719 $15,037,281 $6,762,719 231235
Los Angeles Kings $78,381,958 $73,602,862 $9,897,138 $11,902,862 233457
Minnesota Wild $37,949,450 $79,496,551 $4,003,449 $17,796,551 202343
Montreal Canadiens $20,249,657 $82,001,137 $1,498,863 $20,301,137 20727
Nashville Predators ($1,694,206) $83,604,866 -$104,866 $21,904,866 22325
New Jersey Devils $79,785,953 $78,516,091 $4,983,909 $16,816,091 231942
New York Islanders $42,167,398 $74,321,971 $9,178,029 $12,621,971 212849
New York Rangers $26,401,529 $80,430,517 $3,069,483 $18,730,517 211637
Ottawa Senators $78,895,643 $74,000,446 $9,499,554 $12,300,446 203757
Philadelphia Flyers $33,249,994 $73,957,990 $9,542,010 $12,257,990 221941
Pittsburgh Penguins $29,403,835 $74,709,774 $8,790,226 $13,009,774 212142
San Jose Sharks $51,349,308 $76,982,478 $6,517,522 $15,282,478 202343
Seattle Kraken $48,288,430 $69,361,332 $14,138,668 $7,661,332 221133
St. Louis Blues $30,183,292 $77,696,506 $5,803,494 $15,996,506 231740
Tampa Bay Lightning $55,891,600 $75,715,127 $7,784,873 $14,015,127 222143
Toronto Maple Leafs $70,932,529 $70,859,302 $12,640,698 $9,159,302 241438
Utah Hockey Club $163,031,853 $79,708,802 $3,791,198 $18,008,802 202141
Vancouver Canucks $47,936,868 $70,936,601 $12,563,399 $9,236,601 213354
Vegas Golden Knights $4,731,451 $80,165,166 $3,334,834 $18,465,166 232447
Washington Capitals $49,796,351 $80,363,119 $3,136,881 $18,663,119 211132
Winnipeg Jets $91,604,350 $75,103,896 $8,396,104 $13,403,896 221941