Please rotate your device to landscape mode for a better experience.
Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5 705 - 95,08%
Level 2: 5000 - $60 - 4 724 - 94,47%
Level 3: 2000 - $35 - 1 917 - 95,85%
Level 4: 4000 - $25 - 3 816 - 95,40%
Luxury : 1000 - $200 - 976 - 97,55%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 137 - 95,20%
Average Income per Game$1,150,883
Year to Date Revenue$2,301,765

Expense

Pro Players Total Salaries$59,697,341
Farm Players Total Salaries$954,200
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,731,088
Farm Year To Date Expenses$49,356
Pro Salary Cap To Date$3,731,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,884,418
Pro Remaining Season Days180
Pro Expenses Per Days$310,924
Pro Estimated Expenses$55,966,320
Farm Remaining Season Days220
Farm Expenses Per Days$4,113
Farm Estimated Expenses$904,860
Estimated Season Expenses$56,871,180
Season Salary Cap$59,697,341
Estimate Under Maximum Salary Cap of $87,700,000$28,002,659
Estimate Over Minimum Salary Cap of $0 $59,697,341
Current Bank Account$8,521,321
Projected Bank Account($3,465,441)

Pro Players Salaries

John Gibson $5,940,454 (2)
Ryan Strome $4,141,000 (1)
Jakob Silfverberg $3,972,000 (5)
Radko Gudas $3,599,000 (2)
Frank Vatrano $3,567,000 (4)
Lukas Dostal $3,416,887 (3)
Trevor Zegras $3,190,000 (2)
Alex Killorn $3,140,000 (1)
Jackson LaCombe $2,980,000 (2)
Brock McGinn $2,942,000 (4)
Cam Fowler $2,855,000 (3)
Troy Terry $2,607,000 (2)
Brett Leason $2,533,000 (3)
Gustav Lindstrom $2,431,000 (3)
Leo Carlsson $2,430,000 (4)
Max Jones $2,315,000 (3)
Mason McTavish $2,088,000 (4)
Urho Vaakanainen $2,015,000 (3)
Pavel Mintyukov $1,987,000 (4)
Isac Lundestrom $1,548,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $59,697,341
Year 2 : $52,416,341
Year 3 : $32,551,887
Year 4 : $16,986,000
Salary Average Commitment
Year 1 : $59,697,341
Year 2 : $52,416,341
Year 3 : $32,551,887
Year 4 : $16,986,000
Salary Cap with 1 Way Contract
Year 1 : $59,697,341
Year 2 : $52,416,341
Year 3 : $32,551,887
Year 4 : $16,986,000

Farm Players Salaries

Nikita Nesterenko $247,400 (5)
Ross Johnston $201,600 (3)
Olen Zellweger $201,600 (4)
Ben Meyers $156,000 (1)
Tristan Luneau $147,600 (1)
Total Farm Players5
Salary Commitment
Year 1 : $954,200
Year 2 : $650,600
Year 3 : $650,600
Year 4 : $449,000
Salary Average Commitment
Year 1 : $954,200
Year 2 : $650,600
Year 3 : $650,600
Year 4 : $449,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5 301 - 88,35%
Level 2: 5000 - $60 - 4 507 - 90,13%
Level 3: 2000 - $35 - 1 908 - 95,38%
Level 4: 4000 - $25 - 3 608 - 90,20%
Luxury : 1000 - $200 - 952 - 95,15%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 275 - 90,41%
Average Income per Game$1,090,365
Year to Date Revenue$2,180,730

Expense

Pro Players Total Salaries$72,333,021
Farm Players Total Salaries$1,602,600
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,520,808
Farm Year To Date Expenses$82,896
Pro Salary Cap To Date$4,520,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,524,235
Pro Remaining Season Days180
Pro Expenses Per Days$376,734
Pro Estimated Expenses$67,812,120
Farm Remaining Season Days220
Farm Expenses Per Days$6,908
Farm Estimated Expenses$1,519,760
Estimated Season Expenses$69,331,880
Season Salary Cap$72,333,021
Estimate Under Maximum Salary Cap of $87,700,000$15,366,979
Estimate Over Minimum Salary Cap of $0 $72,333,021
Current Bank Account$7,577,026
Projected Bank Account($19,230,619)

Pro Players Salaries

Linus Ullmark $7,165,270 (2)
Brandon Carlo $5,227,000 (2)
Charlie Coyle $4,923,000 (2)
James van Riemsdyk $4,863,000 (3)
Brad Marchand $4,804,000 (2)
David Pastrnak $4,777,000 (4)
Jeremy Swayman $4,465,751 (3)
Kevin Shattenkirk $4,180,000 (3)
Matt Grzelcyk $4,101,000 (1)
Hampus Lindholm $3,747,000 (2)
Jake DeBrusk $3,408,000 (3)
Anthony Richard $3,166,000 (5)
Danton Heinen $2,934,000 (1)
Andrew Peeke $2,582,000 (2)
Pavel Zacha $2,404,000 (1)
Trent Frederic $2,074,000 (2)
Jesper Boqvist $2,019,000 (2)
Justin Brazeau $1,944,000 (5)
Charlie McAvoy $1,926,000 (4)
Morgan Geekie $1,623,000 (5)
Total Pro Players20
Salary Commitment
Year 1 : $72,333,021
Year 2 : $62,894,021
Year 3 : $30,352,751
Year 4 : $13,436,000
Salary Average Commitment
Year 1 : $72,333,021
Year 2 : $62,894,021
Year 3 : $30,352,751
Year 4 : $13,436,000
Salary Cap with 1 Way Contract
Year 1 : $72,333,021
Year 2 : $62,894,021
Year 3 : $30,352,751
Year 4 : $13,436,000

Farm Players Salaries

Pat Maroon $384,300 (3)
John Beecher $280,100 (3)
Marc McLaughlin $240,700 (3)
Jakub Lauko $231,000 (2)
Matthew Poitras $179,300 (4)
Mason Lohrei $153,800 (4)
Oskar Steen $133,400 (2)
Total Farm Players7
Salary Commitment
Year 1 : $1,602,600
Year 2 : $1,602,600
Year 3 : $1,238,200
Year 4 : $333,100
Salary Average Commitment
Year 1 : $1,602,600
Year 2 : $1,602,600
Year 3 : $1,238,200
Year 4 : $333,100

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $100 - 5 606 - 93,44%
Level 2: 5000 - $60 - 4 713 - 94,25%
Level 3: 2000 - $35 - 1 968 - 98,41%
Level 4: 4000 - $25 - 3 841 - 96,03%
Luxury : 1000 - $200 - 940 - 93,95%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 068 - 94,82%
Average Income per Game$1,136,379
Year to Date Revenue$4,545,517

Expense

Pro Players Total Salaries$56,659,390
Farm Players Total Salaries$924,716
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,435,043
Farm Year To Date Expenses$56,617
Pro Salary Cap To Date$3,435,043
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,046,032
Pro Remaining Season Days180
Pro Expenses Per Days$295,101
Pro Estimated Expenses$53,118,180
Farm Remaining Season Days220
Farm Expenses Per Days$3,986
Farm Estimated Expenses$876,920
Estimated Season Expenses$53,995,100
Season Salary Cap$56,659,390
Estimate Under Maximum Salary Cap of $87,700,000$31,040,610
Estimate Over Minimum Salary Cap of $0 $56,659,390
Current Bank Account$11,053,857
Projected Bank Account($895,211)

Pro Players Salaries

Jordan Greenway $3,840,000 (3)
Rasmus Dahlin $3,697,000 (5)
Alex Tuch $3,577,000 (3)
Jeff Skinner $3,269,000 (2)
Mattias Samuelsson $3,194,000 (3)
Jack Quinn $2,929,000 (4)
Eric Robinson $2,912,000 (3)
Tage Thompson $2,836,000 (5)
Connor Clifton $2,829,000 (2)
Ukko-Pekka Luukkonen $2,750,654 (4)
Zemgus Girgensons $2,725,000 (1)
Henri Jokiharju $2,657,000 (4)
Jacob Bryson $2,574,000 (2)
Victor Olofsson $2,560,000 (4)
JJ Peterka $2,494,000 (3)
Owen Power $2,433,000 (2)
Dylan Cozens $2,296,000 (1)
Devon Levi $2,128,736 (2)
Zach Benson $1,763,000 (4)
Bowen Byram $1,682,000 (1)
Tyson Jost $1,513,000 (4)
Total Pro Players21
Salary Commitment
Year 1 : $56,659,390
Year 2 : $49,956,390
Year 3 : $36,722,654
Year 4 : $20,705,654
Salary Average Commitment
Year 1 : $56,659,390
Year 2 : $49,956,390
Year 3 : $36,722,654
Year 4 : $20,705,654
Salary Cap with 1 Way Contract
Year 1 : $56,659,390
Year 2 : $49,956,390
Year 3 : $36,722,654
Year 4 : $20,705,654

Farm Players Salaries

Eric Comrie $527,616 (4)
Brandon Biro $247,700 (5)
Peyton Krebs $149,400 (2)
Total Farm Players3
Salary Commitment
Year 1 : $924,716
Year 2 : $924,716
Year 3 : $775,316
Year 4 : $775,316
Salary Average Commitment
Year 1 : $924,716
Year 2 : $924,716
Year 3 : $775,316
Year 4 : $775,316

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5 733 - 95,55%
Level 2: 5000 - $60 - 4 699 - 93,98%
Level 3: 2000 - $35 - 1 728 - 86,40%
Level 4: 4000 - $25 - 3 521 - 88,03%
Luxury : 1000 - $200 - 933 - 93,30%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16 614 - 92,30%
Average Income per Game$1,130,828
Year to Date Revenue$1,130,828

Expense

Pro Players Total Salaries$68,944,703
Farm Players Total Salaries$1,843,625
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,180,014
Farm Year To Date Expenses$106,038
Pro Salary Cap To Date$4,180,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,233,120
Pro Remaining Season Days180
Pro Expenses Per Days$359,087
Pro Estimated Expenses$64,635,660
Farm Remaining Season Days220
Farm Expenses Per Days$7,947
Farm Estimated Expenses$1,748,340
Estimated Season Expenses$66,384,000
Season Salary Cap$68,944,703
Estimate Under Maximum Salary Cap of $87,700,000$18,755,297
Estimate Over Minimum Salary Cap of $0 $68,944,703
Current Bank Account$6,844,776
Projected Bank Account($14,306,104)

Pro Players Salaries

Jacob Markstrom $5,484,743 (1)
MacKenzie Weegar $5,435,000 (2)
Blake Coleman $4,950,000 (2)
Andrew Mangiapane $4,589,000 (4)
Rasmus Andersson $4,212,000 (3)
Jonathan Huberdeau $4,190,000 (1)
Kevin Rooney $4,129,000 (3)
Dennis Gilbert $3,696,000 (3)
Andrei Kuzmenko $3,628,000 (3)
Dan Vladar $3,395,960 (3)
Mikael Backlund $3,304,000 (3)
Nazem Kadri $3,083,000 (2)
Daniil Miromanov $2,455,000 (4)
Yegor Sharangovich $2,452,000 (3)
Dillon Dube $2,355,000 (1)
Dryden Hunt $2,285,000 (2)
Oliver Kylington $2,210,000 (4)
Brayden Pachal $2,157,000 (3)
Adam Klapka $1,833,000 (3)
Walker Duehr $1,667,000 (3)
Matt Coronato $1,434,000 (3)
Total Pro Players21
Salary Commitment
Year 1 : $68,944,703
Year 2 : $56,914,960
Year 3 : $41,161,960
Year 4 : $9,254,000
Salary Average Commitment
Year 1 : $68,944,703
Year 2 : $56,914,960
Year 3 : $41,161,960
Year 4 : $9,254,000
Salary Cap with 1 Way Contract
Year 1 : $68,944,703
Year 2 : $56,914,960
Year 3 : $41,161,960
Year 4 : $9,254,000

Farm Players Salaries

A.J. Greer $377,100 (2)
Joel Hanley $355,600 (4)
Connor Zary $265,300 (1)
Jakob Pelletier $260,200 (3)
Nikita Okhotiuk $233,500 (2)
Dustin Wolf $189,125 (3)
Martin Pospisil $162,800 (4)
Total Farm Players7
Salary Commitment
Year 1 : $1,843,625
Year 2 : $1,578,325
Year 3 : $967,725
Year 4 : $518,400
Salary Average Commitment
Year 1 : $1,843,625
Year 2 : $1,578,325
Year 3 : $967,725
Year 4 : $518,400

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 6 000 - 100,00%
Level 2: 5000 - $60 - 4 502 - 90,04%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 4 000 - 100,00%
Luxury : 1000 - $200 - 891 - 89,10%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 393 - 96,63%
Average Income per Game$1,157,404
Year to Date Revenue$1,157,404

Expense

Pro Players Total Salaries$74,594,943
Farm Players Total Salaries$1,892,729
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,662,180
Farm Year To Date Expenses$97,896
Pro Salary Cap To Date$4,662,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,296,160
Pro Remaining Season Days180
Pro Expenses Per Days$388,515
Pro Estimated Expenses$69,932,700
Farm Remaining Season Days220
Farm Expenses Per Days$8,158
Farm Estimated Expenses$1,794,760
Estimated Season Expenses$71,727,460
Season Salary Cap$74,594,943
Estimate Under Maximum Salary Cap of $87,700,000$13,105,057
Estimate Over Minimum Salary Cap of $0 $74,594,943
Current Bank Account$6,397,328
Projected Bank Account($19,033,972)

Pro Players Salaries

Frederik Andersen $5,963,914 (1)
Brady Skjei $5,228,000 (2)
Dmitry Orlov $4,722,000 (2)
Tony DeAngelo $4,709,000 (3)
Jordan Martinook $4,527,000 (2)
Teuvo Teravainen $4,184,000 (2)
Brent Burns $4,100,000 (4)
Jaccob Slavin $3,852,000 (3)
Jordan Staal $3,829,000 (3)
Martin Necas $3,458,000 (5)
Pyotr Kochetkov $3,449,029 (3)
Stefan Noesen $3,347,000 (2)
Brett Pesce $3,211,000 (3)
Evgeny Kuznetsov $3,132,000 (3)
Jake Guentzel $3,070,000 (2)
Andrei Svechnikov $3,045,000 (3)
Jalen Chatfield $2,955,000 (2)
Jesper Fast $2,922,000 (2)
Jesperi Kotkaniemi $2,490,000 (3)
Seth Jarvis $2,401,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $74,594,943
Year 2 : $68,631,029
Year 3 : $35,275,029
Year 4 : $7,558,000
Salary Average Commitment
Year 1 : $74,594,943
Year 2 : $68,631,029
Year 3 : $35,275,029
Year 4 : $7,558,000
Salary Cap with 1 Way Contract
Year 1 : $74,594,943
Year 2 : $68,631,029
Year 3 : $35,275,029
Year 4 : $7,558,000

Farm Players Salaries

Spencer Martin $554,993 (3)
Antti Raanta $523,336 (4)
Brendan Lemieux $337,700 (2)
Vasily Ponomarev $245,000 (1)
Jack Drury $231,700 (5)
Total Farm Players5
Salary Commitment
Year 1 : $1,892,729
Year 2 : $1,647,729
Year 3 : $1,310,029
Year 4 : $755,036
Salary Average Commitment
Year 1 : $1,892,729
Year 2 : $1,647,729
Year 3 : $1,310,029
Year 4 : $755,036

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 635 - 93,92%
Level 2: 5000 - $60 - 4 689 - 93,78%
Level 3: 2000 - $35 - 1 746 - 87,30%
Level 4: 4000 - $25 - 3 907 - 97,68%
Luxury : 1000 - $200 - 878 - 87,80%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16 855 - 93,64%
Average Income per Game$1,120,264
Year to Date Revenue$1,120,264

Expense

Pro Players Total Salaries$63,896,056
Farm Players Total Salaries$561,200
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,993,504
Farm Year To Date Expenses$29,028
Pro Salary Cap To Date$3,993,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,810,560
Pro Remaining Season Days180
Pro Expenses Per Days$332,792
Pro Estimated Expenses$59,902,560
Farm Remaining Season Days220
Farm Expenses Per Days$2,419
Farm Estimated Expenses$532,180
Estimated Season Expenses$60,434,740
Season Salary Cap$63,896,056
Estimate Under Maximum Salary Cap of $87,700,000$23,803,944
Estimate Over Minimum Salary Cap of $0 $63,896,056
Current Bank Account$7,097,732
Projected Bank Account($8,526,448)

Pro Players Salaries

Petr Mrazek $6,374,405 (2)
Jason Dickinson $4,852,000 (5)
Taylor Hall $4,315,000 (3)
Nick Foligno $4,300,000 (4)
Seth Jones $4,045,000 (2)
Connor Murphy $3,472,000 (5)
Colin Blackwell $3,356,000 (5)
Tyler Johnson $3,104,000 (2)
Arvid Soderblom $3,097,651 (4)
Taylor Raddysh $2,931,000 (3)
Andreas Athanasiou $2,841,000 (3)
Ryan Donato $2,800,000 (1)
Joey Anderson $2,756,000 (2)
Kevin Korchinski $2,636,000 (2)
Nikita Zaitsev $2,595,000 (2)
Alex Vlasic $2,460,000 (2)
Lukas Reichel $2,149,000 (2)
Philipp Kurashev $2,096,000 (4)
Connor Bedard $1,988,000 (4)
MacKenzie Entwistle $1,728,000 (3)
Total Pro Players20
Salary Commitment
Year 1 : $63,896,056
Year 2 : $61,096,056
Year 3 : $34,976,651
Year 4 : $23,161,651
Salary Average Commitment
Year 1 : $63,896,056
Year 2 : $61,096,056
Year 3 : $34,976,651
Year 4 : $23,161,651
Salary Cap with 1 Way Contract
Year 1 : $63,896,056
Year 2 : $61,096,056
Year 3 : $34,976,651
Year 4 : $23,161,651

Farm Players Salaries

Landon Slaggert $198,600 (3)
Cole Guttman $183,400 (5)
Reese Johnson $179,200 (1)
Total Farm Players3
Salary Commitment
Year 1 : $561,200
Year 2 : $382,000
Year 3 : $382,000
Year 4 : $183,400
Salary Average Commitment
Year 1 : $561,200
Year 2 : $382,000
Year 3 : $382,000
Year 4 : $183,400

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 953 - 99,21%
Level 2: 5000 - $60 - 4 787 - 95,73%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 4 000 - 100,00%
Luxury : 1000 - $200 - 942 - 94,20%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 681 - 98,23%
Average Income per Game$1,178,798
Year to Date Revenue$2,357,596

Expense

Pro Players Total Salaries$77,864,497
Farm Players Total Salaries$1,875,023
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,836,550
Farm Year To Date Expenses$99,466
Pro Salary Cap To Date$4,836,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,973,122
Pro Remaining Season Days180
Pro Expenses Per Days$405,544
Pro Estimated Expenses$72,997,920
Farm Remaining Season Days220
Farm Expenses Per Days$8,082
Farm Estimated Expenses$1,778,040
Estimated Season Expenses$74,775,960
Season Salary Cap$77,864,497
Estimate Under Maximum Salary Cap of $87,700,000$9,835,503
Estimate Over Minimum Salary Cap of $0 $77,864,497
Current Bank Account$7,421,580
Projected Bank Account($21,381,258)

Pro Players Salaries

Valeri Nichushkin $5,714,000 (4)
Devon Toews $5,304,000 (3)
Jack Johnson $4,358,000 (4)
Jonathan Drouin $4,357,000 (2)
Josh Manson $4,157,000 (2)
Cale Makar $4,086,000 (4)
Alexandar Georgiev $3,997,943 (4)
Andrew Cogliano $3,827,000 (4)
Mikko Rantanen $3,722,000 (3)
Sean Walker $3,688,000 (5)
Artturi Lehkonen $3,584,000 (3)
Miles Wood $3,541,000 (2)
Zach Parise $3,435,000 (3)
Nathan MacKinnon $3,419,000 (4)
Logan O'Connor $3,300,000 (4)
Justus Annunen $3,235,554 (4)
Samuel Girard $3,213,000 (2)
Yakov Trenin $3,149,000 (1)
Brandon Duhaime $2,878,000 (3)
Ross Colton $2,773,000 (3)
Casey Mittelstadt $2,126,000 (2)
Total Pro Players21
Salary Commitment
Year 1 : $77,864,497
Year 2 : $74,715,497
Year 3 : $57,321,497
Year 4 : $35,625,497
Salary Average Commitment
Year 1 : $77,864,497
Year 2 : $74,715,497
Year 3 : $57,321,497
Year 4 : $35,625,497
Salary Cap with 1 Way Contract
Year 1 : $77,864,497
Year 2 : $74,715,497
Year 3 : $57,321,497
Year 4 : $35,625,497

Farm Players Salaries

Joel Kiviranta $357,300 (5)
Riley Tufte $277,000 (1)
Chris Wagner $256,100 (3)
Sam Malinski $242,500 (5)
Ivan Prosvetov $229,123 (3)
Fredrik Olofsson $227,300 (4)
Jason Polin $150,300 (4)
Jean-Luc Foudy $135,400 (2)
Total Farm Players8
Salary Commitment
Year 1 : $1,875,023
Year 2 : $1,598,023
Year 3 : $1,462,623
Year 4 : $977,400
Salary Average Commitment
Year 1 : $1,875,023
Year 2 : $1,598,023
Year 3 : $1,462,623
Year 4 : $977,400

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5 445 - 90,75%
Level 2: 5000 - $60 - 4 869 - 97,38%
Level 3: 2000 - $35 - 1 891 - 94,55%
Level 4: 4000 - $25 - 3 691 - 92,26%
Luxury : 1000 - $200 - 918 - 91,78%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 814 - 93,41%
Average Income per Game$1,119,729
Year to Date Revenue$4,478,917

Expense

Pro Players Total Salaries$58,243,245
Farm Players Total Salaries$2,385,604
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,640,200
Farm Year To Date Expenses$123,396
Pro Salary Cap To Date$3,640,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,429,982
Pro Remaining Season Days180
Pro Expenses Per Days$303,350
Pro Estimated Expenses$54,603,000
Farm Remaining Season Days220
Farm Expenses Per Days$10,283
Farm Estimated Expenses$2,262,260
Estimated Season Expenses$56,865,260
Season Salary Cap$58,243,245
Estimate Under Maximum Salary Cap of $87,700,000$29,456,755
Estimate Over Minimum Salary Cap of $0 $58,243,245
Current Bank Account$10,715,321
Projected Bank Account($4,719,957)

Pro Players Salaries

Elvis Merzlikins $5,153,558 (4)
Erik Gudbranson $4,470,000 (1)
Damon Severson $4,369,000 (1)
Ivan Provorov $4,066,000 (4)
Sean Kuraly $3,738,000 (2)
Boone Jenner $3,201,000 (3)
Johnny Gaudreau $3,008,000 (2)
David Jiricek $2,935,000 (2)
Alexandre Texier $2,932,000 (2)
Kent Johnson $2,859,000 (3)
Kirill Marchenko $2,725,000 (2)
Zach Werenski $2,533,000 (2)
Alex Nylander $2,500,000 (3)
Justin Danforth $2,495,000 (4)
Patrik Laine $2,286,000 (3)
Daniil Tarasov $2,064,687 (2)
Jake Bean $1,923,000 (1)
Dmitri Voronkov $1,720,000 (2)
Yegor Chinakhov $1,698,000 (2)
Cole Sillinger $1,567,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $58,243,245
Year 2 : $47,481,245
Year 3 : $22,560,558
Year 4 : $11,714,558
Salary Average Commitment
Year 1 : $58,243,245
Year 2 : $47,481,245
Year 3 : $22,560,558
Year 4 : $11,714,558
Salary Cap with 1 Way Contract
Year 1 : $58,243,245
Year 2 : $47,481,245
Year 3 : $22,560,558
Year 4 : $11,714,558

Farm Players Salaries

Adam Fantilli $290,300 (1)
Mathieu Olivier $267,700 (3)
Jet Greaves $257,704 (3)
Trey Fix-Wolansky $251,500 (3)
James Malatesta $249,900 (4)
Luca Del Bel Belluz $222,700 (3)
Brendan Gaunce $221,200 (4)
Nick Blankenburg $219,700 (2)
Carson Meyer $218,200 (4)
Adam Boqvist $186,700 (2)
Total Farm Players10
Salary Commitment
Year 1 : $2,385,604
Year 2 : $2,095,304
Year 3 : $1,688,904
Year 4 : $689,300
Salary Average Commitment
Year 1 : $2,385,604
Year 2 : $2,095,304
Year 3 : $1,688,904
Year 4 : $689,300

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5 429 - 90,48%
Level 2: 5000 - $60 - 4 626 - 92,52%
Level 3: 2000 - $35 - 1 989 - 99,45%
Level 4: 4000 - $25 - 3 871 - 96,76%
Luxury : 1000 - $200 - 989 - 98,90%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 903 - 93,91%
Average Income per Game$1,125,358
Year to Date Revenue$2,250,716

Expense

Pro Players Total Salaries$70,553,170
Farm Players Total Salaries$830,826
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,409,568
Farm Year To Date Expenses$42,972
Pro Salary Cap To Date$4,409,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,888,962
Pro Remaining Season Days180
Pro Expenses Per Days$367,464
Pro Estimated Expenses$66,143,520
Farm Remaining Season Days220
Farm Expenses Per Days$3,581
Farm Estimated Expenses$787,820
Estimated Season Expenses$66,931,340
Season Salary Cap$70,553,170
Estimate Under Maximum Salary Cap of $87,700,000$17,146,830
Estimate Over Minimum Salary Cap of $0 $70,553,170
Current Bank Account$7,798,176
Projected Bank Account($15,244,202)

Pro Players Salaries

Jamie Benn $5,612,000 (4)
Scott Wedgewood $5,447,035 (5)
Matt Duchene $4,763,000 (3)
Joe Pavelski $4,597,000 (2)
Radek Faksa $4,020,000 (5)
Ryan Suter $3,940,000 (4)
Evgenii Dadonov $3,745,000 (4)
Jake Oettinger $3,737,135 (2)
Chris Tanev $3,451,000 (2)
Tyler Seguin $3,224,000 (4)
Jason Robertson $3,217,000 (4)
Miro Heiskanen $3,171,000 (4)
Roope Hintz $3,023,000 (1)
Nils Lundkvist $2,990,000 (4)
Esa Lindell $2,971,000 (3)
Wyatt Johnston $2,916,000 (2)
Ty Dellandrea $2,583,000 (4)
Mason Marchment $2,554,000 (5)
Thomas Harley $2,422,000 (4)
Sam Steel $2,170,000 (4)
Total Pro Players20
Salary Commitment
Year 1 : $70,553,170
Year 2 : $67,530,170
Year 3 : $52,829,035
Year 4 : $45,095,035
Salary Average Commitment
Year 1 : $70,553,170
Year 2 : $67,530,170
Year 3 : $52,829,035
Year 4 : $45,095,035
Salary Cap with 1 Way Contract
Year 1 : $70,553,170
Year 2 : $67,530,170
Year 3 : $52,829,035
Year 4 : $45,095,035

Farm Players Salaries

Matt Murray $398,127 (4)
Craig Smith $249,000 (5)
Logan Stankoven $183,700 (5)
Total Farm Players3
Salary Commitment
Year 1 : $830,826
Year 2 : $830,826
Year 3 : $830,826
Year 4 : $830,826
Salary Average Commitment
Year 1 : $830,826
Year 2 : $830,826
Year 3 : $830,826
Year 4 : $830,826

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5 658 - 94,30%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 1 851 - 92,55%
Level 4: 4000 - $25 - 3 485 - 87,13%
Luxury : 1000 - $200 - 933 - 93,25%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 927 - 94,04%
Average Income per Game$1,144,000
Year to Date Revenue$2,287,999

Expense

Pro Players Total Salaries$67,692,393
Farm Players Total Salaries$1,056,772
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,230,780
Farm Year To Date Expenses$54,660
Pro Salary Cap To Date$4,230,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,615,980
Pro Remaining Season Days180
Pro Expenses Per Days$352,565
Pro Estimated Expenses$63,461,700
Farm Remaining Season Days220
Farm Expenses Per Days$4,555
Farm Estimated Expenses$1,002,100
Estimated Season Expenses$64,463,800
Season Salary Cap$67,692,393
Estimate Under Maximum Salary Cap of $87,700,000$20,007,607
Estimate Over Minimum Salary Cap of $0 $67,692,393
Current Bank Account$8,002,559
Projected Bank Account($11,845,261)

Pro Players Salaries

Ville Husso $6,882,580 (1)
Ben Chiarot $5,100,000 (2)
David Perron $4,698,000 (4)
Dylan Larkin $4,463,000 (2)
Andrew Copp $4,295,000 (3)
Jeff Petry $4,178,000 (2)
James Reimer $3,879,813 (2)
J.T. Compher $3,664,000 (3)
Robby Fabbri $3,421,000 (3)
Jake Walman $2,992,000 (5)
Lucas Raymond $2,924,000 (3)
Shayne Gostisbehere $2,913,000 (3)
Patrick Kane $2,841,000 (4)
Daniel Sprong $2,645,000 (2)
Jonatan Berggren $2,495,000 (3)
Christian Fischer $2,486,000 (3)
Moritz Seider $2,315,000 (4)
Alex DeBrincat $1,985,000 (3)
Michael Rasmussen $1,915,000 (4)
Simon Edvinsson $1,600,000 (3)
Total Pro Players20
Salary Commitment
Year 1 : $67,692,393
Year 2 : $60,809,813
Year 3 : $40,544,000
Year 4 : $14,761,000
Salary Average Commitment
Year 1 : $67,692,393
Year 2 : $60,809,813
Year 3 : $40,544,000
Year 4 : $14,761,000
Salary Cap with 1 Way Contract
Year 1 : $67,692,393
Year 2 : $60,809,813
Year 3 : $40,544,000
Year 4 : $14,761,000

Farm Players Salaries

Alex Lyon $493,872 (3)
Olli Maatta $310,900 (5)
Joe Veleno $252,000 (3)
Total Farm Players3
Salary Commitment
Year 1 : $1,056,772
Year 2 : $1,056,772
Year 3 : $1,056,772
Year 4 : $310,900
Salary Average Commitment
Year 1 : $1,056,772
Year 2 : $1,056,772
Year 3 : $1,056,772
Year 4 : $310,900

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5 583 - 93,04%
Level 2: 5000 - $60 - 4 999 - 99,97%
Level 3: 2000 - $35 - 1 820 - 91,00%
Level 4: 4000 - $25 - 3 469 - 86,71%
Luxury : 1000 - $200 - 981 - 98,10%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 851 - 93,61%
Average Income per Game$1,144,534
Year to Date Revenue$2,289,068

Expense

Pro Players Total Salaries$77,243,101
Farm Players Total Salaries$2,422,028
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,827,696
Farm Year To Date Expenses$125,280
Pro Salary Cap To Date$4,827,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,636,826
Pro Remaining Season Days180
Pro Expenses Per Days$402,308
Pro Estimated Expenses$72,415,440
Farm Remaining Season Days220
Farm Expenses Per Days$10,440
Farm Estimated Expenses$2,296,800
Estimated Season Expenses$74,712,240
Season Salary Cap$77,243,101
Estimate Under Maximum Salary Cap of $87,700,000$10,456,899
Estimate Over Minimum Salary Cap of $0 $77,243,101
Current Bank Account$7,336,092
Projected Bank Account($22,739,322)

Pro Players Salaries

Ryan Nugent-Hopkins $5,824,000 (2)
Darnell Nurse $5,240,000 (1)
Leon Draisaitl $5,012,000 (3)
Cody Ceci $4,991,000 (4)
Adam Henrique $4,892,000 (3)
Evander Kane $4,628,000 (5)
Zach Hyman $4,536,000 (2)
Jack Campbell $4,130,655 (1)
Warren Foegele $3,982,000 (1)
Mattias Ekholm $3,774,000 (2)
Stuart Skinner $3,772,446 (3)
Connor McDavid $3,752,000 (2)
Vincent Desharnais $3,623,000 (2)
Sam Gagner $3,608,000 (3)
Mattias Janmark $3,062,000 (1)
Evan Bouchard $2,896,000 (5)
Brett Kulak $2,669,000 (2)
Derek Ryan $2,389,000 (4)
Corey Perry $2,291,000 (3)
Ryan McLeod $2,171,000 (4)
Total Pro Players20
Salary Commitment
Year 1 : $77,243,101
Year 2 : $60,828,446
Year 3 : $36,650,446
Year 4 : $17,075,000
Salary Average Commitment
Year 1 : $77,243,101
Year 2 : $60,828,446
Year 3 : $36,650,446
Year 4 : $17,075,000
Salary Cap with 1 Way Contract
Year 1 : $77,243,101
Year 2 : $60,828,446
Year 3 : $36,650,446
Year 4 : $17,075,000

Farm Players Salaries

Calvin Pickard $478,228 (3)
Adam Erne $403,100 (2)
Sam Carrick $394,300 (2)
Troy Stecher $392,100 (4)
Connor Brown $355,100 (3)
Dylan Holloway $238,700 (3)
James Hamblin $160,500 (2)
Total Farm Players7
Salary Commitment
Year 1 : $2,422,028
Year 2 : $2,422,028
Year 3 : $1,464,128
Year 4 : $392,100
Salary Average Commitment
Year 1 : $2,422,028
Year 2 : $2,422,028
Year 3 : $1,464,128
Year 4 : $392,100

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $100 - 5 645 - 94,08%
Level 2: 5000 - $60 - 4 861 - 97,22%
Level 3: 2000 - $35 - 1 946 - 97,28%
Level 4: 4000 - $25 - 3 898 - 97,45%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 349 - 96,38%
Average Income per Game$1,160,570
Year to Date Revenue$2,321,140

Expense

Pro Players Total Salaries$81,975,017
Farm Players Total Salaries$952,300
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,123,436
Farm Year To Date Expenses$49,260
Pro Salary Cap To Date$5,123,436
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,262,230
Pro Remaining Season Days180
Pro Expenses Per Days$426,953
Pro Estimated Expenses$76,851,540
Farm Remaining Season Days220
Farm Expenses Per Days$4,105
Farm Estimated Expenses$903,100
Estimated Season Expenses$77,754,640
Season Salary Cap$81,975,017
Estimate Under Maximum Salary Cap of $87,700,000$5,724,983
Estimate Over Minimum Salary Cap of $0 $81,975,017
Current Bank Account$7,148,444
Projected Bank Account($25,343,966)

Pro Players Salaries

Sergei Bobrovsky $7,101,968 (3)
Anthony Stolarz $5,649,049 (4)
Aaron Ekblad $5,254,000 (2)
Gustav Forsling $4,722,000 (5)
Sam Bennett $4,629,000 (4)
Aleksander Barkov $4,547,000 (3)
Vladimir Tarasenko $4,412,000 (4)
Kyle Okposo $4,376,000 (2)
Oliver Ekman-Larsson $4,324,000 (4)
Evan Rodrigues $4,015,000 (5)
Kevin Stenlund $3,949,000 (1)
Brandon Montour $3,901,000 (4)
Dmitry Kulikov $3,841,000 (5)
Niko Mikkola $3,702,000 (3)
Carter Verhaeghe $3,615,000 (5)
Sam Reinhart $3,428,000 (3)
Anton Lundell $2,904,000 (3)
Eetu Luostarinen $2,711,000 (4)
Matthew Tkachuk $2,501,000 (3)
Steven Lorentz $2,393,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $81,975,017
Year 2 : $78,026,017
Year 3 : $66,003,017
Year 4 : $41,819,049
Salary Average Commitment
Year 1 : $81,975,017
Year 2 : $78,026,017
Year 3 : $66,003,017
Year 4 : $41,819,049
Salary Cap with 1 Way Contract
Year 1 : $81,975,017
Year 2 : $78,026,017
Year 3 : $66,003,017
Year 4 : $41,819,049

Farm Players Salaries

Ryan Lomberg $281,100 (3)
Nick Cousins $250,000 (4)
Uvis Balinskis $217,300 (4)
Jonah Gadjovich $203,900 (4)
Total Farm Players4
Salary Commitment
Year 1 : $952,300
Year 2 : $952,300
Year 3 : $952,300
Year 4 : $671,200
Salary Average Commitment
Year 1 : $952,300
Year 2 : $952,300
Year 3 : $952,300
Year 4 : $671,200

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5 586 - 93,11%
Level 2: 5000 - $60 - 4 647 - 92,93%
Level 3: 2000 - $35 - 1 785 - 89,27%
Level 4: 4000 - $25 - 3 867 - 96,68%
Luxury : 1000 - $200 - 956 - 95,57%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16 841 - 93,56%
Average Income per Game$1,128,342
Year to Date Revenue$3,385,025

Expense

Pro Players Total Salaries$69,198,061
Farm Players Total Salaries$1,421,428
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,113,926
Farm Year To Date Expenses$90,981
Pro Salary Cap To Date$4,113,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,876,983
Pro Remaining Season Days180
Pro Expenses Per Days$360,407
Pro Estimated Expenses$64,873,260
Farm Remaining Season Days220
Farm Expenses Per Days$6,127
Farm Estimated Expenses$1,347,940
Estimated Season Expenses$66,221,200
Season Salary Cap$69,198,061
Estimate Under Maximum Salary Cap of $87,700,000$18,501,939
Estimate Over Minimum Salary Cap of $0 $69,198,061
Current Bank Account$9,180,118
Projected Bank Account($14,164,099)

Pro Players Salaries

Trevor Moore $4,734,000 (1)
Drew Doughty $4,708,000 (5)
Cam Talbot $4,594,129 (2)
Pheonix Copley $4,534,932 (2)
Vladislav Gavrikov $4,512,000 (1)
Adrian Kempe $4,163,000 (2)
Kevin Fiala $3,921,000 (5)
Viktor Arvidsson $3,618,000 (4)
Anze Kopitar $3,549,000 (2)
Quinton Byfield $3,028,000 (3)
Phillip Danault $2,991,000 (3)
Matt Roy $2,929,000 (3)
Trevor Lewis $2,781,000 (1)
Brandt Clarke $2,764,000 (2)
Andreas Englund $2,655,000 (1)
Mikey Anderson $2,312,000 (2)
Carl Grundstrom $2,175,000 (2)
Blake Lizotte $2,063,000 (3)
Pierre-Luc Dubois $1,958,000 (4)
Arthur Kaliyev $1,892,000 (2)
Samuel Fagemo $1,809,000 (2)
Jordan Spence $1,507,000 (2)
Total Pro Players22
Salary Commitment
Year 1 : $69,198,061
Year 2 : $54,516,061
Year 3 : $25,216,000
Year 4 : $14,205,000
Salary Average Commitment
Year 1 : $69,198,061
Year 2 : $54,516,061
Year 3 : $25,216,000
Year 4 : $14,205,000
Salary Cap with 1 Way Contract
Year 1 : $69,198,061
Year 2 : $54,516,061
Year 3 : $25,216,000
Year 4 : $14,205,000

Farm Players Salaries

David Rittich $524,428 (4)
Akil Thomas $264,300 (4)
Alex Laferriere $247,300 (2)
Alex Turcotte $231,400 (3)
Jacob Moverare $154,000 (4)
Total Farm Players5
Salary Commitment
Year 1 : $1,421,428
Year 2 : $1,421,428
Year 3 : $1,174,128
Year 4 : $942,728
Salary Average Commitment
Year 1 : $1,421,428
Year 2 : $1,421,428
Year 3 : $1,174,128
Year 4 : $942,728

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5 858 - 97,63%
Level 2: 5000 - $60 - 4 879 - 97,57%
Level 3: 2000 - $35 - 1 987 - 99,35%
Level 4: 4000 - $25 - 3 839 - 95,97%
Luxury : 1000 - $200 - 926 - 92,60%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 488 - 97,16%
Average Income per Game$1,167,738
Year to Date Revenue$3,503,215

Expense

Pro Players Total Salaries$71,037,847
Farm Players Total Salaries$777,738
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,439,868
Farm Year To Date Expenses$40,224
Pro Salary Cap To Date$4,439,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,374,057
Pro Remaining Season Days180
Pro Expenses Per Days$369,989
Pro Estimated Expenses$66,598,020
Farm Remaining Season Days220
Farm Expenses Per Days$3,352
Farm Estimated Expenses$737,440
Estimated Season Expenses$67,335,460
Season Salary Cap$71,037,847
Estimate Under Maximum Salary Cap of $87,700,000$16,662,153
Estimate Over Minimum Salary Cap of $0 $71,037,847
Current Bank Account$9,023,123
Projected Bank Account($13,938,280)

Pro Players Salaries

Marc-Andre Fleury $6,132,087 (2)
Jonas Brodin $5,556,000 (2)
Ryan Hartman $4,534,000 (2)
Frederick Gaudreau $4,532,000 (1)
Mats Zuccarello $4,302,000 (3)
Filip Gustavsson $4,283,760 (3)
Joel Eriksson Ek $4,215,000 (4)
Jake Middleton $4,166,000 (3)
Matt Boldy $3,327,000 (3)
Vinni Lettieri $3,237,000 (4)
Kirill Kaprizov $3,197,000 (3)
Zach Bogosian $3,100,000 (5)
Marco Rossi $2,991,000 (4)
Marcus Foligno $2,748,000 (2)
Jon Merrill $2,602,000 (3)
Marcus Johansson $2,560,000 (2)
Dakota Mermis $2,493,000 (4)
Declan Chisholm $2,432,000 (4)
Brock Faber $2,343,000 (4)
Mason Shaw $2,287,000 (4)
Total Pro Players20
Salary Commitment
Year 1 : $71,037,847
Year 2 : $66,505,847
Year 3 : $44,975,760
Year 4 : $23,098,000
Salary Average Commitment
Year 1 : $71,037,847
Year 2 : $66,505,847
Year 3 : $44,975,760
Year 4 : $23,098,000
Salary Cap with 1 Way Contract
Year 1 : $71,037,847
Year 2 : $66,505,847
Year 3 : $44,975,760
Year 4 : $23,098,000

Farm Players Salaries

Jacob Lucchini $404,900 (4)
Jesper Wallstedt $238,739 (2)
Marat Khusnutdinov $134,100 (4)
Total Farm Players3
Salary Commitment
Year 1 : $777,738
Year 2 : $777,738
Year 3 : $539,000
Year 4 : $539,000
Salary Average Commitment
Year 1 : $777,738
Year 2 : $777,738
Year 3 : $539,000
Year 4 : $539,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5 820 - 97,00%
Level 2: 5000 - $60 - 4 775 - 95,50%
Level 3: 2000 - $35 - 1 895 - 94,77%
Level 4: 4000 - $25 - 3 822 - 95,55%
Luxury : 1000 - $200 - 960 - 96,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 272 - 95,96%
Average Income per Game$1,161,267
Year to Date Revenue$3,483,802

Expense

Pro Players Total Salaries$63,896,758
Farm Players Total Salaries$1,400,900
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,993,552
Farm Year To Date Expenses$72,456
Pro Salary Cap To Date$3,993,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,128,159
Pro Remaining Season Days180
Pro Expenses Per Days$332,796
Pro Estimated Expenses$59,903,280
Farm Remaining Season Days220
Farm Expenses Per Days$6,038
Farm Estimated Expenses$1,328,360
Estimated Season Expenses$61,231,640
Season Salary Cap$63,896,758
Estimate Under Maximum Salary Cap of $87,700,000$23,803,242
Estimate Over Minimum Salary Cap of $0 $63,896,758
Current Bank Account$9,417,794
Projected Bank Account($7,685,687)

Pro Players Salaries

Mike Matheson $5,283,000 (1)
Sam Montembeault $5,118,301 (5)
Joel Armia $4,829,000 (4)
David Savard $4,753,000 (5)
Christian Dvorak $4,518,000 (2)
Josh Anderson $4,230,000 (4)
Tanner Pearson $3,254,000 (4)
Jake Evans $3,059,000 (1)
Cole Caufield $3,003,000 (4)
Nick Suzuki $2,965,000 (3)
Brendan Gallagher $2,887,000 (2)
Johnathan Kovacevic $2,742,000 (5)
Justin Barron $2,403,000 (2)
Cayden Primeau $2,365,457 (4)
Jordan Harris $2,344,000 (3)
Rafael Harvey-Pinard $2,265,000 (4)
Juraj Slafkovsky $2,212,000 (4)
Arber Xhekaj $2,034,000 (4)
Kaiden Guhle $1,925,000 (1)
Alex Newhook $1,707,000 (4)
Total Pro Players20
Salary Commitment
Year 1 : $63,896,758
Year 2 : $53,629,758
Year 3 : $43,821,758
Year 4 : $38,512,758
Salary Average Commitment
Year 1 : $63,896,758
Year 2 : $53,629,758
Year 3 : $43,821,758
Year 4 : $38,512,758
Salary Cap with 1 Way Contract
Year 1 : $63,896,758
Year 2 : $53,629,758
Year 3 : $43,821,758
Year 4 : $38,512,758

Farm Players Salaries

Mitchell Stephens $369,700 (2)
Jayden Struble $254,700 (3)
Joshua Roy $223,400 (2)
Brandon Gignac $222,400 (5)
Jesse Ylonen $176,900 (4)
Michael Pezzetta $153,800 (2)
Total Farm Players6
Salary Commitment
Year 1 : $1,400,900
Year 2 : $1,400,900
Year 3 : $654,000
Year 4 : $399,300
Salary Average Commitment
Year 1 : $1,400,900
Year 2 : $1,400,900
Year 3 : $654,000
Year 4 : $399,300

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5 813 - 96,88%
Level 2: 5000 - $60 - 4 655 - 93,09%
Level 3: 2000 - $35 - 1 906 - 95,32%
Level 4: 4000 - $25 - 3 822 - 95,56%
Luxury : 1000 - $200 - 941 - 94,13%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 137 - 95,21%
Average Income per Game$1,150,538
Year to Date Revenue$3,451,615

Expense

Pro Players Total Salaries$68,300,309
Farm Players Total Salaries$1,844,495
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,268,772
Farm Year To Date Expenses$95,400
Pro Salary Cap To Date$4,268,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,720,457
Pro Remaining Season Days180
Pro Expenses Per Days$355,731
Pro Estimated Expenses$64,031,580
Farm Remaining Season Days220
Farm Expenses Per Days$7,950
Farm Estimated Expenses$1,749,000
Estimated Season Expenses$65,780,580
Season Salary Cap$68,300,309
Estimate Under Maximum Salary Cap of $87,700,000$19,399,691
Estimate Over Minimum Salary Cap of $0 $68,300,309
Current Bank Account$9,087,443
Projected Bank Account($12,972,680)

Pro Players Salaries

Kevin Lankinen $5,094,337 (1)
Ryan O'Reilly $4,980,000 (5)
Jason Zucker $4,711,000 (4)
Colton Sissons $4,675,000 (4)
Gustav Nyquist $4,433,000 (3)
Mark Jankowski $4,276,000 (3)
Kiefer Sherwood $4,163,000 (1)
Juuse Saros $4,067,972 (3)
Roman Josi $3,657,000 (4)
Tyson Barrie $3,455,000 (1)
Filip Forsberg $3,015,000 (5)
Ryan McDonagh $2,892,000 (2)
Dante Fabbro $2,838,000 (4)
Luke Schenn $2,792,000 (1)
Cole Smith $2,777,000 (4)
Cody Glass $2,543,000 (2)
Jeremy Lauzon $2,383,000 (3)
Tommy Novak $1,911,000 (4)
Anthony Beauvillier $1,891,000 (4)
Juuso Parssinen $1,746,000 (3)
Total Pro Players20
Salary Commitment
Year 1 : $68,300,309
Year 2 : $52,795,972
Year 3 : $47,360,972
Year 4 : $30,455,000
Salary Average Commitment
Year 1 : $68,300,309
Year 2 : $52,795,972
Year 3 : $47,360,972
Year 4 : $30,455,000
Salary Cap with 1 Way Contract
Year 1 : $68,300,309
Year 2 : $52,795,972
Year 3 : $47,360,972
Year 4 : $30,455,000

Farm Players Salaries

Alexandre Carrier $438,700 (4)
Yaroslav Askarov $368,295 (1)
Michael McCarron $301,700 (3)
Philip Tomasino $270,200 (3)
Jaret Anderson-Dolan $163,600 (4)
Luke Evangelista $155,100 (4)
Spencer Stastney $146,900 (4)
Total Farm Players7
Salary Commitment
Year 1 : $1,844,495
Year 2 : $1,476,200
Year 3 : $1,476,200
Year 4 : $904,300
Salary Average Commitment
Year 1 : $1,844,495
Year 2 : $1,476,200
Year 3 : $1,476,200
Year 4 : $904,300

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5 779 - 96,32%
Level 2: 5000 - $60 - 4 749 - 94,99%
Level 3: 2000 - $35 - 1 897 - 94,85%
Level 4: 4000 - $25 - 3 690 - 92,26%
Luxury : 1000 - $200 - 903 - 90,33%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 019 - 94,55%
Average Income per Game$1,142,103
Year to Date Revenue$3,426,308

Expense

Pro Players Total Salaries$64,267,151
Farm Players Total Salaries$2,316,288
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,905,730
Farm Year To Date Expenses$128,994
Pro Salary Cap To Date$3,905,730
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,399,901
Pro Remaining Season Days180
Pro Expenses Per Days$334,725
Pro Estimated Expenses$60,250,500
Farm Remaining Season Days220
Farm Expenses Per Days$9,984
Farm Estimated Expenses$2,196,480
Estimated Season Expenses$62,446,980
Season Salary Cap$64,267,151
Estimate Under Maximum Salary Cap of $87,700,000$23,432,849
Estimate Over Minimum Salary Cap of $0 $64,267,151
Current Bank Account$9,391,584
Projected Bank Account($9,655,495)

Pro Players Salaries

Vitek Vanecek $4,357,619 (3)
Timo Meier $4,331,000 (1)
Curtis Lazar $4,208,000 (1)
Jake Allen $3,900,532 (2)
Tomas Nosek $3,819,000 (4)
Jack Hughes $3,617,000 (5)
Nick DeSimone $3,551,000 (2)
Erik Haula $3,472,000 (2)
Jesper Bratt $3,357,000 (3)
Dougie Hamilton $3,316,000 (4)
Dawson Mercer $3,307,000 (4)
Brendan Smith $3,257,000 (3)
Michael McLeod $2,685,000 (2)
Ondrej Palat $2,670,000 (4)
Kevin Bahl $2,486,000 (3)
Nico Hischier $2,296,000 (3)
John Marino $2,105,000 (5)
Nathan Bastian $2,103,000 (4)
Jonas Siegenthaler $2,012,000 (2)
Luke Hughes $1,742,000 (4)
Alexander Holtz $1,675,000 (5)
Total Pro Players21
Salary Commitment
Year 1 : $64,267,151
Year 2 : $55,728,151
Year 3 : $40,107,619
Year 4 : $24,354,000
Salary Average Commitment
Year 1 : $64,267,151
Year 2 : $55,728,151
Year 3 : $40,107,619
Year 4 : $24,354,000
Salary Cap with 1 Way Contract
Year 1 : $64,267,151
Year 2 : $55,728,151
Year 3 : $40,107,619
Year 4 : $24,354,000

Farm Players Salaries

Justin Dowling $373,100 (1)
Kaapo Kahkonen $331,025 (4)
Nico Daws $323,149 (2)
Akira Schmid $312,315 (5)
Kurtis MacDermid $268,200 (5)
Simon Nemec $256,700 (4)
Chris Tierney $239,600 (4)
Max Willman $212,200 (3)
Total Farm Players8
Salary Commitment
Year 1 : $2,316,288
Year 2 : $1,943,188
Year 3 : $1,620,040
Year 4 : $1,407,840
Salary Average Commitment
Year 1 : $2,316,288
Year 2 : $1,943,188
Year 3 : $1,620,040
Year 4 : $1,407,840

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $100 - 5 757 - 95,96%
Level 2: 5000 - $60 - 4 806 - 96,13%
Level 3: 2000 - $35 - 1 851 - 92,53%
Level 4: 4000 - $25 - 3 851 - 96,27%
Luxury : 1000 - $200 - 945 - 94,53%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 210 - 95,61%
Average Income per Game$1,153,509
Year to Date Revenue$3,460,526

Expense

Pro Players Total Salaries$72,608,638
Farm Players Total Salaries$738,900
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,456,266
Farm Year To Date Expenses$44,989
Pro Salary Cap To Date$4,456,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,833,329
Pro Remaining Season Days180
Pro Expenses Per Days$378,170
Pro Estimated Expenses$68,070,600
Farm Remaining Season Days220
Farm Expenses Per Days$3,185
Farm Estimated Expenses$700,700
Estimated Season Expenses$68,771,300
Season Salary Cap$72,608,638
Estimate Under Maximum Salary Cap of $87,700,000$15,091,362
Estimate Over Minimum Salary Cap of $0 $72,608,638
Current Bank Account$8,959,271
Projected Bank Account($15,978,700)

Pro Players Salaries

Semyon Varlamov $6,013,115 (2)
Ryan Pulock $5,096,000 (1)
Kyle Palmieri $4,889,000 (4)
Ilya Sorokin $4,870,523 (2)
Jean-Gabriel Pageau $4,674,000 (3)
Adam Pelech $4,644,000 (5)
Casey Cizikas $3,764,000 (4)
Hudson Fasching $3,719,000 (3)
Sebastian Aho $3,337,000 (2)
Bo Horvat $3,319,000 (5)
Pierre Engvall $3,172,000 (2)
Brock Nelson $3,155,000 (2)
Anders Lee $3,155,000 (1)
Cal Clutterbuck $3,062,000 (5)
Mike Reilly $3,040,000 (4)
Alexander Romanov $2,556,000 (3)
Matt Martin $2,243,000 (2)
Mathew Barzal $2,080,000 (1)
Julien Gauthier $2,006,000 (4)
Noah Dobson $1,910,000 (2)
Simon Holmstrom $1,904,000 (1)
Total Pro Players21
Salary Commitment
Year 1 : $72,608,638
Year 2 : $60,373,638
Year 3 : $35,673,000
Year 4 : $24,724,000
Salary Average Commitment
Year 1 : $72,608,638
Year 2 : $60,373,638
Year 3 : $35,673,000
Year 4 : $24,724,000
Salary Cap with 1 Way Contract
Year 1 : $72,608,638
Year 2 : $60,373,638
Year 3 : $35,673,000
Year 4 : $24,724,000

Farm Players Salaries

Oliver Wahlstrom $267,900 (1)
Samuel Bolduc $259,500 (1)
Kyle MacLean $211,500 (5)
Total Farm Players3
Salary Commitment
Year 1 : $738,900
Year 2 : $211,500
Year 3 : $211,500
Year 4 : $211,500
Salary Average Commitment
Year 1 : $738,900
Year 2 : $211,500
Year 3 : $211,500
Year 4 : $211,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5 578 - 92,96%
Level 2: 5000 - $60 - 4 775 - 95,49%
Level 3: 2000 - $35 - 1 968 - 98,40%
Level 4: 4000 - $25 - 3 995 - 99,88%
Luxury : 1000 - $200 - 931 - 93,10%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 246 - 95,81%
Average Income per Game$1,139,217
Year to Date Revenue$2,278,433

Expense

Pro Players Total Salaries$74,390,615
Farm Players Total Salaries$1,990,779
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,649,412
Farm Year To Date Expenses$102,972
Pro Salary Cap To Date$4,649,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,429,444
Pro Remaining Season Days180
Pro Expenses Per Days$387,451
Pro Estimated Expenses$69,741,180
Farm Remaining Season Days220
Farm Expenses Per Days$8,581
Farm Estimated Expenses$1,887,820
Estimated Season Expenses$71,629,000
Season Salary Cap$74,390,615
Estimate Under Maximum Salary Cap of $87,700,000$13,309,385
Estimate Over Minimum Salary Cap of $0 $74,390,615
Current Bank Account$7,526,049
Projected Bank Account($19,673,507)

Pro Players Salaries

Igor Shesterkin $6,091,223 (3)
Jonathan Quick $5,575,392 (3)
Artemi Panarin $4,772,000 (2)
Chris Kreider $4,690,000 (4)
Mika Zibanejad $4,482,000 (1)
Alexander Wennberg $4,323,000 (3)
Barclay Goodrow $4,277,000 (2)
Erik Gustafsson $3,991,000 (4)
Vincent Trocheck $3,765,000 (2)
K'Andre Miller $3,675,000 (4)
Jack Roslovic $3,412,000 (3)
Nick Bonino $3,389,000 (4)
Jacob Trouba $3,344,000 (3)
Ryan Lindgren $3,180,000 (1)
Jimmy Vesey $3,061,000 (1)
Blake Wheeler $2,983,000 (2)
Jonny Brodzinski $2,649,000 (2)
Adam Fox $2,472,000 (5)
Kaapo Kakko $2,312,000 (1)
Braden Schneider $1,947,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $74,390,615
Year 2 : $61,355,615
Year 3 : $40,962,615
Year 4 : $18,217,000
Salary Average Commitment
Year 1 : $74,390,615
Year 2 : $61,355,615
Year 3 : $40,962,615
Year 4 : $18,217,000
Salary Cap with 1 Way Contract
Year 1 : $74,390,615
Year 2 : $61,355,615
Year 3 : $40,962,615
Year 4 : $18,217,000

Farm Players Salaries

Louis Domingue $424,279 (2)
Tyler Pitlick $372,200 (4)
Chad Ruhwedel $344,300 (3)
Adam Edstrom $243,600 (5)
Matt Rempe $214,300 (4)
Zac Jones $214,100 (4)
Will Cuylle $178,000 (2)
Total Farm Players7
Salary Commitment
Year 1 : $1,990,779
Year 2 : $1,990,779
Year 3 : $1,388,500
Year 4 : $1,044,200
Salary Average Commitment
Year 1 : $1,990,779
Year 2 : $1,990,779
Year 3 : $1,388,500
Year 4 : $1,044,200

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $100 - 5 726 - 95,43%
Level 2: 5000 - $60 - 4 571 - 91,43%
Level 3: 2000 - $35 - 1 883 - 94,14%
Level 4: 4000 - $25 - 3 877 - 96,93%
Luxury : 1000 - $200 - 942 - 94,15%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 999 - 94,44%
Average Income per Game$1,138,103
Year to Date Revenue$4,552,410

Expense

Pro Players Total Salaries$66,701,753
Farm Players Total Salaries$1,181,306
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,065,449
Farm Year To Date Expenses$69,662
Pro Salary Cap To Date$4,065,449
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,109,792
Pro Remaining Season Days180
Pro Expenses Per Days$347,405
Pro Estimated Expenses$62,532,900
Farm Remaining Season Days220
Farm Expenses Per Days$5,092
Farm Estimated Expenses$1,120,240
Estimated Season Expenses$63,653,140
Season Salary Cap$66,701,753
Estimate Under Maximum Salary Cap of $87,700,000$20,998,247
Estimate Over Minimum Salary Cap of $0 $66,701,753
Current Bank Account$10,417,299
Projected Bank Account($11,126,049)

Pro Players Salaries

Joonas Korpisalo $6,127,290 (4)
Anton Forsberg $5,089,463 (2)
Thomas Chabot $4,964,000 (2)
Claude Giroux $4,359,000 (4)
Mathieu Joseph $4,045,000 (4)
Travis Hamonic $3,336,000 (3)
Zack MacEwen $3,289,000 (3)
Drake Batherson $3,190,000 (4)
Artem Zub $3,121,000 (2)
Erik Brannstrom $3,069,000 (2)
Josh Norris $2,932,000 (4)
Parker Kelly $2,823,000 (5)
Jake Sanderson $2,638,000 (5)
Boris Katchouk $2,584,000 (4)
Ridly Greig $2,570,000 (1)
Brady Tkachuk $2,408,000 (1)
Dominik Kubalik $2,287,000 (4)
Shane Pinto $2,258,000 (3)
Jakob Chychrun $2,001,000 (3)
Jacob Bernard-Docker $1,806,000 (3)
Mark Kastelic $1,805,000 (4)
Total Pro Players21
Salary Commitment
Year 1 : $66,701,753
Year 2 : $61,723,753
Year 3 : $45,480,290
Year 4 : $32,790,290
Salary Average Commitment
Year 1 : $66,701,753
Year 2 : $61,723,753
Year 3 : $45,480,290
Year 4 : $32,790,290
Salary Cap with 1 Way Contract
Year 1 : $66,701,753
Year 2 : $61,723,753
Year 3 : $45,480,290
Year 4 : $32,790,290

Farm Players Salaries

Rourke Chartier $361,900 (3)
Jiri Smejkal $319,500 (3)
Angus Crookshank $261,200 (3)
Mads Sogaard $238,706 (2)
Total Farm Players4
Salary Commitment
Year 1 : $1,181,306
Year 2 : $1,181,306
Year 3 : $942,600
Year 4 : $0
Salary Average Commitment
Year 1 : $1,181,306
Year 2 : $1,181,306
Year 3 : $942,600
Year 4 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5 161 - 86,02%
Level 2: 5000 - $60 - 4 609 - 92,17%
Level 3: 2000 - $35 - 1 909 - 95,43%
Level 4: 4000 - $25 - 4 000 - 100,00%
Luxury : 1000 - $200 - 878 - 87,80%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 556 - 91,98%
Average Income per Game$1,078,257
Year to Date Revenue$2,156,514

Expense

Pro Players Total Salaries$65,676,633
Farm Players Total Salaries$2,697,542
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,104,792
Farm Year To Date Expenses$139,524
Pro Salary Cap To Date$4,104,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,052,023
Pro Remaining Season Days180
Pro Expenses Per Days$342,066
Pro Estimated Expenses$61,571,880
Farm Remaining Season Days220
Farm Expenses Per Days$11,627
Farm Estimated Expenses$2,557,940
Estimated Season Expenses$64,129,820
Season Salary Cap$65,676,633
Estimate Under Maximum Salary Cap of $87,700,000$22,023,367
Estimate Over Minimum Salary Cap of $0 $65,676,633
Current Bank Account$7,912,198
Projected Bank Account($14,165,599)

Pro Players Salaries

Travis Sanheim $5,281,000 (4)
Erik Johnson $5,009,000 (4)
Rasmus Ristolainen $4,913,000 (4)
Carter Hart $4,190,836 (2)
Samuel Ersson $4,048,797 (2)
Ryan Johansen $4,046,000 (3)
Scott Laughton $3,972,000 (3)
Sean Couturier $3,668,000 (3)
Travis Konecny $3,610,000 (4)
Marc Staal $3,488,000 (5)
Ryan Poehling $3,134,000 (3)
Nick Seeler $2,830,000 (2)
Cam Atkinson $2,778,000 (3)
Garnet Hathaway $2,647,000 (4)
Owen Tippett $2,368,000 (4)
Morgan Frost $2,319,000 (1)
Noah Cates $2,213,000 (4)
Cam York $1,795,000 (5)
Joel Farabee $1,752,000 (1)
Tyson Foerster $1,614,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $65,676,633
Year 2 : $61,605,633
Year 3 : $48,922,000
Year 4 : $31,324,000
Salary Average Commitment
Year 1 : $65,676,633
Year 2 : $61,605,633
Year 3 : $48,922,000
Year 4 : $31,324,000
Salary Cap with 1 Way Contract
Year 1 : $65,676,633
Year 2 : $61,605,633
Year 3 : $48,922,000
Year 4 : $31,324,000

Farm Players Salaries

Cal Petersen $396,344 (1)
Louie Belpedio $386,300 (4)
Felix Sandstrom $368,998 (2)
Nicolas Deslauriers $337,500 (2)
Jamie Drysdale $277,200 (2)
Egor Zamula $227,300 (3)
Bobby Brink $215,100 (2)
Denis Gurianov $185,200 (3)
Adam Ginning $155,300 (4)
Olle Lycksell $148,300 (5)
Total Farm Players10
Salary Commitment
Year 1 : $2,697,542
Year 2 : $2,301,198
Year 3 : $1,102,400
Year 4 : $689,900
Salary Average Commitment
Year 1 : $2,697,542
Year 2 : $2,301,198
Year 3 : $1,102,400
Year 4 : $689,900

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5 606 - 93,43%
Level 2: 5000 - $60 - 4 828 - 96,55%
Level 3: 2000 - $35 - 1 840 - 91,98%
Level 4: 4000 - $25 - 3 695 - 92,38%
Luxury : 1000 - $200 - 989 - 98,85%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 957 - 94,20%
Average Income per Game$1,144,472
Year to Date Revenue$2,288,944

Expense

Pro Players Total Salaries$81,972,560
Farm Players Total Salaries$1,201,804
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,985,408
Farm Year To Date Expenses$73,572
Pro Salary Cap To Date$4,985,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,634,408
Pro Remaining Season Days180
Pro Expenses Per Days$426,940
Pro Estimated Expenses$76,849,200
Farm Remaining Season Days220
Farm Expenses Per Days$5,180
Farm Estimated Expenses$1,139,600
Estimated Season Expenses$77,988,800
Season Salary Cap$81,972,560
Estimate Under Maximum Salary Cap of $87,700,000$5,727,440
Estimate Over Minimum Salary Cap of $0 $81,972,560
Current Bank Account$7,229,964
Projected Bank Account($26,124,428)

Pro Players Salaries

Alex Nedeljkovic $5,757,436 (3)
Sidney Crosby $5,721,000 (3)
Marcus Pettersson $4,635,000 (2)
Noel Acciari $4,525,000 (3)
Tristan Jarry $4,500,124 (5)
Jeff Carter $4,416,000 (3)
Erik Karlsson $4,405,000 (2)
Matt Nieto $4,252,000 (2)
Bryan Rust $4,218,000 (4)
Ryan Graves $4,036,000 (1)
Reilly Smith $3,893,000 (4)
Rickard Rakell $3,793,000 (1)
Michael Bunting $3,728,000 (4)
Ryan Shea $3,512,000 (4)
Evgeni Malkin $3,501,000 (1)
Kris Letang $3,224,000 (4)
Radim Zohorna $3,106,000 (1)
Lars Eller $2,870,000 (5)
Drew O'Connor $2,502,000 (3)
Emil Bemstrom $2,004,000 (4)
Pierre-Olivier Joseph $1,763,000 (3)
Jesse Puljujarvi $1,611,000 (3)
Total Pro Players22
Salary Commitment
Year 1 : $81,972,560
Year 2 : $67,536,560
Year 3 : $54,244,560
Year 4 : $27,949,124
Salary Average Commitment
Year 1 : $81,972,560
Year 2 : $67,536,560
Year 3 : $54,244,560
Year 4 : $27,949,124
Salary Cap with 1 Way Contract
Year 1 : $81,972,560
Year 2 : $67,536,560
Year 3 : $54,244,560
Year 4 : $27,949,124

Farm Players Salaries

Magnus Hellberg $349,504 (4)
Vinnie Hinostroza $268,700 (2)
John Ludvig $219,600 (2)
Jonathan Gruden $185,700 (3)
Valtteri Puustinen $178,300 (2)
Total Farm Players5
Salary Commitment
Year 1 : $1,201,804
Year 2 : $1,201,804
Year 3 : $535,204
Year 4 : $349,504
Salary Average Commitment
Year 1 : $1,201,804
Year 2 : $1,201,804
Year 3 : $535,204
Year 4 : $349,504

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $100 - 5 423 - 90,38%
Level 2: 5000 - $60 - 4 751 - 95,01%
Level 3: 2000 - $35 - 1 930 - 96,49%
Level 4: 4000 - $25 - 3 874 - 96,84%
Luxury : 1000 - $200 - 914 - 91,38%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 891 - 93,84%
Average Income per Game$1,115,742
Year to Date Revenue$4,462,967

Expense

Pro Players Total Salaries$64,529,528
Farm Players Total Salaries$1,390,806
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,033,092
Farm Year To Date Expenses$71,940
Pro Salary Cap To Date$4,033,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,282,445
Pro Remaining Season Days180
Pro Expenses Per Days$336,091
Pro Estimated Expenses$60,496,380
Farm Remaining Season Days220
Farm Expenses Per Days$5,995
Farm Estimated Expenses$1,318,900
Estimated Season Expenses$61,815,280
Season Salary Cap$64,529,528
Estimate Under Maximum Salary Cap of $87,700,000$23,170,472
Estimate Over Minimum Salary Cap of $0 $64,529,528
Current Bank Account$10,357,935
Projected Bank Account($10,174,900)

Pro Players Salaries

Mackenzie Blackwood $6,356,719 (2)
Jan Rutta $4,164,000 (5)
Nico Sturm $4,102,000 (4)
Jacob MacDonald $4,093,000 (1)
Mikael Granlund $3,930,000 (3)
Kyle Burroughs $3,881,000 (4)
Justin Bailey $3,858,000 (5)
Ryan Carpenter $3,302,000 (5)
Alexander Barabanov $3,013,000 (2)
Mario Ferraro $2,990,000 (1)
Marc-Edouard Vlasic $2,857,000 (4)
William Eklund $2,724,000 (2)
Kevin Labanc $2,669,000 (2)
Henry Thrun $2,598,000 (2)
Fabian Zetterlund $2,577,000 (2)
Mike Hoffman $2,537,000 (5)
Filip Zadina $2,313,000 (2)
Luke Kunin $2,313,000 (3)
Devin Cooley $2,278,809 (2)
Ty Emberson $1,973,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $64,529,528
Year 2 : $57,446,528
Year 3 : $30,944,000
Year 4 : $24,701,000
Salary Average Commitment
Year 1 : $64,529,528
Year 2 : $57,446,528
Year 3 : $30,944,000
Year 4 : $24,701,000
Salary Cap with 1 Way Contract
Year 1 : $64,529,528
Year 2 : $57,446,528
Year 3 : $30,944,000
Year 4 : $24,701,000

Farm Players Salaries

Calen Addison $273,500 (5)
Klim Kostin $248,700 (5)
Givani Smith $212,800 (5)
Magnus Chrona $190,707 (2)
Danil Gushchin $171,500 (3)
Jack Studnicka $154,000 (2)
Thomas Bordeleau $139,600 (4)
Total Farm Players7
Salary Commitment
Year 1 : $1,390,806
Year 2 : $1,390,806
Year 3 : $1,046,100
Year 4 : $874,600
Salary Average Commitment
Year 1 : $1,390,806
Year 2 : $1,390,806
Year 3 : $1,046,100
Year 4 : $874,600

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5 503 - 91,71%
Level 2: 5000 - $60 - 4 701 - 94,03%
Level 3: 2000 - $35 - 1 839 - 91,95%
Level 4: 4000 - $25 - 3 881 - 97,03%
Luxury : 1000 - $200 - 955 - 95,53%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16 879 - 93,77%
Average Income per Game$1,125,563
Year to Date Revenue$3,376,690

Expense

Pro Players Total Salaries$76,138,387
Farm Players Total Salaries$1,394,357
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,758,648
Farm Year To Date Expenses$72,120
Pro Salary Cap To Date$4,758,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,771,407
Pro Remaining Season Days180
Pro Expenses Per Days$396,554
Pro Estimated Expenses$71,379,720
Farm Remaining Season Days220
Farm Expenses Per Days$6,010
Farm Estimated Expenses$1,322,200
Estimated Season Expenses$72,701,920
Season Salary Cap$76,138,387
Estimate Under Maximum Salary Cap of $87,700,000$11,561,613
Estimate Over Minimum Salary Cap of $0 $76,138,387
Current Bank Account($1,454,078)
Projected Bank Account($31,384,591)

Pro Players Salaries

Philipp Grubauer $6,410,308 (2)
Joey Daccord $6,232,079 (2)
Jared McCann $4,966,000 (1)
Adam Larsson $4,568,000 (4)
Jordan Eberle $4,493,000 (3)
Yanni Gourde $4,422,000 (3)
Will Borgen $4,157,000 (4)
Pierre-Edouard Bellemare $3,990,000 (2)
Jaden Schwartz $3,834,000 (5)
Vince Dunn $3,594,000 (4)
Brandon Tanev $3,456,000 (1)
Justin Schultz $3,309,000 (2)
Brian Dumoulin $3,158,000 (4)
Tomas Tatar $3,067,000 (1)
Jamie Oleksiak $2,948,000 (5)
Andre Burakovsky $2,918,000 (2)
Matty Beniers $2,870,000 (5)
Oliver Bjorkstrand $2,713,000 (2)
Kailer Yamamoto $2,643,000 (3)
Eeli Tolvanen $2,390,000 (3)
Total Pro Players20
Salary Commitment
Year 1 : $76,138,387
Year 2 : $64,649,387
Year 3 : $39,077,000
Year 4 : $25,129,000
Salary Average Commitment
Year 1 : $76,138,387
Year 2 : $64,649,387
Year 3 : $39,077,000
Year 4 : $25,129,000
Salary Cap with 1 Way Contract
Year 1 : $76,138,387
Year 2 : $64,649,387
Year 3 : $39,077,000
Year 4 : $25,129,000

Farm Players Salaries

Chris Driedger $400,057 (5)
Devin Shore $346,200 (4)
Ryker Evans $267,000 (5)
Shane Wright $235,100 (2)
Tye Kartye $146,000 (4)
Total Farm Players5
Salary Commitment
Year 1 : $1,394,357
Year 2 : $1,394,357
Year 3 : $1,159,257
Year 4 : $1,159,257
Salary Average Commitment
Year 1 : $1,394,357
Year 2 : $1,394,357
Year 3 : $1,159,257
Year 4 : $1,159,257

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5 766 - 96,11%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 1 932 - 96,58%
Level 4: 4000 - $25 - 3 845 - 96,13%
Luxury : 1000 - $200 - 962 - 96,23%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 506 - 97,25%
Average Income per Game$1,171,200
Year to Date Revenue$3,513,600

Expense

Pro Players Total Salaries$69,599,668
Farm Players Total Salaries$717,600
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,349,976
Farm Year To Date Expenses$37,116
Pro Salary Cap To Date$4,349,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,505,600
Pro Remaining Season Days180
Pro Expenses Per Days$362,498
Pro Estimated Expenses$65,249,640
Farm Remaining Season Days220
Farm Expenses Per Days$3,093
Farm Estimated Expenses$680,460
Estimated Season Expenses$65,930,100
Season Salary Cap$69,599,668
Estimate Under Maximum Salary Cap of $87,700,000$18,100,332
Estimate Over Minimum Salary Cap of $0 $69,599,668
Current Bank Account$9,126,508
Projected Bank Account($12,297,992)

Pro Players Salaries

Jordan Binnington $6,612,567 (2)
Nick Leddy $4,798,000 (2)
Justin Faulk $4,677,000 (4)
Colton Parayko $4,311,000 (3)
Brandon Saad $4,073,000 (4)
Marco Scandella $3,899,000 (5)
Kasperi Kapanen $3,785,000 (3)
Brayden Schenn $3,763,000 (3)
Nathan Walker $3,738,000 (4)
Joel Hofer $3,696,101 (1)
Pavel Buchnevich $3,585,000 (3)
Kevin Hayes $3,487,000 (1)
Oskar Sundqvist $3,182,000 (5)
Jakub Vrana $3,130,000 (5)
Torey Krug $3,001,000 (1)
Alexey Toropchenko $2,354,000 (4)
Jordan Kyrou $2,206,000 (3)
Robert Thomas $2,115,000 (4)
Jake Neighbours $1,694,000 (2)
Matthew Kessel $1,493,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $69,599,668
Year 2 : $59,415,567
Year 3 : $44,818,000
Year 4 : $27,168,000
Salary Average Commitment
Year 1 : $69,599,668
Year 2 : $59,415,567
Year 3 : $44,818,000
Year 4 : $27,168,000
Salary Cap with 1 Way Contract
Year 1 : $69,599,668
Year 2 : $59,415,567
Year 3 : $44,818,000
Year 4 : $27,168,000

Farm Players Salaries

Sammy Blais $290,800 (1)
Tyler Tucker $228,000 (3)
Zack Bolduc $198,800 (4)
Total Farm Players3
Salary Commitment
Year 1 : $717,600
Year 2 : $426,800
Year 3 : $426,800
Year 4 : $198,800
Salary Average Commitment
Year 1 : $717,600
Year 2 : $426,800
Year 3 : $426,800
Year 4 : $198,800

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5 697 - 94,96%
Level 2: 5000 - $60 - 4 877 - 97,53%
Level 3: 2000 - $35 - 1 845 - 92,23%
Level 4: 4000 - $25 - 3 758 - 93,94%
Luxury : 1000 - $200 - 962 - 96,17%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 138 - 95,21%
Average Income per Game$1,152,513
Year to Date Revenue$3,457,539

Expense

Pro Players Total Salaries$81,181,529
Farm Players Total Salaries$1,191,520
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,689,234
Farm Year To Date Expenses$93,465
Pro Salary Cap To Date$4,689,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,795,494
Pro Remaining Season Days180
Pro Expenses Per Days$422,820
Pro Estimated Expenses$76,107,600
Farm Remaining Season Days220
Farm Expenses Per Days$5,136
Farm Estimated Expenses$1,129,920
Estimated Season Expenses$77,237,520
Season Salary Cap$81,181,529
Estimate Under Maximum Salary Cap of $87,700,000$6,518,471
Estimate Over Minimum Salary Cap of $0 $81,181,529
Current Bank Account$8,674,840
Projected Bank Account($24,767,186)

Pro Players Salaries

Victor Hedman $5,777,000 (3)
Jonas Johansson $5,064,529 (4)
Andrei Vasilevskiy $4,706,000 (4)
Conor Sheary $4,389,000 (4)
Brayden Point $4,278,000 (4)
Mathew Dumba $4,273,000 (1)
Anthony Duclair $4,262,000 (1)
Steven Stamkos $4,238,000 (2)
Michael Eyssimont $4,144,000 (3)
Austin Watson $4,061,000 (1)
Haydn Fleury $3,955,000 (1)
Nikita Kucherov $3,815,000 (2)
Mikhail Sergachev $3,606,000 (1)
Anthony Cirelli $3,289,000 (2)
Darren Raddysh $3,017,000 (3)
Tanner Jeannot $2,785,000 (5)
Brandon Hagel $2,761,000 (3)
Nicholas Paul $2,749,000 (2)
Nick Perbix $2,742,000 (1)
Tyler Motte $2,631,000 (4)
Erik Cernak $2,333,000 (3)
Luke Glendening $2,306,000 (3)
Total Pro Players22
Salary Commitment
Year 1 : $81,181,529
Year 2 : $58,282,529
Year 3 : $44,191,529
Year 4 : $23,853,529
Salary Average Commitment
Year 1 : $81,181,529
Year 2 : $58,282,529
Year 3 : $44,191,529
Year 4 : $23,853,529
Salary Cap with 1 Way Contract
Year 1 : $81,181,529
Year 2 : $58,282,529
Year 3 : $44,191,529
Year 4 : $23,853,529

Farm Players Salaries

Calvin de Haan $460,700 (2)
Matt Tomkins $348,620 (1)
Waltteri Merela $191,200 (4)
Mitchell Chaffee $191,000 (5)
Total Farm Players4
Salary Commitment
Year 1 : $1,191,520
Year 2 : $842,900
Year 3 : $382,200
Year 4 : $382,200
Salary Average Commitment
Year 1 : $1,191,520
Year 2 : $842,900
Year 3 : $382,200
Year 4 : $382,200

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5 521 - 92,02%
Level 2: 5000 - $60 - 4 657 - 93,15%
Level 3: 2000 - $35 - 1 857 - 92,87%
Level 4: 4000 - $25 - 3 658 - 91,45%
Luxury : 1000 - $200 - 949 - 94,87%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16 643 - 92,46%
Average Income per Game$1,118,875
Year to Date Revenue$3,356,625

Expense

Pro Players Total Salaries$73,456,544
Farm Players Total Salaries$1,524,274
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,591,032
Farm Year To Date Expenses$78,840
Pro Salary Cap To Date$4,591,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,517,250
Pro Remaining Season Days180
Pro Expenses Per Days$382,586
Pro Estimated Expenses$68,865,480
Farm Remaining Season Days220
Farm Expenses Per Days$6,570
Farm Estimated Expenses$1,445,400
Estimated Season Expenses$70,310,880
Season Salary Cap$73,456,544
Estimate Under Maximum Salary Cap of $87,700,000$14,243,456
Estimate Over Minimum Salary Cap of $0 $73,456,544
Current Bank Account$8,686,753
Projected Bank Account($19,106,877)

Pro Players Salaries

Martin Jones $6,703,684 (2)
John Tavares $4,994,000 (2)
Max Domi $4,958,000 (1)
Jake McCabe $4,827,000 (1)
Mark Giordano $4,826,000 (2)
William Nylander $4,777,000 (3)
Tyler Bertuzzi $4,532,000 (3)
Ilya Samsonov $4,501,860 (2)
Morgan Rielly $3,211,000 (4)
TJ Brodie $3,057,000 (3)
Joel Edmundson $2,993,000 (5)
Timothy Liljegren $2,954,000 (4)
Nicholas Robertson $2,920,000 (3)
David Kampf $2,870,000 (4)
Calle Jarnkrok $2,766,000 (2)
Pontus Holmberg $2,758,000 (1)
Matthew Knies $2,532,000 (3)
Mitch Marner $2,477,000 (4)
Simon Benoit $2,413,000 (3)
Auston Matthews $2,386,000 (2)
Total Pro Players20
Salary Commitment
Year 1 : $73,456,544
Year 2 : $60,913,544
Year 3 : $34,736,000
Year 4 : $14,505,000
Salary Average Commitment
Year 1 : $73,456,544
Year 2 : $60,913,544
Year 3 : $34,736,000
Year 4 : $14,505,000
Salary Cap with 1 Way Contract
Year 1 : $73,456,544
Year 2 : $60,913,544
Year 3 : $34,736,000
Year 4 : $14,505,000

Farm Players Salaries

Joseph Woll $359,074 (5)
Bobby McMann $322,100 (2)
Ryan Reaves $256,800 (5)
Connor Dewar $204,500 (4)
Conor Timmins $192,100 (2)
Noah Gregor $189,700 (3)
Total Farm Players6
Salary Commitment
Year 1 : $1,524,274
Year 2 : $1,524,274
Year 3 : $1,010,074
Year 4 : $820,374
Salary Average Commitment
Year 1 : $1,524,274
Year 2 : $1,524,274
Year 3 : $1,010,074
Year 4 : $820,374

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5 504 - 91,73%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 1 720 - 86,00%
Level 4: 4000 - $25 - 3 959 - 98,98%
Luxury : 1000 - $200 - 988 - 98,80%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17 171 - 95,39%
Average Income per Game$1,146,816
Year to Date Revenue$1,146,816

Expense

Pro Players Total Salaries$50,783,808
Farm Players Total Salaries$390,000
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,173,988
Farm Year To Date Expenses$20,172
Pro Salary Cap To Date$3,173,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,872,640
Pro Remaining Season Days180
Pro Expenses Per Days$264,499
Pro Estimated Expenses$47,609,820
Farm Remaining Season Days220
Farm Expenses Per Days$1,681
Farm Estimated Expenses$369,820
Estimated Season Expenses$47,979,640
Season Salary Cap$50,783,808
Estimate Under Maximum Salary Cap of $87,700,000$36,916,192
Estimate Over Minimum Salary Cap of $0 $50,783,808
Current Bank Account$7,952,656
Projected Bank Account$5,845,656

Pro Players Salaries

Aaron Dell $4,197,639 (1)
Alex Belzile $4,058,000 (1)
Adam Brooks $3,684,000 (3)
Adam Gaudette $3,619,000 (4)
Alex Goligoski $3,594,000 (2)
Adam Cracknell $3,562,000 (2)
Adam Beckman $2,586,000 (3)
Alex Barre-Boulet $2,547,000 (5)
Aaron Ness $2,413,000 (3)
Aatu Raty $2,388,000 (5)
Aidan McDonough $2,367,000 (3)
Adam Ruzicka $2,212,000 (2)
Aku Raty $2,202,000 (3)
Alex Jefferies $2,145,000 (1)
Aidan Fulp $1,991,000 (4)
Adam Raska $1,698,000 (3)
Adam Wilsby $1,603,000 (4)
Adam Scheel $1,574,169 (5)
Alex Beaucage $1,206,000 (2)
Adam Karashik $1,137,000 (3)
Total Pro Players20
Salary Commitment
Year 1 : $50,783,808
Year 2 : $40,383,169
Year 3 : $29,809,169
Year 4 : $13,722,169
Salary Average Commitment
Year 1 : $50,783,808
Year 2 : $40,383,169
Year 3 : $29,809,169
Year 4 : $13,722,169
Salary Cap with 1 Way Contract
Year 1 : $50,783,808
Year 2 : $40,383,169
Year 3 : $29,809,169
Year 4 : $13,722,169

Farm Players Salaries

Alex Gallant $238,100 (1)
Adam Sykora $151,900 (4)
Total Farm Players2
Salary Commitment
Year 1 : $390,000
Year 2 : $151,900
Year 3 : $151,900
Year 4 : $151,900
Salary Average Commitment
Year 1 : $390,000
Year 2 : $151,900
Year 3 : $151,900
Year 4 : $151,900

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 536 - 92,27%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 3 557 - 88,93%
Luxury : 1000 - $200 - 895 - 89,50%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16 988 - 94,38%
Average Income per Game$1,131,949
Year to Date Revenue$1,131,949

Expense

Pro Players Total Salaries$72,465,512
Farm Players Total Salaries$439,810
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,400,909
Farm Year To Date Expenses$33,357
Pro Salary Cap To Date$4,400,909
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,277,960
Pro Remaining Season Days180
Pro Expenses Per Days$377,425
Pro Estimated Expenses$67,936,500
Farm Remaining Season Days220
Farm Expenses Per Days$1,896
Farm Estimated Expenses$417,120
Estimated Season Expenses$68,353,620
Season Salary Cap$72,465,512
Estimate Under Maximum Salary Cap of $87,700,000$15,234,488
Estimate Over Minimum Salary Cap of $0 $72,465,512
Current Bank Account$6,697,683
Projected Bank Account($16,377,977)

Pro Players Salaries

Thatcher Demko $6,152,122 (4)
Casey DeSmith $5,215,390 (4)
Carson Soucy $4,337,000 (3)
Ilya Mikheyev $4,126,000 (3)
J.T. Miller $3,896,000 (2)
Conor Garland $3,855,000 (3)
Elias Lindholm $3,823,000 (2)
Nikita Zadorov $3,801,000 (2)
Teddy Blueger $3,668,000 (5)
Sam Lafferty $3,516,000 (1)
Phillip Di Giuseppe $3,514,000 (5)
Dakota Joshua $3,371,000 (5)
Tyler Myers $3,154,000 (5)
Quinn Hughes $2,967,000 (3)
Pius Suter $2,951,000 (1)
Ian Cole $2,893,000 (4)
Brock Boeser $2,806,000 (4)
Filip Hronek $2,417,000 (3)
Elias Pettersson $2,368,000 (3)
Nils Hoglander $1,839,000 (3)
Noah Juulsen $1,796,000 (4)
Total Pro Players21
Salary Commitment
Year 1 : $72,465,512
Year 2 : $65,998,512
Year 3 : $54,478,512
Year 4 : $32,569,512
Salary Average Commitment
Year 1 : $72,465,512
Year 2 : $65,998,512
Year 3 : $54,478,512
Year 4 : $32,569,512
Salary Cap with 1 Way Contract
Year 1 : $72,465,512
Year 2 : $65,998,512
Year 3 : $54,478,512
Year 4 : $32,569,512

Farm Players Salaries

Arturs Silovs $250,910 (5)
Nils Aman $188,900 (2)
Total Farm Players2
Salary Commitment
Year 1 : $439,810
Year 2 : $439,810
Year 3 : $250,910
Year 4 : $250,910
Salary Average Commitment
Year 1 : $439,810
Year 2 : $439,810
Year 3 : $250,910
Year 4 : $250,910

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5 602 - 93,37%
Level 2: 5000 - $60 - 4 882 - 97,63%
Level 3: 2000 - $35 - 1 870 - 93,52%
Level 4: 4000 - $25 - 3 936 - 98,39%
Luxury : 1000 - $200 - 975 - 97,50%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 265 - 95,91%
Average Income per Game$1,151,356
Year to Date Revenue$3,454,067

Expense

Pro Players Total Salaries$78,689,635
Farm Players Total Salaries$2,759,813
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,918,104
Farm Year To Date Expenses$142,752
Pro Salary Cap To Date$4,918,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,751,515
Pro Remaining Season Days180
Pro Expenses Per Days$409,842
Pro Estimated Expenses$73,771,560
Farm Remaining Season Days220
Farm Expenses Per Days$11,896
Farm Estimated Expenses$2,617,120
Estimated Season Expenses$76,388,680
Season Salary Cap$78,689,635
Estimate Under Maximum Salary Cap of $87,700,000$9,010,365
Estimate Over Minimum Salary Cap of $0 $78,689,635
Current Bank Account($1,606,789)
Projected Bank Account($34,243,954)

Pro Players Salaries

Adin Hill $5,443,374 (2)
Jonathan Marchessault $5,335,000 (2)
William Karlsson $5,261,000 (2)
Alec Martinez $5,062,000 (2)
Logan Thompson $4,734,261 (2)
Nicolas Roy $4,426,000 (3)
Brayden McNabb $4,325,000 (1)
Anthony Mantha $4,006,000 (2)
Tomas Hertl $3,938,000 (1)
Chandler Stephenson $3,905,000 (4)
Jack Eichel $3,799,000 (4)
William Carrier $3,757,000 (3)
Noah Hanifin $3,681,000 (1)
Mark Stone $3,451,000 (3)
Alex Pietrangelo $3,371,000 (3)
Shea Theodore $3,333,000 (3)
Ivan Barbashev $3,296,000 (2)
Pavel Dorofeyev $2,807,000 (5)
Zach Whitecloud $2,799,000 (3)
Nicolas Hague $1,960,000 (1)
Total Pro Players20
Salary Commitment
Year 1 : $78,689,635
Year 2 : $64,785,635
Year 3 : $31,648,000
Year 4 : $10,511,000
Salary Average Commitment
Year 1 : $78,689,635
Year 2 : $64,785,635
Year 3 : $31,648,000
Year 4 : $10,511,000
Salary Cap with 1 Way Contract
Year 1 : $78,689,635
Year 2 : $64,785,635
Year 3 : $31,648,000
Year 4 : $10,511,000

Farm Players Salaries

Mason Morelli $346,100 (2)
Michael Amadio $296,900 (4)
Sheldon Rempal $282,300 (4)
Ben Hutton $276,800 (3)
Jiri Patera $274,913 (4)
Brett Howden $266,100 (3)
Brendan Brisson $245,400 (2)
Paul Cotter $220,300 (4)
Kaedan Korczak $206,000 (3)
Keegan Kolesar $191,400 (2)
Jonas Rondbjerg $153,600 (5)
Total Farm Players11
Salary Commitment
Year 1 : $2,759,813
Year 2 : $2,759,813
Year 3 : $1,976,913
Year 4 : $1,228,013
Salary Average Commitment
Year 1 : $2,759,813
Year 2 : $2,759,813
Year 3 : $1,976,913
Year 4 : $1,228,013

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5 286 - 88,10%
Level 2: 5000 - $60 - 4 686 - 93,72%
Level 3: 2000 - $35 - 1 858 - 92,88%
Level 4: 4000 - $25 - 3 954 - 98,85%
Luxury : 1000 - $200 - 937 - 93,70%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 721 - 92,89%
Average Income per Game$1,102,972
Year to Date Revenue$2,205,943

Expense

Pro Players Total Salaries$69,516,582
Farm Players Total Salaries$722,661
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,283,322
Farm Year To Date Expenses$42,468
Pro Salary Cap To Date$4,283,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,015,888
Pro Remaining Season Days180
Pro Expenses Per Days$362,066
Pro Estimated Expenses$65,171,880
Farm Remaining Season Days220
Farm Expenses Per Days$3,115
Farm Estimated Expenses$685,300
Estimated Season Expenses$65,857,180
Season Salary Cap$69,516,582
Estimate Under Maximum Salary Cap of $87,700,000$18,183,418
Estimate Over Minimum Salary Cap of $0 $69,516,582
Current Bank Account$7,880,153
Projected Bank Account($14,961,139)

Pro Players Salaries

Charlie Lindgren $6,033,576 (2)
Tom Wilson $5,079,000 (5)
T.J. Oshie $4,858,000 (4)
Max Pacioretty $4,483,000 (3)
Darcy Kuemper $4,272,006 (5)
John Carlson $4,082,000 (5)
Dylan Strome $3,863,000 (2)
Nicolas Aube-Kubel $3,663,000 (5)
Alex Ovechkin $3,478,000 (4)
Nick Jensen $3,407,000 (3)
Nic Dowd $3,133,000 (4)
Michael Sgarbossa $3,080,000 (5)
Beck Malenstyn $3,030,000 (4)
Alexander Alexeyev $2,716,000 (2)
Sonny Milano $2,655,000 (4)
Rasmus Sandin $2,220,000 (1)
Ethan Bear $2,193,000 (3)
Connor McMichael $2,006,000 (5)
Hendrix Lapierre $1,967,000 (4)
Martin Fehervary $1,773,000 (4)
Aliaksei Protas $1,525,000 (2)
Total Pro Players21
Salary Commitment
Year 1 : $69,516,582
Year 2 : $67,296,582
Year 3 : $53,159,006
Year 4 : $43,076,006
Salary Average Commitment
Year 1 : $69,516,582
Year 2 : $67,296,582
Year 3 : $53,159,006
Year 4 : $43,076,006
Salary Cap with 1 Way Contract
Year 1 : $69,516,582
Year 2 : $67,296,582
Year 3 : $53,159,006
Year 4 : $43,076,006

Farm Players Salaries

Hunter Shepard $319,761 (1)
Ivan Miroshnichenko $212,300 (3)
Matthew Phillips $190,600 (2)
Total Farm Players3
Salary Commitment
Year 1 : $722,661
Year 2 : $402,900
Year 3 : $212,300
Year 4 : $0
Salary Average Commitment
Year 1 : $722,661
Year 2 : $402,900
Year 3 : $212,300
Year 4 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5 370 - 89,50%
Level 2: 5000 - $60 - 4 843 - 96,86%
Level 3: 2000 - $35 - 1 879 - 93,97%
Level 4: 4000 - $25 - 3 919 - 97,98%
Luxury : 1000 - $200 - 942 - 94,17%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16 953 - 94,19%
Average Income per Game$1,120,690
Year to Date Revenue$3,362,069

Expense

Pro Players Total Salaries$76,709,027
Farm Players Total Salaries$1,443,600
Coaches Total Salaries$2
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,794,312
Farm Year To Date Expenses$74,664
Pro Salary Cap To Date$4,794,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,586,207
Pro Remaining Season Days180
Pro Expenses Per Days$399,526
Pro Estimated Expenses$71,914,680
Farm Remaining Season Days220
Farm Expenses Per Days$6,222
Farm Estimated Expenses$1,368,840
Estimated Season Expenses$73,283,520
Season Salary Cap$76,709,027
Estimate Under Maximum Salary Cap of $87,700,000$10,990,973
Estimate Over Minimum Salary Cap of $0 $76,709,027
Current Bank Account$8,493,093
Projected Bank Account($22,204,220)

Pro Players Salaries

Connor Hellebuyck $6,384,478 (2)
Laurent Brossoit $5,803,549 (3)
Josh Morrissey $5,258,000 (3)
Adam Lowry $4,827,000 (3)
Neal Pionk $4,712,000 (4)
Mark Scheifele $4,523,000 (3)
Kyle Connor $4,128,000 (2)
Vladislav Namestnikov $3,920,000 (2)
Mason Appleton $3,655,000 (4)
Sean Monahan $3,548,000 (4)
Nikolaj Ehlers $3,525,000 (1)
Colin Miller $3,476,000 (4)
Nate Schmidt $3,307,000 (2)
Alex Iafallo $3,196,000 (2)
Cole Perfetti $3,054,000 (5)
Tyler Toffoli $2,894,000 (5)
Nino Niederreiter $2,847,000 (5)
Brenden Dillon $2,779,000 (3)
Dylan DeMelo $2,709,000 (1)
Gabriel Vilardi $2,163,000 (5)
Total Pro Players20
Salary Commitment
Year 1 : $76,709,027
Year 2 : $70,475,027
Year 3 : $49,539,549
Year 4 : $26,349,000
Salary Average Commitment
Year 1 : $76,709,027
Year 2 : $70,475,027
Year 3 : $49,539,549
Year 4 : $26,349,000
Salary Cap with 1 Way Contract
Year 1 : $76,709,027
Year 2 : $70,475,027
Year 3 : $49,539,549
Year 4 : $26,349,000

Farm Players Salaries

Axel Jonsson-Fjallby $267,200 (2)
Dominic Toninato $248,800 (2)
Nikita Chibrikov $222,000 (4)
Morgan Barron $207,400 (2)
Dylan Samberg $189,200 (4)
Logan Stanley $166,800 (4)
David Gustafsson $142,200 (5)
Total Farm Players7
Salary Commitment
Year 1 : $1,443,600
Year 2 : $1,443,600
Year 3 : $720,200
Year 4 : $720,200
Salary Average Commitment
Year 1 : $1,443,600
Year 2 : $1,443,600
Year 3 : $720,200
Year 4 : $720,200

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $87,700,000
Available Cap Space

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$65,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $8,521,321 $59,697,341 $28,002,659 $59,697,341 $954,200 $64,045,800 20525
Boston Bruins $7,577,026 $72,333,021 $15,366,979 $72,333,021 $1,602,600 $63,397,400 20727
Buffalo Sabres $11,053,857 $56,659,390 $31,040,610 $56,659,390 $924,716 $64,075,284 21324
Calgary Flames $6,844,776 $68,944,703 $18,755,297 $68,944,703 $1,843,625 $63,156,375 21728
Carolina Hurricanes $6,397,328 $74,594,943 $13,105,057 $74,594,943 $1,892,729 $63,107,271 20525
Chicago Blackhawks $7,097,732 $63,896,056 $23,803,944 $63,896,056 $561,200 $64,438,800 20323
Colorado Avalanche $7,421,580 $77,864,497 $9,835,503 $77,864,497 $1,875,023 $63,124,977 21829
Columbus Blue Jackets $10,715,321 $58,243,245 $29,456,755 $58,243,245 $2,385,604 $62,614,396 201030
Dallas Stars $7,798,176 $70,553,170 $17,146,830 $70,553,170 $830,826 $64,169,174 20323
Detroit Red Wings $8,002,559 $67,692,393 $20,007,607 $67,692,393 $1,056,772 $63,943,228 20323
Edmonton Oilers $7,336,092 $77,243,101 $10,456,899 $77,243,101 $2,422,028 $62,577,972 20727
Florida Panthers $7,148,444 $81,975,017 $5,724,983 $81,975,017 $952,300 $64,047,700 20424
Los Angeles Kings $9,180,118 $69,198,061 $18,501,939 $69,198,061 $1,421,428 $63,578,572 22527
Minnesota Wild $9,023,123 $71,037,847 $16,662,153 $71,037,847 $777,738 $64,222,262 20323
Montreal Canadiens $9,417,794 $63,896,758 $23,803,242 $63,896,758 $1,400,900 $63,599,100 20626
Nashville Predators $9,087,443 $68,300,309 $19,399,691 $68,300,309 $1,844,495 $63,155,505 20727
New Jersey Devils $9,391,584 $64,267,151 $23,432,849 $64,267,151 $2,316,288 $62,683,712 21829
New York Islanders $8,959,271 $72,608,638 $15,091,362 $72,608,638 $738,900 $64,261,100 21324
New York Rangers $7,526,049 $74,390,615 $13,309,385 $74,390,615 $1,990,779 $63,009,221 20727
Ottawa Senators $10,417,299 $66,701,753 $20,998,247 $66,701,753 $1,181,306 $63,818,694 21425
Philadelphia Flyers $7,912,198 $65,676,633 $22,023,367 $65,676,633 $2,697,542 $62,302,458 201030
Pittsburgh Penguins $7,229,964 $81,972,560 $5,727,440 $81,972,560 $1,201,804 $63,798,196 22527
San Jose Sharks $10,357,935 $64,529,528 $23,170,472 $64,529,528 $1,390,806 $63,609,194 20727
Seattle Kraken ($1,454,078) $76,138,387 $11,561,613 $76,138,387 $1,394,357 $63,605,643 20525
St. Louis Blues $9,126,508 $69,599,668 $18,100,332 $69,599,668 $717,600 $64,282,400 20323
Tampa Bay Lightning $8,674,840 $81,181,529 $6,518,471 $81,181,529 $1,191,520 $63,808,480 22426
Toronto Maple Leafs $8,686,753 $73,456,544 $14,243,456 $73,456,544 $1,524,274 $63,475,726 20626
Utah Hockey Club $7,952,656 $50,783,808 $36,916,192 $50,783,808 $390,000 $64,610,000 20222
Vancouver Canucks $6,697,683 $72,465,512 $15,234,488 $72,465,512 $439,810 $64,560,190 21223
Vegas Golden Knights ($1,606,789) $78,689,635 $9,010,365 $78,689,635 $2,759,813 $62,240,187 201131
Washington Capitals $7,880,153 $69,516,582 $18,183,418 $69,516,582 $722,661 $64,277,339 21324
Winnipeg Jets $8,493,093 $76,709,027 $10,990,973 $76,709,027 $1,443,600 $63,556,400 20727