Team FinanceLast Update - Wednesday, May 27, 2020 at 07:56
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $95 - 5,812 - 96.87%
Level 2: 5000 - $60 - 4,755 - 95.10%
Level 3: 2000 - $35 - 1,986 - 99.30%
Level 4: 4000 - $20 - 3,897 - 97.43%
Luxury : 1000 - $195 - 978 - 97.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 955 - 95.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,428 - 96.82%
Average Income per Game$1,669,440
Year to Date Revenue$68,447,052
Farm
Home Games Left0
Average Attendance - %2,844 - 94.80%
Average Income per Game$108,579
Year to Date Revenue$4,451,738

Expense

Pro Players Total Salaries$80,120,203
Farm Players Total Salaries$1,736,412
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,010,825
Farm Year To Date Expenses$2,409,688
Pro Salary Cap To Date$79,117,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$600,150
Pro Estimated Expenses$600,150
Farm Remaining Season Days1
Farm Expenses Per Days$17,677
Farm Estimated Expenses$17,677
Estimated Season Expenses$617,827
Estimated Season Salary Cap$79,710,930
Estimate Under Maximum Salary Cap of $81,500,000$1,789,070
Estimate Over Minimum Salary Cap of $60,200,000 $19,510,930
Current Bank Account$2,088,631
Projected Bank Account$1,470,804

Pro Players Salaries

David Krejci (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $53,704
Pekka Rinne (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $51,852
Paul Stastny (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $48,148
Patrick Marleau $6,250,000 (2)
-Salary Remaining : $46,296
T.J. Oshie (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $42,593
Duncan Keith (1 Way Contract) $5,538,462 (4)
-Salary Remaining : $41,026
Nick Leddy (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $40,741
Justin Schultz (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $40,741
Mike Green (1 Way Contract) $5,370,000 (1)
-Salary Remaining : $39,778
Tom Wilson $5,166,666 (3)
-Salary Remaining : $38,272
Tyler Toffoli (1 Way Contract) $4,600,000 (6)
-Salary Remaining : $34,074
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $25,926
Thomas Vanek (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $22,222
Corey Perry (1 Way Contract) $1,950,000 (3)
-Salary Remaining : $14,444
Aaron Dell $1,900,000 (1)
-Salary Remaining : $14,074
Tom Kuhnhackl $1,000,075 (3)
-Salary Remaining : $7,408
Erik Gudbranson (1 Way Contract) $850,000 (3)
-Salary Remaining : $6,296
Matt Irwin $795,000 (4)
-Salary Remaining : $5,889
Jaycob Megna $700,000 (1)
-Salary Remaining : $5,185
Pierre-Edouard Bellemare $700,000 (3)
-Salary Remaining : $5,185
Micheal Haley $650,000 (3)
-Salary Remaining : $4,815
Nic Dowd $650,000 (2)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $80,120,203
Year 33 : $45,900,203
Year 34 : $30,500,203
Year 35 : $16,683,462
Salary Average Commitment
Year 32 : $73,003,537
Year 33 : $38,783,537
Year 34 : $23,383,537
Year 35 : $12,733,462
Salary Cap with 1 Way Contract
Year 32 : $80,120,203
Year 33 : $45,900,203
Year 34 : $30,500,203
Year 35 : $16,683,462

Farm Players Salaries

Ryan Kuffner $92,500 (1)
Salary Remaining : $685
Nico Sturm $87,413 (1)
Salary Remaining : $648
Ty Rattie $76,500 (4)
Salary Remaining : $567
Patrick Brown $75,000 (4)
Salary Remaining : $556
Ryan Murphy $75,000 (2)
Salary Remaining : $556
Michal Jordan $75,000 (4)
Salary Remaining : $556
Jordan Schroeder $75,000 (4)
Salary Remaining : $556
Mark Letestu $70,000 (2)
Salary Remaining : $519
Kevin Poulin $70,000 (3)
Salary Remaining : $519
Joakim Andersson $65,000 (1)
Salary Remaining : $481
Steve Bernier $65,000 (2)
Salary Remaining : $481
Damien Brunner $65,000 (3)
Salary Remaining : $481
Matt Taormina $65,000 (2)
Salary Remaining : $481
Mark Stuart $65,000 (1)
Salary Remaining : $481
Matt Tennyson $65,000 (3)
Salary Remaining : $481
Andrew Agozzino $65,000 (1)
Salary Remaining : $481
Jakub Nakladal $65,000 (3)
Salary Remaining : $481
Aaron Ness $65,000 (2)
Salary Remaining : $481
David LeNeveu $65,000 (1)
Salary Remaining : $481
Marc-Antoine Pouliot $65,000 (3)
Salary Remaining : $481
Tomas Vincour $65,000 (1)
Salary Remaining : $481
Darroll Powe $65,000 (3)
Salary Remaining : $481
Casey Wellman $65,000 (3)
Salary Remaining : $481
Jack Hillen $65,000 (2)
Salary Remaining : $481
Tomas Popperle $65,000 (1)
Salary Remaining : $481
Total Farm Players25
Salary Commitment
Year 32 : $1,736,412
Year 33 : $1,166,500
Year 34 : $761,500
Year 35 : $301,500
Salary Average Commitment
Year 32 : $1,736,412
Year 33 : $1,166,500
Year 34 : $761,500
Year 35 : $301,500

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $97 - 5,732 - 95.53%
Level 2: 5000 - $62 - 4,687 - 93.74%
Level 3: 2000 - $35 - 1,992 - 99.62%
Level 4: 4000 - $20 - 3,910 - 97.75%
Luxury : 1000 - $140 - 999 - 99.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.08%
Farm Level 2: 1000 - $15 - 978 - 97.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,320 - 96.22%
Average Income per Game$1,610,725
Year to Date Revenue$66,039,716
Farm
Home Games Left0
Average Attendance - %2,899 - 96.64%
Average Income per Game$110,592
Year to Date Revenue$4,534,267

Expense

Pro Players Total Salaries$68,142,190
Farm Players Total Salaries$2,198,500
Coaches Total Salaries$1,275,000
Luxury Taxe Total$0
Special Salary Cap Value$1,050,000
Pro Year To Date Expenses$70,212,392
Farm Year To Date Expenses$2,750,498
Pro Salary Cap To Date$64,198,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$510,498
Pro Estimated Expenses$510,498
Farm Remaining Season Days1
Farm Expenses Per Days$19,989
Farm Estimated Expenses$19,989
Estimated Season Expenses$530,487
Estimated Season Salary Cap$65,709,027
Estimate Under Maximum Salary Cap of $81,500,000$15,790,973
Estimate Over Minimum Salary Cap of $60,200,000 $5,509,027
Current Bank Account$53,626,276
Projected Bank Account$53,095,789

Pro Players Salaries

Kevin Hayes $7,142,857 (3)
-Salary Remaining : $52,910
Ivan Provorov $6,750,000 (8)
-Salary Remaining : $50,000
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $44,444
Matt Dumba (Out of Payroll) $6,000,000 (4)
-Salary Remaining : $44,444
Nick Schmaltz $5,850,000 (6)
-Salary Remaining : $43,333
Travis Konecny $5,500,000 (8)
-Salary Remaining : $40,741
Justin Braun (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $28,148
Alexander Steen (1 Way Contract) $3,751,000 (3)
-Salary Remaining : $27,785
Matt Murray $3,750,000 (1)
-Salary Remaining : $27,778
Sam Reinhart $3,650,000 (1)
-Salary Remaining : $27,037
Darnell Nurse $3,200,000 (1)
-Salary Remaining : $23,704
Neal Pionk $3,000,000 (4)
-Salary Remaining : $22,222
Michal Kempny $3,000,000 (1)
-Salary Remaining : $22,222
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $7,407
Troy Terry $925,000 (2)
-Salary Remaining : $6,852
Mike Smith (1 Way Contract) $900,000 (4)
-Salary Remaining : $6,667
Brett Howden $863,333 (3)
-Salary Remaining : $6,395
Mathew Barzal $863,333 (1)
-Salary Remaining : $6,395
Cal Clutterbuck (1 Way Contract) $750,000 (4)
-Salary Remaining : $5,556
Warren Foegele $746,667 (1)
-Salary Remaining : $5,531
Taylor Fedun $700,000 (2)
-Salary Remaining : $5,185
Total Pro Players21
Salary Commitment
Year 32 : $68,142,190
Year 33 : $52,932,190
Year 34 : $50,307,190
Year 35 : $38,550,000
Salary Average Commitment
Year 32 : $55,742,190
Year 33 : $40,532,190
Year 34 : $37,907,190
Year 35 : $26,150,000
Salary Cap with 1 Way Contract
Year 32 : $68,142,190
Year 33 : $52,932,190
Year 34 : $50,307,190
Year 35 : $38,550,000

Farm Players Salaries

Joey Anderson $92,500 (2)
Salary Remaining : $685
Egor Yakovlev $92,500 (1)
Salary Remaining : $685
Lucas Johansen $92,500 (2)
Salary Remaining : $685
Mason Marchment $76,750 (2)
Salary Remaining : $569
Ryan Spooner $75,000 (4)
Salary Remaining : $556
James Sheppard $75,000 (4)
Salary Remaining : $556
Josh Jooris $75,000 (4)
Salary Remaining : $556
Danick Paquette $75,000 (4)
Salary Remaining : $556
Andrej Sustr $75,000 (4)
Salary Remaining : $556
Rob Scuderi $75,000 (4)
Salary Remaining : $556
Alex Lyon $75,000 (1)
Salary Remaining : $556
Henrik Haapala $70,000 (2)
Salary Remaining : $519
Tyler Biggs $70,000 (1)
Salary Remaining : $519
Maxime Lagace $70,000 (1)
Salary Remaining : $519
Beau Bennett $70,000 (2)
Salary Remaining : $519
Michael Vecchione $70,000 (2)
Salary Remaining : $519
Andrew Poturalski $70,000 (1)
Salary Remaining : $519
Joakim Nordstrom $70,000 (3)
Salary Remaining : $519
Yannick Weber $70,000 (2)
Salary Remaining : $519
Philippe Desrosiers $70,000 (1)
Salary Remaining : $519
Stephen Johns $70,000 (3)
Salary Remaining : $519
Joel Hanley $70,000 (2)
Salary Remaining : $519
Colby Williams $70,000 (1)
Salary Remaining : $519
Max McCormick $70,000 (3)
Salary Remaining : $519
Dylan Sadowy $70,000 (2)
Salary Remaining : $519
Anthony Greco $70,000 (2)
Salary Remaining : $519
Shane Gersich $70,000 (2)
Salary Remaining : $519
Hunter Smith $69,250 (2)
Salary Remaining : $513
Ken Appleby $65,000 (2)
Salary Remaining : $481
Ryan Stanton $65,000 (1)
Salary Remaining : $481
Total Farm Players30
Salary Commitment
Year 32 : $2,198,500
Year 33 : $1,616,000
Year 34 : $660,000
Year 35 : $450,000
Salary Average Commitment
Year 32 : $2,173,500
Year 33 : $1,591,000
Year 34 : $660,000
Year 35 : $450,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,777 - 96.28%
Level 2: 5000 - $60 - 4,867 - 97.34%
Level 3: 2000 - $35 - 1,999 - 99.95%
Level 4: 4000 - $20 - 3,953 - 98.81%
Luxury : 1000 - $200 - 990 - 99.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.60%
Farm Level 2: 1000 - $15 - 960 - 95.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,585 - 97.70%
Average Income per Game$1,727,794
Year to Date Revenue$70,839,547
Farm
Home Games Left0
Average Attendance - %2,872 - 95.72%
Average Income per Game$109,769
Year to Date Revenue$4,500,549

Expense

Pro Players Total Salaries$74,952,499
Farm Players Total Salaries$1,588,834
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,236,177
Farm Year To Date Expenses$2,085,037
Pro Salary Cap To Date$74,280,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$599,648
Pro Estimated Expenses$599,648
Farm Remaining Season Days1
Farm Expenses Per Days$15,473
Farm Estimated Expenses$15,473
Estimated Season Expenses$615,121
Estimated Season Salary Cap$74,835,864
Estimate Under Maximum Salary Cap of $81,500,000$6,664,136
Estimate Over Minimum Salary Cap of $60,200,000 $14,635,864
Current Bank Account$25,482,915
Projected Bank Account$24,867,794

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $14,600,000 (1)
-Salary Remaining : $108,148
Blake Wheeler (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $61,111
Travis Zajac (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $42,593
Jared Spurgeon (1 Way Contract) $5,187,500 (3)
-Salary Remaining : $38,426
Derek Ryan $5,000,000 (1)
-Salary Remaining : $37,037
Brad Hunt $4,500,000 (1)
-Salary Remaining : $33,333
Jake Allen (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $32,222
Viktor Arvidsson $4,250,000 (2)
-Salary Remaining : $31,481
Joonas Donskoi $3,900,000 (6)
-Salary Remaining : $28,889
Andreas Athanasiou $3,000,000 (1)
-Salary Remaining : $22,222
Mark Pysyk $2,733,333 (4)
-Salary Remaining : $20,247
Mike Reilly $1,500,000 (2)
-Salary Remaining : $11,111
Brandon Davidson $1,450,000 (3)
-Salary Remaining : $10,741
Blake Comeau (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $9,259
Joonas Korpisalo $1,150,000 (2)
-Salary Remaining : $8,519
Andrew MacDonald $1,000,000 (3)
-Salary Remaining : $7,407
Chris VandeVelde (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
David Jones (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
Anton Volchenkov $750,000 (4)
-Salary Remaining : $5,556
Dryden Hunt $715,000 (1)
-Salary Remaining : $5,296
Teddy Purcell (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $5,185
Jordan Schmaltz $700,000 (2)
-Salary Remaining : $5,185
Tom Gilbert (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $5,185
Daniel Brickley $700,000 (3)
-Salary Remaining : $5,185
Frederick Gaudreau $666,666 (2)
-Salary Remaining : $4,938
Niko Hovinen $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players26
Salary Commitment
Year 32 : $74,952,499
Year 33 : $46,487,499
Year 34 : $32,470,833
Year 35 : $17,133,333
Salary Average Commitment
Year 32 : $74,952,499
Year 33 : $46,487,499
Year 34 : $32,470,833
Year 35 : $17,133,333
Salary Cap with 1 Way Contract
Year 32 : $74,952,499
Year 33 : $46,487,499
Year 34 : $32,470,833
Year 35 : $17,133,333

Farm Players Salaries

Kristian Vesalainen $89,417 (5)
Salary Remaining : $662
Olli Juolevi $89,417 (2)
Salary Remaining : $662
Dennis Persson $75,000 (4)
Salary Remaining : $556
Andrei Loktionov $75,000 (4)
Salary Remaining : $556
Chad Kolarik $75,000 (3)
Salary Remaining : $556
Andrej Meszaros $75,000 (4)
Salary Remaining : $556
Christian Hanson $75,000 (4)
Salary Remaining : $556
Conner Allen $75,000 (4)
Salary Remaining : $556
Dominik Uher $75,000 (4)
Salary Remaining : $556
Derek Roy $75,000 (4)
Salary Remaining : $556
Alexei Emelin $75,000 (3)
Salary Remaining : $556
Alexander Guptill $75,000 (4)
Salary Remaining : $556
Alexander Fallstrom $75,000 (4)
Salary Remaining : $556
Adam Wilcox $75,000 (4)
Salary Remaining : $556
James Melindy $75,000 (4)
Salary Remaining : $556
Andy Miele $75,000 (4)
Salary Remaining : $556
Aaron Volpatti $75,000 (4)
Salary Remaining : $556
Dany Heatley $75,000 (4)
Salary Remaining : $556
Tom McCollum $70,000 (2)
Salary Remaining : $519
Tuomo Ruutu $70,000 (2)
Salary Remaining : $519
Viktor Stalberg $70,000 (2)
Salary Remaining : $519
Matthew Finn $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 32 : $1,588,834
Year 33 : $1,588,834
Year 34 : $1,289,417
Year 35 : $1,139,417
Salary Average Commitment
Year 32 : $1,588,834
Year 33 : $1,588,834
Year 34 : $1,289,417
Year 35 : $1,139,417

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 5000 - $60 - 4,836 - 96.72%
Level 3: 2000 - $35 - 1,996 - 99.80%
Level 4: 4000 - $20 - 3,928 - 98.21%
Luxury : 1000 - $200 - 990 - 98.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.41%
Farm Level 2: 1000 - $15 - 967 - 96.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,509 - 97.27%
Average Income per Game$1,721,667
Year to Date Revenue$70,588,328
Farm
Home Games Left0
Average Attendance - %2,876 - 95.85%
Average Income per Game$109,752
Year to Date Revenue$4,499,827

Expense

Pro Players Total Salaries$73,535,000
Farm Players Total Salaries$2,244,167
Coaches Total Salaries$1,245,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,999,545
Farm Year To Date Expenses$2,764,866
Pro Salary Cap To Date$71,938,986
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$550,222
Pro Estimated Expenses$550,222
Farm Remaining Season Days1
Farm Expenses Per Days$20,327
Farm Estimated Expenses$20,327
Estimated Season Expenses$570,549
Estimated Season Salary Cap$72,477,393
Estimate Under Maximum Salary Cap of $81,500,000$9,022,607
Estimate Over Minimum Salary Cap of $60,200,000 $12,277,393
Current Bank Account$59,326,887
Projected Bank Account$58,756,338

Pro Players Salaries

Dmitry Orlov (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $74,074
Derek Stepan (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $48,148
Ilya Kovalchuk $6,250,000 (3)
-Salary Remaining : $46,296
Jonathan Quick (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $42,963
Anton Stralman (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $37,037
Calvin de Haan $4,550,000 (2)
-Salary Remaining : $33,704
Patrik Berglund (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $31,481
Mikkel Boedker (1 Way Contract) $4,000,000 (6)
-Salary Remaining : $29,630
Conor Sheary $3,000,000 (4)
-Salary Remaining : $22,222
Jamie McGinn (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $21,481
Brian Elliott (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $20,370
Marco Scandella (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $18,519
Brayden McNabb $2,500,000 (2)
-Salary Remaining : $18,519
Blake Coleman $1,800,000 (3)
-Salary Remaining : $13,333
Andrew Cogliano (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $12,963
Drake Caggiula $1,500,000 (2)
-Salary Remaining : $11,111
Slava Voynov $1,500,000 (1)
-Salary Remaining : $11,111
Noel Acciari $1,235,000 (3)
-Salary Remaining : $9,148
Nate Thompson $950,000 (2)
-Salary Remaining : $7,037
Erik Gustafsson $900,000 (2)
-Salary Remaining : $6,667
Magnus Paajarvi $900,000 (2)
-Salary Remaining : $6,667
Korbinian Holzer (Out of Payroll) $850,000 (1)
-Salary Remaining : $6,296
Jakub Kindl (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
Brooks Laich (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
James De Haas $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players25
Salary Commitment
Year 32 : $73,535,000
Year 33 : $54,135,000
Year 34 : $22,085,000
Year 35 : $7,000,000
Salary Average Commitment
Year 32 : $72,385,000
Year 33 : $52,985,000
Year 34 : $20,935,000
Year 35 : $7,000,000
Salary Cap with 1 Way Contract
Year 32 : $73,535,000
Year 33 : $54,135,000
Year 34 : $22,085,000
Year 35 : $7,000,000

Farm Players Salaries

Andrew Hammond $300,000 (1)
Salary Remaining : $2,222
Atte Engren $200,000 (1)
Salary Remaining : $1,481
Patrick Maroon $175,000 (1)
Salary Remaining : $1,296
Devante Smith-Pelly $120,000 (4)
Salary Remaining : $889
Corban Knight $110,000 (4)
Salary Remaining : $815
Tyson Sexsmith $100,000 (1)
Salary Remaining : $741
Connor Brickley $95,000 (4)
Salary Remaining : $704
Michael Rasmussen $89,417 (3)
Salary Remaining : $662
Anthony Peluso $80,000 (2)
Salary Remaining : $593
Freddie Hamilton $80,000 (2)
Salary Remaining : $593
Tim Erixon $80,000 (2)
Salary Remaining : $593
Taylor Pyatt $75,000 (2)
Salary Remaining : $556
Brett Sutter $75,000 (2)
Salary Remaining : $556
Brandon McMillan $75,000 (2)
Salary Remaining : $556
Charles-Olivier Roussel $75,000 (2)
Salary Remaining : $556
Drew Shore $75,000 (3)
Salary Remaining : $556
Kyle Quincey $75,000 (2)
Salary Remaining : $556
Justin Auger $75,000 (2)
Salary Remaining : $556
Brian Strait $75,000 (2)
Salary Remaining : $556
Julien Nantel $75,000 (2)
Salary Remaining : $556
Anton Blidh $70,000 (4)
Salary Remaining : $519
Villi Saarijarvi $69,750 (2)
Salary Remaining : $517
Total Farm Players22
Salary Commitment
Year 32 : $2,244,167
Year 33 : $1,469,167
Year 34 : $559,417
Year 35 : $395,000
Salary Average Commitment
Year 32 : $2,244,167
Year 33 : $1,469,167
Year 34 : $559,417
Year 35 : $395,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $100 - 5,612 - 93.54%
Level 2: 5000 - $60 - 4,691 - 93.82%
Level 3: 2000 - $35 - 1,983 - 99.17%
Level 4: 4000 - $20 - 3,867 - 96.69%
Luxury : 1000 - $200 - 990 - 99.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.23%
Farm Level 2: 1000 - $15 - 968 - 96.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,145 - 95.25%
Average Income per Game$1,686,250
Year to Date Revenue$69,136,260
Farm
Home Games Left0
Average Attendance - %2,893 - 96.42%
Average Income per Game$110,544
Year to Date Revenue$4,532,291

Expense

Pro Players Total Salaries$79,760,476
Farm Players Total Salaries$2,105,696
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,370,000
Pro Year To Date Expenses$80,004,506
Farm Year To Date Expenses$2,585,500
Pro Salary Cap To Date$79,011,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$598,226
Pro Estimated Expenses$598,226
Farm Remaining Season Days1
Farm Expenses Per Days$19,301
Farm Estimated Expenses$19,301
Estimated Season Expenses$617,527
Estimated Season Salary Cap$80,972,655
Estimate Under Maximum Salary Cap of $81,500,000$527,345
Estimate Over Minimum Salary Cap of $60,200,000 $20,772,655
Current Bank Account$28,143,031
Projected Bank Account$27,525,504

Pro Players Salaries

Jack Eichel $10,000,000 (8)
-Salary Remaining : $74,074
Zach Bogosian (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $70,370
Filip Forsberg (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $44,444
Dougie Hamilton $5,500,000 (1)
-Salary Remaining : $40,741
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
-Salary Remaining : $40,000
Ondrej Palat (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $39,259
Shea Theodore $5,200,000 (6)
-Salary Remaining : $38,519
Tyler Ennis (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $35,556
Nikita Zaitsev $4,500,000 (2)
-Salary Remaining : $33,333
Antti Raanta $4,250,000 (2)
-Salary Remaining : $31,481
Travis Hamonic (1 Way Contract) $3,857,143 (3)
-Salary Remaining : $28,571
Devin Shore $2,300,000 (1)
-Salary Remaining : $17,037
Ryan Donato $1,900,000 (3)
-Salary Remaining : $14,074
Jack Campbell $1,650,000 (4)
-Salary Remaining : $12,222
Josh Leivo $1,500,000 (1)
-Salary Remaining : $11,111
Mirco Mueller $1,400,000 (1)
-Salary Remaining : $10,370
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $10,370
Jake Virtanen $1,250,000 (2)
-Salary Remaining : $9,259
Pheonix Copley $1,100,000 (3)
-Salary Remaining : $8,148
Maxime Talbot (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
Garrett Wilson $750,000 (3)
-Salary Remaining : $5,556
Anthony Cirelli $728,333 (1)
-Salary Remaining : $5,395
Sam Gagner $725,000 (2)
-Salary Remaining : $5,370
Total Pro Players23
Salary Commitment
Year 32 : $79,760,476
Year 33 : $52,132,143
Year 34 : $41,407,143
Year 35 : $33,050,000
Salary Average Commitment
Year 32 : $75,530,476
Year 33 : $51,682,143
Year 34 : $40,957,143
Year 35 : $33,050,000
Salary Cap with 1 Way Contract
Year 32 : $79,760,476
Year 33 : $52,132,143
Year 34 : $41,407,143
Year 35 : $33,050,000

Farm Players Salaries

Adam Gaudette $149,167 (1)
Salary Remaining : $1,105
Nathan Gerbe $110,000 (1)
Salary Remaining : $815
Adam Cracknell $105,000 (1)
Salary Remaining : $778
Kevin Czuczman $105,000 (1)
Salary Remaining : $778
Logan O'Connor $92,500 (1)
Salary Remaining : $685
Jake Walman $92,500 (1)
Salary Remaining : $685
Jaromir Jagr $90,000 (1)
Salary Remaining : $667
Shawn Matthias $90,000 (1)
Salary Remaining : $667
Torrey Mitchell $87,500 (1)
Salary Remaining : $648
Gustav Forsling $87,413 (1)
Salary Remaining : $648
Evgeny Svechnikov $86,333 (1)
Salary Remaining : $640
Trevor Moore $77,500 (3)
Salary Remaining : $574
Kaapo Kahkonen $76,750 (1)
Salary Remaining : $569
Sam Brittain $75,700 (4)
Salary Remaining : $561
Ryan Malone $75,000 (3)
Salary Remaining : $556
Vladislav Kamenev $75,000 (1)
Salary Remaining : $556
Karson Kuhlman $75,000 (1)
Salary Remaining : $556
Dean Kukan $72,500 (1)
Salary Remaining : $537
Cody McLeod $70,000 (1)
Salary Remaining : $519
Richard Bachman $70,000 (2)
Salary Remaining : $519
Riley Barber $70,000 (1)
Salary Remaining : $519
Daniel Renouf $70,000 (3)
Salary Remaining : $519
Tye McGinn $70,000 (3)
Salary Remaining : $519
Phillippe Myers $67,833 (1)
Salary Remaining : $502
Matt Stajan $65,000 (2)
Salary Remaining : $481
Total Farm Players25
Salary Commitment
Year 32 : $2,105,696
Year 33 : $503,200
Year 34 : $368,200
Year 35 : $75,700
Salary Average Commitment
Year 32 : $2,083,283
Year 33 : $503,200
Year 34 : $368,200
Year 35 : $75,700

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6990 - $140 - 4,795 - 68.60%
Level 2: 5831 - $100 - 3,940 - 67.58%
Level 3: 2333 - $75 - 1,688 - 72.35%
Level 4: 4666 - $40 - 3,252 - 69.70%
Luxury : 1180 - $280 - 866 - 73.42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $125 - 1,690 - 84.49%
Farm Level 2: 1000 - $100 - 846 - 84.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,542 - 69.25%
Average Income per Game$1,684,058
Year to Date Revenue$69,046,377
Farm
Home Games Left0
Average Attendance - %2,536 - 84.53%
Average Income per Game$207,503
Year to Date Revenue$8,507,632

Expense

Pro Players Total Salaries$91,706,499
Farm Players Total Salaries$2,541,667
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value($1,050,000)
Pro Year To Date Expenses$82,297,852
Farm Year To Date Expenses$3,441,232
Pro Salary Cap To Date$79,360,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$685,974
Pro Estimated Expenses$685,974
Farm Remaining Season Days1
Farm Expenses Per Days$25,494
Farm Estimated Expenses$25,494
Estimated Season Expenses$711,468
Estimated Season Salary Cap$78,944,952
Estimate Under Maximum Salary Cap of $81,500,000$2,555,048
Estimate Over Minimum Salary Cap of $60,200,000 $18,744,952
Current Bank Account$98,768,142
Projected Bank Account$98,056,674

Pro Players Salaries

Sebastian Aho $8,454,000 (8)
-Salary Remaining : $62,622
Evander Kane $7,000,000 (1)
-Salary Remaining : $51,852
Marc-Andre Fleury (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $51,852
Mark Scheifele (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $45,370
Joe Pavelski (Out of Payroll) $6,000,000 (1)
-Salary Remaining : $44,444
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $43,704
Mikko Koivu (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $40,741
Seth Jones (1 Way Contract) $5,400,000 (5)
-Salary Remaining : $40,000
Deryk Engelland $5,000,000 (1)
-Salary Remaining : $37,037
Danny DeKeyser (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $37,037
Brian Dumoulin $4,100,000 (3)
-Salary Remaining : $30,370
Brendan Gallagher (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $27,778
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $27,778
Bryan Rust $3,500,000 (4)
-Salary Remaining : $25,926
Brenden Dillon (1 Way Contract) $3,270,000 (4)
-Salary Remaining : $24,222
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $23,333
Brian Boyle (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $18,519
Casey DeSmith $1,250,000 (1)
-Salary Remaining : $9,259
Slater Koekkoek $925,000 (1)
-Salary Remaining : $6,852
Pierre-Luc Dubois $894,166 (1)
-Salary Remaining : $6,623
Sam Steel $863,333 (1)
-Salary Remaining : $6,395
Noah Juulsen $863,333 (1)
-Salary Remaining : $6,395
Roope Hintz $811,667 (1)
-Salary Remaining : $6,012
Derrick Pouliot $700,000 (2)
-Salary Remaining : $5,185
Total Pro Players24
Salary Commitment
Year 32 : $91,706,499
Year 33 : $48,549,000
Year 34 : $35,474,000
Year 35 : $24,374,000
Salary Average Commitment
Year 32 : $82,469,832
Year 33 : $42,199,000
Year 34 : $29,124,000
Year 35 : $24,374,000
Salary Cap with 1 Way Contract
Year 32 : $91,706,499
Year 33 : $48,549,000
Year 34 : $35,474,000
Year 35 : $24,374,000

Farm Players Salaries

Thomas Hickey $160,000 (4)
Salary Remaining : $1,185
Dylan McIlrath $160,000 (4)
Salary Remaining : $1,185
Christian Djoos $125,000 (2)
Salary Remaining : $926
Henrik Borgstrom $92,500 (1)
Salary Remaining : $685
Barclay Goodrow $92,500 (2)
Salary Remaining : $685
Nikolay Goldobin $90,000 (1)
Salary Remaining : $667
Jacob Larsson $89,417 (1)
Salary Remaining : $662
Charles Hudon $80,000 (1)
Salary Remaining : $593
Cale Fleury $77,167 (4)
Salary Remaining : $572
Taylor Leier $75,000 (2)
Salary Remaining : $556
Karl Alzner $75,000 (1)
Salary Remaining : $556
Christopher Gibson $75,000 (1)
Salary Remaining : $556
Zachary Fucale $75,000 (2)
Salary Remaining : $556
Mike McKenna $75,000 (2)
Salary Remaining : $556
Juho Lammikko $75,000 (2)
Salary Remaining : $556
Frank Corrado $75,000 (2)
Salary Remaining : $556
Alex Nedeljkovic $73,750 (3)
Salary Remaining : $546
Hudson Fasching $73,750 (3)
Salary Remaining : $546
Blake Speers $72,833 (2)
Salary Remaining : $540
Ian McCoshen $70,000 (1)
Salary Remaining : $519
Seth Griffith $70,000 (1)
Salary Remaining : $519
Antti Suomela $70,000 (1)
Salary Remaining : $519
Remi Elie $70,000 (1)
Salary Remaining : $519
Stefan Noesen $70,000 (2)
Salary Remaining : $519
Samuel Morin $70,000 (3)
Salary Remaining : $519
Michael McCarron $70,000 (2)
Salary Remaining : $519
Chris Bigras $70,000 (2)
Salary Remaining : $519
Mackenzie Blackwood $69,750 (1)
Salary Remaining : $517
Matt Puempel $67,500 (2)
Salary Remaining : $500
Colby Cave $67,500 (1)
Salary Remaining : $500
Jason Garrison $65,000 (2)
Salary Remaining : $481
Total Farm Players31
Salary Commitment
Year 32 : $2,541,667
Year 33 : $1,622,500
Year 34 : $614,667
Year 35 : $397,167
Salary Average Commitment
Year 32 : $2,525,750
Year 33 : $1,613,750
Year 34 : $605,917
Year 35 : $397,167

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $166 - 4,200 - 70.00%
Level 2: 5000 - $113 - 3,500 - 70.00%
Level 3: 2000 - $97 - 1,400 - 70.00%
Level 4: 4000 - $61 - 2,800 - 70.00%
Luxury : 1000 - $207 - 854 - 85.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1,985 - 99.23%
Farm Level 2: 1000 - $13 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,754 - 70.86%
Average Income per Game$2,238,016
Year to Date Revenue$91,758,674
Farm
Home Games Left0
Average Attendance - %2,964 - 98.81%
Average Income per Game$81,491
Year to Date Revenue$3,341,151

Expense

Pro Players Total Salaries$79,145,833
Farm Players Total Salaries$2,129,667
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,966,524
Farm Year To Date Expenses$2,719,152
Pro Salary Cap To Date$77,470,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$589,969
Pro Estimated Expenses$589,969
Farm Remaining Season Days1
Farm Expenses Per Days$19,479
Farm Estimated Expenses$19,479
Estimated Season Expenses$609,448
Estimated Season Salary Cap$78,056,505
Estimate Under Maximum Salary Cap of $81,500,000$3,443,495
Estimate Over Minimum Salary Cap of $60,200,000 $17,856,505
Current Bank Account$80,488,738
Projected Bank Account$79,879,290

Pro Players Salaries

Bobby Ryan (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $53,704
Kyle Turris (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $44,444
Dustin Brown (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $43,519
Martin Jones (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $42,593
Patric Hornqvist (1 Way Contract) $5,300,000 (5)
-Salary Remaining : $39,259
Ian Cole $5,100,000 (4)
-Salary Remaining : $37,778
Ron Hainsey $4,850,000 (1)
-Salary Remaining : $35,926
Sean Couturier (1 Way Contract) $4,333,333 (1)
-Salary Remaining : $32,099
David Savard (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $31,481
Mathieu Perreault (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $30,556
Jake Muzzin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $29,630
Lars Eller $3,500,000 (4)
-Salary Remaining : $25,926
Casey Cizikas (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $25,926
Valtteri Filppula (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $22,222
Austin Watson $3,000,000 (4)
-Salary Remaining : $22,222
Calle Jarnkrok $2,300,000 (3)
-Salary Remaining : $17,037
Ryan Miller (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $16,296
Alex Biega $1,400,000 (3)
-Salary Remaining : $10,370
Derek Forbort $1,000,000 (4)
-Salary Remaining : $7,407
Christian Wolanin $900,000 (3)
-Salary Remaining : $6,667
Casey Nelson $812,500 (1)
-Salary Remaining : $6,019
Ryan Callahan $700,000 (1)
-Salary Remaining : $5,185
Total Pro Players22
Salary Commitment
Year 32 : $79,145,833
Year 33 : $58,450,000
Year 34 : $37,700,000
Year 35 : $23,900,000
Salary Average Commitment
Year 32 : $69,145,832
Year 33 : $48,450,000
Year 34 : $27,700,000
Year 35 : $13,900,000
Salary Cap with 1 Way Contract
Year 32 : $79,145,833
Year 33 : $58,450,000
Year 34 : $37,700,000
Year 35 : $23,900,000

Farm Players Salaries

Edward Pasquale $100,000 (4)
Salary Remaining : $741
Reid Boucher $100,000 (4)
Salary Remaining : $741
John Gilmour $99,000 (2)
Salary Remaining : $733
Adam Clendening $97,000 (2)
Salary Remaining : $719
Zane McIntyre $96,000 (2)
Salary Remaining : $711
Sam Carrick $95,000 (3)
Salary Remaining : $704
Dillion Simpson $95,000 (3)
Salary Remaining : $704
Tanner Fritz $95,000 (3)
Salary Remaining : $704
Gabriel Gagne $92,500 (2)
Salary Remaining : $685
Christoffer Ehn $92,500 (1)
Salary Remaining : $685
Dylan Blujus $92,500 (2)
Salary Remaining : $685
Nicklas Jensen $92,000 (2)
Salary Remaining : $681
Jacob de la Rose $90,000 (1)
Salary Remaining : $667
Alexander Khokhlachev $89,417 (2)
Salary Remaining : $662
Tucker Poolman $77,500 (1)
Salary Remaining : $574
Anton Forsberg $77,500 (1)
Salary Remaining : $574
Patrick Russell $75,000 (4)
Salary Remaining : $556
Brad Malone $75,000 (4)
Salary Remaining : $556
Andre Petersson $75,000 (2)
Salary Remaining : $556
Nathan Walker $75,000 (3)
Salary Remaining : $556
TJ Tynan $75,000 (4)
Salary Remaining : $556
Michael Bunting $73,750 (3)
Salary Remaining : $546
Brett Lernout $70,000 (1)
Salary Remaining : $519
Brendan Shinnimin $65,000 (1)
Salary Remaining : $481
Curtis McKenize $65,000 (1)
Salary Remaining : $481
Rob O'Gara $0 (0)
Salary Remaining : $0
Michael Brodzinski $0 (0)
Salary Remaining : $0
Tyler Gaudet $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 32 : $2,129,667
Year 33 : $1,592,167
Year 34 : $858,750
Year 35 : $425,000
Salary Average Commitment
Year 32 : $2,105,250
Year 33 : $1,567,750
Year 34 : $858,750
Year 35 : $425,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6500 - $90 - 6,034 - 92.83%
Level 2: 5500 - $53 - 5,058 - 91.96%
Level 3: 2400 - $29 - 2,310 - 96.24%
Level 4: 4300 - $18 - 4,187 - 97.36%
Luxury : 1300 - $175 - 1,073 - 82.54%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $28 - 1,959 - 97.95%
Farm Level 2: 1000 - $13 - 991 - 99.08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,661 - 93.31%
Average Income per Game$1,620,584
Year to Date Revenue$66,443,945
Farm
Home Games Left0
Average Attendance - %2,950 - 98.33%
Average Income per Game$91,437
Year to Date Revenue$3,748,916

Expense

Pro Players Total Salaries$82,171,666
Farm Players Total Salaries$2,876,194
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$81,517,664
Farm Year To Date Expenses$3,451,845
Pro Salary Cap To Date$80,624,287
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$615,346
Pro Estimated Expenses$615,346
Farm Remaining Season Days1
Farm Expenses Per Days$25,009
Farm Estimated Expenses$25,009
Estimated Season Expenses$640,355
Estimated Season Salary Cap$79,232,966
Estimate Under Maximum Salary Cap of $81,500,000$2,267,034
Estimate Over Minimum Salary Cap of $60,200,000 $19,032,966
Current Bank Account$31,952,020
Projected Bank Account$31,311,665

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $81,481
Jonathan Toews (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $77,778
Patrick Kane (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $77,778
Alexander Radulov (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $46,296
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $39,630
Semyon Varlamov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $37,037
Justin Faulk $4,833,333 (4)
-Salary Remaining : $35,802
Marc-Edouard Vlasic (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $31,481
Jake Gardiner (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $30,000
Brett Connolly $3,500,000 (4)
-Salary Remaining : $25,926
James Reimer (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $25,185
Jimmy Vesey $2,275,000 (2)
-Salary Remaining : $16,852
Zdeno Chara (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $14,815
Tyler Bertuzzi $1,400,000 (2)
-Salary Remaining : $10,370
Colin Wilson $1,150,000 (3)
-Salary Remaining : $8,519
Alex Stalock $950,000 (4)
-Salary Remaining : $7,037
Nolan Patrick $925,000 (1)
-Salary Remaining : $6,852
Dylan DeMelo $900,000 (1)
-Salary Remaining : $6,667
Jake DeBrusk $863,333 (1)
-Salary Remaining : $6,395
Patrik Nemeth $800,000 (4)
-Salary Remaining : $5,926
Brad Richardson $800,000 (4)
-Salary Remaining : $5,926
Kenny Agostino $800,000 (4)
-Salary Remaining : $5,926
Radim Simek $675,000 (1)
-Salary Remaining : $5,000
Total Pro Players23
Salary Commitment
Year 32 : $82,171,666
Year 33 : $60,658,333
Year 34 : $35,083,333
Year 35 : $11,683,333
Salary Average Commitment
Year 32 : $79,321,666
Year 33 : $57,808,333
Year 34 : $32,233,333
Year 35 : $8,833,333
Salary Cap with 1 Way Contract
Year 32 : $82,171,666
Year 33 : $60,658,333
Year 34 : $35,083,333
Year 35 : $11,683,333

Farm Players Salaries

Riley Nash $275,000 (1)
Salary Remaining : $2,037
Adrian Kempe $200,000 (5)
Salary Remaining : $1,481
Scott Harrington $163,000 (2)
Salary Remaining : $1,207
Kevin Gravel $115,000 (3)
Salary Remaining : $852
Brett Ritchie $100,000 (1)
Salary Remaining : $741
Steve Mason $99,500 (3)
Salary Remaining : $737
Eric Fehr $95,000 (2)
Salary Remaining : $704
Nikita Tryamkin $92,500 (1)
Salary Remaining : $685
Andreas Borgman $92,500 (1)
Salary Remaining : $685
Daniel Winnik $90,000 (1)
Salary Remaining : $667
Michal Neuvirth $90,000 (3)
Salary Remaining : $667
Oscar Fantenberg $90,000 (2)
Salary Remaining : $667
Michael Leighton $87,500 (3)
Salary Remaining : $648
Scott Wilson $85,000 (3)
Salary Remaining : $630
Martin Marincin $80,000 (4)
Salary Remaining : $593
Chris Stewart $80,000 (2)
Salary Remaining : $593
Simon Despres $80,000 (2)
Salary Remaining : $593
Thomas Pihlman $80,000 (3)
Salary Remaining : $593
Dustin Tokarski $80,000 (2)
Salary Remaining : $593
Bud Holloway $77,500 (2)
Salary Remaining : $574
Brandon Halverson $77,250 (1)
Salary Remaining : $572
Sebastian Aho (D) $77,000 (1)
Salary Remaining : $570
John Quenneville $75,000 (3)
Salary Remaining : $556
Leo Komarov $75,000 (4)
Salary Remaining : $556
Eric Gryba $70,000 (1)
Salary Remaining : $519
Kyle Wood $70,000 (1)
Salary Remaining : $519
Johnny Oduya $70,000 (1)
Salary Remaining : $519
Jonny Brodzinski $70,000 (1)
Salary Remaining : $519
Patrick Sieloff $70,000 (1)
Salary Remaining : $519
Dmytro Timashov $69,444 (2)
Salary Remaining : $514
Total Farm Players30
Salary Commitment
Year 32 : $2,876,194
Year 33 : $1,721,944
Year 34 : $987,000
Year 35 : $355,000
Salary Average Commitment
Year 32 : $2,848,694
Year 33 : $1,721,944
Year 34 : $987,000
Year 35 : $355,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $100 - 5,752 - 95.86%
Level 2: 5000 - $60 - 4,799 - 95.99%
Level 3: 3000 - $35 - 2,210 - 73.65%
Level 4: 5000 - $20 - 4,142 - 82.85%
Luxury : 1000 - $200 - 991 - 99.07%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.52%
Farm Level 2: 1000 - $15 - 954 - 95.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,894 - 89.47%
Average Income per Game$1,734,452
Year to Date Revenue$71,112,549
Farm
Home Games Left0
Average Attendance - %2,864 - 95.47%
Average Income per Game$109,582
Year to Date Revenue$4,492,846

Expense

Pro Players Total Salaries$69,944,164
Farm Players Total Salaries$1,532,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,980,418
Farm Year To Date Expenses$2,060,766
Pro Salary Cap To Date$68,987,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$525,512
Pro Estimated Expenses$525,512
Farm Remaining Season Days1
Farm Expenses Per Days$15,052
Farm Estimated Expenses$15,052
Estimated Season Expenses$540,564
Estimated Season Salary Cap$69,505,985
Estimate Under Maximum Salary Cap of $81,500,000$11,994,015
Estimate Over Minimum Salary Cap of $60,200,000 $9,305,985
Current Bank Account$102,877,538
Projected Bank Account$102,336,974

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $70,370
Oliver Ekman-Larsson (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $62,963
Ryan McDonagh (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $50,000
Nathan MacKinnon (1 Way Contract) $6,300,000 (8)
-Salary Remaining : $46,667
Ryan Nugent-Hopkins $6,000,000 (1)
-Salary Remaining : $44,444
Aleksander Barkov (1 Way Contract) $5,900,000 (6)
-Salary Remaining : $43,704
Jaccob Slavin $5,300,000 (2)
-Salary Remaining : $39,259
Chris Kreider $4,625,000 (1)
-Salary Remaining : $34,259
Adam Larsson (1 Way Contract) $4,166,666 (4)
-Salary Remaining : $30,864
Adam Lowry $2,916,666 (2)
-Salary Remaining : $21,605
Robin Lehner $1,500,000 (2)
-Salary Remaining : $11,111
Miro Heiskanen $925,000 (4)
-Salary Remaining : $6,852
Filip Chytil $925,000 (2)
-Salary Remaining : $6,852
Jack Roslovic $894,166 (1)
-Salary Remaining : $6,623
Thomas Chabot $863,333 (2)
-Salary Remaining : $6,395
Jesse Puljujarvi $750,000 (2)
-Salary Remaining : $5,556
Ville Pokka $750,000 (2)
-Salary Remaining : $5,556
Daniel Vladar $728,333 (2)
-Salary Remaining : $5,395
Justin Bailey $700,000 (2)
-Salary Remaining : $5,185
Michael Kantor $650,000 (3)
-Salary Remaining : $4,815
Alexander Salak $650,000 (1)
-Salary Remaining : $4,815
Colton Sissons $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $69,944,164
Year 33 : $57,124,998
Year 34 : $42,691,666
Year 35 : $24,041,666
Salary Average Commitment
Year 32 : $63,844,164
Year 33 : $51,024,998
Year 34 : $36,591,666
Year 35 : $17,941,666
Salary Cap with 1 Way Contract
Year 32 : $69,944,164
Year 33 : $57,124,998
Year 34 : $42,691,666
Year 35 : $24,041,666

Farm Players Salaries

Lukas Sutter $75,000 (2)
Salary Remaining : $556
Anton Slepyshev $75,000 (2)
Salary Remaining : $556
Kerby Rychel $75,000 (2)
Salary Remaining : $556
Ethan Bear $72,000 (2)
Salary Remaining : $533
Andrey Pedan $65,000 (3)
Salary Remaining : $481
Dmitri Kugryshev $65,000 (3)
Salary Remaining : $481
Dwight King $65,000 (1)
Salary Remaining : $481
Brody Sutter $65,000 (3)
Salary Remaining : $481
Jordan Caron $65,000 (1)
Salary Remaining : $481
Mason Raymond $65,000 (3)
Salary Remaining : $481
Luke Adam $65,000 (3)
Salary Remaining : $481
Anssi Salmela $65,000 (3)
Salary Remaining : $481
Jordan Hendry $65,000 (1)
Salary Remaining : $481
RJ Umberger $65,000 (1)
Salary Remaining : $481
Christopher Breen $65,000 (3)
Salary Remaining : $481
Matt Donovan $65,000 (3)
Salary Remaining : $481
Oliver Roy $65,000 (1)
Salary Remaining : $481
Kevin Beech $65,000 (1)
Salary Remaining : $481
Nik Antropov $65,000 (1)
Salary Remaining : $481
Jason Ryznar $65,000 (3)
Salary Remaining : $481
Josh Gratton $65,000 (1)
Salary Remaining : $481
Daniil Zharkov $65,000 (3)
Salary Remaining : $481
Anton Rodin $65,000 (3)
Salary Remaining : $481
Total Farm Players23
Salary Commitment
Year 32 : $1,532,000
Year 33 : $1,012,000
Year 34 : $715,000
Year 35 : $0
Salary Average Commitment
Year 32 : $1,532,000
Year 33 : $1,012,000
Year 34 : $715,000
Year 35 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Arena
Level 1: 5400 - $99 - 5,391 - 99.83%
Level 2: 4650 - $65 - 4,297 - 92.41%
Level 3: 3240 - $36 - 2,282 - 70.45%
Level 4: 5100 - $23 - 3,968 - 77.81%
Luxury : 1110 - $210 - 836 - 75.32%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $36 - 1,881 - 94.05%
Farm Level 2: 1000 - $19 - 832 - 83.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,775 - 86.02%
Average Income per Game$1,650,067
Year to Date Revenue$67,652,732
Farm
Home Games Left0
Average Attendance - %2,713 - 90.43%
Average Income per Game$112,757
Year to Date Revenue$4,623,022

Expense

Pro Players Total Salaries$80,111,667
Farm Players Total Salaries$2,200,200
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,587,962
Farm Year To Date Expenses$2,672,487
Pro Salary Cap To Date$79,595,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$600,827
Pro Estimated Expenses$600,827
Farm Remaining Season Days1
Farm Expenses Per Days$20,001
Farm Estimated Expenses$20,001
Estimated Season Expenses$620,828
Estimated Season Salary Cap$80,188,841
Estimate Under Maximum Salary Cap of $81,500,000$1,311,159
Estimate Over Minimum Salary Cap of $60,200,000 $19,988,841
Current Bank Account$45,461,553
Projected Bank Account$44,840,725

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $70,370
John Carlson (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $59,259
Kris Letang (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $53,704
Tuukka Rask (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $51,852
Brandon Saad $6,000,000 (1)
-Salary Remaining : $44,444
Jordan Staal (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $44,444
Craig Smith $4,250,000 (3)
-Salary Remaining : $31,481
Damon Severson $4,166,667 (4)
-Salary Remaining : $30,864
Andrew Shaw (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $28,889
Anders Lee $3,750,000 (3)
-Salary Remaining : $27,778
J.T. Compher $3,500,000 (5)
-Salary Remaining : $25,926
Jakub Vrana $3,350,000 (3)
-Salary Remaining : $24,815
Anthony Mantha $3,300,000 (1)
-Salary Remaining : $24,444
Andy Greene $3,150,000 (3)
-Salary Remaining : $23,333
Anthony Beauvillier $2,100,000 (4)
-Salary Remaining : $15,556
Scott Mayfield $1,450,000 (4)
-Salary Remaining : $10,741
Michael Grabner (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $8,148
Juuso Riikola $850,000 (1)
-Salary Remaining : $6,296
Scott Wedgewood $750,000 (4)
-Salary Remaining : $5,556
Sean Walker $745,000 (2)
-Salary Remaining : $5,519
Total Pro Players20
Salary Commitment
Year 32 : $80,111,667
Year 33 : $60,461,667
Year 34 : $59,716,667
Year 35 : $34,066,667
Salary Average Commitment
Year 32 : $73,416,667
Year 33 : $53,766,667
Year 34 : $53,116,667
Year 35 : $34,066,667
Salary Cap with 1 Way Contract
Year 32 : $80,111,667
Year 33 : $60,461,667
Year 34 : $59,716,667
Year 35 : $34,066,667

Farm Players Salaries

Erik Haula $275,000 (2)
Salary Remaining : $2,037
Ryan Hartman $190,000 (3)
Salary Remaining : $1,407
Zach Sanford $150,000 (3)
Salary Remaining : $1,111
Ivan Barbashev $147,500 (3)
Salary Remaining : $1,093
Markus Granlund $130,000 (2)
Salary Remaining : $963
Ryan Poehling $95,000 (4)
Salary Remaining : $704
Mark Borowiecki $95,000 (1)
Salary Remaining : $704
Janne Kuokkanen $81,167 (4)
Salary Remaining : $601
Markus Hannikainen $75,000 (1)
Salary Remaining : $556
A.J. Greer $73,500 (1)
Salary Remaining : $544
Mitchell Vande Sompel $72,833 (2)
Salary Remaining : $540
Mathieu Joseph $72,833 (2)
Salary Remaining : $540
Matt Bartkowski $70,000 (3)
Salary Remaining : $519
Xavier Ouellet $70,000 (2)
Salary Remaining : $519
Gustav Olofsson $70,000 (1)
Salary Remaining : $519
Ethan Prow $70,000 (3)
Salary Remaining : $519
Mario Kempe $70,000 (2)
Salary Remaining : $519
Michael McNiven $66,667 (2)
Salary Remaining : $494
Ryan Garbutt $65,700 (1)
Salary Remaining : $487
Spencer Martin $65,000 (1)
Salary Remaining : $481
Casey Bailey $65,000 (1)
Salary Remaining : $481
Dalton Prout $65,000 (1)
Salary Remaining : $481
Joni Ortio $65,000 (3)
Salary Remaining : $481
Total Farm Players23
Salary Commitment
Year 32 : $2,200,200
Year 33 : $1,626,000
Year 34 : $868,667
Year 35 : $176,167
Salary Average Commitment
Year 32 : $2,200,200
Year 33 : $1,626,000
Year 34 : $868,667
Year 35 : $176,167

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $96 - 5,736 - 95.61%
Level 2: 5000 - $72 - 3,606 - 72.11%
Level 3: 2000 - $40 - 1,838 - 91.92%
Level 4: 4000 - $27 - 2,911 - 72.78%
Luxury : 1000 - $200 - 975 - 97.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,763 - 88.14%
Farm Level 2: 1000 - $13 - 985 - 98.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,067 - 83.70%
Average Income per Game$1,643,604
Year to Date Revenue$67,387,780
Farm
Home Games Left0
Average Attendance - %2,747 - 91.58%
Average Income per Game$105,334
Year to Date Revenue$4,318,680

Expense

Pro Players Total Salaries$62,867,961
Farm Players Total Salaries$2,276,257
Coaches Total Salaries$1,475,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,945,540
Farm Year To Date Expenses$2,619,714
Pro Salary Cap To Date$63,977,783
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$472,911
Pro Estimated Expenses$472,911
Farm Remaining Season Days1
Farm Expenses Per Days$20,565
Farm Estimated Expenses$20,565
Estimated Season Expenses$493,476
Estimated Season Salary Cap$64,443,472
Estimate Under Maximum Salary Cap of $81,500,000$17,056,528
Estimate Over Minimum Salary Cap of $60,200,000 $4,243,472
Current Bank Account$81,401,896
Projected Bank Account$80,908,420

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $55,840
Tyson Barrie (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $40,741
Bo Horvat $5,500,000 (5)
-Salary Remaining : $40,741
Tomas Tatar $5,300,000 (4)
-Salary Remaining : $39,259
Brayden Schenn (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $37,963
Zach Werenski $5,000,000 (5)
-Salary Remaining : $37,037
Devan Dubnyk (1 Way Contract) $4,333,333 (1)
-Salary Remaining : $32,099
Andreas Johnsson $3,400,000 (4)
-Salary Remaining : $25,185
Ryan Dzingel $3,375,000 (4)
-Salary Remaining : $25,000
Ryan Strome (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $22,963
Jeff Carter (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $21,111
Artturi Lehkonen $2,400,000 (3)
-Salary Remaining : $17,778
Matthew Benning $1,900,000 (1)
-Salary Remaining : $14,074
Lawson Crouse $1,533,333 (6)
-Salary Remaining : $11,358
Kyle Clifford $1,257,000 (2)
-Salary Remaining : $9,311
Riley Sheahan (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $9,259
Johnny Boychuk (1 Way Contract) $1,175,000 (3)
-Salary Remaining : $8,704
Carl Dahlstrom $850,000 (1)
-Salary Remaining : $6,296
Andy Welinski $750,000 (2)
-Salary Remaining : $5,556
Carter Hart $730,833 (3)
-Salary Remaining : $5,414
Total Pro Players20
Salary Commitment
Year 32 : $62,867,961
Year 33 : $48,246,166
Year 34 : $36,764,166
Year 35 : $29,608,333
Salary Average Commitment
Year 32 : $58,217,961
Year 33 : $43,596,166
Year 34 : $32,114,166
Year 35 : $24,958,333
Salary Cap with 1 Way Contract
Year 32 : $62,867,961
Year 33 : $48,246,166
Year 34 : $36,764,166
Year 35 : $29,608,333

Farm Players Salaries

Joel Eriksson Ek $148,750 (3)
Salary Remaining : $1,102
Ross Johnston $100,000 (5)
Salary Remaining : $741
Pavel Francouz $95,000 (1)
Salary Remaining : $704
Taro Hirose $92,500 (1)
Salary Remaining : $685
Oskar Lindblom $92,500 (1)
Salary Remaining : $685
Michael McLeod $86,333 (3)
Salary Remaining : $640
Nicholas Merkley $86,333 (1)
Salary Remaining : $640
Bogdan Yakimov $78,700 (4)
Salary Remaining : $583
Riley Stillman $77,333 (3)
Salary Remaining : $573
Luke Schenn $75,700 (4)
Salary Remaining : $561
Andy Andreoff $75,700 (4)
Salary Remaining : $561
Logan Shaw $75,700 (4)
Salary Remaining : $561
Jhonas Enroth $75,700 (4)
Salary Remaining : $561
Aleksi Saarela $75,333 (1)
Salary Remaining : $558
Daniel Sprong $75,000 (2)
Salary Remaining : $556
Garret Sparks $75,000 (1)
Salary Remaining : $556
Samuel Montembeault $70,875 (1)
Salary Remaining : $525
Curtis Lazar $70,000 (1)
Salary Remaining : $519
Maxim Mamin $70,000 (2)
Salary Remaining : $519
Petteri Lindbohm $70,000 (2)
Salary Remaining : $519
Pontus Aberg $70,000 (1)
Salary Remaining : $519
Mitchell Moroz $70,000 (2)
Salary Remaining : $519
Tyler Pitlick $69,800 (2)
Salary Remaining : $517
Kevin Boyle $67,500 (1)
Salary Remaining : $500
Michael Mersch $67,500 (1)
Salary Remaining : $500
Ashton Sautner $67,500 (1)
Salary Remaining : $500
Josh Brown $67,500 (1)
Salary Remaining : $500
Daniel Walcott $65,000 (1)
Salary Remaining : $481
Yann Sauve $65,000 (1)
Salary Remaining : $481
Joseph LaBate $0 (0)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 32 : $2,276,257
Year 33 : $1,148,716
Year 34 : $793,916
Year 35 : $481,500
Salary Average Commitment
Year 32 : $2,276,257
Year 33 : $1,148,716
Year 34 : $793,916
Year 35 : $481,500

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $95 - 5,698 - 94.97%
Level 2: 5000 - $60 - 4,625 - 92.50%
Level 3: 2000 - $35 - 1,983 - 99.16%
Level 4: 4000 - $20 - 3,901 - 97.53%
Luxury : 1000 - $200 - 977 - 97.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.47%
Farm Level 2: 1000 - $15 - 970 - 96.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,185 - 95.47%
Average Income per Game$1,649,530
Year to Date Revenue$67,630,744
Farm
Home Games Left0
Average Attendance - %2,859 - 95.31%
Average Income per Game$108,915
Year to Date Revenue$4,465,501

Expense

Pro Players Total Salaries$77,796,666
Farm Players Total Salaries$1,538,834
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,246,380
Farm Year To Date Expenses$2,023,668
Pro Salary Cap To Date$80,253,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$583,679
Pro Estimated Expenses$583,679
Farm Remaining Season Days1
Farm Expenses Per Days$15,102
Farm Estimated Expenses$15,102
Estimated Season Expenses$598,781
Estimated Season Salary Cap$80,829,984
Estimate Under Maximum Salary Cap of $81,500,000$670,016
Estimate Over Minimum Salary Cap of $60,200,000 $20,629,984
Current Bank Account$93,504,117
Projected Bank Account$92,905,336

Pro Players Salaries

Henrik Lundqvist $8,500,000 (2)
-Salary Remaining : $62,963
Marc Staal (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $42,222
Jason Zucker $5,500,000 (5)
-Salary Remaining : $40,741
Alexander Edler $5,000,000 (1)
-Salary Remaining : $37,037
Alex Tuch $4,750,000 (8)
-Salary Remaining : $35,185
Colin White $4,750,000 (10)
-Salary Remaining : $35,185
Nick Bjugstad $4,100,000 (1)
-Salary Remaining : $30,370
Richard Panik $4,000,000 (2)
-Salary Remaining : $29,630
Marc Methot (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $29,630
Darren Helm (Out of Payroll) $3,850,000 (1)
-Salary Remaining : $28,519
Jesper Fast $3,500,000 (2)
-Salary Remaining : $25,926
Troy Brouwer (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $22,222
Jonathan Ericsson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $22,222
Lee Stempniak (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $22,222
Dan Girardi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $22,222
Miles Wood $2,750,000 (6)
-Salary Remaining : $20,370
Anton Khudobin $2,500,000 (2)
-Salary Remaining : $18,519
Chris Wagner (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $16,667
Jordan Nolan (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $14,815
Matt Martin $1,750,000 (1)
-Salary Remaining : $12,963
Steven Santini $1,416,666 (3)
-Salary Remaining : $10,494
Rocco Grimaldi $1,000,000 (2)
-Salary Remaining : $7,407
Brady Tkachuk $925,000 (3)
-Salary Remaining : $6,852
Christian Jaros $755,000 (1)
-Salary Remaining : $5,593
Alexey Marchenko $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players25
Salary Commitment
Year 32 : $81,646,666
Year 33 : $48,291,666
Year 34 : $25,791,666
Year 35 : $23,450,000
Salary Average Commitment
Year 32 : $81,646,666
Year 33 : $48,291,666
Year 34 : $25,791,666
Year 35 : $23,450,000
Salary Cap with 1 Way Contract
Year 32 : $81,646,666
Year 33 : $48,291,666
Year 34 : $25,791,666
Year 35 : $23,450,000

Farm Players Salaries

Ales Hemsky $175,000 (1)
Salary Remaining : $1,296
Filip Zadina $89,417 (5)
Salary Remaining : $662
Alexander Nylander $89,417 (1)
Salary Remaining : $662
Josh Healey $75,000 (4)
Salary Remaining : $556
Laurent Dauphin $70,000 (1)
Salary Remaining : $519
Brett Festerling $65,000 (3)
Salary Remaining : $481
Hunter Bishop $65,000 (1)
Salary Remaining : $481
Max Reinhart $65,000 (1)
Salary Remaining : $481
Mitch Wahl $65,000 (1)
Salary Remaining : $481
Alexandre Mallet $65,000 (3)
Salary Remaining : $481
Marek Hrivik $65,000 (3)
Salary Remaining : $481
Cody Franson $65,000 (3)
Salary Remaining : $481
Alexei Bereglazov $65,000 (1)
Salary Remaining : $481
Michael Kapla $65,000 (1)
Salary Remaining : $481
Barry Brust $65,000 (1)
Salary Remaining : $481
Brian Foster $65,000 (1)
Salary Remaining : $481
Brent Regner $65,000 (3)
Salary Remaining : $481
Lars Johansson $65,000 (1)
Salary Remaining : $481
Chris Thorburn $65,000 (3)
Salary Remaining : $481
Mike Brown $65,000 (1)
Salary Remaining : $481
Chris Conner $65,000 (3)
Salary Remaining : $481
Total Farm Players21
Salary Commitment
Year 32 : $1,538,834
Year 33 : $619,417
Year 34 : $619,417
Year 35 : $164,417
Salary Average Commitment
Year 32 : $1,538,834
Year 33 : $619,417
Year 34 : $619,417
Year 35 : $164,417

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,710 - 95.17%
Level 2: 5000 - $60 - 4,870 - 97.40%
Level 3: 2000 - $35 - 1,999 - 99.96%
Level 4: 4000 - $20 - 3,958 - 98.95%
Luxury : 1000 - $200 - 993 - 99.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.22%
Farm Level 2: 1000 - $15 - 967 - 96.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,530 - 97.39%
Average Income per Game$1,719,486
Year to Date Revenue$70,498,910
Farm
Home Games Left0
Average Attendance - %2,892 - 96.39%
Average Income per Game$110,512
Year to Date Revenue$4,530,991

Expense

Pro Players Total Salaries$81,042,976
Farm Players Total Salaries$2,303,659
Coaches Total Salaries$1,615,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,867,907
Farm Year To Date Expenses$2,985,089
Pro Salary Cap To Date$79,910,075
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$607,466
Pro Estimated Expenses$607,466
Farm Remaining Season Days1
Farm Expenses Per Days$21,879
Farm Estimated Expenses$21,879
Estimated Season Expenses$629,345
Estimated Season Salary Cap$80,510,393
Estimate Under Maximum Salary Cap of $81,500,000$989,607
Estimate Over Minimum Salary Cap of $60,200,000 $20,310,393
Current Bank Account$46,879,149
Projected Bank Account$46,249,804

Pro Players Salaries

Jeff Skinner $9,000,000 (6)
-Salary Remaining : $66,667
Shea Weber (1 Way Contract) $7,857,143 (1)
-Salary Remaining : $58,201
Matthew Tkachuk $7,000,000 (6)
-Salary Remaining : $51,852
Patrice Bergeron (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $50,926
Johnny Gaudreau (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $50,000
Patrik Laine $6,750,000 (4)
-Salary Remaining : $50,000
Brad Marchand (1 Way Contract) $6,125,000 (5)
-Salary Remaining : $45,370
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $44,444
Frederik Andersen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $37,037
Charlie McAvoy $4,900,000 (6)
-Salary Remaining : $36,296
Sam Bennett $2,550,000 (4)
-Salary Remaining : $18,889
Oliver Bjorkstrand $2,500,000 (3)
-Salary Remaining : $18,519
Vinnie Hinostroza $1,500,000 (1)
-Salary Remaining : $11,111
Thatcher Demko $1,050,000 (4)
-Salary Remaining : $7,778
Henri Jokiharju $925,000 (3)
-Salary Remaining : $6,852
Andrei Svechnikov $925,000 (3)
-Salary Remaining : $6,852
Tyson Jost $885,833 (1)
-Salary Remaining : $6,562
Troy Grosenick $750,000 (4)
-Salary Remaining : $5,556
Tim Heed $750,000 (4)
-Salary Remaining : $5,556
Michael Stone $750,000 (4)
-Salary Remaining : $5,556
Niklas Kronwall (1 Way Contract) $750,000 (4)
-Salary Remaining : $5,556
Roman Polak (1 Way Contract) $750,000 (4)
-Salary Remaining : $5,556
Brendan Leipsic $700,000 (4)
-Salary Remaining : $5,185
Total Pro Players23
Salary Commitment
Year 32 : $81,042,976
Year 33 : $70,800,000
Year 34 : $59,050,000
Year 35 : $41,825,000
Salary Average Commitment
Year 32 : $67,217,976
Year 33 : $56,975,000
Year 34 : $45,225,000
Year 35 : $28,000,000
Salary Cap with 1 Way Contract
Year 32 : $81,042,976
Year 33 : $70,800,000
Year 34 : $59,050,000
Year 35 : $41,825,000

Farm Players Salaries

Trevor van Riemsdyk $375,000 (2)
Salary Remaining : $2,778
Matthew Peca $130,000 (1)
Salary Remaining : $963
Kailer Yamamoto $89,417 (3)
Salary Remaining : $662
Eeli Tolvanen $89,417 (3)
Salary Remaining : $662
Timothy Lijegren $89,417 (3)
Salary Remaining : $662
Juuso Valimaki $89,417 (3)
Salary Remaining : $662
Sonny Milano $87,413 (1)
Salary Remaining : $648
Joshua Ho-Sang $87,413 (1)
Salary Remaining : $648
Nikita Scherbak $86,333 (1)
Salary Remaining : $640
Martin Necas $86,333 (5)
Salary Remaining : $640
Max Comtois $82,000 (3)
Salary Remaining : $607
Matthew Highmore $77,583 (1)
Salary Remaining : $575
Tomas Hyka $75,000 (2)
Salary Remaining : $556
Emile Poirier $75,000 (4)
Salary Remaining : $556
Nikita Nesterov $75,000 (4)
Salary Remaining : $556
Trevor Cann $75,000 (4)
Salary Remaining : $556
Jon Gillies $75,000 (2)
Salary Remaining : $556
Jonas Siegenthaler $71,417 (1)
Salary Remaining : $529
Duncan Siemens $70,000 (2)
Salary Remaining : $519
Reece Scarlett $70,000 (1)
Salary Remaining : $519
Martin Frk $70,000 (2)
Salary Remaining : $519
Nick Ebert $70,000 (2)
Salary Remaining : $519
J.C. Lipon $70,000 (2)
Salary Remaining : $519
Boo Nieves $70,000 (1)
Salary Remaining : $519
Trevor Carrick $67,500 (1)
Salary Remaining : $500
Ryan Kujawinski $0 (0)
Salary Remaining : $0
Daniel Catenacci $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 32 : $2,303,658
Year 33 : $1,556,001
Year 34 : $751,001
Year 35 : $311,333
Salary Average Commitment
Year 32 : $2,293,658
Year 33 : $1,546,001
Year 34 : $741,001
Year 35 : $301,333

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,809 - 96.81%
Level 2: 5000 - $60 - 4,841 - 96.82%
Level 3: 2000 - $35 - 1,999 - 99.94%
Level 4: 4000 - $25 - 3,158 - 78.96%
Luxury : 1000 - $200 - 993 - 99.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.56%
Farm Level 2: 1000 - $15 - 960 - 96.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,799 - 93.33%
Average Income per Game$1,730,604
Year to Date Revenue$70,954,778
Farm
Home Games Left0
Average Attendance - %2,831 - 94.37%
Average Income per Game$107,856
Year to Date Revenue$4,422,114

Expense

Pro Players Total Salaries$78,771,666
Farm Players Total Salaries$1,830,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value($6,657,360)
Pro Year To Date Expenses$84,192,822
Farm Year To Date Expenses$2,182,593
Pro Salary Cap To Date$82,207,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$598,309
Pro Estimated Expenses$598,309
Farm Remaining Season Days1
Farm Expenses Per Days$16,519
Farm Estimated Expenses$16,519
Estimated Season Expenses$614,828
Estimated Season Salary Cap$76,133,752
Estimate Under Maximum Salary Cap of $81,500,000$5,366,248
Estimate Over Minimum Salary Cap of $60,200,000 $15,933,752
Current Bank Account$53,942,174
Projected Bank Account$53,327,346

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (6)
-Salary Remaining : $81,481
Tyler Seguin (1 Way Contract) $9,850,000 (4)
-Salary Remaining : $72,963
P.K. Subban (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $50,000
Connor Hellebuyck $6,166,666 (2)
-Salary Remaining : $45,679
Taylor Hall $6,000,000 (5)
-Salary Remaining : $44,444
Tomas Hertl (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $41,667
Jakob Silfverberg $5,250,000 (4)
-Salary Remaining : $38,889
Alexander Wennberg $4,900,000 (5)
-Salary Remaining : $36,296
Nick Foligno (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $24,074
Christopher Tanev (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $21,111
David Rittich $2,750,000 (1)
-Salary Remaining : $20,370
Ryan Ellis (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $18,519
Alex Iafallo $2,425,000 (2)
-Salary Remaining : $17,963
Jordan Martinook $2,000,000 (1)
-Salary Remaining : $14,815
Zemgus Girgensons $1,600,000 (2)
-Salary Remaining : $11,852
David Kampf $1,000,000 (3)
-Salary Remaining : $7,407
Marcus Foligno $975,000 (2)
-Salary Remaining : $7,222
Nico Hischier $925,000 (1)
-Salary Remaining : $6,852
Tim Schaller $805,000 (4)
-Salary Remaining : $5,963
Andreas Martinsen $750,000 (1)
-Salary Remaining : $5,556
Adam McQuaid $750,000 (1)
-Salary Remaining : $5,556
Trevor Daley $650,000 (4)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $78,771,666
Year 33 : $71,596,666
Year 34 : $54,805,000
Year 35 : $53,805,000
Salary Average Commitment
Year 32 : $76,996,666
Year 33 : $69,821,666
Year 34 : $54,805,000
Year 35 : $53,805,000
Salary Cap with 1 Way Contract
Year 32 : $78,771,666
Year 33 : $71,596,666
Year 34 : $54,805,000
Year 35 : $53,805,000

Farm Players Salaries

Mikhail Grigorenko $140,000 (4)
Salary Remaining : $1,037
Justin Dowling $80,500 (4)
Salary Remaining : $596
Marko Dano $80,000 (1)
Salary Remaining : $593
Stefan Elliott $75,000 (1)
Salary Remaining : $556
Cody Goloubef $75,000 (4)
Salary Remaining : $556
Justin Fontaine $75,000 (3)
Salary Remaining : $556
Blake Pietila $75,000 (4)
Salary Remaining : $556
Nick Shore $75,000 (4)
Salary Remaining : $556
Tyler McNeely $75,000 (3)
Salary Remaining : $556
Jonathan Racine $75,000 (1)
Salary Remaining : $556
Jayson Megna $75,000 (4)
Salary Remaining : $556
Michael Sgarbossa $75,000 (4)
Salary Remaining : $556
Akim Aliu $75,000 (3)
Salary Remaining : $556
David Warsofsky $75,000 (4)
Salary Remaining : $556
Tim Stapleton $75,000 (3)
Salary Remaining : $556
Kyle Capobianco $74,500 (1)
Salary Remaining : $552
Victor Bartley $70,000 (3)
Salary Remaining : $519
Morgan Ellis $70,000 (3)
Salary Remaining : $519
Nicolas Aube-Kubel $70,000 (2)
Salary Remaining : $519
Tyler Bunz $70,000 (3)
Salary Remaining : $519
Matt Keetley $70,000 (3)
Salary Remaining : $519
Michael Dal Colle $70,000 (3)
Salary Remaining : $519
Nigel Dawes $70,000 (3)
Salary Remaining : $519
Jeff Glass $65,000 (2)
Salary Remaining : $481
Ryan Olsen $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 32 : $1,830,000
Year 33 : $1,525,500
Year 34 : $1,390,500
Year 35 : $670,500
Salary Average Commitment
Year 32 : $1,830,000
Year 33 : $1,525,500
Year 34 : $1,390,500
Year 35 : $670,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $95 - 5,943 - 84.90%
Level 2: 5500 - $69 - 3,946 - 71.75%
Level 3: 2750 - $40 - 2,046 - 74.38%
Level 4: 4500 - $28 - 3,152 - 70.04%
Luxury : 1250 - $190 - 1,058 - 84.61%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.05%
Farm Level 2: 1000 - $15 - 979 - 97.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,144 - 76.88%
Average Income per Game$1,715,235
Year to Date Revenue$70,324,618
Farm
Home Games Left0
Average Attendance - %2,900 - 96.68%
Average Income per Game$110,599
Year to Date Revenue$4,534,553

Expense

Pro Players Total Salaries$80,275,934
Farm Players Total Salaries$2,170,333
Coaches Total Salaries$6,615,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,816,412
Farm Year To Date Expenses$2,647,533
Pro Salary Cap To Date$80,612,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$640,933
Pro Estimated Expenses$640,933
Farm Remaining Season Days1
Farm Expenses Per Days$18,780
Farm Estimated Expenses$18,780
Estimated Season Expenses$659,713
Estimated Season Salary Cap$81,207,278
Estimate Under Maximum Salary Cap of $81,500,000$292,722
Estimate Over Minimum Salary Cap of $60,200,000 $21,007,278
Current Bank Account$136,551,265
Projected Bank Account$135,891,552

Pro Players Salaries

Mark Stone $9,500,000 (3)
-Salary Remaining : $70,370
Logan Couture (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $59,259
Aaron Ekblad (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $55,556
Erik Karlsson (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $48,148
Matt Duchene (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $44,444
J.T. Miller $5,250,000 (1)
-Salary Remaining : $38,889
Josh Bailey (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $37,037
Nazem Kadri (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $33,333
Ryan Murray (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $32,593
Jonas Brodin $4,166,667 (1)
-Salary Remaining : $30,864
Andrei Vasilevskiy $3,500,000 (1)
-Salary Remaining : $25,926
Charlie Coyle (1 Way Contract) $3,200,000 (6)
-Salary Remaining : $23,704
Ondrej Kase $2,600,000 (3)
-Salary Remaining : $19,259
Joel Armia $2,600,000 (2)
-Salary Remaining : $19,259
Kevan Miller (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $18,519
Jamie Oleksiak $2,100,000 (2)
-Salary Remaining : $15,556
Nick Ritchie $1,600,000 (2)
-Salary Remaining : $11,852
Malcolm Subban $850,000 (2)
-Salary Remaining : $6,296
Anders Lindback $800,100 (1)
-Salary Remaining : $5,927
David Rundblad $800,000 (1)
-Salary Remaining : $5,926
Austin Wagner $759,167 (6)
-Salary Remaining : $5,623
John Moore $650,000 (4)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $82,775,934
Year 33 : $54,759,167
Year 34 : $43,209,167
Year 35 : $18,109,167
Salary Average Commitment
Year 32 : $70,045,934
Year 33 : $42,029,167
Year 34 : $32,429,167
Year 35 : $18,109,167
Salary Cap with 1 Way Contract
Year 32 : $82,775,934
Year 33 : $54,759,167
Year 34 : $43,209,167
Year 35 : $18,109,167

Farm Players Salaries

Pavel Zacha $225,000 (4)
Salary Remaining : $1,667
Jordan Weal $100,000 (4)
Salary Remaining : $741
Valeri Nichushkin $85,000 (4)
Salary Remaining : $630
Evgeni Medvedev $80,000 (1)
Salary Remaining : $593
Matt Moulson $80,000 (1)
Salary Remaining : $593
Eddie Lack $80,000 (1)
Salary Remaining : $593
Michael Kostka $80,000 (1)
Salary Remaining : $593
Dan Ellis $80,000 (1)
Salary Remaining : $593
John Mitchell $75,000 (4)
Salary Remaining : $556
Antti Tyrvainen $75,000 (4)
Salary Remaining : $556
Evan Brophey $75,000 (4)
Salary Remaining : $556
Brendan Gaunce $75,000 (4)
Salary Remaining : $556
Colin McDonald $75,000 (4)
Salary Remaining : $556
Sergey Kalinin $75,000 (4)
Salary Remaining : $556
Rene Bourque $75,000 (4)
Salary Remaining : $556
Eric Gelinas $75,000 (4)
Salary Remaining : $556
Cameron Gaunce $75,000 (4)
Salary Remaining : $556
Filip Chlapik $72,833 (4)
Salary Remaining : $540
Stuart Percy $70,000 (3)
Salary Remaining : $519
J.T. Brown $70,000 (1)
Salary Remaining : $519
Jan Rutta $70,000 (3)
Salary Remaining : $519
Branislav Mezei $70,000 (3)
Salary Remaining : $519
Darren Archibald $70,000 (3)
Salary Remaining : $519
Antoine Bibeau $67,500 (2)
Salary Remaining : $500
Jaroslav Janus $65,000 (1)
Salary Remaining : $481
Griffin Reinhart $65,000 (1)
Salary Remaining : $481
Henri Ikonen $65,000 (1)
Salary Remaining : $481
Total Farm Players27
Salary Commitment
Year 32 : $2,170,333
Year 33 : $1,505,333
Year 34 : $1,437,833
Year 35 : $1,157,833
Salary Average Commitment
Year 32 : $2,010,333
Year 33 : $1,345,333
Year 34 : $1,277,833
Year 35 : $997,833

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $110 - 4,573 - 76.22%
Level 2: 5000 - $75 - 3,601 - 72.02%
Level 3: 2000 - $45 - 1,561 - 78.05%
Level 4: 4000 - $30 - 2,818 - 70.46%
Luxury : 1000 - $300 - 700 - 70.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,678 - 83.90%
Farm Level 2: 1000 - $20 - 835 - 83.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,254 - 73.63%
Average Income per Game$1,615,842
Year to Date Revenue$66,249,520
Farm
Home Games Left0
Average Attendance - %2,513 - 83.76%
Average Income per Game$113,150
Year to Date Revenue$4,639,167

Expense

Pro Players Total Salaries$75,251,624
Farm Players Total Salaries$1,625,917
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,834,239
Farm Year To Date Expenses$2,553,306
Pro Salary Cap To Date$72,553,459
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$563,716
Pro Estimated Expenses$563,716
Farm Remaining Season Days1
Farm Expenses Per Days$19,451
Farm Estimated Expenses$19,451
Estimated Season Expenses$583,167
Estimated Season Salary Cap$73,067,360
Estimate Under Maximum Salary Cap of $81,500,000$8,432,640
Estimate Over Minimum Salary Cap of $60,200,000 $12,867,360
Current Bank Account$71,567,026
Projected Bank Account$70,983,859

Pro Players Salaries

Connor McDavid $12,500,000 (9)
-Salary Remaining : $92,593
Sergei Bobrovsky (1 Way Contract) $10,000,000 (5)
-Salary Remaining : $74,074
Claude Giroux (1 Way Contract) $8,275,000 (3)
-Salary Remaining : $61,296
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $59,259
Keith Yandle (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $47,037
Cam Atkinson (Out of Payroll) $5,875,000 (2)
-Salary Remaining : $43,519
Roman Josi $4,500,000 (4)
-Salary Remaining : $33,333
David Perron (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $29,630
Will Butcher $3,733,333 (4)
-Salary Remaining : $27,654
Ryan Pulock $2,000,000 (1)
-Salary Remaining : $14,815
Darcy Kuemper $1,850,000 (4)
-Salary Remaining : $13,704
Anthony Duclair $1,650,000 (2)
-Salary Remaining : $12,222
Dominik Kahun $925,000 (2)
-Salary Remaining : $6,852
Filip Hronek $913,333 (3)
-Salary Remaining : $6,765
Clayton Keller $885,833 (1)
-Salary Remaining : $6,562
Brendan Perlini $874,125 (2)
-Salary Remaining : $6,475
Dylan Sikura $750,000 (4)
-Salary Remaining : $5,556
Teddy Blueger $750,000 (3)
-Salary Remaining : $5,556
Caleb Jones $720,000 (2)
-Salary Remaining : $5,333
Peter Cehlarik $700,000 (1)
-Salary Remaining : $5,185
Total Pro Players20
Salary Commitment
Year 32 : $75,251,624
Year 33 : $59,665,791
Year 34 : $43,271,666
Year 35 : $33,333,333
Salary Average Commitment
Year 32 : $63,429,124
Year 33 : $49,215,791
Year 34 : $33,821,666
Year 35 : $23,883,333
Salary Cap with 1 Way Contract
Year 32 : $75,251,624
Year 33 : $59,665,791
Year 34 : $43,271,666
Year 35 : $33,333,333

Farm Players Salaries

Adam Erne $105,000 (1)
Salary Remaining : $778
Tage Thompson $92,500 (2)
Salary Remaining : $685
Robby Fabbri $90,000 (2)
Salary Remaining : $667
Jeremy Bracco $84,250 (2)
Salary Remaining : $624
Rasmus Rissanen $80,000 (2)
Salary Remaining : $593
Mark McNeill $75,000 (4)
Salary Remaining : $556
Jyrki Jokipakka $75,000 (2)
Salary Remaining : $556
Sergey Tolchinsky $75,000 (4)
Salary Remaining : $556
Mason Appleton $74,167 (2)
Salary Remaining : $549
Dylan Olsen $72,500 (2)
Salary Remaining : $537
Brenden Kitchton $72,500 (2)
Salary Remaining : $537
William Carrier $72,500 (1)
Salary Remaining : $537
Tyler Graovac $70,000 (1)
Salary Remaining : $519
Joey Laleggia $67,500 (1)
Salary Remaining : $500
Alexander Urbom $65,000 (1)
Salary Remaining : $481
Juraj Simek $65,000 (1)
Salary Remaining : $481
Tyler Beskorowany $65,000 (1)
Salary Remaining : $481
Timo Pielmeier $65,000 (1)
Salary Remaining : $481
Justin DiBenedetto $65,000 (1)
Salary Remaining : $481
Blair Jones $65,000 (1)
Salary Remaining : $481
Sebastien Caron $65,000 (1)
Salary Remaining : $481
Andrei Mironov $65,000 (1)
Salary Remaining : $481
Total Farm Players22
Salary Commitment
Year 32 : $1,625,917
Year 33 : $790,917
Year 34 : $150,000
Year 35 : $150,000
Salary Average Commitment
Year 32 : $1,640,334
Year 33 : $790,917
Year 34 : $150,000
Year 35 : $150,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $95 - 5,802 - 96.70%
Level 2: 5000 - $60 - 4,881 - 97.62%
Level 3: 2000 - $35 - 1,999 - 99.94%
Level 4: 4000 - $20 - 3,963 - 99.08%
Luxury : 1000 - $200 - 988 - 98.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 982 - 98.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,633 - 97.96%
Average Income per Game$1,691,082
Year to Date Revenue$69,334,349
Farm
Home Games Left0
Average Attendance - %2,897 - 96.58%
Average Income per Game$110,392
Year to Date Revenue$4,526,089

Expense

Pro Players Total Salaries$80,617,413
Farm Players Total Salaries$2,123,917
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,814,328
Farm Year To Date Expenses$2,703,718
Pro Salary Cap To Date$80,020,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$603,092
Pro Estimated Expenses$603,092
Farm Remaining Season Days1
Farm Expenses Per Days$20,177
Farm Estimated Expenses$20,177
Estimated Season Expenses$623,269
Estimated Season Salary Cap$80,617,410
Estimate Under Maximum Salary Cap of $81,500,000$882,590
Estimate Over Minimum Salary Cap of $60,200,000 $20,417,410
Current Bank Account$101,901,206
Projected Bank Account$101,277,937

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
-Salary Remaining : $86,243
Auston Matthews $11,634,000 (10)
-Salary Remaining : $86,178
Vladimir Tarasenko (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $55,556
Kevin Shattenkirk (1 Way Contract) $6,650,000 (2)
-Salary Remaining : $49,259
John Gibson (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $47,407
Brock Nelson $6,000,000 (3)
-Salary Remaining : $44,444
Hampus Lindholm (1 Way Contract) $5,205,556 (5)
-Salary Remaining : $38,560
Joel Edmundson $3,100,000 (2)
-Salary Remaining : $22,963
Kevin Fiala $3,000,000 (4)
-Salary Remaining : $22,222
Danton Heinen $2,800,000 (3)
-Salary Remaining : $20,741
Oskar Sundqvist $2,750,000 (4)
-Salary Remaining : $20,370
Nate Schmidt $2,250,000 (2)
-Salary Remaining : $16,667
Joe Thornton (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $14,815
Evan Rodrigues $2,000,000 (2)
-Salary Remaining : $14,815
Nick Jensen $2,000,000 (3)
-Salary Remaining : $14,815
Dmitry Kulikov (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $7,407
Drew Stafford (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $7,407
Curtis McElhinney $850,000 (1)
-Salary Remaining : $6,296
Ryan Graves $735,000 (2)
-Salary Remaining : $5,444
Dmitrij Jaskin $700,000 (4)
-Salary Remaining : $5,185
Gabriel Bourque $700,000 (4)
-Salary Remaining : $5,185
Zack Mitchell $700,000 (4)
-Salary Remaining : $5,185
Total Pro Players22
Salary Commitment
Year 32 : $80,617,413
Year 33 : $79,767,413
Year 34 : $51,132,413
Year 35 : $24,689,556
Salary Average Commitment
Year 32 : $80,617,413
Year 33 : $79,767,413
Year 34 : $51,132,413
Year 35 : $24,689,556
Salary Cap with 1 Way Contract
Year 32 : $80,617,413
Year 33 : $79,767,413
Year 34 : $51,132,413
Year 35 : $24,689,556

Farm Players Salaries

Christian Dvorak $445,000 (8)
Salary Remaining : $3,296
Jay Beagle $250,000 (2)
Salary Remaining : $1,852
Spencer Foo $92,500 (1)
Salary Remaining : $685
Sam Vigneault $92,500 (1)
Salary Remaining : $685
Andrew Sturtz $76,750 (1)
Salary Remaining : $569
Niklas Hansson $74,583 (1)
Salary Remaining : $552
Matheson Iacopelli $74,250 (1)
Salary Remaining : $550
Connor Hobbs $72,000 (1)
Salary Remaining : $533
Vitek Vanecek $71,667 (5)
Salary Remaining : $531
Calvin Thurkauf $71,500 (1)
Salary Remaining : $530
Alexandre Fortin $70,667 (1)
Salary Remaining : $523
Adam Johnson $70,000 (1)
Salary Remaining : $519
Michael Chaput $70,000 (4)
Salary Remaining : $519
Tyrell Goulbourne $70,000 (3)
Salary Remaining : $519
Sam Anas $67,500 (2)
Salary Remaining : $500
Brad Stuart $65,000 (3)
Salary Remaining : $481
Harri Sateri $65,000 (3)
Salary Remaining : $481
Tommy Hughes $65,000 (3)
Salary Remaining : $481
Joel Vermin $65,000 (3)
Salary Remaining : $481
Andy Chiodo $65,000 (3)
Salary Remaining : $481
Andy Wozniewski $65,000 (3)
Salary Remaining : $481
Brendan Bell $65,000 (3)
Salary Remaining : $481
Total Farm Players22
Salary Commitment
Year 32 : $2,123,917
Year 33 : $1,429,167
Year 34 : $1,111,667
Year 35 : $586,667
Salary Average Commitment
Year 32 : $2,123,917
Year 33 : $1,429,167
Year 34 : $1,111,667
Year 35 : $586,667

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 5,671 - 94.51%
Level 2: 5000 - $60 - 4,845 - 96.90%
Level 3: 2000 - $35 - 1,998 - 99.90%
Level 4: 4000 - $20 - 3,900 - 97.50%
Luxury : 1000 - $200 - 987 - 98.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,913 - 95.65%
Farm Level 2: 1000 - $12 - 984 - 98.43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,401 - 96.67%
Average Income per Game$1,668,194
Year to Date Revenue$68,395,959
Farm
Home Games Left0
Average Attendance - %2,897 - 96.57%
Average Income per Game$98,584
Year to Date Revenue$4,041,935

Expense

Pro Players Total Salaries$77,902,499
Farm Players Total Salaries$2,557,000
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,729,488
Farm Year To Date Expenses$3,058,425
Pro Salary Cap To Date$77,084,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$581,870
Pro Estimated Expenses$581,870
Farm Remaining Season Days1
Farm Expenses Per Days$22,644
Farm Estimated Expenses$22,644
Estimated Season Expenses$604,514
Estimated Season Salary Cap$77,661,426
Estimate Under Maximum Salary Cap of $81,500,000$3,838,574
Estimate Over Minimum Salary Cap of $60,200,000 $17,461,426
Current Bank Account$71,626,508
Projected Bank Account$71,021,994

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $59,259
Dustin Byfuglien (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $56,296
Dylan Larkin $6,100,000 (7)
-Salary Remaining : $45,185
Esa Lindell (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $42,963
Tyler Johnson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $37,037
Sami Vatanen (1 Way Contract) $4,875,000 (2)
-Salary Remaining : $36,111
Mike Matheson $4,875,000 (4)
-Salary Remaining : $36,111
Vincent Trocheck (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $35,185
Brett Pesce $4,025,000 (1)
-Salary Remaining : $29,815
Evgenii Dadonov $4,000,000 (2)
-Salary Remaining : $29,630
Tanner Pearson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $27,778
Jimmy Howard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $25,926
Philipp Grubauer $3,333,333 (3)
-Salary Remaining : $24,691
Kasperi Kapanen $3,200,000 (6)
-Salary Remaining : $23,704
Josh Anderson $1,850,000 (2)
-Salary Remaining : $13,704
Anthony Stolarz $1,700,000 (2)
-Salary Remaining : $12,593
Josh Archibald $1,250,000 (4)
-Salary Remaining : $9,259
Sean Kuraly $1,250,000 (1)
-Salary Remaining : $9,259
Mikhail Sergachev $894,166 (2)
-Salary Remaining : $6,623
Sven Andrighetto $750,000 (4)
-Salary Remaining : $5,556
Robert Bortuzzo $750,000 (4)
-Salary Remaining : $5,556
Matt Roy $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $77,902,499
Year 33 : $55,877,499
Year 34 : $39,058,333
Year 35 : $29,925,000
Salary Average Commitment
Year 32 : $63,477,499
Year 33 : $45,552,499
Year 34 : $28,733,333
Year 35 : $24,750,000
Salary Cap with 1 Way Contract
Year 32 : $77,902,499
Year 33 : $55,877,499
Year 34 : $39,058,333
Year 35 : $29,925,000

Farm Players Salaries

Paul LaDue $97,500 (4)
Salary Remaining : $722
Toby Enstrom $97,500 (2)
Salary Remaining : $722
Daniel O'Regan $92,500 (2)
Salary Remaining : $685
Jordan Greenway $91,667 (1)
Salary Remaining : $679
Robert Thomas $89,417 (3)
Salary Remaining : $662
Ryan Collins $88,083 (2)
Salary Remaining : $652
Nicholas Baptiste $87,500 (3)
Salary Remaining : $648
Julius Bergman $76,500 (3)
Salary Remaining : $567
Tomas Jurco $75,000 (2)
Salary Remaining : $556
Justin Falk $75,000 (1)
Salary Remaining : $556
Devin Sideroff $72,833 (2)
Salary Remaining : $540
Joakim Ryan $72,500 (2)
Salary Remaining : $537
Alex Broadhurst $72,500 (2)
Salary Remaining : $537
Nikita Popugaev $71,000 (4)
Salary Remaining : $526
Jacob Josefson $70,000 (2)
Salary Remaining : $519
J-F Berube $70,000 (2)
Salary Remaining : $519
Liam O'Brien $70,000 (2)
Salary Remaining : $519
Andreas Englund $70,000 (2)
Salary Remaining : $519
Kenton Helgesen $70,000 (3)
Salary Remaining : $519
Mason McDonald $69,000 (2)
Salary Remaining : $511
Joonas Lyytinen $67,500 (3)
Salary Remaining : $500
Matt Iacopelli $66,000 (3)
Salary Remaining : $489
Lawrence Pilut $65,000 (1)
Salary Remaining : $481
Jacob MacDonald $65,000 (1)
Salary Remaining : $481
Ilya Lyubushkin $65,000 (1)
Salary Remaining : $481
Keegan Kanzig $65,000 (2)
Salary Remaining : $481
Mac Carruth $65,000 (1)
Salary Remaining : $481
Colin Blackwell $65,000 (1)
Salary Remaining : $481
Connor Clifton $65,000 (1)
Salary Remaining : $481
Matt Hunwick $65,000 (3)
Salary Remaining : $481
Anthony Camara $65,000 (1)
Salary Remaining : $481
Turner Elson $65,000 (3)
Salary Remaining : $481
Byron Froese $65,000 (3)
Salary Remaining : $481
Ben Johnson $65,000 (3)
Salary Remaining : $481
Zach Nastasiuk $65,000 (3)
Salary Remaining : $481
Total Farm Players35
Salary Commitment
Year 32 : $2,557,000
Year 33 : $1,935,333
Year 34 : $950,417
Year 35 : $168,500
Salary Average Commitment
Year 32 : $2,557,050
Year 33 : $1,935,383
Year 34 : $950,417
Year 35 : $168,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,702 - 95.04%
Level 2: 5000 - $60 - 4,794 - 95.88%
Level 3: 2000 - $35 - 1,993 - 99.67%
Level 4: 4000 - $20 - 3,933 - 98.31%
Luxury : 1000 - $200 - 986 - 98.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,915 - 95.73%
Farm Level 2: 1000 - $10 - 997 - 99.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,408 - 96.71%
Average Income per Game$1,708,840
Year to Date Revenue$70,062,460
Farm
Home Games Left0
Average Attendance - %2,912 - 97.07%
Average Income per Game$91,008
Year to Date Revenue$3,731,348

Expense

Pro Players Total Salaries$72,410,586
Farm Players Total Salaries$1,810,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$72,366,625
Farm Year To Date Expenses$2,352,084
Pro Salary Cap To Date$71,374,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$543,782
Pro Estimated Expenses$543,782
Farm Remaining Season Days1
Farm Expenses Per Days$17,111
Farm Estimated Expenses$17,111
Estimated Season Expenses$560,893
Estimated Season Salary Cap$78,910,396
Estimate Under Maximum Salary Cap of $81,500,000$2,589,604
Estimate Over Minimum Salary Cap of $60,200,000 $18,710,396
Current Bank Account$22,709,516
Projected Bank Account$22,148,623

Pro Players Salaries

Zach Parise $12,666,420 (4)
-Salary Remaining : $93,825
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $70,370
Sidney Crosby (1 Way Contract) $8,700,000 (2)
-Salary Remaining : $64,444
Jacob Trouba (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $59,259
Cam Fowler $6,500,000 (4)
-Salary Remaining : $48,148
Derick Brassard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $37,037
Sven Baertschi $3,366,666 (1)
-Salary Remaining : $24,938
Petr Mrazek (1 Way Contract) $3,125,000 (4)
-Salary Remaining : $23,148
Andrew Copp $2,280,000 (3)
-Salary Remaining : $16,889
Chad Ruhwedel $1,600,000 (4)
-Salary Remaining : $11,852
Antoine Roussel $1,500,000 (4)
-Salary Remaining : $11,111
Johan Larsson $1,200,000 (4)
-Salary Remaining : $8,889
Madison Bowey $1,000,000 (2)
-Salary Remaining : $7,407
Brian Gibbons (1 Way Contract) $850,000 (4)
-Salary Remaining : $6,296
Joe Morrow $800,000 (4)
-Salary Remaining : $5,926
Conor Garland $775,000 (3)
-Salary Remaining : $5,741
Frazer McLaren $750,000 (4)
-Salary Remaining : $5,556
Stephen Weiss $750,000 (4)
-Salary Remaining : $5,556
Jason Chimera $750,000 (4)
-Salary Remaining : $5,556
Brendan Guhle $697,500 (1)
-Salary Remaining : $5,167
Jeff Frazee $650,000 (1)
-Salary Remaining : $4,815
Danny Syvret $650,000 (3)
-Salary Remaining : $4,815
Garnet Exelby $650,000 (3)
-Salary Remaining : $4,815
Joe Finley $650,000 (3)
-Salary Remaining : $4,815
Total Pro Players24
Salary Commitment
Year 32 : $72,410,586
Year 33 : $62,696,420
Year 34 : $43,496,420
Year 35 : $38,491,420
Salary Average Commitment
Year 32 : $63,560,586
Year 33 : $53,846,420
Year 34 : $43,496,420
Year 35 : $38,491,420
Salary Cap with 1 Way Contract
Year 32 : $72,410,586
Year 33 : $62,696,420
Year 34 : $43,496,420
Year 35 : $38,491,420

Farm Players Salaries

Nikolai Zherdev $75,000 (4)
Salary Remaining : $556
Patrick Coulombe $75,000 (4)
Salary Remaining : $556
Joonas Rask $75,000 (4)
Salary Remaining : $556
Steven Reinprecht $75,000 (4)
Salary Remaining : $556
Matt Kennedy $75,000 (4)
Salary Remaining : $556
Mark Cullen $70,000 (1)
Salary Remaining : $519
Yuri Alexandrov $65,000 (3)
Salary Remaining : $481
Daniel Paille $65,000 (1)
Salary Remaining : $481
Anton Babchuk $65,000 (1)
Salary Remaining : $481
Andrew Ebbett $65,000 (3)
Salary Remaining : $481
Lauri Korpikoski $65,000 (2)
Salary Remaining : $481
Alexei Ponikarovsky $65,000 (1)
Salary Remaining : $481
Alex Friesen $65,000 (2)
Salary Remaining : $481
Stefan Legien $65,000 (2)
Salary Remaining : $481
Matt Corrente $65,000 (3)
Salary Remaining : $481
Ethan Werek $65,000 (2)
Salary Remaining : $481
Zenon Konopka $65,000 (1)
Salary Remaining : $481
Shawn Hunwick $65,000 (1)
Salary Remaining : $481
Jeff Deslauriers $65,000 (3)
Salary Remaining : $481
Brian Boucher $65,000 (2)
Salary Remaining : $481
Shane O'Brien $65,000 (3)
Salary Remaining : $481
Michael Vernace $65,000 (3)
Salary Remaining : $481
Brock Trotter $65,000 (3)
Salary Remaining : $481
Brad Mills $65,000 (3)
Salary Remaining : $481
Jan Hejda $65,000 (3)
Salary Remaining : $481
Sami Lepisto $65,000 (2)
Salary Remaining : $481
Lukas Kaspar $65,000 (3)
Salary Remaining : $481
Total Farm Players27
Salary Commitment
Year 32 : $1,810,000
Year 33 : $1,415,000
Year 34 : $1,025,000
Year 35 : $375,000
Salary Average Commitment
Year 32 : $1,810,000
Year 33 : $1,415,000
Year 34 : $1,025,000
Year 35 : $375,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - $97 - 5,646 - 86.87%
Level 2: 6000 - $57 - 4,739 - 78.99%
Level 3: 3500 - $35 - 2,450 - 70.00%
Level 4: 4500 - $20 - 3,922 - 87.15%
Luxury : 1500 - $197 - 1,060 - 70.69%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.47%
Farm Level 2: 1000 - $15 - 949 - 94.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,818 - 80.99%
Average Income per Game$1,691,125
Year to Date Revenue$69,336,133
Farm
Home Games Left0
Average Attendance - %2,839 - 94.63%
Average Income per Game$108,503
Year to Date Revenue$4,448,627

Expense

Pro Players Total Salaries$70,915,000
Farm Players Total Salaries$2,210,000
Coaches Total Salaries$1,167,755
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,846,499
Farm Year To Date Expenses$2,857,975
Pro Salary Cap To Date$70,229,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$529,000
Pro Estimated Expenses$529,000
Farm Remaining Season Days1
Farm Expenses Per Days$21,317
Farm Estimated Expenses$21,317
Estimated Season Expenses$550,317
Estimated Season Salary Cap$70,755,107
Estimate Under Maximum Salary Cap of $81,500,000$10,744,893
Estimate Over Minimum Salary Cap of $60,200,000 $10,555,107
Current Bank Account$33,889,701
Projected Bank Account$33,339,384

Pro Players Salaries

Josh Manson $15,600,000 (3)
-Salary Remaining : $115,556
Alex Killorn (1 Way Contract) $15,600,000 (4)
-Salary Remaining : $115,556
Jaroslav Halak $8,500,000 (1)
-Salary Remaining : $62,963
Ryan Kesler (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $50,926
Brock Boeser $5,875,000 (5)
-Salary Remaining : $43,519
Kris Versteeg (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $22,222
Scottie Upshall (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $11,852
Elias Pettersson $925,000 (3)
-Salary Remaining : $6,852
Casey Mittelstadt $925,000 (1)
-Salary Remaining : $6,852
Matthew Konan $800,000 (1)
-Salary Remaining : $5,926
Brett Bellemore $765,000 (3)
-Salary Remaining : $5,667
Paul Ranger $750,000 (1)
-Salary Remaining : $5,556
Andrew MacWilliam $750,000 (1)
-Salary Remaining : $5,556
Ben Shutron $750,000 (3)
-Salary Remaining : $5,556
Rod Pelley $700,000 (1)
-Salary Remaining : $5,185
Lauri Tukonen $700,000 (1)
-Salary Remaining : $5,185
Brad Thiessen $700,000 (4)
-Salary Remaining : $5,185
Dustin Kohn $700,000 (1)
-Salary Remaining : $5,185
Colby Armstrong $700,000 (4)
-Salary Remaining : $5,185
Brandon Burlon $700,000 (1)
-Salary Remaining : $5,185
Jeff Zatkoff (1 Way Contract) $700,000 (4)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $5,185
Keith Aucoin $700,000 (1)
-Salary Remaining : $5,185
Sean Bergenheim $650,000 (2)
-Salary Remaining : $4,815
Anton Lander $650,000 (1)
-Salary Remaining : $4,815
Tomas Kubalik $650,000 (1)
-Salary Remaining : $4,815
Brad Boyes (1 Way Contract) $650,000 (2)
-Salary Remaining : $4,815
Total Pro Players26
Salary Commitment
Year 32 : $70,915,000
Year 33 : $42,915,000
Year 34 : $41,615,000
Year 35 : $23,575,000
Salary Average Commitment
Year 32 : $70,915,000
Year 33 : $42,915,000
Year 34 : $41,615,000
Year 35 : $23,575,000
Salary Cap with 1 Way Contract
Year 32 : $70,915,000
Year 33 : $42,915,000
Year 34 : $41,615,000
Year 35 : $23,575,000

Farm Players Salaries

James Marcou $75,000 (1)
Salary Remaining : $556
Justin Weller $75,000 (3)
Salary Remaining : $556
B.J. Crombeen $75,000 (3)
Salary Remaining : $556
Viktor Fasth $75,000 (3)
Salary Remaining : $556
Thomas McCollum $75,000 (3)
Salary Remaining : $556
Simon Gamache $70,000 (4)
Salary Remaining : $519
Mattias Ritola $70,000 (3)
Salary Remaining : $519
Matt D'Agostini $70,000 (4)
Salary Remaining : $519
Stephane Da Costa $70,000 (4)
Salary Remaining : $519
Matt Cooke $70,000 (3)
Salary Remaining : $519
Dana Tyrell $70,000 (1)
Salary Remaining : $519
Hugh Jessiman $70,000 (1)
Salary Remaining : $519
Joonas Lehtivuori $70,000 (3)
Salary Remaining : $519
Nikolay Kulemin $70,000 (3)
Salary Remaining : $519
Ryan Russell $70,000 (1)
Salary Remaining : $519
Alex Grant $70,000 (3)
Salary Remaining : $519
Sebastien Bisaillon $70,000 (1)
Salary Remaining : $519
Brent Krahn $70,000 (4)
Salary Remaining : $519
Petri Kontiola $70,000 (3)
Salary Remaining : $519
Dylan Labbe $70,000 (4)
Salary Remaining : $519
Juho Olkinuora $70,000 (4)
Salary Remaining : $519
Anthony Stewart $65,000 (2)
Salary Remaining : $481
Mark Fistric $65,000 (2)
Salary Remaining : $481
Ben Smith $65,000 (2)
Salary Remaining : $481
Steve Downie $65,000 (1)
Salary Remaining : $481
Zach Boychuk $65,000 (2)
Salary Remaining : $481
Geoff Platt $65,000 (2)
Salary Remaining : $481
Mark Fraser $65,000 (2)
Salary Remaining : $481
Charles Landry (Out of Payroll) $65,000 (1)
Salary Remaining : $481
Marcel Goc $65,000 (1)
Salary Remaining : $481
Tim Kennedy $65,000 (2)
Salary Remaining : $481
Nick Drazenovic $65,000 (2)
Salary Remaining : $481
Total Farm Players32
Salary Commitment
Year 32 : $2,210,000
Year 33 : $1,660,000
Year 34 : $1,140,000
Year 35 : $420,000
Salary Average Commitment
Year 32 : $2,210,000
Year 33 : $1,660,000
Year 34 : $1,140,000
Year 35 : $420,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6207 - $95 - 5,861 - 94.42%
Level 2: 4288 - $60 - 4,288 - 100.00%
Level 3: 3565 - $24 - 2,502 - 70.18%
Level 4: 4995 - $18 - 4,228 - 84.65%
Luxury : 995 - $194 - 990 - 99.47%
Total Capacity :20050
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.57%
Farm Level 2: 1000 - $15 - 957 - 95.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,868 - 89.12%
Average Income per Game$1,621,912
Year to Date Revenue$66,498,390
Farm
Home Games Left0
Average Attendance - %2,868 - 95.61%
Average Income per Game$109,693
Year to Date Revenue$4,497,404

Expense

Pro Players Total Salaries$86,784,533
Farm Players Total Salaries$1,862,249
Coaches Total Salaries$1,655,000
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$84,321,043
Farm Year To Date Expenses$2,783,301
Pro Salary Cap To Date$83,571,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$648,441
Pro Estimated Expenses$648,441
Farm Remaining Season Days1
Farm Expenses Per Days$20,461
Farm Estimated Expenses$20,461
Estimated Season Expenses$668,902
Estimated Season Salary Cap$80,214,429
Estimate Under Maximum Salary Cap of $81,500,000$1,285,571
Estimate Over Minimum Salary Cap of $60,200,000 $20,014,429
Current Bank Account$140,775,838
Projected Bank Account$140,106,936

Pro Players Salaries

Jakub Voracek $8,250,000 (4)
-Salary Remaining : $61,111
Phil Kessel (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $59,259
William Nylander $6,962,366 (7)
-Salary Remaining : $51,573
Mark Giordano (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $50,000
Sean Monahan (1 Way Contract) $6,375,000 (5)
-Salary Remaining : $47,222
Timo Meier $6,000,000 (7)
-Salary Remaining : $44,444
Morgan Rielly (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $37,037
Elias Lindholm (1 Way Contract) $4,850,000 (4)
-Salary Remaining : $35,926
TJ Brodie (1 Way Contract) $4,838,000 (1)
-Salary Remaining : $35,837
Kyle Palmieri (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $34,444
Jakob Chychrun $4,600,000 (10)
-Salary Remaining : $34,074
Thomas Greiss (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $33,333
James van Riemsdyk (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $31,481
Micheal Ferland $3,500,000 (3)
-Salary Remaining : $25,926
Ben Chiarot $1,400,000 (2)
-Salary Remaining : $10,370
Garnet Hathaway $1,250,000 (2)
-Salary Remaining : $9,259
Rasmus Dahlin $925,000 (3)
-Salary Remaining : $6,852
Jesperi Kotkaniemi $925,000 (3)
-Salary Remaining : $6,852
Rudolfs Balcers $759,167 (3)
-Salary Remaining : $5,623
Chad Johnson $750,000 (3)
-Salary Remaining : $5,556
Jay Bouwmeester (1 Way Contract) $750,000 (4)
-Salary Remaining : $5,556
Patrick Eaves (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $5,556
Antti Niemi $750,000 (3)
-Salary Remaining : $5,556
Total Pro Players23
Salary Commitment
Year 32 : $86,784,533
Year 33 : $62,946,533
Year 34 : $55,796,533
Year 35 : $42,787,366
Salary Average Commitment
Year 32 : $86,784,534
Year 33 : $62,946,534
Year 34 : $55,796,534
Year 35 : $42,787,367
Salary Cap with 1 Way Contract
Year 32 : $86,784,533
Year 33 : $62,946,533
Year 34 : $55,796,533
Year 35 : $42,787,366

Farm Players Salaries

David Schlemko $100,000 (3)
Salary Remaining : $741
Alexander Volkov $92,500 (3)
Salary Remaining : $685
Jonathan Dahlen $92,500 (1)
Salary Remaining : $685
Axel Jonsson Fjallby $86,000 (4)
Salary Remaining : $637
Lukas Jasek $85,333 (3)
Salary Remaining : $632
Sammy Blais $85,000 (1)
Salary Remaining : $630
David Kase $76,833 (4)
Salary Remaining : $569
Christoph Bertschy $75,000 (2)
Salary Remaining : $556
Lukas Sedlak $75,000 (2)
Salary Remaining : $556
Luca Sbisa $75,000 (3)
Salary Remaining : $556
Nail Yakupov $75,000 (4)
Salary Remaining : $556
Hunter Shinkaruk $75,000 (2)
Salary Remaining : $556
Nick Moutrey $75,000 (2)
Salary Remaining : $556
Conner Bleackley $75,000 (2)
Salary Remaining : $556
Stephon Williams $75,000 (2)
Salary Remaining : $556
Mike Condon $75,000 (4)
Salary Remaining : $556
John Nyberg $74,500 (1)
Salary Remaining : $552
Anton Lindholm $74,250 (3)
Salary Remaining : $550
Francis Perron $71,500 (2)
Salary Remaining : $530
Clark Bishop $70,000 (2)
Salary Remaining : $519
Nelson Nogier $70,000 (2)
Salary Remaining : $519
Nicholas Walters $70,000 (2)
Salary Remaining : $519
Dakota Mermis $70,000 (1)
Salary Remaining : $519
Alexandre Carrier $68,833 (1)
Salary Remaining : $510
Saku Maenalanen $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 32 : $1,862,249
Year 33 : $1,471,416
Year 34 : $739,916
Year 35 : $312,833
Salary Average Commitment
Year 32 : $1,842,249
Year 33 : $1,471,416
Year 34 : $739,916
Year 35 : $312,833

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBank Atlantic Center
Level 1: 6000 - $140 - 4,200 - 70.00%
Level 2: 5000 - $100 - 3,500 - 70.00%
Level 3: 2000 - $75 - 1,400 - 70.00%
Level 4: 4000 - $40 - 2,800 - 70.00%
Luxury : 2000 - $280 - 1,400 - 70.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,400 - 70.00%
Farm Level 2: 1000 - $100 - 700 - 70.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,300 - 70.00%
Average Income per Game$2,196,740
Year to Date Revenue$90,066,340
Farm
Home Games Left0
Average Attendance - %2,100 - 70.00%
Average Income per Game$330,750
Year to Date Revenue$13,560,750

Expense

Pro Players Total Salaries$75,967,857
Farm Players Total Salaries$2,203,379
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,452,347
Farm Year To Date Expenses$2,667,961
Pro Salary Cap To Date$75,558,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$569,392
Pro Estimated Expenses$569,392
Farm Remaining Season Days1
Farm Expenses Per Days$20,025
Farm Estimated Expenses$20,025
Estimated Season Expenses$589,417
Estimated Season Salary Cap$76,121,694
Estimate Under Maximum Salary Cap of $81,500,000$5,378,306
Estimate Over Minimum Salary Cap of $60,200,000 $15,921,694
Current Bank Account$138,531,527
Projected Bank Account$137,942,110

Pro Players Salaries

Mikko Rantanen $9,250,000 (9)
-Salary Remaining : $68,519
Steven Stamkos (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $62,963
Kyle Connor $7,142,857 (8)
-Salary Remaining : $52,910
David Pastrnak $6,666,667 (5)
-Salary Remaining : $49,383
Alex Pietrangelo $6,500,000 (6)
-Salary Remaining : $48,148
Rasmus Ristolainen (1 Way Contract) $5,400,000 (5)
-Salary Remaining : $40,000
Noah Hanifin $4,950,000 (8)
-Salary Remaining : $36,667
John Klingberg $4,250,000 (1)
-Salary Remaining : $31,481
Mattias Ekholm (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $27,778
Mikael Backlund (1 Way Contract) $3,575,000 (1)
-Salary Remaining : $26,481
Eric Staal (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $25,926
Max Domi $3,150,000 (2)
-Salary Remaining : $23,333
Carter Hutton $2,750,000 (1)
-Salary Remaining : $20,370
Keith Kinkaid $1,750,000 (3)
-Salary Remaining : $12,963
Alex Chiasson $900,000 (4)
-Salary Remaining : $6,667
Jason Spezza (1 Way Contract) $900,000 (4)
-Salary Remaining : $6,667
Alex DeBrincat $778,333 (2)
-Salary Remaining : $5,765
Rasmus Andersson $755,833 (1)
-Salary Remaining : $5,599
Derek Grant $750,000 (4)
-Salary Remaining : $5,556
Jesper Bratt $749,167 (2)
-Salary Remaining : $5,549
Total Pro Players20
Salary Commitment
Year 32 : $75,967,857
Year 33 : $64,637,024
Year 34 : $59,959,524
Year 35 : $46,209,524
Salary Average Commitment
Year 32 : $75,762,024
Year 33 : $64,637,024
Year 34 : $59,959,524
Year 35 : $46,209,524
Salary Cap with 1 Way Contract
Year 32 : $75,967,857
Year 33 : $64,637,024
Year 34 : $59,959,524
Year 35 : $46,209,524

Farm Players Salaries

Carl Gunnarsson $100,000 (3)
Salary Remaining : $741
Gabriel Carlsson $89,417 (1)
Salary Remaining : $662
Ryan MacInnis $87,413 (2)
Salary Remaining : $648
Chris Driedger $85,000 (3)
Salary Remaining : $630
Jake Elmer $80,917 (5)
Salary Remaining : $599
Mason Shaw $79,250 (4)
Salary Remaining : $587
Mikhail Vorobyov $78,417 (2)
Salary Remaining : $581
Alexei Lipanov $77,833 (4)
Salary Remaining : $577
Dillon Dube $77,833 (4)
Salary Remaining : $577
Marian Studenic $77,583 (3)
Salary Remaining : $575
Ivan Lodnia $77,000 (3)
Salary Remaining : $570
Jeremy Helvig $76,167 (4)
Salary Remaining : $564
Chase De Leo $75,000 (1)
Salary Remaining : $556
Cam Dineen $74,500 (4)
Salary Remaining : $552
Luke Green $73,333 (3)
Salary Remaining : $543
Oliver Kylington $73,083 (1)
Salary Remaining : $541
Vitaly Abramov $73,083 (3)
Salary Remaining : $541
Yakov Trenin $73,083 (2)
Salary Remaining : $541
Dennis Yan $72,833 (1)
Salary Remaining : $540
Dysin Mayo $71,500 (2)
Salary Remaining : $530
Andrew Mangiapane $71,500 (2)
Salary Remaining : $530
Nathan Bastian $71,467 (3)
Salary Remaining : $529
Frederic Allard $71,417 (3)
Salary Remaining : $529
Sam Miletic $71,000 (1)
Salary Remaining : $526
Morgan Klimchuk $70,000 (1)
Salary Remaining : $519
Joe Hicketts $70,000 (3)
Salary Remaining : $519
Rourke Chartier $69,750 (1)
Salary Remaining : $517
Tristan Jarry $67,500 (1)
Salary Remaining : $500
Valentin Zykov $67,500 (1)
Salary Remaining : $500
Cole Ully $0 (0)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 32 : $2,203,379
Year 33 : $1,547,295
Year 34 : $1,165,383
Year 35 : $466,500
Salary Average Commitment
Year 32 : $2,148,883
Year 33 : $1,518,383
Year 34 : $1,165,383
Year 35 : $466,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,538 - 92.30%
Level 2: 5000 - $65 - 4,321 - 86.41%
Level 3: 2000 - $40 - 1,836 - 91.81%
Level 4: 4000 - $25 - 3,103 - 77.57%
Luxury : 1000 - $210 - 823 - 82.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,918 - 95.89%
Farm Level 2: 1000 - $15 - 983 - 98.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,621 - 86.78%
Average Income per Game$1,645,006
Year to Date Revenue$67,445,255
Farm
Home Games Left0
Average Attendance - %2,901 - 96.69%
Average Income per Game$110,522
Year to Date Revenue$4,531,410

Expense

Pro Players Total Salaries$71,410,500
Farm Players Total Salaries$1,544,250
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,911,952
Farm Year To Date Expenses$2,105,516
Pro Salary Cap To Date$70,117,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$534,893
Pro Estimated Expenses$534,893
Farm Remaining Season Days1
Farm Expenses Per Days$15,143
Farm Estimated Expenses$15,143
Estimated Season Expenses$550,036
Estimated Season Salary Cap$70,646,835
Estimate Under Maximum Salary Cap of $81,500,000$10,853,165
Estimate Over Minimum Salary Cap of $60,200,000 $10,446,835
Current Bank Account$34,414,017
Projected Bank Account$33,863,981

Pro Players Salaries

Mitchell Marner $10,893,000 (9)
-Salary Remaining : $80,689
Nikolaj Ehlers $6,000,000 (7)
-Salary Remaining : $44,444
Cory Schneider (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $44,444
Brandon Dubinsky (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $43,333
Andrew Ladd (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $32,593
Cam Talbot (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $30,864
Vladislav Namestnikov $4,000,000 (2)
-Salary Remaining : $29,630
Victor Rask (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $29,630
Vladimir Sobotka $3,500,000 (2)
-Salary Remaining : $25,926
Radko Gudas (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $24,815
Andre Burakovsky (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $24,074
Troy Stecher $2,325,000 (4)
-Salary Remaining : $17,222
Mattias Janmark $2,300,000 (1)
-Salary Remaining : $17,037
Nick Cousins $2,000,000 (2)
-Salary Remaining : $14,815
Colton Sceviour $1,200,000 (4)
-Salary Remaining : $8,889
Louis Domingue $1,150,000 (3)
-Salary Remaining : $8,519
Tony DeAngelo $925,000 (1)
-Salary Remaining : $6,852
Marcus Pettersson $875,000 (2)
-Salary Remaining : $6,481
Julius Honka $865,000 (2)
-Salary Remaining : $6,407
Dylan Strome $863,333 (1)
-Salary Remaining : $6,395
Dominik Simon $750,000 (2)
-Salary Remaining : $5,556
Roland McKeown $700,000 (2)
-Salary Remaining : $5,185
Jori Lehtera $700,000 (2)
-Salary Remaining : $5,185
Erik Cernak $697,500 (1)
-Salary Remaining : $5,167
Mitchell Callahan $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players25
Salary Commitment
Year 32 : $71,410,500
Year 33 : $50,808,000
Year 34 : $27,568,000
Year 35 : $20,418,000
Salary Average Commitment
Year 32 : $70,697,167
Year 33 : $50,308,000
Year 34 : $27,068,000
Year 35 : $20,418,000
Salary Cap with 1 Way Contract
Year 32 : $71,410,500
Year 33 : $50,808,000
Year 34 : $27,568,000
Year 35 : $20,418,000

Farm Players Salaries

Brayden Burke $92,500 (4)
Salary Remaining : $685
Denis Gurianov $89,500 (4)
Salary Remaining : $663
Paul Postma $80,000 (4)
Salary Remaining : $593
Travis Boyd $80,000 (1)
Salary Remaining : $593
Sena Acolatse $75,000 (3)
Salary Remaining : $556
Gemel Smith $70,000 (2)
Salary Remaining : $519
Daniel Pribyl $70,000 (2)
Salary Remaining : $519
Joseph Gambardella $70,000 (3)
Salary Remaining : $519
Guillaume Brisebois $69,750 (1)
Salary Remaining : $517
Oscar Dansk $67,500 (1)
Salary Remaining : $500
Philippe Gogulla $65,000 (1)
Salary Remaining : $481
Kyle Wilson $65,000 (1)
Salary Remaining : $481
Marcel Mueller $65,000 (1)
Salary Remaining : $481
Benn Ferriero $65,000 (1)
Salary Remaining : $481
Matt Halischuk $65,000 (1)
Salary Remaining : $481
Kimmo Timonen $65,000 (1)
Salary Remaining : $481
Brent Johnson $65,000 (3)
Salary Remaining : $481
Daniel Taylor $65,000 (3)
Salary Remaining : $481
David Shields $65,000 (3)
Salary Remaining : $481
David Booth $65,000 (3)
Salary Remaining : $481
Kyle Chipchura $65,000 (1)
Salary Remaining : $481
Kirill Safronov $65,000 (1)
Salary Remaining : $481
Total Farm Players22
Salary Commitment
Year 32 : $1,544,250
Year 33 : $807,000
Year 34 : $667,000
Year 35 : $262,000
Salary Average Commitment
Year 32 : $1,544,250
Year 33 : $807,000
Year 34 : $667,000
Year 35 : $262,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,724 - 95.41%
Level 2: 5500 - $60 - 4,903 - 89.15%
Level 3: 2500 - $35 - 2,158 - 86.33%
Level 4: 4200 - $20 - 3,969 - 94.49%
Luxury : 1300 - $200 - 1,034 - 79.52%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 958 - 95.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,788 - 91.22%
Average Income per Game$1,744,173
Year to Date Revenue$71,511,093
Farm
Home Games Left0
Average Attendance - %2,822 - 94.05%
Average Income per Game$107,446
Year to Date Revenue$4,405,297

Expense

Pro Players Total Salaries$65,538,332
Farm Players Total Salaries$1,609,058
Coaches Total Salaries$1,502,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,896,510
Farm Year To Date Expenses$2,244,366
Pro Salary Cap To Date$65,052,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$491,765
Pro Estimated Expenses$491,765
Farm Remaining Season Days1
Farm Expenses Per Days$16,749
Farm Estimated Expenses$16,749
Estimated Season Expenses$508,514
Estimated Season Salary Cap$65,538,315
Estimate Under Maximum Salary Cap of $81,500,000$15,961,685
Estimate Over Minimum Salary Cap of $60,200,000 $5,338,315
Current Bank Account$72,381,581
Projected Bank Account$71,873,067

Pro Players Salaries

Kyle Okposo (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $44,444
Colton Parayko $5,500,000 (2)
-Salary Remaining : $40,741
Jaden Schwartz (1 Way Contract) $5,350,000 (4)
-Salary Remaining : $39,630
Frans Nielsen (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $38,889
Yanni Gourde $5,166,666 (5)
-Salary Remaining : $38,272
Jason Demers (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $33,333
Dion Phaneuf (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $33,333
Jordan Binnington $4,400,000 (4)
-Salary Remaining : $32,593
Niklas Hjalmarsson (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $27,778
Justin Abdelkader (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $22,963
Brandon Carlo $2,850,000 (4)
-Salary Remaining : $21,111
Michael Del Zotto $2,500,000 (3)
-Salary Remaining : $18,519
Scott Laughton $2,300,000 (4)
-Salary Remaining : $17,037
Juuse Saros $1,500,000 (3)
-Salary Remaining : $11,111
Martin Hanzal (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $9,259
Erik Gustafsson $1,200,000 (4)
-Salary Remaining : $8,889
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $7,778
Ryan Carpenter $1,000,000 (3)
-Salary Remaining : $7,407
Christian Fischer $821,666 (1)
-Salary Remaining : $6,086
Par Lindholm $800,000 (1)
-Salary Remaining : $5,926
Denis Malgin $750,000 (1)
-Salary Remaining : $5,556
Joffrey Lupul (1 Way Contract) $700,000 (2)
-Salary Remaining : $5,185
Maxim Lapierre $650,000 (1)
-Salary Remaining : $4,815
Mark Dekanich $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players24
Salary Commitment
Year 32 : $65,538,332
Year 33 : $45,816,666
Year 34 : $34,366,666
Year 35 : $21,266,666
Salary Average Commitment
Year 32 : $64,688,332
Year 33 : $44,966,666
Year 34 : $33,516,666
Year 35 : $21,266,666
Salary Cap with 1 Way Contract
Year 32 : $65,538,332
Year 33 : $45,816,666
Year 34 : $34,366,666
Year 35 : $21,266,666

Farm Players Salaries

Ryan Gropp $80,250 (2)
Salary Remaining : $594
Mark Visentin $75,100 (4)
Salary Remaining : $556
Carson Soucy $75,000 (4)
Salary Remaining : $556
Will Acton $75,000 (4)
Salary Remaining : $556
Tom Sestito $75,000 (4)
Salary Remaining : $556
Clark Seymour $75,000 (2)
Salary Remaining : $556
Zac Rinaldo $75,000 (3)
Salary Remaining : $556
Tyler Cuma $75,000 (4)
Salary Remaining : $556
Taylor Doherty $75,000 (4)
Salary Remaining : $556
Trevor Smith $75,000 (4)
Salary Remaining : $556
Tom Kostopoulos $75,000 (4)
Salary Remaining : $556
Alex Roach $75,000 (4)
Salary Remaining : $556
Tim Gleason $75,000 (4)
Salary Remaining : $556
Cole Cassels $75,000 (2)
Salary Remaining : $556
Justin Kea $75,000 (2)
Salary Remaining : $556
Matthew Spencer $72,833 (4)
Salary Remaining : $540
Adin Hill $70,875 (2)
Salary Remaining : $525
Kevin Porter $70,000 (2)
Salary Remaining : $519
Landon Ferraro $70,000 (2)
Salary Remaining : $519
Yannick Riendeau $65,000 (1)
Salary Remaining : $481
Nikita Filatov $65,000 (1)
Salary Remaining : $481
Oscar Moller $65,000 (1)
Salary Remaining : $481
Total Farm Players22
Salary Commitment
Year 32 : $1,609,058
Year 33 : $1,414,058
Year 34 : $897,933
Year 35 : $822,933
Salary Average Commitment
Year 32 : $1,601,225
Year 33 : $1,406,225
Year 34 : $890,100
Year 35 : $815,100

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,471 - 91.19%
Level 2: 5000 - $60 - 4,717 - 94.33%
Level 3: 2000 - $35 - 1,991 - 99.54%
Level 4: 4000 - $20 - 3,898 - 97.46%
Luxury : 1000 - $200 - 967 - 96.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,918 - 95.89%
Farm Level 2: 1000 - $15 - 979 - 97.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,044 - 94.69%
Average Income per Game$1,663,063
Year to Date Revenue$68,185,565
Farm
Home Games Left0
Average Attendance - %2,897 - 96.56%
Average Income per Game$110,443
Year to Date Revenue$4,528,149

Expense

Pro Players Total Salaries$53,781,000
Farm Players Total Salaries$1,784,462
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,500,000
Pro Year To Date Expenses$54,287,401
Farm Year To Date Expenses$2,588,880
Pro Salary Cap To Date$53,296,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$405,044
Pro Estimated Expenses$405,044
Farm Remaining Season Days1
Farm Expenses Per Days$17,663
Farm Estimated Expenses$17,663
Estimated Season Expenses$422,707
Estimated Season Salary Cap$60,162,789
Estimate Under Maximum Salary Cap of $81,500,000$21,337,211
Estimate Over Minimum Salary Cap of $60,200,000 -$37,211
Current Bank Account$87,643,339
Projected Bank Account$87,220,632

Pro Players Salaries

Corey Crawford (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $44,444
William Karlsson $5,900,000 (1)
-Salary Remaining : $43,704
Brandon Sutter (Out of Payroll) $4,375,000 (3)
-Salary Remaining : $32,407
David Backes (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $31,481
Alec Martinez (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $29,630
Marcus Johansson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $29,630
Travis Sanheim $3,250,000 (3)
-Salary Remaining : $24,074
Nikita Zadorov $3,200,000 (2)
-Salary Remaining : $23,704
Jake McCabe $2,850,000 (2)
-Salary Remaining : $21,111
Austin Czarnik $2,750,000 (4)
-Salary Remaining : $20,370
Marcus Kruger (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $12,963
Jujhar Khaira $1,200,000 (3)
-Salary Remaining : $8,889
Matt O'Connor $751,000 (4)
-Salary Remaining : $5,563
Aaron Johnson $750,000 (2)
-Salary Remaining : $5,556
Adam Hall $750,000 (1)
-Salary Remaining : $5,556
Alexandre Grenier $750,000 (1)
-Salary Remaining : $5,556
Stanislav Galiev $750,000 (4)
-Salary Remaining : $5,556
Vernon Fiddler $750,000 (3)
-Salary Remaining : $5,556
Shane Prince $750,000 (4)
-Salary Remaining : $5,556
Liam Reddox $750,000 (1)
-Salary Remaining : $5,556
Brandon Gormley $750,000 (2)
-Salary Remaining : $5,556
Jeremy Welsh $750,000 (1)
-Salary Remaining : $5,556
Michael Spacek $750,000 (2)
-Salary Remaining : $5,556
Joe Colborne $705,000 (1)
-Salary Remaining : $5,222
Connor Knapp $650,000 (2)
-Salary Remaining : $4,815
Ryan Sproul $650,000 (3)
-Salary Remaining : $4,815
Total Pro Players26
Salary Commitment
Year 32 : $53,781,000
Year 33 : $36,426,000
Year 34 : $19,226,000
Year 35 : $9,001,000
Salary Average Commitment
Year 32 : $50,056,000
Year 33 : $32,701,000
Year 34 : $15,501,000
Year 35 : $9,001,000
Salary Cap with 1 Way Contract
Year 32 : $53,781,000
Year 33 : $36,426,000
Year 34 : $19,226,000
Year 35 : $9,001,000

Farm Players Salaries

Nicolas Deslauriers $150,000 (1)
Salary Remaining : $1,111
Laurent Brossoit $122,500 (2)
Salary Remaining : $907
Alex Petrovic $95,000 (1)
Salary Remaining : $704
Jake Dotchin $95,000 (3)
Salary Remaining : $704
Isac Lundestrom $92,500 (4)
Salary Remaining : $685
Blake Lizotte $92,500 (1)
Salary Remaining : $685
Tobias Rieder $90,000 (4)
Salary Remaining : $667
Jayce Hawryluk $87,413 (1)
Salary Remaining : $648
Max Jones $86,300 (1)
Salary Remaining : $639
Tyler Wotherspoon $80,000 (1)
Salary Remaining : $593
Nicholas Paul $75,000 (1)
Salary Remaining : $556
Tom Pyatt $75,000 (3)
Salary Remaining : $556
Mackenzie Skapski $75,000 (4)
Salary Remaining : $556
Zac Dalpe $75,000 (4)
Salary Remaining : $556
Alan Quine $73,500 (2)
Salary Remaining : $544
Ben Harpur $72,500 (2)
Salary Remaining : $537
Joel L'Esperance $72,250 (1)
Salary Remaining : $535
Carl Klingberg $70,000 (2)
Salary Remaining : $519
Dillon Heatherington $70,000 (2)
Salary Remaining : $519
Charles Sarault $70,000 (2)
Salary Remaining : $519
Tobias Lindberg $65,000 (2)
Salary Remaining : $481
Total Farm Players21
Salary Commitment
Year 32 : $1,784,462
Year 33 : $1,046,000
Year 34 : $502,500
Year 35 : $332,500
Salary Average Commitment
Year 32 : $1,775,962
Year 33 : $1,037,500
Year 34 : $502,500
Year 35 : $332,500

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,763 - 96.05%
Level 2: 5000 - $65 - 4,308 - 86.16%
Level 3: 2000 - $40 - 1,850 - 92.49%
Level 4: 4000 - $25 - 3,108 - 77.69%
Luxury : 1000 - $195 - 989 - 98.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,940 - 97.01%
Farm Level 2: 1000 - $15 - 978 - 97.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,017 - 88.98%
Average Income per Game$1,705,203
Year to Date Revenue$69,913,336
Farm
Home Games Left0
Average Attendance - %2,919 - 97.28%
Average Income per Game$98,388
Year to Date Revenue$4,033,902

Expense

Pro Players Total Salaries$79,085,167
Farm Players Total Salaries$1,762,941
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($842,640)
Pro Year To Date Expenses$75,585,450
Farm Year To Date Expenses$2,419,740
Pro Salary Cap To Date$74,692,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$592,483
Pro Estimated Expenses$592,483
Farm Remaining Season Days1
Farm Expenses Per Days$17,503
Farm Estimated Expenses$17,503
Estimated Season Expenses$609,986
Estimated Season Salary Cap$74,435,248
Estimate Under Maximum Salary Cap of $81,500,000$7,064,752
Estimate Over Minimum Salary Cap of $60,200,000 $14,235,248
Current Bank Account$59,112,839
Projected Bank Account$58,502,853

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $50,000
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $44,444
Mikael Granlund (1 Way Contract) $5,750,000 (6)
-Salary Remaining : $42,593
Alex Goligoski (1 Way Contract) $5,475,000 (4)
-Salary Remaining : $40,556
Bryan Little (1 Way Contract) $5,291,000 (1)
-Salary Remaining : $39,193
Reilly Smith (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $37,037
Tyler Bozak $5,000,000 (2)
-Salary Remaining : $37,037
Carl Soderberg (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $35,185
Connor Murphy (1 Way Contract) $3,850,000 (5)
-Salary Remaining : $28,519
Carl Hagelin (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $27,778
Jacob Markstrom (1 Way Contract) $3,666,667 (3)
-Salary Remaining : $27,160
Brandon Montour $3,387,500 (2)
-Salary Remaining : $25,093
Jean-Gabriel Pageau $3,100,000 (4)
-Salary Remaining : $22,963
Anders Nilsson $2,600,000 (4)
-Salary Remaining : $19,259
Zach Hyman $2,250,000 (4)
-Salary Remaining : $16,667
Connor Brown $2,100,000 (2)
-Salary Remaining : $15,556
Jordie Benn (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $14,815
Nick Holden $1,800,000 (4)
-Salary Remaining : $13,333
MacKenzie Weegar $1,600,000 (1)
-Salary Remaining : $11,852
Jared McCann $1,250,000 (2)
-Salary Remaining : $9,259
Zach Aston-Reese $1,000,000 (3)
-Salary Remaining : $7,407
Scott Darling (1 Way Contract) $995,000 (3)
-Salary Remaining : $7,370
Luke Kunin $925,000 (1)
-Salary Remaining : $6,852
Brent Seabrook (1 Way Contract) $795,000 (4)
-Salary Remaining : $5,889
Total Pro Players24
Salary Commitment
Year 32 : $79,085,167
Year 33 : $65,269,167
Year 34 : $49,781,667
Year 35 : $32,620,000
Salary Average Commitment
Year 32 : $79,085,167
Year 33 : $65,269,167
Year 34 : $49,781,667
Year 35 : $32,620,000
Salary Cap with 1 Way Contract
Year 32 : $79,085,167
Year 33 : $65,269,167
Year 34 : $49,781,667
Year 35 : $32,620,000

Farm Players Salaries

Tomas Nosek $160,000 (4)
Salary Remaining : $1,185
Daniel Carr $130,000 (2)
Salary Remaining : $963
Colton Point $92,500 (3)
Salary Remaining : $685
Nicolas Petan $87,413 (2)
Salary Remaining : $648
Haydn Fleury $85,000 (2)
Salary Remaining : $630
Connor Ingram $75,917 (1)
Salary Remaining : $562
Quinton Howden $75,000 (2)
Salary Remaining : $556
Michael Paliotta $75,000 (1)
Salary Remaining : $556
Joseph Cramarossa $75,000 (1)
Salary Remaining : $556
Nick Sorensen $75,000 (1)
Salary Remaining : $556
Josh Mahura $74,500 (3)
Salary Remaining : $552
Kurtis Gabriel $70,000 (2)
Salary Remaining : $519
Phillip Di Giuseppe $70,000 (1)
Salary Remaining : $519
Kyle Rau $70,000 (2)
Salary Remaining : $519
C.J. Smith $70,000 (2)
Salary Remaining : $519
Joseph Blandisi $70,000 (1)
Salary Remaining : $519
Josh Jacobs $70,000 (2)
Salary Remaining : $519
Adam Helewka $70,000 (2)
Salary Remaining : $519
Colby Sissons $69,611 (3)
Salary Remaining : $516
Frederik Gauthier $67,500 (2)
Salary Remaining : $500
Macoy Erkamps $65,500 (1)
Salary Remaining : $485
Klas Dahlbeck $65,000 (1)
Salary Remaining : $481
Total Farm Players22
Salary Commitment
Year 32 : $1,762,940
Year 33 : $1,191,523
Year 34 : $396,611
Year 35 : $160,000
Salary Average Commitment
Year 32 : $1,764,940
Year 33 : $1,191,523
Year 34 : $396,611
Year 35 : $160,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,737 - 95.62%
Level 2: 5000 - $65 - 4,355 - 87.11%
Level 3: 2000 - $40 - 1,887 - 94.33%
Level 4: 4000 - $25 - 3,116 - 77.91%
Luxury : 1000 - $225 - 790 - 78.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.64%
Farm Level 2: 1000 - $15 - 966 - 96.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,885 - 88.25%
Average Income per Game$1,686,833
Year to Date Revenue$69,160,152
Farm
Home Games Left0
Average Attendance - %2,859 - 95.30%
Average Income per Game$108,997
Year to Date Revenue$4,468,891

Expense

Pro Players Total Salaries$74,725,000
Farm Players Total Salaries$2,271,611
Coaches Total Salaries$1,360,000
Luxury Taxe Total$0
Special Salary Cap Value$1,666,667
Pro Year To Date Expenses$75,100,498
Farm Year To Date Expenses$2,743,485
Pro Salary Cap To Date$74,246,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$559,889
Pro Estimated Expenses$559,889
Farm Remaining Season Days1
Farm Expenses Per Days$20,530
Farm Estimated Expenses$20,530
Estimated Season Expenses$580,419
Estimated Season Salary Cap$76,467,093
Estimate Under Maximum Salary Cap of $81,500,000$5,032,907
Estimate Over Minimum Salary Cap of $60,200,000 $16,267,093
Current Bank Account$32,288,135
Projected Bank Account$31,707,716

Pro Players Salaries

Carey Price (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $77,778
Victor Hedman $7,875,000 (2)
-Salary Remaining : $58,333
Ryan O'Reilly (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $55,556
James Neal (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $42,593
Torey Krug (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $38,889
Michael Frolik (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $37,037
Jonathan Marchessault $5,000,000 (1)
-Salary Remaining : $37,037
Gustav Nyquist (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $35,185
Jason Pominville $4,500,000 (1)
-Salary Remaining : $33,333
Colin Miller $3,875,000 (4)
-Salary Remaining : $28,704
Oscar Lindberg $1,950,000 (3)
-Salary Remaining : $14,444
Zack Smith $1,900,000 (2)
-Salary Remaining : $14,074
Cedric Paquette $1,650,000 (3)
-Salary Remaining : $12,222
Luke Glendening $1,500,000 (3)
-Salary Remaining : $11,111
Braydon Coburn $1,500,000 (3)
-Salary Remaining : $11,111
Robert Hagg $1,150,000 (1)
-Salary Remaining : $8,519
Greg Pateryn (1 Way Contract) $950,000 (4)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $7,037
Kris Russell (1 Way Contract) $950,000 (4)
-Salary Remaining : $7,037
Brendan Lemieux $925,000 (1)
-Salary Remaining : $6,852
Fredrik Claesson $850,000 (4)
-Salary Remaining : $6,296
Linus Ullmark $750,000 (2)
-Salary Remaining : $5,556
Brandon Pirri $650,000 (2)
-Salary Remaining : $4,815
Total Pro Players22
Salary Commitment
Year 32 : $74,725,000
Year 33 : $47,650,000
Year 34 : $36,475,000
Year 35 : $14,125,000
Salary Average Commitment
Year 32 : $64,875,000
Year 33 : $37,800,000
Year 34 : $26,625,000
Year 35 : $14,125,000
Salary Cap with 1 Way Contract
Year 32 : $74,725,000
Year 33 : $47,650,000
Year 34 : $36,475,000
Year 35 : $14,125,000

Farm Players Salaries

Melker Karlsson $222,500 (1)
Salary Remaining : $1,648
Mark Barberio $125,000 (1)
Salary Remaining : $926
Greg McKegg $100,000 (3)
Salary Remaining : $741
Brian Lashoff $95,000 (4)
Salary Remaining : $704
Jared Coreau $95,000 (4)
Salary Remaining : $704
Robin Norell $92,500 (2)
Salary Remaining : $685
Hampus Gustafsson $92,500 (2)
Salary Remaining : $685
Zach Whitecloud $92,500 (1)
Salary Remaining : $685
Zach Trotman $90,000 (3)
Salary Remaining : $667
Steven Kampfer $90,000 (4)
Salary Remaining : $667
Anthony Bitetto $90,000 (2)
Salary Remaining : $667
Cory Conacher $87,500 (1)
Salary Remaining : $648
Travis Dermott $86,333 (2)
Salary Remaining : $640
Nikita Soshnikov $80,000 (1)
Salary Remaining : $593
Magnus Hellberg $75,000 (4)
Salary Remaining : $556
John Hayden $75,000 (1)
Salary Remaining : $556
Michael Amadio $70,000 (3)
Salary Remaining : $519
Marek Langhamer $70,000 (3)
Salary Remaining : $519
Nate Prosser $70,000 (3)
Salary Remaining : $519
Luke Johnson $70,000 (3)
Salary Remaining : $519
Ryan Fitzgerald $70,000 (1)
Salary Remaining : $519
Vinni Lettieri $70,000 (1)
Salary Remaining : $519
Matt Luff $67,778 (1)
Salary Remaining : $502
Nicolas Kerdiles $65,000 (2)
Salary Remaining : $481
Adam Polasek $65,000 (3)
Salary Remaining : $481
Stefan Matteau $65,000 (2)
Salary Remaining : $481
Total Farm Players26
Salary Commitment
Year 32 : $2,271,611
Year 33 : $1,381,333
Year 34 : $890,000
Year 35 : $355,000
Salary Average Commitment
Year 32 : $2,271,611
Year 33 : $1,381,333
Year 34 : $890,000
Year 35 : $355,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,717 - 95.28%
Level 2: 5000 - $60 - 4,785 - 95.70%
Level 3: 2000 - $35 - 1,996 - 99.79%
Level 4: 4000 - $20 - 3,926 - 98.14%
Luxury : 1000 - $200 - 988 - 98.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 966 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,412 - 96.73%
Average Income per Game$1,710,882
Year to Date Revenue$70,146,145
Farm
Home Games Left0
Average Attendance - %2,870 - 95.66%
Average Income per Game$109,498
Year to Date Revenue$4,489,436

Expense

Pro Players Total Salaries$74,343,553
Farm Players Total Salaries$1,532,001
Coaches Total Salaries$1,746,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,964,590
Farm Year To Date Expenses$2,371,499
Pro Salary Cap To Date$72,075,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$557,330
Pro Estimated Expenses$557,330
Farm Remaining Season Days1
Farm Expenses Per Days$17,644
Farm Estimated Expenses$17,644
Estimated Season Expenses$574,974
Estimated Season Salary Cap$72,625,925
Estimate Under Maximum Salary Cap of $81,500,000$8,874,075
Estimate Over Minimum Salary Cap of $60,200,000 $12,425,925
Current Bank Account$55,328,874
Projected Bank Account$54,753,900

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $74,074
Jordan Eberle (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $44,444
Mats Zuccarello (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $44,444
Matt Niskanen (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $42,593
Brady Skjei $5,250,000 (2)
-Salary Remaining : $38,889
Ben Bishop (1 Way Contract) $4,916,666 (3)
-Salary Remaining : $36,420
Artem Anisimov (1 Way Contract) $4,550,000 (2)
-Salary Remaining : $33,704
Cody Ceci (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $33,333
Olli Maatta (1 Way Contract) $4,083,333 (5)
-Salary Remaining : $30,247
Alexander Kerfoot $3,500,000 (5)
-Salary Remaining : $25,926
Brandon Manning $3,255,555 (1)
-Salary Remaining : $24,115
Markus Nutivaara $2,700,000 (3)
-Salary Remaining : $20,000
Dale Weise $2,350,000 (2)
-Salary Remaining : $17,407
Brock McGinn $2,100,000 (3)
-Salary Remaining : $15,556
Jonathan Bernier (1 Way Contract) $1,755,000 (2)
-Salary Remaining : $13,000
Christian Folin $1,555,000 (2)
-Salary Remaining : $11,519
Anders Bjork $925,000 (1)
-Salary Remaining : $6,852
Lias Andersson $894,166 (4)
-Salary Remaining : $6,623
Miikka Salomaki $805,000 (2)
-Salary Remaining : $5,963
Colton White $728,833 (1)
-Salary Remaining : $5,399
Nick Seeler $725,000 (2)
-Salary Remaining : $5,370
Eric Comrie $700,000 (4)
-Salary Remaining : $5,185
Curtis Hamilton $650,000 (1)
-Salary Remaining : $4,815
Borna Rendulic $650,000 (1)
-Salary Remaining : $4,815
Total Pro Players24
Salary Commitment
Year 32 : $74,343,553
Year 33 : $68,134,165
Year 34 : $34,894,165
Year 35 : $9,177,499
Salary Average Commitment
Year 32 : $74,343,552
Year 33 : $68,134,164
Year 34 : $34,894,164
Year 35 : $9,177,498
Salary Cap with 1 Way Contract
Year 32 : $74,343,553
Year 33 : $68,134,165
Year 34 : $34,894,165
Year 35 : $9,177,499

Farm Players Salaries

Lance Bouma $220,000 (2)
Salary Remaining : $1,630
Trent Frederic $92,500 (3)
Salary Remaining : $685
Dennis Cholowski $89,417 (3)
Salary Remaining : $662
Filip Gustavsson $76,167 (3)
Salary Remaining : $564
Jeremy Lauzon $74,750 (3)
Salary Remaining : $554
Tommy Wingels $67,500 (2)
Salary Remaining : $500
Michael McNiven $66,667 (1)
Salary Remaining : $494
Garret Ross $65,000 (3)
Salary Remaining : $481
Arron Asham $65,000 (1)
Salary Remaining : $481
Adam Pardy $65,000 (3)
Salary Remaining : $481
Bobby Sanguinetti $65,000 (1)
Salary Remaining : $481
Petr Skraka $65,000 (1)
Salary Remaining : $481
Colby Robak $65,000 (3)
Salary Remaining : $481
Dalton Smith $65,000 (3)
Salary Remaining : $481
Alex Plante $65,000 (3)
Salary Remaining : $481
Chris Casto $65,000 (1)
Salary Remaining : $481
Julien Gauthier $65,000 (3)
Salary Remaining : $481
Cody Bass $65,000 (3)
Salary Remaining : $481
Bryce Van Brabant $65,000 (1)
Salary Remaining : $481
Aaron Rome $65,000 (3)
Salary Remaining : $481
Total Farm Players20
Salary Commitment
Year 32 : $1,532,001
Year 33 : $1,140,334
Year 34 : $852,834
Year 35 : $0
Salary Average Commitment
Year 32 : $1,532,001
Year 33 : $1,140,334
Year 34 : $852,834
Year 35 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - $95 - 5,748 - 95.80%
Level 2: 5000 - $55 - 4,838 - 96.76%
Level 3: 2000 - $35 - 1,992 - 99.60%
Level 4: 4000 - $20 - 3,905 - 97.62%
Luxury : 1000 - $195 - 986 - 98.60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.52%
Farm Level 2: 1000 - $15 - 965 - 96.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,469 - 97.05%
Average Income per Game$1,636,179
Year to Date Revenue$67,083,336
Farm
Home Games Left0
Average Attendance - %2,856 - 95.19%
Average Income per Game$108,868
Year to Date Revenue$4,463,588

Expense

Pro Players Total Salaries$62,493,332
Farm Players Total Salaries$1,630,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,161,140
Farm Year To Date Expenses$2,132,064
Pro Salary Cap To Date$61,009,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$465,506
Pro Estimated Expenses$465,506
Farm Remaining Season Days1
Farm Expenses Per Days$15,778
Farm Estimated Expenses$15,778
Estimated Season Expenses$481,284
Estimated Season Salary Cap$61,462,980
Estimate Under Maximum Salary Cap of $81,500,000$20,037,020
Estimate Over Minimum Salary Cap of $60,200,000 $1,262,980
Current Bank Account$78,389,103
Projected Bank Account$77,907,819

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (4)
-Salary Remaining : $57,778
Max Pacioretty (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $51,852
Andrej Sekera (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $40,741
Justin Williams $5,500,000 (3)
-Salary Remaining : $40,741
Loui Eriksson (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $36,296
Craig Anderson (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $36,296
Wayne Simmonds (1 Way Contract) $3,975,000 (2)
-Salary Remaining : $29,444
Phillip Danault $3,083,333 (2)
-Salary Remaining : $22,840
Frank Vatrano $2,533,333 (3)
-Salary Remaining : $18,765
Michael Raffl $2,350,000 (2)
-Salary Remaining : $17,407
Trevor Lewis (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $14,815
Michael Hutchinson $1,500,000 (1)
-Salary Remaining : $11,111
Ben Hutton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $11,111
Dan Hamhuis (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $9,259
Nathan Beaulieu $1,000,000 (4)
-Salary Remaining : $7,407
Mark Jankowski $925,000 (1)
-Salary Remaining : $6,852
Victor Mete $748,333 (2)
-Salary Remaining : $5,543
Samuel Girard $728,333 (1)
-Salary Remaining : $5,395
Jimmy Hayes (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $5,185
Devon Toews $700,000 (1)
-Salary Remaining : $5,185
Zach Redmond $650,000 (1)
-Salary Remaining : $4,815
Erik Condra (Out of Payroll) $650,000 (1)
-Salary Remaining : $4,815
Petter Granberg (Out of Payroll) $650,000 (3)
-Salary Remaining : $4,815
Mark Arcobello $650,000 (3)
-Salary Remaining : $4,815
Alexander Sulzer $650,000 (3)
-Salary Remaining : $4,815
Dominic Moore $650,000 (3)
-Salary Remaining : $4,815
Total Pro Players26
Salary Commitment
Year 32 : $62,493,332
Year 33 : $50,939,999
Year 34 : $24,333,333
Year 35 : $8,800,000
Salary Average Commitment
Year 32 : $62,493,332
Year 33 : $50,939,999
Year 34 : $24,333,333
Year 35 : $8,800,000
Salary Cap with 1 Way Contract
Year 32 : $62,493,332
Year 33 : $50,939,999
Year 34 : $24,333,333
Year 35 : $8,800,000

Farm Players Salaries

Kari Lehtonen $200,000 (1)
Salary Remaining : $1,481
Jeremy Morin $65,000 (3)
Salary Remaining : $481
Brett Lysak $65,000 (3)
Salary Remaining : $481
Chuck Kobasew $65,000 (3)
Salary Remaining : $481
Boris Valabik $65,000 (3)
Salary Remaining : $481
Anton Blomqvist $65,000 (3)
Salary Remaining : $481
Bill Arnold $65,000 (3)
Salary Remaining : $481
Colin Smith $65,000 (3)
Salary Remaining : $481
Evgeny Grachev $65,000 (3)
Salary Remaining : $481
Iiro Pakarinen $65,000 (3)
Salary Remaining : $481
Cory Emmerton $65,000 (3)
Salary Remaining : $481
Dainius Zubrus $65,000 (3)
Salary Remaining : $481
Ziyat Paigin $65,000 (3)
Salary Remaining : $481
Christian Thomas $65,000 (3)
Salary Remaining : $481
Niklas Svedberg $65,000 (1)
Salary Remaining : $481
Al Montoya $65,000 (3)
Salary Remaining : $481
Alexander Pechurskiy $65,000 (3)
Salary Remaining : $481
Marc-Andre Gragnani $65,000 (3)
Salary Remaining : $481
Jan Mursak $65,000 (3)
Salary Remaining : $481
Connor James $65,000 (3)
Salary Remaining : $481
Denis Tolpeko $65,000 (3)
Salary Remaining : $481
Darren Dietz $65,000 (3)
Salary Remaining : $481
Benoit Pouliot $65,000 (3)
Salary Remaining : $481
Total Farm Players23
Salary Commitment
Year 32 : $1,630,000
Year 33 : $1,365,000
Year 34 : $1,365,000
Year 35 : $0
Salary Average Commitment
Year 32 : $1,630,000
Year 33 : $1,365,000
Year 34 : $1,365,000
Year 35 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,807 - 96.78%
Level 2: 5000 - $60 - 4,849 - 96.97%
Level 3: 2000 - $35 - 2,000 - 99.98%
Level 4: 4000 - $20 - 3,953 - 98.82%
Luxury : 1000 - $200 - 992 - 99.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96.90%
Farm Level 2: 1000 - $15 - 971 - 97.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,600 - 97.78%
Average Income per Game$1,731,200
Year to Date Revenue$70,979,198
Farm
Home Games Left0
Average Attendance - %2,909 - 96.97%
Average Income per Game$111,233
Year to Date Revenue$4,560,554

Expense

Pro Players Total Salaries$77,253,944
Farm Players Total Salaries$1,582,499
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,140,985
Farm Year To Date Expenses$2,116,664
Pro Salary Cap To Date$76,297,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$578,548
Pro Estimated Expenses$578,548
Farm Remaining Season Days1
Farm Expenses Per Days$15,796
Farm Estimated Expenses$15,796
Estimated Season Expenses$594,344
Estimated Season Salary Cap$76,869,447
Estimate Under Maximum Salary Cap of $81,500,000$4,630,553
Estimate Over Minimum Salary Cap of $60,200,000 $16,669,447
Current Bank Account$70,420,780
Projected Bank Account$69,826,436

Pro Players Salaries

Leon Draisaitl $8,500,000 (7)
-Salary Remaining : $62,963
Braden Holtby $6,100,000 (3)
-Salary Remaining : $45,185
Jonathan Drouin (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $40,741
Mike Hoffman (1 Way Contract) $5,187,500 (3)
-Salary Remaining : $38,426
Jack Johnson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $37,037
Oscar Klefbom (1 Way Contract) $4,167,000 (4)
-Salary Remaining : $30,867
Nick Bonino $4,100,000 (2)
-Salary Remaining : $30,370
Carter Rowney $4,000,000 (3)
-Salary Remaining : $29,630
Cody Eakin (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $28,519
Rickard Rakell $3,789,444 (2)
-Salary Remaining : $28,070
Pavel Buchnevich $3,250,000 (3)
-Salary Remaining : $24,074
Chris Wideman $3,000,000 (3)
-Salary Remaining : $22,222
Jordan Oesterle $3,000,000 (3)
-Salary Remaining : $22,222
Chris Tierney $2,937,500 (1)
-Salary Remaining : $21,759
Ryan Reaves $2,775,000 (2)
-Salary Remaining : $20,556
Radek Faksa (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $16,296
Matt Nieto $1,975,000 (6)
-Salary Remaining : $14,630
Calvin Pickard $1,900,000 (4)
-Salary Remaining : $14,074
Connor Carrick $1,500,000 (4)
-Salary Remaining : $11,111
Kevin Connauton $1,375,000 (2)
-Salary Remaining : $10,185
Tyler Motte $975,000 (2)
-Salary Remaining : $7,222
Josh Harding $750,000 (3)
-Salary Remaining : $5,556
Vince Dunn $722,500 (1)
-Salary Remaining : $5,352
Jean-Sebastien Dea $700,000 (3)
-Salary Remaining : $5,185
Total Pro Players24
Salary Commitment
Year 32 : $77,253,944
Year 33 : $73,593,944
Year 34 : $54,529,500
Year 35 : $23,542,000
Salary Average Commitment
Year 32 : $77,253,944
Year 33 : $73,593,944
Year 34 : $54,529,500
Year 35 : $23,542,000
Salary Cap with 1 Way Contract
Year 32 : $77,253,944
Year 33 : $73,593,944
Year 34 : $54,529,500
Year 35 : $23,542,000

Farm Players Salaries

Brendan Mikkelson $80,000 (4)
Salary Remaining : $593
Tommy Cross $80,000 (4)
Salary Remaining : $593
Markus Lauridsen $80,000 (4)
Salary Remaining : $593
Noah Rod $76,333 (1)
Salary Remaining : $565
Jordan Kyrou $75,833 (3)
Salary Remaining : $562
Alex Formenton $75,333 (3)
Salary Remaining : $558
Branko Radivojevic $75,000 (3)
Salary Remaining : $556
Marian Gaborik $75,000 (3)
Salary Remaining : $556
Blake Geoffrion $75,000 (3)
Salary Remaining : $556
Alexandre Bolduc $75,000 (3)
Salary Remaining : $556
Cole Schneider $75,000 (3)
Salary Remaining : $556
William Wrenn $75,000 (3)
Salary Remaining : $556
Zachary Pochiro $75,000 (2)
Salary Remaining : $556
Justin Pogge $75,000 (3)
Salary Remaining : $556
Martin Gernat $75,000 (3)
Salary Remaining : $556
Brandon Yip $75,000 (3)
Salary Remaining : $556
Andrew Desjardins $75,000 (3)
Salary Remaining : $556
Andrew Alberts $75,000 (3)
Salary Remaining : $556
Brandon Prust $75,000 (3)
Salary Remaining : $556
Matt Hackett $70,000 (1)
Salary Remaining : $519
Nick Lappin $70,000 (1)
Salary Remaining : $519
Marco Roy $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 32 : $1,582,499
Year 33 : $1,366,166
Year 34 : $1,291,166
Year 35 : $240,000
Salary Average Commitment
Year 32 : $1,582,499
Year 33 : $1,366,166
Year 34 : $1,291,166
Year 35 : $240,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,671 - 94.52%
Level 2: 5000 - $60 - 4,788 - 95.77%
Level 3: 2000 - $35 - 1,993 - 99.66%
Level 4: 4000 - $20 - 3,910 - 97.76%
Luxury : 1000 - $200 - 992 - 99.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.50%
Farm Level 2: 1000 - $15 - 975 - 97.54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,355 - 96.42%
Average Income per Game$1,705,048
Year to Date Revenue$69,906,953
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$110,000
Year to Date Revenue$4,509,994

Expense

Pro Players Total Salaries$62,205,596
Farm Players Total Salaries$1,929,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,357,757
Farm Year To Date Expenses$2,427,800
Pro Salary Cap To Date$73,379,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$483,004
Pro Estimated Expenses$483,004
Farm Remaining Season Days1
Farm Expenses Per Days$17,996
Farm Estimated Expenses$17,996
Estimated Season Expenses$501,000
Estimated Season Salary Cap$73,840,758
Estimate Under Maximum Salary Cap of $81,500,000$7,659,242
Estimate Over Minimum Salary Cap of $60,200,000 $13,640,758
Current Bank Account$34,148,071
Projected Bank Account$33,647,071

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $61,111
Brayden Point $6,750,000 (6)
-Salary Remaining : $50,000
Adam Henrique $5,825,000 (3)
-Salary Remaining : $43,148
Gabriel Landeskog $5,571,429 (6)
-Salary Remaining : $41,270
Jeff Petry (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $40,741
Nino Niederreiter $5,250,000 (4)
-Salary Remaining : $38,889
Alex Galchenyuk (Out of Payroll) $4,900,000 (2)
-Salary Remaining : $36,296
Mikko Koskinen $4,500,000 (3)
-Salary Remaining : $33,333
Shayne Gostisbehere (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $33,333
Milan Lucic (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $20,370
Brett Kulak $1,850,000 (3)
-Salary Remaining : $13,704
Jon Merrill $1,750,000 (4)
-Salary Remaining : $12,963
Matt Calvert $1,750,000 (1)
-Salary Remaining : $12,963
Adam Pelech $1,600,000 (4)
-Salary Remaining : $11,852
Jason Dickinson $1,500,000 (1)
-Salary Remaining : $11,111
Zack Kassian $1,250,000 (2)
-Salary Remaining : $9,259
Paul Byron $1,166,667 (2)
-Salary Remaining : $8,642
Brendan Smith (1 Way Contract) $975,000 (4)
-Salary Remaining : $7,222
Alexandar Georgiev $792,500 (1)
-Salary Remaining : $5,870
Lucas Wallmark $675,000 (1)
-Salary Remaining : $5,000
Total Pro Players20
Salary Commitment
Year 32 : $67,105,596
Year 33 : $49,638,096
Year 34 : $39,571,429
Year 35 : $27,396,429
Salary Average Commitment
Year 32 : $61,005,596
Year 33 : $43,538,096
Year 34 : $33,471,429
Year 35 : $21,296,429
Salary Cap with 1 Way Contract
Year 32 : $67,105,596
Year 33 : $49,638,096
Year 34 : $39,571,429
Year 35 : $27,396,429

Farm Players Salaries

Kiefer Sherwood $92,500 (1)
Salary Remaining : $685
Max Veronneau $92,500 (1)
Salary Remaining : $685
Jarred Tinordi $90,000 (2)
Salary Remaining : $667
Zack MacEwen $84,750 (1)
Salary Remaining : $628
Sami Niku $77,500 (2)
Salary Remaining : $574
Brett Seney $75,750 (1)
Salary Remaining : $561
Viktor Loov $75,000 (4)
Salary Remaining : $556
Matt Read $75,000 (2)
Salary Remaining : $556
Nick Spaling $75,000 (2)
Salary Remaining : $556
Calle Rosen $75,000 (3)
Salary Remaining : $556
Jussi Jokinen $75,000 (4)
Salary Remaining : $556
Taylor Beck $75,000 (4)
Salary Remaining : $556
Thomas Schemitsch $71,500 (1)
Salary Remaining : $530
Andrei Kostitsyn $70,000 (3)
Salary Remaining : $519
Patrice Cormier $70,000 (3)
Salary Remaining : $519
Jerred Smithson $70,000 (3)
Salary Remaining : $519
Mike Richards $70,000 (3)
Salary Remaining : $519
Rinat Valiev $70,000 (2)
Salary Remaining : $519
Karri Ramo $70,000 (3)
Salary Remaining : $519
Gavin Bayreuther $70,000 (1)
Salary Remaining : $519
Alexander Semin $70,000 (3)
Salary Remaining : $519
Marek Mazanec $70,000 (3)
Salary Remaining : $519
Jared Cowen $70,000 (3)
Salary Remaining : $519
Mason Geertsen $65,000 (1)
Salary Remaining : $481
Mattias Sjorgren $65,000 (1)
Salary Remaining : $481
Henrik Karlsson $65,000 (1)
Salary Remaining : $481
Total Farm Players26
Salary Commitment
Year 32 : $1,929,500
Year 33 : $1,247,500
Year 34 : $860,000
Year 35 : $225,000
Salary Average Commitment
Year 32 : $1,897,000
Year 33 : $1,242,500
Year 34 : $860,000
Year 35 : $225,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,200,000

Pro Players

Farm Players

Total Players

Avalanche $2,088,631 $79,710,930 $1,789,070 $19,510,930 222547
Blackhawks $53,626,276 $65,709,027 $15,790,973 $5,509,027 213051
Blue Jackets $25,482,915 $74,835,864 $6,664,136 $14,635,864 262248
Blues $59,326,887 $72,477,393 $9,022,607 $12,277,393 252247
Bruins $28,143,031 $80,972,655 $527,345 $20,772,655 232548
Canadiens $98,768,142 $78,944,952 $2,555,048 $18,744,952 243155
Canucks $80,488,738 $78,056,505 $3,443,495 $17,856,505 222850
Capitals $31,952,020 $79,232,966 $2,267,034 $19,032,966 233053
Coyotes $102,877,538 $69,505,985 $11,994,015 $9,305,985 222345
Devils $45,461,553 $80,188,841 $1,311,159 $19,988,841 202343
Ducks $81,401,896 $64,443,472 $17,056,528 $4,243,472 203050
Flames $93,504,117 $80,829,984 $670,016 $20,629,984 252146
Flyers $46,879,149 $80,510,393 $989,607 $20,310,393 232750
Golden Knights $53,942,174 $76,133,752 $5,366,248 $15,933,752 222547
Hurricanes $136,551,265 $81,207,278 $292,722 $21,007,278 222749
Islanders $71,567,026 $73,067,360 $8,432,640 $12,867,360 202242
Jets $101,901,206 $80,617,410 $882,590 $20,417,410 222244
Kings $71,626,508 $77,661,426 $3,838,574 $17,461,426 223557
Lightning $22,709,516 $78,910,396 $2,589,604 $18,710,396 242751
Maple Leafs $33,889,701 $70,755,107 $10,744,893 $10,555,107 263258
Oilers $140,775,838 $80,214,429 $1,285,571 $20,014,429 232548
Panthers $138,531,527 $76,121,694 $5,378,306 $15,921,694 203050
Penguins $34,414,017 $70,646,835 $10,853,165 $10,446,835 252247
Predators $72,381,581 $65,538,315 $15,961,685 $5,338,315 242246
Rangers $87,643,339 $60,162,789 $21,337,211 -$37,211 262147
Red Wings $59,112,839 $74,435,248 $7,064,752 $14,235,248 242246
Sabres $32,288,135 $76,467,093 $5,032,907 $16,267,093 222648
Senators $55,328,874 $72,625,925 $8,874,075 $12,425,925 242044
Sharks $78,389,103 $61,462,980 $20,037,020 $1,262,980 262349
Stars $70,420,780 $76,869,447 $4,630,553 $16,669,447 242246
Wild $34,148,071 $73,840,758 $7,659,242 $13,640,758 202646