Team FinanceLast Update - Thursday, September 17, 2020 at 09:15
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 - 5,672 - 94.54%
Level 2: 5000 - $60 - 4,787 - 95.74%
Level 3: 2000 - $35 - 2,000 - 99.98%
Level 4: 4000 - $20 - 3,913 - 97.83%
Luxury : 1000 - $195 - 983 - 98.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,926 - 96.30%
Farm Level 2: 1000 - $15 - 978 - 97.78%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,355 - 96.42%
Average Income per Game$1,655,856
Year to Date Revenue$26,493,693
Farm
Home Games Left25
Average Attendance - %2,904 - 96.79%
Average Income per Game$110,801
Year to Date Revenue$1,772,819

Expense

Pro Players Total Salaries$76,650,128
Farm Players Total Salaries$2,040,920
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,700,054
Farm Year To Date Expenses$1,009,098
Pro Salary Cap To Date$29,355,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,396,395
Farm Estimated Season Revenue$2,770,030
Pro Remaining Season Days87
Pro Expenses Per Days$550,001
Pro Estimated Expenses$47,850,087
Farm Remaining Season Days90
Farm Expenses Per Days$18,687
Farm Estimated Expenses$1,681,830
Estimated Season Expenses$49,531,917
Estimated Season Salary Cap$76,650,138
Estimate Under Maximum Salary Cap of $81,500,000$4,849,862
Estimate Over Minimum Salary Cap of $60,200,000 $16,450,138
Current Bank Account$5,028,164
Projected Bank Account($337,328)

Pro Players Salaries

David Krejci (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $4,473,404
Paul Stastny (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,010,638
Patrick Marleau $6,250,000 (1)
-Salary Remaining : $3,856,383
T.J. Oshie (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $3,547,872
Duncan Keith (1 Way Contract) $5,538,462 (3)
-Salary Remaining : $3,417,349
Nick Leddy (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,393,617
Tom Wilson $5,166,666 (2)
-Salary Remaining : $3,187,943
Pekka Rinne (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,085,106
Tyler Toffoli (1 Way Contract) $4,600,000 (5)
-Salary Remaining : $2,838,298
Jason Demers (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,776,596
Justin Braun (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $2,344,681
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $2,159,574
Thomas Vanek (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,851,064
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,234,043
Corey Perry (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $1,203,191
Aaron Dell $1,900,000 (1)
-Salary Remaining : $1,172,340
Erik Gudbranson (1 Way Contract) $850,000 (2)
-Salary Remaining : $524,468
Matt Irwin $795,000 (3)
-Salary Remaining : $490,532
Cal Clutterbuck (1 Way Contract) $750,000 (3)
-Salary Remaining : $462,766
Andrew Cogliano $700,000 (4)
-Salary Remaining : $431,915
Pierre-Edouard Bellemare $700,000 (2)
-Salary Remaining : $431,915
Nic Dowd $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players22
Salary Commitment
Year 33 : $76,650,128
Year 34 : $52,100,128
Year 35 : $37,933,462
Year 36 : $21,300,000
Salary Average Commitment
Year 33 : $69,533,462
Year 34 : $44,983,462
Year 35 : $33,983,462
Year 36 : $17,350,000
Salary Cap with 1 Way Contract
Year 33 : $76,650,128
Year 34 : $52,100,128
Year 35 : $37,933,462
Year 36 : $21,300,000

Farm Players Salaries

Tom Kuhnhackl $100,008 (2)
Salary Remaining : $62,505
Ryan Kuffner $92,500 (2)
Salary Remaining : $57,813
Nico Sturm $87,413 (4)
Salary Remaining : $54,633
Kevin Czuczman $79,500 (4)
Salary Remaining : $49,688
Ty Rattie $76,500 (3)
Salary Remaining : $47,813
Patrick Brown $75,000 (3)
Salary Remaining : $46,875
Ryan Murphy $75,000 (1)
Salary Remaining : $46,875
Tomas Vincour $75,000 (4)
Salary Remaining : $46,875
Tyler Wotherspoon $75,000 (4)
Salary Remaining : $46,875
Michal Jordan $75,000 (3)
Salary Remaining : $46,875
Jordan Schroeder $75,000 (3)
Salary Remaining : $46,875
Cole Bardreau $75,000 (4)
Salary Remaining : $46,875
Tomas Popperle $75,000 (4)
Salary Remaining : $46,875
Mark Stuart $75,000 (4)
Salary Remaining : $46,875
Timo Pielmeier $75,000 (4)
Salary Remaining : $46,875
Mark Letestu $70,000 (1)
Salary Remaining : $43,750
Kevin Poulin $70,000 (2)
Salary Remaining : $43,750
Steve Bernier $65,000 (1)
Salary Remaining : $40,625
Matt Tennyson $65,000 (2)
Salary Remaining : $40,625
Matt Taormina $65,000 (1)
Salary Remaining : $40,625
Damien Brunner $65,000 (2)
Salary Remaining : $40,625
Aaron Ness $65,000 (1)
Salary Remaining : $40,625
Jakub Nakladal $65,000 (2)
Salary Remaining : $40,625
Marc-Antoine Pouliot $65,000 (2)
Salary Remaining : $40,625
Jack Hillen $65,000 (1)
Salary Remaining : $40,625
Casey Wellman $65,000 (2)
Salary Remaining : $40,625
Darroll Powe $65,000 (2)
Salary Remaining : $40,625
Micheal Haley $65,000 (2)
Salary Remaining : $40,625
Total Farm Players28
Salary Commitment
Year 33 : $2,040,920
Year 34 : $1,635,920
Year 35 : $918,412
Year 36 : $616,912
Salary Average Commitment
Year 33 : $2,040,920
Year 34 : $1,635,920
Year 35 : $918,412
Year 36 : $616,912

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $97 - 5,745 - 95.76%
Level 2: 5000 - $62 - 4,882 - 97.64%
Level 3: 2000 - $35 - 1,998 - 99.91%
Level 4: 4000 - $20 - 3,928 - 98.19%
Luxury : 1000 - $140 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.22%
Farm Level 2: 1000 - $15 - 983 - 98.27%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,553 - 97.52%
Average Income per Game$1,630,853
Year to Date Revenue$26,093,651
Farm
Home Games Left25
Average Attendance - %2,907 - 96.90%
Average Income per Game$110,829
Year to Date Revenue$1,773,265

Expense

Pro Players Total Salaries$67,941,195
Farm Players Total Salaries$2,321,167
Coaches Total Salaries$1,275,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,583,336
Farm Year To Date Expenses$1,045,994
Pro Salary Cap To Date$28,286,541
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,771,330
Farm Estimated Season Revenue$2,770,727
Pro Remaining Season Days87
Pro Expenses Per Days$487,349
Pro Estimated Expenses$42,399,363
Farm Remaining Season Days90
Farm Expenses Per Days$19,591
Farm Estimated Expenses$1,763,190
Estimated Season Expenses$44,162,553
Estimated Season Salary Cap$70,207,665
Estimate Under Maximum Salary Cap of $81,500,000$11,292,335
Estimate Over Minimum Salary Cap of $60,200,000 $10,007,665
Current Bank Account$34,067,255
Projected Bank Account$33,446,759

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $5,368,085
Kevin Hayes $7,142,857 (2)
-Salary Remaining : $4,407,295
Ivan Provorov $6,750,000 (7)
-Salary Remaining : $4,164,894
Jake Guentzel $6,000,000 (3)
-Salary Remaining : $3,702,128
Nick Schmaltz $5,850,000 (5)
-Salary Remaining : $3,609,574
Travis Konecny $5,500,000 (7)
-Salary Remaining : $3,393,617
Morgan Rielly (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,085,106
Mikko Koivu (1 Way Contract) $4,100,005 (4)
-Salary Remaining : $2,529,790
Matt Murray $3,750,000 (2)
-Salary Remaining : $2,313,830
Sam Reinhart $3,650,000 (2)
-Salary Remaining : $2,252,128
Neal Pionk $3,000,000 (3)
-Salary Remaining : $1,851,064
Michal Kempny $2,500,000 (4)
-Salary Remaining : $1,542,553
Kevin Labanc $1,000,000 (1)
-Salary Remaining : $617,021
Troy Terry $925,000 (1)
-Salary Remaining : $570,745
Mike Smith (1 Way Contract) $900,000 (3)
-Salary Remaining : $555,319
Mathew Barzal $863,333 (2)
-Salary Remaining : $532,695
Brett Howden $863,333 (2)
-Salary Remaining : $532,695
Warren Foegele $746,667 (2)
-Salary Remaining : $460,709
Stephen Johns $700,000 (2)
-Salary Remaining : $431,915
Total Pro Players19
Salary Commitment
Year 33 : $67,941,195
Year 34 : $57,316,195
Year 35 : $39,600,005
Year 36 : $24,700,005
Salary Average Commitment
Year 33 : $55,327,862
Year 34 : $44,702,862
Year 35 : $27,200,005
Year 36 : $14,650,005
Salary Cap with 1 Way Contract
Year 33 : $67,941,195
Year 34 : $57,316,195
Year 35 : $39,600,005
Year 36 : $24,700,005

Farm Players Salaries

Lucas Johansen $92,500 (1)
Salary Remaining : $57,813
Joey Anderson $92,500 (1)
Salary Remaining : $57,813
Dalton Prout $92,000 (4)
Salary Remaining : $57,500
Andrew Poturalski $87,000 (4)
Salary Remaining : $54,375
Slava Voynov $81,000 (4)
Salary Remaining : $50,625
Lukas Vejdemo $79,250 (2)
Salary Remaining : $49,531
Egor Yakovlev $79,000 (4)
Salary Remaining : $49,375
Mason Marchment $76,750 (1)
Salary Remaining : $47,969
Jonas Johansson $75,917 (2)
Salary Remaining : $47,448
Ryan Spooner $75,000 (3)
Salary Remaining : $46,875
Danick Paquette $75,000 (3)
Salary Remaining : $46,875
Andrej Sustr $75,000 (3)
Salary Remaining : $46,875
Josh Jooris $75,000 (3)
Salary Remaining : $46,875
Rob Scuderi $75,000 (3)
Salary Remaining : $46,875
James Sheppard $75,000 (3)
Salary Remaining : $46,875
Ryan Stanton $71,000 (4)
Salary Remaining : $44,375
Beau Bennett $70,000 (1)
Salary Remaining : $43,750
Philippe Desrosiers $70,000 (2)
Salary Remaining : $43,750
Henrik Haapala $70,000 (1)
Salary Remaining : $43,750
Troy Brouwer $70,000 (4)
Salary Remaining : $43,750
Michael Frolik $70,000 (4)
Salary Remaining : $43,750
Michael Vecchione $70,000 (1)
Salary Remaining : $43,750
Yannick Weber $70,000 (1)
Salary Remaining : $43,750
Joel Hanley $70,000 (1)
Salary Remaining : $43,750
Dylan Sadowy $70,000 (1)
Salary Remaining : $43,750
Tyler Biggs $70,000 (4)
Salary Remaining : $43,750
Anthony Greco $70,000 (1)
Salary Remaining : $43,750
Max McCormick $70,000 (2)
Salary Remaining : $43,750
Colby Williams $70,000 (2)
Salary Remaining : $43,750
Hunter Smith $69,250 (1)
Salary Remaining : $43,281
Ken Appleby $65,000 (1)
Salary Remaining : $40,625
Total Farm Players31
Salary Commitment
Year 33 : $2,321,167
Year 34 : $1,435,167
Year 35 : $1,070,000
Year 36 : $620,000
Salary Average Commitment
Year 33 : $2,301,167
Year 34 : $1,435,167
Year 35 : $1,070,000
Year 36 : $620,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,672 - 94.53%
Level 2: 5000 - $60 - 4,705 - 94.09%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,908 - 97.70%
Luxury : 1000 - $200 - 982 - 98.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.36%
Farm Level 2: 1000 - $15 - 977 - 97.71%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,266 - 95.92%
Average Income per Game$1,695,544
Year to Date Revenue$27,128,702
Farm
Home Games Left24
Average Attendance - %2,884 - 96.14%
Average Income per Game$109,902
Year to Date Revenue$1,868,340

Expense

Pro Players Total Salaries$76,637,628
Farm Players Total Salaries$1,973,746
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,206,065
Farm Year To Date Expenses$914,712
Pro Salary Cap To Date$27,448,642
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,388,597
Farm Estimated Season Revenue$2,637,656
Pro Remaining Season Days87
Pro Expenses Per Days$586,082
Pro Estimated Expenses$50,989,134
Farm Remaining Season Days90
Farm Expenses Per Days$17,179
Farm Estimated Expenses$1,546,110
Estimated Season Expenses$52,535,244
Estimated Season Salary Cap$73,995,295
Estimate Under Maximum Salary Cap of $81,500,000$7,504,705
Estimate Over Minimum Salary Cap of $60,200,000 $13,795,295
Current Bank Account$20,294,059
Projected Bank Account$12,785,068

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,462 (4)
-Salary Remaining : $5,885,434
Blake Wheeler (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $5,090,426
James Neal (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $4,319,149
Travis Zajac (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,547,872
Jared Spurgeon (1 Way Contract) $5,187,500 (2)
-Salary Remaining : $3,200,798
Jake Allen (1 Way Contract) $4,350,000 (1)
-1 Way Contract Salary Cap : $4,350,000
-Salary Remaining : $2,684,043
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $2,622,340
Joonas Donskoi $3,900,000 (5)
-Salary Remaining : $2,406,383
Andreas Athanasiou $3,000,000 (2)
-Salary Remaining : $1,851,064
Brian Elliott (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $1,789,362
Jake McCabe $2,850,000 (1)
-Salary Remaining : $1,758,511
Milan Lucic (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,696,809
Mark Pysyk $2,733,333 (3)
-Salary Remaining : $1,686,525
Marcus Sorensen $1,500,000 (2)
-Salary Remaining : $925,532
Mike Reilly $1,500,000 (1)
-Salary Remaining : $925,532
Brandon Davidson $1,450,000 (2)
-Salary Remaining : $894,681
Blake Comeau (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $771,277
Korbinian Holzer (Out of Payroll) $1,200,000 (4)
-Salary Remaining : $740,426
Joonas Korpisalo $1,150,000 (1)
-Salary Remaining : $709,574
Andrew MacDonald $1,000,000 (2)
-Salary Remaining : $617,021
Alexander True $763,333 (2)
-Salary Remaining : $470,993
Derek Roy $750,000 (3)
-Salary Remaining : $462,766
Chris VandeVelde (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
David Jones (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
Dryden Hunt $715,000 (2)
-Salary Remaining : $441,170
Teddy Purcell (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $431,915
Tom Gilbert (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $431,915
Total Pro Players27
Salary Commitment
Year 33 : $76,637,628
Year 34 : $58,387,628
Year 35 : $37,771,795
Year 36 : $24,538,462
Salary Average Commitment
Year 33 : $74,174,295
Year 34 : $55,924,295
Year 35 : $37,771,795
Year 36 : $24,538,462
Salary Cap with 1 Way Contract
Year 33 : $76,637,628
Year 34 : $58,387,628
Year 35 : $37,771,795
Year 36 : $24,538,462

Farm Players Salaries

Alexander Yelesin $92,500 (2)
Salary Remaining : $57,813
Kristian Vesalainen $89,417 (4)
Salary Remaining : $55,885
Olli Juolevi $89,417 (1)
Salary Remaining : $55,885
Sheldon Rempal $87,413 (2)
Salary Remaining : $54,633
Dany Heatley $75,000 (3)
Salary Remaining : $46,875
Chad Kolarik $75,000 (2)
Salary Remaining : $46,875
Andrej Meszaros $75,000 (3)
Salary Remaining : $46,875
Andrei Loktionov $75,000 (3)
Salary Remaining : $46,875
Dominik Uher $75,000 (3)
Salary Remaining : $46,875
Christian Hanson $75,000 (3)
Salary Remaining : $46,875
Alexei Emelin $75,000 (2)
Salary Remaining : $46,875
Anton Volchenkov $75,000 (3)
Salary Remaining : $46,875
Dennis Persson $75,000 (3)
Salary Remaining : $46,875
Andy Miele $75,000 (3)
Salary Remaining : $46,875
Alexander Guptill $75,000 (3)
Salary Remaining : $46,875
James Melindy $75,000 (3)
Salary Remaining : $46,875
Adam Wilcox $75,000 (3)
Salary Remaining : $46,875
Conner Allen $75,000 (3)
Salary Remaining : $46,875
Aaron Volpatti $75,000 (3)
Salary Remaining : $46,875
Alexander Fallstrom $75,000 (3)
Salary Remaining : $46,875
Daniel Brickley $70,000 (2)
Salary Remaining : $43,750
Tom McCollum $70,000 (1)
Salary Remaining : $43,750
Tuomo Ruutu $70,000 (1)
Salary Remaining : $43,750
Viktor Stalberg $70,000 (1)
Salary Remaining : $43,750
Jordan Schmaltz $70,000 (1)
Salary Remaining : $43,750
Jason Kasdorf $65,000 (1)
Salary Remaining : $40,625
Matthew Finn $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 33 : $1,973,746
Year 34 : $1,539,330
Year 35 : $1,139,417
Year 36 : $89,417
Salary Average Commitment
Year 33 : $1,973,746
Year 34 : $1,539,330
Year 35 : $1,139,417
Year 36 : $89,417

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,740 - 95.67%
Level 2: 5000 - $60 - 4,795 - 95.91%
Level 3: 2000 - $35 - 1,994 - 99.69%
Level 4: 4000 - $20 - 3,928 - 98.21%
Luxury : 1000 - $200 - 994 - 99.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,919 - 95.95%
Farm Level 2: 1000 - $15 - 975 - 97.54%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,452 - 96.96%
Average Income per Game$1,716,728
Year to Date Revenue$29,184,380
Farm
Home Games Left25
Average Attendance - %2,894 - 96.48%
Average Income per Game$110,427
Year to Date Revenue$1,766,833

Expense

Pro Players Total Salaries$71,610,000
Farm Players Total Salaries$2,378,334
Coaches Total Salaries$1,245,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,743,763
Farm Year To Date Expenses$1,079,352
Pro Salary Cap To Date$27,458,427
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,201,478
Farm Estimated Season Revenue$2,760,677
Pro Remaining Season Days87
Pro Expenses Per Days$513,156
Pro Estimated Expenses$44,644,572
Farm Remaining Season Days90
Farm Expenses Per Days$19,988
Farm Estimated Expenses$1,798,920
Estimated Season Expenses$46,443,492
Estimated Season Salary Cap$71,643,291
Estimate Under Maximum Salary Cap of $81,500,000$9,856,709
Estimate Over Minimum Salary Cap of $60,200,000 $11,443,291
Current Bank Account$61,228,686
Projected Bank Account$58,747,349

Pro Players Salaries

Dmitry Orlov (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $6,170,213
Derek Stepan (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,010,638
Jonathan Quick (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,578,723
Anton Stralman (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,085,106
Alexander Wennberg $4,900,000 (4)
-Salary Remaining : $3,023,404
Tyler Ennis (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $2,961,702
Calvin de Haan $4,550,000 (1)
-Salary Remaining : $2,807,447
Nikita Zaitsev $4,500,000 (1)
-Salary Remaining : $2,776,596
Patrik Berglund (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,622,340
Mikkel Boedker (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $2,468,085
Conor Sheary $3,000,000 (3)
-Salary Remaining : $1,851,064
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $1,542,553
Drake Caggiula $1,500,000 (1)
-Salary Remaining : $925,532
Noel Acciari $1,235,000 (2)
-Salary Remaining : $762,021
Jujhar Khaira $1,200,000 (2)
-Salary Remaining : $740,426
Nate Thompson $950,000 (1)
-Salary Remaining : $586,170
Josh Norris $925,000 (4)
-Salary Remaining : $570,745
Jarred Tinordi $900,000 (1)
-Salary Remaining : $555,319
Anthony Peluso $800,000 (1)
-Salary Remaining : $493,617
Niko Hovinen $750,000 (2)
-Salary Remaining : $462,766
Kevin Beech $750,000 (2)
-Salary Remaining : $462,766
Brooks Laich (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
Jakub Kindl (1 Way Contract) $750,000 (1)
-Salary Remaining : $462,766
Drake Batherson $650,000 (1)
-Salary Remaining : $401,064
Pat Maroon $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players25
Salary Commitment
Year 33 : $71,610,000
Year 34 : $33,860,000
Year 35 : $24,125,000
Year 36 : $16,325,000
Salary Average Commitment
Year 33 : $71,510,000
Year 34 : $33,760,000
Year 35 : $24,125,000
Year 36 : $16,325,000
Salary Cap with 1 Way Contract
Year 33 : $71,610,000
Year 34 : $33,860,000
Year 35 : $24,125,000
Year 36 : $16,325,000

Farm Players Salaries

Justin Falk $250,000 (3)
Salary Remaining : $156,250
Devante Smith-Pelly $120,000 (3)
Salary Remaining : $75,000
Corban Knight $110,000 (3)
Salary Remaining : $68,750
Connor Brickley $95,000 (3)
Salary Remaining : $59,375
Callan Foote $92,500 (4)
Salary Remaining : $57,813
Shane Bowers $92,500 (4)
Salary Remaining : $57,813
Magnus Paajarvi $90,000 (1)
Salary Remaining : $56,250
Erik Gustafsson $90,000 (1)
Salary Remaining : $56,250
Michael Rasmussen $89,417 (2)
Salary Remaining : $55,885
Kole Lind $89,167 (2)
Salary Remaining : $55,729
Cole Ully $80,000 (3)
Salary Remaining : $50,000
Freddie Hamilton $80,000 (1)
Salary Remaining : $50,000
Tim Erixon $80,000 (1)
Salary Remaining : $50,000
Drew Shore $75,000 (2)
Salary Remaining : $46,875
Brett Sutter $75,000 (1)
Salary Remaining : $46,875
Charles-Olivier Roussel $75,000 (1)
Salary Remaining : $46,875
Brandon McMillan $75,000 (1)
Salary Remaining : $46,875
Taylor Pyatt $75,000 (1)
Salary Remaining : $46,875
Brian Strait $75,000 (1)
Salary Remaining : $46,875
Justin Auger $75,000 (1)
Salary Remaining : $46,875
Kyle Quincey $75,000 (1)
Salary Remaining : $46,875
Kevin Boyle $75,000 (2)
Salary Remaining : $46,875
Julien Nantel $75,000 (1)
Salary Remaining : $46,875
Anton Blidh $70,000 (3)
Salary Remaining : $43,750
Villi Saarijarvi $69,750 (1)
Salary Remaining : $43,594
Tyson Sexsmith $65,000 (1)
Salary Remaining : $40,625
Evan Bouchard $65,000 (1)
Salary Remaining : $40,625
Total Farm Players27
Salary Commitment
Year 33 : $2,378,334
Year 34 : $1,238,584
Year 35 : $910,000
Year 36 : $185,000
Salary Average Commitment
Year 33 : $2,378,334
Year 34 : $1,238,584
Year 35 : $910,000
Year 36 : $185,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $100 - 5,730 - 95.49%
Level 2: 5000 - $60 - 4,807 - 96.14%
Level 3: 2000 - $35 - 1,994 - 99.72%
Level 4: 4000 - $20 - 3,911 - 97.76%
Luxury : 1000 - $200 - 992 - 99.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97.59%
Farm Level 2: 1000 - $15 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,433 - 96.85%
Average Income per Game$1,714,961
Year to Date Revenue$29,154,331
Farm
Home Games Left24
Average Attendance - %2,931 - 97.71%
Average Income per Game$112,055
Year to Date Revenue$1,904,930

Expense

Pro Players Total Salaries$88,465,791
Farm Players Total Salaries$2,443,578
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($7,800,000)
Pro Year To Date Expenses$34,198,171
Farm Year To Date Expenses$1,099,901
Pro Salary Cap To Date$33,815,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,159,056
Farm Estimated Season Revenue$2,689,313
Pro Remaining Season Days87
Pro Expenses Per Days$634,509
Pro Estimated Expenses$55,202,283
Farm Remaining Season Days90
Farm Expenses Per Days$20,442
Farm Estimated Expenses$1,839,780
Estimated Season Expenses$57,042,063
Estimated Season Salary Cap$80,600,477
Estimate Under Maximum Salary Cap of $81,500,000$899,523
Estimate Over Minimum Salary Cap of $60,200,000 $20,400,477
Current Bank Account$22,724,693
Projected Bank Account$9,530,999

Pro Players Salaries

Alex Killorn (1 Way Contract) $15,600,000 (3)
-Salary Remaining : $9,625,532
Steven Stamkos (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,244,681
Ilya Kovalchuk $6,250,000 (2)
-Salary Remaining : $3,856,383
Corey Crawford (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,702,128
Filip Forsberg (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,702,128
Dougie Hamilton $5,750,000 (4)
-Salary Remaining : $3,547,872
Jason Zucker $5,500,000 (4)
-Salary Remaining : $3,393,617
Teuvo Teravainen (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $3,331,915
Ondrej Palat (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,270,213
Shea Theodore $5,200,000 (5)
-Salary Remaining : $3,208,511
Casey Cizikas (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,159,574
Ryan Pulock $2,000,000 (2)
-Salary Remaining : $1,234,043
Jack Campbell $1,650,000 (3)
-Salary Remaining : $1,018,085
Josh Leivo $1,500,000 (2)
-Salary Remaining : $925,532
Ben Chiarot $1,400,000 (1)
-Salary Remaining : $863,830
Johan Larsson $1,200,000 (3)
-Salary Remaining : $740,426
Carl Gunnarsson $1,000,000 (2)
-Salary Remaining : $617,021
Greg Pateryn (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $586,170
John Marino $925,000 (4)
-Salary Remaining : $570,745
Vladislav Gavrikov $925,000 (2)
-Salary Remaining : $570,745
Jayce Hawryluk $874,125 (2)
-Salary Remaining : $539,354
Morgan Frost $863,333 (4)
-Salary Remaining : $532,695
Maxime Talbot (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
Anthony Cirelli $728,333 (2)
-Salary Remaining : $449,397
Richard Bachman $700,000 (1)
-Salary Remaining : $431,915
Total Pro Players25
Salary Commitment
Year 33 : $88,465,791
Year 34 : $82,865,791
Year 35 : $60,338,333
Year 36 : $40,938,333
Salary Average Commitment
Year 33 : $88,465,791
Year 34 : $82,865,791
Year 35 : $60,338,333
Year 36 : $40,938,333
Salary Cap with 1 Way Contract
Year 33 : $88,465,791
Year 34 : $82,865,791
Year 35 : $60,338,333
Year 36 : $40,938,333

Farm Players Salaries

Jonny Brodzinski $195,000 (4)
Salary Remaining : $121,875
Nathan Gerbe $175,000 (4)
Salary Remaining : $109,375
Dean Kukan $165,000 (2)
Salary Remaining : $103,125
Cory Conacher $135,000 (4)
Salary Remaining : $84,375
Brandon Manning $95,000 (4)
Salary Remaining : $59,375
Jaycob Megna $95,000 (4)
Salary Remaining : $59,375
Logan O'Connor $92,500 (2)
Salary Remaining : $57,813
Jake Walman $92,500 (2)
Salary Remaining : $57,813
Danil Yurtaykin $92,500 (2)
Salary Remaining : $57,813
Gustav Forsling $87,413 (2)
Salary Remaining : $54,633
Evgeny Svechnikov $86,333 (2)
Salary Remaining : $53,958
Jimmy Schuldt $85,000 (2)
Salary Remaining : $53,125
Gilles Senn $81,750 (2)
Salary Remaining : $51,094
Dustin Tokarski $80,000 (1)
Salary Remaining : $50,000
Lucas Carlsson $79,250 (4)
Salary Remaining : $49,531
Jonathan Davidsson $76,833 (4)
Salary Remaining : $48,021
Kaapo Kahkonen $76,750 (2)
Salary Remaining : $47,969
Kristian Reichel $75,250 (4)
Salary Remaining : $47,031
Garrett Wilson $75,000 (2)
Salary Remaining : $46,875
Ryan Malone $75,000 (2)
Salary Remaining : $46,875
Vladislav Kamenev $75,000 (2)
Salary Remaining : $46,875
Karson Kuhlman $75,000 (2)
Salary Remaining : $46,875
Riley Barber $70,000 (2)
Salary Remaining : $43,750
Tye McGinn $70,000 (2)
Salary Remaining : $43,750
Daniel Renouf $70,000 (2)
Salary Remaining : $43,750
Tyler Lewington $67,500 (2)
Salary Remaining : $42,188
Total Farm Players26
Salary Commitment
Year 33 : $2,443,578
Year 34 : $2,363,578
Year 35 : $926,333
Year 36 : $926,333
Salary Average Commitment
Year 33 : $2,443,578
Year 34 : $2,363,578
Year 35 : $926,333
Year 36 : $926,333

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6990 - $140 - 3,737 - 53.47%
Level 2: 5831 - $100 - 2,919 - 50.07%
Level 3: 2333 - $75 - 1,166 - 49.98%
Level 4: 4666 - $40 - 2,333 - 50.00%
Luxury : 1180 - $280 - 638 - 54.07%
Total Capacity :21000
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 Left25
Average Attendance - %10,794 - 51.40%
Average Income per Game$1,667,916
Year to Date Revenue$26,686,657
Farm
Home Games Left25
Average Attendance - %2,100 - 70.00%
Average Income per Game$330,750
Year to Date Revenue$5,292,000

Expense

Pro Players Total Salaries$73,448,124
Farm Players Total Salaries$2,847,101
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,473,768
Farm Year To Date Expenses$1,405,188
Pro Salary Cap To Date$26,999,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,697,902
Farm Estimated Season Revenue$8,268,750
Pro Remaining Season Days87
Pro Expenses Per Days$527,292
Pro Estimated Expenses$45,874,404
Farm Remaining Season Days90
Farm Expenses Per Days$26,022
Farm Estimated Expenses$2,341,980
Estimated Season Expenses$48,216,384
Estimated Season Salary Cap$70,498,167
Estimate Under Maximum Salary Cap of $81,500,000$11,001,833
Estimate Over Minimum Salary Cap of $60,200,000 $10,298,167
Current Bank Account$107,959,988
Projected Bank Account$109,710,256

Pro Players Salaries

Sebastian Aho $8,454,000 (7)
-Salary Remaining : $5,216,298
Evander Kane $7,000,000 (4)
-Salary Remaining : $4,319,149
Marc-Andre Fleury (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $4,319,149
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $3,779,255
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $3,640,426
Seth Jones (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $3,331,915
Brian Dumoulin $4,100,000 (2)
-Salary Remaining : $2,529,787
Boone Jenner (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,313,830
Brendan Gallagher (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,313,830
Bryan Rust $3,500,000 (3)
-Salary Remaining : $2,159,574
Brenden Dillon (1 Way Contract) $3,270,000 (3)
-Salary Remaining : $2,017,660
Josh Morrissey $3,150,000 (2)
-Salary Remaining : $1,943,617
Darren Helm (Out of Payroll) $2,950,000 (4)
-Salary Remaining : $1,820,213
Brian Boyle (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,542,553
Barclay Goodrow $925,000 (1)
-Salary Remaining : $570,745
Slater Koekkoek $925,000 (2)
-Salary Remaining : $570,745
Pierre-Luc Dubois $894,166 (2)
-Salary Remaining : $551,719
Ilya Lyubushkin $874,125 (2)
-Salary Remaining : $539,354
Roope Hintz $811,667 (2)
-Salary Remaining : $500,816
Cale Fleury $771,666 (3)
-Salary Remaining : $476,134
Antti Suomela $700,000 (2)
-Salary Remaining : $431,915
Mackenzie Blackwood $697,500 (2)
-Salary Remaining : $430,372
Total Pro Players22
Salary Commitment
Year 33 : $73,448,124
Year 34 : $60,148,124
Year 35 : $40,995,666
Year 36 : $29,704,000
Salary Average Commitment
Year 33 : $67,098,124
Year 34 : $53,798,124
Year 35 : $40,995,666
Year 36 : $29,704,000
Salary Cap with 1 Way Contract
Year 33 : $73,448,124
Year 34 : $60,148,124
Year 35 : $40,995,666
Year 36 : $29,704,000

Farm Players Salaries

Thomas Hickey $160,000 (3)
Salary Remaining : $100,000
Dylan McIlrath $160,000 (3)
Salary Remaining : $100,000
Christian Djoos $125,000 (1)
Salary Remaining : $78,125
Henrik Borgstrom $92,500 (2)
Salary Remaining : $57,813
Andrew Peeke $91,667 (2)
Salary Remaining : $57,292
Alexandre Texier $89,750 (2)
Salary Remaining : $56,094
Urho Vaakanainen $89,417 (2)
Salary Remaining : $55,885
Jacob Larsson $89,417 (2)
Salary Remaining : $55,885
German Rubtsov $89,417 (2)
Salary Remaining : $55,885
Noah Juulsen $86,333 (2)
Salary Remaining : $53,958
Sam Steel $86,333 (2)
Salary Remaining : $53,958
Rasmus Asplund $84,500 (2)
Salary Remaining : $52,813
Adam Werner $84,350 (2)
Salary Remaining : $52,719
Charles Hudon $80,000 (2)
Salary Remaining : $50,000
Otto Koivula $78,667 (2)
Salary Remaining : $49,167
Jack Studnicka $76,917 (2)
Salary Remaining : $48,073
Frank Corrado $75,000 (1)
Salary Remaining : $46,875
Taylor Leier $75,000 (1)
Salary Remaining : $46,875
Zachary Fucale $75,000 (1)
Salary Remaining : $46,875
Juho Lammikko $75,000 (1)
Salary Remaining : $46,875
Alex Nedeljkovic $73,750 (2)
Salary Remaining : $46,094
Hudson Fasching $73,750 (2)
Salary Remaining : $46,094
Blake Speers $72,833 (1)
Salary Remaining : $45,521
Michael Dal Colle $70,000 (2)
Salary Remaining : $43,750
Remi Elie $70,000 (2)
Salary Remaining : $43,750
Stefan Noesen $70,000 (1)
Salary Remaining : $43,750
Derrick Pouliot $70,000 (1)
Salary Remaining : $43,750
Chris Bigras $70,000 (1)
Salary Remaining : $43,750
Michael McCarron $70,000 (1)
Salary Remaining : $43,750
Nikolay Goldobin $70,000 (2)
Salary Remaining : $43,750
Ian McCoshen $70,000 (2)
Salary Remaining : $43,750
Samuel Morin $70,000 (2)
Salary Remaining : $43,750
Matt Puempel $67,500 (1)
Salary Remaining : $42,188
Jason Garrison $65,000 (1)
Salary Remaining : $40,625
Total Farm Players34
Salary Commitment
Year 33 : $2,847,101
Year 34 : $1,936,768
Year 35 : $320,000
Year 36 : $0
Salary Average Commitment
Year 33 : $2,838,351
Year 34 : $1,928,018
Year 35 : $320,000
Year 36 : $0

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 - 853 - 85.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1,991 - 99.53%
Farm Level 2: 1000 - $13 - 996 - 99.64%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %12,753 - 70.85%
Average Income per Game$2,237,700
Year to Date Revenue$35,803,201
Farm
Home Games Left25
Average Attendance - %2,987 - 99.57%
Average Income per Game$81,985
Year to Date Revenue$1,311,755

Expense

Pro Players Total Salaries$75,816,666
Farm Players Total Salaries$2,366,667
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,919,436
Farm Year To Date Expenses$1,105,192
Pro Salary Cap To Date$26,430,042
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,942,502
Farm Estimated Season Revenue$2,049,617
Pro Remaining Season Days87
Pro Expenses Per Days$541,253
Pro Estimated Expenses$47,089,011
Farm Remaining Season Days90
Farm Expenses Per Days$19,907
Farm Estimated Expenses$1,791,630
Estimated Season Expenses$48,880,641
Estimated Season Salary Cap$69,508,440
Estimate Under Maximum Salary Cap of $81,500,000$11,991,560
Estimate Over Minimum Salary Cap of $60,200,000 $9,308,440
Current Bank Account$73,308,198
Projected Bank Account$82,419,676

Pro Players Salaries

Joe Pavelski (Out of Payroll) $6,000,000 (4)
-Salary Remaining : $3,702,128
Kyle Turris (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,702,128
Dustin Brown (1 Way Contract) $5,875,000 (4)
-Salary Remaining : $3,625,000
Martin Jones (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,547,872
Patric Hornqvist (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,270,213
Ian Cole $5,100,000 (3)
-Salary Remaining : $3,146,809
Derek Ryan $4,700,000 (4)
-Salary Remaining : $2,900,000
Sean Couturier (1 Way Contract) $4,333,333 (6)
-Salary Remaining : $2,673,759
Jake Muzzin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,468,085
Elvis Merzlikins $4,000,000 (4)
-Salary Remaining : $2,468,085
Will Butcher $3,733,333 (3)
-Salary Remaining : $2,303,546
Mark Borowiecki $3,600,000 (4)
-Salary Remaining : $2,221,277
Lars Eller $3,500,000 (3)
-Salary Remaining : $2,159,574
Brad Hunt $3,200,000 (4)
-Salary Remaining : $1,974,468
Austin Watson $3,000,000 (3)
-Salary Remaining : $1,851,064
Calle Jarnkrok $2,300,000 (2)
-Salary Remaining : $1,419,149
Ryan Donato $1,900,000 (2)
-Salary Remaining : $1,172,340
Mikey Anderson $925,000 (2)
-Salary Remaining : $570,745
Ilya Mikheyev $925,000 (2)
-Salary Remaining : $570,745
Jacob de la Rose $900,000 (2)
-Salary Remaining : $555,319
Tucker Poolman $775,000 (4)
-Salary Remaining : $478,191
Total Pro Players21
Salary Commitment
Year 33 : $75,816,666
Year 34 : $70,066,666
Year 35 : $59,116,666
Year 36 : $37,783,333
Salary Average Commitment
Year 33 : $65,566,666
Year 34 : $59,816,666
Year 35 : $49,116,666
Year 36 : $33,133,333
Salary Cap with 1 Way Contract
Year 33 : $75,816,666
Year 34 : $70,066,666
Year 35 : $59,116,666
Year 36 : $37,783,333

Farm Players Salaries

Edward Pasquale $100,000 (3)
Salary Remaining : $62,500
Derek Forbort $100,000 (3)
Salary Remaining : $62,500
Reid Boucher $100,000 (3)
Salary Remaining : $62,500
Zane McIntyre $96,000 (1)
Salary Remaining : $60,000
Dillon Simpson $95,000 (2)
Salary Remaining : $59,375
Sam Carrick $95,000 (2)
Salary Remaining : $59,375
Tanner Fritz $95,000 (2)
Salary Remaining : $59,375
Matiss Kivlenieks $92,500 (2)
Salary Remaining : $57,813
Gabriel Gagne $92,500 (1)
Salary Remaining : $57,813
Christoffer Ehn $92,500 (2)
Salary Remaining : $57,813
Jordan Gross $92,500 (2)
Salary Remaining : $57,813
Ville Heinola $92,500 (4)
Salary Remaining : $57,813
Christian Wolanin $90,000 (2)
Salary Remaining : $56,250
Barrett Hayton $89,417 (4)
Salary Remaining : $55,885
Matthew Peca $80,000 (4)
Salary Remaining : $50,000
Andrei Mironov $80,000 (4)
Salary Remaining : $50,000
Nikita Soshnikov $75,000 (4)
Salary Remaining : $46,875
Nathan Walker $75,000 (2)
Salary Remaining : $46,875
Brad Malone $75,000 (3)
Salary Remaining : $46,875
Patrick Russell $75,000 (3)
Salary Remaining : $46,875
Saku Maenalanen $75,000 (4)
Salary Remaining : $46,875
CJ Suess $75,000 (2)
Salary Remaining : $46,875
Nick Caamano $75,000 (2)
Salary Remaining : $46,875
Beck Malenstyn $75,000 (2)
Salary Remaining : $46,875
Joey Laleggia $75,000 (4)
Salary Remaining : $46,875
Michael Bunting $73,750 (2)
Salary Remaining : $46,094
T.J. Tynan $70,000 (2)
Salary Remaining : $43,750
Kole Sherwood $65,000 (1)
Salary Remaining : $40,625
Brett Lernout $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 33 : $2,366,667
Year 34 : $2,113,167
Year 35 : $1,016,917
Year 36 : $566,917
Salary Average Commitment
Year 33 : $2,366,667
Year 34 : $2,113,167
Year 35 : $1,016,917
Year 36 : $566,917

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6500 - $90 - 6,013 - 92.51%
Level 2: 5500 - $53 - 4,996 - 90.84%
Level 3: 2400 - $29 - 2,245 - 93.55%
Level 4: 4300 - $18 - 4,147 - 96.43%
Luxury : 1300 - $175 - 1,060 - 81.56%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $28 - 1,980 - 99.02%
Farm Level 2: 1000 - $13 - 987 - 98.68%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,462 - 92.31%
Average Income per Game$1,606,434
Year to Date Revenue$25,702,941
Farm
Home Games Left25
Average Attendance - %2,967 - 98.90%
Average Income per Game$92,173
Year to Date Revenue$1,474,771

Expense

Pro Players Total Salaries$77,246,666
Farm Players Total Salaries$2,782,944
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,932,251
Farm Year To Date Expenses$1,242,212
Pro Salary Cap To Date$29,587,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,160,845
Farm Estimated Season Revenue$2,304,330
Pro Remaining Season Days87
Pro Expenses Per Days$554,232
Pro Estimated Expenses$48,218,184
Farm Remaining Season Days90
Farm Expenses Per Days$22,798
Farm Estimated Expenses$2,051,820
Estimated Season Expenses$50,270,004
Estimated Season Salary Cap$77,250,432
Estimate Under Maximum Salary Cap of $81,500,000$4,249,568
Estimate Over Minimum Salary Cap of $60,200,000 $17,050,432
Current Bank Account$28,742,260
Projected Bank Account$20,937,431

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (2)
-Salary Remaining : $6,787,234
Patrick Kane (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $6,478,723
Jonathan Toews (1 Way Contract) $9,975,000 (4)
-Salary Remaining : $6,154,787
Mika Zibanejad (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $3,301,064
Semyon Varlamov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,085,106
Justin Faulk $4,833,333 (3)
-Salary Remaining : $2,982,269
Shayne Gostisbehere (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,776,596
Jake Gardiner (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $2,498,936
Brett Connolly $3,500,000 (3)
-Salary Remaining : $2,159,574
James Reimer (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $2,097,872
Jimmy Vesey $2,275,000 (1)
-Salary Remaining : $1,403,723
Zdeno Chara (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,234,043
Adrian Kempe $2,000,000 (4)
-Salary Remaining : $1,234,043
Tyler Bertuzzi $1,400,000 (1)
-Salary Remaining : $863,830
Riley Nash $1,250,000 (4)
-Salary Remaining : $771,277
Colin Wilson $1,150,000 (2)
-Salary Remaining : $709,574
Alex Stalock $950,000 (3)
-Salary Remaining : $586,170
Oscar Fantenberg $900,000 (1)
-Salary Remaining : $555,319
Jake DeBrusk $863,333 (2)
-Salary Remaining : $532,695
Patrik Nemeth $800,000 (3)
-Salary Remaining : $493,617
Martin Marincin $800,000 (3)
-Salary Remaining : $493,617
Leo Komarov $750,000 (3)
-Salary Remaining : $462,766
Total Pro Players22
Salary Commitment
Year 33 : $77,246,666
Year 34 : $50,771,666
Year 35 : $32,758,333
Year 36 : $21,125,000
Salary Average Commitment
Year 33 : $74,396,666
Year 34 : $47,921,666
Year 35 : $29,908,333
Year 36 : $21,125,000
Salary Cap with 1 Way Contract
Year 33 : $77,246,666
Year 34 : $50,771,666
Year 35 : $32,758,333
Year 36 : $21,125,000

Farm Players Salaries

Scott Harrington $163,000 (1)
Salary Remaining : $101,875
Kevin Gravel $115,000 (2)
Salary Remaining : $71,875
Melker Karlsson $100,000 (4)
Salary Remaining : $62,500
Steve Mason $99,500 (2)
Salary Remaining : $62,188
Eric Fehr $95,000 (1)
Salary Remaining : $59,375
Viktor Antipin $92,500 (2)
Salary Remaining : $57,813
Nolan Patrick $92,500 (2)
Salary Remaining : $57,813
Brandon Hickey $92,500 (2)
Salary Remaining : $57,813
Nikita Tryamkin $92,500 (2)
Salary Remaining : $57,813
Brett Ritchie $90,000 (4)
Salary Remaining : $56,250
Michal Neuvirth $90,000 (2)
Salary Remaining : $56,250
Logan Stanley $86,333 (4)
Salary Remaining : $53,958
Scott Wilson $85,000 (2)
Salary Remaining : $53,125
Thomas Pihlman $80,000 (2)
Salary Remaining : $50,000
Chris Stewart $80,000 (1)
Salary Remaining : $50,000
Kenny Agostino $80,000 (3)
Salary Remaining : $50,000
Brad Richardson $80,000 (3)
Salary Remaining : $50,000
Simon Despres $80,000 (1)
Salary Remaining : $50,000
Bud Holloway $77,500 (1)
Salary Remaining : $48,438
Brandon Halverson $77,250 (2)
Salary Remaining : $48,281
J.C. Beaudin $76,500 (2)
Salary Remaining : $47,813
Austin Strand $75,917 (2)
Salary Remaining : $47,448
Alex Luntunienti $75,000 (2)
Salary Remaining : $46,875
Andrew Nielsen $75,000 (2)
Salary Remaining : $46,875
Manuel Wiederer $75,000 (2)
Salary Remaining : $46,875
John Quenneville $75,000 (2)
Salary Remaining : $46,875
Sebastian Aho (D) $72,500 (2)
Salary Remaining : $45,313
Patrick Sieloff $70,000 (2)
Salary Remaining : $43,750
Andreas Borgman $70,000 (2)
Salary Remaining : $43,750
Kyle Wood $70,000 (2)
Salary Remaining : $43,750
Dmytro Timashov $69,444 (1)
Salary Remaining : $43,403
Victor Antipin $65,000 (1)
Salary Remaining : $40,625
Julian Melchiori $65,000 (1)
Salary Remaining : $40,625
Total Farm Players33
Salary Commitment
Year 33 : $2,782,944
Year 34 : $2,088,000
Year 35 : $436,333
Year 36 : $276,333
Salary Average Commitment
Year 33 : $2,782,944
Year 34 : $2,088,000
Year 35 : $436,333
Year 36 : $276,333

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $100 - 5,695 - 94.92%
Level 2: 5000 - $60 - 4,785 - 95.69%
Level 3: 3000 - $35 - 2,164 - 72.15%
Level 4: 5000 - $20 - 4,008 - 80.16%
Luxury : 1000 - $200 - 988 - 98.76%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.47%
Farm Level 2: 1000 - $15 - 980 - 97.99%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,640 - 88.20%
Average Income per Game$1,718,243
Year to Date Revenue$27,491,890
Farm
Home Games Left25
Average Attendance - %2,909 - 96.97%
Average Income per Game$111,002
Year to Date Revenue$1,776,039

Expense

Pro Players Total Salaries$71,385,474
Farm Players Total Salaries$2,181,466
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,599,729
Farm Year To Date Expenses$1,017,529
Pro Salary Cap To Date$27,216,761
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,956,078
Farm Estimated Season Revenue$2,775,061
Pro Remaining Season Days87
Pro Expenses Per Days$513,372
Pro Estimated Expenses$44,663,364
Farm Remaining Season Days90
Farm Expenses Per Days$18,621
Farm Estimated Expenses$1,675,890
Estimated Season Expenses$46,339,254
Estimated Season Salary Cap$71,263,121
Estimate Under Maximum Salary Cap of $81,500,000$10,236,879
Estimate Over Minimum Salary Cap of $60,200,000 $11,063,121
Current Bank Account$114,219,455
Projected Bank Account$113,611,340

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $5,861,702
Oliver Ekman-Larsson (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,244,681
Ryan McDonagh (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $4,164,894
Nathan MacKinnon (1 Way Contract) $6,300,000 (7)
-Salary Remaining : $3,887,234
Ryan Nugent-Hopkins $6,000,000 (4)
-Salary Remaining : $3,702,128
Aleksander Barkov (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $3,640,426
Jaccob Slavin $5,300,000 (1)
-Salary Remaining : $3,270,213
Nikita Gusev $4,500,000 (2)
-Salary Remaining : $2,776,596
Adam Larsson (1 Way Contract) $4,166,666 (3)
-Salary Remaining : $2,570,922
Adam Lowry $2,916,666 (1)
-Salary Remaining : $1,799,645
Colton Sissons $2,857,143 (2)
-Salary Remaining : $1,762,918
Robin Lehner $1,500,000 (1)
-Salary Remaining : $925,532
Miro Heiskanen $925,000 (3)
-Salary Remaining : $570,745
Filip Chytil $925,000 (1)
-Salary Remaining : $570,745
Jack Roslovic $894,166 (2)
-Salary Remaining : $551,719
Thomas Chabot $863,333 (1)
-Salary Remaining : $532,695
David Gustafsson $817,500 (4)
-Salary Remaining : $504,415
Jakob Lilja $750,000 (3)
-Salary Remaining : $462,766
Ethan Bear $720,000 (1)
-Salary Remaining : $444,255
Charlie Lindgren $650,000 (1)
-Salary Remaining : $401,064
Nikolai Knyzhov $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players21
Salary Commitment
Year 33 : $71,385,474
Year 34 : $57,860,475
Year 35 : $31,609,166
Year 36 : $19,017,500
Salary Average Commitment
Year 33 : $65,285,474
Year 34 : $51,760,475
Year 35 : $25,509,166
Year 36 : $19,017,500
Salary Cap with 1 Way Contract
Year 33 : $71,385,474
Year 34 : $57,860,475
Year 35 : $31,609,166
Year 36 : $19,017,500

Farm Players Salaries

Seth Griffith $127,600 (4)
Salary Remaining : $79,750
Maxime Lagace $127,600 (4)
Salary Remaining : $79,750
Alex Lyon $127,600 (4)
Salary Remaining : $79,750
Tyler Benson $80,833 (2)
Salary Remaining : $50,521
Lukas Sutter $75,000 (1)
Salary Remaining : $46,875
Ville Pokka $75,000 (1)
Salary Remaining : $46,875
Anton Slepyshev $75,000 (1)
Salary Remaining : $46,875
Kerby Rychel $75,000 (1)
Salary Remaining : $46,875
Jesse Puljujarvi $75,000 (1)
Salary Remaining : $46,875
Kale Kossila $75,000 (3)
Salary Remaining : $46,875
Anton Wedin $75,000 (3)
Salary Remaining : $46,875
Jake Bischoff $75,000 (3)
Salary Remaining : $46,875
Daniel Vladar $72,833 (1)
Salary Remaining : $45,521
Justin Bailey $70,000 (1)
Salary Remaining : $43,750
Bobby Sanguinetti $65,000 (1)
Salary Remaining : $40,625
Michael Kantor $65,000 (2)
Salary Remaining : $40,625
Dmitri Kugryshev $65,000 (2)
Salary Remaining : $40,625
Tommi Kivisto $65,000 (1)
Salary Remaining : $40,625
Luke Adam $65,000 (2)
Salary Remaining : $40,625
Mason Raymond $65,000 (2)
Salary Remaining : $40,625
Anssi Salmela $65,000 (2)
Salary Remaining : $40,625
Christopher Breen $65,000 (2)
Salary Remaining : $40,625
Daniil Zharkov $65,000 (2)
Salary Remaining : $40,625
Ben Gleason $65,000 (1)
Salary Remaining : $40,625
Matt Donovan $65,000 (2)
Salary Remaining : $40,625
Brody Sutter $65,000 (2)
Salary Remaining : $40,625
Andrey Pedan $65,000 (2)
Salary Remaining : $40,625
Anton Rodin $65,000 (2)
Salary Remaining : $40,625
Jason Ryznar $65,000 (2)
Salary Remaining : $40,625
Total Farm Players29
Salary Commitment
Year 33 : $2,181,466
Year 34 : $1,468,633
Year 35 : $607,800
Year 36 : $382,800
Salary Average Commitment
Year 33 : $2,181,466
Year 34 : $1,468,633
Year 35 : $607,800
Year 36 : $382,800

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Arena
Level 1: 5400 - $99 - 5,396 - 99.92%
Level 2: 4650 - $65 - 4,588 - 98.66%
Level 3: 3240 - $36 - 2,302 - 71.05%
Level 4: 5100 - $23 - 3,950 - 77.46%
Luxury : 1110 - $210 - 856 - 77.09%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $36 - 1,920 - 96.00%
Farm Level 2: 1000 - $19 - 945 - 94.48%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,092 - 87.65%
Average Income per Game$1,683,882
Year to Date Revenue$26,942,114
Farm
Home Games Left25
Average Attendance - %2,865 - 95.49%
Average Income per Game$117,543
Year to Date Revenue$1,880,694

Expense

Pro Players Total Salaries$74,861,667
Farm Players Total Salaries$2,000,184
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,276,792
Farm Year To Date Expenses$915,688
Pro Salary Cap To Date$28,893,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,097,053
Farm Estimated Season Revenue$2,938,584
Pro Remaining Season Days87
Pro Expenses Per Days$538,026
Pro Estimated Expenses$46,808,262
Farm Remaining Season Days90
Farm Expenses Per Days$17,362
Farm Estimated Expenses$1,562,580
Estimated Season Expenses$48,370,842
Estimated Season Salary Cap$75,085,082
Estimate Under Maximum Salary Cap of $81,500,000$6,414,918
Estimate Over Minimum Salary Cap of $60,200,000 $14,885,082
Current Bank Account$43,471,053
Projected Bank Account$40,135,848

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $5,861,702
John Carlson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $4,936,170
Kris Letang (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $4,473,404
Tuukka Rask (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,319,149
Brandon Saad $5,400,000 (4)
-Salary Remaining : $3,331,915
Damon Severson $4,166,667 (3)
-Salary Remaining : $2,570,922
Anders Lee $3,750,000 (2)
-Salary Remaining : $2,313,830
J.T. Compher $3,500,000 (4)
-Salary Remaining : $2,159,574
Jakub Vrana $3,350,000 (2)
-Salary Remaining : $2,067,021
Anthony Mantha $3,300,000 (2)
-Salary Remaining : $2,036,170
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $1,912,766
Danton Heinen $2,800,000 (2)
-Salary Remaining : $1,727,660
Erik Haula $2,750,000 (1)
-Salary Remaining : $1,696,809
Ryan Miller (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,357,447
Anthony Beauvillier $2,100,000 (3)
-Salary Remaining : $1,295,745
Ryan Hartman $1,900,000 (2)
-Salary Remaining : $1,172,340
Zach Sanford $1,500,000 (2)
-Salary Remaining : $925,532
Scott Mayfield $1,450,000 (3)
-Salary Remaining : $894,681
Michael Grabner (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $678,723
Sean Walker $745,000 (1)
-Salary Remaining : $459,681
Total Pro Players20
Salary Commitment
Year 33 : $74,861,667
Year 34 : $68,266,667
Year 35 : $42,216,667
Year 36 : $25,400,000
Salary Average Commitment
Year 33 : $68,166,667
Year 34 : $61,666,667
Year 35 : $42,216,667
Year 36 : $25,400,000
Salary Cap with 1 Way Contract
Year 33 : $74,861,667
Year 34 : $68,266,667
Year 35 : $42,216,667
Year 36 : $25,400,000

Farm Players Salaries

Markus Granlund $130,000 (1)
Salary Remaining : $81,250
Ryan Poehling $95,000 (3)
Salary Remaining : $59,375
Joel Farabee $92,500 (4)
Salary Remaining : $57,813
Tobias Bjornfot $92,500 (4)
Salary Remaining : $57,813
Gabriel Vilardi $89,417 (4)
Salary Remaining : $55,885
Kieffer Bellows $89,417 (4)
Salary Remaining : $55,885
Karl Alzner $87,600 (4)
Salary Remaining : $54,750
Juuso Riikola $85,000 (2)
Salary Remaining : $53,125
Mathieu Perreault $85,000 (4)
Salary Remaining : $53,125
Janne Kuokkanen $81,167 (3)
Salary Remaining : $50,729
Jansen Harkins $76,750 (2)
Salary Remaining : $47,969
Tyler Graovac $75,000 (4)
Salary Remaining : $46,875
Scott Wedgewood $75,000 (3)
Salary Remaining : $46,875
Givani Smith $75,000 (2)
Salary Remaining : $46,875
A.J. Greer $73,500 (2)
Salary Remaining : $45,938
Mathieu Joseph $72,833 (1)
Salary Remaining : $45,521
Mitchell Vande Sompel $72,833 (1)
Salary Remaining : $45,521
Matt Bartkowski $70,000 (2)
Salary Remaining : $43,750
Mario Kempe $70,000 (1)
Salary Remaining : $43,750
Spencer Martin $70,000 (2)
Salary Remaining : $43,750
Ethan Prow $70,000 (2)
Salary Remaining : $43,750
Xavier Ouellet $70,000 (1)
Salary Remaining : $43,750
Gustav Olofsson $70,000 (4)
Salary Remaining : $43,750
Michael McNiven $66,667 (1)
Salary Remaining : $41,667
Joni Ortio $65,000 (2)
Salary Remaining : $40,625
Total Farm Players25
Salary Commitment
Year 33 : $2,000,184
Year 34 : $1,517,851
Year 35 : $932,601
Year 36 : $681,434
Salary Average Commitment
Year 33 : $2,000,184
Year 34 : $1,517,851
Year 35 : $932,601
Year 36 : $681,434

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $96 - 5,709 - 95.15%
Level 2: 5000 - $72 - 3,779 - 75.57%
Level 3: 2000 - $40 - 1,987 - 99.35%
Level 4: 4000 - $27 - 2,974 - 74.35%
Luxury : 1000 - $200 - 996 - 99.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,893 - 94.66%
Farm Level 2: 1000 - $13 - 981 - 98.07%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,445 - 85.80%
Average Income per Game$1,674,309
Year to Date Revenue$26,788,937
Farm
Home Games Left24
Average Attendance - %2,874 - 95.79%
Average Income per Game$111,773
Year to Date Revenue$1,900,134

Expense

Pro Players Total Salaries$70,029,794
Farm Players Total Salaries$2,368,866
Coaches Total Salaries$1,475,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,193,320
Farm Year To Date Expenses$1,075,842
Pro Salary Cap To Date$26,819,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,857,714
Farm Estimated Season Revenue$2,682,542
Pro Remaining Season Days87
Pro Expenses Per Days$503,580
Pro Estimated Expenses$43,811,460
Farm Remaining Season Days90
Farm Expenses Per Days$19,923
Farm Estimated Expenses$1,793,070
Estimated Season Expenses$45,604,530
Estimated Season Salary Cap$70,029,765
Estimate Under Maximum Salary Cap of $81,500,000$11,470,235
Estimate Over Minimum Salary Cap of $60,200,000 $9,829,765
Current Bank Account$82,552,729
Projected Bank Account$81,488,455

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,461 (4)
-Salary Remaining : $4,651,391
Nicklas Backstrom (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $4,164,894
William Karlsson $5,900,000 (6)
-Salary Remaining : $3,640,426
Tyson Barrie (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,393,617
Bo Horvat $5,500,000 (4)
-Salary Remaining : $3,393,617
Tomas Tatar $5,300,000 (3)
-Salary Remaining : $3,270,213
Brayden Schenn (1 Way Contract) $5,125,000 (1)
-Salary Remaining : $3,162,234
Zach Werenski $5,000,000 (4)
-Salary Remaining : $3,085,106
Ryan Dzingel $3,375,000 (3)
-Salary Remaining : $2,082,447
Ryan Strome (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $1,912,766
Jeff Carter (1 Way Contract) $2,850,000 (2)
-Salary Remaining : $1,758,511
Artturi Lehkonen $2,400,000 (2)
-Salary Remaining : $1,480,851
Pavel Francouz $2,000,000 (4)
-Salary Remaining : $1,234,043
Matthew Benning $1,900,000 (2)
-Salary Remaining : $1,172,340
Joel Eriksson Ek $1,487,500 (2)
-Salary Remaining : $917,819
Riley Sheahan (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $771,277
Johnny Boychuk (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $725,000
Oskar Lindblom $925,000 (2)
-Salary Remaining : $570,745
Ron Hainsey $775,000 (4)
-Salary Remaining : $478,191
Ryan Kesler $750,000 (4)
-Salary Remaining : $462,766
Carter Hart $730,833 (2)
-Salary Remaining : $450,940
Tyler Pitlick $698,000 (1)
-Salary Remaining : $430,681
Total Pro Players22
Salary Commitment
Year 33 : $70,029,794
Year 34 : $59,856,794
Year 35 : $41,638,461
Year 36 : $27,463,461
Salary Average Commitment
Year 33 : $65,379,794
Year 34 : $55,206,794
Year 35 : $36,988,461
Year 36 : $27,463,461
Salary Cap with 1 Way Contract
Year 33 : $70,029,794
Year 34 : $59,856,794
Year 35 : $41,638,461
Year 36 : $27,463,461

Farm Players Salaries

Andreas Johnsson $340,000 (3)
Salary Remaining : $212,500
Kyle Clifford $125,700 (1)
Salary Remaining : $78,563
Ross Johnston $100,000 (4)
Salary Remaining : $62,500
Taro Hirose $92,500 (2)
Salary Remaining : $57,813
Nicholas Merkley $86,333 (2)
Salary Remaining : $53,958
Michael McLeod $86,333 (2)
Salary Remaining : $53,958
Carl Dahlstrom $85,000 (2)
Salary Remaining : $53,125
Bogdan Yakimov $78,700 (3)
Salary Remaining : $49,188
Kale Clague $76,167 (2)
Salary Remaining : $47,604
Logan Shaw $75,700 (3)
Salary Remaining : $47,313
Luke Schenn $75,700 (3)
Salary Remaining : $47,313
Andy Andreoff $75,700 (3)
Salary Remaining : $47,313
Jhonas Enroth $75,700 (3)
Salary Remaining : $47,313
Aleksi Saarela $75,333 (2)
Salary Remaining : $47,083
Andy Welinski $75,000 (1)
Salary Remaining : $46,875
Daniel Sprong $75,000 (1)
Salary Remaining : $46,875
Atte Engren $75,000 (2)
Salary Remaining : $46,875
Kasimir Kaskisuo $75,000 (2)
Salary Remaining : $46,875
Curtis Lazar $70,000 (2)
Salary Remaining : $43,750
Petteri Lindbohm $70,000 (1)
Salary Remaining : $43,750
Daniel Walcott $70,000 (2)
Salary Remaining : $43,750
Pontus Aberg $70,000 (2)
Salary Remaining : $43,750
Mitchell Moroz $70,000 (1)
Salary Remaining : $43,750
Maxim Mamin $70,000 (1)
Salary Remaining : $43,750
Ashton Sautner $67,500 (2)
Salary Remaining : $42,188
Josh Brown $67,500 (2)
Salary Remaining : $42,188
Anthony Richard $65,000 (1)
Salary Remaining : $40,625
Total Farm Players27
Salary Commitment
Year 33 : $2,368,866
Year 34 : $1,818,166
Year 35 : $821,500
Year 36 : $100,000
Salary Average Commitment
Year 33 : $2,358,533
Year 34 : $1,807,833
Year 35 : $821,500
Year 36 : $100,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $95 - 5,724 - 95.40%
Level 2: 5000 - $60 - 4,720 - 94.40%
Level 3: 2000 - $35 - 1,991 - 99.55%
Level 4: 4000 - $20 - 3,953 - 98.83%
Luxury : 1000 - $200 - 982 - 98.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97.60%
Farm Level 2: 1000 - $15 - 984 - 98.43%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,370 - 96.50%
Average Income per Game$1,664,422
Year to Date Revenue$26,630,749
Farm
Home Games Left25
Average Attendance - %2,936 - 97.88%
Average Income per Game$112,163
Year to Date Revenue$1,794,608

Expense

Pro Players Total Salaries$70,505,833
Farm Players Total Salaries$2,163,450
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,539,826
Farm Year To Date Expenses$1,056,581
Pro Salary Cap To Date$28,156,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,610,545
Farm Estimated Season Revenue$2,804,075
Pro Remaining Season Days87
Pro Expenses Per Days$507,134
Pro Estimated Expenses$44,120,658
Farm Remaining Season Days90
Farm Expenses Per Days$18,496
Farm Estimated Expenses$1,664,640
Estimated Season Expenses$45,785,298
Estimated Season Salary Cap$71,660,412
Estimate Under Maximum Salary Cap of $81,500,000$9,839,588
Estimate Over Minimum Salary Cap of $60,200,000 $11,460,412
Current Bank Account$55,464,286
Projected Bank Account$54,093,608

Pro Players Salaries

Jeff Skinner $9,000,000 (5)
-Salary Remaining : $5,553,191
Henrik Lundqvist $8,500,000 (1)
-Salary Remaining : $5,244,681
Alexander Edler $6,000,000 (4)
-Salary Remaining : $3,702,128
Marc Staal (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $3,517,021
Marco Scandella (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,085,106
Alex Tuch $4,750,000 (7)
-Salary Remaining : $2,930,851
Colin White $4,750,000 (9)
-Salary Remaining : $2,930,851
Richard Panik $4,000,000 (1)
-Salary Remaining : $2,468,085
Cam Talbot (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,468,085
Miles Wood $2,750,000 (5)
-Salary Remaining : $1,696,809
Anton Khudobin $2,500,000 (1)
-Salary Remaining : $1,542,553
Dylan DeMelo $2,400,000 (4)
-Salary Remaining : $1,480,851
Ryan Reaves $2,000,000 (4)
-Salary Remaining : $1,234,043
Matt Martin $1,500,000 (4)
-Salary Remaining : $925,532
Jake Virtanen $1,250,000 (1)
-Salary Remaining : $771,277
Nicolas Deslauriers $1,200,000 (4)
-Salary Remaining : $740,426
Rocco Grimaldi $1,000,000 (1)
-Salary Remaining : $617,021
Brady Tkachuk $925,000 (2)
-Salary Remaining : $570,745
Kurtis MacDermid $900,000 (4)
-Salary Remaining : $555,319
Filip Zadina $894,167 (4)
-Salary Remaining : $551,720
Alex Nylander $836,666 (1)
-Salary Remaining : $516,241
Cody Franson $650,000 (2)
-Salary Remaining : $401,064
Total Pro Players22
Salary Commitment
Year 33 : $70,505,833
Year 34 : $52,419,167
Year 35 : $50,844,167
Year 36 : $45,144,167
Salary Average Commitment
Year 33 : $61,969,167
Year 34 : $44,069,167
Year 35 : $42,494,167
Year 36 : $36,794,167
Salary Cap with 1 Way Contract
Year 33 : $70,505,833
Year 34 : $52,419,167
Year 35 : $50,844,167
Year 36 : $45,144,167

Farm Players Salaries

Austin Czarnik $275,000 (3)
Salary Remaining : $171,875
Vinnie Hinostroza $150,000 (2)
Salary Remaining : $93,750
Steven Santini $141,667 (2)
Salary Remaining : $88,542
Lawrence Pilut $92,500 (4)
Salary Remaining : $57,813
Matt Hackett $85,000 (4)
Salary Remaining : $53,125
Mark Dekanich $80,000 (4)
Salary Remaining : $50,000
Gustav Lindstrom $77,583 (2)
Salary Remaining : $48,490
Dominic Toninato $77,500 (2)
Salary Remaining : $48,438
Sam Brittain $75,700 (3)
Salary Remaining : $47,313
Michael Brodzinski $75,000 (4)
Salary Remaining : $46,875
Joona Luoto $75,000 (4)
Salary Remaining : $46,875
Tim Heed $75,000 (3)
Salary Remaining : $46,875
Josh Healey $75,000 (3)
Salary Remaining : $46,875
Jacob Middleton $73,500 (2)
Salary Remaining : $45,938
Laurent Dauphin $70,000 (2)
Salary Remaining : $43,750
Dylan Gambrell $70,000 (2)
Salary Remaining : $43,750
Scott Sabourin $70,000 (2)
Salary Remaining : $43,750
Michael Kapla $70,000 (2)
Salary Remaining : $43,750
Arron Asham $65,000 (1)
Salary Remaining : $40,625
Marek Hrivik $65,000 (2)
Salary Remaining : $40,625
Alexandre Mallet $65,000 (2)
Salary Remaining : $40,625
Benn Ferriero $65,000 (1)
Salary Remaining : $40,625
Chris Conner $65,000 (2)
Salary Remaining : $40,625
Brent Regner $65,000 (2)
Salary Remaining : $40,625
Brett Festerling $65,000 (2)
Salary Remaining : $40,625
Alexei Bereglazov $0 (0)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 33 : $2,163,450
Year 34 : $2,033,450
Year 35 : $908,200
Year 36 : $407,500
Salary Average Commitment
Year 33 : $2,163,450
Year 34 : $2,033,450
Year 35 : $908,200
Year 36 : $407,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,841 - 97.34%
Level 2: 5000 - $60 - 4,821 - 96.42%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,917 - 97.92%
Luxury : 1000 - $200 - 987 - 98.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.28%
Farm Level 2: 1000 - $15 - 970 - 97.01%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,565 - 97.58%
Average Income per Game$1,730,950
Year to Date Revenue$27,695,195
Farm
Home Games Left26
Average Attendance - %2,916 - 97.19%
Average Income per Game$111,575
Year to Date Revenue$1,673,621

Expense

Pro Players Total Salaries$70,559,641
Farm Players Total Salaries$2,583,492
Coaches Total Salaries$1,615,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,392,418
Farm Year To Date Expenses$1,212,570
Pro Salary Cap To Date$27,022,842
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,273,742
Farm Estimated Season Revenue$2,900,943
Pro Remaining Season Days87
Pro Expenses Per Days$507,267
Pro Estimated Expenses$44,132,229
Farm Remaining Season Days90
Farm Expenses Per Days$22,455
Farm Estimated Expenses$2,020,950
Estimated Season Expenses$46,153,179
Estimated Season Salary Cap$70,559,643
Estimate Under Maximum Salary Cap of $81,500,000$10,940,357
Estimate Over Minimum Salary Cap of $60,200,000 $10,359,643
Current Bank Account$50,907,882
Projected Bank Account$50,929,388

Pro Players Salaries

Shea Weber (1 Way Contract) $7,857,143 (4)
-Salary Remaining : $4,848,024
Matthew Tkachuk $7,000,000 (5)
-Salary Remaining : $4,319,149
Patrice Bergeron (1 Way Contract) $6,875,000 (2)
-Salary Remaining : $4,242,021
Patrik Laine $6,750,000 (3)
-Salary Remaining : $4,164,894
Johnny Gaudreau (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $4,164,894
Brad Marchand (1 Way Contract) $6,125,000 (4)
-Salary Remaining : $3,779,255
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,702,128
Frederik Andersen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,085,106
Charlie McAvoy $4,900,000 (5)
-Salary Remaining : $3,023,404
Oliver Bjorkstrand $2,500,000 (2)
-Salary Remaining : $1,542,553
Thatcher Demko $1,050,000 (3)
-Salary Remaining : $647,872
Henri Jokiharju $925,000 (2)
-Salary Remaining : $570,745
Nikolai Prokhorkin $925,000 (2)
-Salary Remaining : $570,745
Andrei Svechnikov $925,000 (2)
-Salary Remaining : $570,745
Kailer Yamamoto $894,166 (2)
-Salary Remaining : $551,719
Tyson Jost $885,833 (2)
-Salary Remaining : $546,578
Martin Necas $863,333 (4)
-Salary Remaining : $532,695
Max Comtois $820,000 (2)
-Salary Remaining : $505,957
Roman Polak (1 Way Contract) $750,000 (3)
-Salary Remaining : $462,766
Michael Stone $750,000 (3)
-Salary Remaining : $462,766
Jonas Siegenthaler $714,166 (2)
-Salary Remaining : $440,656
Cal Petersen $650,000 (1)
-Salary Remaining : $401,064
Kevin Stenlund $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players23
Salary Commitment
Year 33 : $70,559,641
Year 34 : $57,509,641
Year 35 : $36,045,476
Year 36 : $26,745,476
Salary Average Commitment
Year 33 : $65,084,641
Year 34 : $52,034,641
Year 35 : $30,570,476
Year 36 : $21,270,476
Salary Cap with 1 Way Contract
Year 33 : $70,559,641
Year 34 : $57,509,641
Year 35 : $36,045,476
Year 36 : $26,745,476

Farm Players Salaries

Trevor van Riemsdyk $375,000 (1)
Salary Remaining : $234,375
Sam Bennett $255,000 (3)
Salary Remaining : $159,375
Matthew Highmore $92,500 (2)
Salary Remaining : $57,813
Alexander Alexeyev $89,417 (4)
Salary Remaining : $55,885
Eeli Tolvanen $89,417 (2)
Salary Remaining : $55,885
Juuso Valimaki $89,417 (2)
Salary Remaining : $55,885
Timothy Lijegren $89,417 (2)
Salary Remaining : $55,885
Sonny Milano $87,413 (2)
Salary Remaining : $54,633
Joshua Ho-Sang $87,413 (2)
Salary Remaining : $54,633
Ryan Kujawinski $85,000 (2)
Salary Remaining : $53,125
Artyom Zagidulin $84,250 (2)
Salary Remaining : $52,656
Brett Leason $84,250 (4)
Salary Remaining : $52,656
Jon Gillies $75,000 (1)
Salary Remaining : $46,875
Emile Poirier $75,000 (3)
Salary Remaining : $46,875
Carter Verhaeghe $75,000 (2)
Salary Remaining : $46,875
Tomas Hyka $75,000 (1)
Salary Remaining : $46,875
Troy Grosenick $75,000 (3)
Salary Remaining : $46,875
Nikita Nesterov $75,000 (3)
Salary Remaining : $46,875
Duncan Siemens $70,000 (1)
Salary Remaining : $43,750
Martin Frk $70,000 (1)
Salary Remaining : $43,750
Trevor Carrick $70,000 (4)
Salary Remaining : $43,750
Nick Ebert $70,000 (1)
Salary Remaining : $43,750
Nikita Scherbak $70,000 (2)
Salary Remaining : $43,750
Boo Nieves $70,000 (2)
Salary Remaining : $43,750
J.C. Lipon $70,000 (1)
Salary Remaining : $43,750
Brendan Leipsic $70,000 (3)
Salary Remaining : $43,750
Dominic Turgeon $65,000 (1)
Salary Remaining : $40,625
Total Farm Players27
Salary Commitment
Year 33 : $2,583,492
Year 34 : $1,713,492
Year 35 : $793,667
Year 36 : $243,667
Salary Average Commitment
Year 33 : $2,573,492
Year 34 : $1,703,492
Year 35 : $783,667
Year 36 : $243,667

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,795 - 96.58%
Level 2: 5000 - $60 - 4,762 - 95.23%
Level 3: 2000 - $35 - 1,998 - 99.88%
Level 4: 4000 - $25 - 3,187 - 79.68%
Luxury : 1000 - $200 - 997 - 99.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,909 - 95.46%
Farm Level 2: 1000 - $15 - 984 - 98.43%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,738 - 92.99%
Average Income per Game$1,724,073
Year to Date Revenue$27,585,170
Farm
Home Games Left25
Average Attendance - %2,893 - 96.45%
Average Income per Game$110,139
Year to Date Revenue$1,762,216

Expense

Pro Players Total Salaries$84,944,999
Farm Players Total Salaries$2,151,200
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value($5,500,000)
Pro Year To Date Expenses$33,028,379
Farm Year To Date Expenses$983,123
Pro Salary Cap To Date$32,262,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,101,828
Farm Estimated Season Revenue$2,753,462
Pro Remaining Season Days87
Pro Expenses Per Days$616,631
Pro Estimated Expenses$53,646,897
Farm Remaining Season Days90
Farm Expenses Per Days$17,717
Farm Estimated Expenses$1,594,530
Estimated Season Expenses$55,241,427
Estimated Season Salary Cap$79,175,332
Estimate Under Maximum Salary Cap of $81,500,000$2,324,668
Estimate Over Minimum Salary Cap of $60,200,000 $18,975,332
Current Bank Account$38,527,211
Projected Bank Account$29,141,074

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $7,095,745
Drew Doughty (1 Way Contract) $11,000,000 (5)
-Salary Remaining : $6,787,234
Tyler Seguin (1 Way Contract) $9,850,000 (3)
-Salary Remaining : $6,077,660
Nico Hischier $7,250,000 (10)
-Salary Remaining : $4,473,404
Connor Hellebuyck $6,166,666 (1)
-Salary Remaining : $3,804,964
Taylor Hall $6,000,000 (4)
-Salary Remaining : $3,702,128
Tomas Hertl (1 Way Contract) $5,625,000 (1)
-Salary Remaining : $3,470,745
Nick Foligno (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,005,319
Andre Burakovsky (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,005,319
Christopher Tanev (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $1,758,511
David Rittich $2,750,000 (4)
-Salary Remaining : $1,696,809
Ryan Ellis (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,542,553
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $1,496,277
Andrew Copp $2,280,000 (2)
-Salary Remaining : $1,406,809
Blake Coleman $1,800,000 (2)
-Salary Remaining : $1,110,638
David Kampf $1,000,000 (2)
-Salary Remaining : $617,021
Mattias Janmark $980,000 (4)
-Salary Remaining : $604,681
Brent Seabrook $795,000 (3)
-Salary Remaining : $490,532
Riley Stillman $773,333 (2)
-Salary Remaining : $477,163
Colin Blackwell $750,000 (4)
-Salary Remaining : $462,766
Radim Simek $750,000 (4)
-Salary Remaining : $462,766
Matt Roy $700,000 (4)
-Salary Remaining : $431,915
Nicolas Aube-Kubel $700,000 (1)
-Salary Remaining : $431,915
Total Pro Players23
Salary Commitment
Year 33 : $84,944,999
Year 34 : $70,028,333
Year 35 : $60,925,000
Year 36 : $41,680,000
Salary Average Commitment
Year 33 : $79,269,999
Year 34 : $66,128,333
Year 35 : $58,175,000
Year 36 : $38,930,000
Salary Cap with 1 Way Contract
Year 33 : $84,944,999
Year 34 : $70,028,333
Year 35 : $60,925,000
Year 36 : $41,680,000

Farm Players Salaries

Mikhail Grigorenko $140,000 (3)
Salary Remaining : $87,500
John Gilmour $99,000 (1)
Salary Remaining : $61,875
Adam Clendening $97,000 (1)
Salary Remaining : $60,625
Emil Bennstromm $92,500 (4)
Salary Remaining : $57,813
Cayden Primeau $88,100 (4)
Salary Remaining : $55,063
Tim Schaller $80,500 (3)
Salary Remaining : $50,313
Justin Dowling $80,500 (3)
Salary Remaining : $50,313
Marko Dano $80,000 (1)
Salary Remaining : $50,000
Johan Sodergran $79,100 (4)
Salary Remaining : $49,438
Nick Shore $75,000 (3)
Salary Remaining : $46,875
Niklas Svedberg $75,000 (2)
Salary Remaining : $46,875
Cody Goloubef $75,000 (3)
Salary Remaining : $46,875
Jayson Megna $75,000 (3)
Salary Remaining : $46,875
Alex Petrovic $75,000 (4)
Salary Remaining : $46,875
Akim Aliu $75,000 (2)
Salary Remaining : $46,875
Michael Sgarbossa $75,000 (3)
Salary Remaining : $46,875
Blake Pietila $75,000 (3)
Salary Remaining : $46,875
David Warsofsky $75,000 (3)
Salary Remaining : $46,875
Justin Fontaine $75,000 (2)
Salary Remaining : $46,875
Casey Nelson $75,000 (4)
Salary Remaining : $46,875
Tyler McNeely $75,000 (2)
Salary Remaining : $46,875
Kyle Capobianco $74,500 (2)
Salary Remaining : $46,563
Nigel Dawes $70,000 (2)
Salary Remaining : $43,750
Victor Bartley $70,000 (2)
Salary Remaining : $43,750
Morgan Ellis $70,000 (2)
Salary Remaining : $43,750
Trevor Daley $65,000 (3)
Salary Remaining : $40,625
Jeff Glass $65,000 (1)
Salary Remaining : $40,625
Ryan Olsen $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 33 : $2,151,200
Year 34 : $1,810,200
Year 35 : $1,225,700
Year 36 : $409,700
Salary Average Commitment
Year 33 : $2,151,200
Year 34 : $1,810,200
Year 35 : $1,225,700
Year 36 : $409,700

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $95 - 5,725 - 81.78%
Level 2: 5500 - $69 - 3,918 - 71.24%
Level 3: 2750 - $40 - 2,121 - 77.11%
Level 4: 4500 - $28 - 3,150 - 70.00%
Luxury : 1250 - $190 - 1,038 - 83.00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1,951 - 97.53%
Farm Level 2: 1000 - $15 - 978 - 97.85%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,951 - 75.96%
Average Income per Game$1,681,775
Year to Date Revenue$26,908,394
Farm
Home Games Left24
Average Attendance - %2,929 - 97.64%
Average Income per Game$111,982
Year to Date Revenue$1,903,696

Expense

Pro Players Total Salaries$78,683,334
Farm Players Total Salaries$2,123,916
Coaches Total Salaries$6,615,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,422,527
Farm Year To Date Expenses$943,630
Pro Salary Cap To Date$30,028,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,044,366
Farm Estimated Season Revenue$2,687,571
Pro Remaining Season Days87
Pro Expenses Per Days$602,364
Pro Estimated Expenses$52,405,668
Farm Remaining Season Days90
Farm Expenses Per Days$17,284
Farm Estimated Expenses$1,555,560
Estimated Season Expenses$53,961,228
Estimated Season Salary Cap$78,578,205
Estimate Under Maximum Salary Cap of $81,500,000$2,921,795
Estimate Over Minimum Salary Cap of $60,200,000 $18,378,205
Current Bank Account$141,830,908
Projected Bank Account$132,601,617

Pro Players Salaries

Mark Stone $9,500,000 (2)
-Salary Remaining : $5,861,702
Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $5,861,702
Logan Couture (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $4,936,170
Aaron Ekblad (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $4,627,660
Matt Duchene (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,702,128
J.T. Miller $5,250,000 (6)
-Salary Remaining : $3,239,362
Josh Bailey (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,085,106
Nazem Kadri (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,776,596
Jonas Brodin $4,166,667 (2)
-Salary Remaining : $2,570,922
Charlie Coyle (1 Way Contract) $3,200,000 (5)
-Salary Remaining : $1,974,468
Ondrej Kase $2,600,000 (2)
-Salary Remaining : $1,604,255
Joel Armia $2,600,000 (1)
-Salary Remaining : $1,604,255
Pavel Zacha $2,250,000 (3)
-Salary Remaining : $1,388,298
Jamie Oleksiak $2,100,000 (1)
-Salary Remaining : $1,295,745
Jonathan Ericsson (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $617,021
Ryan Lindgren $925,000 (2)
-Salary Remaining : $570,745
Malcolm Subban $850,000 (1)
-Salary Remaining : $524,468
Valeri Nichushkin $850,000 (3)
-Salary Remaining : $524,468
Nicolas Hague $791,667 (4)
-Salary Remaining : $488,475
Nicolas Roy $750,000 (4)
-Salary Remaining : $462,766
Jan Rutta $700,000 (2)
-Salary Remaining : $431,915
John Moore $650,000 (3)
-Salary Remaining : $401,064
Total Pro Players22
Salary Commitment
Year 33 : $78,683,334
Year 34 : $73,133,334
Year 35 : $42,241,667
Year 36 : $32,491,667
Salary Average Commitment
Year 33 : $64,353,334
Year 34 : $60,753,334
Year 35 : $40,641,667
Year 36 : $32,491,667
Salary Cap with 1 Way Contract
Year 33 : $78,683,334
Year 34 : $73,133,334
Year 35 : $42,241,667
Year 36 : $32,491,667

Farm Players Salaries

Nick Ritchie $160,000 (1)
Salary Remaining : $100,000
Mark Barberio $100,000 (4)
Salary Remaining : $62,500
Jordan Weal $100,000 (3)
Salary Remaining : $62,500
Logan Brown $86,333 (2)
Salary Remaining : $53,958
Boris Katchouk $86,333 (2)
Salary Remaining : $53,958
Austin Wagner $75,917 (5)
Salary Remaining : $47,448
Cameron Gaunce $75,000 (3)
Salary Remaining : $46,875
Evan Brophey $75,000 (3)
Salary Remaining : $46,875
Antti Tyrvainen $75,000 (3)
Salary Remaining : $46,875
John Mitchell $75,000 (3)
Salary Remaining : $46,875
Brendan Gaunce $75,000 (3)
Salary Remaining : $46,875
Eric Gelinas $75,000 (3)
Salary Remaining : $46,875
Sergey Kalinin $75,000 (3)
Salary Remaining : $46,875
Rene Bourque $75,000 (3)
Salary Remaining : $46,875
Colin McDonald $75,000 (3)
Salary Remaining : $46,875
Filip Chlapik $72,833 (3)
Salary Remaining : $45,521
James De Haas $70,000 (4)
Salary Remaining : $43,750
Stuart Percy $70,000 (2)
Salary Remaining : $43,750
Griffin Reinhart $70,000 (2)
Salary Remaining : $43,750
Henri Ikonen $70,000 (2)
Salary Remaining : $43,750
Henrik Karlsson $70,000 (4)
Salary Remaining : $43,750
Kari Lehtonen $70,000 (4)
Salary Remaining : $43,750
Darren Archibald $70,000 (2)
Salary Remaining : $43,750
Branislav Mezei $70,000 (2)
Salary Remaining : $43,750
Ben Thomas $70,000 (2)
Salary Remaining : $43,750
Jaroslav Janus $70,000 (2)
Salary Remaining : $43,750
Antoine Bibeau $67,500 (1)
Salary Remaining : $42,188
Total Farm Players27
Salary Commitment
Year 33 : $2,123,916
Year 34 : $1,896,416
Year 35 : $1,233,750
Year 36 : $385,917
Salary Average Commitment
Year 33 : $2,128,916
Year 34 : $1,901,416
Year 35 : $1,233,750
Year 36 : $385,917

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $110 - 4,524 - 75.40%
Level 2: 5000 - $75 - 3,634 - 72.69%
Level 3: 2000 - $45 - 1,581 - 79.03%
Level 4: 4000 - $30 - 2,813 - 70.32%
Luxury : 1000 - $300 - 700 - 70.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,894 - 94.71%
Farm Level 2: 1000 - $20 - 946 - 94.59%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %13,252 - 73.62%
Average Income per Game$1,612,715
Year to Date Revenue$25,803,432
Farm
Home Games Left25
Average Attendance - %2,840 - 94.67%
Average Income per Game$127,821
Year to Date Revenue$2,045,142

Expense

Pro Players Total Salaries$77,953,889
Farm Players Total Salaries$1,948,080
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,316,746
Farm Year To Date Expenses$1,100,223
Pro Salary Cap To Date$27,453,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,317,862
Farm Estimated Season Revenue$3,195,534
Pro Remaining Season Days87
Pro Expenses Per Days$558,893
Pro Estimated Expenses$48,623,691
Farm Remaining Season Days90
Farm Expenses Per Days$20,473
Farm Estimated Expenses$1,842,570
Estimated Season Expenses$50,466,261
Estimated Season Salary Cap$71,465,456
Estimate Under Maximum Salary Cap of $81,500,000$10,034,544
Estimate Over Minimum Salary Cap of $60,200,000 $11,265,456
Current Bank Account$86,785,177
Projected Bank Account$79,832,312

Pro Players Salaries

Connor McDavid $12,500,000 (8)
-Salary Remaining : $7,712,766
Sergei Bobrovsky (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $6,170,213
Claude Giroux (1 Way Contract) $8,275,000 (2)
-Salary Remaining : $5,105,851
Brent Burns (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $4,936,170
Clayton Keller $7,150,000 (10)
-Salary Remaining : $4,411,702
Keith Yandle (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $3,918,085
Cam Atkinson (Out of Payroll) $5,875,000 (1)
-Salary Remaining : $3,625,000
Roman Josi $4,500,000 (3)
-Salary Remaining : $2,776,596
David Perron (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,468,085
Darcy Kuemper $1,850,000 (3)
-Salary Remaining : $1,141,489
Adam Erne $1,050,000 (2)
-Salary Remaining : $647,872
Dominik Kahun $925,000 (1)
-Salary Remaining : $570,745
Kirby Dach $925,000 (4)
-Salary Remaining : $570,745
Dominik Kubalik $925,000 (4)
-Salary Remaining : $570,745
Adam Gaudette $916,667 (2)
-Salary Remaining : $565,603
Filip Hronek $913,333 (2)
-Salary Remaining : $563,546
Robby Fabbri $900,000 (1)
-Salary Remaining : $555,319
Erik Condra (Out of Payroll) $750,000 (4)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
Teddy Blueger $750,000 (2)
-Salary Remaining : $462,766
Caleb Jones $720,000 (1)
-Salary Remaining : $444,255
Philippe Myers $678,889 (2)
-Salary Remaining : $418,889
Total Pro Players21
Salary Commitment
Year 33 : $77,953,889
Year 34 : $63,183,889
Year 35 : $50,600,000
Year 36 : $44,250,000
Salary Average Commitment
Year 33 : $68,603,889
Year 34 : $53,833,889
Year 35 : $41,250,000
Year 36 : $34,900,000
Salary Cap with 1 Way Contract
Year 33 : $77,953,889
Year 34 : $63,183,889
Year 35 : $50,600,000
Year 36 : $44,250,000

Farm Players Salaries

Tage Thompson $92,500 (1)
Salary Remaining : $57,813
Carl Grundstrom $92,500 (2)
Salary Remaining : $57,813
Brendan Perlini $87,413 (1)
Salary Remaining : $54,633
Anders Lindback $85,000 (4)
Salary Remaining : $53,125
Jeremy Bracco $84,250 (1)
Salary Remaining : $52,656
Andrew Hammond $82,500 (4)
Salary Remaining : $51,563
Alexey Marchenko $80,000 (4)
Salary Remaining : $50,000
Rasmus Rissanen $80,000 (1)
Salary Remaining : $50,000
Carsen Twarynski $77,583 (2)
Salary Remaining : $48,490
Cameron Hebig $75,917 (2)
Salary Remaining : $47,448
Hayden Verbeek $75,333 (2)
Salary Remaining : $47,083
Jyrki Jokipakka $75,000 (1)
Salary Remaining : $46,875
Alexander Urbom $75,000 (4)
Salary Remaining : $46,875
Dwight King $75,000 (4)
Salary Remaining : $46,875
Alexander Salak $75,000 (4)
Salary Remaining : $46,875
Adam McQuaid $75,000 (4)
Salary Remaining : $46,875
Sergey Tolchinsky $75,000 (3)
Salary Remaining : $46,875
Mark McNeill $75,000 (3)
Salary Remaining : $46,875
Dylan Sikura $75,000 (3)
Salary Remaining : $46,875
Paul Bittner $74,750 (2)
Salary Remaining : $46,719
Mason Appleton $74,167 (1)
Salary Remaining : $46,354
Brenden Kitchton $72,500 (1)
Salary Remaining : $45,313
Dylan Olsen $72,500 (1)
Salary Remaining : $45,313
Brett Pollock $71,167 (2)
Salary Remaining : $44,479
Peter Cehlarik $70,000 (2)
Salary Remaining : $43,750
Total Farm Players25
Salary Commitment
Year 33 : $1,948,079
Year 34 : $1,309,750
Year 35 : $772,500
Year 36 : $547,500
Salary Average Commitment
Year 33 : $1,938,079
Year 34 : $1,299,750
Year 35 : $762,500
Year 36 : $547,500

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $95 - 5,851 - 97.51%
Level 2: 5000 - $60 - 4,801 - 96.01%
Level 3: 2000 - $35 - 1,999 - 99.97%
Level 4: 4000 - $20 - 3,919 - 97.97%
Luxury : 1000 - $200 - 994 - 99.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,920 - 95.99%
Farm Level 2: 1000 - $15 - 982 - 98.16%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,563 - 97.57%
Average Income per Game$1,691,074
Year to Date Revenue$27,057,191
Farm
Home Games Left25
Average Attendance - %2,901 - 96.71%
Average Income per Game$110,591
Year to Date Revenue$1,769,451

Expense

Pro Players Total Salaries$76,781,024
Farm Players Total Salaries$1,979,695
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,690,826
Farm Year To Date Expenses$964,246
Pro Salary Cap To Date$26,093,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,276,861
Farm Estimated Season Revenue$2,764,767
Pro Remaining Season Days87
Pro Expenses Per Days$550,220
Pro Estimated Expenses$47,869,140
Farm Remaining Season Days90
Farm Expenses Per Days$17,915
Farm Estimated Expenses$1,612,350
Estimated Season Expenses$49,481,490
Estimated Season Salary Cap$66,291,044
Estimate Under Maximum Salary Cap of $81,500,000$15,208,956
Estimate Over Minimum Salary Cap of $60,200,000 $6,091,044
Current Bank Account$101,838,107
Projected Bank Account$97,398,245

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
-Salary Remaining : $7,183,890
Auston Matthews (Out of Payroll) $11,634,000 (9)
-Salary Remaining : $7,178,426
Vladimir Tarasenko (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $4,627,660
Kevin Shattenkirk (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $4,103,191
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $3,948,936
Brock Nelson $6,000,000 (2)
-Salary Remaining : $3,702,128
Craig Smith $4,250,000 (2)
-Salary Remaining : $2,622,340
Kevin Fiala $3,000,000 (3)
-Salary Remaining : $1,851,064
Brandon Carlo $2,850,000 (3)
-Salary Remaining : $1,758,511
Oskar Sundqvist $2,750,000 (3)
-Salary Remaining : $1,696,809
Nate Schmidt $2,250,000 (1)
-Salary Remaining : $1,388,298
Joe Thornton (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,234,043
Ivan Barbashev $1,475,000 (2)
-Salary Remaining : $910,106
Mike Green (1 Way Contract) $1,350,000 (4)
-Salary Remaining : $832,979
Drew Stafford (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $617,021
Dmitry Kulikov (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $617,021
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $617,021
Alex Chiasson $900,000 (3)
-Salary Remaining : $555,319
Rasmus Sandin $894,167 (6)
-Salary Remaining : $551,720
Curtis McElhinney $750,000 (4)
-Salary Remaining : $462,766
Chris Wagner (1 Way Contract) $750,000 (4)
-Salary Remaining : $462,766
Ryan Graves $735,000 (1)
-Salary Remaining : $453,511
Total Pro Players22
Salary Commitment
Year 33 : $76,781,024
Year 34 : $53,246,024
Year 35 : $24,878,167
Year 36 : $15,378,167
Salary Average Commitment
Year 33 : $76,781,024
Year 34 : $53,246,024
Year 35 : $24,878,167
Year 36 : $15,378,167
Salary Cap with 1 Way Contract
Year 33 : $76,781,024
Year 34 : $53,246,024
Year 35 : $24,878,167
Year 36 : $15,378,167

Farm Players Salaries

Jay Beagle $250,000 (1)
Salary Remaining : $156,250
Spencer Foo $92,500 (2)
Salary Remaining : $57,813
Sam Vigneault $92,500 (4)
Salary Remaining : $57,813
MacKenzie Entwistle $81,167 (6)
Salary Remaining : $50,729
Martin Pospisil $79,667 (6)
Salary Remaining : $49,792
Andrew Sturtz $76,750 (2)
Salary Remaining : $47,969
Niklas Hansson $74,583 (2)
Salary Remaining : $46,615
Matheson Iacopelli $74,250 (2)
Salary Remaining : $46,406
Connor Hobbs $72,000 (2)
Salary Remaining : $45,000
Vitek Vanecek $71,667 (4)
Salary Remaining : $44,792
Calvin Thurkauf $71,444 (2)
Salary Remaining : $44,653
Alexandre Fortin $70,667 (2)
Salary Remaining : $44,167
Dmitrij Jaskin $70,000 (3)
Salary Remaining : $43,750
Michael Chaput $70,000 (3)
Salary Remaining : $43,750
Adam Johnson $70,000 (2)
Salary Remaining : $43,750
Tyrell Goulbourne $70,000 (2)
Salary Remaining : $43,750
Zack Mitchell $70,000 (3)
Salary Remaining : $43,750
Sam Anas $67,500 (1)
Salary Remaining : $42,188
Brad Stuart $65,000 (2)
Salary Remaining : $40,625
Harri Sateri $65,000 (2)
Salary Remaining : $40,625
Tommy Hughes $65,000 (2)
Salary Remaining : $40,625
Brendan Bell $65,000 (2)
Salary Remaining : $40,625
Andy Chiodo $65,000 (2)
Salary Remaining : $40,625
Andy Wozniewski $65,000 (2)
Salary Remaining : $40,625
Joel Vermin $65,000 (2)
Salary Remaining : $40,625
Total Farm Players25
Salary Commitment
Year 33 : $1,979,695
Year 34 : $1,662,195
Year 35 : $535,001
Year 36 : $325,001
Salary Average Commitment
Year 33 : $1,979,695
Year 34 : $1,662,195
Year 35 : $535,001
Year 36 : $325,001

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 5,834 - 97.23%
Level 2: 5000 - $60 - 4,855 - 97.11%
Level 3: 2000 - $35 - 2,000 - 99.99%
Level 4: 4000 - $20 - 3,925 - 98.14%
Luxury : 1000 - $200 - 993 - 99.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,954 - 97.70%
Farm Level 2: 1000 - $12 - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,608 - 97.82%
Average Income per Game$1,693,626
Year to Date Revenue$28,791,637
Farm
Home Games Left24
Average Attendance - %2,950 - 98.32%
Average Income per Game$100,543
Year to Date Revenue$1,709,235

Expense

Pro Players Total Salaries$81,163,331
Farm Players Total Salaries$2,670,250
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,363,596
Farm Year To Date Expenses$1,185,843
Pro Salary Cap To Date$31,114,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,647,017
Farm Estimated Season Revenue$2,413,038
Pro Remaining Season Days87
Pro Expenses Per Days$580,236
Pro Estimated Expenses$50,480,532
Farm Remaining Season Days90
Farm Expenses Per Days$22,016
Farm Estimated Expenses$1,981,440
Estimated Season Expenses$52,461,972
Estimated Season Salary Cap$81,194,118
Estimate Under Maximum Salary Cap of $81,500,000$305,882
Estimate Over Minimum Salary Cap of $60,200,000 $20,994,118
Current Bank Account$77,635,427
Projected Bank Account$68,233,510

Pro Players Salaries

Sean Kuraly $12,750,000 (4)
-Salary Remaining : $7,867,021
Ryan Johansen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $4,936,170
Dylan Larkin $6,100,000 (6)
-Salary Remaining : $3,763,830
Esa Lindell (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,578,723
Tyler Johnson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,085,106
Sami Vatanen (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $3,007,979
Mike Matheson $4,875,000 (3)
-Salary Remaining : $3,007,979
Vincent Trocheck (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,930,851
Brett Pesce $4,025,000 (4)
-Salary Remaining : $2,483,511
Evgenii Dadonov $4,000,000 (1)
-Salary Remaining : $2,468,085
Tanner Pearson (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $2,313,830
Jimmy Howard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,159,574
Philipp Grubauer $3,333,333 (2)
-Salary Remaining : $2,056,737
Kasperi Kapanen $3,200,000 (5)
-Salary Remaining : $1,974,468
Josh Anderson $1,850,000 (1)
-Salary Remaining : $1,141,489
Josh Archibald $1,250,000 (3)
-Salary Remaining : $771,277
Jordan Greenway $916,666 (2)
-Salary Remaining : $565,602
Mikhail Sergachev $894,166 (1)
-Salary Remaining : $551,719
Robert Thomas $894,166 (2)
-Salary Remaining : $551,719
Robert Bortuzzo $750,000 (3)
-Salary Remaining : $462,766
Zach Nastasiuk $650,000 (2)
-Salary Remaining : $401,064
Total Pro Players21
Salary Commitment
Year 33 : $81,163,331
Year 34 : $66,044,165
Year 35 : $49,700,000
Year 36 : $29,825,000
Salary Average Commitment
Year 33 : $66,738,331
Year 34 : $51,619,165
Year 35 : $44,525,000
Year 36 : $24,650,000
Salary Cap with 1 Way Contract
Year 33 : $81,163,331
Year 34 : $66,044,165
Year 35 : $49,700,000
Year 36 : $29,825,000

Farm Players Salaries

Anthony Stolarz $170,000 (1)
Salary Remaining : $106,250
Connor Clifton $100,000 (4)
Salary Remaining : $62,500
Paul LaDue $97,500 (3)
Salary Remaining : $60,938
Toby Enstrom $97,500 (1)
Salary Remaining : $60,938
Daniel O'Regan $92,500 (1)
Salary Remaining : $57,813
Otto Leskinen $92,500 (2)
Salary Remaining : $57,813
Ryan Collins $88,083 (1)
Salary Remaining : $55,052
Nicholas Baptiste $87,500 (2)
Salary Remaining : $54,688
Oscar Steen $80,917 (4)
Salary Remaining : $50,573
Ivan Prosvetov $80,917 (4)
Salary Remaining : $50,573
Julius Bergman $76,500 (2)
Salary Remaining : $47,813
Nick Lappin $75,000 (4)
Salary Remaining : $46,875
Tomas Jurco $75,000 (1)
Salary Remaining : $46,875
Sven Andrighetto $75,000 (3)
Salary Remaining : $46,875
Spencer Smallman $75,000 (2)
Salary Remaining : $46,875
Jacob MacDonald $75,000 (4)
Salary Remaining : $46,875
Devin Sideroff $72,833 (1)
Salary Remaining : $45,521
Joakim Ryan $72,500 (1)
Salary Remaining : $45,313
Alex Broadhurst $72,500 (1)
Salary Remaining : $45,313
Nikita Popugaev $71,000 (3)
Salary Remaining : $44,375
J-F Berube $70,000 (1)
Salary Remaining : $43,750
Kenton Helgesen $70,000 (2)
Salary Remaining : $43,750
Liam O'Brien $70,000 (1)
Salary Remaining : $43,750
Andreas Englund $70,000 (1)
Salary Remaining : $43,750
Jacob Josefson $70,000 (1)
Salary Remaining : $43,750
Mason McDonald $69,000 (1)
Salary Remaining : $43,125
Joonas Lyytinen $67,500 (2)
Salary Remaining : $42,188
Matt Iacopelli $66,000 (2)
Salary Remaining : $41,250
Marcus Hogberg $65,000 (1)
Salary Remaining : $40,625
Turner Elson $65,000 (2)
Salary Remaining : $40,625
Byron Froese $65,000 (2)
Salary Remaining : $40,625
Keegan Kanzig $65,000 (1)
Salary Remaining : $40,625
Matt Hunwick $65,000 (2)
Salary Remaining : $40,625
Ben Johnson $65,000 (2)
Salary Remaining : $40,625
Anthony Camara $0 (0)
Salary Remaining : $0
Total Farm Players35
Salary Commitment
Year 33 : $2,670,250
Year 34 : $1,450,334
Year 35 : $655,334
Year 36 : $411,834
Salary Average Commitment
Year 33 : $2,670,300
Year 34 : $1,450,334
Year 35 : $655,334
Year 36 : $411,834

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,724 - 95.40%
Level 2: 5000 - $60 - 4,689 - 93.78%
Level 3: 2000 - $35 - 1,998 - 99.88%
Level 4: 4000 - $20 - 3,876 - 96.90%
Luxury : 1000 - $200 - 990 - 98.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,945 - 97.25%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,276 - 95.98%
Average Income per Game$1,702,728
Year to Date Revenue$28,946,368
Farm
Home Games Left25
Average Attendance - %2,945 - 98.17%
Average Income per Game$92,275
Year to Date Revenue$1,476,399

Expense

Pro Players Total Salaries$60,689,920
Farm Players Total Salaries$2,145,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$24,836,571
Farm Year To Date Expenses$1,011,149
Pro Salary Cap To Date$24,453,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,865,461
Farm Estimated Season Revenue$2,306,873
Pro Remaining Season Days87
Pro Expenses Per Days$437,517
Pro Estimated Expenses$38,063,979
Farm Remaining Season Days90
Farm Expenses Per Days$18,368
Farm Estimated Expenses$1,653,120
Estimated Season Expenses$39,717,099
Estimated Season Salary Cap$67,400,572
Estimate Under Maximum Salary Cap of $81,500,000$14,099,428
Estimate Over Minimum Salary Cap of $60,200,000 $7,200,572
Current Bank Account$25,223,670
Projected Bank Account$28,678,905

Pro Players Salaries

Zach Parise $12,666,420 (3)
-Salary Remaining : $7,815,451
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $5,861,702
Jacob Trouba (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $4,936,170
Cam Fowler $6,500,000 (3)
-Salary Remaining : $4,010,638
Alexander Steen (1 Way Contract) $3,751,000 (2)
-Salary Remaining : $2,314,447
Petr Mrazek (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $1,928,191
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,234,043
Chad Ruhwedel $1,600,000 (3)
-Salary Remaining : $987,234
Antoine Roussel $1,500,000 (3)
-Salary Remaining : $925,532
Matt Grzelcyk $1,400,000 (2)
-Salary Remaining : $863,830
Derick Brassard (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $740,426
Madison Bowey $1,000,000 (1)
-Salary Remaining : $617,021
Jesper Boqvist $925,000 (4)
-Salary Remaining : $570,745
Jack Hughes $925,000 (4)
-Salary Remaining : $570,745
Brian Gibbons (1 Way Contract) $850,000 (3)
-Salary Remaining : $524,468
Conor Garland $775,000 (2)
-Salary Remaining : $478,191
Stephen Weiss $750,000 (3)
-Salary Remaining : $462,766
Thomas McCollum $750,000 (2)
-Salary Remaining : $462,766
Sam Gagner $725,000 (1)
-Salary Remaining : $447,340
Jeff Zatkoff (1 Way Contract) $700,000 (3)
-Salary Remaining : $431,915
Taylor Fedun $700,000 (1)
-Salary Remaining : $431,915
Brendan Guhle $697,500 (2)
-Salary Remaining : $430,372
Danny Syvret $650,000 (2)
-Salary Remaining : $401,064
Total Pro Players23
Salary Commitment
Year 33 : $60,689,920
Year 34 : $46,764,920
Year 35 : $37,541,420
Year 36 : $1,850,000
Salary Average Commitment
Year 33 : $51,839,920
Year 34 : $46,764,920
Year 35 : $37,541,420
Year 36 : $1,850,000
Salary Cap with 1 Way Contract
Year 33 : $60,689,920
Year 34 : $46,764,920
Year 35 : $37,541,420
Year 36 : $1,850,000

Farm Players Salaries

Joe Morrow $80,000 (3)
Salary Remaining : $50,000
Daniel Paille $75,000 (4)
Salary Remaining : $46,875
Joonas Rask $75,000 (3)
Salary Remaining : $46,875
Frazer McLaren $75,000 (3)
Salary Remaining : $46,875
Matt Kennedy $75,000 (3)
Salary Remaining : $46,875
Jason Chimera $75,000 (3)
Salary Remaining : $46,875
Alexei Ponikarovsky $75,000 (4)
Salary Remaining : $46,875
Steven Reinprecht $75,000 (3)
Salary Remaining : $46,875
Nikolai Zherdev $75,000 (3)
Salary Remaining : $46,875
Zenon Konopka $75,000 (4)
Salary Remaining : $46,875
Anton Babchuk $75,000 (4)
Salary Remaining : $46,875
Patrick Coulombe $75,000 (3)
Salary Remaining : $46,875
Jeff Frazee $70,000 (4)
Salary Remaining : $43,750
Brian Boucher $65,000 (1)
Salary Remaining : $40,625
Matt Corrente $65,000 (2)
Salary Remaining : $40,625
Jeff Deslauriers $65,000 (2)
Salary Remaining : $40,625
Stefan Legien $65,000 (1)
Salary Remaining : $40,625
Alex Friesen $65,000 (1)
Salary Remaining : $40,625
Lauri Korpikoski $65,000 (1)
Salary Remaining : $40,625
Andrew Ebbett $65,000 (2)
Salary Remaining : $40,625
Garnet Exelby $65,000 (2)
Salary Remaining : $40,625
Jan Hejda $65,000 (2)
Salary Remaining : $40,625
Brock Trotter $65,000 (2)
Salary Remaining : $40,625
Michael Vernace $65,000 (2)
Salary Remaining : $40,625
Sami Lepisto $65,000 (1)
Salary Remaining : $40,625
Lukas Kaspar $65,000 (2)
Salary Remaining : $40,625
Ethan Werek $65,000 (1)
Salary Remaining : $40,625
Yuri Alexandrov $65,000 (2)
Salary Remaining : $40,625
Joe Finley $65,000 (2)
Salary Remaining : $40,625
Brad Mills $65,000 (2)
Salary Remaining : $40,625
Shane O'Brien $65,000 (2)
Salary Remaining : $40,625
Total Farm Players31
Salary Commitment
Year 33 : $2,145,000
Year 34 : $1,755,000
Year 35 : $975,000
Year 36 : $370,000
Salary Average Commitment
Year 33 : $2,145,000
Year 34 : $1,755,000
Year 35 : $975,000
Year 36 : $370,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - $97 - 5,643 - 86.81%
Level 2: 6000 - $57 - 4,735 - 78.91%
Level 3: 3500 - $35 - 2,450 - 70.00%
Level 4: 4500 - $20 - 4,031 - 89.58%
Luxury : 1500 - $197 - 1,063 - 70.89%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.94%
Farm Level 2: 1000 - $15 - 974 - 97.44%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,922 - 81.46%
Average Income per Game$1,694,120
Year to Date Revenue$27,105,923
Farm
Home Games Left25
Average Attendance - %2,873 - 95.78%
Average Income per Game$109,453
Year to Date Revenue$1,751,247

Expense

Pro Players Total Salaries$63,757,657
Farm Players Total Salaries$2,436,500
Coaches Total Salaries$1,167,755
Luxury Taxe Total$0
Special Salary Cap Value$7,800,000
Pro Year To Date Expenses$24,609,312
Farm Year To Date Expenses$1,164,078
Pro Salary Cap To Date$24,417,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,353,005
Farm Estimated Season Revenue$2,736,323
Pro Remaining Season Days87
Pro Expenses Per Days$455,728
Pro Estimated Expenses$39,648,336
Farm Remaining Season Days90
Farm Expenses Per Days$21,557
Farm Estimated Expenses$1,940,130
Estimated Season Expenses$41,588,466
Estimated Season Salary Cap$71,557,662
Estimate Under Maximum Salary Cap of $81,500,000$9,942,338
Estimate Over Minimum Salary Cap of $60,200,000 $11,357,662
Current Bank Account$14,673,164
Projected Bank Account$18,174,026

Pro Players Salaries

Josh Manson $15,600,000 (2)
-Salary Remaining : $9,625,532
Phil Kessel (1 Way Contract) $7,955,990 (4)
-Salary Remaining : $4,909,015
Justin Schultz (1 Way Contract) $7,950,000 (4)
-Salary Remaining : $4,905,319
Brock Boeser $5,875,000 (4)
-Salary Remaining : $3,625,000
Nick Bjugstad $3,950,000 (4)
-Salary Remaining : $2,437,234
Andrew Shaw (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,406,383
Valtteri Filppula (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,851,064
Jaroslav Halak $2,750,000 (2)
-Salary Remaining : $1,696,809
Laurent Brossoit $1,225,000 (1)
-Salary Remaining : $755,851
Elias Pettersson $925,000 (2)
-Salary Remaining : $570,745
Kaapo Kakko $925,000 (4)
-Salary Remaining : $570,745
Casey Mittelstadt $925,000 (2)
-Salary Remaining : $570,745
Quinn Hughes $916,667 (2)
-Salary Remaining : $565,603
Adam Boqvist $894,167 (4)
-Salary Remaining : $551,720
Cale Makar $880,833 (2)
-Salary Remaining : $543,493
Alan Quine $735,000 (1)
-Salary Remaining : $453,511
Brent Krahn $700,000 (3)
-Salary Remaining : $431,915
Gabriel Bourque $700,000 (3)
-Salary Remaining : $431,915
Simon Gamache $700,000 (3)
-Salary Remaining : $431,915
Erik Brannstrom $650,000 (1)
-Salary Remaining : $401,064
Brad Boyes (1 Way Contract) $650,000 (1)
-Salary Remaining : $401,064
Mark Fraser $650,000 (1)
-Salary Remaining : $401,064
Mark Fistric $650,000 (1)
-Salary Remaining : $401,064
Sean Bergenheim $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players24
Salary Commitment
Year 33 : $63,757,657
Year 34 : $58,547,657
Year 35 : $29,650,157
Year 36 : $27,550,157
Salary Average Commitment
Year 33 : $63,672,657
Year 34 : $58,547,657
Year 35 : $29,650,157
Year 36 : $27,550,157
Salary Cap with 1 Way Contract
Year 33 : $63,757,657
Year 34 : $58,547,657
Year 35 : $29,650,157
Year 36 : $27,550,157

Farm Players Salaries

Oliver Roy $80,000 (4)
Salary Remaining : $50,000
Brett Bellemore $76,500 (2)
Salary Remaining : $47,813
Matt Moulson $75,000 (4)
Salary Remaining : $46,875
Zach Redmond $75,000 (4)
Salary Remaining : $46,875
Ryan Russell $75,000 (4)
Salary Remaining : $46,875
Ryan Callahan $75,000 (4)
Salary Remaining : $46,875
B.J. Crombeen $75,000 (2)
Salary Remaining : $46,875
Brendan Shinnimin $75,000 (4)
Salary Remaining : $46,875
Steve Downie $75,000 (4)
Salary Remaining : $46,875
Jaromir Jagr $75,000 (4)
Salary Remaining : $46,875
Jason Pominville $75,000 (4)
Salary Remaining : $46,875
Justin Weller $75,000 (2)
Salary Remaining : $46,875
Ben Shutron $75,000 (2)
Salary Remaining : $46,875
Rob O'Gara $75,000 (4)
Salary Remaining : $46,875
Viktor Fasth $75,000 (2)
Salary Remaining : $46,875
RJ Umberger $75,000 (4)
Salary Remaining : $46,875
Colby Armstrong $70,000 (3)
Salary Remaining : $43,750
Stephane Da Costa $70,000 (3)
Salary Remaining : $43,750
Nikolay Kulemin $70,000 (2)
Salary Remaining : $43,750
Matt Cooke $70,000 (2)
Salary Remaining : $43,750
Brad Thiessen $70,000 (3)
Salary Remaining : $43,750
Juho Olkinuora $70,000 (3)
Salary Remaining : $43,750
Joonas Lehtivuori $70,000 (2)
Salary Remaining : $43,750
Matt D'Agostini $70,000 (3)
Salary Remaining : $43,750
Alex Grant $70,000 (2)
Salary Remaining : $43,750
Mattias Ritola $70,000 (2)
Salary Remaining : $43,750
Dylan Labbe $70,000 (3)
Salary Remaining : $43,750
Petri Kontiola $70,000 (2)
Salary Remaining : $43,750
Tim Kennedy $65,000 (1)
Salary Remaining : $40,625
Nick Drazenovic $65,000 (1)
Salary Remaining : $40,625
Anthony Stewart $65,000 (1)
Salary Remaining : $40,625
Ben Smith $65,000 (1)
Salary Remaining : $40,625
Geoff Platt $65,000 (1)
Salary Remaining : $40,625
Zach Boychuk $65,000 (1)
Salary Remaining : $40,625
Total Farm Players34
Salary Commitment
Year 33 : $2,436,500
Year 34 : $2,046,500
Year 35 : $1,250,000
Year 36 : $830,000
Salary Average Commitment
Year 33 : $2,436,500
Year 34 : $2,046,500
Year 35 : $1,250,000
Year 36 : $830,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6207 - $95 - 5,926 - 95.47%
Level 2: 4288 - $60 - 4,288 - 100.00%
Level 3: 3565 - $24 - 2,497 - 70.04%
Level 4: 4995 - $18 - 4,117 - 82.42%
Luxury : 995 - $194 - 980 - 98.51%
Total Capacity :20050
Farm
Farm Level 1: 2000 - $35 - 1,919 - 95.93%
Farm Level 2: 1000 - $15 - 977 - 97.74%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,808 - 88.82%
Average Income per Game$1,625,118
Year to Date Revenue$26,001,887
Farm
Home Games Left24
Average Attendance - %2,896 - 96.53%
Average Income per Game$110,445
Year to Date Revenue$1,877,559

Expense

Pro Players Total Salaries$74,935,266
Farm Players Total Salaries$2,190,000
Coaches Total Salaries$1,655,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,987,740
Farm Year To Date Expenses$1,158,732
Pro Salary Cap To Date$26,400,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,627,948
Farm Estimated Season Revenue$2,650,672
Pro Remaining Season Days87
Pro Expenses Per Days$536,810
Pro Estimated Expenses$46,702,470
Farm Remaining Season Days90
Farm Expenses Per Days$21,458
Farm Estimated Expenses$1,931,220
Estimated Season Expenses$48,633,690
Estimated Season Salary Cap$68,935,323
Estimate Under Maximum Salary Cap of $81,500,000$12,564,677
Estimate Over Minimum Salary Cap of $60,200,000 $8,735,323
Current Bank Account$138,436,128
Projected Bank Account$133,081,058

Pro Players Salaries

Jakub Voracek $8,250,000 (3)
-Salary Remaining : $5,090,426
William Nylander $6,962,366 (6)
-Salary Remaining : $4,295,928
Mark Giordano (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $4,164,894
Sean Monahan (1 Way Contract) $6,375,000 (4)
-Salary Remaining : $3,933,511
Timo Meier $6,000,000 (6)
-Salary Remaining : $3,702,128
Matt Dumba (Out of Payroll) $6,000,000 (3)
-Salary Remaining : $3,702,128
Elias Lindholm (1 Way Contract) $4,850,000 (3)
-Salary Remaining : $2,992,553
TJ Brodie (1 Way Contract) $4,650,400 (2)
-Salary Remaining : $2,869,396
Kyle Palmieri (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $2,869,149
Jakob Chychrun $4,600,000 (9)
-Salary Remaining : $2,838,298
Thomas Greiss (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,776,596
Sammy Blais $1,500,000 (6)
-Salary Remaining : $925,532
Garnet Hathaway $1,250,000 (1)
-Salary Remaining : $771,277
Dustin Byfuglien (1 Way Contract) $1,250,000 (4)
-Salary Remaining : $771,277
Rasmus Dahlin $925,000 (2)
-Salary Remaining : $570,745
Alexander Volkov $925,000 (2)
-Salary Remaining : $570,745
Jesperi Kotkaniemi $925,000 (2)
-Salary Remaining : $570,745
Cody Glass $863,333 (4)
-Salary Remaining : $532,695
Rudolfs Balcers $759,167 (2)
-Salary Remaining : $468,422
Zach Bogosian (1 Way Contract) $750,000 (4)
-Salary Remaining : $462,766
Antti Niemi $750,000 (2)
-Salary Remaining : $462,766
Marc Methot (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $462,766
Dakota Mermis $700,000 (2)
-Salary Remaining : $431,915
Total Pro Players23
Salary Commitment
Year 33 : $74,935,266
Year 34 : $69,185,266
Year 35 : $54,150,699
Year 36 : $35,050,699
Salary Average Commitment
Year 33 : $74,935,267
Year 34 : $69,185,267
Year 35 : $54,150,700
Year 36 : $35,050,700
Salary Cap with 1 Way Contract
Year 33 : $74,935,266
Year 34 : $69,185,266
Year 35 : $54,150,699
Year 36 : $35,050,699

Farm Players Salaries

David Schlemko $100,000 (2)
Salary Remaining : $62,500
Conor Timmins $92,500 (4)
Salary Remaining : $57,813
Jonathan Dahlen $92,500 (2)
Salary Remaining : $57,813
Rasmus Kupari $89,417 (4)
Salary Remaining : $55,885
Axel Jonsson Fjallby $86,000 (3)
Salary Remaining : $53,750
Lukas Jasek $85,333 (2)
Salary Remaining : $53,333
Adam Ruzicka $80,167 (4)
Salary Remaining : $50,104
Dakota Joshua $79,250 (4)
Salary Remaining : $49,531
Ivan Chekhovich $77,667 (4)
Salary Remaining : $48,542
David Kase $76,833 (3)
Salary Remaining : $48,021
Tyler Parsons $75,917 (2)
Salary Remaining : $47,448
Mikhail Berdin $75,833 (4)
Salary Remaining : $47,396
Hunter Shinkaruk $75,000 (1)
Salary Remaining : $46,875
Christoph Bertschy $75,000 (1)
Salary Remaining : $46,875
Lukas Sedlak $75,000 (1)
Salary Remaining : $46,875
Nail Yakupov $75,000 (3)
Salary Remaining : $46,875
Patrick Eaves $75,000 (2)
Salary Remaining : $46,875
Nick Moutrey $75,000 (1)
Salary Remaining : $46,875
Matthew Phillips $75,000 (4)
Salary Remaining : $46,875
Conner Bleackley $75,000 (1)
Salary Remaining : $46,875
Chad Johnson $75,000 (2)
Salary Remaining : $46,875
John Nyberg $74,500 (2)
Salary Remaining : $46,563
Anton Lindholm $74,250 (2)
Salary Remaining : $46,406
Alexandre Carrier $73,333 (6)
Salary Remaining : $45,833
Francis Perron $71,500 (1)
Salary Remaining : $44,688
Nelson Nogier $70,000 (1)
Salary Remaining : $43,750
Nicholas Walters $70,000 (1)
Salary Remaining : $43,750
Clark Bishop $70,000 (1)
Salary Remaining : $43,750
Total Farm Players28
Salary Commitment
Year 33 : $2,190,000
Year 34 : $1,533,500
Year 35 : $881,000
Year 36 : $643,167
Salary Average Commitment
Year 33 : $2,190,000
Year 34 : $1,533,500
Year 35 : $881,000
Year 36 : $643,167

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 Left25
Average Attendance - %13,300 - 70.00%
Average Income per Game$2,196,740
Year to Date Revenue$35,147,840
Farm
Home Games Left24
Average Attendance - %2,100 - 70.00%
Average Income per Game$330,750
Year to Date Revenue$5,622,750

Expense

Pro Players Total Salaries$80,402,024
Farm Players Total Salaries$2,427,378
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,136,940
Farm Year To Date Expenses$1,104,012
Pro Salary Cap To Date$30,792,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,918,500
Farm Estimated Season Revenue$7,938,000
Pro Remaining Season Days87
Pro Expenses Per Days$576,610
Pro Estimated Expenses$50,165,070
Farm Remaining Season Days90
Farm Expenses Per Days$20,329
Farm Estimated Expenses$1,829,610
Estimated Season Expenses$51,994,680
Estimated Season Salary Cap$80,402,007
Estimate Under Maximum Salary Cap of $81,500,000$1,097,993
Estimate Over Minimum Salary Cap of $60,200,000 $20,202,007
Current Bank Account$146,889,700
Projected Bank Account$157,751,520

Pro Players Salaries

Jack Eichel $10,000,000 (7)
-Salary Remaining : $6,170,213
Mikko Rantanen $9,250,000 (8)
-Salary Remaining : $5,707,447
Kyle Connor $7,142,857 (7)
-Salary Remaining : $4,407,295
David Pastrnak $6,666,667 (4)
-Salary Remaining : $4,113,475
Alex Pietrangelo $6,500,000 (5)
-Salary Remaining : $4,010,638
Rasmus Ristolainen (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $3,331,915
Mikael Backlund (1 Way Contract) $5,350,000 (4)
-Salary Remaining : $3,301,064
Noah Hanifin $4,950,000 (7)
-Salary Remaining : $3,054,255
John Klingberg $4,250,000 (6)
-Salary Remaining : $2,622,340
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,313,830
Eric Staal (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,159,574
Max Domi $3,150,000 (1)
-Salary Remaining : $1,943,617
Carter Hutton $2,750,000 (4)
-Salary Remaining : $1,696,809
Danny DeKeyser (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $1,388,298
Adam Fox $925,000 (4)
-Salary Remaining : $570,745
Jason Spezza (1 Way Contract) $900,000 (3)
-Salary Remaining : $555,319
Alex DeBrincat $778,333 (1)
-Salary Remaining : $480,248
Derek Grant $750,000 (3)
-Salary Remaining : $462,766
Jesper Bratt $749,167 (1)
-Salary Remaining : $462,252
Andrew Mangiapane $715,000 (1)
-Salary Remaining : $441,170
Tristan Jarry $675,000 (2)
-Salary Remaining : $416,489
Total Pro Players21
Salary Commitment
Year 33 : $80,402,024
Year 34 : $75,009,524
Year 35 : $70,834,524
Year 36 : $65,434,524
Salary Average Commitment
Year 33 : $80,337,024
Year 34 : $75,009,524
Year 35 : $70,834,524
Year 36 : $65,434,524
Salary Cap with 1 Way Contract
Year 33 : $80,402,024
Year 34 : $75,009,524
Year 35 : $70,834,524
Year 36 : $65,434,524

Farm Players Salaries

Keith Kinkaid $175,000 (2)
Salary Remaining : $109,375
Andrew Agozzino $100,000 (4)
Salary Remaining : $62,500
Oscar Dansk $95,000 (4)
Salary Remaining : $59,375
Christian Jaros $95,000 (4)
Salary Remaining : $59,375
Gabriel Carlsson $89,417 (2)
Salary Remaining : $55,885
Ryan MacInnis $87,413 (1)
Salary Remaining : $54,633
Chris Driedger $85,000 (2)
Salary Remaining : $53,125
Lean Bergmann $83,667 (4)
Salary Remaining : $52,292
Jake Elmer $80,917 (4)
Salary Remaining : $50,573
Mason Shaw $79,250 (3)
Salary Remaining : $49,531
Dillon Dube $77,833 (3)
Salary Remaining : $48,646
Alexei Lipanov $77,833 (3)
Salary Remaining : $48,646
Marian Studenic $77,583 (2)
Salary Remaining : $48,490
Ivan Lodnia $77,000 (2)
Salary Remaining : $48,125
Jeremy Helvig $76,167 (3)
Salary Remaining : $47,604
Chase De Leo $75,000 (2)
Salary Remaining : $46,875
Cam Dineen $74,500 (3)
Salary Remaining : $46,563
Luke Green $73,333 (3)
Salary Remaining : $45,833
Yakov Trenin $73,083 (1)
Salary Remaining : $45,677
Oliver Kylington $73,083 (2)
Salary Remaining : $45,677
Vitaly Abramov $73,083 (2)
Salary Remaining : $45,677
Dennis Yan $72,833 (2)
Salary Remaining : $45,521
Dysin Mayo $71,500 (1)
Salary Remaining : $44,688
Nathan Bastian $71,467 (2)
Salary Remaining : $44,667
Frederic Allard $71,417 (3)
Salary Remaining : $44,635
Sam Miletic $71,000 (2)
Salary Remaining : $44,375
Morgan Klimchuk $70,000 (2)
Salary Remaining : $43,750
Joe Hicketts $70,000 (2)
Salary Remaining : $43,750
Valentin Zykov $65,000 (2)
Salary Remaining : $40,625
Mikhail Vorobyev $65,000 (1)
Salary Remaining : $40,625
Total Farm Players30
Salary Commitment
Year 33 : $2,427,379
Year 34 : $2,130,383
Year 35 : $984,917
Year 36 : $454,584
Salary Average Commitment
Year 33 : $2,404,966
Year 34 : $2,130,383
Year 35 : $984,917
Year 36 : $454,584

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,765 - 96.08%
Level 2: 5000 - $65 - 4,748 - 94.95%
Level 3: 2000 - $40 - 1,988 - 99.41%
Level 4: 4000 - $25 - 3,147 - 78.69%
Luxury : 1000 - $210 - 845 - 84.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,920 - 95.99%
Farm Level 2: 1000 - $15 - 972 - 97.16%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,493 - 91.63%
Average Income per Game$1,733,442
Year to Date Revenue$29,468,513
Farm
Home Games Left25
Average Attendance - %2,891 - 96.38%
Average Income per Game$110,388
Year to Date Revenue$1,766,211

Expense

Pro Players Total Salaries$82,928,000
Farm Players Total Salaries$1,999,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,394,302
Farm Year To Date Expenses$824,502
Pro Salary Cap To Date$27,747,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,602,607
Farm Estimated Season Revenue$2,759,705
Pro Remaining Season Days87
Pro Expenses Per Days$593,816
Pro Estimated Expenses$51,661,992
Farm Remaining Season Days90
Farm Expenses Per Days$17,354
Farm Estimated Expenses$1,561,860
Estimated Season Expenses$53,223,852
Estimated Season Salary Cap$78,915,835
Estimate Under Maximum Salary Cap of $81,500,000$2,584,165
Estimate Over Minimum Salary Cap of $60,200,000 $18,715,835
Current Bank Account$35,884,901
Projected Bank Account$27,023,361

Pro Players Salaries

Mitchell Marner $10,893,000 (8)
-Salary Remaining : $6,721,213
Chris Kreider $6,500,000 (4)
-Salary Remaining : $4,010,638
Nikolaj Ehlers $6,000,000 (6)
-Salary Remaining : $3,702,128
Jordan Staal (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,702,128
Erik Johnson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,702,128
Darnell Nurse $5,600,000 (4)
-Salary Remaining : $3,455,319
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $3,239,362
Tyler Bozak $5,000,000 (1)
-Salary Remaining : $3,085,106
Deryk Engelland $4,750,000 (2)
-Salary Remaining : $2,930,851
Antti Raanta $4,250,000 (1)
-Salary Remaining : $2,622,340
Carter Rowney $4,000,000 (2)
-Salary Remaining : $2,468,085
Radko Gudas (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,067,021
Jean-Gabriel Pageau $3,100,000 (3)
-Salary Remaining : $1,912,766
Troy Stecher $2,325,000 (3)
-Salary Remaining : $1,434,574
Zemgus Girgensons $1,600,000 (1)
-Salary Remaining : $987,234
Colton Sceviour $1,200,000 (3)
-Salary Remaining : $740,426
Marcus Foligno $975,000 (1)
-Salary Remaining : $601,596
Tony DeAngelo $950,000 (2)
-Salary Remaining : $586,170
Igor Shesterkin $925,000 (2)
-Salary Remaining : $570,745
Ilya Samsonov $925,000 (2)
-Salary Remaining : $570,745
Denis Gurianov $895,000 (3)
-Salary Remaining : $552,234
Marcus Pettersson $875,000 (1)
-Salary Remaining : $539,894
Dylan Strome $865,000 (1)
-Salary Remaining : $533,723
Erik Cernak $700,000 (2)
-Salary Remaining : $431,915
Total Pro Players24
Salary Commitment
Year 33 : $82,928,000
Year 34 : $69,363,000
Year 35 : $53,763,000
Year 36 : $40,993,000
Salary Average Commitment
Year 33 : $71,728,000
Year 34 : $58,163,000
Year 35 : $42,563,000
Year 36 : $29,793,000
Salary Cap with 1 Way Contract
Year 33 : $82,928,000
Year 34 : $69,363,000
Year 35 : $53,763,000
Year 36 : $40,993,000

Farm Players Salaries

Nick Cousins $200,000 (1)
Salary Remaining : $125,000
Louis Domingue $115,000 (2)
Salary Remaining : $71,875
Brayden Burke $92,500 (3)
Salary Remaining : $57,813
Julius Honka $86,500 (1)
Salary Remaining : $54,063
Travis Boyd $80,000 (2)
Salary Remaining : $50,000
Paul Postma $80,000 (3)
Salary Remaining : $50,000
Tom Pyatt $75,000 (2)
Salary Remaining : $46,875
Zac Dalpe $75,000 (3)
Salary Remaining : $46,875
Vernon Fiddler $75,000 (2)
Salary Remaining : $46,875
Sena Acolatse $75,000 (2)
Salary Remaining : $46,875
Aaron Johnson $75,000 (1)
Salary Remaining : $46,875
Shane Prince $75,000 (3)
Salary Remaining : $46,875
Dominik Simon $75,000 (1)
Salary Remaining : $46,875
David Rundblad $75,000 (2)
Salary Remaining : $46,875
Roland McKeown $70,000 (1)
Salary Remaining : $43,750
Jori Lehtera $70,000 (1)
Salary Remaining : $43,750
Guillaume Brisebois $70,000 (2)
Salary Remaining : $43,750
Daniel Pribyl $70,000 (1)
Salary Remaining : $43,750
Joseph Gambardella $70,000 (2)
Salary Remaining : $43,750
Gemel Smith $70,000 (1)
Salary Remaining : $43,750
David Booth $65,000 (2)
Salary Remaining : $40,625
Daniel Taylor $65,000 (2)
Salary Remaining : $40,625
Ryan Sproul $65,000 (2)
Salary Remaining : $40,625
David Shields $65,000 (2)
Salary Remaining : $40,625
Brent Johnson $65,000 (2)
Salary Remaining : $40,625
Total Farm Players25
Salary Commitment
Year 33 : $1,999,000
Year 34 : $1,282,500
Year 35 : $322,500
Year 36 : $0
Salary Average Commitment
Year 33 : $1,949,000
Year 34 : $1,232,500
Year 35 : $322,500
Year 36 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,738 - 95.64%
Level 2: 5500 - $60 - 4,946 - 89.93%
Level 3: 2500 - $35 - 2,173 - 86.93%
Level 4: 4200 - $20 - 4,033 - 96.03%
Luxury : 1300 - $200 - 1,044 - 80.33%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,928 - 96.40%
Farm Level 2: 1000 - $15 - 982 - 98.23%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,935 - 91.97%
Average Income per Game$1,755,370
Year to Date Revenue$28,085,925
Farm
Home Games Left25
Average Attendance - %2,910 - 97.01%
Average Income per Game$110,993
Year to Date Revenue$1,775,885

Expense

Pro Players Total Salaries$68,220,138
Farm Players Total Salaries$2,259,200
Coaches Total Salaries$1,502,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,258,416
Farm Year To Date Expenses$1,091,718
Pro Salary Cap To Date$24,932,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,884,258
Farm Estimated Season Revenue$2,774,820
Pro Remaining Season Days87
Pro Expenses Per Days$489,859
Pro Estimated Expenses$42,617,733
Farm Remaining Season Days90
Farm Expenses Per Days$20,217
Farm Estimated Expenses$1,819,530
Estimated Season Expenses$44,437,263
Estimated Season Salary Cap$67,026,201
Estimate Under Maximum Salary Cap of $81,500,000$14,473,799
Estimate Over Minimum Salary Cap of $60,200,000 $6,826,201
Current Bank Account$74,274,743
Projected Bank Account$76,496,558

Pro Players Salaries

Kyle Okposo (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $3,702,128
Colton Parayko $5,500,000 (1)
-Salary Remaining : $3,393,617
Jaden Schwartz (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $3,301,064
Frans Nielsen (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,239,362
Hampus Lindholm (1 Way Contract) $5,205,556 (4)
-Salary Remaining : $3,211,939
Yanni Gourde $5,166,666 (4)
-Salary Remaining : $3,187,943
Christian Dvorak $4,450,000 (7)
-Salary Remaining : $2,745,745
Ryan Murray (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $2,714,894
Nick Bonino $4,100,000 (1)
-Salary Remaining : $2,529,787
Niklas Hjalmarsson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,313,830
Justin Abdelkader (1 Way Contract) $3,100,000 (2)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $1,912,766
Scott Laughton $2,300,000 (3)
-Salary Remaining : $1,419,149
Loui Eriksson (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $1,079,787
Anthony Duclair $1,650,000 (1)
-Salary Remaining : $1,018,085
Juuse Saros $1,500,000 (2)
-Salary Remaining : $925,532
Martin Hanzal (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $771,277
Erik Gustafsson $1,200,000 (3)
-Salary Remaining : $740,426
Chandler Stephenson $1,050,000 (2)
-Salary Remaining : $647,872
Christian Fischer $821,666 (2)
-Salary Remaining : $506,985
Victor Olofsson $767,500 (2)
-Salary Remaining : $473,564
Carson Soucy $750,000 (3)
-Salary Remaining : $462,766
Jay Bouwmeester (1 Way Contract) $750,000 (3)
-Salary Remaining : $462,766
Denis Malgin $750,000 (2)
-Salary Remaining : $462,766
Adin Hill $708,750 (1)
-Salary Remaining : $437,314
Joffrey Lupul (1 Way Contract) $700,000 (1)
-Salary Remaining : $431,915
Total Pro Players25
Salary Commitment
Year 33 : $68,220,138
Year 34 : $45,911,388
Year 35 : $32,922,222
Year 36 : $22,572,222
Salary Average Commitment
Year 33 : $66,370,138
Year 34 : $45,061,388
Year 35 : $32,922,222
Year 36 : $22,572,222
Salary Cap with 1 Way Contract
Year 33 : $68,220,138
Year 34 : $45,911,388
Year 35 : $32,922,222
Year 36 : $22,572,222

Farm Players Salaries

Micheal Ferland $350,000 (2)
Salary Remaining : $218,750
Bobby Nardella $92,500 (4)
Salary Remaining : $57,813
Max Veronneau $92,500 (2)
Salary Remaining : $57,813
Par Lindholm $85,000 (4)
Salary Remaining : $53,125
Trey Fix-Wolansky $80,917 (4)
Salary Remaining : $50,573
Ryan Gropp $80,250 (1)
Salary Remaining : $50,156
Mark Visentin $75,100 (3)
Salary Remaining : $46,938
Matt O'Connor $75,100 (3)
Salary Remaining : $46,938
Tom Sestito $75,000 (3)
Salary Remaining : $46,875
Cole Cassels $75,000 (1)
Salary Remaining : $46,875
Trevor Smith $75,000 (3)
Salary Remaining : $46,875
Tyler Cuma $75,000 (3)
Salary Remaining : $46,875
Taylor Doherty $75,000 (3)
Salary Remaining : $46,875
Clark Seymour $75,000 (1)
Salary Remaining : $46,875
Will Acton $75,000 (3)
Salary Remaining : $46,875
Austin Poganski $75,000 (2)
Salary Remaining : $46,875
Tim Gleason $75,000 (3)
Salary Remaining : $46,875
Zac Rinaldo $75,000 (2)
Salary Remaining : $46,875
Mackenzie Skapski $75,000 (3)
Salary Remaining : $46,875
Tom Kostopoulos $75,000 (3)
Salary Remaining : $46,875
Justin Kea $75,000 (1)
Salary Remaining : $46,875
Alex Roach $75,000 (3)
Salary Remaining : $46,875
Matthew Spencer $72,833 (3)
Salary Remaining : $45,521
Kevin Porter $70,000 (1)
Salary Remaining : $43,750
Landon Ferraro $70,000 (1)
Salary Remaining : $43,750
Hunter Miska $65,000 (1)
Salary Remaining : $40,625
Total Farm Players26
Salary Commitment
Year 33 : $2,259,200
Year 34 : $1,748,950
Year 35 : $1,156,450
Year 36 : $258,417
Salary Average Commitment
Year 33 : $2,251,367
Year 34 : $1,741,117
Year 35 : $1,148,617
Year 36 : $258,417

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,660 - 94.33%
Level 2: 5000 - $60 - 4,858 - 97.16%
Level 3: 2000 - $35 - 1,997 - 99.86%
Level 4: 4000 - $20 - 3,867 - 96.68%
Luxury : 1000 - $200 - 982 - 98.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,904 - 95.21%
Farm Level 2: 1000 - $15 - 972 - 97.23%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,364 - 96.46%
Average Income per Game$1,705,481
Year to Date Revenue$27,287,700
Farm
Home Games Left25
Average Attendance - %2,876 - 95.88%
Average Income per Game$109,658
Year to Date Revenue$1,754,528

Expense

Pro Players Total Salaries$55,968,809
Farm Players Total Salaries$1,892,791
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,812,500
Pro Year To Date Expenses$20,924,360
Farm Year To Date Expenses$927,756
Pro Salary Cap To Date$20,324,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,637,031
Farm Estimated Season Revenue$2,741,450
Pro Remaining Season Days87
Pro Expenses Per Days$403,325
Pro Estimated Expenses$35,089,275
Farm Remaining Season Days90
Farm Expenses Per Days$17,311
Farm Estimated Expenses$1,557,990
Estimated Season Expenses$36,647,265
Estimated Season Salary Cap$60,202,711
Estimate Under Maximum Salary Cap of $81,500,000$21,297,289
Estimate Over Minimum Salary Cap of $60,200,000 $2,711
Current Bank Account$93,053,744
Projected Bank Account$101,784,960

Pro Players Salaries

Cory Schneider (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,702,128
Brandon Dubinsky (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $3,609,574
Rasmus Andersson $4,550,000 (8)
-Salary Remaining : $2,807,447
David Backes (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,622,340
Alec Martinez (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,468,085
Victor Rask (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $2,468,085
Vladislav Namestnikov $4,000,000 (1)
-Salary Remaining : $2,468,085
Travis Hamonic (1 Way Contract) $3,857,143 (2)
-Salary Remaining : $2,379,939
Vladimir Sobotka $3,500,000 (1)
-Salary Remaining : $2,159,574
Travis Sanheim $3,250,000 (2)
-Salary Remaining : $2,005,319
William Carrier $1,400,000 (4)
-Salary Remaining : $863,830
Mirco Mueller $1,400,000 (2)
-Salary Remaining : $863,830
Scott Darling (1 Way Contract) $995,000 (2)
-Salary Remaining : $613,936
Isac Lundestrom $925,000 (3)
-Salary Remaining : $570,745
Blake Lizotte $925,000 (4)
-Salary Remaining : $570,745
Nicklas Jensen $920,000 (1)
-Salary Remaining : $567,660
Tobias Rieder $900,000 (3)
-Salary Remaining : $555,319
Haydn Fleury $850,000 (1)
-Salary Remaining : $524,468
Andrew Ladd (1 Way Contract) $775,000 (4)
-Salary Remaining : $478,191
Dion Phaneuf (1 Way Contract) $755,000 (4)
-Salary Remaining : $465,851
Nick Paul $750,000 (2)
-Salary Remaining : $462,766
Stanislav Galiev $750,000 (3)
-Salary Remaining : $462,766
Carl Klingberg $700,000 (1)
-Salary Remaining : $431,915
Frederick Gaudreau $666,666 (1)
-Salary Remaining : $411,347
Total Pro Players24
Salary Commitment
Year 33 : $55,968,809
Year 34 : $31,232,143
Year 35 : $14,980,000
Year 36 : $8,405,000
Salary Average Commitment
Year 33 : $55,968,809
Year 34 : $31,232,143
Year 35 : $14,980,000
Year 36 : $8,405,000
Salary Cap with 1 Way Contract
Year 33 : $55,968,809
Year 34 : $31,232,143
Year 35 : $14,980,000
Year 36 : $8,405,000

Farm Players Salaries

Nicklas Jensen $200,000 (2)
Salary Remaining : $125,000
Brett Kulak $185,000 (2)
Salary Remaining : $115,625
Pheonix Copley $110,000 (2)
Salary Remaining : $68,750
Anthony Angello $83,375 (2)
Salary Remaining : $52,109
Kevin Boyle $80,000 (4)
Salary Remaining : $50,000
Glen Gawdin $77,583 (2)
Salary Remaining : $48,490
Trevor Moore $77,500 (2)
Salary Remaining : $48,438
Morgan Geekie $76,333 (4)
Salary Remaining : $47,708
Mason Geertsen $75,500 (4)
Salary Remaining : $47,188
Jonathan Racine $75,000 (2)
Salary Remaining : $46,875
Brandon Gormley $75,000 (1)
Salary Remaining : $46,875
Darren Raddysh $75,000 (2)
Salary Remaining : $46,875
Kyle Chipchura $75,000 (2)
Salary Remaining : $46,875
Adam Hall $75,000 (2)
Salary Remaining : $46,875
Tanner Jeannot $75,000 (2)
Salary Remaining : $46,875
Ben Harpur $72,500 (1)
Salary Remaining : $45,313
Charles Sarault $70,000 (1)
Salary Remaining : $43,750
Dillon Heatherington $70,000 (1)
Salary Remaining : $43,750
Rourke Chartier $70,000 (2)
Salary Remaining : $43,750
Connor Knapp $65,000 (1)
Salary Remaining : $40,625
Tobias Lindberg $65,000 (1)
Salary Remaining : $40,625
Zach Senyshyn $65,000 (1)
Salary Remaining : $40,625
Total Farm Players22
Salary Commitment
Year 33 : $1,892,791
Year 34 : $1,410,291
Year 35 : $231,833
Year 36 : $231,833
Salary Average Commitment
Year 33 : $1,842,791
Year 34 : $1,360,291
Year 35 : $231,833
Year 36 : $231,833

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,786 - 96.43%
Level 2: 5000 - $65 - 4,682 - 93.64%
Level 3: 2000 - $40 - 1,996 - 99.78%
Level 4: 4000 - $25 - 3,102 - 77.56%
Luxury : 1000 - $195 - 993 - 99.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,949 - 97.45%
Farm Level 2: 1000 - $15 - 969 - 96.89%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,559 - 92.00%
Average Income per Game$1,752,285
Year to Date Revenue$28,036,552
Farm
Home Games Left25
Average Attendance - %2,918 - 97.26%
Average Income per Game$98,555
Year to Date Revenue$1,576,887

Expense

Pro Players Total Salaries$71,371,250
Farm Players Total Salaries$2,789,774
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($4,187,500)
Pro Year To Date Expenses$28,689,704
Farm Year To Date Expenses$1,271,160
Pro Salary Cap To Date$26,669,510
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,807,112
Farm Estimated Season Revenue$2,463,886
Pro Remaining Season Days87
Pro Expenses Per Days$512,562
Pro Estimated Expenses$44,592,894
Farm Remaining Season Days90
Farm Expenses Per Days$23,540
Farm Estimated Expenses$2,118,600
Estimated Season Expenses$46,711,494
Estimated Season Salary Cap$63,820,147
Estimate Under Maximum Salary Cap of $81,500,000$17,679,853
Estimate Over Minimum Salary Cap of $60,200,000 $3,620,147
Current Bank Account$45,075,428
Projected Bank Account$44,634,932

Pro Players Salaries

Mikael Granlund (1 Way Contract) $5,750,000 (5)
-Salary Remaining : $3,547,872
Alex Goligoski (1 Way Contract) $5,475,000 (3)
-Salary Remaining : $3,378,191
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,085,106
Carl Soderberg (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,930,851
Brandon Sutter (Out of Payroll) $4,375,000 (2)
-Salary Remaining : $2,699,468
Marcus Johansson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,468,085
Connor Murphy (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $2,375,532
Carl Hagelin (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,313,830
Matt Calvert $3,700,000 (4)
-Salary Remaining : $2,282,979
Jacob Markstrom (1 Way Contract) $3,666,667 (2)
-Salary Remaining : $2,262,412
Brandon Montour $3,387,500 (1)
-Salary Remaining : $2,090,160
Nikita Zadorov $3,200,000 (1)
-Salary Remaining : $1,974,468
Anders Nilsson $2,600,000 (3)
-Salary Remaining : $1,604,255
Zach Hyman $2,250,000 (3)
-Salary Remaining : $1,388,298
Bryan Little (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $1,357,447
Connor Brown $2,100,000 (1)
-Salary Remaining : $1,295,745
Jordie Benn (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,234,043
Nick Holden $1,800,000 (3)
-Salary Remaining : $1,110,638
MacKenzie Weegar $1,600,000 (2)
-Salary Remaining : $987,234
Lawson Crouse $1,533,333 (5)
-Salary Remaining : $946,099
Sven Baertschi $1,500,000 (4)
-Salary Remaining : $925,532
Jared McCann $1,250,000 (1)
-Salary Remaining : $771,277
Luke Kunin $925,000 (2)
-Salary Remaining : $570,745
Sam Montembeault $708,750 (2)
-Salary Remaining : $437,314
Total Pro Players24
Salary Commitment
Year 33 : $71,371,250
Year 34 : $53,683,750
Year 35 : $37,658,333
Year 36 : $18,533,333
Salary Average Commitment
Year 33 : $67,646,250
Year 34 : $49,958,750
Year 35 : $37,658,333
Year 36 : $18,533,333
Salary Cap with 1 Way Contract
Year 33 : $71,371,250
Year 34 : $53,683,750
Year 35 : $37,658,333
Year 36 : $18,533,333

Farm Players Salaries

Tomas Nosek $160,000 (3)
Salary Remaining : $100,000
Garret Sparks $140,000 (4)
Salary Remaining : $87,500
Daniel Carr $130,000 (1)
Salary Remaining : $81,250
Casey DeSmith $125,000 (4)
Salary Remaining : $78,125
Zach Aston-Reese $100,000 (2)
Salary Remaining : $62,500
Jake Dotchin $95,000 (2)
Salary Remaining : $59,375
Pierre Engvall $92,500 (2)
Salary Remaining : $57,813
David Pope $92,500 (2)
Salary Remaining : $57,813
Colton Point $92,500 (2)
Salary Remaining : $57,813
Reese Johnson $88,083 (4)
Salary Remaining : $55,052
Nicolas Petan $87,413 (1)
Salary Remaining : $54,633
Max Jones $86,333 (4)
Salary Remaining : $53,958
Reid Duke $77,000 (2)
Salary Remaining : $48,125
Connor Ingram $75,917 (4)
Salary Remaining : $47,448
Maxime Fortier $75,917 (2)
Salary Remaining : $47,448
Quinton Howden $75,000 (1)
Salary Remaining : $46,875
Michael Spacek $75,000 (1)
Salary Remaining : $46,875
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $46,875
Josh Mahura $74,500 (2)
Salary Remaining : $46,563
Kurtis Gabriel $70,000 (1)
Salary Remaining : $43,750
Kyle Rau $70,000 (1)
Salary Remaining : $43,750
Adam Helewka $70,000 (1)
Salary Remaining : $43,750
Josh Jacobs $70,000 (1)
Salary Remaining : $43,750
Phillip Di Giuseppe $70,000 (2)
Salary Remaining : $43,750
Joakim Nordstrom $70,000 (2)
Salary Remaining : $43,750
Joseph Blandisi $70,000 (2)
Salary Remaining : $43,750
Macoy Erkamps $70,000 (2)
Salary Remaining : $43,750
C.J. Smith $70,000 (1)
Salary Remaining : $43,750
Shane Gersich $70,000 (1)
Salary Remaining : $43,750
Nick Sorensen $70,000 (2)
Salary Remaining : $43,750
Colby Sissons $69,611 (2)
Salary Remaining : $43,507
Frederik Gauthier $67,500 (1)
Salary Remaining : $42,188
Nic Petan $65,000 (1)
Salary Remaining : $40,625
Samuel Montembeault $0 (0)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 33 : $2,789,774
Year 34 : $1,869,861
Year 35 : $675,333
Year 36 : $515,333
Salary Average Commitment
Year 33 : $2,784,774
Year 34 : $1,869,861
Year 35 : $675,333
Year 36 : $515,333

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,771 - 96.18%
Level 2: 5000 - $65 - 4,722 - 94.44%
Level 3: 2000 - $40 - 1,994 - 99.69%
Level 4: 4000 - $25 - 3,140 - 78.51%
Luxury : 1000 - $225 - 792 - 79.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.55%
Farm Level 2: 1000 - $15 - 992 - 99.16%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,419 - 91.22%
Average Income per Game$1,733,059
Year to Date Revenue$29,462,003
Farm
Home Games Left24
Average Attendance - %2,903 - 96.75%
Average Income per Game$110,374
Year to Date Revenue$1,876,362

Expense

Pro Players Total Salaries$70,413,333
Farm Players Total Salaries$3,084,528
Coaches Total Salaries$1,360,000
Luxury Taxe Total$0
Special Salary Cap Value($3,625,000)
Pro Year To Date Expenses$27,371,894
Farm Year To Date Expenses$1,342,746
Pro Salary Cap To Date$27,042,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,593,416
Farm Estimated Season Revenue$2,648,982
Pro Remaining Season Days87
Pro Expenses Per Days$505,485
Pro Estimated Expenses$43,977,195
Farm Remaining Season Days90
Farm Expenses Per Days$24,893
Farm Estimated Expenses$2,240,370
Estimated Season Expenses$46,217,565
Estimated Season Salary Cap$66,863,998
Estimate Under Maximum Salary Cap of $81,500,000$14,636,002
Estimate Over Minimum Salary Cap of $60,200,000 $6,663,998
Current Bank Account$36,831,262
Projected Bank Account$34,856,095

Pro Players Salaries

Carey Price (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $6,478,723
Victor Hedman $7,875,000 (1)
-Salary Remaining : $4,859,043
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $4,627,660
Bobby Ryan (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $4,473,404
James van Riemsdyk (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $4,319,149
Gustav Nyquist (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,393,617
Torey Krug (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $3,239,362
Jonathan Marchessault $5,000,000 (4)
-Salary Remaining : $3,085,106
Jordan Martinook $2,500,000 (4)
-Salary Remaining : $1,542,553
Zack Smith $1,900,000 (1)
-Salary Remaining : $1,172,340
Cedric Paquette $1,650,000 (2)
-Salary Remaining : $1,018,085
Luke Glendening $1,500,000 (2)
-Salary Remaining : $925,532
Robert Hagg $1,150,000 (2)
-Salary Remaining : $709,574
Kris Russell (1 Way Contract) $950,000 (3)
-Salary Remaining : $586,170
Brendan Lemieux $925,000 (2)
-Salary Remaining : $570,745
Anthony Bitetto $900,000 (1)
-Salary Remaining : $555,319
Travis Dermott $863,333 (1)
-Salary Remaining : $532,695
Linus Ullmark $750,000 (1)
-Salary Remaining : $462,766
John Hayden $750,000 (2)
-Salary Remaining : $462,766
Michael Amadio $700,000 (2)
-Salary Remaining : $431,915
Total Pro Players20
Salary Commitment
Year 33 : $70,413,333
Year 34 : $50,875,000
Year 35 : $28,450,000
Year 36 : $27,500,000
Salary Average Commitment
Year 33 : $60,563,333
Year 34 : $41,025,000
Year 35 : $28,450,000
Year 36 : $27,500,000
Salary Cap with 1 Way Contract
Year 33 : $70,413,333
Year 34 : $50,875,000
Year 35 : $28,450,000
Year 36 : $27,500,000

Farm Players Salaries

Colin Miller $387,500 (3)
Salary Remaining : $242,188
Oscar Lindberg $195,000 (2)
Salary Remaining : $121,875
Braydon Coburn $150,000 (2)
Salary Remaining : $93,750
Anton Forsberg $110,000 (4)
Salary Remaining : $68,750
Greg McKegg $100,000 (2)
Salary Remaining : $62,500
Jared Coreau $95,000 (3)
Salary Remaining : $59,375
Brian Lashoff $95,000 (3)
Salary Remaining : $59,375
Robin Norell $92,500 (1)
Salary Remaining : $57,813
Joel Kiviranta $92,500 (2)
Salary Remaining : $57,813
Hampus Gustafsson $92,500 (1)
Salary Remaining : $57,813
Zach Trotman $90,000 (2)
Salary Remaining : $56,250
Steven Kampfer $90,000 (3)
Salary Remaining : $56,250
Fredrik Claesson $85,000 (3)
Salary Remaining : $53,125
Mitchell Stephens $83,333 (2)
Salary Remaining : $52,083
Jordan Caron $75,000 (4)
Salary Remaining : $46,875
Magnus Hellberg $75,000 (3)
Salary Remaining : $46,875
Mike Brown $75,000 (4)
Salary Remaining : $46,875
Adam Brooks $72,500 (4)
Salary Remaining : $45,313
Zach Whitecloud $72,500 (2)
Salary Remaining : $45,313
Brennan Menell $71,667 (2)
Salary Remaining : $44,792
Gage Quinney $71,500 (2)
Salary Remaining : $44,688
Keegan Kolesar $70,250 (2)
Salary Remaining : $43,906
Ryan Fitzgerald $70,000 (2)
Salary Remaining : $43,750
Marek Langhamer $70,000 (2)
Salary Remaining : $43,750
Nate Prosser $70,000 (2)
Salary Remaining : $43,750
Luke Johnson $70,000 (2)
Salary Remaining : $43,750
Vinni Lettieri $70,000 (2)
Salary Remaining : $43,750
Matt Luff $67,778 (2)
Salary Remaining : $42,361
Adam Polasek $65,000 (2)
Salary Remaining : $40,625
J.T. Brown $65,000 (4)
Salary Remaining : $40,625
Nicolas Kerdiles $65,000 (1)
Salary Remaining : $40,625
Brandon Pirri $65,000 (1)
Salary Remaining : $40,625
Stefan Matteau $65,000 (1)
Salary Remaining : $40,625
Total Farm Players33
Salary Commitment
Year 33 : $3,084,528
Year 34 : $2,704,528
Year 35 : $1,225,000
Year 36 : $397,500
Salary Average Commitment
Year 33 : $3,084,528
Year 34 : $2,704,528
Year 35 : $1,225,000
Year 36 : $397,500

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,663 - 94.39%
Level 2: 5000 - $60 - 4,801 - 96.02%
Level 3: 2000 - $35 - 1,995 - 99.75%
Level 4: 4000 - $20 - 3,929 - 98.21%
Luxury : 1000 - $200 - 987 - 98.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.70%
Farm Level 2: 1000 - $15 - 980 - 98.01%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,375 - 96.53%
Average Income per Game$1,704,226
Year to Date Revenue$27,267,615
Farm
Home Games Left25
Average Attendance - %2,894 - 96.47%
Average Income per Game$110,281
Year to Date Revenue$1,764,497

Expense

Pro Players Total Salaries$62,524,164
Farm Players Total Salaries$1,629,889
Coaches Total Salaries$1,746,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,541,729
Farm Year To Date Expenses$987,447
Pro Salary Cap To Date$26,198,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,605,648
Farm Estimated Season Revenue$2,757,027
Pro Remaining Season Days87
Pro Expenses Per Days$449,788
Pro Estimated Expenses$39,131,556
Farm Remaining Season Days90
Farm Expenses Per Days$17,221
Farm Estimated Expenses$1,549,890
Estimated Season Expenses$40,681,446
Estimated Season Salary Cap$64,777,331
Estimate Under Maximum Salary Cap of $81,500,000$16,722,669
Estimate Over Minimum Salary Cap of $60,200,000 $4,577,331
Current Bank Account$56,256,836
Projected Bank Account$60,938,065

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,170,213
Mats Zuccarello (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,702,128
Jordan Eberle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,702,128
Brady Skjei (Out of Payroll) $5,250,000 (1)
-Salary Remaining : $3,239,362
Ben Bishop (1 Way Contract) $4,916,666 (2)
-Salary Remaining : $3,033,688
Artem Anisimov (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $2,807,447
Cody Ceci (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,776,596
Olli Maatta (1 Way Contract) $4,083,333 (4)
-Salary Remaining : $2,519,503
Alexander Kerfoot $3,500,000 (4)
-Salary Remaining : $2,159,574
Markus Nutivaara $2,700,000 (2)
-Salary Remaining : $1,665,957
Dale Weise $2,350,000 (1)
-Salary Remaining : $1,450,000
Brock McGinn $2,100,000 (2)
-Salary Remaining : $1,295,745
Jonathan Bernier (1 Way Contract) $1,755,000 (1)
-Salary Remaining : $1,082,872
Christian Folin $1,555,000 (1)
-Salary Remaining : $959,468
Trent Frederic $925,000 (2)
-Salary Remaining : $570,745
Anders Bjork $925,000 (2)
-Salary Remaining : $570,745
Lias Andersson $894,166 (3)
-Salary Remaining : $551,719
Dennis Cholowski $894,166 (2)
-Salary Remaining : $551,719
Jamie McGinn (1 Way Contract) $750,000 (2)
-Salary Remaining : $462,766
Jeremy Lauzon $747,500 (2)
-Salary Remaining : $461,223
Colton White $728,333 (2)
-Salary Remaining : $449,397
Eric Comrie $700,000 (3)
-Salary Remaining : $431,915
Dalton Smith $650,000 (2)
-Salary Remaining : $401,064
Shawn Matthias $650,000 (1)
-Salary Remaining : $401,064
Julien Gauthier $650,000 (2)
-Salary Remaining : $401,064
Total Pro Players25
Salary Commitment
Year 33 : $67,774,164
Year 34 : $41,164,164
Year 35 : $9,177,499
Year 36 : $7,583,333
Salary Average Commitment
Year 33 : $67,774,163
Year 34 : $41,164,163
Year 35 : $9,177,498
Year 36 : $7,583,332
Salary Cap with 1 Way Contract
Year 33 : $67,774,164
Year 34 : $41,164,164
Year 35 : $9,177,499
Year 36 : $7,583,333

Farm Players Salaries

Lance Bouma $220,000 (1)
Salary Remaining : $137,500
Miikka Salomaki $80,500 (1)
Salary Remaining : $50,313
Filip Gustavsson $76,167 (2)
Salary Remaining : $47,604
Cody McLeod $75,000 (2)
Salary Remaining : $46,875
Adam Cracknell $75,000 (2)
Salary Remaining : $46,875
Markus Hannikainen $75,000 (4)
Salary Remaining : $46,875
Tyler Gaudet $75,000 (2)
Salary Remaining : $46,875
Christopher Gibson $75,000 (4)
Salary Remaining : $46,875
Daniel Winnik $75,000 (2)
Salary Remaining : $46,875
Curtis McKenize $75,000 (2)
Salary Remaining : $46,875
Nick Seeler $72,500 (1)
Salary Remaining : $45,313
Michael McNiven $68,222 (2)
Salary Remaining : $42,639
Tommy Wingels $67,500 (1)
Salary Remaining : $42,188
Brady Austin $65,000 (1)
Salary Remaining : $40,625
Adam Pardy $65,000 (2)
Salary Remaining : $40,625
Torrey Mitchell $65,000 (1)
Salary Remaining : $40,625
Joakim Andersson $65,000 (1)
Salary Remaining : $40,625
Garret Ross $65,000 (2)
Salary Remaining : $40,625
Aaron Rome $65,000 (2)
Salary Remaining : $40,625
Alex Plante $65,000 (2)
Salary Remaining : $40,625
Colby Robak $65,000 (2)
Salary Remaining : $40,625
Total Farm Players21
Salary Commitment
Year 33 : $1,629,889
Year 34 : $994,389
Year 35 : $150,000
Year 36 : $150,000
Salary Average Commitment
Year 33 : $1,629,889
Year 34 : $994,389
Year 35 : $150,000
Year 36 : $150,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - $95 - 5,716 - 95.26%
Level 2: 5000 - $55 - 4,816 - 96.33%
Level 3: 2000 - $35 - 1,997 - 99.85%
Level 4: 4000 - $20 - 3,929 - 98.23%
Luxury : 1000 - $195 - 994 - 99.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96.72%
Farm Level 2: 1000 - $15 - 976 - 97.64%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,452 - 96.96%
Average Income per Game$1,633,377
Year to Date Revenue$27,767,410
Farm
Home Games Left25
Average Attendance - %2,911 - 97.03%
Average Income per Game$111,171
Year to Date Revenue$1,778,732

Expense

Pro Players Total Salaries$73,728,332
Farm Players Total Salaries$1,695,000
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,322,649
Farm Year To Date Expenses$827,802
Pro Salary Cap To Date$28,188,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,201,049
Farm Estimated Season Revenue$2,779,269
Pro Remaining Season Days87
Pro Expenses Per Days$525,378
Pro Estimated Expenses$45,707,886
Farm Remaining Season Days90
Farm Expenses Per Days$15,243
Farm Estimated Expenses$1,371,870
Estimated Season Expenses$47,079,756
Estimated Season Salary Cap$73,680,573
Estimate Under Maximum Salary Cap of $81,500,000$7,819,427
Estimate Over Minimum Salary Cap of $60,200,000 $13,480,573
Current Bank Account$52,303,510
Projected Bank Account$47,204,072

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $4,812,766
Marc-Edouard Vlasic (1 Way Contract) $7,650,000 (4)
-Salary Remaining : $4,720,213
Max Pacioretty (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,319,149
Devan Dubnyk (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,702,128
Andrej Sekera (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,393,617
Justin Williams $5,500,000 (2)
-Salary Remaining : $3,393,617
Samuel Girard $5,000,000 (5)
-Salary Remaining : $3,085,106
Craig Anderson (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $3,023,404
Wayne Simmonds (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,452,660
Phillip Danault $3,083,333 (1)
-Salary Remaining : $1,902,482
Frank Vatrano $2,533,333 (2)
-Salary Remaining : $1,563,120
Michael Raffl $2,350,000 (1)
-Salary Remaining : $1,450,000
Trevor Lewis (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,234,043
Mark Jankowski $1,675,000 (2)
-Salary Remaining : $1,033,511
Ben Hutton (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $925,532
Devon Toews $1,400,000 (4)
-Salary Remaining : $863,830
Dan Hamhuis (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $771,277
Nathan Beaulieu $1,000,000 (3)
-Salary Remaining : $617,021
Nick Suzuki $863,333 (4)
-Salary Remaining : $532,695
Victor Mete $748,333 (1)
-Salary Remaining : $461,737
Jimmy Hayes (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $431,915
Al Montoya $650,000 (2)
-Salary Remaining : $401,064
Eric Robinson $650,000 (1)
-Salary Remaining : $401,064
Total Pro Players23
Salary Commitment
Year 33 : $73,728,332
Year 34 : $46,471,666
Year 35 : $29,713,333
Year 36 : $20,913,333
Salary Average Commitment
Year 33 : $73,728,332
Year 34 : $46,471,666
Year 35 : $29,713,333
Year 36 : $20,913,333
Salary Cap with 1 Way Contract
Year 33 : $73,728,332
Year 34 : $46,471,666
Year 35 : $29,713,333
Year 36 : $20,913,333

Farm Players Salaries

Michael Hutchinson $70,000 (2)
Salary Remaining : $43,750
Bill Arnold $65,000 (2)
Salary Remaining : $40,625
Dominic Moore $65,000 (2)
Salary Remaining : $40,625
Cory Emmerton $65,000 (2)
Salary Remaining : $40,625
Chuck Kobasew $65,000 (2)
Salary Remaining : $40,625
Jeremy Morin $65,000 (2)
Salary Remaining : $40,625
Brett Lysak $65,000 (2)
Salary Remaining : $40,625
Iiro Pakarinen $65,000 (2)
Salary Remaining : $40,625
Colin Smith $65,000 (2)
Salary Remaining : $40,625
Evgeny Grachev $65,000 (2)
Salary Remaining : $40,625
Alexander Sulzer $65,000 (2)
Salary Remaining : $40,625
Petter Granberg (Out of Payroll) $65,000 (2)
Salary Remaining : $40,625
Dainius Zubrus $65,000 (2)
Salary Remaining : $40,625
Anton Blomqvist $65,000 (2)
Salary Remaining : $40,625
Christian Thomas $65,000 (2)
Salary Remaining : $40,625
Mark Arcobello $65,000 (2)
Salary Remaining : $40,625
Marc-Andre Gragnani $65,000 (2)
Salary Remaining : $40,625
Alexander Pechurskiy $65,000 (2)
Salary Remaining : $40,625
Luke Witkowski $65,000 (1)
Salary Remaining : $40,625
Ziyat Paigin $65,000 (2)
Salary Remaining : $40,625
Jan Mursak $65,000 (2)
Salary Remaining : $40,625
Connor James $65,000 (2)
Salary Remaining : $40,625
Boris Valabik $65,000 (2)
Salary Remaining : $40,625
Darren Dietz $65,000 (2)
Salary Remaining : $40,625
Benoit Pouliot $65,000 (2)
Salary Remaining : $40,625
Denis Tolpeko $65,000 (2)
Salary Remaining : $40,625
Total Farm Players26
Salary Commitment
Year 33 : $1,695,000
Year 34 : $1,630,000
Year 35 : $0
Year 36 : $0
Salary Average Commitment
Year 33 : $1,695,000
Year 34 : $1,630,000
Year 35 : $0
Year 36 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,700 - 94.99%
Level 2: 5000 - $60 - 4,758 - 95.16%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,933 - 98.32%
Luxury : 1000 - $200 - 973 - 97.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,957 - 97.84%
Farm Level 2: 1000 - $15 - 986 - 98.62%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,363 - 96.46%
Average Income per Game$1,702,057
Year to Date Revenue$28,934,972
Farm
Home Games Left24
Average Attendance - %2,943 - 98.10%
Average Income per Game$112,434
Year to Date Revenue$1,911,377

Expense

Pro Players Total Salaries$73,806,444
Farm Players Total Salaries$2,356,083
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$925,000
Pro Year To Date Expenses$26,989,986
Farm Year To Date Expenses$1,235,813
Pro Salary Cap To Date$26,664,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,849,372
Farm Estimated Season Revenue$2,698,415
Pro Remaining Season Days87
Pro Expenses Per Days$529,478
Pro Estimated Expenses$46,064,586
Farm Remaining Season Days90
Farm Expenses Per Days$20,181
Farm Estimated Expenses$1,816,290
Estimated Season Expenses$47,880,876
Estimated Season Salary Cap$73,129,574
Estimate Under Maximum Salary Cap of $81,500,000$8,370,426
Estimate Over Minimum Salary Cap of $60,200,000 $12,929,574
Current Bank Account$88,561,486
Projected Bank Account$84,228,397

Pro Players Salaries

Leon Draisaitl $8,500,000 (6)
-Salary Remaining : $5,244,681
Braden Holtby $6,100,000 (2)
-Salary Remaining : $3,763,830
Jonathan Drouin (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,393,617
Mike Hoffman (1 Way Contract) $5,187,500 (2)
-Salary Remaining : $3,200,798
Jack Johnson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,085,106
Jordan Binnington $4,400,000 (3)
-Salary Remaining : $2,714,894
David Savard (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,622,340
Oscar Klefbom (1 Way Contract) $4,167,000 (3)
-Salary Remaining : $2,571,128
Cody Eakin (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $2,375,532
Rickard Rakell $3,789,444 (1)
-Salary Remaining : $2,338,168
Pavel Buchnevich $3,250,000 (2)
-Salary Remaining : $2,005,319
Jordan Oesterle $3,000,000 (2)
-Salary Remaining : $1,851,064
Chris Tierney $2,937,500 (2)
-Salary Remaining : $1,812,500
Devin Shore $2,300,000 (2)
-Salary Remaining : $1,419,149
Radek Faksa (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,357,447
Matt Nieto $1,975,000 (5)
-Salary Remaining : $1,218,617
Calvin Pickard $1,900,000 (3)
-Salary Remaining : $1,172,340
Alex Biega $1,400,000 (2)
-Salary Remaining : $863,830
Tyler Motte $975,000 (1)
-Salary Remaining : $601,596
Noah Dobson $894,167 (4)
-Salary Remaining : $551,720
Jordan Kyrou $758,333 (2)
-Salary Remaining : $467,908
Luca Sbisa $750,000 (2)
-Salary Remaining : $462,766
Vince Dunn $722,500 (2)
-Salary Remaining : $445,798
Total Pro Players23
Salary Commitment
Year 33 : $73,806,444
Year 34 : $58,742,000
Year 35 : $27,336,167
Year 36 : $11,369,167
Salary Average Commitment
Year 33 : $73,806,444
Year 34 : $58,742,000
Year 35 : $27,336,167
Year 36 : $11,369,167
Salary Cap with 1 Way Contract
Year 33 : $73,806,444
Year 34 : $58,742,000
Year 35 : $27,336,167
Year 36 : $11,369,167

Farm Players Salaries

Chris Wideman $300,000 (2)
Salary Remaining : $187,500
Connor Carrick $150,000 (3)
Salary Remaining : $93,750
Kevin Connauton $137,500 (1)
Salary Remaining : $85,938
Dylan Blujus $92,500 (1)
Salary Remaining : $57,813
Alex Khokhlachev $89,417 (1)
Salary Remaining : $55,885
Markus Lauridsen $80,000 (3)
Salary Remaining : $50,000
Tommy Cross $80,000 (3)
Salary Remaining : $50,000
Brendan Mikkelson $80,000 (3)
Salary Remaining : $50,000
Noah Rod $76,333 (2)
Salary Remaining : $47,708
Alex Formenton $75,333 (2)
Salary Remaining : $47,083
Blake Geoffrion $75,000 (2)
Salary Remaining : $46,875
Martin Gernat $75,000 (2)
Salary Remaining : $46,875
Marian Gaborik $75,000 (2)
Salary Remaining : $46,875
Alexandre Bolduc $75,000 (2)
Salary Remaining : $46,875
Cole Schneider $75,000 (2)
Salary Remaining : $46,875
Brandon Yip $75,000 (2)
Salary Remaining : $46,875
Andrew Alberts $75,000 (2)
Salary Remaining : $46,875
Zachary Pochiro $75,000 (1)
Salary Remaining : $46,875
Justin Pogge $75,000 (2)
Salary Remaining : $46,875
Josh Harding $75,000 (2)
Salary Remaining : $46,875
Branko Radivojevic $75,000 (2)
Salary Remaining : $46,875
Andrew Desjardins $75,000 (2)
Salary Remaining : $46,875
William Wrenn $75,000 (2)
Salary Remaining : $46,875
Brandon Prust $75,000 (2)
Salary Remaining : $46,875
Andre Petersson $75,000 (1)
Salary Remaining : $46,875
Jean-Sebastien Dea $70,000 (2)
Salary Remaining : $43,750
Marco Roy $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 33 : $2,356,083
Year 34 : $1,886,666
Year 35 : $390,000
Year 36 : $0
Salary Average Commitment
Year 33 : $2,331,666
Year 34 : $1,886,666
Year 35 : $390,000
Year 36 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,768 - 96.14%
Level 2: 5000 - $60 - 4,881 - 97.61%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,971 - 99.28%
Luxury : 1000 - $200 - 991 - 99.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96.68%
Farm Level 2: 1000 - $15 - 986 - 98.61%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,611 - 97.84%
Average Income per Game$1,728,557
Year to Date Revenue$27,656,913
Farm
Home Games Left25
Average Attendance - %2,920 - 97.32%
Average Income per Game$111,327
Year to Date Revenue$1,781,231

Expense

Pro Players Total Salaries$84,155,596
Farm Players Total Salaries$2,199,417
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,609,251
Farm Year To Date Expenses$1,096,202
Pro Salary Cap To Date$28,583,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,213,927
Farm Estimated Season Revenue$2,783,173
Pro Remaining Season Days87
Pro Expenses Per Days$618,125
Pro Estimated Expenses$53,776,875
Farm Remaining Season Days90
Farm Expenses Per Days$18,746
Farm Estimated Expenses$1,687,140
Estimated Season Expenses$55,464,015
Estimated Season Salary Cap$77,486,038
Estimate Under Maximum Salary Cap of $81,500,000$4,013,962
Estimate Over Minimum Salary Cap of $60,200,000 $17,286,038
Current Bank Account$30,369,762
Projected Bank Account$20,902,847

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $5,090,426
P.K. Subban (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $4,164,894
Brayden Point $6,750,000 (5)
-Salary Remaining : $4,164,894
Alexander Radulov (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $3,856,383
Adam Henrique $5,825,000 (2)
-Salary Remaining : $3,594,149
Matt Niskanen (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,547,872
Gabriel Landeskog $5,571,429 (5)
-Salary Remaining : $3,437,690
Jeff Petry (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,393,617
Nino Niederreiter $5,250,000 (3)
-Salary Remaining : $3,239,362
Alex Galchenyuk (Out of Payroll) $4,900,000 (1)
-Salary Remaining : $3,023,404
Mikko Koskinen $4,500,000 (2)
-Salary Remaining : $2,776,596
Jesper Fast $3,500,000 (1)
-Salary Remaining : $2,159,574
Andy Greene $3,150,000 (2)
-Salary Remaining : $1,943,617
Michael Del Zotto $2,500,000 (2)
-Salary Remaining : $1,542,553
Jon Merrill $1,750,000 (3)
-Salary Remaining : $1,079,787
Adam Pelech $1,600,000 (3)
-Salary Remaining : $987,234
Jason Dickinson $1,500,000 (2)
-Salary Remaining : $925,532
Zack Kassian $1,250,000 (1)
-Salary Remaining : $771,277
Paul Byron $1,166,667 (1)
-Salary Remaining : $719,858
Brendan Smith (1 Way Contract) $975,000 (3)
-Salary Remaining : $601,596
Alexandar Georgiev $792,500 (2)
-Salary Remaining : $488,989
Lucas Wallmark $675,000 (2)
-Salary Remaining : $416,489
Total Pro Players22
Salary Commitment
Year 33 : $84,155,596
Year 34 : $67,588,929
Year 35 : $42,396,429
Year 36 : $20,571,429
Salary Average Commitment
Year 33 : $78,055,596
Year 34 : $61,488,929
Year 35 : $36,296,429
Year 36 : $14,471,429
Salary Cap with 1 Way Contract
Year 33 : $84,155,596
Year 34 : $67,588,929
Year 35 : $42,396,429
Year 36 : $20,571,429

Farm Players Salaries

Kiefer Sherwood $92,500 (2)
Salary Remaining : $57,813
Jake Evans $92,500 (2)
Salary Remaining : $57,813
Joe Veleno $92,500 (4)
Salary Remaining : $57,813
Rem Pitlick $92,500 (2)
Salary Remaining : $57,813
Zack MacEwen $84,750 (2)
Salary Remaining : $52,969
Lukas Elvenes $77,667 (4)
Salary Remaining : $48,542
Sami Niku $77,500 (1)
Salary Remaining : $48,438
Brett Seney $75,750 (2)
Salary Remaining : $47,344
Matt Read $75,000 (1)
Salary Remaining : $46,875
Taylor Beck $75,000 (3)
Salary Remaining : $46,875
Nick Spaling $75,000 (1)
Salary Remaining : $46,875
Calle Rosen $75,000 (2)
Salary Remaining : $46,875
Mike Condon $75,000 (3)
Salary Remaining : $46,875
Stephon Williams $75,000 (1)
Salary Remaining : $46,875
Viktor Loov $75,000 (3)
Salary Remaining : $46,875
Jussi Jokinen $75,000 (3)
Salary Remaining : $46,875
Joel L'Esperance $72,250 (2)
Salary Remaining : $45,156
Thomas Schemitsch $71,500 (2)
Salary Remaining : $44,688
Jerred Smithson $70,000 (2)
Salary Remaining : $43,750
Andrei Kostitsyn $70,000 (2)
Salary Remaining : $43,750
Patrice Cormier $70,000 (2)
Salary Remaining : $43,750
Mike Richards $70,000 (2)
Salary Remaining : $43,750
Gavin Bayreuther $70,000 (2)
Salary Remaining : $43,750
Karri Ramo $70,000 (2)
Salary Remaining : $43,750
Marek Mazanec $70,000 (2)
Salary Remaining : $43,750
Brogan Rafferty $70,000 (2)
Salary Remaining : $43,750
Alexander Semin $70,000 (2)
Salary Remaining : $43,750
Jared Cowen $70,000 (2)
Salary Remaining : $43,750
Rinat Valiev $70,000 (1)
Salary Remaining : $43,750
Total Farm Players29
Salary Commitment
Year 33 : $2,199,417
Year 34 : $1,826,917
Year 35 : $470,167
Year 36 : $170,167
Salary Average Commitment
Year 33 : $2,194,417
Year 34 : $1,826,917
Year 35 : $470,167
Year 36 : $170,167

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 $5,028,164 $76,650,138 $4,849,862 $16,450,138 222850
Blackhawks $34,067,255 $70,207,665 $11,292,335 $10,007,665 193150
Blue Jackets $20,294,059 $73,995,295 $7,504,705 $13,795,295 272754
Blues $61,228,686 $71,643,291 $9,856,709 $11,443,291 252752
Bruins $22,724,693 $80,600,477 $899,523 $20,400,477 252651
Canadiens $107,959,988 $70,498,167 $11,001,833 $10,298,167 223456
Canucks $73,308,198 $69,508,440 $11,991,560 $9,308,440 212950
Capitals $28,742,260 $77,250,432 $4,249,568 $17,050,432 223355
Coyotes $114,219,455 $71,263,121 $10,236,879 $11,063,121 212950
Devils $43,471,053 $75,085,082 $6,414,918 $14,885,082 202545
Ducks $82,552,729 $70,029,765 $11,470,235 $9,829,765 222749
Flames $55,464,286 $71,660,412 $9,839,588 $11,460,412 222648
Flyers $50,907,882 $70,559,643 $10,940,357 $10,359,643 232750
Golden Knights $38,527,211 $79,175,332 $2,324,668 $18,975,332 232851
Hurricanes $141,830,908 $78,578,205 $2,921,795 $18,378,205 222749
Islanders $86,785,177 $71,465,456 $10,034,544 $11,265,456 212546
Jets $101,838,107 $66,291,044 $15,208,956 $6,091,044 222547
Kings $77,635,427 $81,194,118 $305,882 $20,994,118 213556
Lightning $25,223,670 $67,400,572 $14,099,428 $7,200,572 233154
Maple Leafs $14,673,164 $71,557,662 $9,942,338 $11,357,662 243458
Oilers $138,436,128 $68,935,323 $12,564,677 $8,735,323 232851
Panthers $146,889,700 $80,402,007 $1,097,993 $20,202,007 213051
Penguins $35,884,901 $78,915,835 $2,584,165 $18,715,835 242549
Predators $74,274,743 $67,026,201 $14,473,799 $6,826,201 252651
Rangers $93,053,744 $60,202,711 $21,297,289 $2,711 242246
Red Wings $45,075,428 $63,820,147 $17,679,853 $3,620,147 243458
Sabres $36,831,262 $66,863,998 $14,636,002 $6,663,998 203353
Senators $56,256,836 $64,777,331 $16,722,669 $4,577,331 252146
Sharks $52,303,510 $73,680,573 $7,819,427 $13,480,573 232649
Stars $88,561,486 $73,129,574 $8,370,426 $12,929,574 232750
Wild $30,369,762 $77,486,038 $4,013,962 $17,286,038 222951