Team FinanceLast Update - Sunday, November 7, 2021 at 15:13
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 - 5,734 - 95.57%
Level 2: 5000 - $60 - 4,867 - 97.34%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,911 - 97.76%
Luxury : 1000 - $195 - 990 - 99.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,909 - 95.45%
Farm Level 2: 1000 - $15 - 987 - 98.70%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,502 - 97.23%
Average Income per Game$1,590,399
Year to Date Revenue$38,169,583
Farm
Home Games Left17
Average Attendance - %2,896 - 96.54%
Average Income per Game$110,190
Year to Date Revenue$2,644,557

Expense

Pro Players Total Salaries$84,025,128
Farm Players Total Salaries$2,889,412
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value($4,100,000)
Pro Year To Date Expenses$49,045,883
Farm Year To Date Expenses$2,092,705
Pro Salary Cap To Date$48,526,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,036,788
Farm Estimated Season Revenue$1,873,228
Pro Remaining Season Days109
Pro Expenses Per Days$329,167
Pro Estimated Expenses$35,879,203
Farm Remaining Season Days103
Farm Expenses Per Days$14,045
Farm Estimated Expenses$1,446,635
Estimated Season Expenses$37,325,838
Estimated Season Salary Cap$79,925,182
Estimate Under Maximum Salary Cap of $81,500,000$1,574,818
Estimate Over Minimum Salary Cap of $60,200,000 $19,725,182
Current Bank Account$1,546,896
Projected Bank Account($6,868,926)

Pro Players Salaries

Jeff Carter (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $3,379,845
Justin Schultz (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $3,358,721
Paul Stastny (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,746,124
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $2,429,264
Duncan Keith (1 Way Contract) $5,538,462 (1)
-Salary Remaining : $2,339,893
Anton Stralman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $2,323,643
Tom Wilson $5,166,666 (4)
-Salary Remaining : $2,182,816
Evgenii Dadonov $5,000,000 (3)
-Salary Remaining : $2,112,403
Kevin Labanc $4,725,000 (3)
-Salary Remaining : $1,996,221
Tyler Toffoli (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $1,943,411
Marcus Pettersson $4,000,000 (3)
-Salary Remaining : $1,689,922
Derick Brassard (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $1,584,302
Brandon Tanev $3,500,000 (4)
-Salary Remaining : $1,478,682
Andreas Johnsson $3,400,000 (1)
-Salary Remaining : $1,436,434
Artem Zub $2,500,000 (4)
-Salary Remaining : $1,056,202
Vladislav Namestnikov $2,000,000 (3)
-Salary Remaining : $844,961
Justin Holl $2,000,000 (4)
-Salary Remaining : $844,961
Danton Heinen $1,100,000 (2)
-Salary Remaining : $464,729
Adin Hill $800,000 (1)
-Salary Remaining : $337,984
Matt Irwin $795,000 (1)
-Salary Remaining : $335,872
Curtis McElhinney $750,000 (2)
-Salary Remaining : $316,860
Andrew Cogliano $700,000 (2)
-Salary Remaining : $295,736
Total Pro Players22
Salary Commitment
Year 35 : $84,025,128
Year 36 : $67,741,666
Year 37 : $50,741,666
Year 38 : $24,916,666
Salary Average Commitment
Year 35 : $76,000,128
Year 36 : $59,716,666
Year 37 : $42,716,666
Year 38 : $24,916,666
Salary Cap with 1 Way Contract
Year 35 : $84,025,128
Year 36 : $67,741,666
Year 37 : $50,741,666
Year 38 : $24,916,666

Farm Players Salaries

Aaron Dell $190,000 (2)
Salary Remaining : $77,659
Brian Boyle $175,000 (3)
Salary Remaining : $71,528
Micheal Haley $99,500 (4)
Salary Remaining : $40,669
Nathan Walker $99,500 (4)
Salary Remaining : $40,669
Kevin Poulin $99,000 (4)
Salary Remaining : $40,464
Darroll Powe $95,000 (4)
Salary Remaining : $38,829
Colby Robak $95,000 (4)
Salary Remaining : $38,829
Ryan Kuffner $92,500 (2)
Salary Remaining : $37,808
Damien Brunner $90,000 (4)
Salary Remaining : $36,786
Marc-Antoine Pouliot $90,000 (4)
Salary Remaining : $36,786
Travis Dermott $87,413 (1)
Salary Remaining : $35,728
Casey Wellman $85,000 (4)
Salary Remaining : $34,742
Justin Dowling $80,500 (1)
Salary Remaining : $32,903
Jakub Nakladal $80,000 (4)
Salary Remaining : $32,698
Kevin Czuczman $79,500 (2)
Salary Remaining : $32,494
Ty Rattie $76,500 (1)
Salary Remaining : $31,268
Jordan Schroeder $75,000 (1)
Salary Remaining : $30,655
Timo Pielmeier $75,000 (2)
Salary Remaining : $30,655
Tyler Wotherspoon $75,000 (2)
Salary Remaining : $30,655
Sena Acolatse $75,000 (4)
Salary Remaining : $30,655
Mark Stuart $75,000 (2)
Salary Remaining : $30,655
Lane Pederson $75,000 (4)
Salary Remaining : $30,655
Patrick Brown $75,000 (1)
Salary Remaining : $30,655
Andrew Campbell $75,000 (4)
Salary Remaining : $30,655
Michal Jordan $75,000 (1)
Salary Remaining : $30,655
Tomas Vincour $75,000 (2)
Salary Remaining : $30,655
Tomas Popperle $75,000 (2)
Salary Remaining : $30,655
Aaron Ness $75,000 (3)
Salary Remaining : $30,655
David Shields $75,000 (4)
Salary Remaining : $30,655
Turner Elson $75,000 (4)
Salary Remaining : $30,655
Nicholas Baptiste $75,000 (4)
Salary Remaining : $30,655
Cole Bardreau $75,000 (2)
Salary Remaining : $30,655
Michael Sgarbossa $75,000 (1)
Salary Remaining : $30,655
Total Farm Players33
Salary Commitment
Year 35 : $2,889,412
Year 36 : $2,345,000
Year 37 : $1,533,000
Year 38 : $1,283,000
Salary Average Commitment
Year 35 : $2,889,412
Year 36 : $2,345,000
Year 37 : $1,533,000
Year 38 : $1,283,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $97 - 5,723 - 95.38%
Level 2: 5000 - $62 - 4,785 - 95.71%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,949 - 98.72%
Luxury : 1000 - $140 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.73%
Farm Level 2: 1000 - $15 - 984 - 98.38%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,457 - 96.99%
Average Income per Game$1,540,091
Year to Date Revenue$36,962,184
Farm
Home Games Left17
Average Attendance - %2,898 - 96.61%
Average Income per Game$110,388
Year to Date Revenue$2,649,306

Expense

Pro Players Total Salaries$86,600,000
Farm Players Total Salaries$2,558,500
Coaches Total Salaries$1,275,000
Luxury Taxe Total$0
Special Salary Cap Value($6,875,000)
Pro Year To Date Expenses$50,455,551
Farm Year To Date Expenses$1,816,457
Pro Salary Cap To Date$50,007,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,181,547
Farm Estimated Season Revenue$1,876,592
Pro Remaining Season Days109
Pro Expenses Per Days$338,663
Pro Estimated Expenses$36,914,267
Farm Remaining Season Days103
Farm Expenses Per Days$12,137
Farm Estimated Expenses$1,250,111
Estimated Season Expenses$38,164,378
Estimated Season Salary Cap$79,719,786
Estimate Under Maximum Salary Cap of $81,500,000$1,780,214
Estimate Over Minimum Salary Cap of $60,200,000 $19,519,786
Current Bank Account$21,557,011
Projected Bank Account$11,450,772

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (5)
-Salary Remaining : $3,675,581
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,379,845
Mathew Barzal $7,000,000 (6)
-Salary Remaining : $2,957,364
Sam Reinhart $6,500,000 (4)
-Salary Remaining : $2,746,124
Jake Guentzel $6,000,000 (1)
-Salary Remaining : $2,534,884
Nick Schmaltz $5,850,000 (3)
-Salary Remaining : $2,471,512
Mikael Granlund (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $2,429,264
Travis Konecny $5,500,000 (5)
-Salary Remaining : $2,323,643
Ondrej Palat (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $2,239,147
Morgan Rielly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,112,403
Frederik Andersen (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,112,403
Nazem Kadri (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,901,163
Joel Edmundson $3,500,000 (3)
-Salary Remaining : $1,478,682
Neal Pionk $3,000,000 (1)
-Salary Remaining : $1,267,442
Troy Terry $1,450,000 (3)
-Salary Remaining : $612,597
Andrej Sekera (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $422,481
Mike Smith (1 Way Contract) $900,000 (1)
-Salary Remaining : $380,233
Joel Hanley $750,000 (3)
-Salary Remaining : $316,860
Radim Simek $750,000 (2)
-Salary Remaining : $316,860
Jonas Johansson $750,000 (2)
-Salary Remaining : $316,860
Evan Rodrigues $700,000 (3)
-Salary Remaining : $295,736
Mason Marchment $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players22
Salary Commitment
Year 35 : $86,600,000
Year 36 : $63,000,000
Year 37 : $51,700,000
Year 38 : $27,700,000
Salary Average Commitment
Year 35 : $74,200,000
Year 36 : $52,950,000
Year 37 : $41,650,000
Year 38 : $22,850,000
Salary Cap with 1 Way Contract
Year 35 : $86,600,000
Year 36 : $63,000,000
Year 37 : $51,700,000
Year 38 : $27,700,000

Farm Players Salaries

Michal Kempny $250,000 (2)
Salary Remaining : $102,183
Dalton Prout $92,000 (2)
Salary Remaining : $37,603
Brett Howden $88,500 (2)
Salary Remaining : $36,173
Andrew Poturalski $87,000 (2)
Salary Remaining : $35,560
Slava Voynov $81,000 (2)
Salary Remaining : $33,107
Cody Franson $80,000 (4)
Salary Remaining : $32,698
Marek Mazanec $80,000 (4)
Salary Remaining : $32,698
Tanner Fritz $80,000 (4)
Salary Remaining : $32,698
Max McCormick $80,000 (4)
Salary Remaining : $32,698
Scott Wilson $80,000 (4)
Salary Remaining : $32,698
Morgan Ellis $80,000 (4)
Salary Remaining : $32,698
Brandon Gormley $80,000 (4)
Salary Remaining : $32,698
Egor Yakovlev $79,000 (2)
Salary Remaining : $32,290
Josh Jooris $75,000 (1)
Salary Remaining : $30,655
Rob Scuderi $75,000 (1)
Salary Remaining : $30,655
Ken Appleby $75,000 (1)
Salary Remaining : $30,655
Henrik Haapala $75,000 (1)
Salary Remaining : $30,655
Danick Paquette $75,000 (1)
Salary Remaining : $30,655
Lucas Johansen $75,000 (1)
Salary Remaining : $30,655
Ryan Spooner $75,000 (1)
Salary Remaining : $30,655
Andrej Sustr $75,000 (1)
Salary Remaining : $30,655
James Sheppard $75,000 (1)
Salary Remaining : $30,655
Dylan Sadowy $75,000 (1)
Salary Remaining : $30,655
Hunter Smith $75,000 (1)
Salary Remaining : $30,655
Lukas Vejdemo $75,000 (2)
Salary Remaining : $30,655
Ryan Stanton $71,000 (2)
Salary Remaining : $29,020
Philippe Desrosiers $70,000 (2)
Salary Remaining : $28,611
Troy Brouwer $70,000 (2)
Salary Remaining : $28,611
Colby Williams $70,000 (4)
Salary Remaining : $28,611
Michael Frolik $70,000 (2)
Salary Remaining : $28,611
Tyler Biggs $70,000 (2)
Salary Remaining : $28,611
Total Farm Players31
Salary Commitment
Year 35 : $2,558,500
Year 36 : $1,733,500
Year 37 : $630,000
Year 38 : $630,000
Salary Average Commitment
Year 35 : $2,558,500
Year 36 : $1,733,500
Year 37 : $630,000
Year 38 : $630,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,813 - 96.88%
Level 2: 5000 - $60 - 4,815 - 96.29%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,934 - 98.34%
Luxury : 1000 - $200 - 991 - 99.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96.68%
Farm Level 2: 1000 - $15 - 987 - 98.68%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,552 - 97.51%
Average Income per Game$1,642,906
Year to Date Revenue$39,429,747
Farm
Home Games Left16
Average Attendance - %2,920 - 97.34%
Average Income per Game$111,343
Year to Date Revenue$2,783,564

Expense

Pro Players Total Salaries$71,845,128
Farm Players Total Salaries$1,697,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,028,535
Farm Year To Date Expenses$1,348,343
Pro Salary Cap To Date$40,563,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,929,404
Farm Estimated Season Revenue$1,781,481
Pro Remaining Season Days109
Pro Expenses Per Days$301,725
Pro Estimated Expenses$32,888,025
Farm Remaining Season Days103
Farm Expenses Per Days$8,720
Farm Estimated Expenses$898,160
Estimated Season Expenses$33,786,185
Estimated Season Salary Cap$70,916,599
Estimate Under Maximum Salary Cap of $81,500,000$10,583,401
Estimate Over Minimum Salary Cap of $60,200,000 $10,716,599
Current Bank Account$14,163,431
Projected Bank Account$10,088,131

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,538,462 (2)
-Salary Remaining : $4,029,815
Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $3,485,465
Jared Spurgeon (1 Way Contract) $7,575,000 (6)
-Salary Remaining : $3,200,291
Travis Zajac (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $2,429,264
Viktor Arvidsson $4,250,000 (5)
-Salary Remaining : $1,795,543
Alec Martinez (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,689,922
Joonas Donskoi $3,900,000 (3)
-Salary Remaining : $1,647,674
Brian Elliott (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $1,225,194
Marcus Foligno $2,875,000 (3)
-Salary Remaining : $1,214,632
Jake McCabe $2,850,000 (3)
-Salary Remaining : $1,204,070
Joonas Korpisalo $2,800,000 (1)
-Salary Remaining : $1,182,946
Carter Hutton $2,750,000 (2)
-Salary Remaining : $1,161,822
Mark Pysyk $2,733,333 (1)
-Salary Remaining : $1,154,780
Cody Eakin (1 Way Contract) $2,250,000 (3)
-1 Way Contract Salary Cap : $2,250,000
-Salary Remaining : $950,581
Carl Soderberg (1 Way Contract) $1,250,000 (4)
-Salary Remaining : $528,101
Steven Santini $990,000 (4)
-Salary Remaining : $418,256
Kristian Vesalainen $894,167 (2)
-Salary Remaining : $377,768
Olli Juolevi $863,333 (1)
-Salary Remaining : $364,741
Ty Dellandrea $863,333 (4)
-Salary Remaining : $364,741
Eric Staal (1 Way Contract) $850,000 (4)
-Salary Remaining : $359,109
Dryden Hunt $762,500 (4)
-Salary Remaining : $322,141
David Jones (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Chris VandeVelde (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Alexander True $750,000 (2)
-Salary Remaining : $316,860
Derrick Pouliot $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players25
Salary Commitment
Year 35 : $71,845,128
Year 36 : $50,998,462
Year 37 : $34,165,833
Year 38 : $22,290,833
Salary Average Commitment
Year 35 : $71,845,128
Year 36 : $50,998,462
Year 37 : $34,165,833
Year 38 : $22,290,833
Salary Cap with 1 Way Contract
Year 35 : $71,845,128
Year 36 : $50,998,462
Year 37 : $34,165,833
Year 38 : $22,290,833

Farm Players Salaries

Anders Nilsson $260,000 (1)
Salary Remaining : $106,270
Korbinian Holzer $120,000 (2)
Salary Remaining : $49,048
Reid Boucher $100,000 (1)
Salary Remaining : $40,873
Alexander Yelesin $92,500 (1)
Salary Remaining : $37,808
Adam Wilcox $75,000 (1)
Salary Remaining : $30,655
Andrej Meszaros $75,000 (1)
Salary Remaining : $30,655
Christian Hanson $75,000 (1)
Salary Remaining : $30,655
Dominik Uher $75,000 (1)
Salary Remaining : $30,655
Dennis Persson $75,000 (1)
Salary Remaining : $30,655
Anton Volchenkov $75,000 (1)
Salary Remaining : $30,655
Andrei Loktionov $75,000 (1)
Salary Remaining : $30,655
David Schlemko $75,000 (2)
Salary Remaining : $30,655
Dany Heatley $75,000 (1)
Salary Remaining : $30,655
Andy Miele $75,000 (1)
Salary Remaining : $30,655
Aaron Volpatti $75,000 (1)
Salary Remaining : $30,655
Alexander Fallstrom $75,000 (1)
Salary Remaining : $30,655
Alexander Guptill $75,000 (1)
Salary Remaining : $30,655
James Melindy $75,000 (1)
Salary Remaining : $30,655
Conner Allen $75,000 (1)
Salary Remaining : $30,655
Total Farm Players19
Salary Commitment
Year 35 : $1,697,500
Year 36 : $195,000
Year 37 : $0
Year 38 : $0
Salary Average Commitment
Year 35 : $1,697,500
Year 36 : $195,000
Year 37 : $0
Year 38 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,791 - 96.52%
Level 2: 5000 - $60 - 4,849 - 96.97%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,913 - 97.83%
Luxury : 1000 - $200 - 990 - 99.03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.80%
Farm Level 2: 1000 - $15 - 973 - 97.30%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,543 - 97.46%
Average Income per Game$1,642,105
Year to Date Revenue$39,410,523
Farm
Home Games Left17
Average Attendance - %2,889 - 96.30%
Average Income per Game$110,233
Year to Date Revenue$2,645,602

Expense

Pro Players Total Salaries$72,370,676
Farm Players Total Salaries$2,361,247
Coaches Total Salaries$1,245,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,944,537
Farm Year To Date Expenses$1,701,861
Pro Salary Cap To Date$41,514,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,915,787
Farm Estimated Season Revenue$1,873,968
Pro Remaining Season Days109
Pro Expenses Per Days$283,394
Pro Estimated Expenses$30,889,946
Farm Remaining Season Days103
Farm Expenses Per Days$11,354
Farm Estimated Expenses$1,169,462
Estimated Season Expenses$32,059,408
Estimated Season Salary Cap$72,089,379
Estimate Under Maximum Salary Cap of $81,500,000$9,410,621
Estimate Over Minimum Salary Cap of $60,200,000 $11,889,379
Current Bank Account$54,577,443
Projected Bank Account$52,307,790

Pro Players Salaries

Derek Stepan (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,746,124
Jonathan Quick (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $2,450,388
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $2,218,023
Tyler Ennis (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $2,027,907
Calvin de Haan $4,550,000 (3)
-Salary Remaining : $1,922,287
Josh Manson $4,100,000 (4)
-Salary Remaining : $1,732,171
Mikkel Boedker (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,689,922
Ben Chiarot $3,500,000 (5)
-Salary Remaining : $1,478,682
Pat Maroon $3,500,000 (3)
-Salary Remaining : $1,478,682
Conor Sheary $3,000,000 (1)
-Salary Remaining : $1,267,442
Sam Bennett $2,550,000 (1)
-Salary Remaining : $1,077,326
Joe Thornton (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,056,202
Niklas Hjalmarsson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,056,202
Brayden McNabb $2,500,000 (3)
-Salary Remaining : $1,056,202
Troy Stecher $2,325,000 (1)
-Salary Remaining : $982,267
Phillip Di Giuseppe $2,199,000 (4)
-Salary Remaining : $929,035
Bobby Ryan (1 Way Contract) $2,000,010 (3)
-Salary Remaining : $844,965
Garnet Hathaway $2,000,000 (3)
-Salary Remaining : $844,961
Jack Campbell $1,650,000 (1)
-Salary Remaining : $697,093
Brandon Hagel $1,500,000 (6)
-Salary Remaining : $633,721
Michael Rasmussen $1,460,000 (6)
-Salary Remaining : $616,822
Greg Pateryn (1 Way Contract) $950,000 (1)
-Salary Remaining : $401,357
Mario Ferraro $925,000 (3)
-Salary Remaining : $390,795
Josh Norris $925,000 (2)
-Salary Remaining : $390,795
Drake Batherson $736,666 (1)
-Salary Remaining : $311,227
Atte Engren $650,000 (1)
-Salary Remaining : $274,612
Total Pro Players26
Salary Commitment
Year 35 : $72,370,676
Year 36 : $50,459,010
Year 37 : $43,034,010
Year 38 : $23,559,000
Salary Average Commitment
Year 35 : $72,370,676
Year 36 : $50,459,010
Year 37 : $43,034,010
Year 38 : $23,559,000
Salary Cap with 1 Way Contract
Year 35 : $72,370,676
Year 36 : $50,459,010
Year 37 : $43,034,010
Year 38 : $23,559,000

Farm Players Salaries

Justin Falk $250,000 (1)
Salary Remaining : $102,183
Zack Smith $200,000 (3)
Salary Remaining : $81,746
Dale Weise $200,000 (3)
Salary Remaining : $81,746
Pierre-Edouard Bellemare $156,000 (4)
Salary Remaining : $63,762
Devante Smith-Pelly $120,000 (1)
Salary Remaining : $49,048
Corban Knight $110,000 (1)
Salary Remaining : $44,960
Mason McDonald $100,000 (3)
Salary Remaining : $40,873
Connor Brickley $95,000 (1)
Salary Remaining : $38,829
Shane Bowers $92,500 (2)
Salary Remaining : $37,808
Callan Foote $92,500 (2)
Salary Remaining : $37,808
Liam Foudy $89,417 (2)
Salary Remaining : $36,547
Kole Lind $87,413 (2)
Salary Remaining : $35,728
Caleb Jones $85,000 (2)
Salary Remaining : $34,742
Ryan McLeod $83,417 (2)
Salary Remaining : $34,095
Cole Ully $80,000 (1)
Salary Remaining : $32,698
Julien Nantel $75,000 (1)
Salary Remaining : $30,655
Tim Erixon $75,000 (3)
Salary Remaining : $30,655
Justin Auger $75,000 (1)
Salary Remaining : $30,655
Tyson Sexsmith $75,000 (3)
Salary Remaining : $30,655
Dylan Olsen $75,000 (3)
Salary Remaining : $30,655
Duncan Siemens $75,000 (3)
Salary Remaining : $30,655
Anton Blidh $70,000 (1)
Salary Remaining : $28,611
Total Farm Players22
Salary Commitment
Year 35 : $2,361,247
Year 36 : $1,486,247
Year 37 : $956,000
Year 38 : $156,000
Salary Average Commitment
Year 35 : $2,361,247
Year 36 : $1,486,247
Year 37 : $956,000
Year 38 : $156,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $100 - 5,662 - 94.37%
Level 2: 5000 - $60 - 4,834 - 96.67%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,908 - 97.69%
Luxury : 1000 - $200 - 985 - 98.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.87%
Farm Level 2: 1000 - $15 - 987 - 98.72%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,388 - 96.60%
Average Income per Game$1,621,748
Year to Date Revenue$38,921,958
Farm
Home Games Left17
Average Attendance - %2,905 - 96.82%
Average Income per Game$110,587
Year to Date Revenue$2,654,087

Expense

Pro Players Total Salaries$68,559,958
Farm Players Total Salaries$2,678,250
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,316,531
Farm Year To Date Expenses$1,719,993
Pro Salary Cap To Date$40,343,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,569,720
Farm Estimated Season Revenue$1,879,978
Pro Remaining Season Days109
Pro Expenses Per Days$269,612
Pro Estimated Expenses$29,387,708
Farm Remaining Season Days103
Farm Expenses Per Days$12,612
Farm Estimated Expenses$1,299,036
Estimated Season Expenses$30,686,744
Estimated Season Salary Cap$69,308,896
Estimate Under Maximum Salary Cap of $81,500,000$12,191,104
Estimate Over Minimum Salary Cap of $60,200,000 $9,108,896
Current Bank Account$12,145,788
Projected Bank Account$10,908,742

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $3,485,465
Thomas Chabot $8,000,000 (7)
-Salary Remaining : $3,379,845
P.K. Subban (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $2,851,744
Dylan Larkin $6,100,000 (4)
-Salary Remaining : $2,577,132
Matt Dumba (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,534,884
Filip Forsberg (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,534,884
Jonathan Drouin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,323,643
Jake Gardiner (1 Way Contract) $4,260,000 (3)
-Salary Remaining : $1,799,767
Kasperi Kapanen $3,200,000 (3)
-Salary Remaining : $1,351,938
Jay Beagle $1,995,000 (3)
-Salary Remaining : $842,849
Craig Anderson $1,750,000 (4)
-Salary Remaining : $739,341
Jordan Oesterle $1,350,000 (4)
-Salary Remaining : $570,349
Ross Colton $1,125,000 (4)
-Salary Remaining : $475,291
Jujhar Khaira $975,000 (1)
-Salary Remaining : $411,919
John Marino $925,000 (2)
-Salary Remaining : $390,795
Mikko Lehtonen $900,000 (2)
-Salary Remaining : $380,233
Evgeny Svechnikov $874,125 (1)
-Salary Remaining : $369,301
Mathieu Perreault $850,000 (2)
-Salary Remaining : $359,109
Jayce Hawryluk $800,000 (1)
-Salary Remaining : $337,984
Kevin Rooney $750,000 (3)
-Salary Remaining : $316,860
Alex Formenton $747,500 (2)
-Salary Remaining : $315,804
Alex D'Orio $733,333 (3)
-Salary Remaining : $309,819
Kaapo Kahkonen $725,000 (2)
-Salary Remaining : $306,298
Total Pro Players23
Salary Commitment
Year 35 : $68,559,958
Year 36 : $47,660,833
Year 37 : $29,263,333
Year 38 : $18,325,000
Salary Average Commitment
Year 35 : $63,384,958
Year 36 : $42,485,833
Year 37 : $24,088,333
Year 38 : $13,150,000
Salary Cap with 1 Way Contract
Year 35 : $68,559,958
Year 36 : $47,660,833
Year 37 : $29,263,333
Year 38 : $18,325,000

Farm Players Salaries

Jimmy Vesey $565,000 (3)
Salary Remaining : $230,933
Jonny Brodzinski $195,000 (2)
Salary Remaining : $79,702
Nathan Gerbe $175,000 (2)
Salary Remaining : $71,528
Cory Conacher $135,000 (2)
Salary Remaining : $55,179
Rasmus Sandin $89,417 (4)
Salary Remaining : $36,547
Morgan Frost $86,333 (2)
Salary Remaining : $35,287
Joel Hofer $79,500 (4)
Salary Remaining : $32,494
Lucas Carlsson $79,250 (2)
Salary Remaining : $32,392
Martin Fehervary $79,167 (4)
Salary Remaining : $32,358
Kyle Capobianco $77,500 (2)
Salary Remaining : $31,677
Jonathan Davidsson $76,833 (2)
Salary Remaining : $31,404
Kristian Reichel $75,250 (2)
Salary Remaining : $30,757
Jimmy Schuldt $75,000 (2)
Salary Remaining : $30,655
Zane McIntyre $75,000 (3)
Salary Remaining : $30,655
Tyler Lewington $75,000 (2)
Salary Remaining : $30,655
Vladislav Kamenev $75,000 (1)
Salary Remaining : $30,655
Nikolai Prokhorkin $75,000 (4)
Salary Remaining : $30,655
Joseph Gambardella $75,000 (4)
Salary Remaining : $30,655
Tyler McNeely $75,000 (4)
Salary Remaining : $30,655
Evan Brophey $75,000 (1)
Salary Remaining : $30,655
Chad Kolarik $75,000 (4)
Salary Remaining : $30,655
Joey Daccord $75,000 (4)
Salary Remaining : $30,655
Karson Kuhlman $72,500 (2)
Salary Remaining : $29,633
Jake Walman $72,500 (2)
Salary Remaining : $29,633
Dmitrij Jaskin $70,000 (1)
Salary Remaining : $28,611
Total Farm Players25
Salary Commitment
Year 35 : $2,678,250
Year 36 : $2,458,250
Year 37 : $1,263,084
Year 38 : $623,084
Salary Average Commitment
Year 35 : $2,678,250
Year 36 : $2,458,250
Year 37 : $1,263,084
Year 38 : $623,084

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6990 - $101 - 5,770 - 82.55%
Level 2: 5831 - $76 - 3,612 - 61.94%
Level 3: 2333 - $41 - 2,194 - 94.04%
Level 4: 4666 - $20 - 4,043 - 86.65%
Luxury : 1180 - $200 - 1,072 - 90.88%
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 Left17
Average Attendance - %16,692 - 79.48%
Average Income per Game$1,677,491
Year to Date Revenue$40,259,781
Farm
Home Games Left17
Average Attendance - %2,100 - 70.00%
Average Income per Game$330,750
Year to Date Revenue$7,938,000

Expense

Pro Players Total Salaries$82,372,333
Farm Players Total Salaries$2,297,046
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value($5,500,000)
Pro Year To Date Expenses$51,727,690
Farm Year To Date Expenses$1,949,516
Pro Salary Cap To Date$49,850,737
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,517,345
Farm Estimated Season Revenue$5,622,750
Pro Remaining Season Days109
Pro Expenses Per Days$331,870
Pro Estimated Expenses$36,173,830
Farm Remaining Season Days103
Farm Expenses Per Days$13,084
Farm Estimated Expenses$1,347,652
Estimated Season Expenses$37,521,482
Estimated Season Salary Cap$79,151,494
Estimate Under Maximum Salary Cap of $81,500,000$2,348,506
Estimate Over Minimum Salary Cap of $60,200,000 $18,951,494
Current Bank Account$119,991,196
Projected Bank Account$116,609,809

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $4,647,287
Sebastian Aho $8,454,000 (5)
-Salary Remaining : $3,571,651
Mark Scheifele (1 Way Contract) $6,125,000 (5)
-Salary Remaining : $2,587,694
Jonathan Huberdeau (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $2,492,636
Adam Larsson (1 Way Contract) $4,166,666 (1)
-Salary Remaining : $1,760,336
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $1,732,171
Boone Jenner (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,584,302
Brendan Gallagher (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,584,302
Matt Grzelcyk $3,687,500 (4)
-Salary Remaining : $1,557,897
Roope Hintz $3,500,000 (4)
-Salary Remaining : $1,478,682
Bryan Rust $3,500,000 (1)
-Salary Remaining : $1,478,682
Brenden Dillon (1 Way Contract) $3,270,000 (1)
-Salary Remaining : $1,381,512
Pius Suter $3,250,000 (4)
-Salary Remaining : $1,373,062
Ryan Lindgren $3,000,000 (4)
-Salary Remaining : $1,267,442
Alex Nedeljkovic $3,000,000 (4)
-Salary Remaining : $1,267,442
Darren Helm (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $1,246,318
Mackenzie Blackwood $2,800,000 (4)
-Salary Remaining : $1,182,946
Anders Bjork $1,600,000 (4)
-Salary Remaining : $675,969
Alexandre Texier $1,525,000 (4)
-Salary Remaining : $644,283
Nick Paul $1,350,000 (2)
-Salary Remaining : $570,349
Oliver Wahlstrom $894,167 (4)
-Salary Remaining : $377,768
Riley Sheahan $800,000 (3)
-Salary Remaining : $337,984
Total Pro Players22
Salary Commitment
Year 35 : $82,372,333
Year 36 : $67,685,667
Year 37 : $57,485,667
Year 38 : $41,935,667
Salary Average Commitment
Year 35 : $82,372,333
Year 36 : $67,685,667
Year 37 : $57,485,667
Year 38 : $41,935,667
Salary Cap with 1 Way Contract
Year 35 : $82,372,333
Year 36 : $67,685,667
Year 37 : $57,485,667
Year 38 : $41,935,667

Farm Players Salaries

Thomas Hickey $160,000 (1)
Salary Remaining : $65,397
Ryan Poehling $95,000 (1)
Salary Remaining : $38,829
Joe Veleno $92,500 (2)
Salary Remaining : $37,808
Jori Lehtera $89,700 (4)
Salary Remaining : $36,663
Quinton Howden $89,700 (4)
Salary Remaining : $36,663
Nigel Dawes $89,700 (4)
Salary Remaining : $36,663
Brandon Yip $89,700 (2)
Salary Remaining : $36,663
Urho Vaakanainen $89,417 (1)
Salary Remaining : $36,547
Sam Steel $87,413 (2)
Salary Remaining : $35,728
Pierre-Olivier Joseph $86,333 (2)
Salary Remaining : $35,287
Niko Mikkola $78,750 (2)
Salary Remaining : $32,188
Andrew Peeke $78,750 (4)
Salary Remaining : $32,188
Cale Fleury $77,167 (1)
Salary Remaining : $31,540
Jack Studnicka $76,917 (2)
Salary Remaining : $31,438
Hudson Fasching $75,000 (2)
Salary Remaining : $30,655
Remi Elie $75,000 (2)
Salary Remaining : $30,655
Adam Werner $75,000 (2)
Salary Remaining : $30,655
Niko Hovinen $75,000 (4)
Salary Remaining : $30,655
Noah Juulsen $75,000 (2)
Salary Remaining : $30,655
German Rubtsov $75,000 (2)
Salary Remaining : $30,655
Josef Korenar $75,000 (2)
Salary Remaining : $30,655
Blake Speers $73,500 (1)
Salary Remaining : $30,042
Juho Lammikko $72,500 (1)
Salary Remaining : $29,633
Nikolay Goldobin $70,000 (1)
Salary Remaining : $28,611
Michael McCarron $70,000 (1)
Salary Remaining : $28,611
Zachary Fucale $70,000 (1)
Salary Remaining : $28,611
Ian McCoshen $70,000 (1)
Salary Remaining : $28,611
Jalen Chatfield $65,000 (1)
Salary Remaining : $26,567
Total Farm Players28
Salary Commitment
Year 35 : $2,297,047
Year 36 : $1,384,462
Year 37 : $422,850
Year 38 : $422,850
Salary Average Commitment
Year 35 : $2,306,397
Year 36 : $1,393,812
Year 37 : $422,850
Year 38 : $422,850

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 - 996 - 99.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1,991 - 99.56%
Farm Level 2: 1000 - $13 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %12,896 - 71.65%
Average Income per Game$2,167,469
Year to Date Revenue$52,019,249
Farm
Home Games Left16
Average Attendance - %2,988 - 99.61%
Average Income per Game$82,013
Year to Date Revenue$2,050,317

Expense

Pro Players Total Salaries$78,911,666
Farm Players Total Salaries$2,454,834
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,861,753
Farm Year To Date Expenses$1,747,174
Pro Salary Cap To Date$45,572,991
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,846,968
Farm Estimated Season Revenue$1,312,203
Pro Remaining Season Days109
Pro Expenses Per Days$307,797
Pro Estimated Expenses$33,549,873
Farm Remaining Season Days103
Farm Expenses Per Days$11,726
Farm Estimated Expenses$1,207,778
Estimated Season Expenses$34,757,651
Estimated Season Salary Cap$78,911,622
Estimate Under Maximum Salary Cap of $81,500,000$2,588,378
Estimate Over Minimum Salary Cap of $60,200,000 $18,711,622
Current Bank Account$72,186,086
Projected Bank Account$75,587,606

Pro Players Salaries

Cam Fowler $6,500,000 (1)
-Salary Remaining : $2,746,124
Joe Pavelski (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,534,884
Dustin Brown (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $2,482,074
Martin Jones (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $2,429,264
Jake Muzzin (1 Way Contract) $5,625,000 (6)
-Salary Remaining : $2,376,453
Patric Hornqvist (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $2,239,147
Tyler Bozak $5,000,000 (3)
-Salary Remaining : $2,112,403
Andreas Athanasiou $5,000,000 (4)
-Salary Remaining : $2,112,403
Derek Ryan $4,700,000 (2)
-Salary Remaining : $1,985,659
Sean Couturier (1 Way Contract) $4,333,333 (4)
-Salary Remaining : $1,830,749
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $1,689,922
Will Butcher $3,733,333 (1)
-Salary Remaining : $1,577,261
Colton Sissons $3,500,000 (4)
-Salary Remaining : $1,478,682
Lars Eller $3,500,000 (1)
-Salary Remaining : $1,478,682
Calle Jarnkrok $2,000,000 (4)
-Salary Remaining : $844,961
Ryan Donato $1,900,000 (1)
-Salary Remaining : $802,713
Ilya Mikheyev $1,645,000 (2)
-Salary Remaining : $694,981
Carter Rowney $1,200,000 (4)
-Salary Remaining : $506,977
Derek Forbort $1,000,000 (1)
-Salary Remaining : $422,481
Mikey Anderson $925,000 (2)
-Salary Remaining : $390,795
Tucker Poolman $775,000 (2)
-Salary Remaining : $327,422
Dylan Coghlan $650,000 (1)
-Salary Remaining : $274,612
Total Pro Players22
Salary Commitment
Year 35 : $78,911,666
Year 36 : $61,628,333
Year 37 : $32,408,333
Year 38 : $21,658,333
Salary Average Commitment
Year 35 : $74,261,666
Year 36 : $56,978,333
Year 37 : $32,408,333
Year 38 : $21,658,333
Salary Cap with 1 Way Contract
Year 35 : $78,911,666
Year 36 : $61,628,333
Year 37 : $32,408,333
Year 38 : $21,658,333

Farm Players Salaries

Brad Hunt $320,000 (2)
Salary Remaining : $130,794
Jordan Schmaltz $100,000 (3)
Salary Remaining : $40,873
Edward Pasquale $100,000 (1)
Salary Remaining : $40,873
Charlie Lindgren $100,000 (3)
Salary Remaining : $40,873
Marek Langhamer $95,000 (4)
Salary Remaining : $38,829
Jackson Cates $92,500 (2)
Salary Remaining : $37,808
Ville Heinola $92,500 (2)
Salary Remaining : $37,808
Luke Johnson $90,000 (4)
Salary Remaining : $36,786
Barrett Hayton $89,417 (2)
Salary Remaining : $36,547
Austin Poganski $85,000 (4)
Salary Remaining : $34,742
Brady Keeper $85,000 (4)
Salary Remaining : $34,742
Riley Barber $80,000 (4)
Salary Remaining : $32,698
Matthew Peca $80,000 (2)
Salary Remaining : $32,698
Ethan Prow $80,000 (4)
Salary Remaining : $32,698
Andrei Mironov $80,000 (2)
Salary Remaining : $32,698
CJ Suess $76,000 (4)
Salary Remaining : $31,063
Christoffer Ehn $75,917 (2)
Salary Remaining : $31,029
Joey Laleggia $75,000 (2)
Salary Remaining : $30,655
Christian Wolanin $75,000 (2)
Salary Remaining : $30,655
Beck Malenstyn $75,000 (2)
Salary Remaining : $30,655
Jordan Gross $75,000 (2)
Salary Remaining : $30,655
Brad Malone $75,000 (1)
Salary Remaining : $30,655
Nick Caamano $75,000 (2)
Salary Remaining : $30,655
Patrick Russell $75,000 (1)
Salary Remaining : $30,655
Kole Sherwood $73,500 (1)
Salary Remaining : $30,042
Jacob de la Rose $70,000 (1)
Salary Remaining : $28,611
Tanner Laczynski $65,000 (1)
Salary Remaining : $26,567
Total Farm Players27
Salary Commitment
Year 35 : $2,454,834
Year 36 : $1,996,334
Year 37 : $791,000
Year 38 : $591,000
Salary Average Commitment
Year 35 : $2,454,834
Year 36 : $1,996,334
Year 37 : $791,000
Year 38 : $591,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6500 - $135 - 4,550 - 70.00%
Level 2: 5500 - $98 - 3,850 - 70.00%
Level 3: 2400 - $73 - 1,680 - 70.00%
Level 4: 4300 - $38 - 3,010 - 70.00%
Luxury : 1300 - $245 - 910 - 70.00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $115 - 1,400 - 70.00%
Farm Level 2: 1000 - $90 - 700 - 70.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,000 - 70.00%
Average Income per Game$1,959,552
Year to Date Revenue$47,029,248
Farm
Home Games Left17
Average Attendance - %2,100 - 70.00%
Average Income per Game$302,400
Year to Date Revenue$7,257,600

Expense

Pro Players Total Salaries$71,787,458
Farm Players Total Salaries$1,997,675
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$42,000,464
Farm Year To Date Expenses$1,390,888
Pro Salary Cap To Date$41,480,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,312,384
Farm Estimated Season Revenue$5,140,800
Pro Remaining Season Days109
Pro Expenses Per Days$281,734
Pro Estimated Expenses$30,709,006
Farm Remaining Season Days103
Farm Expenses Per Days$9,316
Farm Estimated Expenses$959,548
Estimated Season Expenses$31,668,554
Estimated Season Salary Cap$72,809,560
Estimate Under Maximum Salary Cap of $81,500,000$8,690,440
Estimate Over Minimum Salary Cap of $60,200,000 $12,609,560
Current Bank Account$50,116,747
Projected Bank Account$56,901,377

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (4)
-Salary Remaining : $4,647,287
Jonathan Toews (1 Way Contract) $9,975,000 (2)
-Salary Remaining : $4,214,244
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $4,013,566
Brock Boeser $5,875,000 (2)
-Salary Remaining : $2,482,074
Semyon Varlamov (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,112,403
Shayne Gostisbehere (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,901,163
Jason Demers (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,901,163
Brett Connolly $3,500,000 (1)
-Salary Remaining : $1,478,682
Tyler Bertuzzi $3,500,000 (1)
-Salary Remaining : $1,478,682
James Reimer (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $1,436,434
Adrian Kempe $2,000,000 (2)
-Salary Remaining : $844,961
Riley Nash $1,250,000 (2)
-Salary Remaining : $528,101
Brendan Smith $975,000 (1)
-Salary Remaining : $411,919
Dante Fabbro $925,000 (1)
-Salary Remaining : $390,795
Cory Schneider (1 Way Contract) $900,000 (4)
-Salary Remaining : $380,233
Brett Ritchie $900,000 (2)
-Salary Remaining : $380,233
Nolan Patrick $874,125 (1)
-Salary Remaining : $369,301
Logan Stanley $863,333 (1)
-Salary Remaining : $364,741
Patrik Nemeth $800,000 (1)
-Salary Remaining : $337,984
Trevor van Riemsdyk $800,000 (3)
-Salary Remaining : $337,984
Leo Komarov $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $71,787,458
Year 36 : $50,100,000
Year 37 : $17,700,000
Year 38 : $16,900,000
Salary Average Commitment
Year 35 : $68,937,458
Year 36 : $50,100,000
Year 37 : $17,700,000
Year 38 : $16,900,000
Salary Cap with 1 Way Contract
Year 35 : $71,787,458
Year 36 : $50,100,000
Year 37 : $17,700,000
Year 38 : $16,900,000

Farm Players Salaries

Melker Karlsson $100,000 (2)
Salary Remaining : $40,873
Alex Stalock $95,000 (1)
Salary Remaining : $38,829
Braydon Coburn $95,000 (4)
Salary Remaining : $38,829
Nikita Tryamkin $92,500 (1)
Salary Remaining : $37,808
Emil Bennstromm $92,500 (2)
Salary Remaining : $37,808
Anthony Bitetto $90,000 (3)
Salary Remaining : $36,786
Brandon Halverson $80,000 (4)
Salary Remaining : $32,698
Brad Richardson $80,000 (1)
Salary Remaining : $32,698
Kenny Agostino $80,000 (1)
Salary Remaining : $32,698
Martin Marincin $80,000 (1)
Salary Remaining : $32,698
Jan Jenik $79,500 (4)
Salary Remaining : $32,494
Austin Strand $77,175 (2)
Salary Remaining : $31,544
Matt Puempel $75,000 (3)
Salary Remaining : $30,655
Cameron Gaunce $75,000 (1)
Salary Remaining : $30,655
John Quenneville $75,000 (2)
Salary Remaining : $30,655
Ryan Olsen $75,000 (1)
Salary Remaining : $30,655
Andreas Borgman $75,000 (2)
Salary Remaining : $30,655
Mitchell Moroz $75,000 (1)
Salary Remaining : $30,655
Byron Froese $75,000 (4)
Salary Remaining : $30,655
Alex Luntunienti $75,000 (4)
Salary Remaining : $30,655
Taylor Leier $73,500 (1)
Salary Remaining : $30,042
Sebastian Aho (D) $72,500 (2)
Salary Remaining : $29,633
J.C. Beaudin $70,000 (1)
Salary Remaining : $28,611
Andrew Nielsen $70,000 (1)
Salary Remaining : $28,611
Dmytro Timashov $70,000 (1)
Salary Remaining : $28,611
Total Farm Players25
Salary Commitment
Year 35 : $1,997,675
Year 36 : $1,061,675
Year 37 : $569,500
Year 38 : $404,500
Salary Average Commitment
Year 35 : $1,997,675
Year 36 : $1,061,675
Year 37 : $569,500
Year 38 : $404,500

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $100 - 5,719 - 95.32%
Level 2: 5000 - $60 - 4,858 - 97.16%
Level 3: 3000 - $35 - 2,280 - 76.01%
Level 4: 5000 - $20 - 4,050 - 81.00%
Luxury : 1000 - $200 - 995 - 99.47%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.73%
Farm Level 2: 1000 - $15 - 990 - 98.99%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,902 - 89.51%
Average Income per Game$1,651,248
Year to Date Revenue$41,281,206
Farm
Home Games Left16
Average Attendance - %2,905 - 96.82%
Average Income per Game$110,511
Year to Date Revenue$2,762,767

Expense

Pro Players Total Salaries$72,411,029
Farm Players Total Salaries$2,591,034
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,157,945
Farm Year To Date Expenses$1,706,610
Pro Salary Cap To Date$42,580,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,419,972
Farm Estimated Season Revenue$1,768,171
Pro Remaining Season Days109
Pro Expenses Per Days$284,539
Pro Estimated Expenses$31,014,751
Farm Remaining Season Days103
Farm Expenses Per Days$12,266
Farm Estimated Expenses$1,263,398
Estimated Season Expenses$32,278,149
Estimated Season Salary Cap$73,172,688
Estimate Under Maximum Salary Cap of $81,500,000$8,327,312
Estimate Over Minimum Salary Cap of $60,200,000 $12,972,688
Current Bank Account$108,579,476
Projected Bank Account$104,489,470

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $4,436,047
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $2,851,744
Nathan MacKinnon (1 Way Contract) $6,300,000 (5)
-Salary Remaining : $2,661,628
Ryan Nugent-Hopkins $6,000,000 (2)
-Salary Remaining : $2,534,884
Aleksander Barkov (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $2,492,636
Jaccob Slavin $5,300,000 (1)
-Salary Remaining : $2,239,147
Shea Theodore $5,200,000 (3)
-Salary Remaining : $2,196,899
Conor Garland $4,950,000 (4)
-Salary Remaining : $2,091,279
Tristan Jarry $3,500,000 (2)
-Salary Remaining : $1,478,682
Alexander Kerfoot $3,500,000 (2)
-Salary Remaining : $1,478,682
MacKenzie Weegar $3,250,000 (6)
-Salary Remaining : $1,373,062
Ethan Bear $2,000,000 (3)
-Salary Remaining : $844,961
Jack Roslovic $1,838,362 (2)
-Salary Remaining : $776,672
Maxime Lagace $1,276,000 (2)
-Salary Remaining : $539,085
Jesse Puljujarvi $1,175,000 (3)
-Salary Remaining : $496,415
Miro Heiskanen $925,000 (1)
-Salary Remaining : $390,795
Nikita Gusev $925,000 (1)
-Salary Remaining : $390,795
Rasmus Asplund $825,000 (4)
-Salary Remaining : $348,547
Nikolai Knyzhov $796,667 (3)
-Salary Remaining : $336,576
Samuel Morin $750,000 (1)
-Salary Remaining : $316,860
Derek Grant $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $72,411,029
Year 36 : $57,011,029
Year 37 : $40,896,667
Year 38 : $15,325,000
Salary Average Commitment
Year 35 : $66,311,029
Year 36 : $57,011,029
Year 37 : $40,896,667
Year 38 : $15,325,000
Salary Cap with 1 Way Contract
Year 35 : $72,411,029
Year 36 : $57,011,029
Year 37 : $40,896,667
Year 38 : $15,325,000

Farm Players Salaries

Robin Lehner $500,000 (3)
Salary Remaining : $204,365
Alex Lyon $127,600 (2)
Salary Remaining : $52,154
Seth Griffith $127,600 (2)
Salary Remaining : $52,154
Jaycob Megna $95,000 (2)
Salary Remaining : $38,829
Christian Jaros $95,000 (2)
Salary Remaining : $38,829
David Gustafsson $81,750 (2)
Salary Remaining : $33,414
Mikhail Maltsev $80,917 (2)
Salary Remaining : $33,073
Otto Koivula $78,667 (1)
Salary Remaining : $32,153
Ben Gleason $76,167 (1)
Salary Remaining : $31,132
Jakob Lilja $75,000 (1)
Salary Remaining : $30,655
Daniel Vladar $75,000 (5)
Salary Remaining : $30,655
Jason Chimera $75,000 (1)
Salary Remaining : $30,655
Frazer McLaren $75,000 (1)
Salary Remaining : $30,655
Adam Cracknell $75,000 (4)
Salary Remaining : $30,655
Marc-Andre Gragnani $75,000 (4)
Salary Remaining : $30,655
Ethan Werek $75,000 (3)
Salary Remaining : $30,655
Justin Bailey $75,000 (1)
Salary Remaining : $30,655
Tyler Benson $75,000 (2)
Salary Remaining : $30,655
Kale Kossila $75,000 (1)
Salary Remaining : $30,655
Maxime Lajoie $75,000 (2)
Salary Remaining : $30,655
Jake Bischoff $75,000 (1)
Salary Remaining : $30,655
Anton Wedin $75,000 (1)
Salary Remaining : $30,655
Oscar Lindberg $75,000 (4)
Salary Remaining : $30,655
Dylan Ferguson $73,333 (2)
Salary Remaining : $29,974
Dysin Mayo $70,000 (1)
Salary Remaining : $28,611
Valentin Zykov $70,000 (2)
Salary Remaining : $28,611
Cooper Marody $65,000 (1)
Salary Remaining : $26,567
Total Farm Players27
Salary Commitment
Year 35 : $2,591,034
Year 36 : $1,776,200
Year 37 : $875,000
Year 38 : $300,000
Salary Average Commitment
Year 35 : $2,591,034
Year 36 : $1,776,200
Year 37 : $875,000
Year 38 : $300,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Arena
Level 1: 5400 - $99 - 5,396 - 99.93%
Level 2: 4650 - $65 - 4,608 - 99.09%
Level 3: 3240 - $36 - 2,331 - 71.95%
Level 4: 5100 - $23 - 3,971 - 77.87%
Luxury : 1110 - $210 - 1,033 - 93.09%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $36 - 1,954 - 97.72%
Farm Level 2: 1000 - $19 - 974 - 97.37%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,340 - 88.92%
Average Income per Game$1,655,063
Year to Date Revenue$41,376,567
Farm
Home Games Left16
Average Attendance - %2,928 - 97.60%
Average Income per Game$119,958
Year to Date Revenue$2,998,943

Expense

Pro Players Total Salaries$77,377,857
Farm Players Total Salaries$1,874,501
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$44,821,933
Farm Year To Date Expenses$1,437,426
Pro Salary Cap To Date$44,359,884
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,481,003
Farm Estimated Season Revenue$1,919,324
Pro Remaining Season Days109
Pro Expenses Per Days$303,015
Pro Estimated Expenses$33,028,635
Farm Remaining Season Days103
Farm Expenses Per Days$9,423
Farm Estimated Expenses$970,569
Estimated Season Expenses$33,999,204
Estimated Season Salary Cap$81,050,510
Estimate Under Maximum Salary Cap of $81,500,000$449,490
Estimate Over Minimum Salary Cap of $60,200,000 $20,850,510
Current Bank Account$37,581,555
Projected Bank Account$31,982,678

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $3,485,465
Kevin Hayes $7,142,857 (4)
-Salary Remaining : $3,017,719
Anders Lee $7,000,000 (4)
-Salary Remaining : $2,957,364
Tuukka Rask (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,957,364
Ivan Provorov $6,750,000 (5)
-Salary Remaining : $2,851,744
Anthony Mantha $5,700,000 (2)
-Salary Remaining : $2,408,140
Brandon Saad $5,400,000 (2)
-Salary Remaining : $2,281,395
Jakub Vrana $5,250,000 (4)
-Salary Remaining : $2,218,023
Kyle Palmieri (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,112,403
Mike Matheson $4,875,000 (1)
-Salary Remaining : $2,059,593
Sean Walker $2,650,000 (3)
-Salary Remaining : $1,119,574
Anthony Beauvillier $2,100,000 (1)
-Salary Remaining : $887,209
Zach Sanford $2,000,000 (2)
-Salary Remaining : $844,961
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $612,597
Michael Grabner (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $464,729
Wyatt Kalynuk $925,000 (3)
-Salary Remaining : $390,795
Joel Farabee $925,000 (2)
-Salary Remaining : $390,795
Gabriel Vilardi $894,167 (2)
-Salary Remaining : $377,768
Janne Kuokkanen $811,666 (1)
-Salary Remaining : $342,913
Mathieu Joseph $737,500 (3)
-Salary Remaining : $311,579
Vitek Vanecek $716,667 (2)
-Salary Remaining : $302,778
Gustav Olofsson $700,000 (2)
-Salary Remaining : $295,736
Total Pro Players22
Salary Commitment
Year 35 : $77,377,857
Year 36 : $67,041,191
Year 37 : $50,705,357
Year 38 : $39,392,857
Salary Average Commitment
Year 35 : $77,377,857
Year 36 : $67,041,191
Year 37 : $50,705,357
Year 38 : $39,392,857
Salary Cap with 1 Way Contract
Year 35 : $77,377,857
Year 36 : $67,041,191
Year 37 : $50,705,357
Year 38 : $39,392,857

Farm Players Salaries

Jacob Larsson $120,000 (2)
Salary Remaining : $49,048
Ben Hutton $95,000 (4)
Salary Remaining : $38,829
Drew O'Connor $92,500 (2)
Salary Remaining : $37,808
Tobias Bjornfot $92,500 (2)
Salary Remaining : $37,808
Kieffer Bellows $89,417 (2)
Salary Remaining : $36,547
Joakim Ryan $88,500 (3)
Salary Remaining : $36,173
Karl Alzner $87,600 (2)
Salary Remaining : $35,805
Alec Regula $86,667 (5)
Salary Remaining : $35,423
Spencer Martin $80,000 (2)
Salary Remaining : $32,698
Tom Kuhnhackl $75,900 (4)
Salary Remaining : $31,023
Mario Kempe $75,000 (3)
Salary Remaining : $30,655
Scott Wedgewood $75,000 (1)
Salary Remaining : $30,655
Joseph Blandisi $75,000 (4)
Salary Remaining : $30,655
Xavier Ouellet $75,000 (3)
Salary Remaining : $30,655
A.J. Greer $75,000 (2)
Salary Remaining : $30,655
Marko Dano $75,000 (3)
Salary Remaining : $30,655
Cole Schneider $75,000 (4)
Salary Remaining : $30,655
Tyler Graovac $75,000 (2)
Salary Remaining : $30,655
Ville Husso $75,000 (1)
Salary Remaining : $30,655
Henri Ikonen $75,000 (4)
Salary Remaining : $30,655
Mitchell Vande Sompel $72,500 (3)
Salary Remaining : $29,633
Jansen Harkins $72,500 (2)
Salary Remaining : $29,633
Givani Smith $71,417 (1)
Salary Remaining : $29,190
Total Farm Players23
Salary Commitment
Year 35 : $1,874,501
Year 36 : $1,653,084
Year 37 : $868,567
Year 38 : $482,567
Salary Average Commitment
Year 35 : $1,874,501
Year 36 : $1,653,084
Year 37 : $868,567
Year 38 : $482,567

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $96 - 5,841 - 97.35%
Level 2: 5000 - $72 - 3,940 - 78.80%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $27 - 3,059 - 76.47%
Luxury : 1000 - $200 - 992 - 99.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,928 - 96.42%
Farm Level 2: 1000 - $13 - 995 - 99.50%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15,832 - 87.96%
Average Income per Game$1,627,390
Year to Date Revenue$39,057,354
Farm
Home Games Left17
Average Attendance - %2,923 - 97.45%
Average Income per Game$113,785
Year to Date Revenue$2,730,849

Expense

Pro Players Total Salaries$80,924,461
Farm Players Total Salaries$1,900,308
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$46,425,648
Farm Year To Date Expenses$1,315,215
Pro Salary Cap To Date$45,862,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,665,626
Farm Estimated Season Revenue$1,934,351
Pro Remaining Season Days109
Pro Expenses Per Days$317,440
Pro Estimated Expenses$34,600,960
Farm Remaining Season Days103
Farm Expenses Per Days$8,831
Farm Estimated Expenses$909,593
Estimated Season Expenses$35,510,553
Estimated Season Salary Cap$76,051,601
Estimate Under Maximum Salary Cap of $81,500,000$5,448,399
Estimate Over Minimum Salary Cap of $60,200,000 $15,851,601
Current Bank Account$106,613,758
Projected Bank Account$100,703,182

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (4)
-Salary Remaining : $3,886,822
Ryan Suter (1 Way Contract) $7,538,461 (2)
-Salary Remaining : $3,184,854
Brayden Schenn (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $2,746,124
William Karlsson $5,900,000 (4)
-Salary Remaining : $2,492,636
Tyson Barrie (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,323,643
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $2,281,395
Joel Eriksson Ek $5,250,000 (4)
-Salary Remaining : $2,218,023
Ian Cole $5,100,000 (1)
-Salary Remaining : $2,154,651
Zach Werenski $5,000,000 (2)
-Salary Remaining : $2,112,403
Ryan Strome (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $1,901,163
Carter Hart $3,979,000 (4)
-Salary Remaining : $1,681,050
Connor Murphy (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $1,626,550
Jordan Kyrou $2,800,000 (4)
-Salary Remaining : $1,182,946
Artturi Lehkonen $2,300,000 (2)
-Salary Remaining : $971,705
Sami Vatanen (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $844,961
Mikko Koskinen $1,850,000 (4)
-Salary Remaining : $781,589
Alexander Barabanov $1,000,000 (2)
-Salary Remaining : $422,481
Michael McLeod $975,000 (4)
-Salary Remaining : $411,919
Curtis Lazar $800,000 (2)
-Salary Remaining : $337,984
Luke Schenn $757,000 (1)
-Salary Remaining : $319,818
Daniel Sprong $725,000 (1)
-Salary Remaining : $306,298
Total Pro Players21
Salary Commitment
Year 35 : $80,924,461
Year 36 : $68,842,461
Year 37 : $42,954,000
Year 38 : $36,454,000
Salary Average Commitment
Year 35 : $80,924,461
Year 36 : $68,842,461
Year 37 : $42,954,000
Year 38 : $36,454,000
Salary Cap with 1 Way Contract
Year 35 : $80,924,461
Year 36 : $68,842,461
Year 37 : $42,954,000
Year 38 : $36,454,000

Farm Players Salaries

Pavel Francouz $200,000 (2)
Salary Remaining : $81,746
Ross Johnston $100,000 (2)
Salary Remaining : $40,873
Taro Hirose $85,000 (2)
Salary Remaining : $34,742
Andy Welinski $84,500 (4)
Salary Remaining : $34,538
Bogdan Yakimov $78,700 (1)
Salary Remaining : $32,167
Kale Clague $76,125 (2)
Salary Remaining : $31,115
Andy Andreoff $75,700 (1)
Salary Remaining : $30,941
Jhonas Enroth $75,700 (1)
Salary Remaining : $30,941
Logan Shaw $75,700 (1)
Salary Remaining : $30,941
Aleksi Saarela $75,383 (2)
Salary Remaining : $30,811
Christoph Bertschy $75,000 (2)
Salary Remaining : $30,655
Connor Mackey $75,000 (1)
Salary Remaining : $30,655
Kyle Wood $75,000 (4)
Salary Remaining : $30,655
Adam Johnson $75,000 (2)
Salary Remaining : $30,655
Robin Norell $75,000 (3)
Salary Remaining : $30,655
Carl Dahlstrom $75,000 (2)
Salary Remaining : $30,655
Ryan Kujawinski $75,000 (2)
Salary Remaining : $30,655
Keegan Kanzig $75,000 (3)
Salary Remaining : $30,655
Nicholas Merkley $75,000 (2)
Salary Remaining : $30,655
Alexei Bereglazov $75,000 (3)
Salary Remaining : $30,655
Brent Johnson $75,000 (1)
Salary Remaining : $30,655
Ryan Kesler $75,000 (2)
Salary Remaining : $30,655
Anthony Richard $73,500 (1)
Salary Remaining : $30,042
Total Farm Players23
Salary Commitment
Year 35 : $1,900,308
Year 36 : $1,370,958
Year 37 : $384,500
Year 38 : $159,500
Salary Average Commitment
Year 35 : $1,887,783
Year 36 : $1,368,483
Year 37 : $384,500
Year 38 : $159,500

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $95 - 5,726 - 95.43%
Level 2: 5000 - $60 - 4,826 - 96.52%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,958 - 98.94%
Luxury : 1000 - $200 - 989 - 98.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,954 - 97.69%
Farm Level 2: 1000 - $15 - 982 - 98.23%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,498 - 97.21%
Average Income per Game$1,593,534
Year to Date Revenue$38,244,819
Farm
Home Games Left17
Average Attendance - %2,936 - 97.87%
Average Income per Game$112,208
Year to Date Revenue$2,692,993

Expense

Pro Players Total Salaries$75,302,500
Farm Players Total Salaries$2,457,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,045,226
Farm Year To Date Expenses$1,749,616
Pro Salary Cap To Date$43,467,702
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,090,080
Farm Estimated Season Revenue$1,907,537
Pro Remaining Season Days109
Pro Expenses Per Days$295,746
Pro Estimated Expenses$32,236,314
Farm Remaining Season Days103
Farm Expenses Per Days$11,736
Farm Estimated Expenses$1,208,808
Estimated Season Expenses$33,445,122
Estimated Season Salary Cap$75,281,532
Estimate Under Maximum Salary Cap of $81,500,000$6,218,468
Estimate Over Minimum Salary Cap of $60,200,000 $15,081,532
Current Bank Account$32,060,105
Projected Bank Account$27,612,600

Pro Players Salaries

Jeff Skinner $9,000,000 (3)
-Salary Remaining : $3,802,326
Alexander Edler $6,000,000 (2)
-Salary Remaining : $2,534,884
Marc Staal (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $2,408,140
Marco Scandella (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,112,403
Ryan Murray (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,112,403
Radko Gudas (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,112,403
Colin White $4,750,000 (7)
-Salary Remaining : $2,006,783
Ryan Carpenter $4,000,000 (4)
-Salary Remaining : $1,689,922
Barclay Goodrow $3,750,000 (3)
-Salary Remaining : $1,584,302
Justin Abdelkader (1 Way Contract) $3,450,000 (4)
-1 Way Contract Salary Cap : $3,450,000
-Salary Remaining : $1,457,558
Anton Khudobin $3,333,333 (3)
-Salary Remaining : $1,408,269
Richard Panik $2,750,000 (5)
-Salary Remaining : $1,161,822
Miles Wood $2,750,000 (3)
-Salary Remaining : $1,161,822
Jake Virtanen $2,550,000 (3)
-Salary Remaining : $1,077,326
Dylan DeMelo $2,400,000 (2)
-Salary Remaining : $1,013,953
Rocco Grimaldi $2,000,000 (3)
-Salary Remaining : $844,961
Malcolm Subban $1,750,000 (3)
-Salary Remaining : $739,341
Matt Martin $1,500,000 (2)
-Salary Remaining : $633,721
Nicolas Deslauriers $1,200,000 (2)
-Salary Remaining : $506,977
Brady Tkachuk $925,000 (1)
-Salary Remaining : $390,795
Kurtis MacDermid $900,000 (2)
-Salary Remaining : $380,233
Filip Zadina $894,167 (2)
-Salary Remaining : $377,768
Dylan Gambrell $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players23
Salary Commitment
Year 35 : $75,302,500
Year 36 : $67,977,500
Year 37 : $50,083,333
Year 38 : $19,950,000
Salary Average Commitment
Year 35 : $66,952,500
Year 36 : $59,627,500
Year 37 : $41,733,333
Year 38 : $19,950,000
Salary Cap with 1 Way Contract
Year 35 : $75,302,500
Year 36 : $67,977,500
Year 37 : $50,083,333
Year 38 : $19,950,000

Farm Players Salaries

Michael Hutchinson $300,000 (4)
Salary Remaining : $122,619
Josh Leivo $275,000 (4)
Salary Remaining : $112,401
Austin Czarnik $275,000 (1)
Salary Remaining : $112,401
Ryan Reaves $200,000 (2)
Salary Remaining : $81,746
Lawrence Pilut $92,500 (2)
Salary Remaining : $37,808
Jacob Bernard-Docker $92,500 (5)
Salary Remaining : $37,808
Gustav Lindstrom $85,000 (4)
Salary Remaining : $34,742
Matt Hackett $85,000 (2)
Salary Remaining : $34,742
Mark Dekanich $80,000 (2)
Salary Remaining : $32,698
Michael Brodzinski $75,000 (2)
Salary Remaining : $30,655
Joona Luoto $75,000 (2)
Salary Remaining : $30,655
Josh Healey $75,000 (1)
Salary Remaining : $30,655
Tim Kennedy $75,000 (3)
Salary Remaining : $30,655
Joni Ortio $75,000 (4)
Salary Remaining : $30,655
Carl Klingberg $75,000 (3)
Salary Remaining : $30,655
Matt Read $75,000 (3)
Salary Remaining : $30,655
Kevin Porter $75,000 (3)
Salary Remaining : $30,655
Zach Boychuk $75,000 (3)
Salary Remaining : $30,655
Tim Heed $75,000 (1)
Salary Remaining : $30,655
Nail Yakupov $75,000 (1)
Salary Remaining : $30,655
Daniel Walcott $75,000 (4)
Salary Remaining : $30,655
Jacob Middleton $72,500 (2)
Salary Remaining : $29,633
Total Farm Players22
Salary Commitment
Year 35 : $2,457,500
Year 36 : $1,957,500
Year 37 : $1,277,500
Year 38 : $902,500
Salary Average Commitment
Year 35 : $2,457,500
Year 36 : $1,957,500
Year 37 : $1,277,500
Year 38 : $902,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,767 - 96.12%
Level 2: 5000 - $60 - 4,890 - 97.79%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,945 - 98.62%
Luxury : 1000 - $200 - 992 - 99.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,593 - 97.74%
Average Income per Game$1,643,473
Year to Date Revenue$39,443,355
Farm
Home Games Left17
Average Attendance - %2,885 - 96.16%
Average Income per Game$109,721
Year to Date Revenue$2,633,302

Expense

Pro Players Total Salaries$77,615,790
Farm Players Total Salaries$1,740,000
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,821,609
Farm Year To Date Expenses$1,262,833
Pro Salary Cap To Date$45,330,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,939,043
Farm Estimated Season Revenue$1,865,256
Pro Remaining Season Days109
Pro Expenses Per Days$304,131
Pro Estimated Expenses$33,150,279
Farm Remaining Season Days103
Farm Expenses Per Days$8,294
Farm Estimated Expenses$854,282
Estimated Season Expenses$34,004,561
Estimated Season Salary Cap$78,121,778
Estimate Under Maximum Salary Cap of $81,500,000$3,378,222
Estimate Over Minimum Salary Cap of $60,200,000 $17,921,778
Current Bank Account$46,988,722
Projected Bank Account$42,788,460

Pro Players Salaries

Andrei Svechnikov $7,750,000 (10)
-Salary Remaining : $3,274,225
Matthew Tkachuk $7,000,000 (3)
-Salary Remaining : $2,957,364
Patrik Laine $6,750,000 (1)
-Salary Remaining : $2,851,744
Johnny Gaudreau (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $2,851,744
Brad Marchand (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $2,587,694
Jacob Markstrom (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $2,534,884
Tyler Myers (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,534,884
Oliver Bjorkstrand $5,400,000 (2)
-Salary Remaining : $2,281,395
Charlie McAvoy $4,900,000 (3)
-Salary Remaining : $2,070,155
Christopher Tanev (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $1,204,070
Corey Perry (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $1,161,822
Henri Jokiharju $2,500,000 (6)
-Salary Remaining : $1,056,202
Max Comtois $2,037,500 (4)
-Salary Remaining : $860,804
Tyson Jost $2,000,000 (4)
-Salary Remaining : $844,961
Eeli Tolvanen $1,450,000 (6)
-Salary Remaining : $612,597
Kailer Yamamoto $894,166 (1)
-Salary Remaining : $377,768
Kevin Stenlund $874,125 (1)
-Salary Remaining : $369,301
Ty Smith $863,333 (4)
-Salary Remaining : $364,741
Martin Necas $863,333 (2)
-Salary Remaining : $364,741
Cal Petersen $858,333 (3)
-Salary Remaining : $362,629
Mark Jankowski $750,000 (4)
-Salary Remaining : $316,860
Tom Gilbert (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Michael Stone $750,000 (1)
-Salary Remaining : $316,860
Roman Polak $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players24
Salary Commitment
Year 35 : $77,615,790
Year 36 : $64,747,499
Year 37 : $52,359,166
Year 38 : $38,850,833
Salary Average Commitment
Year 35 : $71,896,624
Year 36 : $59,272,499
Year 37 : $52,359,166
Year 38 : $38,850,833
Salary Cap with 1 Way Contract
Year 35 : $77,615,790
Year 36 : $64,747,499
Year 37 : $52,359,166
Year 38 : $38,850,833

Farm Players Salaries

Sonny Milano $170,000 (2)
Salary Remaining : $69,484
Juuso Valimaki $155,000 (4)
Salary Remaining : $63,353
Jonas Siegenthaler $112,500 (4)
Salary Remaining : $45,982
Joshua Ho-Sang $92,500 (1)
Salary Remaining : $37,808
Alexander Alexeyev $89,417 (2)
Salary Remaining : $36,547
Timothy Lijegren $86,333 (2)
Salary Remaining : $35,287
Brett Leason $84,250 (2)
Salary Remaining : $34,436
Nikita Nesterov $75,000 (1)
Salary Remaining : $30,655
Tomas Hyka $75,000 (3)
Salary Remaining : $30,655
Nikita Scherbak $75,000 (2)
Salary Remaining : $30,655
Dominic Turgeon $75,000 (1)
Salary Remaining : $30,655
Troy Grosenick $75,000 (1)
Salary Remaining : $30,655
Ville Pokka $75,000 (3)
Salary Remaining : $30,655
Emile Poirier $75,000 (1)
Salary Remaining : $30,655
Martin Frk $72,500 (3)
Salary Remaining : $29,633
Matthew Highmore $72,500 (2)
Salary Remaining : $29,633
Brendan Leipsic $70,000 (1)
Salary Remaining : $28,611
Trevor Carrick $70,000 (2)
Salary Remaining : $28,611
Jon Gillies $70,000 (1)
Salary Remaining : $28,611
Artyom Zagidulin $70,000 (2)
Salary Remaining : $28,611
Total Farm Players20
Salary Commitment
Year 35 : $1,740,000
Year 36 : $1,207,500
Year 37 : $490,000
Year 38 : $267,500
Salary Average Commitment
Year 35 : $1,730,000
Year 36 : $1,207,500
Year 37 : $490,000
Year 38 : $267,500

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
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 : 1000 - $280 - 702 - 70.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 980 - 98.02%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %12,602 - 70.01%
Average Income per Game$1,824,748
Year to Date Revenue$43,793,946
Farm
Home Games Left16
Average Attendance - %2,907 - 96.89%
Average Income per Game$110,876
Year to Date Revenue$2,771,905

Expense

Pro Players Total Salaries$79,141,000
Farm Players Total Salaries$1,960,600
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value($2,575,000)
Pro Year To Date Expenses$45,678,320
Farm Year To Date Expenses$1,381,975
Pro Salary Cap To Date$44,523,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,020,712
Farm Estimated Season Revenue$1,774,019
Pro Remaining Season Days109
Pro Expenses Per Days$314,500
Pro Estimated Expenses$34,280,500
Farm Remaining Season Days103
Farm Expenses Per Days$9,169
Farm Estimated Expenses$944,407
Estimated Season Expenses$35,224,907
Estimated Season Salary Cap$75,383,804
Estimate Under Maximum Salary Cap of $81,500,000$6,116,196
Estimate Over Minimum Salary Cap of $60,200,000 $15,183,804
Current Bank Account$4,515,871
Projected Bank Account$2,085,695

Pro Players Salaries

Mark Stone $9,500,000 (4)
-Salary Remaining : $4,013,566
Aaron Ekblad (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $3,168,605
Nico Hischier $7,250,000 (8)
-Salary Remaining : $3,062,984
Evander Kane $7,000,000 (2)
-Salary Remaining : $2,957,364
Connor Hellebuyck $6,166,000 (3)
-Salary Remaining : $2,605,016
Tomas Hertl (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $2,376,453
Mika Zibanejad (1 Way Contract) $5,350,000 (5)
-Salary Remaining : $2,260,271
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,112,403
Brett Pesce $4,025,000 (2)
-Salary Remaining : $1,700,484
Tanner Pearson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,584,302
Chandler Stephenson $2,750,000 (6)
-Salary Remaining : $1,161,822
Ryan Ellis (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,056,202
Alex Iafallo $2,425,000 (5)
-Salary Remaining : $1,024,516
Laurent Brossoit $1,500,000 (3)
-Salary Remaining : $633,721
Riley Stillman $1,350,000 (6)
-Salary Remaining : $570,349
Nicolas Aube-Kubel $1,075,000 (3)
-Salary Remaining : $454,167
Ilya Lyubushkin $950,000 (4)
-Salary Remaining : $401,357
Alexander Volkov $925,000 (2)
-Salary Remaining : $390,795
Logan Thompson $800,000 (2)
-Salary Remaining : $337,984
John Hayden $750,000 (2)
-Salary Remaining : $316,860
Frederick Gaudreau $750,000 (3)
-Salary Remaining : $316,860
Zdeno Chara (1 Way Contract) $750,000 (3)
-Salary Remaining : $316,860
Chris Tierney $750,000 (4)
-Salary Remaining : $316,860
Matt Roy $700,000 (2)
-Salary Remaining : $295,736
Total Pro Players24
Salary Commitment
Year 35 : $79,141,000
Year 36 : $71,641,000
Year 37 : $46,191,000
Year 38 : $30,325,000
Salary Average Commitment
Year 35 : $79,141,000
Year 36 : $71,641,000
Year 37 : $46,191,000
Year 38 : $30,325,000
Salary Cap with 1 Way Contract
Year 35 : $79,141,000
Year 36 : $71,641,000
Year 37 : $46,191,000
Year 38 : $30,325,000

Farm Players Salaries

Christian Djoos $100,000 (1)
Salary Remaining : $40,873
Cedric Paquette $95,000 (4)
Salary Remaining : $38,829
Brinson Pasichnuk $92,500 (2)
Salary Remaining : $37,808
Alexei Melnichuk $92,500 (2)
Salary Remaining : $37,808
Cayden Primeau $88,100 (2)
Salary Remaining : $36,009
Nick Seeler $75,000 (4)
Salary Remaining : $30,655
Travis Boyd $75,000 (4)
Salary Remaining : $30,655
Alex Friesen $75,000 (3)
Salary Remaining : $30,655
Alex Petrovic $75,000 (2)
Salary Remaining : $30,655
Stefan Legien $75,000 (3)
Salary Remaining : $30,655
Jayson Megna $75,000 (1)
Salary Remaining : $30,655
Cody Goloubef $75,000 (1)
Salary Remaining : $30,655
Blake Pietila $75,000 (1)
Salary Remaining : $30,655
Cameron Hughes $75,000 (2)
Salary Remaining : $30,655
Matt Kennedy $75,000 (1)
Salary Remaining : $30,655
Rourke Chartier $75,000 (4)
Salary Remaining : $30,655
Sam Carrick $75,000 (4)
Salary Remaining : $30,655
Jason Kasdorf $75,000 (1)
Salary Remaining : $30,655
Max Veronneau $75,000 (4)
Salary Remaining : $30,655
David Warsofsky $75,000 (1)
Salary Remaining : $30,655
Kevin Gravel (Out of Payroll) $75,000 (4)
Salary Remaining : $30,655
Tyrell Goulbourne $75,000 (4)
Salary Remaining : $30,655
Darren Dietz $75,000 (4)
Salary Remaining : $30,655
Steven Lorentz $72,500 (2)
Salary Remaining : $29,633
Chase De Leo $70,000 (1)
Salary Remaining : $28,611
Total Farm Players25
Salary Commitment
Year 35 : $1,960,600
Year 36 : $1,340,600
Year 37 : $845,000
Year 38 : $695,000
Salary Average Commitment
Year 35 : $1,960,600
Year 36 : $1,340,600
Year 37 : $845,000
Year 38 : $695,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $95 - 5,813 - 83.05%
Level 2: 5500 - $69 - 4,001 - 72.74%
Level 3: 2750 - $40 - 2,140 - 77.80%
Level 4: 4500 - $28 - 3,154 - 70.08%
Luxury : 1250 - $190 - 1,036 - 82.89%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.95%
Farm Level 2: 1000 - $15 - 961 - 96.06%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16,143 - 76.87%
Average Income per Game$1,618,717
Year to Date Revenue$38,849,202
Farm
Home Games Left16
Average Attendance - %2,840 - 94.65%
Average Income per Game$108,238
Year to Date Revenue$2,705,948

Expense

Pro Players Total Salaries$61,161,667
Farm Players Total Salaries$2,457,583
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$35,864,916
Farm Year To Date Expenses$1,659,221
Pro Salary Cap To Date$35,576,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,518,185
Farm Estimated Season Revenue$1,731,807
Pro Remaining Season Days109
Pro Expenses Per Days$238,999
Pro Estimated Expenses$26,050,891
Farm Remaining Season Days103
Farm Expenses Per Days$11,141
Farm Estimated Expenses$1,147,523
Estimated Season Expenses$27,198,414
Estimated Season Salary Cap$61,915,803
Estimate Under Maximum Salary Cap of $81,500,000$19,584,197
Estimate Over Minimum Salary Cap of $60,200,000 $1,715,803
Current Bank Account$144,010,042
Projected Bank Account$146,061,620

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $4,161,434
Andrei Vasilevskiy $9,500,000 (2)
-Salary Remaining : $4,013,566
Matt Duchene (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,534,884
Seth Jones (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $2,281,395
Max Domi $5,300,000 (3)
-Salary Remaining : $2,239,147
Charlie Coyle (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,351,938
Travis Hamonic (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,267,442
David Rittich $2,750,000 (2)
-Salary Remaining : $1,161,822
Oskar Sundqvist $2,750,000 (1)
-Salary Remaining : $1,161,822
Pavel Zacha $2,250,000 (1)
-Salary Remaining : $950,581
Nick Ritchie $1,500,000 (3)
-Salary Remaining : $633,721
Victor Rask (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $422,481
Michael Raffl $1,000,000 (3)
-Salary Remaining : $422,481
Jonathan Ericsson (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $422,481
Frans Nielsen $1,000,000 (3)
-Salary Remaining : $422,481
Erik Gudbranson (1 Way Contract) $1,000,000 (4)
-Salary Remaining : $422,481
Valeri Nichushkin $850,000 (1)
-Salary Remaining : $359,109
Jason Robertson $795,000 (2)
-Salary Remaining : $335,872
Nicolas Hague $791,667 (2)
-Salary Remaining : $334,464
Nicolas Roy $750,000 (2)
-Salary Remaining : $316,860
Zach Bogosian (1 Way Contract) $750,000 (2)
-Salary Remaining : $316,860
Jakub Zboril $725,000 (2)
-Salary Remaining : $306,298
Total Pro Players22
Salary Commitment
Year 35 : $61,161,667
Year 36 : $39,461,667
Year 37 : $17,000,000
Year 38 : $4,000,000
Salary Average Commitment
Year 35 : $56,811,667
Year 36 : $36,711,667
Year 37 : $17,000,000
Year 38 : $4,000,000
Salary Cap with 1 Way Contract
Year 35 : $61,161,667
Year 36 : $39,461,667
Year 37 : $17,000,000
Year 38 : $4,000,000

Farm Players Salaries

Ondrej Kase $125,000 (2)
Salary Remaining : $51,091
Louis Domingue $100,000 (4)
Salary Remaining : $40,873
Jordan Weal $100,000 (1)
Salary Remaining : $40,873
Mark Barberio $100,000 (2)
Salary Remaining : $40,873
Thomas Pihlman $80,000 (4)
Salary Remaining : $32,698
Matt Hunwick $80,000 (4)
Salary Remaining : $32,698
Petter Granberg $80,000 (4)
Salary Remaining : $32,698
Scott Sabourin $80,000 (4)
Salary Remaining : $32,698
Yann Sauve $80,000 (4)
Salary Remaining : $32,698
Tom Pyatt $80,000 (4)
Salary Remaining : $32,698
Micheal Ferland $80,000 (4)
Salary Remaining : $32,698
Tyler Gaudet $80,000 (4)
Salary Remaining : $32,698
Austin Wagner $75,917 (3)
Salary Remaining : $31,029
Boris Katchouk $75,833 (6)
Salary Remaining : $30,995
Ben Thomas $75,000 (2)
Salary Remaining : $30,655
Jeremy Davies $75,000 (2)
Salary Remaining : $30,655
John Mitchell $75,000 (1)
Salary Remaining : $30,655
Antti Tyrvainen $75,000 (1)
Salary Remaining : $30,655
Brendan Gaunce $75,000 (1)
Salary Remaining : $30,655
Eric Gelinas $75,000 (1)
Salary Remaining : $30,655
Colin McDonald $75,000 (1)
Salary Remaining : $30,655
Logan Brown $75,000 (1)
Salary Remaining : $30,655
Sergey Kalinin $75,000 (1)
Salary Remaining : $30,655
Jaroslav Janus $75,000 (2)
Salary Remaining : $30,655
Tim Gettinger $73,000 (1)
Salary Remaining : $29,837
Filip Chlapik $72,833 (1)
Salary Remaining : $29,769
James De Haas $70,000 (2)
Salary Remaining : $28,611
Antoine Bibeau $70,000 (3)
Salary Remaining : $28,611
Henrik Karlsson $70,000 (2)
Salary Remaining : $28,611
Kari Lehtonen $70,000 (2)
Salary Remaining : $28,611
John Moore $65,000 (1)
Salary Remaining : $26,567
Total Farm Players31
Salary Commitment
Year 35 : $2,457,583
Year 36 : $1,621,750
Year 37 : $961,750
Year 38 : $815,833
Salary Average Commitment
Year 35 : $2,457,583
Year 36 : $1,621,750
Year 37 : $961,750
Year 38 : $815,833

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $110 - 4,614 - 76.90%
Level 2: 5000 - $75 - 3,690 - 73.81%
Level 3: 2000 - $45 - 1,714 - 85.70%
Level 4: 4000 - $30 - 2,846 - 71.14%
Luxury : 1000 - $300 - 700 - 70.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,912 - 95.61%
Farm Level 2: 1000 - $20 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %13,564 - 75.36%
Average Income per Game$1,561,691
Year to Date Revenue$37,480,583
Farm
Home Games Left17
Average Attendance - %2,873 - 95.77%
Average Income per Game$129,201
Year to Date Revenue$3,100,815

Expense

Pro Players Total Salaries$75,688,333
Farm Players Total Salaries$1,956,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,882,390
Farm Year To Date Expenses$1,743,419
Pro Salary Cap To Date$43,391,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,548,746
Farm Estimated Season Revenue$2,196,411
Pro Remaining Season Days109
Pro Expenses Per Days$296,660
Pro Estimated Expenses$32,335,940
Farm Remaining Season Days103
Farm Expenses Per Days$11,730
Farm Estimated Expenses$1,208,190
Estimated Season Expenses$33,544,130
Estimated Season Salary Cap$75,368,455
Estimate Under Maximum Salary Cap of $81,500,000$6,131,545
Estimate Over Minimum Salary Cap of $60,200,000 $15,168,455
Current Bank Account$80,638,745
Projected Bank Account$75,839,772

Pro Players Salaries

Connor McDavid $12,500,000 (6)
-Salary Remaining : $5,281,008
Claude Giroux (1 Way Contract) $8,275,000 (4)
-Salary Remaining : $3,496,027
Brent Burns (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $3,379,845
Clayton Keller $7,150,000 (8)
-Salary Remaining : $3,020,736
Keith Yandle (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $2,682,752
Roman Josi $4,500,000 (1)
-Salary Remaining : $1,901,163
Filip Hronek $4,400,000 (6)
-Salary Remaining : $1,858,915
David Perron (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,689,922
Thomas Greiss (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $1,520,930
Philippe Myers $2,550,000 (1)
-Salary Remaining : $1,077,326
Teddy Blueger $2,200,000 (4)
-Salary Remaining : $929,457
Adam Erne $2,100,000 (2)
-Salary Remaining : $887,209
Darcy Kuemper $1,850,000 (1)
-Salary Remaining : $781,589
Robby Fabbri $975,000 (3)
-Salary Remaining : $411,919
Kirby Dach $925,000 (2)
-Salary Remaining : $390,795
Dominik Kubalik $925,000 (2)
-Salary Remaining : $390,795
Mason Appleton $900,000 (3)
-Salary Remaining : $380,233
Evan Bouchard $863,333 (5)
-Salary Remaining : $364,741
Jakub Kindl (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Erik Condra (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Jack Hillen $750,000 (3)
-Salary Remaining : $316,860
Carl Grundstrom $725,000 (2)
-Salary Remaining : $306,298
Arttu Ruotsalainen $650,000 (1)
-Salary Remaining : $274,612
Total Pro Players23
Salary Commitment
Year 35 : $75,688,333
Year 36 : $66,138,333
Year 37 : $56,713,333
Year 38 : $43,388,333
Salary Average Commitment
Year 35 : $75,113,333
Year 36 : $65,563,333
Year 37 : $56,138,333
Year 38 : $43,388,333
Salary Cap with 1 Way Contract
Year 35 : $75,688,333
Year 36 : $66,138,333
Year 37 : $56,713,333
Year 38 : $43,388,333

Farm Players Salaries

Dylan McIlrath $160,000 (1)
Salary Remaining : $65,397
Adam Gaudette $99,750 (2)
Salary Remaining : $40,771
Dominik Kahun $97,500 (3)
Salary Remaining : $39,851
Anders Lindback $85,000 (2)
Salary Remaining : $34,742
Brandon Fortunato $84,250 (2)
Salary Remaining : $34,436
Andrew Hammond $82,500 (2)
Salary Remaining : $33,720
Zayde Wisdom $82,000 (6)
Salary Remaining : $33,516
Alexey Marchenko $80,000 (2)
Salary Remaining : $32,698
Carsen Twarynski $77,583 (2)
Salary Remaining : $31,711
Cameron Hebig $75,917 (2)
Salary Remaining : $31,029
Hayden Verbeek $75,333 (2)
Salary Remaining : $30,791
Matt Taormina $75,000 (3)
Salary Remaining : $30,655
Alexander Urbom $75,000 (2)
Salary Remaining : $30,655
Brendan Perlini $75,000 (1)
Salary Remaining : $30,655
Paul Bittner $75,000 (2)
Salary Remaining : $30,655
Dwight King $75,000 (2)
Salary Remaining : $30,655
Mark McNeill $75,000 (1)
Salary Remaining : $30,655
Sergey Tolchinsky $75,000 (1)
Salary Remaining : $30,655
Peter Cehlarik $75,000 (2)
Salary Remaining : $30,655
Dylan Sikura $75,000 (1)
Salary Remaining : $30,655
Alexander Salak $75,000 (2)
Salary Remaining : $30,655
Brett Pollock $71,167 (2)
Salary Remaining : $29,088
Jeremy Bracco $70,000 (1)
Salary Remaining : $28,611
Adam Pardy $65,000 (1)
Salary Remaining : $26,567
Total Farm Players24
Salary Commitment
Year 35 : $1,956,000
Year 36 : $1,361,000
Year 37 : $254,500
Year 38 : $82,000
Salary Average Commitment
Year 35 : $1,931,000
Year 36 : $1,361,000
Year 37 : $254,500
Year 38 : $82,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $95 - 5,800 - 96.66%
Level 2: 5000 - $60 - 4,868 - 97.36%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,930 - 98.24%
Luxury : 1000 - $200 - 994 - 99.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96.88%
Farm Level 2: 1000 - $15 - 984 - 98.36%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,591 - 97.73%
Average Income per Game$1,607,117
Year to Date Revenue$38,570,808
Farm
Home Games Left17
Average Attendance - %2,921 - 97.37%
Average Income per Game$111,467
Year to Date Revenue$2,675,214

Expense

Pro Players Total Salaries$85,542,649
Farm Players Total Salaries$2,008,334
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,457,597
Farm Year To Date Expenses$1,397,470
Pro Salary Cap To Date$45,674,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,320,989
Farm Estimated Season Revenue$1,894,943
Pro Remaining Season Days109
Pro Expenses Per Days$334,661
Pro Estimated Expenses$36,478,049
Farm Remaining Season Days103
Farm Expenses Per Days$9,358
Farm Estimated Expenses$963,874
Estimated Season Expenses$37,441,923
Estimated Season Salary Cap$79,385,777
Estimate Under Maximum Salary Cap of $81,500,000$2,114,223
Estimate Over Minimum Salary Cap of $60,200,000 $19,185,777
Current Bank Account$56,866,900
Projected Bank Account$48,640,909

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
-Salary Remaining : $4,918,881
Auston Matthews $11,634,000 (7)
-Salary Remaining : $4,915,140
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $3,168,605
Alex Pietrangelo $6,500,000 (3)
-Salary Remaining : $2,746,124
John Gibson (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $2,703,876
Brock Nelson $6,000,000 (4)
-Salary Remaining : $2,534,884
Dougie Hamilton (Out of Payroll) $5,750,000 (2)
-Salary Remaining : $2,429,264
Blake Coleman $4,900,000 (4)
-Salary Remaining : $2,070,155
Vincent Trocheck (1 Way Contract) $4,750,000 (6)
-Salary Remaining : $2,006,783
Damon Severson $4,166,667 (1)
-Salary Remaining : $1,760,336
Radek Faksa (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,373,062
Brandon Carlo $2,850,000 (1)
-Salary Remaining : $1,204,070
Dmitry Kulikov (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $950,581
Ryan Hartman $1,750,000 (2)
-Salary Remaining : $739,341
Dean Kukan $1,100,000 (4)
-Salary Remaining : $464,729
Wade Allison $925,000 (2)
-Salary Remaining : $390,795
Alex Chiasson $900,000 (1)
-Salary Remaining : $380,233
Steven Kampfer $900,000 (1)
-Salary Remaining : $380,233
Nico Sturm $874,125 (2)
-Salary Remaining : $369,301
Trevor Lewis $750,000 (3)
-Salary Remaining : $316,860
Dustin Tokarski $750,000 (3)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $85,542,649
Year 36 : $76,725,982
Year 37 : $67,426,857
Year 38 : $42,276,857
Salary Average Commitment
Year 35 : $82,442,649
Year 36 : $73,625,982
Year 37 : $64,326,857
Year 38 : $39,176,857
Salary Cap with 1 Way Contract
Year 35 : $85,542,649
Year 36 : $76,725,982
Year 37 : $67,426,857
Year 38 : $42,276,857

Farm Players Salaries

Sam Vigneault $92,500 (2)
Salary Remaining : $37,808
Justin Richards $92,500 (2)
Salary Remaining : $37,808
Will Cuylle $85,083 (6)
Salary Remaining : $34,776
Michal Neuvirth $85,000 (4)
Salary Remaining : $34,742
MacKenzie Entwistle $81,167 (4)
Salary Remaining : $33,175
Tommy Cross $80,000 (1)
Salary Remaining : $32,698
Martin Pospisil $79,667 (4)
Salary Remaining : $32,562
Andrew Sturtz $76,750 (2)
Salary Remaining : $31,370
Yuri Alexandrov $75,000 (2)
Salary Remaining : $30,655
Brendan Warren $75,000 (2)
Salary Remaining : $30,655
Chris Wagner $75,000 (2)
Salary Remaining : $30,655
Brad Stuart $75,000 (4)
Salary Remaining : $30,655
Luca Sbisa $75,000 (4)
Salary Remaining : $30,655
Kyle Clifford $75,000 (3)
Salary Remaining : $30,655
Andy Wozniewski $75,000 (4)
Salary Remaining : $30,655
David Backes $75,000 (3)
Salary Remaining : $30,655
Brett Festerling $75,000 (2)
Salary Remaining : $30,655
Thomas McCollum $75,000 (4)
Salary Remaining : $30,655
Christian Folin $75,000 (3)
Salary Remaining : $30,655
Brent Regner $75,000 (2)
Salary Remaining : $30,655
Matt Corrente $75,000 (2)
Salary Remaining : $30,655
Niklas Hansson $75,000 (4)
Salary Remaining : $30,655
Andy Chiodo $75,000 (2)
Salary Remaining : $30,655
Alexandre Fortin $70,667 (2)
Salary Remaining : $28,884
Calvin Thurkauf $70,000 (1)
Salary Remaining : $28,611
Michael Houser $70,000 (2)
Salary Remaining : $28,611
Total Farm Players26
Salary Commitment
Year 35 : $2,008,334
Year 36 : $1,858,334
Year 37 : $930,917
Year 38 : $705,917
Salary Average Commitment
Year 35 : $2,008,334
Year 36 : $1,858,334
Year 37 : $930,917
Year 38 : $705,917

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 5,765 - 96.08%
Level 2: 5000 - $60 - 4,905 - 98.10%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,975 - 99.37%
Luxury : 1000 - $200 - 993 - 99.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,922 - 96.11%
Farm Level 2: 1000 - $12 - 997 - 99.67%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,637 - 97.98%
Average Income per Game$1,606,438
Year to Date Revenue$38,554,507
Farm
Home Games Left17
Average Attendance - %2,919 - 97.29%
Average Income per Game$99,183
Year to Date Revenue$2,380,380

Expense

Pro Players Total Salaries$67,950,000
Farm Players Total Salaries$2,301,084
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,254,882
Farm Year To Date Expenses$1,634,141
Pro Salary Cap To Date$38,645,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,309,442
Farm Estimated Season Revenue$1,686,102
Pro Remaining Season Days109
Pro Expenses Per Days$287,597
Pro Estimated Expenses$31,348,073
Farm Remaining Season Days103
Farm Expenses Per Days$11,115
Farm Estimated Expenses$1,144,845
Estimated Season Expenses$32,492,918
Estimated Season Salary Cap$67,352,905
Estimate Under Maximum Salary Cap of $81,500,000$14,147,095
Estimate Over Minimum Salary Cap of $60,200,000 $7,152,905
Current Bank Account$74,333,632
Projected Bank Account$70,836,258

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,379,845
Josh Morrissey $6,250,000 (4)
-Salary Remaining : $2,640,504
Philipp Grubauer $5,900,000 (4)
-Salary Remaining : $2,492,636
Esa Lindell (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $2,450,388
Josh Anderson $5,500,000 (1)
-Salary Remaining : $2,323,643
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $2,260,271
Mikhail Sergachev $4,800,000 (5)
-Salary Remaining : $2,027,907
Anthony Cirelli $4,800,000 (4)
-Salary Remaining : $2,027,907
J.T. Compher $3,500,000 (2)
-Salary Remaining : $1,478,682
Kevin Fiala $3,000,000 (1)
-Salary Remaining : $1,267,442
Warren Foegele $2,750,000 (4)
-Salary Remaining : $1,161,822
Ivan Barbashev $2,250,000 (4)
-Salary Remaining : $950,581
Jordan Greenway $2,100,000 (2)
-Salary Remaining : $887,209
Sean Kuraly $1,275,000 (2)
-Salary Remaining : $538,663
Josh Archibald $1,250,000 (1)
-Salary Remaining : $528,101
Connor Clifton $1,000,000 (2)
-Salary Remaining : $422,481
Carter Verhaeghe $1,000,000 (2)
-Salary Remaining : $422,481
Keith Kinkaid $1,000,000 (4)
-Salary Remaining : $422,481
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $390,795
Jacob MacDonald $750,000 (2)
-Salary Remaining : $316,860
Robert Bortuzzo $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $67,950,000
Year 36 : $48,525,000
Year 37 : $33,550,000
Year 38 : $33,550,000
Salary Average Commitment
Year 35 : $67,675,000
Year 36 : $48,525,000
Year 37 : $33,550,000
Year 38 : $33,550,000
Salary Cap with 1 Way Contract
Year 35 : $67,950,000
Year 36 : $48,525,000
Year 37 : $33,550,000
Year 38 : $33,550,000

Farm Players Salaries

Paul LaDue $97,500 (1)
Salary Remaining : $39,851
Otto Leskinen $92,500 (1)
Salary Remaining : $37,808
Robert Thomas $89,417 (1)
Salary Remaining : $36,547
Ryan Collins $88,083 (1)
Salary Remaining : $36,002
William Borgen $86,417 (1)
Salary Remaining : $35,321
Oscar Steen $80,917 (2)
Salary Remaining : $33,073
Ivan Prosvetov $80,917 (2)
Salary Remaining : $33,073
Sven Andrighetto $75,000 (1)
Salary Remaining : $30,655
Nick Lappin $75,000 (2)
Salary Remaining : $30,655
Daniil Zharkov $75,000 (1)
Salary Remaining : $30,655
John Gilmour $75,000 (1)
Salary Remaining : $30,655
Cole Cassels $75,000 (2)
Salary Remaining : $30,655
Brody Sutter $75,000 (1)
Salary Remaining : $30,655
Kenton Helgesen $75,000 (4)
Salary Remaining : $30,655
Zach Nastasiuk $75,000 (4)
Salary Remaining : $30,655
Connor Hobbs $75,000 (4)
Salary Remaining : $30,655
Michael Vecchione $75,000 (1)
Salary Remaining : $30,655
Manuel Wiederer $75,000 (4)
Salary Remaining : $30,655
Spencer Smallman $75,000 (2)
Salary Remaining : $30,655
Anthony Stolarz $75,000 (1)
Salary Remaining : $30,655
Devin Sideroff $72,833 (1)
Salary Remaining : $29,769
Anton Slepyshev $72,500 (3)
Salary Remaining : $29,633
Michael McNiven $72,500 (3)
Salary Remaining : $29,633
Daniel Carr $71,500 (1)
Salary Remaining : $29,224
Nikita Popugaev $71,000 (1)
Salary Remaining : $29,020
Nick Moutrey $70,000 (2)
Salary Remaining : $28,611
Brett Lernout $70,000 (3)
Salary Remaining : $28,611
Andreas Englund $70,000 (1)
Salary Remaining : $28,611
Tobias Lindberg $70,000 (3)
Salary Remaining : $28,611
Rinat Valiev $70,000 (3)
Salary Remaining : $28,611
Joonas Lyytinen $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 35 : $2,301,084
Year 36 : $1,111,834
Year 37 : $655,000
Year 38 : $300,000
Salary Average Commitment
Year 35 : $2,279,667
Year 36 : $1,111,834
Year 37 : $655,000
Year 38 : $300,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,887 - 98.11%
Level 2: 5000 - $60 - 4,887 - 97.74%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,884 - 97.09%
Luxury : 1000 - $200 - 997 - 99.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,947 - 97.33%
Farm Level 2: 1000 - $15 - 989 - 98.88%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,654 - 98.08%
Average Income per Game$1,685,337
Year to Date Revenue$40,448,099
Farm
Home Games Left17
Average Attendance - %2,935 - 97.84%
Average Income per Game$111,998
Year to Date Revenue$2,687,956

Expense

Pro Players Total Salaries$94,889,323
Farm Players Total Salaries$2,267,666
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value($13,800,000)
Pro Year To Date Expenses$51,145,893
Farm Year To Date Expenses$1,544,833
Pro Salary Cap To Date$50,712,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,650,737
Farm Estimated Season Revenue$1,903,969
Pro Remaining Season Days109
Pro Expenses Per Days$370,695
Pro Estimated Expenses$40,405,755
Farm Remaining Season Days103
Farm Expenses Per Days$10,388
Farm Estimated Expenses$1,069,964
Estimated Season Expenses$41,475,719
Estimated Season Salary Cap$77,001,642
Estimate Under Maximum Salary Cap of $81,500,000$4,498,358
Estimate Over Minimum Salary Cap of $60,200,000 $16,801,642
Current Bank Account$29,075,327
Projected Bank Account$18,154,314

Pro Players Salaries

Alex Killorn (1 Way Contract) $15,600,000 (1)
-Salary Remaining : $6,590,698
Evgeni Malkin (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $4,013,566
Phil Kessel (1 Way Contract) $7,955,990 (2)
-Salary Remaining : $3,361,252
David Krejci (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $3,062,984
Kris Letang (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $3,062,984
Marc-Andre Fleury (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $2,957,364
Patrice Bergeron (1 Way Contract) $6,875,000 (4)
-Salary Remaining : $2,904,554
Tomas Tatar $5,300,000 (1)
-Salary Remaining : $2,239,147
Justin Faulk $4,833,333 (1)
-Salary Remaining : $2,041,990
Mattias Ekholm (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,584,302
Jamie Oleksiak $3,750,000 (3)
-Salary Remaining : $1,584,302
Craig Smith $3,100,000 (6)
-Salary Remaining : $1,309,690
Joel Armia $2,600,000 (3)
-Salary Remaining : $1,098,450
Nick Leddy (1 Way Contract) $1,875,000 (3)
-Salary Remaining : $792,151
Erik Haula $1,750,000 (3)
-Salary Remaining : $739,341
Nic Dowd $1,450,000 (3)
-Salary Remaining : $612,597
Devon Toews $1,400,000 (2)
-Salary Remaining : $591,473
Thatcher Demko $1,050,000 (1)
-Salary Remaining : $443,605
Michael Bunting $950,000 (4)
-Salary Remaining : $401,357
Jason Spezza (1 Way Contract) $900,000 (1)
-Salary Remaining : $380,233
Milan Lucic (1 Way Contract) $750,000 (3)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $94,889,323
Year 36 : $63,455,990
Year 37 : $46,850,000
Year 38 : $34,675,000
Salary Average Commitment
Year 35 : $90,239,323
Year 36 : $63,455,990
Year 37 : $46,850,000
Year 38 : $34,675,000
Salary Cap with 1 Way Contract
Year 35 : $94,889,323
Year 36 : $63,455,990
Year 37 : $46,850,000
Year 38 : $34,675,000

Farm Players Salaries

Slater Koekkoek $120,000 (4)
Salary Remaining : $49,048
Dominic Toninato $110,000 (4)
Salary Remaining : $44,960
Brandon Manning $95,000 (2)
Salary Remaining : $38,829
Antti Suomela $92,500 (4)
Salary Remaining : $37,808
Kevin Boyle $90,000 (4)
Salary Remaining : $36,786
Joakim Nygard $87,500 (4)
Salary Remaining : $35,764
Alex Nylander $86,333 (1)
Salary Remaining : $35,287
Niklas Svedberg $85,000 (2)
Salary Remaining : $34,742
Libor Hajek $83,333 (1)
Salary Remaining : $34,061
Tim Schaller $80,500 (1)
Salary Remaining : $32,903
Nick Shore $75,000 (1)
Salary Remaining : $30,655
Brandon Prust $75,000 (2)
Salary Remaining : $30,655
Martin Gernat $75,000 (2)
Salary Remaining : $30,655
Erik Gustafsson $75,000 (4)
Salary Remaining : $30,655
Liam O'Brien $75,000 (4)
Salary Remaining : $30,655
Andrey Pedan $75,000 (2)
Salary Remaining : $30,655
Miikka Salomaki $75,000 (3)
Salary Remaining : $30,655
Kerby Rychel $75,000 (2)
Salary Remaining : $30,655
Jonathan Racine $75,000 (2)
Salary Remaining : $30,655
Boo Nieves $75,000 (4)
Salary Remaining : $30,655
Nikita Soshnikov $75,000 (2)
Salary Remaining : $30,655
J.C. Lipon $75,000 (2)
Salary Remaining : $30,655
Nicklas Jensen $75,000 (2)
Salary Remaining : $30,655
Saku Maenalanen $75,000 (2)
Salary Remaining : $30,655
Chad Johnson $75,000 (4)
Salary Remaining : $30,655
Anthony Angello $72,500 (2)
Salary Remaining : $29,633
Chris Bigras $70,000 (1)
Salary Remaining : $28,611
Marcus Hogberg $70,000 (1)
Salary Remaining : $28,611
Total Farm Players28
Salary Commitment
Year 35 : $2,267,666
Year 36 : $1,802,500
Year 37 : $875,000
Year 38 : $800,000
Salary Average Commitment
Year 35 : $2,267,666
Year 36 : $1,802,500
Year 37 : $875,000
Year 38 : $800,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,736 - 95.60%
Level 2: 5000 - $60 - 4,831 - 96.63%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,963 - 99.07%
Luxury : 1000 - $200 - 992 - 99.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.35%
Farm Level 2: 1000 - $10 - 1,000 - 99.96%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,522 - 97.35%
Average Income per Game$1,635,082
Year to Date Revenue$39,241,962
Farm
Home Games Left16
Average Attendance - %2,967 - 98.89%
Average Income per Game$93,155
Year to Date Revenue$2,328,884

Expense

Pro Players Total Salaries$57,309,753
Farm Players Total Salaries$1,955,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$16,500,000
Pro Year To Date Expenses$34,853,816
Farm Year To Date Expenses$1,479,354
Pro Salary Cap To Date$33,652,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,796,390
Farm Estimated Season Revenue$1,490,486
Pro Remaining Season Days109
Pro Expenses Per Days$226,007
Pro Estimated Expenses$24,634,763
Farm Remaining Season Days103
Farm Expenses Per Days$9,742
Farm Estimated Expenses$1,003,426
Estimated Season Expenses$25,638,189
Estimated Season Salary Cap$73,382,901
Estimate Under Maximum Salary Cap of $81,500,000$8,117,099
Estimate Over Minimum Salary Cap of $60,200,000 $13,182,901
Current Bank Account$15,476,799
Projected Bank Account$19,125,486

Pro Players Salaries

Zach Parise $12,666,420 (1)
-Salary Remaining : $5,351,317
Nikita Kucherov (1 Way Contract) $9,500,000 (5)
-Salary Remaining : $4,013,566
Jason Zucker $5,500,000 (2)
-Salary Remaining : $2,323,643
Pierre-Luc Dubois $5,000,000 (2)
-Salary Remaining : $2,112,403
Brock McGinn $5,000,000 (4)
-Salary Remaining : $2,112,403
Petr Mrazek (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $1,320,252
Matt Tennyson $2,300,000 (4)
-Salary Remaining : $971,705
Chad Ruhwedel (Out of Payroll) $1,600,000 (1)
-Salary Remaining : $675,969
Antoine Roussel $1,500,000 (1)
-Salary Remaining : $633,721
Jesper Boqvist $925,000 (2)
-Salary Remaining : $390,795
Jack Hughes $925,000 (2)
-Salary Remaining : $390,795
Alexis Lafrenière $925,000 (4)
-Salary Remaining : $390,795
Cole Caufield $880,833 (4)
-Salary Remaining : $372,135
Brian Gibbons (1 Way Contract) $850,000 (1)
-Salary Remaining : $359,109
Brendan Guhle $800,000 (2)
-Salary Remaining : $337,984
Andrei Kostitsyn $750,000 (4)
-Salary Remaining : $316,860
Joe Finley $750,000 (4)
-Salary Remaining : $316,860
Jack Johnson (1 Way Contract) $750,000 (4)
-Salary Remaining : $316,860
Taylor Fedun $737,500 (1)
-Salary Remaining : $311,579
Madison Bowey (Out of Payroll) $725,000 (2)
-Salary Remaining : $306,298
Gabriel Bourque $700,000 (1)
-Salary Remaining : $295,736
Jeff Zatkoff (1 Way Contract) $700,000 (1)
-Salary Remaining : $295,736
Jeff Frazee $700,000 (2)
-Salary Remaining : $295,736
Total Pro Players23
Salary Commitment
Year 35 : $57,309,753
Year 36 : $35,430,833
Year 37 : $20,855,833
Year 38 : $20,855,833
Salary Average Commitment
Year 35 : $57,309,753
Year 36 : $35,430,833
Year 37 : $20,855,833
Year 38 : $20,855,833
Salary Cap with 1 Way Contract
Year 35 : $57,309,753
Year 36 : $35,430,833
Year 37 : $20,855,833
Year 38 : $20,855,833

Farm Players Salaries

Joe Morrow $80,000 (1)
Salary Remaining : $32,698
Jeff Deslauriers $75,000 (4)
Salary Remaining : $30,655
Antti Niemi $75,000 (4)
Salary Remaining : $30,655
Matt Cooke $75,000 (4)
Salary Remaining : $30,655
Dainius Zubrus $75,000 (4)
Salary Remaining : $30,655
Lauri Korpikoski $75,000 (3)
Salary Remaining : $30,655
Garnet Exelby $75,000 (4)
Salary Remaining : $30,655
Andrew MacDonald $75,000 (4)
Salary Remaining : $30,655
Marian Gaborik $75,000 (4)
Salary Remaining : $30,655
Alexei Ponikarovsky $75,000 (2)
Salary Remaining : $30,655
Nikolai Zherdev $75,000 (1)
Salary Remaining : $30,655
Steven Reinprecht $75,000 (1)
Salary Remaining : $30,655
Stephen Weiss $75,000 (1)
Salary Remaining : $30,655
Joonas Rask $75,000 (1)
Salary Remaining : $30,655
Daniel Paille $75,000 (2)
Salary Remaining : $30,655
Alexander Semin $75,000 (4)
Salary Remaining : $30,655
Matt Moulson $75,000 (2)
Salary Remaining : $30,655
Simon Despres $75,000 (3)
Salary Remaining : $30,655
Danny Syvret $75,000 (4)
Salary Remaining : $30,655
Jan Hejda $75,000 (4)
Salary Remaining : $30,655
Patrick Coulombe $75,000 (1)
Salary Remaining : $30,655
Shane O'Brien $75,000 (4)
Salary Remaining : $30,655
Zenon Konopka $75,000 (2)
Salary Remaining : $30,655
Jared Cowen $75,000 (4)
Salary Remaining : $30,655
Brian Boucher $75,000 (3)
Salary Remaining : $30,655
Anton Babchuk $75,000 (2)
Salary Remaining : $30,655
Total Farm Players26
Salary Commitment
Year 35 : $1,955,000
Year 36 : $1,500,000
Year 37 : $1,125,000
Year 38 : $900,000
Salary Average Commitment
Year 35 : $1,955,000
Year 36 : $1,500,000
Year 37 : $1,125,000
Year 38 : $900,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - $97 - 5,881 - 90.48%
Level 2: 6000 - $57 - 5,113 - 85.21%
Level 3: 3500 - $35 - 2,450 - 70.00%
Level 4: 4500 - $20 - 4,120 - 91.55%
Luxury : 1500 - $197 - 1,073 - 71.55%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1,955 - 97.75%
Farm Level 2: 1000 - $15 - 994 - 99.36%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18,637 - 84.71%
Average Income per Game$1,676,007
Year to Date Revenue$40,224,169
Farm
Home Games Left16
Average Attendance - %2,949 - 98.29%
Average Income per Game$112,491
Year to Date Revenue$2,812,279

Expense

Pro Players Total Salaries$48,654,167
Farm Players Total Salaries$2,625,000
Coaches Total Salaries$1,167,755
Luxury Taxe Total$0
Special Salary Cap Value$16,150,000
Pro Year To Date Expenses$29,569,660
Farm Year To Date Expenses$1,946,834
Pro Salary Cap To Date$29,280,898
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,492,120
Farm Estimated Season Revenue$1,799,859
Pro Remaining Season Days109
Pro Expenses Per Days$190,520
Pro Estimated Expenses$20,766,680
Farm Remaining Season Days103
Farm Expenses Per Days$13,066
Farm Estimated Expenses$1,345,798
Estimated Season Expenses$22,112,478
Estimated Season Salary Cap$65,986,336
Estimate Under Maximum Salary Cap of $81,500,000$15,513,664
Estimate Over Minimum Salary Cap of $60,200,000 $5,786,336
Current Bank Account$49,642,491
Projected Bank Account$57,821,992

Pro Players Salaries

Vinnie Hinostroza $15,600,000 (1)
-Salary Remaining : $6,590,698
Cale Makar $9,000,000 (10)
-Salary Remaining : $3,802,326
Antti Raanta $4,250,000 (3)
-Salary Remaining : $1,795,543
Austin Watson $3,000,000 (1)
-Salary Remaining : $1,267,442
Casey Mittelstadt $2,500,000 (6)
-Salary Remaining : $1,056,202
Jaroslav Halak $1,500,000 (2)
-Salary Remaining : $633,721
Brandon Pirri $1,250,000 (3)
-Salary Remaining : $528,101
Nicolas Petan $975,000 (3)
-Salary Remaining : $411,919
Kaapo Kakko $925,000 (2)
-Salary Remaining : $390,795
Elias Pettersson $925,000 (1)
-Salary Remaining : $390,795
Trevor Zegras $925,000 (4)
-Salary Remaining : $390,795
Quinn Hughes $916,667 (1)
-Salary Remaining : $387,274
Adam Boqvist $894,167 (2)
-Salary Remaining : $377,768
Erik Brannstrom $863,333 (3)
-Salary Remaining : $364,741
Andrew Ladd (1 Way Contract) $775,000 (2)
-Salary Remaining : $327,422
Dion Phaneuf (1 Way Contract) $755,000 (2)
-Salary Remaining : $318,973
Toby Enstrom $750,000 (4)
-Salary Remaining : $316,860
Bud Holloway $750,000 (3)
-Salary Remaining : $316,860
Dylan Labbe $700,000 (1)
-Salary Remaining : $295,736
Brent Krahn $700,000 (1)
-Salary Remaining : $295,736
Simon Gamache $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players21
Salary Commitment
Year 35 : $48,654,167
Year 36 : $26,112,500
Year 37 : $21,263,333
Year 38 : $13,175,000
Salary Average Commitment
Year 35 : $48,387,500
Year 36 : $26,112,500
Year 37 : $21,263,333
Year 38 : $13,175,000
Salary Cap with 1 Way Contract
Year 35 : $48,654,167
Year 36 : $26,112,500
Year 37 : $21,263,333
Year 38 : $13,175,000

Farm Players Salaries

Henrik Lundqvist $125,000 (3)
Salary Remaining : $51,091
Ryan Sproul $85,000 (4)
Salary Remaining : $34,742
Mirco Mueller $85,000 (4)
Salary Remaining : $34,742
Aaron Johnson $85,000 (3)
Salary Remaining : $34,742
Oliver Roy $80,000 (2)
Salary Remaining : $32,698
Daniel Brickley $80,000 (4)
Salary Remaining : $32,698
Zach Trotman $80,000 (4)
Salary Remaining : $32,698
Ryan Malone $75,000 (4)
Salary Remaining : $30,655
Viktor Antipin $75,000 (4)
Salary Remaining : $30,655
Jason Pominville $75,000 (2)
Salary Remaining : $30,655
Stuart Percy $75,000 (4)
Salary Remaining : $30,655
Brendan Shinnimin $75,000 (2)
Salary Remaining : $30,655
Jaromir Jagr $75,000 (2)
Salary Remaining : $30,655
Adam Clendening $75,000 (3)
Salary Remaining : $30,655
Anthony Stewart $75,000 (3)
Salary Remaining : $30,655
B.J. Crombeen $75,000 (4)
Salary Remaining : $30,655
Steve Downie $75,000 (2)
Salary Remaining : $30,655
Adam Polasek $75,000 (4)
Salary Remaining : $30,655
Tuomo Ruutu $75,000 (3)
Salary Remaining : $30,655
Ben Smith $75,000 (3)
Salary Remaining : $30,655
Geoff Platt $75,000 (3)
Salary Remaining : $30,655
Michael Vernace $75,000 (4)
Salary Remaining : $30,655
Hunter Shinkaruk $75,000 (3)
Salary Remaining : $30,655
Zach Redmond $75,000 (2)
Salary Remaining : $30,655
Nick Spaling $75,000 (3)
Salary Remaining : $30,655
Ryan Russell $75,000 (2)
Salary Remaining : $30,655
RJ Umberger $75,000 (2)
Salary Remaining : $30,655
Nicholas Walters $75,000 (4)
Salary Remaining : $30,655
Daniel O'Regan $75,000 (3)
Salary Remaining : $30,655
Rob O'Gara $75,000 (2)
Salary Remaining : $30,655
Stephane Da Costa $70,000 (1)
Salary Remaining : $28,611
Matt D'Agostini $70,000 (1)
Salary Remaining : $28,611
Juho Olkinuora $70,000 (1)
Salary Remaining : $28,611
Brad Thiessen $70,000 (1)
Salary Remaining : $28,611
Total Farm Players34
Salary Commitment
Year 35 : $2,625,000
Year 36 : $2,345,000
Year 37 : $1,665,000
Year 38 : $855,000
Salary Average Commitment
Year 35 : $2,625,000
Year 36 : $2,345,000
Year 37 : $1,665,000
Year 38 : $855,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6207 - $95 - 5,825 - 93.85%
Level 2: 4288 - $60 - 4,288 - 100.00%
Level 3: 3565 - $24 - 2,543 - 71.32%
Level 4: 4995 - $18 - 4,196 - 84.00%
Luxury : 995 - $194 - 993 - 99.81%
Total Capacity :20050
Farm
Farm Level 1: 2000 - $35 - 1,940 - 97.01%
Farm Level 2: 1000 - $15 - 987 - 98.70%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,845 - 89.00%
Average Income per Game$1,538,833
Year to Date Revenue$36,931,983
Farm
Home Games Left17
Average Attendance - %2,927 - 97.57%
Average Income per Game$111,661
Year to Date Revenue$2,679,857

Expense

Pro Players Total Salaries$81,159,067
Farm Players Total Salaries$1,812,842
Coaches Total Salaries$1,655,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,103,519
Farm Year To Date Expenses$1,587,945
Pro Salary Cap To Date$46,667,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,160,155
Farm Estimated Season Revenue$1,898,232
Pro Remaining Season Days109
Pro Expenses Per Days$317,496
Pro Estimated Expenses$34,607,064
Farm Remaining Season Days103
Farm Expenses Per Days$10,765
Farm Estimated Expenses$1,108,795
Estimated Season Expenses$35,715,859
Estimated Season Salary Cap$80,955,658
Estimate Under Maximum Salary Cap of $81,500,000$544,342
Estimate Over Minimum Salary Cap of $60,200,000 $20,755,658
Current Bank Account$79,608,076
Projected Bank Account$71,950,604

Pro Players Salaries

Jakub Voracek $8,250,000 (1)
-Salary Remaining : $3,485,465
William Nylander $6,962,366 (4)
-Salary Remaining : $2,941,465
Mark Giordano (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $2,851,744
Sean Monahan (1 Way Contract) $6,375,000 (2)
-Salary Remaining : $2,693,314
Jesperi Kotkaniemi $6,100,035 (2)
-Salary Remaining : $2,577,147
Michael Del Zotto $6,100,000 (4)
-Salary Remaining : $2,577,132
Timo Meier $6,000,000 (4)
-Salary Remaining : $2,534,884
TJ Brodie (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,112,403
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $2,049,031
Jakob Chychrun $4,600,000 (7)
-Salary Remaining : $1,943,411
Braden Holtby $4,300,000 (4)
-Salary Remaining : $1,816,667
Brandon Sutter (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $1,161,822
Valtteri Filppula (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $950,581
Ilya Sorokin $2,000,000 (4)
-Salary Remaining : $844,961
Rudolfs Balcers $1,550,000 (4)
-Salary Remaining : $654,845
Sammy Blais $1,500,000 (4)
-Salary Remaining : $633,721
Josh Brown $1,500,000 (4)
-Salary Remaining : $633,721
Matthew Benning $1,050,000 (4)
-Salary Remaining : $443,605
Rasmus Dahlin $925,000 (1)
-Salary Remaining : $390,795
Cody Glass $863,333 (2)
-Salary Remaining : $364,741
Patrick Marleau $750,000 (3)
-Salary Remaining : $316,860
Alexandre Carrier $733,333 (4)
-Salary Remaining : $309,819
Total Pro Players22
Salary Commitment
Year 35 : $81,159,067
Year 36 : $67,134,067
Year 37 : $47,045,699
Year 38 : $46,295,699
Salary Average Commitment
Year 35 : $81,159,068
Year 36 : $67,134,068
Year 37 : $47,045,700
Year 38 : $46,295,700
Salary Cap with 1 Way Contract
Year 35 : $81,159,067
Year 36 : $67,134,067
Year 37 : $47,045,699
Year 38 : $46,295,699

Farm Players Salaries

Grigori Denisenko $92,500 (4)
Salary Remaining : $37,808
Conor Timmins $92,500 (2)
Salary Remaining : $37,808
Rasmus Kupari $89,417 (2)
Salary Remaining : $36,547
Axel Jonsson Fjallby $86,000 (1)
Salary Remaining : $35,151
Lukas Jasek $85,333 (1)
Salary Remaining : $34,878
Adam Ruzicka $80,167 (2)
Salary Remaining : $32,767
Dakota Joshua $79,250 (2)
Salary Remaining : $32,392
Ivan Chekhovich $77,667 (2)
Salary Remaining : $31,745
Tyler Parsons $77,175 (2)
Salary Remaining : $31,544
David Kase $76,833 (1)
Salary Remaining : $31,404
Mikhail Berdin $75,833 (2)
Salary Remaining : $30,995
Egor Zamula $75,667 (4)
Salary Remaining : $30,927
Matthew Phillips $75,000 (2)
Salary Remaining : $30,655
Conner Bleackley $75,000 (1)
Salary Remaining : $30,655
Nelson Nogier $75,000 (1)
Salary Remaining : $30,655
Jonathan Dahlen $75,000 (2)
Salary Remaining : $30,655
Nick Ebert $75,000 (1)
Salary Remaining : $30,655
Matthew Finn $75,000 (3)
Salary Remaining : $30,655
Clark Bishop $75,000 (1)
Salary Remaining : $30,655
Francis Perron $75,000 (1)
Salary Remaining : $30,655
Rene Bourque $75,000 (1)
Salary Remaining : $30,655
Steve Mason $75,000 (2)
Salary Remaining : $30,655
John Nyberg $74,500 (1)
Salary Remaining : $30,450
Total Farm Players23
Salary Commitment
Year 35 : $1,812,842
Year 36 : $1,040,176
Year 37 : $243,167
Year 38 : $168,167
Salary Average Commitment
Year 35 : $1,812,842
Year 36 : $1,040,176
Year 37 : $243,167
Year 38 : $168,167

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 Left17
Average Attendance - %13,300 - 70.00%
Average Income per Game$2,088,450
Year to Date Revenue$50,122,800
Farm
Home Games Left16
Average Attendance - %2,100 - 70.00%
Average Income per Game$330,750
Year to Date Revenue$8,268,750

Expense

Pro Players Total Salaries$77,087,024
Farm Players Total Salaries$2,635,917
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value($3,900,000)
Pro Year To Date Expenses$45,392,145
Farm Year To Date Expenses$1,851,066
Pro Salary Cap To Date$44,872,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,503,650
Farm Estimated Season Revenue$5,292,000
Pro Remaining Season Days109
Pro Expenses Per Days$302,275
Pro Estimated Expenses$32,947,975
Farm Remaining Season Days103
Farm Expenses Per Days$12,444
Farm Estimated Expenses$1,281,732
Estimated Season Expenses$34,229,707
Estimated Season Salary Cap$73,540,216
Estimate Under Maximum Salary Cap of $81,500,000$7,959,784
Estimate Over Minimum Salary Cap of $60,200,000 $13,340,216
Current Bank Account$243,353,242
Projected Bank Account$249,919,185

Pro Players Salaries

Jack Eichel $10,000,000 (5)
-Salary Remaining : $4,224,806
Mikko Rantanen $9,250,000 (6)
-Salary Remaining : $3,907,946
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $3,295,349
Kyle Connor $7,142,857 (5)
-Salary Remaining : $3,017,719
David Pastrnak $6,666,667 (2)
-Salary Remaining : $2,816,538
Alex DeBrincat $6,400,000 (5)
-Salary Remaining : $2,703,876
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $2,281,395
John Klingberg $4,250,000 (4)
-Salary Remaining : $1,795,543
Chris Driedger $3,500,000 (6)
-Salary Remaining : $1,478,682
Ryan Graves $3,166,667 (3)
-Salary Remaining : $1,337,855
Jesper Bratt $2,750,000 (3)
-Salary Remaining : $1,161,822
Andrew Mangiapane $2,425,000 (3)
-Salary Remaining : $1,024,516
Danny DeKeyser (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $950,581
Adam Fox $925,000 (2)
-Salary Remaining : $390,795
Tim Stützle $925,000 (2)
-Salary Remaining : $390,795
Nils Hoglander $891,667 (4)
-Salary Remaining : $376,712
Jacob Bryson $889,166 (2)
-Salary Remaining : $375,655
Philipp Kurashev $842,500 (2)
-Salary Remaining : $355,940
Nathan Bastian $825,000 (4)
-Salary Remaining : $348,547
Filip Gustavsson $787,500 (4)
-Salary Remaining : $332,703
Total Pro Players20
Salary Commitment
Year 35 : $77,087,024
Year 36 : $69,287,024
Year 37 : $51,388,691
Year 38 : $43,047,024
Salary Average Commitment
Year 35 : $77,087,024
Year 36 : $69,287,024
Year 37 : $51,388,690
Year 38 : $43,047,023
Salary Cap with 1 Way Contract
Year 35 : $77,087,024
Year 36 : $69,287,024
Year 37 : $51,388,691
Year 38 : $43,047,024

Farm Players Salaries

Oscar Dansk $95,000 (2)
Salary Remaining : $38,829
Aleksi Heponiemi $92,500 (2)
Salary Remaining : $37,808
David Farrance $92,500 (2)
Salary Remaining : $37,808
Ian Mitchell $92,500 (4)
Salary Remaining : $37,808
Arthur Kaliyev $89,417 (6)
Salary Remaining : $36,547
Bowen Byram $89,417 (4)
Salary Remaining : $36,547
Jake Bean $86,333 (1)
Salary Remaining : $35,287
Victor Soderstrom $86,333 (6)
Salary Remaining : $35,287
Lean Bergmann $83,667 (2)
Salary Remaining : $34,197
Gilles Senn $81,750 (1)
Salary Remaining : $33,414
Jake Elmer $80,917 (2)
Salary Remaining : $33,073
Nicholas Robertson $79,667 (6)
Salary Remaining : $32,562
Calen Addison $79,500 (4)
Salary Remaining : $32,494
Mason Shaw $79,250 (1)
Salary Remaining : $32,392
Johan Sodergran $79,167 (2)
Salary Remaining : $32,358
Mikhail Vorobyev $78,417 (1)
Salary Remaining : $32,051
Alexander Chmelevski $77,833 (2)
Salary Remaining : $31,813
Ukko-Pekka Luukkonen $77,833 (2)
Salary Remaining : $31,813
Alexei Lipanov $77,833 (1)
Salary Remaining : $31,813
Dillon Dube $77,833 (1)
Salary Remaining : $31,813
Jeremy Helvig $76,167 (1)
Salary Remaining : $31,132
Oliver Kylington $75,000 (2)
Salary Remaining : $30,655
Joe Hicketts $75,000 (4)
Salary Remaining : $30,655
Sam Miletic $75,000 (2)
Salary Remaining : $30,655
Joachim Blichfeld $75,000 (2)
Salary Remaining : $30,655
Marian Studenic $75,000 (2)
Salary Remaining : $30,655
Ivan Lodnia $74,750 (2)
Salary Remaining : $30,553
Cam Dineen $74,500 (1)
Salary Remaining : $30,450
Luke Green $73,333 (1)
Salary Remaining : $29,974
Vitaly Abramov $73,083 (1)
Salary Remaining : $29,871
Frederic Allard $71,417 (1)
Salary Remaining : $29,190
Dennis Yan $70,000 (2)
Salary Remaining : $28,611
Ryan MacInnis $70,000 (1)
Salary Remaining : $28,611
Total Farm Players33
Salary Commitment
Year 35 : $2,635,917
Year 36 : $1,716,001
Year 37 : $591,834
Year 38 : $591,834
Salary Average Commitment
Year 35 : $2,635,917
Year 36 : $1,716,001
Year 37 : $591,834
Year 38 : $591,834

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,734 - 95.57%
Level 2: 5000 - $65 - 4,807 - 96.14%
Level 3: 2000 - $40 - 1,999 - 99.93%
Level 4: 4000 - $25 - 3,894 - 97.34%
Luxury : 1000 - $210 - 989 - 98.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 991 - 99.14%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,422 - 96.79%
Average Income per Game$1,715,629
Year to Date Revenue$41,175,084
Farm
Home Games Left17
Average Attendance - %2,907 - 96.90%
Average Income per Game$110,589
Year to Date Revenue$2,654,130

Expense

Pro Players Total Salaries$82,671,334
Farm Players Total Salaries$2,025,250
Coaches Total Salaries$1,396,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,799,799
Farm Year To Date Expenses$1,730,069
Pro Salary Cap To Date$46,941,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,165,684
Farm Estimated Season Revenue$1,880,009
Pro Remaining Season Days109
Pro Expenses Per Days$322,370
Pro Estimated Expenses$35,138,330
Farm Remaining Season Days103
Farm Expenses Per Days$11,592
Farm Estimated Expenses$1,193,976
Estimated Season Expenses$36,332,306
Estimated Season Salary Cap$81,445,869
Estimate Under Maximum Salary Cap of $81,500,000$54,131
Estimate Over Minimum Salary Cap of $60,200,000 $21,245,869
Current Bank Account$32,158,813
Projected Bank Account$26,872,200

Pro Players Salaries

Mitchell Marner $10,893,000 (6)
-Salary Remaining : $4,602,081
Logan Couture (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $3,379,845
Chris Kreider $6,500,000 (2)
-Salary Remaining : $2,746,124
Erik Johnson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,534,884
Nikolaj Ehlers $6,000,000 (4)
-Salary Remaining : $2,534,884
Jordan Staal (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,534,884
Igor Shesterkin $5,666,667 (4)
-Salary Remaining : $2,394,057
Darnell Nurse $5,600,000 (2)
-Salary Remaining : $2,365,891
Ryan Pulock $5,000,000 (2)
-Salary Remaining : $2,112,403
Mike Hoffman (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,689,922
Jean-Gabriel Pageau $3,100,000 (1)
-Salary Remaining : $1,309,690
Dylan Strome $3,000,000 (3)
-Salary Remaining : $1,267,442
Erik Cernak $2,950,000 (4)
-Salary Remaining : $1,246,318
Brett Kulak $2,250,000 (4)
-Salary Remaining : $950,581
Ilya Samsonov $2,000,000 (2)
-Salary Remaining : $844,961
Noel Acciari $1,666,667 (4)
-Salary Remaining : $704,135
Tony DeAngelo (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $422,481
Denis Gurianov $895,000 (1)
-Salary Remaining : $378,120
Zac Dalpe $750,000 (1)
-Salary Remaining : $316,860
Drake Caggiula $700,000 (1)
-Salary Remaining : $295,736
Ben Harpur $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players21
Salary Commitment
Year 35 : $82,671,334
Year 36 : $76,526,334
Year 37 : $44,426,334
Year 38 : $41,426,334
Salary Average Commitment
Year 35 : $71,471,334
Year 36 : $65,326,334
Year 37 : $44,426,334
Year 38 : $41,426,334
Salary Cap with 1 Way Contract
Year 35 : $82,671,334
Year 36 : $76,526,334
Year 37 : $44,426,334
Year 38 : $41,426,334

Farm Players Salaries

Colton Sceviour $120,000 (1)
Salary Remaining : $49,048
Brayden Burke $92,500 (1)
Salary Remaining : $37,808
Eetu Luostarinen $89,750 (2)
Salary Remaining : $36,684
Adam Helewka $85,000 (3)
Salary Remaining : $34,742
Stefan Noesen $80,000 (3)
Salary Remaining : $32,698
Luke Witkowski $80,000 (3)
Salary Remaining : $32,698
Paul Postma $80,000 (1)
Salary Remaining : $32,698
Tomas Jurco $80,000 (3)
Salary Remaining : $32,698
Al Montoya $78,000 (4)
Salary Remaining : $31,881
Ilya Kovalchuk $75,000 (4)
Salary Remaining : $30,655
Stanislav Galiev $75,000 (1)
Salary Remaining : $30,655
Shane Prince $75,000 (1)
Salary Remaining : $30,655
Oscar Fantenberg $75,000 (3)
Salary Remaining : $30,655
Villi Saarijarvi $75,000 (4)
Salary Remaining : $30,655
Frank Corrado $75,000 (3)
Salary Remaining : $30,655
Barry Brust $75,000 (2)
Salary Remaining : $30,655
Justin Pogge $75,000 (2)
Salary Remaining : $30,655
Guillaume Brisebois $75,000 (2)
Salary Remaining : $30,655
Connor Knapp $75,000 (3)
Salary Remaining : $30,655
Gemel Smith $70,000 (1)
Salary Remaining : $28,611
Dominik Simon $70,000 (1)
Salary Remaining : $28,611
Roland McKeown $70,000 (1)
Salary Remaining : $28,611
Julius Honka $70,000 (1)
Salary Remaining : $28,611
Zack Mitchell $70,000 (1)
Salary Remaining : $28,611
Michael Chaput $70,000 (1)
Salary Remaining : $28,611
Dillon Heatherington $70,000 (1)
Salary Remaining : $28,611
Total Farm Players26
Salary Commitment
Year 35 : $2,025,250
Year 36 : $1,092,750
Year 37 : $778,000
Year 38 : $228,000
Salary Average Commitment
Year 35 : $2,020,250
Year 36 : $1,092,750
Year 37 : $778,000
Year 38 : $228,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,753 - 95.88%
Level 2: 5500 - $60 - 4,994 - 90.80%
Level 3: 2500 - $35 - 2,270 - 90.82%
Level 4: 4200 - $20 - 4,042 - 96.23%
Luxury : 1300 - $200 - 1,047 - 80.53%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 986 - 98.61%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18,106 - 92.85%
Average Income per Game$1,680,237
Year to Date Revenue$40,325,676
Farm
Home Games Left17
Average Attendance - %2,902 - 96.72%
Average Income per Game$110,478
Year to Date Revenue$2,651,479

Expense

Pro Players Total Salaries$79,862,222
Farm Players Total Salaries$1,713,950
Coaches Total Salaries$1,502,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,662,281
Farm Year To Date Expenses$1,393,895
Pro Salary Cap To Date$46,171,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,564,020
Farm Estimated Season Revenue$1,878,131
Pro Remaining Season Days109
Pro Expenses Per Days$312,838
Pro Estimated Expenses$34,099,342
Farm Remaining Season Days103
Farm Expenses Per Days$9,389
Farm Estimated Expenses$967,067
Estimated Season Expenses$35,066,409
Estimated Season Salary Cap$79,911,513
Estimate Under Maximum Salary Cap of $81,500,000$1,588,487
Estimate Over Minimum Salary Cap of $60,200,000 $19,711,513
Current Bank Account$88,389,309
Projected Bank Account$83,765,051

Pro Players Salaries

Kyle Okposo (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,534,884
Nate Schmidt $5,950,000 (3)
-Salary Remaining : $2,513,760
Colton Parayko $5,500,000 (3)
-Salary Remaining : $2,323,643
Jaden Schwartz (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $2,260,271
Hampus Lindholm (1 Way Contract) $5,205,556 (2)
-Salary Remaining : $2,199,247
Yanni Gourde $5,166,666 (2)
-Salary Remaining : $2,182,816
Juuse Saros $5,000,000 (4)
-Salary Remaining : $2,112,403
Adam Lowry $5,000,000 (3)
-Salary Remaining : $2,112,403
Christian Dvorak $4,450,000 (5)
-Salary Remaining : $1,880,039
Nick Bonino $4,100,000 (3)
-Salary Remaining : $1,732,171
Zemgus Girgensons $4,000,000 (3)
-Salary Remaining : $1,689,922
Andrew Copp $3,640,000 (4)
-Salary Remaining : $1,537,829
Blake Comeau (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,373,062
Victor Olofsson $3,050,000 (4)
-Salary Remaining : $1,288,566
Andy Greene $2,750,000 (4)
-Salary Remaining : $1,161,822
Scott Laughton $2,300,000 (1)
-Salary Remaining : $971,705
Anthony Duclair $1,700,000 (3)
-Salary Remaining : $718,217
Erik Gustafsson $1,200,000 (1)
-Salary Remaining : $506,977
Christian Fischer $1,000,000 (2)
-Salary Remaining : $422,481
Denis Malgin $750,000 (1)
-Salary Remaining : $316,860
Harri Sateri $750,000 (4)
-Salary Remaining : $316,860
Carson Soucy $750,000 (1)
-Salary Remaining : $316,860
Alex Roach $750,000 (1)
-Salary Remaining : $316,860
Taylor Doherty $750,000 (1)
-Salary Remaining : $316,860
Brooks Laich (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $316,860
Hunter Miska $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players26
Salary Commitment
Year 35 : $79,862,222
Year 36 : $66,512,222
Year 37 : $55,140,000
Year 38 : $28,890,000
Salary Average Commitment
Year 35 : $79,862,222
Year 36 : $66,512,222
Year 37 : $55,140,000
Year 38 : $28,890,000
Salary Cap with 1 Way Contract
Year 35 : $79,862,222
Year 36 : $66,512,222
Year 37 : $55,140,000
Year 38 : $28,890,000

Farm Players Salaries

Loui Eriksson $175,000 (2)
Salary Remaining : $71,528
Bobby Nardella $92,500 (2)
Salary Remaining : $37,808
Par Lindholm $85,000 (2)
Salary Remaining : $34,742
Griffin Reinhart $82,500 (4)
Salary Remaining : $33,720
Trey Fix-Wolansky $80,917 (2)
Salary Remaining : $33,073
Mark Visentin $75,100 (1)
Salary Remaining : $30,696
Matt O'Connor $75,100 (1)
Salary Remaining : $30,696
Mackenzie Skapski $75,000 (1)
Salary Remaining : $30,655
Ryan Murphy $75,000 (3)
Salary Remaining : $30,655
Alan Quine $75,000 (3)
Salary Remaining : $30,655
Marc Michaelis $75,000 (1)
Salary Remaining : $30,655
Tyler Cuma $75,000 (1)
Salary Remaining : $30,655
Will Acton $75,000 (1)
Salary Remaining : $30,655
Tom Sestito $75,000 (1)
Salary Remaining : $30,655
Anton Lindholm $75,000 (4)
Salary Remaining : $30,655
Trevor Smith $75,000 (1)
Salary Remaining : $30,655
Ryan Gropp $75,000 (1)
Salary Remaining : $30,655
Tom Kostopoulos $75,000 (1)
Salary Remaining : $30,655
Tim Gleason $75,000 (1)
Salary Remaining : $30,655
Brenden Kitchton $75,000 (3)
Salary Remaining : $30,655
Matthew Spencer $72,833 (1)
Salary Remaining : $29,769
Total Farm Players21
Salary Commitment
Year 35 : $1,713,950
Year 36 : $815,917
Year 37 : $382,500
Year 38 : $157,500
Salary Average Commitment
Year 35 : $1,706,117
Year 36 : $815,917
Year 37 : $382,500
Year 38 : $157,500

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,872 - 97.87%
Level 2: 5000 - $60 - 4,827 - 96.53%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,979 - 99.47%
Luxury : 1000 - $200 - 996 - 99.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.94%
Farm Level 2: 1000 - $15 - 993 - 99.27%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,674 - 98.19%
Average Income per Game$1,654,529
Year to Date Revenue$39,708,684
Farm
Home Games Left16
Average Attendance - %2,951 - 98.38%
Average Income per Game$112,655
Year to Date Revenue$2,816,376

Expense

Pro Players Total Salaries$79,570,000
Farm Players Total Salaries$2,313,282
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,525,000
Pro Year To Date Expenses$46,202,184
Farm Year To Date Expenses$1,567,290
Pro Salary Cap To Date$44,628,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,126,984
Farm Estimated Season Revenue$1,802,481
Pro Remaining Season Days109
Pro Expenses Per Days$311,899
Pro Estimated Expenses$33,996,991
Farm Remaining Season Days103
Farm Expenses Per Days$10,569
Farm Estimated Expenses$1,088,607
Estimated Season Expenses$35,085,598
Estimated Season Salary Cap$77,974,426
Estimate Under Maximum Salary Cap of $81,500,000$3,525,574
Estimate Over Minimum Salary Cap of $60,200,000 $17,774,426
Current Bank Account$72,376,481
Projected Bank Account$67,220,348

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,379,845
Cam Atkinson (1 Way Contract) $5,875,000 (3)
-Salary Remaining : $2,482,074
Alex Goligoski (1 Way Contract) $5,475,000 (1)
-Salary Remaining : $2,313,081
Alex Wennberg $4,900,000 (2)
-Salary Remaining : $2,070,155
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $2,070,155
Alex Tuch $4,750,000 (5)
-Salary Remaining : $2,006,783
Travis Sanheim $4,675,000 (4)
-Salary Remaining : $1,975,097
Adam Henrique $4,625,000 (4)
-Salary Remaining : $1,953,973
Rasmus Andersson $4,550,000 (6)
-Salary Remaining : $1,922,287
David Savard (Out of Payroll) $4,250,000 (3)
-Salary Remaining : $1,795,543
Cam Talbot (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,689,922
Brandon Montour $3,850,000 (1)
-Salary Remaining : $1,626,550
Justin Braun (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,605,426
Matt Murray $3,750,000 (4)
-Salary Remaining : $1,584,302
Jake DeBrusk $3,675,000 (2)
-Salary Remaining : $1,552,616
Trevor Moore $1,875,000 (4)
-Salary Remaining : $792,151
Mikhail Grigorenko $1,400,000 (1)
-Salary Remaining : $591,473
Tage Thompson $1,400,000 (5)
-Salary Remaining : $591,473
Haydn Fleury $1,300,000 (3)
-Salary Remaining : $549,225
Mattias Janmark $980,000 (2)
-Salary Remaining : $414,031
Casey Cizikas (1 Way Contract) $790,000 (3)
-Salary Remaining : $333,760
Cal Clutterbuck (1 Way Contract) $750,000 (1)
-Salary Remaining : $316,860
Total Pro Players22
Salary Commitment
Year 35 : $79,570,000
Year 36 : $56,295,000
Year 37 : $37,840,000
Year 38 : $25,625,000
Salary Average Commitment
Year 35 : $79,570,000
Year 36 : $56,295,000
Year 37 : $37,840,000
Year 38 : $25,625,000
Salary Cap with 1 Way Contract
Year 35 : $79,570,000
Year 36 : $56,295,000
Year 37 : $37,840,000
Year 38 : $25,625,000

Farm Players Salaries

Kasimir Kaskisuo $112,500 (4)
Salary Remaining : $45,982
Henrik Borgstrom $100,000 (4)
Salary Remaining : $40,873
Nate Prosser $97,500 (4)
Salary Remaining : $39,851
Blake Lizotte $92,500 (2)
Salary Remaining : $37,808
Isac Lundestrom $92,500 (1)
Salary Remaining : $37,808
Matt Bartkowski $92,500 (4)
Salary Remaining : $37,808
Mike Hardman $91,250 (2)
Salary Remaining : $37,297
Tobias Rieder $90,000 (1)
Salary Remaining : $36,786
Quinton Byfield $89,417 (6)
Salary Remaining : $36,547
Cam York $88,083 (4)
Salary Remaining : $36,002
Connor McMichael $86,333 (6)
Salary Remaining : $35,287
Alex Biega $80,000 (4)
Salary Remaining : $32,698
Tanner Jeannot $80,000 (4)
Salary Remaining : $32,698
Scott Harrington $80,000 (3)
Salary Remaining : $32,698
Kevin Boyle $80,000 (2)
Salary Remaining : $32,698
Noah Gregor $76,833 (1)
Salary Remaining : $31,404
Morgan Geekie $76,333 (2)
Salary Remaining : $31,200
Alex Barre-Boulet $75,833 (6)
Salary Remaining : $30,995
Sam Brittain $75,700 (1)
Salary Remaining : $30,941
Mason Geertsen $75,500 (2)
Salary Remaining : $30,859
Darren Raddysh $75,000 (2)
Salary Remaining : $30,655
Glen Gawdin $75,000 (2)
Salary Remaining : $30,655
Mathieu Olivier $73,000 (2)
Salary Remaining : $29,837
Gabriel Carlsson $72,500 (2)
Salary Remaining : $29,633
Logan O'Connor $72,500 (2)
Salary Remaining : $29,633
Yakov Trenin $72,500 (3)
Salary Remaining : $29,633
Colby Armstrong $70,000 (1)
Salary Remaining : $28,611
Zach Senyshyn $70,000 (1)
Salary Remaining : $28,611
Total Farm Players28
Salary Commitment
Year 35 : $2,313,282
Year 36 : $1,838,249
Year 37 : $1,054,666
Year 38 : $902,166
Salary Average Commitment
Year 35 : $2,313,282
Year 36 : $1,838,249
Year 37 : $1,054,666
Year 38 : $902,166

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,852 - 97.53%
Level 2: 5000 - $65 - 4,888 - 97.77%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,906 - 97.65%
Luxury : 1000 - $195 - 997 - 99.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,969 - 98.45%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,642 - 98.01%
Average Income per Game$1,721,069
Year to Date Revenue$41,305,648
Farm
Home Games Left16
Average Attendance - %2,954 - 98.47%
Average Income per Game$99,692
Year to Date Revenue$2,492,288

Expense

Pro Players Total Salaries$61,455,832
Farm Players Total Salaries$2,473,214
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,400,000
Pro Year To Date Expenses$35,684,636
Farm Year To Date Expenses$1,817,055
Pro Salary Cap To Date$35,164,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,258,167
Farm Estimated Season Revenue$1,595,064
Pro Remaining Season Days109
Pro Expenses Per Days$241,689
Pro Estimated Expenses$26,344,101
Farm Remaining Season Days103
Farm Expenses Per Days$12,195
Farm Estimated Expenses$1,256,085
Estimated Season Expenses$27,600,186
Estimated Season Salary Cap$64,528,833
Estimate Under Maximum Salary Cap of $81,500,000$16,971,167
Estimate Over Minimum Salary Cap of $60,200,000 $4,328,833
Current Bank Account$52,804,551
Projected Bank Account$56,057,596

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
-Salary Remaining : $4,858,527
Alexander Radulov (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $3,591,085
James Neal (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $2,957,364
Ryan Dzingel $3,375,000 (1)
-Salary Remaining : $1,425,872
Nikita Zadorov $3,200,000 (1)
-Salary Remaining : $1,351,938
Jared McCann $2,940,000 (3)
-Salary Remaining : $1,242,093
Luke Kunin $2,300,000 (2)
-Salary Remaining : $971,705
Bryan Little (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $929,457
Jordie Benn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $844,961
Wayne Simmonds (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $844,961
Nick Holden $1,800,000 (1)
-Salary Remaining : $760,465
Sam Gagner $1,800,000 (3)
-Salary Remaining : $760,465
Zach Aston-Reese $1,725,000 (4)
-Salary Remaining : $728,779
Lawson Crouse $1,533,333 (3)
-Salary Remaining : $647,803
Joakim Nordstrom $1,500,000 (4)
-Salary Remaining : $633,721
Casey DeSmith $1,250,000 (2)
-Salary Remaining : $528,101
Pierre Engvall $1,250,000 (2)
-Salary Remaining : $528,101
Alex Galchenyuk (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $443,605
K'Andre Miller $925,000 (3)
-Salary Remaining : $390,795
Zac Jones $925,000 (4)
-Salary Remaining : $390,795
Jake Oettinger $925,000 (2)
-Salary Remaining : $390,795
Filip Chytil $894,166 (1)
-Salary Remaining : $377,768
Max Jones $863,333 (2)
-Salary Remaining : $364,741
Total Pro Players23
Salary Commitment
Year 35 : $61,455,832
Year 36 : $49,136,666
Year 37 : $21,848,333
Year 38 : $12,650,000
Salary Average Commitment
Year 35 : $61,455,832
Year 36 : $49,136,666
Year 37 : $21,848,333
Year 38 : $12,650,000
Salary Cap with 1 Way Contract
Year 35 : $61,455,832
Year 36 : $49,136,666
Year 37 : $21,848,333
Year 38 : $12,650,000

Farm Players Salaries

Colby Sissons $285,714 (4)
Salary Remaining : $116,780
Sven Baertschi $150,000 (2)
Salary Remaining : $61,310
Garret Sparks $140,000 (2)
Salary Remaining : $57,222
John Leonard $92,500 (3)
Salary Remaining : $37,808
Reese Johnson $88,083 (2)
Salary Remaining : $36,002
Frederik Gauthier $86,333 (3)
Salary Remaining : $35,287
Josh Brook $79,500 (3)
Salary Remaining : $32,494
Nic Petan $77,500 (1)
Salary Remaining : $31,677
Connor Ingram $75,917 (2)
Salary Remaining : $31,029
Joey Anderson $75,000 (3)
Salary Remaining : $30,655
Spencer Foo $75,000 (4)
Salary Remaining : $30,655
Colton Point $75,000 (2)
Salary Remaining : $30,655
Reid Duke $75,000 (2)
Salary Remaining : $30,655
Brandon Hickey $75,000 (4)
Salary Remaining : $30,655
Cavan Fitzgerald $75,000 (4)
Salary Remaining : $30,655
Vladimir Sobotka $75,000 (4)
Salary Remaining : $30,655
Maxime Fortier $75,000 (4)
Salary Remaining : $30,655
Nick Sorensen $75,000 (4)
Salary Remaining : $30,655
Josh Mahura $75,000 (4)
Salary Remaining : $30,655
Gabriel Gagne $75,000 (4)
Salary Remaining : $30,655
Sam Montembeault $75,000 (2)
Salary Remaining : $30,655
Michael Kapla $75,000 (2)
Salary Remaining : $30,655
Parker Kelly $72,667 (3)
Salary Remaining : $29,701
Macoy Erkamps $70,000 (4)
Salary Remaining : $28,611
Josh Jacobs $70,000 (1)
Salary Remaining : $28,611
Michael Spacek $70,000 (3)
Salary Remaining : $28,611
C.J. Smith $70,000 (1)
Salary Remaining : $28,611
Shane Gersich $70,000 (1)
Salary Remaining : $28,611
David Pope $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 35 : $2,473,214
Year 36 : $2,185,714
Year 37 : $1,431,714
Year 38 : $955,714
Salary Average Commitment
Year 35 : $2,473,214
Year 36 : $2,185,714
Year 37 : $1,431,714
Year 38 : $955,714

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,713 - 95.22%
Level 2: 5000 - $65 - 4,760 - 95.20%
Level 3: 2000 - $40 - 1,999 - 99.94%
Level 4: 4000 - $25 - 3,830 - 95.76%
Luxury : 1000 - $225 - 806 - 80.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96.69%
Farm Level 2: 1000 - $15 - 979 - 97.85%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,108 - 95.05%
Average Income per Game$1,670,942
Year to Date Revenue$40,102,619
Farm
Home Games Left17
Average Attendance - %2,912 - 97.08%
Average Income per Game$111,187
Year to Date Revenue$2,668,489

Expense

Pro Players Total Salaries$76,825,000
Farm Players Total Salaries$1,983,167
Coaches Total Salaries$1,260,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,887,740
Farm Year To Date Expenses$1,393,855
Pro Salary Cap To Date$43,588,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,406,022
Farm Estimated Season Revenue$1,890,180
Pro Remaining Season Days109
Pro Expenses Per Days$301,260
Pro Estimated Expenses$32,837,340
Farm Remaining Season Days103
Farm Expenses Per Days$9,298
Farm Estimated Expenses$957,694
Estimated Season Expenses$33,795,034
Estimated Season Salary Cap$75,475,062
Estimate Under Maximum Salary Cap of $81,500,000$6,024,938
Estimate Over Minimum Salary Cap of $60,200,000 $15,275,062
Current Bank Account$38,643,880
Projected Bank Account$35,145,048

Pro Players Salaries

Carey Price (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $4,436,047
Victor Hedman $7,875,000 (5)
-Salary Remaining : $3,327,035
Ryan O'Reilly (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $3,168,605
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,746,124
Gustav Nyquist (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,323,643
Jonathan Marchessault $5,000,000 (2)
-Salary Remaining : $2,112,403
Reilly Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,112,403
Colin Miller $3,875,000 (1)
-Salary Remaining : $1,637,112
Marcus Johansson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,373,062
Linus Ullmark $2,600,000 (3)
-Salary Remaining : $1,098,450
Jordan Martinook $2,500,000 (2)
-Salary Remaining : $1,056,202
Yegor Sharangovich $2,000,000 (2)
-Salary Remaining : $844,961
Tomas Nosek $1,600,000 (1)
-Salary Remaining : $675,969
Robert Hagg $1,600,000 (2)
-Salary Remaining : $675,969
Brendan Lemieux $1,550,000 (2)
-Salary Remaining : $654,845
Luke Glendening $1,500,000 (4)
-Salary Remaining : $633,721
Brandon Davidson $1,500,000 (4)
-Salary Remaining : $633,721
Artem Anisimov (Out of Payroll) $1,350,000 (3)
-Salary Remaining : $570,349
Nick Cousins $1,250,000 (3)
-Salary Remaining : $528,101
Joel Kiviranta $1,050,000 (4)
-Salary Remaining : $443,605
Kris Russell (1 Way Contract) $950,000 (1)
-Salary Remaining : $401,357
Jeremy Swayman $925,000 (4)
-Salary Remaining : $390,795
Zach Whitecloud $725,000 (2)
-Salary Remaining : $306,298
Keegan Kolesar $725,000 (2)
-Salary Remaining : $306,298
Total Pro Players24
Salary Commitment
Year 35 : $76,825,000
Year 36 : $65,400,000
Year 37 : $38,300,000
Year 38 : $29,850,000
Salary Average Commitment
Year 35 : $76,825,000
Year 36 : $65,400,000
Year 37 : $38,300,000
Year 38 : $29,850,000
Salary Cap with 1 Way Contract
Year 35 : $76,825,000
Year 36 : $65,400,000
Year 37 : $38,300,000
Year 38 : $29,850,000

Farm Players Salaries

Anton Forsberg $110,000 (2)
Salary Remaining : $44,960
Kevin Connauton $100,000 (4)
Salary Remaining : $40,873
Jyrki Jokipakka $100,000 (4)
Salary Remaining : $40,873
Dakota Mermis $100,000 (4)
Salary Remaining : $40,873
Jared Coreau $95,000 (1)
Salary Remaining : $38,829
Brian Lashoff $95,000 (1)
Salary Remaining : $38,829
Daniel Renouf $95,000 (4)
Salary Remaining : $38,829
Lias Andersson $89,417 (1)
Salary Remaining : $36,547
Fredrik Claesson $85,000 (1)
Salary Remaining : $34,742
Drew Shore $80,000 (4)
Salary Remaining : $32,698
Ryan Fitzgerald $75,000 (4)
Salary Remaining : $30,655
Vinni Lettieri $75,000 (2)
Salary Remaining : $30,655
Michael Amadio $75,000 (2)
Salary Remaining : $30,655
Mike Brown $75,000 (2)
Salary Remaining : $30,655
Magnus Hellberg $75,000 (1)
Salary Remaining : $30,655
Matt Luff $75,000 (2)
Salary Remaining : $30,655
Brennan Menell $75,000 (4)
Salary Remaining : $30,655
Connor Bunnaman $75,000 (4)
Salary Remaining : $30,655
Gage Quinney $75,000 (2)
Salary Remaining : $30,655
Jordan Caron $75,000 (2)
Salary Remaining : $30,655
Mitchell Stephens $73,750 (2)
Salary Remaining : $30,144
Adam Brooks $72,500 (2)
Salary Remaining : $29,633
Stefan Matteau $72,500 (1)
Salary Remaining : $29,633
J.T. Brown $65,000 (2)
Salary Remaining : $26,567
Total Farm Players24
Salary Commitment
Year 35 : $1,983,167
Year 36 : $1,471,250
Year 37 : $700,000
Year 38 : $700,000
Salary Average Commitment
Year 35 : $1,973,167
Year 36 : $1,461,250
Year 37 : $700,000
Year 38 : $700,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,795 - 96.58%
Level 2: 5000 - $60 - 4,850 - 97.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,946 - 98.65%
Luxury : 1000 - $200 - 994 - 99.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,918 - 95.91%
Farm Level 2: 1000 - $15 - 980 - 97.99%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,585 - 97.69%
Average Income per Game$1,644,548
Year to Date Revenue$39,469,140
Farm
Home Games Left16
Average Attendance - %2,898 - 96.61%
Average Income per Game$110,480
Year to Date Revenue$2,762,002

Expense

Pro Players Total Salaries$76,625,500
Farm Players Total Salaries$1,735,750
Coaches Total Salaries$850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,939,534
Farm Year To Date Expenses$1,302,148
Pro Salary Cap To Date$44,650,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,957,308
Farm Estimated Season Revenue$1,767,681
Pro Remaining Season Days109
Pro Expenses Per Days$298,936
Pro Estimated Expenses$32,584,024
Farm Remaining Season Days103
Farm Expenses Per Days$8,277
Farm Estimated Expenses$852,531
Estimated Season Expenses$33,436,555
Estimated Season Salary Cap$77,023,554
Estimate Under Maximum Salary Cap of $81,500,000$4,476,446
Estimate Over Minimum Salary Cap of $60,200,000 $16,823,554
Current Bank Account$62,701,344
Projected Bank Account$58,989,778

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (6)
-Salary Remaining : $4,224,806
Julien Gauthier $7,750,000 (2)
-Salary Remaining : $3,274,225
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $2,957,364
Mats Zuccarello (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,534,884
Kyle Turris (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $6,000,000
-Salary Remaining : $2,534,884
Jordan Eberle (1 Way Contract) $5,500,500 (5)
-Salary Remaining : $2,323,855
Brady Skjei $5,250,000 (3)
-Salary Remaining : $2,218,023
Nikita Zaitsev $4,500,000 (3)
-Salary Remaining : $1,901,163
Nick Bjugstad $3,950,000 (2)
-Salary Remaining : $1,668,798
Mark Borowiecki $3,600,000 (2)
-Salary Remaining : $1,520,930
Jonathan Bernier (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,267,442
Markus Nutivaara $2,700,000 (4)
-Salary Remaining : $1,140,698
David Kampf $1,500,000 (2)
-Salary Remaining : $633,721
William Carrier $1,400,000 (2)
-Salary Remaining : $591,473
Cody Ceci (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $528,101
Dustin Byfuglien (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $528,101
Trent Frederic $1,050,000 (4)
-Salary Remaining : $443,605
Shane Pinto $925,000 (4)
-Salary Remaining : $390,795
Mackenzie MacEachern $900,000 (1)
-Salary Remaining : $380,233
Jeremy Lauzon $850,000 (2)
-Salary Remaining : $359,109
Kevin Lankinen $800,000 (2)
-Salary Remaining : $337,984
Colin Blackwell $750,000 (2)
-Salary Remaining : $316,860
Michael Dal Colle $700,000 (1)
-Salary Remaining : $295,736
Total Pro Players23
Salary Commitment
Year 35 : $76,625,500
Year 36 : $69,025,500
Year 37 : $40,175,500
Year 38 : $26,175,500
Salary Average Commitment
Year 35 : $65,725,500
Year 36 : $63,475,500
Year 37 : $34,825,500
Year 38 : $20,825,500
Salary Cap with 1 Way Contract
Year 35 : $76,625,500
Year 36 : $69,025,500
Year 37 : $40,175,500
Year 38 : $26,175,500

Farm Players Salaries

Juuso Riikola $117,500 (4)
Salary Remaining : $48,026
Andrew Agozzino $100,000 (2)
Salary Remaining : $40,873
Mathias Brome $92,500 (1)
Salary Remaining : $37,808
Jack Rathbone $92,500 (2)
Salary Remaining : $37,808
Mattias Samuelsson $92,500 (4)
Salary Remaining : $37,808
Tyce Thompson $91,250 (2)
Salary Remaining : $37,297
Dennis Cholowski $89,417 (1)
Salary Remaining : $36,547
Martin Kaut $86,333 (4)
Salary Remaining : $35,287
Gerald Mayhew $80,000 (2)
Salary Remaining : $32,698
Markus Hannikainen $75,000 (2)
Salary Remaining : $30,655
Garrett Wilson $75,000 (2)
Salary Remaining : $30,655
Matt Donovan $75,000 (2)
Salary Remaining : $30,655
Ashton Sautner $75,000 (2)
Salary Remaining : $30,655
Matheson Iacopelli $75,000 (2)
Salary Remaining : $30,655
Dillon Simpson $75,000 (2)
Salary Remaining : $30,655
Christopher Gibson $75,000 (2)
Salary Remaining : $30,655
Colton White $75,000 (2)
Salary Remaining : $30,655
Sheldon Rempal $75,000 (2)
Salary Remaining : $30,655
T.J. Tynan $75,000 (2)
Salary Remaining : $30,655
Anthony Greco $73,750 (1)
Salary Remaining : $30,144
Eric Comrie $70,000 (1)
Salary Remaining : $28,611
Total Farm Players21
Salary Commitment
Year 35 : $1,735,750
Year 36 : $1,410,083
Year 37 : $296,333
Year 38 : $296,333
Salary Average Commitment
Year 35 : $1,735,750
Year 36 : $1,410,083
Year 37 : $296,333
Year 38 : $296,333

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - $95 - 5,712 - 95.19%
Level 2: 5000 - $55 - 4,764 - 95.29%
Level 3: 2000 - $35 - 1,999 - 99.93%
Level 4: 4000 - $20 - 3,941 - 98.54%
Luxury : 1000 - $195 - 984 - 98.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.10%
Farm Level 2: 1000 - $15 - 979 - 97.90%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,400 - 96.67%
Average Income per Game$1,546,243
Year to Date Revenue$37,109,835
Farm
Home Games Left17
Average Attendance - %2,941 - 98.03%
Average Income per Game$112,526
Year to Date Revenue$2,700,626

Expense

Pro Players Total Salaries$65,111,666
Farm Players Total Salaries$2,067,500
Coaches Total Salaries$730,000
Luxury Taxe Total$0
Special Salary Cap Value$3,625,000
Pro Year To Date Expenses$39,832,768
Farm Year To Date Expenses$1,447,088
Pro Salary Cap To Date$39,630,675
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,286,133
Farm Estimated Season Revenue$1,912,943
Pro Remaining Season Days109
Pro Expenses Per Days$253,727
Pro Estimated Expenses$27,656,243
Farm Remaining Season Days103
Farm Expenses Per Days$9,712
Farm Estimated Expenses$1,000,336
Estimated Season Expenses$28,656,579
Estimated Season Salary Cap$70,764,114
Estimate Under Maximum Salary Cap of $81,500,000$10,735,886
Estimate Over Minimum Salary Cap of $60,200,000 $10,564,114
Current Bank Account$30,516,611
Projected Bank Account$30,059,108

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $4,224,806
Marc-Edouard Vlasic (1 Way Contract) $7,650,000 (2)
-Salary Remaining : $3,231,977
Devan Dubnyk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,534,884
Nino Niederreiter $5,250,000 (1)
-Salary Remaining : $2,218,023
Samuel Girard $5,000,000 (3)
-Salary Remaining : $2,112,403
Josh Bailey (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,112,403
Olli Maatta (1 Way Contract) $4,083,333 (2)
-Salary Remaining : $1,725,129
Phillip Danault $3,083,333 (5)
-Salary Remaining : $1,302,648
Paul Byron $3,000,000 (3)
-Salary Remaining : $1,267,442
Frank Vatrano $2,533,333 (4)
-Salary Remaining : $1,070,284
Tyler Pitlick $1,650,000 (3)
-Salary Remaining : $697,093
Marcus Sorensen $1,650,000 (4)
-Salary Remaining : $697,093
Mike Reilly $1,500,000 (3)
-Salary Remaining : $633,721
Johan Larsson $1,200,000 (1)
-Salary Remaining : $506,977
Nate Thompson $1,150,000 (1)
-Salary Remaining : $485,853
Nathan Beaulieu $1,000,000 (1)
-Salary Remaining : $422,481
Jarred Tinordi $1,000,000 (3)
-Salary Remaining : $422,481
Eric Robinson $975,000 (3)
-Salary Remaining : $411,919
Dylan Cozens $894,167 (4)
-Salary Remaining : $377,768
Alexander Romanov $894,167 (2)
-Salary Remaining : $377,768
Nick Suzuki $863,333 (2)
-Salary Remaining : $364,741
Victor Mete $735,000 (1)
-Salary Remaining : $310,523
Total Pro Players22
Salary Commitment
Year 35 : $65,111,666
Year 36 : $55,776,666
Year 37 : $26,285,833
Year 38 : $13,160,833
Salary Average Commitment
Year 35 : $55,761,665
Year 36 : $46,426,665
Year 37 : $26,285,833
Year 38 : $13,160,833
Salary Cap with 1 Way Contract
Year 35 : $65,111,666
Year 36 : $55,776,666
Year 37 : $26,285,833
Year 38 : $13,160,833

Farm Players Salaries

Chris Wideman $155,000 (4)
Salary Remaining : $63,353
Greg McKegg $150,000 (4)
Salary Remaining : $61,310
Michael McNiven $140,000 (4)
Salary Remaining : $57,222
Jean-Sebastien Dea $125,000 (4)
Salary Remaining : $51,091
Gavin Bayreuther $125,000 (4)
Salary Remaining : $51,091
Alexandre Bolduc $95,000 (4)
Salary Remaining : $38,829
Vitali Kravtsov $92,500 (2)
Salary Remaining : $37,808
Jake Dotchin $85,000 (4)
Salary Remaining : $34,742
Victor Bartley $85,000 (4)
Salary Remaining : $34,742
Patrick Sieloff $85,000 (4)
Salary Remaining : $34,742
Pontus Aberg $80,000 (4)
Salary Remaining : $32,698
Josh Harding $80,000 (2)
Salary Remaining : $32,698
Ben Johnson $80,000 (4)
Salary Remaining : $32,698
Jeremy Morin $80,000 (4)
Salary Remaining : $32,698
Morgan Klimchuk $80,000 (4)
Salary Remaining : $32,698
Anssi Salmela $80,000 (4)
Salary Remaining : $32,698
Justin Fontaine $80,000 (4)
Salary Remaining : $32,698
Jeffrey Viel $75,000 (4)
Salary Remaining : $30,655
Julius Bergman $75,000 (2)
Salary Remaining : $30,655
Sam Lafferty $75,000 (2)
Salary Remaining : $30,655
Kevin Beech $75,000 (2)
Salary Remaining : $30,655
Laurent Dauphin $70,000 (4)
Salary Remaining : $28,611
Ziyat Paigin $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 35 : $2,067,500
Year 36 : $2,067,500
Year 37 : $1,670,000
Year 38 : $1,670,000
Salary Average Commitment
Year 35 : $2,057,500
Year 36 : $2,057,500
Year 37 : $1,670,000
Year 38 : $1,670,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $110 - 4,637 - 77.29%
Level 2: 5000 - $67 - 4,858 - 97.16%
Level 3: 2000 - $45 - 1,765 - 88.27%
Level 4: 4000 - $28 - 2,975 - 74.37%
Luxury : 1000 - $225 - 802 - 80.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,936 - 96.82%
Farm Level 2: 1000 - $15 - 994 - 99.42%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15,038 - 83.54%
Average Income per Game$1,591,406
Year to Date Revenue$38,193,736
Farm
Home Games Left16
Average Attendance - %2,931 - 97.69%
Average Income per Game$111,628
Year to Date Revenue$2,790,711

Expense

Pro Players Total Salaries$79,711,444
Farm Players Total Salaries$2,451,916
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,525,846
Farm Year To Date Expenses$1,774,888
Pro Salary Cap To Date$46,034,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,053,896
Farm Estimated Season Revenue$1,786,055
Pro Remaining Season Days109
Pro Expenses Per Days$312,254
Pro Estimated Expenses$34,035,686
Farm Remaining Season Days103
Farm Expenses Per Days$11,912
Farm Estimated Expenses$1,226,936
Estimated Season Expenses$35,262,622
Estimated Season Salary Cap$79,711,422
Estimate Under Maximum Salary Cap of $81,500,000$1,788,578
Estimate Over Minimum Salary Cap of $60,200,000 $19,511,422
Current Bank Account$44,438,320
Projected Bank Account$38,015,649

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $3,591,085
Leon Draisaitl $8,500,000 (4)
-Salary Remaining : $3,591,085
Max Pacioretty (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $2,851,744
Pavel Buchnevich $5,800,000 (2)
-Salary Remaining : $2,450,388
Bo Horvat $5,500,000 (2)
-Salary Remaining : $2,323,643
Dmitry Orlov (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $2,154,651
Noah Hanifin $4,950,000 (5)
-Salary Remaining : $2,091,279
Jordan Binnington $4,400,000 (1)
-Salary Remaining : $1,858,915
Oscar Klefbom (1 Way Contract) $4,167,000 (1)
-Salary Remaining : $1,760,477
Vince Dunn $4,000,000 (4)
-Salary Remaining : $1,689,922
Kevin Shattenkirk (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $1,647,674
Rickard Rakell $3,789,444 (5)
-Salary Remaining : $1,600,967
Vladislav Gavrikov $2,800,000 (4)
-Salary Remaining : $1,182,946
Jake Allen (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $1,161,822
Zach Hyman $2,250,000 (1)
-Salary Remaining : $950,581
Matt Nieto $1,975,000 (3)
-Salary Remaining : $834,399
Tyler Motte $1,225,000 (3)
-Salary Remaining : $517,539
Noah Dobson $894,167 (2)
-Salary Remaining : $377,768
Owen Tippett $863,333 (2)
-Salary Remaining : $364,741
Devin Shore $850,000 (2)
-Salary Remaining : $359,109
Jaret Anderson-Dolan $747,500 (2)
-Salary Remaining : $315,804
Total Pro Players21
Salary Commitment
Year 35 : $79,711,444
Year 36 : $68,894,444
Year 37 : $54,239,444
Year 38 : $32,539,444
Salary Average Commitment
Year 35 : $79,136,444
Year 36 : $68,319,444
Year 37 : $53,664,444
Year 38 : $32,539,444
Salary Cap with 1 Way Contract
Year 35 : $79,711,444
Year 36 : $68,894,444
Year 37 : $54,239,444
Year 38 : $32,539,444

Farm Players Salaries

Calvin Pickard $190,000 (1)
Salary Remaining : $77,659
Connor Carrick $150,000 (1)
Salary Remaining : $61,310
Pheonix Copley $95,000 (4)
Salary Remaining : $38,829
J-F Berube $95,000 (3)
Salary Remaining : $38,829
Markus Granlund $95,000 (3)
Salary Remaining : $38,829
Peyton Krebs $86,333 (6)
Salary Remaining : $35,287
Brady Austin $80,000 (3)
Salary Remaining : $32,698
Markus Lauridsen $80,000 (1)
Salary Remaining : $32,698
Brendan Mikkelson $80,000 (1)
Salary Remaining : $32,698
Noah Rod $76,333 (1)
Salary Remaining : $31,200
Chuck Kobasew $75,000 (4)
Salary Remaining : $30,655
Mason Raymond $75,000 (4)
Salary Remaining : $30,655
Jerred Smithson $75,000 (4)
Salary Remaining : $30,655
Iiro Pakarinen $75,000 (4)
Salary Remaining : $30,655
Branko Radivojevic $75,000 (4)
Salary Remaining : $30,655
Maxime Talbot $75,000 (4)
Salary Remaining : $30,655
Mattias Ritola $75,000 (4)
Salary Remaining : $30,655
Andrew Desjardins $75,000 (4)
Salary Remaining : $30,655
Jan Mursak $75,000 (4)
Salary Remaining : $30,655
Scott Darling $75,000 (4)
Salary Remaining : $30,655
Mark Arcobello $75,000 (4)
Salary Remaining : $30,655
Christopher Breen $75,000 (4)
Salary Remaining : $30,655
Tommy Hughes $75,000 (4)
Salary Remaining : $30,655
Marco Roy $75,000 (1)
Salary Remaining : $30,655
Zachary Pochiro $75,000 (4)
Salary Remaining : $30,655
Dennis Gilbert $75,000 (2)
Salary Remaining : $30,655
William Lagesson $75,000 (2)
Salary Remaining : $30,655
Blake Geoffrion $75,000 (4)
Salary Remaining : $30,655
Dylan Blujus $74,250 (1)
Salary Remaining : $30,348
Total Farm Players29
Salary Commitment
Year 35 : $2,451,916
Year 36 : $1,726,333
Year 37 : $1,576,333
Year 38 : $1,306,333
Salary Average Commitment
Year 35 : $2,440,583
Year 36 : $1,726,333
Year 37 : $1,576,333
Year 38 : $1,306,333

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $140 - 4,200 - 70.00%
Level 2: 5500 - $100 - 3,850 - 70.00%
Level 3: 4000 - $70 - 2,800 - 70.00%
Level 4: 3500 - $34 - 2,495 - 71.29%
Luxury : 1500 - $250 - 1,050 - 70.00%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,964 - 98.22%
Farm Level 2: 1000 - $15 - 994 - 99.42%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,395 - 70.22%
Average Income per Game$2,047,053
Year to Date Revenue$49,129,276
Farm
Home Games Left17
Average Attendance - %2,959 - 98.62%
Average Income per Game$112,953
Year to Date Revenue$2,710,877

Expense

Pro Players Total Salaries$76,911,905
Farm Players Total Salaries$2,128,783
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($7,800,000)
Pro Year To Date Expenses$46,198,179
Farm Year To Date Expenses$1,526,286
Pro Salary Cap To Date$42,204,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,799,904
Farm Estimated Season Revenue$1,920,205
Pro Remaining Season Days109
Pro Expenses Per Days$309,736
Pro Estimated Expenses$33,761,224
Farm Remaining Season Days103
Farm Expenses Per Days$10,432
Farm Estimated Expenses$1,074,496
Estimated Season Expenses$34,835,720
Estimated Season Salary Cap$64,954,849
Estimate Under Maximum Salary Cap of $81,500,000$16,545,151
Estimate Over Minimum Salary Cap of $60,200,000 $4,754,849
Current Bank Account$20,266,906
Projected Bank Account$22,151,295

Pro Players Salaries

Shea Weber (1 Way Contract) $7,857,143 (2)
-Salary Remaining : $3,319,491
Brayden Point $6,750,000 (3)
-Salary Remaining : $2,851,744
Taylor Hall $6,000,000 (2)
-Salary Remaining : $2,534,884
Jonas Brodin $6,000,000 (6)
-Salary Remaining : $2,534,884
Gabriel Landeskog $5,571,429 (3)
-Salary Remaining : $2,353,821
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,323,643
J.T. Miller $5,250,000 (4)
-Salary Remaining : $2,218,023
Ben Bishop (1 Way Contract) $4,916,666 (4)
-Salary Remaining : $2,077,196
Connor Brown $3,600,000 (1)
-Salary Remaining : $1,520,930
Nick Foligno (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,373,062
Zack Kassian $3,200,000 (3)
-Salary Remaining : $1,351,938
Oskar Lindblom (Out of Payroll) $3,000,000 (4)
-Salary Remaining : $1,267,442
Gustav Forsling $2,666,667 (4)
-Salary Remaining : $1,126,615
Jason Dickinson $2,650,000 (2)
-Salary Remaining : $1,119,574
Alexandar Georgiev $2,425,000 (2)
-Salary Remaining : $1,024,516
Jesper Fast $2,000,000 (3)
-Salary Remaining : $844,961
Adam Pelech (Out of Payroll) $1,600,000 (1)
-Salary Remaining : $675,969
Carl Hagelin (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $633,721
Jan Rutta $1,500,000 (4)
-Salary Remaining : $633,721
Jamie Drysdale $925,000 (6)
-Salary Remaining : $390,795
Jake Evans $750,000 (2)
-Salary Remaining : $316,860
Total Pro Players21
Salary Commitment
Year 35 : $76,911,905
Year 36 : $62,961,905
Year 37 : $43,279,762
Year 38 : $24,258,333
Salary Average Commitment
Year 35 : $70,811,905
Year 36 : $56,861,905
Year 37 : $37,179,762
Year 38 : $24,258,333
Salary Cap with 1 Way Contract
Year 35 : $76,911,905
Year 36 : $62,961,905
Year 37 : $43,279,762
Year 38 : $24,258,333

Farm Players Salaries

Jon Merrill $175,000 (1)
Salary Remaining : $71,528
Calle Rosen $97,500 (4)
Salary Remaining : $39,851
Lucas Wallmark $95,000 (1)
Salary Remaining : $38,829
Rem Pitlick $91,783 (2)
Salary Remaining : $37,515
Jesse Ylonen $88,083 (4)
Salary Remaining : $36,002
Zack MacEwen $84,750 (2)
Salary Remaining : $34,640
Lukas Elvenes $77,667 (2)
Salary Remaining : $31,745
Brett Murray $77,500 (2)
Salary Remaining : $31,677
Taylor Beck $75,000 (1)
Salary Remaining : $30,655
Zac Rinaldo $75,000 (4)
Salary Remaining : $30,655
Brett Seney $75,000 (2)
Salary Remaining : $30,655
Viktor Loov $75,000 (1)
Salary Remaining : $30,655
Anton Blomqvist $75,000 (4)
Salary Remaining : $30,655
Brock Trotter $75,000 (4)
Salary Remaining : $30,655
Viktor Fasth $75,000 (4)
Salary Remaining : $30,655
Ben Scrivens $75,000 (4)
Salary Remaining : $30,655
David Rundblad $75,000 (4)
Salary Remaining : $30,655
Christian Thomas $75,000 (4)
Salary Remaining : $30,655
Kiefer Sherwood $75,000 (2)
Salary Remaining : $30,655
Alex Plante $75,000 (4)
Salary Remaining : $30,655
Brogan Rafferty $75,000 (2)
Salary Remaining : $30,655
Mike Condon $75,000 (1)
Salary Remaining : $30,655
Charles Hudon $75,000 (4)
Salary Remaining : $30,655
Joel L'Esperance $72,500 (2)
Salary Remaining : $29,633
Sami Niku $72,500 (3)
Salary Remaining : $29,633
Thomas Schemitsch $71,500 (1)
Salary Remaining : $29,224
Total Farm Players26
Salary Commitment
Year 35 : $2,128,783
Year 36 : $1,562,283
Year 37 : $933,083
Year 38 : $860,583
Salary Average Commitment
Year 35 : $2,128,783
Year 36 : $1,562,283
Year 37 : $933,083
Year 38 : $860,583

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 $1,546,896 $79,925,182 $1,574,818 $19,725,182 223355
Blackhawks $21,557,011 $79,719,786 $1,780,214 $19,519,786 223153
Blue Jackets $14,163,431 $70,916,599 $10,583,401 $10,716,599 251944
Blues $54,577,443 $72,089,379 $9,410,621 $11,889,379 262248
Bruins $12,145,788 $69,308,896 $12,191,104 $9,108,896 232548
Canadiens $119,991,196 $79,151,494 $2,348,506 $18,951,494 222850
Canucks $72,186,086 $78,911,622 $2,588,378 $18,711,622 222749
Capitals $50,116,747 $72,809,560 $8,690,440 $12,609,560 212546
Coyotes $108,579,476 $73,172,688 $8,327,312 $12,972,688 212748
Devils $37,581,555 $81,050,510 $449,490 $20,850,510 222345
Ducks $106,613,758 $76,051,601 $5,448,399 $15,851,601 212344
Flames $32,060,105 $75,281,532 $6,218,468 $15,081,532 232245
Flyers $46,988,722 $78,121,778 $3,378,222 $17,921,778 242044
Golden Knights $4,515,871 $75,383,804 $6,116,196 $15,183,804 242549
Hurricanes $144,010,042 $61,915,803 $19,584,197 $1,715,803 223153
Islanders $80,638,745 $75,368,455 $6,131,545 $15,168,455 232447
Jets $56,866,900 $79,385,777 $2,114,223 $19,185,777 212647
Kings $74,333,632 $67,352,905 $14,147,095 $7,152,905 213152
Kraken $29,075,327 $77,001,642 $4,498,358 $16,801,642 212849
Lightning $15,476,799 $73,382,901 $8,117,099 $13,182,901 232649
Maple Leafs $49,642,491 $65,986,336 $15,513,664 $5,786,336 213455
Oilers $79,608,076 $80,955,658 $544,342 $20,755,658 222345
Panthers $243,353,242 $73,540,216 $7,959,784 $13,340,216 203353
Penguins $32,158,813 $81,445,869 $54,131 $21,245,869 212647
Predators $88,389,309 $79,911,513 $1,588,487 $19,711,513 262147
Rangers $72,376,481 $77,974,426 $3,525,574 $17,774,426 222850
Red Wings $52,804,551 $64,528,833 $16,971,167 $4,328,833 232952
Sabres $38,643,880 $75,475,062 $6,024,938 $15,275,062 242448
Senators $62,701,344 $77,023,554 $4,476,446 $16,823,554 232144
Sharks $30,516,611 $70,764,114 $10,735,886 $10,564,114 222345
Stars $44,438,320 $79,711,422 $1,788,578 $19,511,422 212950
Wild $20,266,906 $64,954,849 $16,545,151 $4,754,849 212647