ANA  ARI  BOS  BUF  CAR  CBJ  CGY  CHI  COL  DAL  DET  EDM  FLO  LAK  MIN  MTL  NJD  NSH  NYI  NYR  OTT  PHI  PIT  SJS  STL  TBL  TOR  VAN  VGK  WPG  WSH

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,746 - 95.76%
Level 2: 5000 - $60 - 4,756 - 95.12%
Level 3: 2000 - $35 - 1,905 - 95.24%
Level 4: 4000 - $25 - 3,795 - 94.87%
Luxury : 1000 - $200 - 947 - 94.73%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,149 - 95.27%
Average Income per Game$617,589
Year to Date Revenue$16,057,323

Expense

Pro Players Total Salaries$78,301,166
Farm Players Total Salaries$1,587,501
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,916,498
Farm Year To Date Expenses$1,014,742
Pro Salary Cap To Date$46,856,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,263,840
Pro Remaining Season Days72
Pro Expenses Per Days$430,776
Pro Estimated Expenses$31,015,872
Farm Remaining Season Days72
Farm Expenses Per Days$8,723
Farm Estimated Expenses$628,056
Estimated Season Expenses$31,643,928
Season Salary Cap$78,301,166
Estimate Under Maximum Salary Cap of $81,500,000$3,198,834
Estimate Over Minimum Salary Cap of $60,200,000 $18,101,166
Current Bank Account$21,975,369
Projected Bank Account-$404,719

Pro Players Salaries

Steven Stamkos $8,500,000 (5)
Shea Weber $7,857,000 (5)
Ryan O'Reilly $7,500,000 (4)
Tuukka Rask $7,000,000 (1)
Cam Fowler $6,500,000 (7)
Jakob Silfverberg $5,250,000 (5)
Mike Matheson $4,875,000 (7)
Elias Lindholm $4,850,000 (5)
Tyler Toffoli $4,600,000 (1)
Connor Murphy (Out of Payroll) $3,850,000 (3)
Andreas Johnsson $3,400,000 (4)
Oskar Sundqvist $2,750,000 (4)
Markus Nutivaara $2,700,000 (3)
Anders Nilsson $2,600,000 (2)
Scott Laughton $2,300,000 (2)
Matt Nieto $1,975,000 (1)
Mirco Mueller $1,400,000 (1)
Jared McCann $1,250,000 (1)
Jake Virtanen $1,250,000 (1)
Alex DeBrincat $894,166 (1)
Oscar Fantenberg $850,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $82,151,166
Year 10 : $62,932,000
Year 11 : $58,032,000
Year 12 : $51,482,000
Salary Average Commitment
Year 9 : $63,601,166
Year 10 : $46,632,000
Year 11 : $46,632,000
Year 12 : $40,082,000
Salary Cap with 1 Way Contract
Year 9 : $82,151,166
Year 10 : $62,932,000
Year 11 : $58,032,000
Year 12 : $51,482,000

Farm Players Salaries

Connor Carrick $150,000 (2)
Erik Brannstrom $131,333 (3)
Rasmus Kupari $108,167 (3)
Cooper Marody $100,000 (2)
Jacob Bryson $92,500 (3)
Tim Soderlund $92,500 (3)
Arnaud Durandeau $75,667 (3)
Justin Dowling $75,000 (2)
Calvin Thurkauf $71,500 (1)
Boo Nieves $70,000 (1)
Danny O'Regan $70,000 (1)
Scott Wedgewood $70,000 (1)
Dominik Masin $70,000 (1)
Kevin Poulin $70,000 (1)
Nick Ebert $70,000 (1)
Anthony Richard $69,167 (1)
Alexandre Carrier $69,167 (1)
Kasimir Kaskisuo $67,500 (1)
Brandon Halverson $65,000 (1)
Total Farm Players19
Salary Commitment
Year 9 : $1,587,501
Year 10 : $825,167
Year 11 : $500,167
Year 12 : $0
Salary Average Commitment
Year 9 : $507,667
Year 10 : $231,333
Year 11 : $131,333
Year 12 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,683 - 94.71%
Level 2: 5000 - $60 - 4,751 - 95.02%
Level 3: 2000 - $35 - 1,865 - 93.23%
Level 4: 4000 - $25 - 3,837 - 95.92%
Luxury : 1000 - $200 - 945 - 94.55%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,081 - 94.89%
Average Income per Game$613,843
Year to Date Revenue$15,959,911

Expense

Pro Players Total Salaries$81,370,190
Farm Players Total Salaries$1,534,833
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,786,695
Farm Year To Date Expenses$1,110,227
Pro Salary Cap To Date$48,726,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,207,641
Pro Remaining Season Days72
Pro Expenses Per Days$447,638
Pro Estimated Expenses$32,229,936
Farm Remaining Season Days72
Farm Expenses Per Days$8,433
Farm Estimated Expenses$607,176
Estimated Season Expenses$32,837,112
Season Salary Cap$81,370,190
Estimate Under Maximum Salary Cap of $81,500,000$129,810
Estimate Over Minimum Salary Cap of $60,200,000 $21,170,190
Current Bank Account$18,631,512
Projected Bank Account-$4,997,959

Pro Players Salaries

Mitchell Marner $10,893,000 (6)
Nikita Kucherov $9,500,000 (8)
Kyle Connor $7,142,857 (7)
Connor Hellebuyck $6,166,666 (5)
Dylan Larkin $6,100,000 (4)
Gabriel Landeskog $5,571,000 (2)
Rasmus Ristolainen $5,400,000 (3)
Morgan Rielly $5,000,000 (3)
Zach Werenski $5,000,000 (3)
Lars Eller $3,500,000 (4)
Jesperi Kotkaniemi $3,425,000 (2)
Anthony Mantha $3,300,000 (1)
Jean-Gabriel Pageau (Out of Payroll) $3,100,000 (1)
Connor Brown $2,100,000 (1)
Quinn Hughes $1,604,167 (2)
Juuse Saros $1,500,000 (2)
Zach Bogosian $1,300,000 (1)
Ryan Carpenter $1,000,000 (3)
Tyler Pitlick $1,000,000 (1)
Brian Boyle $940,000 (1)
Filip Hronek $927,500 (1)
Total Pro Players21
Salary Commitment
Year 9 : $84,470,190
Year 10 : $71,802,690
Year 11 : $59,702,523
Year 12 : $43,302,523
Salary Average Commitment
Year 9 : $52,233,166
Year 10 : $36,662,666
Year 11 : $26,166,666
Year 12 : $15,766,666
Salary Cap with 1 Way Contract
Year 9 : $84,470,190
Year 10 : $71,802,690
Year 11 : $59,702,523
Year 12 : $43,302,523

Farm Players Salaries

Mike Condon $240,000 (1)
Gabriel Vilardi $162,750 (3)
Dante Fabbro $149,167 (2)
Kristian Vesalainen $146,083 (3)
Jansen Harkins $92,500 (1)
Jaret Anderson-Dolan $91,333 (3)
Nicolas Roy $81,500 (1)
Nic Petan $77,500 (2)
Curtis McKenzie $75,000 (1)
Dysin Mayo $71,500 (1)
Michael Sgarbossa $70,000 (2)
Michael Amadio $70,000 (2)
Chris Bigras $70,000 (2)
C.J. Smith $70,000 (2)
Chris Terry $67,500 (1)
Total Farm Players15
Salary Commitment
Year 9 : $1,534,833
Year 10 : $906,833
Year 11 : $400,166
Year 12 : $0
Salary Average Commitment
Year 9 : $780,083
Year 10 : $223,583
Year 11 : $146,083
Year 12 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,520 - 92.00%
Level 2: 5000 - $60 - 4,698 - 93.96%
Level 3: 2000 - $35 - 1,885 - 94.23%
Level 4: 4000 - $25 - 3,673 - 91.83%
Luxury : 1000 - $200 - 928 - 92.78%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,704 - 92.80%
Average Income per Game$600,401
Year to Date Revenue$15,610,438

Expense

Pro Players Total Salaries$63,030,832
Farm Players Total Salaries$2,451,246
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,881,444
Farm Year To Date Expenses$1,745,506
Pro Salary Cap To Date$41,579,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,006,022
Pro Remaining Season Days72
Pro Expenses Per Days$349,071
Pro Estimated Expenses$25,133,112
Farm Remaining Season Days72
Farm Expenses Per Days$13,468
Farm Estimated Expenses$969,696
Estimated Season Expenses$26,102,808
Season Salary Cap$63,030,832
Estimate Under Maximum Salary Cap of $81,500,000$18,469,168
Estimate Over Minimum Salary Cap of $60,200,000 $2,830,832
Current Bank Account$31,076,850
Projected Bank Account$13,980,064

Pro Players Salaries

Patrik Laine $6,750,000 (2)
Loui Eriksson $6,000,000 (3)
Marc Staal $5,700,000 (2)
Jordan Eberle $5,500,000 (5)
Yanni Gourde $5,166,666 (6)
Tyler Bozak $5,000,000 (2)
Cody Ceci $4,500,000 (1)
Ian Cole (Out of Payroll) $4,250,000 (2)
Antti Raanta $4,250,000 (2)
Mikkel Boedker $4,000,000 (1)
Radko Gudas $3,350,000 (1)
Danton Heinen $2,800,000 (2)
Brock McGinn $2,100,000 (2)
Jordie Benn (Out of Payroll) $2,000,000 (2)
Trevor Lewis $2,000,000 (1)
Carl Gunnarsson $1,750,000 (2)
Robert Bortuzzo $1,375,000 (3)
Nicolas Deslauriers (Out of Payroll) $950,000 (1)
Otto Koivula (Out of Payroll) $925,000 (2)
Tanner Kero $737,500 (2)
Logan Shaw $700,000 (1)
Matt Luff $676,666 (1)
Oscar Dansk $675,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $71,155,832
Year 10 : $54,304,166
Year 11 : $18,041,666
Year 12 : $10,666,666
Salary Average Commitment
Year 9 : $39,151,666
Year 10 : $27,500,000
Year 11 : $7,375,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $71,155,832
Year 10 : $54,304,166
Year 11 : $18,041,666
Year 12 : $10,666,666

Farm Players Salaries

Jon Merrill $137,500 (1)
Pierre-Olivier Joseph $107,583 (3)
Adam Brooks $92,500 (1)
Adam Huska $92,500 (2)
Rudolfs Balcers $92,500 (1)
Rodrigo Abols $92,500 (2)
Jack Kopacka $91,083 (2)
Ivan Chekhovich $90,333 (3)
Kody Clark $89,417 (3)
Kale Clague $89,417 (2)
Cale Fleury $88,333 (2)
Maksim Sushko $87,917 (3)
Jayce Hawryluk $87,413 (1)
Isaac Ratcliffe $86,333 (3)
Noah Gregor $85,000 (2)
Dmitry Sokolov $83,000 (2)
Otto Somppi $80,000 (2)
Jeremy Helvig $78,500 (2)
Mikhail Berdin $76,667 (2)
Ty Ronning $75,083 (2)
Carson Soucy $75,000 (1)
Skyler McKenzie $74,167 (2)
Gabriel Fontaine $73,667 (1)
Drake Rymsha $73,333 (2)
Dylan Ferguson $73,333 (3)
Bokondji Imama $70,667 (1)
Gustav Olofsson $70,000 (1)
Andreas Borgman $70,000 (1)
Antoine Bibeau $67,500 (1)
Total Farm Players29
Salary Commitment
Year 9 : $2,451,246
Year 10 : $1,614,499
Year 11 : $534,916
Year 12 : $0
Salary Average Commitment
Year 9 : $1,433,917
Year 10 : $902,083
Year 11 : $0
Year 12 : $0

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,602 - 93.37%
Level 2: 5000 - $60 - 4,683 - 93.66%
Level 3: 2000 - $35 - 1,854 - 92.70%
Level 4: 4000 - $25 - 3,714 - 92.86%
Luxury : 1000 - $200 - 924 - 92.40%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,778 - 93.21%
Average Income per Game$603,713
Year to Date Revenue$15,696,547

Expense

Pro Players Total Salaries$57,145,831
Farm Players Total Salaries$2,097,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,593,060
Farm Year To Date Expenses$1,119,632
Pro Salary Cap To Date$34,532,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,055,700
Pro Remaining Season Days72
Pro Expenses Per Days$314,538
Pro Estimated Expenses$22,646,736
Farm Remaining Season Days72
Farm Expenses Per Days$11,522
Farm Estimated Expenses$829,584
Estimated Season Expenses$23,476,320
Season Salary Cap$57,145,831
Estimate Under Maximum Salary Cap of $81,500,000$24,354,169
Estimate Over Minimum Salary Cap of $60,200,000 -$3,054,169
Current Bank Account$39,640,173
Projected Bank Account$25,219,553

Pro Players Salaries

Tomas Tatar (Out of Payroll) $5,300,000 (2)
Alexander Wennberg $4,900,000 (4)
Sami Vatanen $4,875,000 (1)
Dmitry Kulikov $4,333,333 (1)
Craig Smith $4,250,000 (1)
Andrei Svechnikov $3,575,000 (2)
Jay Bouwmeester $3,500,000 (1)
James Reimer $3,400,000 (2)
Zack Smith $3,250,000 (2)
Nikita Zadorov $3,200,000 (1)
Trevor Daley $3,166,666 (1)
Derek Forbort $2,525,000 (1)
Nick Jensen $2,500,000 (4)
Ryan Miller $2,325,000 (1)
Mattias Janmark $2,300,000 (1)
Lias Andersson $1,744,166 (2)
Zemgus Girgensons (Out of Payroll) $1,600,000 (1)
Jack Roslovic $1,106,666 (1)
Nick Cousins $1,000,000 (1)
Valeri Nichushkin $850,000 (1)
Tucker Poolman $775,000 (2)
Sean Walker $745,000 (1)
Aaron Ness $725,000 (2)
Patrick Marleau $700,000 (1)
Justin Bailey $700,000 (1)
Jason Spezza $700,000 (1)
Total Pro Players26
Salary Commitment
Year 9 : $64,045,831
Year 10 : $26,169,166
Year 11 : $7,400,000
Year 12 : $7,400,000
Salary Average Commitment
Year 9 : $55,445,831
Year 10 : $22,944,166
Year 11 : $4,900,000
Year 12 : $4,900,000
Salary Cap with 1 Way Contract
Year 9 : $64,045,831
Year 10 : $26,169,166
Year 11 : $7,400,000
Year 12 : $7,400,000

Farm Players Salaries

Chase Priskie $177,500 (2)
Max Veronneau $135,000 (1)
Matthew Peca $130,000 (1)
Kailer Yamamoto $112,417 (2)
Pheonix Copley $110,000 (3)
Ryan McLeod $92,500 (3)
Max Comtois $92,500 (2)
Janne Kuokkanen $89,417 (2)
Jack Studnicka $86,333 (3)
Leon Gawanke $81,000 (3)
Jordan Szwarz $80,000 (1)
Charlie Lindgren $75,000 (2)
Ben Harpur $72,500 (1)
Michael McNiven $70,333 (1)
Kurtis Gabriel $70,000 (1)
Nicolas Aube-Kubel $70,000 (1)
Seth Griffith $70,000 (1)
Fredrik Claesson $70,000 (1)
Julian Melchiori $70,000 (1)
Sam Carrick $70,000 (1)
Andrew Hammond $70,000 (1)
Maxim Letunov $70,000 (1)
Colby Cave $67,500 (1)
Mason Geertsen $65,000 (1)
Total Farm Players24
Salary Commitment
Year 9 : $2,097,000
Year 10 : $916,667
Year 11 : $369,833
Year 12 : $0
Salary Average Commitment
Year 9 : $844,667
Year 10 : $369,334
Year 11 : $0
Year 12 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,662 - 94.37%
Level 2: 5000 - $60 - 4,684 - 93.67%
Level 3: 2000 - $35 - 1,893 - 94.64%
Level 4: 4000 - $25 - 3,811 - 95.27%
Luxury : 1000 - $200 - 946 - 94.57%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,995 - 94.42%
Average Income per Game$610,920
Year to Date Revenue$15,273,000

Expense

Pro Players Total Salaries$75,551,665
Farm Players Total Salaries$1,882,749
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,792,194
Farm Year To Date Expenses$1,235,175
Pro Salary Cap To Date$47,731,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,774,720
Pro Remaining Season Days72
Pro Expenses Per Days$415,668
Pro Estimated Expenses$29,928,096
Farm Remaining Season Days72
Farm Expenses Per Days$10,345
Farm Estimated Expenses$744,840
Estimated Season Expenses$30,672,936
Season Salary Cap$75,551,665
Estimate Under Maximum Salary Cap of $81,500,000$5,948,335
Estimate Over Minimum Salary Cap of $60,200,000 $15,351,665
Current Bank Account$19,969,941
Projected Bank Account-$928,275

Pro Players Salaries

Blake Wheeler $8,250,000 (5)
Joe Pavelski $7,000,000 (3)
Ryan McDonagh (Out of Payroll) $6,750,000 (7)
Nathan MacKinnon $6,300,000 (4)
Matt Dumba $6,000,000 (4)
Jake Guentzel $6,000,000 (5)
Dustin Brown $5,875,000 (3)
Ben Bishop $4,916,666 (4)
Jake Muzzin $4,000,000 (1)
Sam Reinhart $3,650,000 (1)
Eric Staal $3,250,000 (2)
Charlie Coyle $3,200,000 (1)
Patrik Nemeth $3,000,000 (2)
Frank Vatrano $2,533,333 (3)
Nick Holden $2,200,000 (1)
Alex Chiasson $2,150,000 (2)
Josh Leivo $1,500,000 (1)
Jordan Oesterle $1,400,000 (2)
Mathew Barzal $1,263,333 (1)
Colton Sceviour $1,200,000 (2)
Nathan Beaulieu $1,000,000 (1)
Carter Hart $863,333 (2)
Total Pro Players22
Salary Commitment
Year 9 : $82,301,665
Year 10 : $65,488,332
Year 11 : $53,624,999
Year 12 : $38,216,666
Salary Average Commitment
Year 9 : $39,468,332
Year 10 : $25,154,999
Year 11 : $23,091,666
Year 12 : $17,216,666
Salary Cap with 1 Way Contract
Year 9 : $82,301,665
Year 10 : $65,488,332
Year 11 : $53,624,999
Year 12 : $38,216,666

Farm Players Salaries

Kyle Clifford $160,000 (1)
Jeremy Davies $132,500 (2)
Casey DeSmith $125,000 (3)
Colton White $93,583 (1)
Jake Leschyshyn $92,750 (3)
Joey Keane $92,500 (3)
Oskar Steen $92,500 (3)
Dylan Wells $91,083 (2)
Adam Mascherin $88,000 (2)
Calvin Petersen $85,833 (3)
Parker Wotherspoon $85,500 (1)
Connor Hobbs $79,833 (1)
Maxime Lajoie $78,000 (2)
Devante Stephens $76,667 (1)
Callum Booth $75,833 (1)
John Quenneville $75,000 (2)
Nicholas Shore $75,000 (1)
Francis Perron $71,500 (1)
Thomas Schemitsch $71,500 (1)
Giovanni Fiore $70,167 (1)
Gabriel Dumont $70,000 (2)
Total Farm Players21
Salary Commitment
Year 9 : $1,882,749
Year 10 : $1,023,166
Year 11 : $488,583
Year 12 : $0
Salary Average Commitment
Year 9 : $821,999
Year 10 : $257,083
Year 11 : $0
Year 12 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,657 - 94.28%
Level 2: 5000 - $60 - 4,756 - 95.12%
Level 3: 2000 - $35 - 1,909 - 95.43%
Level 4: 4000 - $25 - 3,776 - 94.40%
Luxury : 1000 - $200 - 946 - 94.63%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17,044 - 94.69%
Average Income per Game$612,770
Year to Date Revenue$15,319,254

Expense

Pro Players Total Salaries$78,961,666
Farm Players Total Salaries$2,563,002
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,342,981
Farm Year To Date Expenses$1,476,554
Pro Salary Cap To Date$45,040,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,804,323
Pro Remaining Season Days72
Pro Expenses Per Days$436,603
Pro Estimated Expenses$31,435,416
Farm Remaining Season Days72
Farm Expenses Per Days$14,082
Farm Estimated Expenses$1,013,904
Estimated Season Expenses$32,449,320
Season Salary Cap$78,961,666
Estimate Under Maximum Salary Cap of $81,500,000$2,538,334
Estimate Over Minimum Salary Cap of $60,200,000 $18,761,666
Current Bank Account$19,101,184
Projected Bank Account-$3,543,813

Pro Players Salaries

Carey Price $10,500,000 (7)
Patrick Kane $10,500,000 (4)
John Carlson $8,000,000 (7)
Logan Couture $8,000,000 (8)
Vladimir Tarasenko $7,500,000 (4)
Jonathan Drouin $5,500,000 (4)
Jaden Schwartz $5,350,000 (2)
Vincent Trocheck $4,750,000 (3)
Viktor Arvidsson $4,250,000 (5)
Josh Morrissey $3,150,000 (1)
Adam Fox $1,775,000 (3)
Luke Kunin $1,425,000 (1)
Thomas Chabot $1,223,333 (1)
Thatcher Demko $1,050,000 (2)
Madison Bowey $1,000,000 (1)
Pierre Engvall $925,000 (1)
Riley Sheahan $900,000 (1)
Rasmus Andersson $863,333 (1)
Tom Kuhnhackl $850,000 (1)
Nic Dowd $750,000 (3)
Anthony Bitetto $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $78,961,666
Year 10 : $67,925,000
Year 11 : $61,525,000
Year 12 : $54,250,000
Salary Average Commitment
Year 9 : $67,461,666
Year 10 : $58,875,000
Year 11 : $53,525,000
Year 12 : $46,250,000
Salary Cap with 1 Way Contract
Year 9 : $78,961,666
Year 10 : $67,925,000
Year 11 : $61,525,000
Year 12 : $54,250,000

Farm Players Salaries

Colin White $475,000 (6)
Adam Boqvist $174,417 (3)
Henrik Borgstrom $149,167 (1)
Cal Foote $142,500 (2)
Taro Hirose $135,000 (1)
Kieffer Bellows $110,667 (2)
Riley Tufte $99,583 (3)
Cayden Primeau $96,667 (3)
Alexander Chmelevski $92,750 (3)
Artyom Zagidulin $92,500 (1)
Pavel Shen $92,500 (3)
Rasmus Asplund $92,500 (2)
David Quenneville $92,500 (2)
Sami Niku $91,667 (1)
Jason Robertson $89,417 (3)
Kyle Capobianco $89,417 (1)
Vitaly Abramov $88,000 (2)
Matthew Phillips $75,000 (2)
Alex Nedeljkovic $73,750 (2)
Shane Gersich $70,000 (1)
Louie Belpedio $70,000 (1)
Kyle Wood $70,000 (1)
Total Farm Players22
Salary Commitment
Year 9 : $2,563,002
Year 10 : $1,795,251
Year 11 : $1,120,334
Year 12 : $475,000
Salary Average Commitment
Year 9 : $1,148,335
Year 10 : $683,084
Year 11 : $174,417
Year 12 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,516 - 91.93%
Level 2: 5000 - $60 - 4,677 - 93.54%
Level 3: 2000 - $35 - 1,898 - 94.88%
Level 4: 4000 - $25 - 3,725 - 93.14%
Luxury : 1000 - $200 - 925 - 92.51%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,741 - 93.01%
Average Income per Game$600,158
Year to Date Revenue$15,003,948

Expense

Pro Players Total Salaries$80,149,166
Farm Players Total Salaries$1,561,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,408,899
Farm Year To Date Expenses$928,833
Pro Salary Cap To Date$47,348,445
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,602,527
Pro Remaining Season Days72
Pro Expenses Per Days$440,929
Pro Estimated Expenses$31,746,888
Farm Remaining Season Days72
Farm Expenses Per Days$8,577
Farm Estimated Expenses$617,544
Estimated Season Expenses$32,364,432
Season Salary Cap$80,149,166
Estimate Under Maximum Salary Cap of $81,500,000$1,350,834
Estimate Over Minimum Salary Cap of $60,200,000 $19,949,166
Current Bank Account$15,441,171
Projected Bank Account-$7,320,734

Pro Players Salaries

Jack Eichel $10,000,000 (7)
Tyler Seguin $9,850,000 (8)
Victor Hedman $7,875,000 (6)
Johnny Gaudreau $6,750,000 (3)
Taylor Hall $6,000,000 (1)
Brock Boeser $5,875,000 (3)
Travis Konecny $5,500,000 (6)
Roman Josi $4,000,000 (1)
Brady Tkachuk $3,425,000 (2)
Pavel Buchnevich $3,250,000 (2)
Cale Makar $2,854,166 (2)
David Rittich $2,750,000 (2)
Pierre-Edouard Bellemare $1,800,000 (2)
Kevin Shattenkirk $1,750,000 (1)
Cody Glass $1,713,333 (3)
Garnet Hathaway $1,500,000 (4)
Ilya Samsonov $1,475,000 (2)
Noah Dobson $1,431,667 (3)
Pat Maroon $900,000 (1)
Jani Hakanpaa (Out of Payroll) $850,000 (1)
Luca Sbisa $750,000 (1)
Peter Cehlarik $700,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $80,999,166
Year 10 : $66,049,166
Year 11 : $50,495,000
Year 12 : $34,725,000
Salary Average Commitment
Year 9 : $46,175,000
Year 10 : $29,525,000
Year 11 : $24,625,000
Year 12 : $17,875,000
Salary Cap with 1 Way Contract
Year 9 : $80,999,166
Year 10 : $66,049,166
Year 11 : $50,495,000
Year 12 : $34,725,000

Farm Players Salaries

Barrett Hayton $264,417 (2)
Vitali Kravtsov $177,500 (3)
Jake Oettinger $138,750 (3)
Jake Bean $136,333 (2)
Kole Lind $112,500 (2)
Stelio Mattheos $92,500 (3)
Jan Drozg $92,500 (3)
Sebastian Repo $74,000 (1)
Scott Sabourin $70,000 (1)
Daniel Brickley $70,000 (2)
Anton Blidh $70,000 (2)
Kurtis MacDermid $67,500 (1)
Matthew Ford $65,000 (1)
Michael Kapla $65,000 (1)
Ryan White $65,000 (1)
Total Farm Players15
Salary Commitment
Year 9 : $1,561,000
Year 10 : $1,154,500
Year 11 : $501,250
Year 12 : $0
Salary Average Commitment
Year 9 : $621,583
Year 10 : $480,083
Year 11 : $231,250
Year 12 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,718 - 95.31%
Level 2: 5000 - $60 - 4,687 - 93.74%
Level 3: 2000 - $35 - 1,883 - 94.17%
Level 4: 4000 - $25 - 3,772 - 94.30%
Luxury : 1000 - $200 - 947 - 94.66%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,007 - 94.48%
Average Income per Game$613,320
Year to Date Revenue$15,946,308

Expense

Pro Players Total Salaries$81,390,129
Farm Players Total Salaries$1,091,667
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,764,450
Farm Year To Date Expenses$624,440
Pro Salary Cap To Date$48,704,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,199,793
Pro Remaining Season Days72
Pro Expenses Per Days$447,748
Pro Estimated Expenses$32,237,856
Farm Remaining Season Days72
Farm Expenses Per Days$5,998
Farm Estimated Expenses$431,856
Estimated Season Expenses$32,669,712
Season Salary Cap$81,390,129
Estimate Under Maximum Salary Cap of $81,500,000$109,871
Estimate Over Minimum Salary Cap of $60,200,000 $21,190,129
Current Bank Account$19,702,803
Projected Bank Account-$3,767,116

Pro Players Salaries

Erik Karlsson $11,500,000 (8)
Alex Ovechkin $9,538,462 (2)
Matthew Tkachuk $7,000,000 (3)
Nicklas Backstrom $6,700,000 (1)
Alexander Edler $6,000,000 (2)
Mikael Granlund $5,750,000 (1)
Mikael Backlund $5,350,000 (5)
Jaccob Slavin $5,300,000 (6)
Joonas Donskoi $3,900,000 (4)
Jacob Markstrom $3,666,667 (1)
Cam Talbot $2,750,000 (1)
Alex Iafallo $2,425,000 (2)
Zach Hyman $2,250,000 (2)
Zack Kassian $1,950,000 (1)
Dominik Kubalik $1,775,000 (1)
Vinnie Hinostroza $1,500,000 (1)
Erik Gustafsson $1,200,000 (1)
Chandler Stephenson $1,050,000 (1)
Tim Heed $960,000 (1)
Alex Biega $825,000 (1)
Total Pro Players20
Salary Commitment
Year 9 : $81,390,129
Year 10 : $53,263,462
Year 11 : $33,050,000
Year 12 : $26,050,000
Salary Average Commitment
Year 9 : $44,030,129
Year 10 : $22,438,462
Year 11 : $10,650,000
Year 12 : $10,650,000
Salary Cap with 1 Way Contract
Year 9 : $81,390,129
Year 10 : $53,263,462
Year 11 : $33,050,000
Year 12 : $26,050,000

Farm Players Salaries

Collin Delia $100,000 (3)
Veini Vehvilainen $92,500 (2)
Philipp Kurashev $92,500 (3)
Brandon Duhaime $92,500 (2)
Tyler Steenbergen $87,500 (2)
Johan Sodergran $79,167 (3)
Mike Vecchione $70,000 (1)
Brian Lashoff $70,000 (2)
Brogan Rafferty $70,000 (2)
Chris Mueller $70,000 (1)
Andreas Englund $70,000 (1)
Yannick Weber $67,500 (1)
Brad Thiessen $65,000 (1)
Christopher Brown $65,000 (1)
Total Farm Players14
Salary Commitment
Year 9 : $1,091,667
Year 10 : $684,167
Year 11 : $271,667
Year 12 : $0
Salary Average Commitment
Year 9 : $155,000
Year 10 : $87,500
Year 11 : $0
Year 12 : $0

Coyotes

Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,748 - 95.80%
Level 2: 5000 - $60 - 4,776 - 95.52%
Level 3: 2000 - $35 - 1,924 - 96.22%
Level 4: 4000 - $25 - 3,785 - 94.62%
Luxury : 1000 - $200 - 951 - 95.13%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,184 - 95.47%
Average Income per Game$618,924
Year to Date Revenue$16,092,026

Expense

Pro Players Total Salaries$59,377,976
Farm Players Total Salaries$2,102,876
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,569,406
Farm Year To Date Expenses$1,284,681
Pro Salary Cap To Date$37,267,235
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,283,861
Pro Remaining Season Days72
Pro Expenses Per Days$329,000
Pro Estimated Expenses$23,688,000
Farm Remaining Season Days72
Farm Expenses Per Days$11,554
Farm Estimated Expenses$831,888
Estimated Season Expenses$24,519,888
Season Salary Cap$59,377,976
Estimate Under Maximum Salary Cap of $81,500,000$22,122,024
Estimate Over Minimum Salary Cap of $60,200,000 -$822,024
Current Bank Account$38,262,441
Projected Bank Account$23,026,414

Pro Players Salaries

Adam Henrique $5,825,000 (5)
Jonathan Quick $5,800,000 (4)
Shea Theodore $5,200,000 (6)
Kyle Palmieri (Out of Payroll) $4,650,000 (2)
Jason Demers $4,500,000 (2)
Olli Maatta $4,083,333 (3)
Victor Rask $4,000,000 (3)
Darren Helm $3,850,000 (2)
Jack Hughes $3,775,000 (3)
Leo Komarov $3,000,000 (3)
Chris Tierney $2,937,500 (1)
Colton Sissons $2,857,143 (7)
Carl Hagelin $2,750,000 (4)
Oliver Bjorkstrand $2,500,000 (2)
MacKenzie Weegar $1,600,000 (1)
Robert Hagg $1,150,000 (1)
Roope Hintz $925,000 (1)
Jacob de la Rose $900,000 (1)
Paul LaDue $825,000 (1)
Charles Hudon $800,000 (1)
Michael Hutchinson $700,000 (1)
Michael Stone $700,000 (1)
Josh Jacobs $700,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $64,027,976
Year 10 : $52,790,476
Year 11 : $37,290,476
Year 12 : $22,432,143
Salary Average Commitment
Year 9 : $53,645,833
Year 10 : $43,408,333
Year 11 : $27,908,333
Year 12 : $16,825,000
Salary Cap with 1 Way Contract
Year 9 : $64,027,976
Year 10 : $52,790,476
Year 11 : $37,290,476
Year 12 : $22,432,143

Farm Players Salaries

Andrew Peeke $149,167 (2)
Reid Duke $92,500 (1)
Conor Timmins $92,500 (2)
Dennis Gilbert $92,500 (2)
Jake Walman $92,500 (1)
Jeremy Bracco $92,500 (1)
Joey Anderson $92,500 (1)
Ryan Bednard $92,500 (2)
Gilles Senn $92,500 (2)
Martin Fehervary $89,417 (3)
Kirill Maksimov $87,917 (3)
Dryden Hunt $71,500 (1)
Adin Hill $70,875 (1)
Jean-Sebastien Dea $70,000 (2)
Danick Martel $70,000 (1)
Thomas Di Pauli $70,000 (2)
Kevin Gravel $70,000 (1)
Morgan Klimchuk $70,000 (1)
Ryan Fitzgerald $70,000 (1)
Landon Bow $70,000 (1)
Laurent Dauphin $70,000 (1)
Lane Pederson $69,000 (1)
Dillon Simpson $67,500 (1)
Joey Laleggia $67,500 (1)
Eric Cornel $65,000 (1)
Julien Nantel $65,000 (1)
Total Farm Players26
Salary Commitment
Year 9 : $2,102,876
Year 10 : $836,501
Year 11 : $177,334
Year 12 : $0
Salary Average Commitment
Year 9 : $736,500
Year 10 : $162,500
Year 11 : $0
Year 12 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,624 - 93.74%
Level 2: 5000 - $60 - 4,741 - 94.82%
Level 3: 2000 - $35 - 1,876 - 93.80%
Level 4: 4000 - $25 - 3,717 - 92.93%
Luxury : 1000 - $200 - 944 - 94.38%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,902 - 93.90%
Average Income per Game$609,054
Year to Date Revenue$15,835,405

Expense

Pro Players Total Salaries$71,675,000
Farm Players Total Salaries$1,346,667
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,325,000
Farm Year To Date Expenses$853,545
Pro Salary Cap To Date$48,022,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,135,811
Pro Remaining Season Days72
Pro Expenses Per Days$396,566
Pro Estimated Expenses$28,552,752
Farm Remaining Season Days72
Farm Expenses Per Days$7,399
Farm Estimated Expenses$532,728
Estimated Season Expenses$29,085,480
Season Salary Cap$71,675,000
Estimate Under Maximum Salary Cap of $81,500,000$9,825,000
Estimate Over Minimum Salary Cap of $60,200,000 $11,475,000
Current Bank Account$18,158,090
Projected Bank Account-$1,791,579

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (7)
Derek Stepan $6,500,000 (2)
Keith Yandle $6,350,000 (4)
Brandon Saad $6,000,000 (2)
T.J. Oshie $5,750,000 (6)
Gustav Nyquist $5,500,000 (4)
Jeff Petry (Out of Payroll) $5,500,000 (1)
Niklas Hjalmarsson (Out of Payroll) $5,000,000 (2)
Josh Bailey $5,000,000 (5)
TJ Brodie $4,650,000 (1)
Alex Killorn $4,450,000 (4)
Michael Grabner $3,350,000 (2)
Derek Ryan $3,125,000 (2)
Matt Benning $1,900,000 (1)
Michael Raffl $1,600,000 (2)
Brad Richardson $1,250,000 (2)
Mark Borowiecki $1,200,000 (1)
Derick Brassard $1,200,000 (1)
Nate Thompson $1,000,000 (1)
Brandon Pirri $775,000 (2)
Dylan McIlrath $700,000 (2)
Martin Marincin $700,000 (1)
Christopher Gibson $675,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $82,175,000
Year 10 : $65,350,000
Year 11 : $37,050,000
Year 12 : $37,050,000
Salary Average Commitment
Year 9 : $55,700,000
Year 10 : $41,775,000
Year 11 : $21,550,000
Year 12 : $21,550,000
Salary Cap with 1 Way Contract
Year 9 : $82,175,000
Year 10 : $65,350,000
Year 11 : $37,050,000
Year 12 : $37,050,000

Farm Players Salaries

Klim Kostin $110,667 (2)
Rem Pitlick $92,500 (1)
Matthew Strome $87,917 (3)
Steven Kampfer $80,000 (2)
Ben Street $75,000 (1)
Miikka Salomaki $75,000 (1)
Evan Cormier $71,833 (2)
David Warsofsky $70,000 (2)
Vinni Lettieri $70,000 (1)
Justin Kloos $70,000 (1)
Jordan Nolan $70,000 (1)
Daniel Walcott $70,000 (1)
Andrew Poturalski $70,000 (1)
J.T. Brown $68,750 (1)
Nathan Gerbe $67,500 (1)
Ryan Haggerty $67,500 (1)
Branden Troock $65,000 (1)
Chris Conner $65,000 (1)
Total Farm Players18
Salary Commitment
Year 9 : $1,346,667
Year 10 : $420,417
Year 11 : $87,917
Year 12 : $0
Salary Average Commitment
Year 9 : $461,250
Year 10 : $182,500
Year 11 : $0
Year 12 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,697 - 94.96%
Level 2: 5000 - $60 - 4,751 - 95.03%
Level 3: 2000 - $35 - 1,914 - 95.69%
Level 4: 4000 - $25 - 3,885 - 97.12%
Luxury : 1000 - $200 - 943 - 94.28%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,190 - 95.50%
Average Income per Game$615,821
Year to Date Revenue$16,011,337

Expense

Pro Players Total Salaries$78,061,333
Farm Players Total Salaries$2,740,324
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,701,523
Farm Year To Date Expenses$1,652,395
Pro Salary Cap To Date$46,641,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,237,310
Pro Remaining Season Days72
Pro Expenses Per Days$429,458
Pro Estimated Expenses$30,920,976
Farm Remaining Season Days72
Farm Expenses Per Days$15,057
Farm Estimated Expenses$1,084,104
Estimated Season Expenses$32,005,080
Season Salary Cap$78,061,333
Estimate Under Maximum Salary Cap of $81,500,000$3,438,667
Estimate Over Minimum Salary Cap of $60,200,000 $17,861,333
Current Bank Account$18,865,672
Projected Bank Account-$3,902,098

Pro Players Salaries

Ryan Suter $7,538,000 (6)
Patrice Bergeron $6,875,000 (1)
Brad Marchand $6,125,000 (6)
Aleksander Barkov $5,900,000 (3)
Jonathan Huberdeau $5,900,000 (4)
Cam Atkinson $5,875,000 (6)
Jared Spurgeon $5,187,500 (1)
Brayden Schenn $5,125,000 (1)
Andy Greene $5,000,000 (1)
Reilly Smith $5,000,000 (3)
Rasmus Dahlin $3,775,000 (2)
Petr Mrazek $3,125,000 (2)
Ryan Pulock $2,000,000 (1)
Justin Williams $2,000,000 (1)
Darcy Kuemper $1,850,000 (1)
Blake Coleman $1,800,000 (2)
Luke Glendening $1,800,000 (2)
Deryk Engelland $1,500,000 (1)
Anthony Cirelli $935,833 (1)
Teddy Blueger $750,000 (2)
Total Pro Players20
Salary Commitment
Year 9 : $78,061,333
Year 10 : $47,588,000
Year 11 : $36,338,000
Year 12 : $25,438,000
Salary Average Commitment
Year 9 : $70,686,333
Year 10 : $43,713,000
Year 11 : $36,338,000
Year 12 : $25,438,000
Salary Cap with 1 Way Contract
Year 9 : $78,061,333
Year 10 : $47,588,000
Year 11 : $36,338,000
Year 12 : $25,438,000

Farm Players Salaries

Martin Jones $575,000 (5)
Sam Bennett $255,000 (2)
Olli Juolevi $191,333 (2)
Ryan Donato $190,000 (2)
Emil Bemstrom $163,333 (3)
Trent Frederic $113,750 (2)
Kaapo Kahkonen $92,500 (1)
Felix Sandstrom $92,500 (2)
Alexandre Texier $92,500 (2)
Brandon Hagel $92,500 (2)
Egor Korshkov $92,500 (2)
Givani Smith $91,333 (2)
Aleksi Saarela $90,250 (1)
Brendan Guhle $88,833 (1)
Joshua Ho-Sang $87,413 (1)
Sonny Milano $87,413 (1)
Vitek Vanecek $71,667 (3)
Ian McCoshen $70,000 (1)
Joseph Blandisi $70,000 (1)
Valentin Zykov $67,500 (1)
Brent Gates $65,000 (1)
Total Farm Players21
Salary Commitment
Year 9 : $2,740,323
Year 10 : $2,021,416
Year 11 : $810,000
Year 12 : $575,000
Salary Average Commitment
Year 9 : $1,402,999
Year 10 : $1,063,916
Year 11 : $575,000
Year 12 : $575,000

Flames

Flames is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,734 - 95.56%
Level 2: 5000 - $60 - 4,757 - 95.15%
Level 3: 2000 - $35 - 1,884 - 94.20%
Level 4: 4000 - $25 - 3,768 - 94.21%
Luxury : 1000 - $200 - 947 - 94.71%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,091 - 94.95%
Average Income per Game$616,280
Year to Date Revenue$16,023,289

Expense

Pro Players Total Salaries$57,547,776
Farm Players Total Salaries$555,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,012,395
Farm Year To Date Expenses$400,404
Pro Salary Cap To Date$42,710,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,244,205
Pro Remaining Season Days72
Pro Expenses Per Days$318,944
Pro Estimated Expenses$22,963,968
Farm Remaining Season Days72
Farm Expenses Per Days$3,049
Farm Estimated Expenses$219,528
Estimated Season Expenses$23,183,496
Season Salary Cap$57,547,776
Estimate Under Maximum Salary Cap of $81,500,000$23,952,224
Estimate Over Minimum Salary Cap of $60,200,000 -$2,652,224
Current Bank Account$27,936,470
Projected Bank Account$13,997,179

Pro Players Salaries

John Tavares (Out of Payroll) $11,000,000 (6)
Oliver Ekman-Larsson $8,250,000 (8)
Timo Meier $6,000,000 (4)
Jordan Staal $6,000,000 (1)
Seth Jones $5,400,000 (3)
Robin Lehner $5,000,000 (1)
Charlie McAvoy (Out of Payroll) $4,900,000 (3)
Rickard Rakell $3,789,444 (3)
Brendan Gallagher $3,750,000 (2)
Pierre-Luc Dubois $3,394,166 (1)
Brandon Montour $3,387,500 (1)
Thomas Greiss $3,333,333 (1)
Jake DeBrusk $1,288,333 (1)
Sean Kuraly $1,275,000 (2)
Josh Archibald $1,000,000 (1)
Anton Lindholm $742,500 (2)
Kenny Agostino $737,500 (2)
William Carrier $725,000 (1)
Beau Bennett $725,000 (1)
Robbie Russo $700,000 (1)
Kevin Czuczman $700,000 (2)
Michael McCarron $700,000 (1)
Zach Redmond $650,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $73,447,776
Year 10 : $46,544,444
Year 11 : $39,339,444
Year 12 : $25,250,000
Salary Average Commitment
Year 9 : $43,342,776
Year 10 : $25,214,444
Year 11 : $20,189,444
Year 12 : $11,000,000
Salary Cap with 1 Way Contract
Year 9 : $73,447,776
Year 10 : $46,544,444
Year 11 : $39,339,444
Year 12 : $25,250,000

Farm Players Salaries

Stefan Matteau $72,500 (2)
Andy Miele $72,500 (2)
Zane McIntyre $70,000 (1)
Jayson Megna $70,000 (1)
Phil Varone $70,000 (1)
Jonny Brodzinski $70,000 (1)
Frank Corrado $65,000 (1)
Ryan Stanton $65,000 (1)
Total Farm Players8
Salary Commitment
Year 9 : $555,000
Year 10 : $145,000
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $0
Year 10 : $0
Year 11 : $0
Year 12 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,749 - 95.82%
Level 2: 5000 - $60 - 4,721 - 94.43%
Level 3: 2000 - $35 - 1,904 - 95.19%
Level 4: 4000 - $25 - 3,794 - 94.84%
Luxury : 1000 - $200 - 946 - 94.57%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,113 - 95.07%
Average Income per Game$616,485
Year to Date Revenue$16,028,619

Expense

Pro Players Total Salaries$75,664,666
Farm Players Total Salaries$1,209,750
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,529,692
Farm Year To Date Expenses$822,077
Pro Salary Cap To Date$47,469,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,247,280
Pro Remaining Season Days72
Pro Expenses Per Days$416,289
Pro Estimated Expenses$29,972,808
Farm Remaining Season Days72
Farm Expenses Per Days$6,647
Farm Estimated Expenses$478,584
Estimated Season Expenses$30,451,392
Season Salary Cap$75,664,666
Estimate Under Maximum Salary Cap of $81,500,000$5,835,334
Estimate Over Minimum Salary Cap of $60,200,000 $15,464,666
Current Bank Account$28,104,046
Projected Bank Account$6,899,934

Pro Players Salaries

Jeff Skinner $9,000,000 (8)
Claude Giroux $8,275,000 (3)
Jacob Trouba $8,000,000 (7)
James van Riemsdyk $7,000,000 (4)
Torey Krug $5,250,000 (1)
Brady Skjei $5,250,000 (5)
Tom Wilson (Out of Payroll) $5,166,666 (5)
Nazem Kadri $4,500,000 (3)
Devan Dubnyk $4,333,000 (2)
Cody Eakin $3,850,000 (1)
Justin Braun $3,800,000 (1)
Micheal Ferland $3,500,000 (4)
Ondrej Kase $2,600,000 (2)
Evan Rodrigues $2,000,000 (1)
Keith Kinkaid $1,750,000 (1)
Martin Necas $1,431,666 (2)
Joel Farabee $1,425,000 (3)
Tyler Bertuzzi $1,400,000 (1)
Dylan DeMelo $900,000 (1)
Devon Toews $700,000 (1)
Tobias Rieder $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $80,831,332
Year 10 : $60,481,332
Year 11 : $52,116,666
Year 12 : $37,916,666
Salary Average Commitment
Year 9 : $54,456,332
Year 10 : $38,556,332
Year 11 : $30,191,666
Year 12 : $17,416,666
Salary Cap with 1 Way Contract
Year 9 : $80,831,332
Year 10 : $60,481,332
Year 11 : $52,116,666
Year 12 : $37,916,666

Farm Players Salaries

Riley Nash $275,000 (2)
Dan Hamhuis $125,000 (1)
Christian Fischer $107,583 (1)
Mikhail Vorobyev $92,500 (1)
Christoffer Ehn $92,500 (1)
Keegan Kolesar $90,500 (1)
J.C. Beaudin $81,667 (1)
Jon Gillies $75,000 (1)
Hunter Miska $70,000 (1)
Martin Frk $70,000 (1)
Michael Paliotta $65,000 (1)
Matt Read $65,000 (1)
Total Farm Players12
Salary Commitment
Year 9 : $1,209,750
Year 10 : $275,000
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $832,167
Year 10 : $275,000
Year 11 : $0
Year 12 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,603 - 93.38%
Level 2: 5000 - $60 - 4,709 - 94.17%
Level 3: 2000 - $35 - 1,865 - 93.24%
Level 4: 4000 - $25 - 3,802 - 95.06%
Luxury : 1000 - $200 - 939 - 93.91%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,917 - 93.99%
Average Income per Game$607,374
Year to Date Revenue$15,791,735

Expense

Pro Players Total Salaries$74,885,222
Farm Players Total Salaries$1,724,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,277,181
Farm Year To Date Expenses$1,145,902
Pro Salary Cap To Date$45,974,967
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,110,616
Pro Remaining Season Days72
Pro Expenses Per Days$414,205
Pro Estimated Expenses$29,822,760
Farm Remaining Season Days72
Farm Expenses Per Days$9,474
Farm Estimated Expenses$682,128
Estimated Season Expenses$30,504,888
Season Salary Cap$74,885,222
Estimate Under Maximum Salary Cap of $81,500,000$6,614,778
Estimate Over Minimum Salary Cap of $60,200,000 $14,685,222
Current Bank Account$16,502,452
Projected Bank Account-$4,891,820

Pro Players Salaries

Sidney Crosby $8,700,000 (7)
Paul Stastny (Out of Payroll) $6,500,000 (2)
Braden Holtby $6,100,000 (1)
Duncan Keith $5,538,000 (4)
Mikko Koivu $5,500,000 (1)
Patric Hornqvist $5,300,000 (4)
Hampus Lindholm $5,205,556 (3)
Mike Hoffman $5,187,500 (1)
Tyler Johnson $5,000,000 (5)
Christian Dvorak $4,450,000 (6)
Christopher Tanev $4,450,000 (1)
Jack Johnson $3,250,000 (4)
Andre Burakovsky $3,250,000 (1)
Blake Comeau $2,400,000 (2)
Troy Stecher $2,325,000 (1)
Andrew Copp $2,280,000 (2)
Mikhail Sergachev $1,774,166 (1)
Austin Watson $1,100,000 (1)
Par Lindholm $850,000 (1)
Malcolm Subban $850,000 (1)
Carter Verhaeghe $700,000 (1)
Lucas Wallmark $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $81,385,222
Year 10 : $48,623,556
Year 11 : $37,443,556
Year 12 : $32,238,000
Salary Average Commitment
Year 9 : $69,005,222
Year 10 : $41,893,556
Year 11 : $32,993,556
Year 12 : $27,788,000
Salary Cap with 1 Way Contract
Year 9 : $81,385,222
Year 10 : $48,623,556
Year 11 : $37,443,556
Year 12 : $32,238,000

Farm Players Salaries

Roman Polak $175,000 (1)
Ryan Lindgren $110,000 (2)
Carl Grundstrom $92,500 (1)
David Gustafsson $92,500 (3)
Fabian Zetterlund $92,500 (3)
Johnathan Kovacevic $92,500 (2)
Mikey Eyssimont $92,500 (1)
Tommy Novak $92,500 (3)
Frederic Allard $92,167 (2)
Josh Mahura $91,083 (2)
Jakub Lauko $89,417 (3)
Jacob Larsson $89,417 (1)
Tyler Benson $86,333 (2)
Mason Appleton $75,833 (1)
Alex Lyon $75,000 (1)
Dominic Turgeon $75,000 (1)
Curtis Lazar $70,000 (1)
T.J. Tynan $70,000 (1)
Eric Comrie $70,000 (2)
Total Farm Players19
Salary Commitment
Year 9 : $1,724,250
Year 10 : $909,000
Year 11 : $366,917
Year 12 : $0
Salary Average Commitment
Year 9 : $979,833
Year 10 : $379,583
Year 11 : $0
Year 12 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,685 - 94.75%
Level 2: 5000 - $60 - 4,655 - 93.10%
Level 3: 2000 - $35 - 1,884 - 94.19%
Level 4: 4000 - $25 - 3,747 - 93.66%
Luxury : 1000 - $200 - 933 - 93.35%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,904 - 93.91%
Average Income per Game$608,982
Year to Date Revenue$15,224,558

Expense

Pro Players Total Salaries$68,591,522
Farm Players Total Salaries$1,372,500
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,419,883
Farm Year To Date Expenses$832,564
Pro Salary Cap To Date$41,359,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,743,717
Pro Remaining Season Days72
Pro Expenses Per Days$377,426
Pro Estimated Expenses$27,174,672
Farm Remaining Season Days72
Farm Expenses Per Days$7,541
Farm Estimated Expenses$542,952
Estimated Season Expenses$27,717,624
Season Salary Cap$68,591,522
Estimate Under Maximum Salary Cap of $81,500,000$12,908,478
Estimate Over Minimum Salary Cap of $60,200,000 $8,391,522
Current Bank Account$21,133,665
Projected Bank Account$3,159,758

Pro Players Salaries

Artemi Panarin $11,642,860 (7)
Anze Kopitar $10,000,000 (5)
David Pastrnak $6,666,666 (4)
Filip Forsberg $6,000,000 (3)
Dmitry Orlov $5,100,000 (4)
Jonas Brodin $4,167,000 (2)
Tanner Pearson $3,750,000 (2)
Andrei Vasilevskiy $3,500,000 (1)
Joel Edmundson $3,100,000 (1)
Brandon Carlo $2,850,000 (2)
Aaron Dell $1,900,000 (1)
Robert Thomas $1,177,500 (2)
Julien Gauthier $1,163,333 (2)
Kevin Labanc $1,000,000 (1)
Joakim Nordstrom $1,000,000 (1)
Matthew Highmore $925,000 (1)
Mathieu Joseph $910,833 (1)
Vince Dunn $888,333 (1)
Travis Boyd $800,000 (1)
Byron Froese $700,000 (1)
Matt Irwin $675,000 (1)
Justin Holl $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $68,591,522
Year 10 : $52,517,356
Year 11 : $39,409,523
Year 12 : $33,409,523
Salary Average Commitment
Year 9 : $49,298,665
Year 10 : $38,024,499
Year 11 : $27,766,666
Year 12 : $21,766,666
Salary Cap with 1 Way Contract
Year 9 : $68,591,522
Year 10 : $52,517,356
Year 11 : $39,409,523
Year 12 : $33,409,523

Farm Players Salaries

Igor Shesterkin $377,500 (2)
Adam Carlson $92,500 (1)
Josh Melnick $92,500 (1)
Mark Alt $72,500 (1)
Taylor Leier $70,000 (1)
Chad Ruhwedel $70,000 (2)
Nick Lappin $70,000 (1)
Cole Bardreau $70,000 (2)
Colton Beck $67,500 (1)
Zachary Leslie $65,000 (1)
Myles Powell $65,000 (1)
Keaton Thompson $65,000 (1)
Anthony Peluso $65,000 (1)
Corey Tropp $65,000 (1)
Blake Hillman $65,000 (1)
Total Farm Players15
Salary Commitment
Year 9 : $1,372,500
Year 10 : $517,500
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $325,000
Year 10 : $0
Year 11 : $0
Year 12 : $0

Islanders

Islanders is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,607 - 93.45%
Level 2: 5000 - $60 - 4,678 - 93.56%
Level 3: 2000 - $35 - 1,861 - 93.04%
Level 4: 4000 - $25 - 3,789 - 94.74%
Luxury : 1000 - $200 - 934 - 93.43%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,869 - 93.72%
Average Income per Game$605,927
Year to Date Revenue$15,754,092

Expense

Pro Players Total Salaries$58,749,165
Farm Players Total Salaries$1,379,579
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,840,778
Farm Year To Date Expenses$833,800
Pro Salary Cap To Date$34,538,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,088,899
Pro Remaining Season Days72
Pro Expenses Per Days$325,545
Pro Estimated Expenses$23,439,240
Farm Remaining Season Days72
Farm Expenses Per Days$7,580
Farm Estimated Expenses$545,760
Estimated Season Expenses$23,985,000
Season Salary Cap$58,749,165
Estimate Under Maximum Salary Cap of $81,500,000$22,750,835
Estimate Over Minimum Salary Cap of $60,200,000 -$1,450,835
Current Bank Account$46,318,913
Projected Bank Account$31,422,812

Pro Players Salaries

Henrik Lundqvist $8,500,000 (2)
Milan Lucic $6,000,000 (4)
Tyler Myers $6,000,000 (5)
Artem Anisimov $4,550,000 (2)
Nick Bjugstad $4,100,000 (2)
Erik Gudbranson $4,000,000 (2)
Corey Perry $3,250,000 (1)
Jay Beagle $3,000,000 (3)
Adam Lowry $2,916,666 (2)
Matt Martin $2,500,000 (1)
Jamie Oleksiak (Out of Payroll) $2,137,500 (2)
Michael Rasmussen $1,710,833 (2)
Zach Sanford $1,500,000 (2)
Blake Lizotte $1,491,667 (2)
Zach Whitecloud $1,491,666 (1)
Brett Ritchie $1,000,000 (1)
Ross Johnston $1,000,000 (3)
Nicolas Hague $863,333 (3)
John Hayden $750,000 (1)
Marcus Hogberg $700,000 (2)
Doyle Somerby $700,000 (1)
Buddy Robinson $700,000 (1)
Jarred Tinordi $700,000 (2)
Frederik Gauthier $675,000 (1)
Keaton Middleton $650,000 (1)
Total Pro Players25
Salary Commitment
Year 9 : $60,886,665
Year 10 : $49,169,999
Year 11 : $16,863,333
Year 12 : $12,000,000
Salary Average Commitment
Year 9 : $52,656,665
Year 10 : $37,914,999
Year 11 : $10,000,000
Year 12 : $6,000,000
Salary Cap with 1 Way Contract
Year 9 : $60,886,665
Year 10 : $49,169,999
Year 11 : $16,863,333
Year 12 : $12,000,000

Farm Players Salaries

Colton Point $92,500 (2)
Wiley Sherman $92,500 (1)
Rhett Gardner $92,500 (2)
Anthony Angello $92,500 (1)
Nicolas Meloche $92,500 (1)
Ukko-Pekka Luukkonen $91,083 (3)
Joona Koppanen $91,083 (2)
Ryan MacInnis $87,413 (1)
Carl Dahlstrom $85,000 (2)
Mark Friedman $82,500 (1)
Andreas Martinsen $75,000 (1)
Maxime Lagace $70,000 (1)
Nolan Stevens $70,000 (1)
Jake Dotchin $70,000 (1)
Gabriel Gagne $65,000 (1)
Eric Tangradi $65,000 (1)
Brett Murray $65,000 (1)
Total Farm Players17
Salary Commitment
Year 9 : $1,379,578
Year 10 : $452,166
Year 11 : $91,083
Year 12 : $0
Salary Average Commitment
Year 9 : $727,166
Year 10 : $367,166
Year 11 : $91,083
Year 12 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Centre
Level 1: 6000 - $100 - 5,648 - 94.14%
Level 2: 5000 - $60 - 4,770 - 95.41%
Level 3: 2000 - $35 - 1,849 - 92.43%
Level 4: 4000 - $25 - 3,840 - 96.00%
Luxury : 1000 - $200 - 963 - 96.29%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,070 - 94.83%
Average Income per Game$614,211
Year to Date Revenue$15,969,492

Expense

Pro Players Total Salaries$78,912,499
Farm Players Total Salaries$1,625,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,427,952
Farm Year To Date Expenses$1,009,739
Pro Salary Cap To Date$48,367,533
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,213,168
Pro Remaining Season Days72
Pro Expenses Per Days$434,135
Pro Estimated Expenses$31,257,720
Farm Remaining Season Days72
Farm Expenses Per Days$8,929
Farm Estimated Expenses$642,888
Estimated Season Expenses$31,900,608
Season Salary Cap$78,912,499
Estimate Under Maximum Salary Cap of $81,500,000$2,587,501
Estimate Over Minimum Salary Cap of $60,200,000 $18,712,499
Current Bank Account$16,270,950
Projected Bank Account-$6,416,490

Pro Players Salaries

Zach Parise $7,538,000 (6)
Anders Lee $7,000,000 (7)
Brock Nelson $6,000,000 (6)
Erik Johnson $6,000,000 (4)
Travis Zajac $5,750,000 (2)
James Neal $5,750,000 (4)
Matt Niskanen $5,750,000 (1)
Wayne Simmonds $5,000,000 (1)
Mikko Koskinen $4,500,000 (3)
Travis Hamonic $3,857,000 (1)
Cal Clutterbuck $3,500,000 (3)
Ryan Dzingel $3,375,000 (2)
Casey Cizikas $3,350,000 (2)
Brayden McNabb $2,500,000 (3)
Anthony Beauvillier (Out of Payroll) $2,100,000 (2)
Brian Elliott $2,000,000 (1)
Tyson Jost $1,673,333 (1)
Denis Gurianov $1,644,166 (1)
Vladislav Gavrikov $1,350,000 (1)
Tony DeAngelo $925,000 (1)
Tyler Ennis $800,000 (1)
Mario Kempe $650,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $81,012,499
Year 10 : $57,363,000
Year 11 : $42,788,000
Year 12 : $32,288,000
Salary Average Commitment
Year 9 : $57,812,499
Year 10 : $44,888,000
Year 11 : $35,788,000
Year 12 : $25,288,000
Salary Cap with 1 Way Contract
Year 9 : $81,012,499
Year 10 : $57,363,000
Year 11 : $42,788,000
Year 12 : $32,288,000

Farm Players Salaries

Austin Czarnik $125,000 (1)
Mario Ferraro $113,750 (3)
Filip Larsson $110,000 (3)
William Borgen $92,500 (2)
Ross Colton $92,500 (1)
Garret Sparks $75,000 (1)
Hudson Fasching $73,750 (2)
Brad Malone $70,000 (1)
Luke Johnson $70,000 (2)
Brendan Gaunce $70,000 (1)
JC Lipon $70,000 (1)
Reece Scarlett $70,000 (1)
Paul Carey $70,000 (2)
Reece Willcox $67,500 (1)
Nick Moutrey $65,000 (1)
Samuel Kurker $65,000 (1)
Carter Bancks $65,000 (1)
Ryan Olsen $65,000 (1)
Joe Morrow $65,000 (1)
Adam Wilcox $65,000 (1)
Tom McCollum $65,000 (1)
Total Farm Players21
Salary Commitment
Year 9 : $1,625,000
Year 10 : $530,000
Year 11 : $223,750
Year 12 : $0
Salary Average Commitment
Year 9 : $447,500
Year 10 : $162,500
Year 11 : $0
Year 12 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,779 - 96.31%
Level 2: 5000 - $60 - 4,692 - 93.84%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $25 - 3,782 - 94.55%
Luxury : 1000 - $200 - 932 - 93.17%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,090 - 94.94%
Average Income per Game$615,547
Year to Date Revenue$16,004,228

Expense

Pro Players Total Salaries$62,683,332
Farm Players Total Salaries$2,538,083
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,269,371
Farm Year To Date Expenses$1,482,774
Pro Salary Cap To Date$37,208,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,233,208
Pro Remaining Season Days72
Pro Expenses Per Days$344,963
Pro Estimated Expenses$24,837,336
Farm Remaining Season Days72
Farm Expenses Per Days$13,946
Farm Estimated Expenses$1,004,112
Estimated Season Expenses$25,841,448
Season Salary Cap$62,683,332
Estimate Under Maximum Salary Cap of $81,500,000$18,816,668
Estimate Over Minimum Salary Cap of $60,200,000 $2,483,332
Current Bank Account$41,085,577
Projected Bank Account$24,477,337

Pro Players Salaries

Ryan Getzlaf $8,250,000 (2)
Bobby Ryan $7,250,000 (3)
Alex Galchenyuk $4,900,000 (1)
Nikita Zaitsev $4,500,000 (5)
Damon Severson $4,166,666 (4)
Marco Scandella $4,000,000 (1)
Andrew Shaw $3,900,000 (3)
Dominik Kahun $3,775,000 (1)
Kirby Dach $3,425,000 (3)
Matt Calvert $2,850,000 (2)
Thomas Hickey $2,500,000 (3)
Trevor van Riemsdyk $2,300,000 (1)
Adrian Kempe $2,000,000 (3)
Noel Acciari $1,666,667 (3)
Zach Senyshyn $1,288,333 (1)
Tobias Bjornfot $1,083,333 (3)
Mackenzie Blackwood $913,333 (1)
Robby Fabbri $900,000 (1)
Erik Cernak $890,000 (1)
Dylan Sikura $750,000 (2)
Kevin Rooney $700,000 (1)
Jack Campbell $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $62,683,332
Year 10 : $42,341,666
Year 11 : $30,491,666
Year 12 : $8,666,666
Salary Average Commitment
Year 9 : $52,858,332
Year 10 : $33,416,666
Year 11 : $22,316,666
Year 12 : $8,666,666
Salary Cap with 1 Way Contract
Year 9 : $62,683,332
Year 10 : $42,341,666
Year 11 : $30,491,666
Year 12 : $8,666,666

Farm Players Salaries

Tim Schaller $190,000 (1)
Adam Gaudette $149,167 (1)
Mark Barberio $145,000 (1)
Jakub Zboril $128,833 (1)
German Rubtsov $110,667 (2)
Brendan Lemieux $92,500 (1)
Eetu Luostarinen $92,500 (3)
Kevin Stenlund $92,500 (1)
Jonas Johansson $92,500 (1)
Filip Gustavsson $91,083 (2)
Bode Wilde $91,083 (3)
Riley Sutter $89,417 (3)
Gabriel Carlsson $89,417 (1)
Jonas Siegenthaler $88,833 (1)
Korbinian Holzer $85,000 (1)
Joseph Woll $80,000 (2)
William Lagesson $75,833 (1)
Tomas Jurco $75,000 (1)
Taylor Fedun $73,750 (2)
Brandon Baddock $70,000 (1)
Ben Thomas $70,000 (1)
Justin Kirkland $70,000 (1)
Radim Simek $67,500 (1)
Seth Helgeson $67,500 (1)
Josh Wesley $65,000 (1)
Maxwell Willman $65,000 (1)
Matt Moulson $65,000 (1)
Brett Sutter $65,000 (1)
Total Farm Players28
Salary Commitment
Year 9 : $2,538,083
Year 10 : $628,500
Year 11 : $273,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,388,833
Year 10 : $201,750
Year 11 : $0
Year 12 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,611 - 93.52%
Level 2: 5000 - $60 - 4,689 - 93.78%
Level 3: 2000 - $35 - 1,905 - 95.25%
Level 4: 4000 - $25 - 3,789 - 94.73%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,948 - 94.15%
Average Income per Game$609,190
Year to Date Revenue$15,838,948

Expense

Pro Players Total Salaries$73,503,666
Farm Players Total Salaries$2,568,495
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,021,997
Farm Year To Date Expenses$1,552,320
Pro Salary Cap To Date$46,961,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,137,855
Pro Remaining Season Days72
Pro Expenses Per Days$404,416
Pro Estimated Expenses$29,117,952
Farm Remaining Season Days72
Farm Expenses Per Days$14,113
Farm Estimated Expenses$1,016,136
Estimated Season Expenses$30,134,088
Season Salary Cap$73,503,666
Estimate Under Maximum Salary Cap of $81,500,000$7,996,334
Estimate Over Minimum Salary Cap of $60,200,000 $13,303,666
Current Bank Account$24,142,673
Projected Bank Account$3,146,440

Pro Players Salaries

Matt Duchene (Out of Payroll) $8,000,000 (7)
Evgeny Kuznetsov $7,800,000 (6)
Sean Monahan $6,375,000 (4)
Corey Crawford $6,000,000 (1)
Bo Horvat $5,500,000 (4)
Alex Goligoski $5,475,000 (2)
J.T. Miller $5,250,000 (4)
Jimmy Howard $5,100,000 (1)
Ryan Murray $4,600,000 (2)
Oscar Klefbom $4,167,000 (4)
Will Butcher $3,733,333 (3)
Brett Connolly $3,500,000 (4)
Andrew Cogliano $3,250,000 (2)
Richard Panik $2,750,000 (4)
Artturi Lehkonen $2,400,000 (2)
Devin Shore $2,300,000 (1)
Ben Hutton $1,500,000 (1)
Kevin Connauton $1,375,000 (1)
Zach Aston-Reese $1,000,000 (2)
Nick Paul $750,000 (1)
Philippe Myers $678,333 (1)
Total Pro Players21
Salary Commitment
Year 9 : $81,503,666
Year 10 : $63,800,333
Year 11 : $47,075,333
Year 12 : $43,342,000
Salary Average Commitment
Year 9 : $48,170,333
Year 10 : $37,817,000
Year 11 : $29,092,000
Year 12 : $29,092,000
Salary Cap with 1 Way Contract
Year 9 : $81,503,666
Year 10 : $63,800,333
Year 11 : $47,075,333
Year 12 : $43,342,000

Farm Players Salaries

Nikolai Prokhorkin $177,500 (1)
Casey Mittelstadt $149,167 (1)
Troy Terry $149,167 (1)
Nicholas Merkley $107,583 (1)
Brandon Hickey $92,500 (1)
Trey Fix-Wolansky $92,500 (3)
Simon Holmstrom $92,500 (3)
Connor Dewar $92,500 (3)
Sean Day $91,083 (2)
Cliff Pu $91,083 (2)
Dennis Cholowski $89,417 (2)
Boris Katchouk $89,417 (2)
Alex Formenton $88,833 (3)
Jordan Kyrou $88,000 (2)
Brendan Perlini $87,413 (1)
Denis Malgin $75,000 (1)
Vladislav Kamenev $75,000 (1)
Greg McKegg $75,000 (1)
Reid Boucher $75,000 (1)
Jacob Middleton $73,500 (1)
Josef Korenar $72,333 (1)
Andrew Mangiapane $71,500 (1)
Kalle Kossila $70,000 (2)
Alexander Petrovic $70,000 (1)
Troy Grosenick $70,000 (1)
Tristan Jarry $67,500 (1)
Greg Carey $65,000 (1)
Cole Cassels $65,000 (1)
Christopher Clapperton $65,000 (1)
Total Farm Players29
Salary Commitment
Year 9 : $2,568,495
Year 10 : $885,333
Year 11 : $366,333
Year 12 : $0
Salary Average Commitment
Year 9 : $1,160,750
Year 10 : $449,000
Year 11 : $0
Year 12 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Air Canada
Level 1: 6000 - $100 - 5,712 - 95.19%
Level 2: 5000 - $60 - 4,699 - 93.98%
Level 3: 2000 - $35 - 1,885 - 94.23%
Level 4: 4000 - $25 - 3,693 - 92.33%
Luxury : 1000 - $200 - 945 - 94.45%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,933 - 94.07%
Average Income per Game$612,149
Year to Date Revenue$15,915,869

Expense

Pro Players Total Salaries$67,094,165
Farm Players Total Salaries$2,603,515
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,366,572
Farm Year To Date Expenses$1,706,698
Pro Salary Cap To Date$41,306,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,182,232
Pro Remaining Season Days72
Pro Expenses Per Days$369,199
Pro Estimated Expenses$26,582,328
Farm Remaining Season Days72
Farm Expenses Per Days$14,305
Farm Estimated Expenses$1,029,960
Estimated Season Expenses$27,612,288
Season Salary Cap$67,094,165
Estimate Under Maximum Salary Cap of $81,500,000$14,405,835
Estimate Over Minimum Salary Cap of $60,200,000 $6,894,165
Current Bank Account$37,279,818
Projected Bank Account$18,849,762

Pro Players Salaries

Mikko Rantanen $9,250,000 (6)
Marc-Edouard Vlasic $7,000,000 (7)
Nick Leddy $5,500,000 (1)
Jason Zucker $5,500,000 (4)
Noah Hanifin $4,950,000 (5)
Karl Alzner $4,625,000 (3)
Brendan Smith $4,350,000 (2)
Mathieu Perreault $4,125,000 (2)
Nico Hischier $3,775,000 (1)
Antoine Roussel $3,000,000 (3)
Conor Sheary $3,000,000 (1)
Anton Khudobin $2,500,000 (1)
Melker Karlsson (Out of Payroll) $2,000,000 (1)
Alex Nylander $1,713,333 (2)
Anthony Duclair (Out of Payroll) $1,650,000 (1)
Oliver Wahlstrom $1,462,500 (3)
Louis Domingue $1,150,000 (1)
Tage Thompson $1,137,500 (1)
Libor Hajek $894,166 (2)
Brett Howden $863,333 (2)
Morgan Geekie $800,000 (2)
Alexander True (Out of Payroll) $800,000 (2)
Ethan Bear $798,333 (1)
Michael Dal Colle $700,000 (2)
Total Pro Players24
Salary Commitment
Year 9 : $71,544,165
Year 10 : $50,033,332
Year 11 : $35,787,500
Year 12 : $26,700,000
Salary Average Commitment
Year 9 : $56,768,332
Year 10 : $36,907,499
Year 11 : $25,075,000
Year 12 : $17,450,000
Salary Cap with 1 Way Contract
Year 9 : $71,544,165
Year 10 : $50,033,332
Year 11 : $35,787,500
Year 12 : $26,700,000

Farm Players Salaries

David Pope $143,750 (1)
Michael McLeod $136,333 (2)
Urho Vaakanainen $130,250 (3)
Anders Bjork $106,667 (1)
Blake Speers $93,583 (1)
Vili Saarijarvi $93,000 (1)
Stuart Skinner $92,500 (2)
Marian Studenic $92,500 (2)
Teemu Kivihalme $92,500 (1)
Austin Wagner $92,500 (1)
Joey Daccord $92,500 (1)
Mitchell Stephens $91,917 (1)
Nathan Bastian $90,500 (2)
Nate Schnarr $89,417 (3)
Rasmus Sandin $89,417 (3)
Tanner Kaspick $82,222 (2)
Beck Malenstyn $77,333 (2)
Austin Poganski $76,250 (1)
Chris Stewart $75,376 (1)
Andy Andreoff $75,000 (2)
Andy Welinski $75,000 (1)
Mackenzie MacEachern $75,000 (1)
Clark Bishop $70,000 (1)
Cameron Gaunce $70,000 (1)
Nate Prosser $70,000 (2)
Remi Elie $70,000 (1)
Hunter Drew $65,000 (1)
Hudson Elynuik $65,000 (1)
Dylan Blujus $65,000 (1)
Lance Bouma $65,000 (1)
Total Farm Players30
Salary Commitment
Year 9 : $2,603,515
Year 10 : $1,025,472
Year 11 : $309,084
Year 12 : $0
Salary Average Commitment
Year 9 : $1,580,951
Year 10 : $791,055
Year 11 : $219,667
Year 12 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,711 - 95.19%
Level 2: 5000 - $60 - 4,678 - 93.56%
Level 3: 2000 - $35 - 1,889 - 94.43%
Level 4: 4000 - $25 - 3,777 - 94.42%
Luxury : 1000 - $200 - 941 - 94.05%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,995 - 94.42%
Average Income per Game$612,217
Year to Date Revenue$15,917,631

Expense

Pro Players Total Salaries$64,693,331
Farm Players Total Salaries$896,667
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,672,319
Farm Year To Date Expenses$637,060
Pro Salary Cap To Date$37,611,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,183,249
Pro Remaining Season Days72
Pro Expenses Per Days$356,007
Pro Estimated Expenses$25,632,504
Farm Remaining Season Days72
Farm Expenses Per Days$4,927
Farm Estimated Expenses$354,744
Estimated Season Expenses$25,987,248
Season Salary Cap$64,693,331
Estimate Under Maximum Salary Cap of $81,500,000$16,806,669
Estimate Over Minimum Salary Cap of $60,200,000 $4,493,331
Current Bank Account$38,035,675
Projected Bank Account$21,231,676

Pro Players Salaries

Mats Zuccarello $6,000,000 (5)
Tyson Barrie $5,500,000 (1)
Semyon Varlamov $5,000,000 (4)
Alex Tuch $4,750,000 (7)
Jakob Chychrun $4,600,000 (6)
Vladislav Namestnikov $4,000,000 (1)
Colin Miller $3,875,000 (3)
Miro Heiskanen $3,394,166 (2)
Jakub Vrana $3,350,000 (2)
Kasperi Kapanen $3,200,000 (3)
Max Domi $3,150,000 (1)
Neal Pionk $3,000,000 (2)
Ryan Reaves $2,775,000 (1)
Mark Pysyk $2,733,333 (1)
Clayton Keller $1,673,333 (1)
Lawson Crouse $1,533,333 (3)
Joel Eriksson Ek $1,487,500 (2)
Jordan Greenway $1,225,000 (1)
Rocco Grimaldi $1,000,000 (1)
Jeremy Lauzon $871,666 (1)
Jesper Bratt $825,000 (1)
Calvin Pickard $750,000 (2)
Total Pro Players22
Salary Commitment
Year 9 : $64,693,331
Year 10 : $40,939,999
Year 11 : $28,958,333
Year 12 : $20,350,000
Salary Average Commitment
Year 9 : $30,022,498
Year 10 : $7,269,166
Year 11 : $3,875,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $64,693,331
Year 10 : $40,939,999
Year 11 : $28,958,333
Year 12 : $20,350,000

Farm Players Salaries

Greg Pateryn $225,000 (2)
Jonathan Ang $91,083 (2)
Alexei Toropchenko $87,917 (3)
Haydn Fleury $85,000 (1)
Parker Kelly $72,667 (3)
Jared Coreau $70,000 (1)
Rinat Valiev $70,000 (1)
Zach Nastasiuk $65,000 (1)
Blaine Byron $65,000 (1)
Ben Youds $65,000 (1)
Total Farm Players10
Salary Commitment
Year 9 : $896,667
Year 10 : $476,667
Year 11 : $160,584
Year 12 : $0
Salary Average Commitment
Year 9 : $316,083
Year 10 : $316,083
Year 11 : $0
Year 12 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,730 - 95.51%
Level 2: 5000 - $60 - 4,781 - 95.62%
Level 3: 2000 - $35 - 1,888 - 94.42%
Level 4: 4000 - $25 - 3,785 - 94.63%
Luxury : 1000 - $200 - 961 - 96.08%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,146 - 95.25%
Average Income per Game$618,523
Year to Date Revenue$16,081,589

Expense

Pro Players Total Salaries$73,452,167
Farm Players Total Salaries$1,817,416
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,560,260
Farm Year To Date Expenses$1,123,406
Pro Salary Cap To Date$40,499,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,277,840
Pro Remaining Season Days72
Pro Expenses Per Days$404,133
Pro Estimated Expenses$29,097,576
Farm Remaining Season Days72
Farm Expenses Per Days$9,986
Farm Estimated Expenses$718,992
Estimated Season Expenses$29,816,568
Season Salary Cap$73,452,167
Estimate Under Maximum Salary Cap of $81,500,000$8,047,833
Estimate Over Minimum Salary Cap of $60,200,000 $13,252,167
Current Bank Account$25,909,840
Projected Bank Account$5,371,112

Pro Players Salaries

Aaron Ekblad $7,500,000 (6)
Johnny Boychuk $6,000,000 (1)
David Backes $6,000,000 (2)
Jeff Carter $5,273,000 (3)
Chris Kreider $4,625,000 (1)
Adam Larsson $4,166,667 (2)
Nick Bonino $4,100,000 (2)
Jake Gardiner $4,050,000 (4)
Brett Pesce $4,025,000 (5)
Evgenii Dadonov $4,000,000 (1)
Elias Pettersson $3,775,000 (2)
Valtteri Filppula $3,000,000 (2)
Jonathan Bernier $3,000,000 (2)
Jaroslav Halak $2,750,000 (1)
Michal Kempny $2,500,000 (3)
Jimmy Vesey $2,275,000 (1)
Josh Anderson $1,850,000 (1)
Oskar Lindblom $1,137,500 (1)
David Kampf $1,000,000 (2)
Tyler Motte $975,000 (1)
Troy Brouwer $750,000 (1)
Matt Roy $700,000 (2)
Total Pro Players22
Salary Commitment
Year 9 : $73,452,167
Year 10 : $49,089,667
Year 11 : $23,348,000
Year 12 : $15,575,000
Salary Average Commitment
Year 9 : $62,977,167
Year 10 : $40,339,667
Year 11 : $19,298,000
Year 12 : $11,525,000
Salary Cap with 1 Way Contract
Year 9 : $73,452,167
Year 10 : $49,089,667
Year 11 : $23,348,000
Year 12 : $15,575,000

Farm Players Salaries

Moritz Seider $177,500 (3)
Filip Zadina $174,417 (3)
Christian Djoos $125,000 (1)
Deven Sideroff $93,583 (1)
Lucas Carlsson $92,500 (2)
Dakota Joshua $92,500 (2)
Michael Dipietro $91,083 (3)
Max Jones $86,333 (2)
Morgan Frost $86,333 (3)
Pascal Laberge $86,333 (2)
Nick Henry $82,667 (3)
Caleb Jones $81,500 (1)
Christian Jaros $80,167 (1)
Derrick Pouliot $70,000 (1)
Liam O'Brien $70,000 (1)
TJ Brennan $67,500 (1)
Zachary Fucale $65,000 (1)
Kyle Cumiskey $65,000 (1)
Kevin Porter $65,000 (1)
Dustin Tokarski $65,000 (1)
Total Farm Players20
Salary Commitment
Year 9 : $1,817,416
Year 10 : $969,666
Year 11 : $612,000
Year 12 : $0
Salary Average Commitment
Year 9 : $853,416
Year 10 : $530,666
Year 11 : $265,500
Year 12 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5,649 - 94.15%
Level 2: 5000 - $60 - 4,776 - 95.53%
Level 3: 2000 - $35 - 1,892 - 94.59%
Level 4: 4000 - $25 - 3,825 - 95.62%
Luxury : 1000 - $200 - 956 - 95.60%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17,098 - 94.99%
Average Income per Game$614,323
Year to Date Revenue$15,358,081

Expense

Pro Players Total Salaries$78,163,099
Farm Players Total Salaries$934,333
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,202,959
Farm Year To Date Expenses$635,275
Pro Salary Cap To Date$48,142,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,829,172
Pro Remaining Season Days72
Pro Expenses Per Days$430,017
Pro Estimated Expenses$30,961,224
Farm Remaining Season Days72
Farm Expenses Per Days$5,134
Farm Estimated Expenses$369,648
Estimated Season Expenses$31,330,872
Season Salary Cap$78,163,099
Estimate Under Maximum Salary Cap of $81,500,000$3,336,901
Estimate Over Minimum Salary Cap of $60,200,000 $17,963,099
Current Bank Account$15,626,889
Projected Bank Account-$5,874,811

Pro Players Salaries

Jakub Voracek $8,250,000 (5)
Evander Kane $7,000,000 (6)
Mark Giordano $6,750,000 (3)
Alexander Radulov $6,250,000 (3)
Ryan Ellis $6,250,000 (8)
Ryan Nugent-Hopkins $6,000,000 (2)
Nate Schmidt $5,950,000 (6)
William Karlsson $5,900,000 (8)
Tomas Hertl $5,625,000 (3)
Pekka Rinne $5,000,000 (2)
Brandon Tanev $3,500,000 (6)
Ron Hainsey $3,500,000 (1)
Carter Hutton $2,750,000 (2)
Joe Thornton (Out of Payroll) $2,000,000 (1)
Scott Mayfield $1,450,000 (4)
Matt Grzelcyk (Out of Payroll) $1,400,000 (1)
Ilya Mikheyev $925,000 (1)
Yakov Trenin $863,333 (1)
Mac Hollowell $799,766 (3)
Cory Conacher $700,000 (1)
Gabriel Bourque $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $81,563,099
Year 10 : $71,474,766
Year 11 : $57,724,766
Year 12 : $38,300,000
Salary Average Commitment
Year 9 : $46,338,333
Year 10 : $44,075,000
Year 11 : $35,325,000
Year 12 : $16,700,000
Salary Cap with 1 Way Contract
Year 9 : $81,563,099
Year 10 : $71,474,766
Year 11 : $57,724,766
Year 12 : $38,300,000

Farm Players Salaries

Dennis Yan $93,583 (1)
Jakub Skarek $92,750 (3)
Ivan Prosvetov $92,500 (3)
Christian Wolanin $90,000 (2)
Martin Pospisil $81,000 (3)
Sean Malone $75,000 (2)
John Nyberg $74,500 (1)
Gemel Smith $70,000 (1)
Nick Schneider $67,500 (1)
Michael Mersch $67,500 (1)
Rich Clune $65,000 (1)
John McCarthy $65,000 (1)
Total Farm Players12
Salary Commitment
Year 9 : $934,333
Year 10 : $431,250
Year 11 : $266,250
Year 12 : $0
Salary Average Commitment
Year 9 : $303,083
Year 10 : $0
Year 11 : $0
Year 12 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,791 - 96.52%
Level 2: 5000 - $60 - 4,738 - 94.76%
Level 3: 2000 - $35 - 1,906 - 95.31%
Level 4: 4000 - $25 - 3,768 - 94.20%
Luxury : 1000 - $200 - 957 - 95.67%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,160 - 95.33%
Average Income per Game$619,971
Year to Date Revenue$16,119,245

Expense

Pro Players Total Salaries$81,132,333
Farm Players Total Salaries$1,323,499
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,741,769
Farm Year To Date Expenses$813,728
Pro Salary Cap To Date$48,681,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,299,564
Pro Remaining Season Days72
Pro Expenses Per Days$446,332
Pro Estimated Expenses$32,135,904
Farm Remaining Season Days72
Farm Expenses Per Days$7,272
Farm Estimated Expenses$523,584
Estimated Season Expenses$32,659,488
Season Salary Cap$81,132,333
Estimate Under Maximum Salary Cap of $81,500,000$367,667
Estimate Over Minimum Salary Cap of $60,200,000 $20,932,333
Current Bank Account$18,870,147
Projected Bank Account-$4,489,777

Pro Players Salaries

Leon Draisaitl $8,500,000 (6)
Sebastian Aho $8,454,000 (5)
Marc-Andre Fleury $7,000,000 (3)
Alex Pietrangelo $6,500,000 (1)
Nikolaj Ehlers $6,000,000 (6)
Teuvo Teravainen $5,400,000 (5)
Mika Zibanejad $5,350,000 (3)
Jake Allen $4,350,000 (2)
Sean Couturier $4,333,333 (3)
John Klingberg $4,250,000 (3)
Mattias Ekholm $3,750,000 (3)
Marcus Foligno $2,875,000 (2)
Jake McCabe $2,850,000 (2)
John Moore $2,750,000 (4)
Radek Faksa $2,200,000 (1)
Jesper Fast $1,850,000 (1)
Drake Caggiula $1,500,000 (1)
Victor Olofsson $925,000 (1)
Dmytro Timashov $835,000 (1)
Ryan Graves $735,000 (1)
Joakim Ryan $725,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $81,132,333
Year 10 : $65,862,333
Year 11 : $55,787,333
Year 12 : $31,104,000
Salary Average Commitment
Year 9 : $55,968,332
Year 10 : $42,158,332
Year 11 : $34,933,332
Year 12 : $17,250,000
Salary Cap with 1 Way Contract
Year 9 : $81,132,333
Year 10 : $65,862,333
Year 11 : $55,787,333
Year 12 : $31,104,000

Farm Players Salaries

Markus Granlund $130,000 (1)
Evgeny Svechnikov $107,583 (1)
Adam Erne $105,000 (1)
Connor Ingram $92,500 (1)
Ryan Collins $92,500 (1)
Eetu Tuulola $92,500 (3)
Carsen Twarynski $92,500 (2)
Dillon Dube $91,083 (2)
Axel Jonsson-Fjallby $86,000 (2)
Luke Green $83,833 (2)
Tyler Gaudet $70,000 (1)
Tyler Graovac $70,000 (1)
Roland McKeown $70,000 (1)
Hubert Labrie $70,000 (1)
Zac Rinaldo $70,000 (1)
Total Farm Players15
Salary Commitment
Year 9 : $1,323,499
Year 10 : $445,916
Year 11 : $92,500
Year 12 : $0
Salary Average Commitment
Year 9 : $643,416
Year 10 : $353,416
Year 11 : $0
Year 12 : $0

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,666 - 94.43%
Level 2: 5000 - $60 - 4,650 - 93.00%
Level 3: 2000 - $35 - 1,872 - 93.59%
Level 4: 4000 - $25 - 3,784 - 94.61%
Luxury : 1000 - $200 - 937 - 93.74%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,910 - 93.94%
Average Income per Game$608,537
Year to Date Revenue$15,213,425

Expense

Pro Players Total Salaries$81,568,833
Farm Players Total Salaries$2,086,166
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,867,578
Farm Year To Date Expenses$1,256,492
Pro Salary Cap To Date$47,565,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,736,592
Pro Remaining Season Days72
Pro Expenses Per Days$450,928
Pro Estimated Expenses$32,466,816
Farm Remaining Season Days72
Farm Expenses Per Days$11,462
Farm Estimated Expenses$825,264
Estimated Season Expenses$33,292,080
Season Salary Cap$81,568,833
Estimate Under Maximum Salary Cap of $81,500,000-$68,833
Estimate Over Minimum Salary Cap of $60,200,000 $21,368,833
Current Bank Account$17,820,817
Projected Bank Account-$5,734,671

Pro Players Salaries

Connor McDavid $12,500,000 (7)
Evgeni Malkin $9,500,000 (1)
Ryan Johansen $8,000,000 (6)
Ivan Provorov $6,750,000 (6)
Jonathan Marchessault $5,000,000 (5)
Justin Faulk $4,833,000 (1)
Craig Anderson $4,750,000 (1)
Calvin de Haan $4,550,000 (3)
Brian Dumoulin $4,100,000 (4)
Boone Jenner $3,750,000 (3)
Bryan Rust $3,500,000 (3)
Ryan Strome $3,100,000 (1)
Jordan Martinook $2,000,000 (2)
Andrej Sekera $2,000,000 (1)
Marcus Sorensen $1,500,000 (2)
Chris Wagner $1,250,000 (1)
Tomas Nosek $1,000,000 (1)
Samuel Girard $935,833 (1)
Alexandar Georgiev $925,000 (1)
Jesper Boqvist $925,000 (3)
Dillon Heatherington $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $81,568,833
Year 10 : $52,575,000
Year 11 : $49,075,000
Year 12 : $36,350,000
Salary Average Commitment
Year 9 : $72,193,833
Year 10 : $41,400,000
Year 11 : $41,400,000
Year 12 : $29,600,000
Salary Cap with 1 Way Contract
Year 9 : $81,568,833
Year 10 : $52,575,000
Year 11 : $49,075,000
Year 12 : $36,350,000

Farm Players Salaries

Justin Schultz $550,000 (1)
Logan Stanley $107,583 (2)
Kirill Ustimenko $92,500 (3)
Igor Shvyrev $92,500 (2)
Glenn Gawdin $92,500 (1)
Jesper Lindgren $92,500 (2)
Garrett Pilon $89,417 (2)
Guillaume Brisebois $88,833 (1)
Jeremy Roy $86,333 (1)
David Kase $85,000 (2)
Jonathan Davidsson $85,000 (2)
Connor Bunnaman $79,000 (2)
Anthony Stolarz $75,000 (2)
Tyler Wotherspoon $70,000 (2)
Ville Husso $70,000 (1)
Joe Hicketts $70,000 (2)
Emile Poirier $65,000 (1)
Hunter Shinkaruk $65,000 (1)
Cal O'Reilly $65,000 (1)
Chris Breen $65,000 (1)
Total Farm Players20
Salary Commitment
Year 9 : $2,086,166
Year 10 : $938,500
Year 11 : $92,500
Year 12 : $0
Salary Average Commitment
Year 9 : $1,271,166
Year 10 : $453,500
Year 11 : $0
Year 12 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,638 - 93.97%
Level 2: 5000 - $60 - 4,624 - 92.48%
Level 3: 2000 - $35 - 1,857 - 92.85%
Level 4: 4000 - $25 - 3,825 - 95.62%
Luxury : 1000 - $200 - 938 - 93.79%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,882 - 93.79%
Average Income per Game$606,625
Year to Date Revenue$15,772,237

Expense

Pro Players Total Salaries$72,065,889
Farm Players Total Salaries$1,372,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,338,892
Farm Year To Date Expenses$826,976
Pro Salary Cap To Date$38,036,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,099,368
Pro Remaining Season Days72
Pro Expenses Per Days$398,714
Pro Estimated Expenses$28,707,408
Farm Remaining Season Days72
Farm Expenses Per Days$7,540
Farm Estimated Expenses$542,880
Estimated Season Expenses$29,250,288
Season Salary Cap$72,065,889
Estimate Under Maximum Salary Cap of $81,500,000$9,434,111
Estimate Over Minimum Salary Cap of $60,200,000 $11,865,889
Current Bank Account$44,465,399
Projected Bank Account$24,314,479

Pro Players Salaries

Auston Matthews $11,634,000 (5)
Kevin Hayes $7,142,857 (7)
William Nylander $6,962,366 (5)
John Gibson $6,400,000 (8)
Nick Schmaltz $5,850,000 (7)
Dougie Hamilton $5,750,000 (2)
Anton Stralman $5,500,000 (3)
Vladimir Sobotka $3,500,000 (1)
Darnell Nurse $3,200,000 (1)
Sam Gagner $3,150,000 (1)
Stephen Johns $2,350,000 (2)
Brandon Manning $2,250,000 (1)
Mark Jankowski (Out of Payroll) $1,675,000 (1)
Adam Pelech $1,600,000 (2)
Owen Tippett $1,596,667 (3)
Oliver Kylington $863,333 (1)
Chris Driedger $850,000 (2)
Brian Gibbons $725,000 (1)
Garrett Wilson $725,000 (1)
Max McCormick $700,000 (1)
Frederick Gaudreau $666,666 (1)
Tye McGinn $650,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $73,740,889
Year 10 : $55,635,890
Year 11 : $45,085,890
Year 12 : $37,989,223
Salary Average Commitment
Year 9 : $29,617,365
Year 10 : $14,312,366
Year 11 : $6,962,366
Year 12 : $6,962,366
Salary Cap with 1 Way Contract
Year 9 : $73,740,889
Year 10 : $55,635,890
Year 11 : $45,085,890
Year 12 : $37,989,223

Farm Players Salaries

Chad Krys $92,500 (3)
Adam Werner $92,500 (2)
Lucas Elvenes $90,333 (3)
Filip Chlapik $89,417 (1)
Michael Spacek $83,333 (1)
Cody Goloubef $80,000 (1)
Marko Dano $80,000 (1)
Mitch Reinke $75,000 (1)
Michael Prapavessis $72,500 (1)
Alex Broadhurst $72,500 (1)
Brennan Menell $71,667 (1)
Joseph Cramarossa $70,000 (1)
Brett Lernout $70,000 (1)
Brian Pinho $70,000 (1)
Richard Bachman $67,500 (1)
Ryan Bourque $65,000 (1)
Conner Bleackley $65,000 (1)
Steven Johnson $65,000 (1)
Total Farm Players18
Salary Commitment
Year 9 : $1,372,250
Year 10 : $275,333
Year 11 : $182,833
Year 12 : $0
Salary Average Commitment
Year 9 : $384,417
Year 10 : $0
Year 11 : $0
Year 12 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5,675 - 94.58%
Level 2: 5000 - $60 - 4,860 - 97.19%
Level 3: 2000 - $35 - 1,887 - 94.34%
Level 4: 4000 - $25 - 3,762 - 94.06%
Luxury : 1000 - $200 - 952 - 95.22%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,136 - 95.20%
Average Income per Game$616,876
Year to Date Revenue$16,038,767

Expense

Pro Players Total Salaries$77,641,666
Farm Players Total Salaries$1,408,870
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,300,317
Farm Year To Date Expenses$991,550
Pro Salary Cap To Date$47,998,122
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,253,135
Pro Remaining Season Days72
Pro Expenses Per Days$429,350
Pro Estimated Expenses$30,913,200
Farm Remaining Season Days72
Farm Expenses Per Days$7,741
Farm Estimated Expenses$557,352
Estimated Season Expenses$31,470,552
Season Salary Cap$77,641,666
Estimate Under Maximum Salary Cap of $81,500,000$3,858,334
Estimate Over Minimum Salary Cap of $60,200,000 $17,441,666
Current Bank Account$17,037,951
Projected Bank Account-$5,179,466

Pro Players Salaries

Jonathan Toews $10,500,000 (4)
Mark Stone $9,500,000 (8)
Brent Burns $8,000,000 (6)
Kris Letang $7,250,000 (3)
Max Pacioretty $7,000,000 (4)
Mark Scheifele $6,125,000 (5)
Colton Parayko $5,500,000 (3)
David Perron (Out of Payroll) $4,000,000 (3)
Ben Chiarot $3,500,000 (3)
Paul Byron (Out of Payroll) $3,400,000 (4)
Philipp Grubauer $3,333,333 (2)
Eeli Tolvanen $3,115,000 (2)
Phillip Danault $3,083,333 (2)
Joel Armia $2,600,000 (2)
Calle Jarnkrok $2,000,000 (3)
Cedric Paquette $1,650,000 (2)
Barclay Goodrow $925,000 (2)
Alex Stalock $785,000 (3)
Michael Del Zotto $750,000 (1)
Derek Grant $700,000 (1)
Josh Brown $675,000 (1)
Jakob Stukel $650,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $85,041,666
Year 10 : $82,266,666
Year 11 : $67,560,000
Year 12 : $44,525,000
Salary Average Commitment
Year 9 : $63,112,499
Year 10 : $62,437,499
Year 11 : $52,875,000
Year 12 : $34,125,000
Salary Cap with 1 Way Contract
Year 9 : $85,041,666
Year 10 : $82,266,666
Year 11 : $67,560,000
Year 12 : $44,525,000

Farm Players Salaries

Joe Veleno $124,375 (3)
Ville Heinola $113,750 (3)
Gustav Forsling $87,413 (1)
Victor Mete $87,000 (1)
Sam Steel $86,333 (2)
Christian Folin $80,000 (1)
Markus Hannikainen $75,000 (1)
Patrick Brown $70,000 (2)
Zach Trotman $70,000 (2)
Chris Wideman $70,000 (1)
Riley Barber $70,000 (1)
Xavier Ouellet $70,000 (1)
Pontus Aberg $70,000 (1)
Adam Clendening $70,000 (2)
J-F Berube $70,000 (1)
Sam Vigneault $65,000 (1)
Cole Schneider $65,000 (1)
Daniel Audette $65,000 (1)
Total Farm Players18
Salary Commitment
Year 9 : $1,408,871
Year 10 : $534,458
Year 11 : $238,125
Year 12 : $0
Salary Average Commitment
Year 9 : $448,333
Year 10 : $156,333
Year 11 : $0
Year 12 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,685 - 94.75%
Level 2: 5000 - $60 - 4,689 - 93.79%
Level 3: 2000 - $35 - 1,882 - 94.08%
Level 4: 4000 - $25 - 3,700 - 92.50%
Luxury : 1000 - $200 - 958 - 95.79%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16,914 - 93.97%
Average Income per Game$611,885
Year to Date Revenue$15,297,119

Expense

Pro Players Total Salaries$69,037,497
Farm Players Total Salaries$1,549,815
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,789,431
Farm Year To Date Expenses$1,022,826
Pro Salary Cap To Date$38,728,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,790,156
Pro Remaining Season Days72
Pro Expenses Per Days$379,876
Pro Estimated Expenses$27,351,072
Farm Remaining Season Days72
Farm Expenses Per Days$8,515
Farm Estimated Expenses$613,080
Estimated Season Expenses$27,964,152
Season Salary Cap$69,037,497
Estimate Under Maximum Salary Cap of $81,500,000$12,462,503
Estimate Over Minimum Salary Cap of $60,200,000 $8,837,497
Current Bank Account$41,096,392
Projected Bank Account$22,922,396

Pro Players Salaries

P.K. Subban $9,000,000 (3)
Brayden Point $6,750,000 (3)
Ilya Kovalchuk $6,250,000 (2)
Cory Schneider $6,000,000 (3)
Mike Green $5,375,000 (1)
Nikita Gusev $4,500,000 (2)
Shayne Gostisbehere $4,500,000 (4)
Jordan Binnington $4,400,000 (2)
Brandon Sutter $4,375,000 (2)
Kaapo Kakko $3,575,000 (3)
Johan Larsson $1,550,000 (1)
Timothy Liljegren $1,294,166 (2)
Henri Jokiharju $1,279,166 (2)
Filip Chytil $1,244,166 (2)
Carter Rowney $1,133,333 (2)
Sebastien Aho $925,000 (1)
Nikolay Goldobin $900,000 (1)
MacKenzie Entwistle $894,167 (3)
Taylor Raddysh $894,166 (2)
Drake Batherson $773,333 (2)
Chase De Leo $750,000 (1)
Brad Hunt $700,000 (2)
Michael Chaput $675,000 (1)
Tyler Sikura $650,000 (1)
Cody McLeod $650,000 (1)
Total Pro Players25
Salary Commitment
Year 9 : $69,037,497
Year 10 : $57,562,497
Year 11 : $30,719,167
Year 12 : $4,500,000
Salary Average Commitment
Year 9 : $43,718,330
Year 10 : $36,743,330
Year 11 : $19,500,000
Year 12 : $4,500,000
Salary Cap with 1 Way Contract
Year 9 : $69,037,497
Year 10 : $57,562,497
Year 11 : $30,719,167
Year 12 : $4,500,000

Farm Players Salaries

Matt Beleskey $380,000 (1)
Laurent Brossoit $122,500 (1)
Graham Knott $93,583 (1)
Isac Lundestrom $92,500 (2)
Paul Bittner $86,333 (1)
Alex Barre-Boulet $75,926 (2)
Michael Bunting $73,750 (2)
Manuel Wiederer $73,667 (1)
Dylan Coghlan $71,556 (2)
Spencer Martin $70,000 (1)
Patrick Sieloff $70,000 (1)
Kyle Rau $70,000 (1)
Jordan Schmaltz $70,000 (1)
Matt Puempel $67,500 (1)
Keegan Lowe $67,500 (1)
Jack Dougherty $65,000 (1)
Total Farm Players16
Salary Commitment
Year 9 : $1,549,815
Year 10 : $313,732
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $1,132,232
Year 10 : $239,982
Year 11 : $0
Year 12 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5,620 - 93.66%
Level 2: 5000 - $60 - 4,680 - 93.61%
Level 3: 2000 - $35 - 1,858 - 92.88%
Level 4: 4000 - $25 - 3,782 - 94.56%
Luxury : 1000 - $200 - 940 - 94.02%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,880 - 93.78%
Average Income per Game$607,106
Year to Date Revenue$15,784,754

Expense

Pro Players Total Salaries$65,498,333
Farm Players Total Salaries$2,535,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,644,862
Farm Year To Date Expenses$1,590,420
Pro Salary Cap To Date$40,342,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,106,589
Pro Remaining Season Days72
Pro Expenses Per Days$362,628
Pro Estimated Expenses$26,109,216
Farm Remaining Season Days72
Farm Expenses Per Days$13,933
Farm Estimated Expenses$1,003,176
Estimated Season Expenses$27,112,392
Season Salary Cap$65,498,333
Estimate Under Maximum Salary Cap of $81,500,000$16,001,667
Estimate Over Minimum Salary Cap of $60,200,000 $5,298,333
Current Bank Account$35,621,002
Projected Bank Account$17,615,199

Pro Players Salaries

Drew Doughty $11,000,000 (8)
Brent Seabrook $6,875,000 (5)
Alexander Steen $5,750,000 (2)
Andrew Ladd $5,500,000 (4)
Nino Niederreiter $5,250,000 (3)
Carl Soderberg (Out of Payroll) $4,750,000 (1)
Justin Abdelkader $4,250,000 (4)
Josh Manson $4,100,000 (3)
Matt Murray $3,750,000 (1)
Dylan Strome $3,338,333 (1)
Travis Sanheim $3,250,000 (2)
Braydon Coburn $1,700,000 (2)
Scott Harrington (Out of Payroll) $1,633,333 (3)
Ivan Barbashev $1,475,000 (2)
Jordan Weal $1,400,000 (2)
Curtis McElhinney $1,300,000 (2)
Jan Rutta $1,300,000 (1)
Sammy Blais $850,000 (1)
Warren Foegele $800,000 (1)
Conor Garland $775,000 (2)
Alan Quine $735,000 (1)
Luke Witkowski $700,000 (2)
Andrew Agozzino $700,000 (2)
Stefan Noesen $700,000 (1)
Total Pro Players24
Salary Commitment
Year 9 : $71,881,666
Year 10 : $55,658,333
Year 11 : $38,608,333
Year 12 : $27,625,000
Salary Average Commitment
Year 9 : $44,363,333
Year 10 : $31,725,000
Year 11 : $25,975,000
Year 12 : $16,625,000
Salary Cap with 1 Way Contract
Year 9 : $71,881,666
Year 10 : $55,658,333
Year 11 : $38,608,333
Year 12 : $27,625,000

Farm Players Salaries

Martin Kaut $131,917 (3)
Joseph Cecconi $129,375 (2)
Nicolas Beaudin $113,583 (3)
Scott Wilson $105,000 (1)
Antoine Morand $92,750 (3)
Alex Dostie $92,500 (1)
Yegor Rykov $92,500 (2)
Sean Durzi $92,500 (3)
Brett Leason $92,500 (3)
Casey Fitzgerald $92,500 (2)
Riley Stillman $90,000 (2)
Jonah Gadjovich $86,333 (3)
Kevin Roy $85,000 (1)
Joachim Blichfeld $79,000 (2)
Ben Jones $76,000 (3)
A.J. Greer $73,500 (1)
Sam Montembeault $70,875 (1)
Philippe Desrosiers $70,000 (1)
Matt Bartkowski $70,000 (1)
Nathan Walker $70,000 (2)
Tyrell Goulbourne $70,000 (2)
Trevor Carrick $70,000 (2)
Matt Donovan $67,500 (1)
Paul Thompson $67,500 (1)
Darren Archibald $65,000 (1)
Nick Baptiste $65,000 (1)
Jermaine Loewen $65,000 (1)
Jeremy Gregoire $65,000 (1)
Cameron Darcy $65,000 (1)
Colin McDonald $65,000 (1)
Carter Camper $65,000 (1)
Total Farm Players31
Salary Commitment
Year 9 : $2,535,833
Year 10 : $1,308,958
Year 11 : $685,583
Year 12 : $0
Salary Average Commitment
Year 9 : $714,250
Year 10 : $308,250
Year 11 : $218,250
Year 12 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,718 - 95.29%
Level 2: 5000 - $60 - 4,777 - 95.55%
Level 3: 2000 - $35 - 1,897 - 94.87%
Level 4: 4000 - $25 - 3,725 - 93.12%
Luxury : 1000 - $200 - 945 - 94.47%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,062 - 94.79%
Average Income per Game$615,505
Year to Date Revenue$16,003,126

Expense

Pro Players Total Salaries$68,228,924
Farm Players Total Salaries$2,388,749
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,487,508
Farm Year To Date Expenses$1,474,755
Pro Salary Cap To Date$38,427,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,232,573
Pro Remaining Season Days72
Pro Expenses Per Days$375,434
Pro Estimated Expenses$27,031,248
Farm Remaining Season Days72
Farm Expenses Per Days$13,125
Farm Estimated Expenses$945,000
Estimated Season Expenses$27,976,248
Season Salary Cap$68,228,924
Estimate Under Maximum Salary Cap of $81,500,000$13,271,076
Estimate Over Minimum Salary Cap of $60,200,000 $8,028,924
Current Bank Account$36,630,026
Projected Bank Account$17,886,351

Pro Players Salaries

David Krejci $7,250,000 (1)
Kyle Okposo $6,000,000 (4)
Frans Nielsen $5,250,000 (3)
Marcus Johansson $4,500,000 (2)
David Savard $4,250,000 (2)
Jonathan Ericsson $4,250,000 (1)
Kris Russell $4,000,000 (2)
Mike Smith $3,750,000 (1)
J.T. Compher $3,500,000 (4)
Sven Baertschi $3,366,666 (2)
Kevin Fiala $3,000,000 (2)
Miles Wood $2,750,000 (3)
Dale Weise $2,350,000 (1)
Pavel Zacha $2,250,000 (3)
Ryan Hartman $1,900,000 (2)
John Marino $1,775,000 (2)
Mike Reilly $1,500,000 (2)
Nick Ritchie $1,498,925 (2)
Joonas Korpisalo $1,150,000 (1)
Slater Koekkoek $925,000 (1)
Travis Dermott $863,333 (1)
Blake Pietila $750,000 (1)
Daniel Carr $700,000 (1)
Brandon Davidson $700,000 (1)
Total Pro Players24
Salary Commitment
Year 9 : $68,228,924
Year 10 : $45,540,591
Year 11 : $19,750,000
Year 12 : $9,500,000
Salary Average Commitment
Year 9 : $41,828,924
Year 10 : $27,115,591
Year 11 : $14,000,000
Year 12 : $6,000,000
Salary Cap with 1 Way Contract
Year 9 : $68,228,924
Year 10 : $45,540,591
Year 11 : $19,750,000
Year 12 : $9,500,000

Farm Players Salaries

Aleksi Heponiemi $177,500 (3)
Ryan Poehling $149,167 (2)
Linus Ullmark $132,500 (1)
Shane Bowers $107,500 (3)
Noah Juulsen $106,333 (1)
Pavel Francouz $95,000 (1)
Chase Pearson $92,500 (2)
Mason Shaw $92,500 (2)
Gustav Lindstrom $92,500 (2)
Andrew Nielsen $92,167 (1)
Cam Dineen $91,083 (2)
Ryan Gropp $88,833 (1)
Adam Ruzicka $85,000 (3)
Brett Seney $82,500 (1)
Spencer Smallman $75,833 (1)
Zac Dalpe $75,000 (2)
Steven Lorentz $72,833 (1)
Micheal Haley $70,000 (1)
Gavin Bayreuther $70,000 (1)
Dylan Gambrell $70,000 (2)
Colby Williams $70,000 (1)
Phillip Di Giuseppe $70,000 (1)
Kyle Burroughs $67,500 (1)
Tyler Lewington $67,500 (1)
Steve Bernier $65,000 (1)
Erik Condra $65,000 (1)
Andrew MacWilliam $65,000 (1)
Total Farm Players27
Salary Commitment
Year 9 : $2,388,749
Year 10 : $1,032,750
Year 11 : $370,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,109,311
Year 10 : $361,083
Year 11 : $85,000
Year 12 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,633 - 93.88%
Level 2: 5000 - $60 - 4,680 - 93.61%
Level 3: 2000 - $35 - 1,878 - 93.88%
Level 4: 4000 - $25 - 3,734 - 93.34%
Luxury : 1000 - $200 - 952 - 95.23%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16,876 - 93.76%
Average Income per Game$608,733
Year to Date Revenue$15,827,051

Expense

Pro Players Total Salaries$73,544,083
Farm Players Total Salaries$2,306,583
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,736,207
Farm Year To Date Expenses$1,354,093
Pro Salary Cap To Date$44,675,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,130,991
Pro Remaining Season Days72
Pro Expenses Per Days$404,638
Pro Estimated Expenses$29,133,936
Farm Remaining Season Days72
Farm Expenses Per Days$12,674
Farm Estimated Expenses$912,528
Estimated Season Expenses$30,046,464
Season Salary Cap$73,544,083
Estimate Under Maximum Salary Cap of $81,500,000$7,955,917
Estimate Over Minimum Salary Cap of $60,200,000 $13,344,083
Current Bank Account$26,091,672
Projected Bank Account$5,176,199

Pro Players Salaries

Jamie Benn $9,500,000 (6)
Phil Kessel $6,800,000 (3)
Kyle Turris $6,000,000 (5)
Esa Lindell $5,800,000 (6)
Nick Foligno $5,500,000 (2)
Ondrej Palat $5,300,000 (3)
Frederik Andersen $5,000,000 (2)
Michael Frolik $4,300,000 (1)
Alec Martinez (Out of Payroll) $4,000,000 (2)
Zdeno Chara $3,750,000 (1)
Alexander Kerfoot $3,500,000 (4)
Brenden Dillon $3,270,000 (1)
Andreas Athanasiou $3,000,000 (1)
Erik Haula $2,750,000 (1)
Brett Kulak $1,850,000 (3)
Jason Dickinson $1,500,000 (2)
Nick Suzuki $1,325,833 (3)
Jujhar Khaira $1,200,000 (2)
Marcus Pettersson $874,125 (1)
Elvis Merzlikins $874,125 (1)
Dominik Simon $750,000 (1)
Luke Schenn $700,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $77,544,083
Year 10 : $57,275,833
Year 11 : $40,075,833
Year 12 : $24,800,000
Salary Average Commitment
Year 9 : $56,170,000
Year 10 : $42,100,000
Year 11 : $27,600,000
Year 12 : $15,500,000
Salary Cap with 1 Way Contract
Year 9 : $77,544,083
Year 10 : $57,275,833
Year 11 : $40,075,833
Year 12 : $24,800,000

Farm Players Salaries

Josh Norris $163,333 (3)
Evan Bouchard $162,750 (3)
Logan Brown $157,333 (2)
Steven Santini $141,667 (2)
Lawrence Pilut $135,000 (1)
Matiss Kivlenieks $106,667 (1)
Zack MacEwen $99,583 (1)
Mikhail Maltsev $92,500 (3)
Cameron Hughes $92,500 (2)
Alexander Volkov $92,500 (1)
Lukas Vejdemo $92,500 (1)
Niko Mikkola $92,500 (1)
Sam Lafferty $92,500 (1)
Brandon Gignac $92,167 (2)
Josh Brook $91,083 (3)
Dmitri Samorukov $86,333 (3)
Paul Cotter $80,667 (3)
Dominic Toninato $77,500 (1)
Anton Forsberg $77,500 (1)
Daniel Sprong $75,000 (1)
Nelson Nogier $70,000 (1)
Matt Tennyson $70,000 (2)
Brendan Leipsic $65,000 (1)
Total Farm Players23
Salary Commitment
Year 9 : $2,306,583
Year 10 : $1,230,333
Year 11 : $676,666
Year 12 : $0
Salary Average Commitment
Year 9 : $1,239,084
Year 10 : $483,667
Year 11 : $0
Year 12 : $0

Salary Cap Centrale

Team

Current Fund

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 $21,975,369 $78,301,166 $3,198,834 $18,101,166 211940
Blackhawks $18,631,512 $81,370,190 $129,810 $21,170,190 211536
Blue Jackets $31,076,850 $63,030,832 $18,469,168 $2,830,832 232952
Blues $39,640,173 $57,145,831 $24,354,169 -$3,054,169 262450
Bruins $19,969,941 $75,551,665 $5,948,335 $15,351,665 222143
Canadiens $19,101,184 $78,961,666 $2,538,334 $18,761,666 212243
Canucks $15,441,171 $80,149,166 $1,350,834 $19,949,166 221537
Capitals $19,702,803 $81,390,129 $109,871 $21,190,129 201434
Coyotes $38,262,441 $59,377,976 $22,122,024 -$822,024 232649
Devils $18,158,090 $71,675,000 $9,825,000 $11,475,000 231841
Ducks $18,865,672 $78,061,333 $3,438,667 $17,861,333 202141
Flames $27,936,470 $57,547,776 $23,952,224 -$2,652,224 23831
Flyers $28,104,046 $75,664,666 $5,835,334 $15,464,666 211233
Golden Knights $16,502,452 $74,885,222 $6,614,778 $14,685,222 221941
Hurricanes $21,133,665 $68,591,522 $12,908,478 $8,391,522 221537
Islanders $46,318,913 $58,749,165 $22,750,835 -$1,450,835 251742
Jets $16,270,950 $78,912,499 $2,587,501 $18,712,499 222143
Kings $41,085,577 $62,683,332 $18,816,668 $2,483,332 222850
Lightning $24,142,673 $73,503,666 $7,996,334 $13,303,666 212950
Maple Leafs $37,279,818 $67,094,165 $14,405,835 $6,894,165 243054
Oilers $38,035,675 $64,693,331 $16,806,669 $4,493,331 221032
Panthers $25,909,840 $73,452,167 $8,047,833 $13,252,167 222042
Penguins $15,626,889 $78,163,099 $3,336,901 $17,963,099 211233
Predators $18,870,147 $81,132,333 $367,667 $20,932,333 211536
Rangers $17,820,817 $81,568,833 -$68,833 $21,368,833 212041
Red Wings $44,465,399 $72,065,889 $9,434,111 $11,865,889 221840
Sabres $17,037,951 $77,641,666 $3,858,334 $17,441,666 221840
Senateurs $41,096,392 $69,037,497 $12,462,503 $8,837,497 251641
Sharks $35,621,002 $65,498,333 $16,001,667 $5,298,333 243155
Stars $36,630,026 $68,228,924 $13,271,076 $8,028,924 242751
Wild $26,091,672 $73,544,083 $7,955,917 $13,344,083 222345