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
LHSRSM

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,778 - 96.31%
Level 2: 5000 - $60 - 4,768 - 95.36%
Level 3: 2000 - $35 - 1,919 - 95.93%
Level 4: 4000 - $25 - 3,833 - 95.82%
Luxury : 1000 - $200 - 958 - 95.83%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,256 - 95.87%
Average Income per Game$621,452
Year to Date Revenue$25,479,533

Expense

Pro Players Total Salaries$81,301,166
Farm Players Total Salaries$1,447,501
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,779,649
Farm Year To Date Expenses$1,559,774
Pro Salary Cap To Date$76,680,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$447,259
Pro Estimated Expenses$447,259
Farm Remaining Season Days1
Farm Expenses Per Days$7,953
Farm Estimated Expenses$7,953
Estimated Season Expenses$455,212
Season Salary Cap$81,301,166
Estimate Under Maximum Salary Cap of $81,500,000$198,834
Estimate Over Minimum Salary Cap of $60,200,000 $21,101,166
Current Bank Account$989,396
Projected Bank Account$534,184

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 $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)
Total Pro Players20
Salary Commitment
Year 9 : $81,301,166
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 : $81,301,166
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)
Tim Soderlund $92,500 (3)
Jacob Bryson $92,500 (3)
Arnaud Durandeau $75,667 (3)
Justin Dowling $75,000 (2)
Calvin Thurkauf $71,500 (1)
Dominik Masin $70,000 (1)
Scott Wedgewood $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 Players17
Salary Commitment
Year 9 : $1,447,501
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

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,751 - 95.86%
Level 2: 5000 - $60 - 4,756 - 95.12%
Level 3: 2000 - $35 - 1,881 - 94.07%
Level 4: 4000 - $25 - 3,830 - 95.74%
Luxury : 1000 - $200 - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,162 - 95.35%
Average Income per Game$617,547
Year to Date Revenue$25,319,435

Expense

Pro Players Total Salaries$82,309,356
Farm Players Total Salaries$1,658,166
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,643,535
Farm Year To Date Expenses$1,656,509
Pro Salary Cap To Date$78,544,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$452,799
Pro Estimated Expenses$452,799
Farm Remaining Season Days1
Farm Expenses Per Days$9,111
Farm Estimated Expenses$9,111
Estimated Season Expenses$461,910
Season Salary Cap$82,309,356
Estimate Under Maximum Salary Cap of $81,500,000-$809,356
Estimate Over Minimum Salary Cap of $60,200,000 $22,109,356
Current Bank Account-$2,412,086
Projected Bank Account-$2,873,996

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)
Anthony Mantha $3,300,000 (1)
Jean-Gabriel Pageau $3,100,000 (1)
Connor Brown $2,100,000 (1)
Quinn Hughes $1,604,167 (2)
Juuse Saros $1,500,000 (2)
Dante Fabbro $1,491,666 (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 (Out of Payroll) $927,500 (1)
Jason Spezza $700,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $83,236,856
Year 10 : $69,869,356
Year 11 : $59,702,523
Year 12 : $43,302,523
Salary Average Commitment
Year 9 : $48,808,166
Year 10 : $33,237,666
Year 11 : $26,166,666
Year 12 : $15,766,666
Salary Cap with 1 Way Contract
Year 9 : $83,236,856
Year 10 : $69,869,356
Year 11 : $59,702,523
Year 12 : $43,302,523

Farm Players Salaries

Jesperi Kotkaniemi $342,500 (2)
Mike Condon $240,000 (1)
Gabriel Vilardi $162,750 (3)
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)
C.J. Smith $70,000 (2)
Chris Terry $67,500 (1)
Total Farm Players14
Salary Commitment
Year 9 : $1,658,166
Year 10 : $1,030,166
Year 11 : $400,166
Year 12 : $0
Salary Average Commitment
Year 9 : $1,122,583
Year 10 : $566,083
Year 11 : $146,083
Year 12 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,450 - 90.83%
Level 2: 5000 - $60 - 4,628 - 92.57%
Level 3: 2000 - $35 - 1,845 - 92.26%
Level 4: 4000 - $25 - 3,640 - 90.99%
Luxury : 1000 - $200 - 909 - 90.95%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,473 - 91.52%
Average Income per Game$591,687
Year to Date Revenue$24,259,169

Expense

Pro Players Total Salaries$73,429,166
Farm Players Total Salaries$2,473,913
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,951,223
Farm Year To Date Expenses$2,698,656
Pro Salary Cap To Date$68,453,973
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$406,204
Pro Estimated Expenses$406,204
Farm Remaining Season Days1
Farm Expenses Per Days$13,593
Farm Estimated Expenses$13,593
Estimated Season Expenses$419,797
Season Salary Cap$73,429,166
Estimate Under Maximum Salary Cap of $81,500,000$8,070,834
Estimate Over Minimum Salary Cap of $60,200,000 $13,229,166
Current Bank Account$11,702,652
Projected Bank Account$11,282,855

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 $4,250,000 (2)
Antti Raanta $4,250,000 (2)
Justin Abdelkader $4,250,000 (4)
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 $2,000,000 (2)
Trevor Lewis $2,000,000 (1)
Robert Bortuzzo $1,375,000 (3)
Jon Merrill $1,375,000 (1)
Nicolas Deslauriers $950,000 (1)
Tanner Kero $737,500 (2)
Logan Shaw $700,000 (1)
Oscar Dansk $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $73,429,166
Year 10 : $55,879,166
Year 11 : $22,291,666
Year 12 : $14,916,666
Salary Average Commitment
Year 9 : $43,175,000
Year 10 : $30,825,000
Year 11 : $11,625,000
Year 12 : $4,250,000
Salary Cap with 1 Way Contract
Year 9 : $73,429,166
Year 10 : $55,879,166
Year 11 : $22,291,666
Year 12 : $14,916,666

Farm Players Salaries

Pierre-Olivier Joseph $107,583 (3)
Adam Brooks $92,500 (1)
Otto Koivula $92,500 (2)
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)
Dylan Ferguson $73,333 (3)
Drake Rymsha $73,333 (2)
Bokondji Imama $70,667 (1)
Gustav Olofsson $70,000 (1)
Andreas Borgman $70,000 (1)
Matt Luff $67,667 (1)
Antoine Bibeau $67,500 (1)
Total Farm Players30
Salary Commitment
Year 9 : $2,473,913
Year 10 : $1,706,999
Year 11 : $534,916
Year 12 : $0
Salary Average Commitment
Year 9 : $1,456,584
Year 10 : $994,583
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 - 5,623 - 93.71%
Level 2: 5000 - $60 - 4,702 - 94.05%
Level 3: 2000 - $35 - 1,854 - 92.70%
Level 4: 4000 - $25 - 3,728 - 93.19%
Luxury : 1000 - $200 - 938 - 93.85%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,845 - 93.58%
Average Income per Game$606,988
Year to Date Revenue$24,886,513

Expense

Pro Players Total Salaries$56,926,665
Farm Players Total Salaries$2,275,417
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,205,526
Farm Year To Date Expenses$1,988,529
Pro Salary Cap To Date$58,106,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$313,333
Pro Estimated Expenses$313,333
Farm Remaining Season Days1
Farm Expenses Per Days$12,502
Farm Estimated Expenses$12,502
Estimated Season Expenses$325,835
Season Salary Cap$56,926,665
Estimate Under Maximum Salary Cap of $81,500,000$24,573,335
Estimate Over Minimum Salary Cap of $60,200,000 -$3,273,335
Current Bank Account$24,348,776
Projected Bank Account$24,022,941

Pro Players Salaries

Jimmy Howard $5,100,000 (1)
Alexander Wennberg $4,900,000 (4)
Sami Vatanen $4,875,000 (1)
Colin White $4,750,000 (6)
Dmitry Kulikov $4,333,333 (1)
Craig Smith $4,250,000 (1)
Andrei Svechnikov $3,575,000 (2)
James Reimer $3,400,000 (2)
Zack Smith $3,250,000 (2)
Nikita Zadorov (Out of Payroll) $3,200,000 (1)
Trevor Daley $3,166,666 (1)
Derek Forbort $2,525,000 (1)
Nick Jensen (Out of Payroll) $2,500,000 (4)
Ryan Miller $2,325,000 (1)
Mattias Janmark $2,300,000 (1)
Zemgus Girgensons $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)
Justin Bailey $700,000 (1)
Colby Cave $675,000 (1)
Total Pro Players24
Salary Commitment
Year 9 : $62,626,665
Year 10 : $23,875,000
Year 11 : $12,150,000
Year 12 : $12,150,000
Salary Average Commitment
Year 9 : $42,826,665
Year 10 : $15,900,000
Year 11 : $4,900,000
Year 12 : $4,900,000
Salary Cap with 1 Way Contract
Year 9 : $62,626,665
Year 10 : $23,875,000
Year 11 : $12,150,000
Year 12 : $12,150,000

Farm Players Salaries

Chase Priskie $177,500 (2)
Lias Andersson $174,417 (2)
Max Veronneau $135,000 (1)
Matthew Peca $130,000 (1)
Kailer Yamamoto $112,417 (2)
Pheonix Copley $110,000 (3)
Max Comtois $92,500 (2)
Ryan McLeod $92,500 (3)
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)
Andrew Mangiapane $71,500 (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)
Mason Geertsen $65,000 (1)
Total Farm Players25
Salary Commitment
Year 9 : $2,275,417
Year 10 : $1,091,084
Year 11 : $369,833
Year 12 : $0
Salary Average Commitment
Year 9 : $951,584
Year 10 : $543,751
Year 11 : $0
Year 12 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,720 - 95.33%
Level 2: 5000 - $60 - 4,712 - 94.25%
Level 3: 2000 - $35 - 1,895 - 94.75%
Level 4: 4000 - $25 - 3,810 - 95.26%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,084 - 94.91%
Average Income per Game$614,903
Year to Date Revenue$25,211,031

Expense

Pro Players Total Salaries$77,801,665
Farm Players Total Salaries$1,960,249
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,307,964
Farm Year To Date Expenses$1,985,062
Pro Salary Cap To Date$79,208,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$428,031
Pro Estimated Expenses$428,031
Farm Remaining Season Days1
Farm Expenses Per Days$10,771
Farm Estimated Expenses$10,771
Estimated Season Expenses$438,802
Season Salary Cap$77,801,665
Estimate Under Maximum Salary Cap of $81,500,000$3,698,335
Estimate Over Minimum Salary Cap of $60,200,000 $17,601,665
Current Bank Account-$2,357,685
Projected Bank Account-$2,796,487

Pro Players Salaries

Blake Wheeler $8,250,000 (5)
Joe Pavelski $7,000,000 (3)
Ryan McDonagh $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 (Out of Payroll) $3,000,000 (2)
Frank Vatrano $2,533,333 (3)
Nick Holden $2,200,000 (1)
Alex Chiasson $2,150,000 (2)
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 Players21
Salary Commitment
Year 9 : $80,801,665
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 : $80,801,665
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)
Dominic Toninato $77,500 (1)
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 Players22
Salary Commitment
Year 9 : $1,960,249
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 - 5,581 - 93.02%
Level 2: 5000 - $60 - 4,710 - 94.21%
Level 3: 2000 - $35 - 1,882 - 94.10%
Level 4: 4000 - $25 - 3,760 - 94.01%
Luxury : 1000 - $200 - 941 - 94.10%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,875 - 93.75%
Average Income per Game$606,286
Year to Date Revenue$24,857,720

Expense

Pro Players Total Salaries$79,053,333
Farm Players Total Salaries$2,081,335
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,224,809
Farm Year To Date Expenses$2,321,859
Pro Salary Cap To Date$75,727,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$437,106
Pro Estimated Expenses$437,106
Farm Remaining Season Days1
Farm Expenses Per Days$11,436
Farm Estimated Expenses$11,436
Estimated Season Expenses$448,542
Season Salary Cap$79,053,333
Estimate Under Maximum Salary Cap of $81,500,000$2,446,667
Estimate Over Minimum Salary Cap of $60,200,000 $18,853,333
Current Bank Account-$3,087,483
Projected Bank Account-$3,536,025

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)
Rasmus Asplund $925,000 (2)
Riley Sheahan $900,000 (1)
Vitaly Abramov $880,000 (2)
Nic Dowd $750,000 (3)
Anthony Bitetto $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $79,053,333
Year 10 : $69,730,000
Year 11 : $61,525,000
Year 12 : $54,250,000
Salary Average Commitment
Year 9 : $68,403,333
Year 10 : $60,680,000
Year 11 : $53,525,000
Year 12 : $46,250,000
Salary Cap with 1 Way Contract
Year 9 : $79,053,333
Year 10 : $69,730,000
Year 11 : $61,525,000
Year 12 : $54,250,000

Farm Players Salaries

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)
David Quenneville $92,500 (2)
Sami Niku $91,667 (1)
Jason Robertson $89,417 (3)
Kyle Capobianco $89,417 (1)
Jonas Siegenthaler $88,833 (1)
Tom Kuhnhackl $85,000 (1)
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 Players21
Salary Commitment
Year 9 : $2,081,335
Year 10 : $1,139,751
Year 11 : $645,334
Year 12 : $0
Salary Average Commitment
Year 9 : $1,056,668
Year 10 : $502,584
Year 11 : $174,417
Year 12 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,534 - 92.24%
Level 2: 5000 - $60 - 4,613 - 92.26%
Level 3: 2000 - $35 - 1,873 - 93.65%
Level 4: 4000 - $25 - 3,725 - 93.13%
Luxury : 1000 - $200 - 920 - 92.01%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,665 - 92.58%
Average Income per Game$598,167
Year to Date Revenue$24,524,857

Expense

Pro Players Total Salaries$80,930,832
Farm Players Total Salaries$1,500,334
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,221,364
Farm Year To Date Expenses$1,449,175
Pro Salary Cap To Date$79,121,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$445,224
Pro Estimated Expenses$445,224
Farm Remaining Season Days1
Farm Expenses Per Days$8,244
Farm Estimated Expenses$8,244
Estimated Season Expenses$453,468
Season Salary Cap$80,930,832
Estimate Under Maximum Salary Cap of $81,500,000$569,168
Estimate Over Minimum Salary Cap of $60,200,000 $20,730,832
Current Bank Account-$7,370,727
Projected Bank Account-$7,824,195

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)
Jake Bean $1,363,333 (2)
Pat Maroon $900,000 (1)
Jani Hakanpaa $850,000 (1)
Luca Sbisa $750,000 (1)
Peter Cehlarik $700,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $80,930,832
Year 10 : $65,980,832
Year 11 : $49,063,333
Year 12 : $34,725,000
Salary Average Commitment
Year 9 : $47,538,333
Year 10 : $30,888,333
Year 11 : $24,625,000
Year 12 : $17,875,000
Salary Cap with 1 Way Contract
Year 9 : $80,930,832
Year 10 : $65,980,832
Year 11 : $49,063,333
Year 12 : $34,725,000

Farm Players Salaries

Barrett Hayton $264,417 (2)
Vitali Kravtsov $177,500 (3)
Noah Dobson $143,167 (3)
Jake Oettinger $138,750 (3)
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)
Matthew Ford $65,000 (1)
Michael Kapla $65,000 (1)
Ryan White $65,000 (1)
Total Farm Players14
Salary Commitment
Year 9 : $1,500,334
Year 10 : $1,161,334
Year 11 : $644,417
Year 12 : $0
Salary Average Commitment
Year 9 : $417,750
Year 10 : $343,750
Year 11 : $231,250
Year 12 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,746 - 95.77%
Level 2: 5000 - $60 - 4,686 - 93.71%
Level 3: 2000 - $35 - 1,882 - 94.10%
Level 4: 4000 - $25 - 3,783 - 94.58%
Luxury : 1000 - $200 - 943 - 94.33%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,040 - 94.67%
Average Income per Game$614,493
Year to Date Revenue$25,194,215

Expense

Pro Players Total Salaries$80,990,129
Farm Players Total Salaries$1,021,667
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,836,726
Farm Year To Date Expenses$1,045,690
Pro Salary Cap To Date$79,737,315
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$445,550
Pro Estimated Expenses$445,550
Farm Remaining Season Days1
Farm Expenses Per Days$5,614
Farm Estimated Expenses$5,614
Estimated Season Expenses$451,164
Season Salary Cap$80,990,129
Estimate Under Maximum Salary Cap of $81,500,000$509,871
Estimate Over Minimum Salary Cap of $60,200,000 $20,790,129
Current Bank Account-$2,542,816
Projected Bank Account-$2,993,980

Pro Players Salaries

Alex Ovechkin $9,538,462 (2)
Matthew Tkachuk $7,000,000 (3)
Nicklas Backstrom $6,700,000 (1)
Keith Yandle $6,350,000 (4)
Alexander Edler $6,000,000 (2)
T.J. Oshie $5,750,000 (6)
Mikael Granlund $5,750,000 (1)
Jaccob Slavin $5,300,000 (6)
TJ Brodie $4,650,000 (1)
Mike Smith $3,750,000 (1)
Jacob Markstrom $3,666,667 (1)
Alex Iafallo $2,425,000 (2)
Zach Hyman $2,250,000 (2)
Zack Kassian $1,950,000 (1)
Ryan Hartman $1,900,000 (2)
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)
Chris Mueller $700,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $80,990,129
Year 10 : $46,513,462
Year 11 : $24,400,000
Year 12 : $17,400,000
Salary Average Commitment
Year 9 : $55,430,129
Year 10 : $29,188,462
Year 11 : $17,400,000
Year 12 : $17,400,000
Salary Cap with 1 Way Contract
Year 9 : $80,990,129
Year 10 : $46,513,462
Year 11 : $24,400,000
Year 12 : $17,400,000

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)
Andreas Englund $70,000 (1)
Yannick Weber $67,500 (1)
Brad Thiessen $65,000 (1)
Christopher Brown $65,000 (1)
Total Farm Players13
Salary Commitment
Year 9 : $1,021,667
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,722 - 95.37%
Level 2: 5000 - $60 - 4,715 - 94.29%
Level 3: 2000 - $35 - 1,912 - 95.59%
Level 4: 4000 - $25 - 3,779 - 94.47%
Luxury : 1000 - $200 - 951 - 95.08%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,078 - 94.88%
Average Income per Game$615,375
Year to Date Revenue$25,230,394

Expense

Pro Players Total Salaries$64,027,976
Farm Players Total Salaries$2,102,876
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,540,270
Farm Year To Date Expenses$2,105,015
Pro Salary Cap To Date$62,043,057
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$354,549
Pro Estimated Expenses$354,549
Farm Remaining Season Days1
Farm Expenses Per Days$11,554
Farm Estimated Expenses$11,554
Estimated Season Expenses$366,103
Season Salary Cap$64,027,976
Estimate Under Maximum Salary Cap of $81,500,000$17,472,024
Estimate Over Minimum Salary Cap of $60,200,000 $3,827,976
Current Bank Account$21,609,611
Projected Bank Account$21,243,508

Pro Players Salaries

Adam Henrique $5,825,000 (5)
Jonathan Quick $5,800,000 (4)
Shea Theodore $5,200,000 (6)
Kyle Palmieri $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 - 5,582 - 93.04%
Level 2: 5000 - $60 - 4,718 - 94.37%
Level 3: 2000 - $35 - 1,892 - 94.58%
Level 4: 4000 - $25 - 3,720 - 93.00%
Luxury : 1000 - $200 - 940 - 93.99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,852 - 93.62%
Average Income per Game$606,133
Year to Date Revenue$24,851,453

Expense

Pro Players Total Salaries$73,331,666
Farm Players Total Salaries$1,081,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,101,885
Farm Year To Date Expenses$1,346,789
Pro Salary Cap To Date$77,604,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$405,668
Pro Estimated Expenses$405,668
Farm Remaining Season Days1
Farm Expenses Per Days$5,940
Farm Estimated Expenses$5,940
Estimated Season Expenses$411,608
Season Salary Cap$73,331,666
Estimate Under Maximum Salary Cap of $81,500,000$8,168,334
Estimate Over Minimum Salary Cap of $60,200,000 $13,131,666
Current Bank Account-$3,095,991
Projected Bank Account-$3,507,599

Pro Players Salaries

Erik Karlsson $11,500,000 (8)
Sergei Bobrovsky $10,000,000 (7)
Derek Stepan $6,500,000 (2)
Brandon Saad $6,000,000 (2)
Gustav Nyquist $5,500,000 (4)
Jeff Petry (Out of Payroll) $5,500,000 (1)
Mikael Backlund $5,350,000 (5)
Josh Bailey $5,000,000 (5)
Niklas Hjalmarsson $5,000,000 (2)
Alex Killorn (Out of Payroll) $4,450,000 (4)
Derek Ryan $3,125,000 (2)
Matt Benning $1,900,000 (1)
Braydon Coburn $1,700,000 (2)
Michael Raffl $1,600,000 (2)
Brad Richardson $1,250,000 (2)
Mark Borowiecki $1,200,000 (1)
Derick Brassard $1,200,000 (1)
Klim Kostin $1,106,666 (2)
Nate Thompson $1,000,000 (1)
Steven Kampfer $800,000 (2)
Brandon Pirri $775,000 (2)
Ben Street $750,000 (1)
Dylan McIlrath $700,000 (2)
Martin Marincin $700,000 (1)
Christopher Gibson $675,000 (1)
Total Pro Players25
Salary Commitment
Year 9 : $83,281,666
Year 10 : $70,356,666
Year 11 : $41,800,000
Year 12 : $41,800,000
Salary Average Commitment
Year 9 : $42,056,666
Year 10 : $32,781,666
Year 11 : $14,800,000
Year 12 : $14,800,000
Salary Cap with 1 Way Contract
Year 9 : $83,281,666
Year 10 : $70,356,666
Year 11 : $41,800,000
Year 12 : $41,800,000

Farm Players Salaries

Rem Pitlick $92,500 (1)
Matthew Strome $87,917 (3)
Miikka Salomaki $75,000 (1)
Evan Cormier $71,833 (2)
Vinni Lettieri $70,000 (1)
David Warsofsky $70,000 (2)
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)
Ryan Haggerty $67,500 (1)
Nathan Gerbe $67,500 (1)
Branden Troock $65,000 (1)
Chris Conner $65,000 (1)
Total Farm Players15
Salary Commitment
Year 9 : $1,081,000
Year 10 : $229,750
Year 11 : $87,917
Year 12 : $0
Salary Average Commitment
Year 9 : $350,583
Year 10 : $71,833
Year 11 : $0
Year 12 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,789 - 96.48%
Level 2: 5000 - $60 - 4,780 - 95.61%
Level 3: 2000 - $35 - 1,909 - 95.47%
Level 4: 4000 - $25 - 3,887 - 97.18%
Luxury : 1000 - $200 - 952 - 95.24%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,318 - 96.21%
Average Income per Game$622,302
Year to Date Revenue$25,514,371

Expense

Pro Players Total Salaries$75,348,832
Farm Players Total Salaries$2,772,328
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,080,981
Farm Year To Date Expenses$2,689,936
Pro Salary Cap To Date$75,981,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$414,554
Pro Estimated Expenses$414,554
Farm Remaining Season Days1
Farm Expenses Per Days$15,233
Farm Estimated Expenses$15,233
Estimated Season Expenses$429,787
Season Salary Cap$75,348,832
Estimate Under Maximum Salary Cap of $81,500,000$6,151,168
Estimate Over Minimum Salary Cap of $60,200,000 $15,148,832
Current Bank Account-$2,048,293
Projected Bank Account-$2,478,080

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)
Andy Greene $5,000,000 (1)
Reilly Smith $5,000,000 (3)
Rasmus Dahlin $3,775,000 (2)
Petr Mrazek $3,125,000 (2)
Justin Williams $2,000,000 (1)
Ryan Pulock $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)
Henri Jokiharju $1,279,166 (2)
Carter Rowney $1,133,333 (2)
Anthony Cirelli $935,833 (1)
Teddy Blueger $750,000 (2)
Total Pro Players21
Salary Commitment
Year 9 : $75,348,832
Year 10 : $50,000,499
Year 11 : $36,338,000
Year 12 : $25,438,000
Salary Average Commitment
Year 9 : $67,973,832
Year 10 : $46,125,499
Year 11 : $36,338,000
Year 12 : $25,438,000
Salary Cap with 1 Way Contract
Year 9 : $75,348,832
Year 10 : $50,000,499
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)
Filip Chytil $124,417 (2)
Trent Frederic $113,750 (2)
Egor Korshkov $92,500 (2)
Kaapo Kahkonen $92,500 (1)
Felix Sandstrom $92,500 (2)
Alexandre Texier $92,500 (2)
Brandon Hagel $92,500 (2)
Givani Smith $91,333 (2)
Aleksi Saarela $90,250 (1)
Brendan Guhle $88,833 (1)
Joshua Ho-Sang $87,413 (1)
Vitek Vanecek $71,667 (3)
Ian McCoshen $70,000 (1)
Keegan Lowe $67,500 (1)
Brent Gates $65,000 (1)
Michael Paliotta $65,000 (1)
Total Farm Players21
Salary Commitment
Year 9 : $2,772,329
Year 10 : $2,145,833
Year 11 : $810,000
Year 12 : $575,000
Salary Average Commitment
Year 9 : $1,527,416
Year 10 : $1,188,333
Year 11 : $575,000
Year 12 : $575,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,724 - 95.40%
Level 2: 5000 - $60 - 4,751 - 95.02%
Level 3: 2000 - $35 - 1,882 - 94.12%
Level 4: 4000 - $25 - 3,795 - 94.87%
Luxury : 1000 - $200 - 950 - 95.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,102 - 95.01%
Average Income per Game$616,185
Year to Date Revenue$25,263,598

Expense

Pro Players Total Salaries$74,172,776
Farm Players Total Salaries$482,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,302,417
Farm Year To Date Expenses$589,153
Pro Salary Cap To Date$68,805,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$410,290
Pro Estimated Expenses$410,290
Farm Remaining Season Days1
Farm Expenses Per Days$2,651
Farm Estimated Expenses$2,651
Estimated Season Expenses$412,941
Season Salary Cap$74,172,776
Estimate Under Maximum Salary Cap of $81,500,000$7,327,224
Estimate Over Minimum Salary Cap of $60,200,000 $13,972,776
Current Bank Account$10,698,008
Projected Bank Account$10,285,067

Pro Players Salaries

John Tavares $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 $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)
Stefan Matteau $725,000 (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 Players24
Salary Commitment
Year 9 : $74,172,776
Year 10 : $47,269,444
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 : $74,172,776
Year 10 : $47,269,444
Year 11 : $39,339,444
Year 12 : $25,250,000

Farm Players Salaries

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 Players7
Salary Commitment
Year 9 : $482,500
Year 10 : $72,500
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 - 5,760 - 95.99%
Level 2: 5000 - $60 - 4,735 - 94.70%
Level 3: 2000 - $35 - 1,925 - 96.26%
Level 4: 4000 - $25 - 3,786 - 94.66%
Luxury : 1000 - $200 - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,150 - 95.28%
Average Income per Game$617,560
Year to Date Revenue$25,319,950

Expense

Pro Players Total Salaries$76,655,023
Farm Players Total Salaries$1,949,250
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,582,678
Farm Year To Date Expenses$1,416,587
Pro Salary Cap To Date$77,483,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$421,731
Pro Estimated Expenses$421,731
Farm Remaining Season Days1
Farm Expenses Per Days$10,710
Farm Estimated Expenses$10,710
Estimated Season Expenses$432,441
Season Salary Cap$76,655,023
Estimate Under Maximum Salary Cap of $81,500,000$4,844,977
Estimate Over Minimum Salary Cap of $60,200,000 $16,455,023
Current Bank Account$6,747,881
Projected Bank Account$6,315,440

Pro Players Salaries

Jeff Skinner $9,000,000 (8)
Claude Giroux $8,275,000 (3)
Jacob Trouba $8,000,000 (7)
Kevin Hayes $7,142,857 (7)
Brady Skjei $5,250,000 (5)
Tom Wilson $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)
Michael Grabner $3,350,000 (2)
Ondrej Kase $2,600,000 (2)
Evan Rodrigues $2,000,000 (1)
Keith Kinkaid $1,750,000 (1)
Oskar Lindblom $1,137,500 (1)
Dylan DeMelo $900,000 (1)
Devon Toews $700,000 (1)
Matt Roy $700,000 (2)
Tobias Rieder $700,000 (1)
Total Pro Players20
Salary Commitment
Year 9 : $76,655,023
Year 10 : $61,817,523
Year 11 : $50,834,523
Year 12 : $38,059,523
Salary Average Commitment
Year 9 : $43,862,166
Year 10 : $33,474,666
Year 11 : $23,191,666
Year 12 : $10,416,666
Salary Cap with 1 Way Contract
Year 9 : $76,655,023
Year 10 : $61,817,523
Year 11 : $50,834,523
Year 12 : $38,059,523

Farm Players Salaries

Riley Nash $275,000 (2)
Martin Necas $143,167 (2)
Joel Farabee $142,500 (3)
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)
Morgan Frost $86,333 (3)
Oscar Fantenberg $85,000 (1)
J.C. Beaudin $81,667 (1)
Jon Gillies $75,000 (1)
Dillon Heatherington $70,000 (1)
Hunter Miska $70,000 (1)
Chris Bigras $70,000 (2)
CJ Suess $70,000 (1)
Martin Frk $70,000 (1)
Boo Nieves $70,000 (1)
Valentin Zykov $67,500 (1)
Matt Read $65,000 (1)
Total Farm Players20
Salary Commitment
Year 9 : $1,949,250
Year 10 : $717,000
Year 11 : $228,833
Year 12 : $0
Salary Average Commitment
Year 9 : $1,042,834
Year 10 : $418,167
Year 11 : $0
Year 12 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,613 - 93.55%
Level 2: 5000 - $60 - 4,725 - 94.49%
Level 3: 2000 - $35 - 1,864 - 93.21%
Level 4: 4000 - $25 - 3,812 - 95.30%
Luxury : 1000 - $200 - 943 - 94.34%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,957 - 94.21%
Average Income per Game$608,936
Year to Date Revenue$24,966,374

Expense

Pro Players Total Salaries$80,701,889
Farm Players Total Salaries$1,739,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,912,393
Farm Year To Date Expenses$1,824,486
Pro Salary Cap To Date$74,415,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$446,164
Pro Estimated Expenses$446,164
Farm Remaining Season Days1
Farm Expenses Per Days$9,560
Farm Estimated Expenses$9,560
Estimated Season Expenses$455,724
Season Salary Cap$80,701,889
Estimate Under Maximum Salary Cap of $81,500,000$798,111
Estimate Over Minimum Salary Cap of $60,200,000 $20,501,889
Current Bank Account-$3,636,705
Projected Bank Account-$4,092,429

Pro Players Salaries

Sidney Crosby $8,700,000 (7)
Paul Stastny $6,500,000 (2)
Braden Holtby $6,100,000 (1)
Duncan Keith $5,538,000 (4)
Patric Hornqvist $5,300,000 (4)
Hampus Lindholm $5,205,556 (3)
Mike Hoffman $5,187,500 (1)
Tyler Johnson $5,000,000 (5)
Carl Soderberg $4,750,000 (1)
Christopher Tanev $4,450,000 (1)
Christian Dvorak $4,450,000 (6)
Jay Bouwmeester $3,500,000 (1)
Andre Burakovsky $3,250,000 (1)
Troy Stecher $2,325,000 (1)
Andrew Copp $2,280,000 (2)
Mikhail Sergachev $1,774,166 (1)
Noel Acciari $1,666,667 (3)
Austin Watson $1,100,000 (1)
Malcolm Subban $850,000 (1)
Luke Schenn $700,000 (1)
Danny O'Regan $700,000 (1)
Carter Verhaeghe $700,000 (1)
Lucas Wallmark $675,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $80,701,889
Year 10 : $44,640,223
Year 11 : $35,860,223
Year 12 : $28,988,000
Salary Average Commitment
Year 9 : $62,605,222
Year 10 : $36,243,556
Year 11 : $29,743,556
Year 12 : $24,538,000
Salary Cap with 1 Way Contract
Year 9 : $80,701,889
Year 10 : $44,640,223
Year 11 : $35,860,223
Year 12 : $28,988,000

Farm Players Salaries

Roman Polak $175,000 (1)
Ryan Lindgren $110,000 (2)
Scott Wilson $105,000 (1)
Carl Grundstrom $92,500 (1)
Tommy Novak $92,500 (3)
David Gustafsson $92,500 (3)
Mikey Eyssimont $92,500 (1)
Fabian Zetterlund $92,500 (3)
Johnathan Kovacevic $92,500 (2)
Frederic Allard $92,167 (2)
Josh Mahura $91,083 (2)
Jacob Larsson $89,417 (1)
Tyler Benson $86,333 (2)
Mason Appleton $75,833 (1)
Dominic Turgeon $75,000 (1)
Alex Lyon $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 : $1,739,833
Year 10 : $819,583
Year 11 : $277,500
Year 12 : $0
Salary Average Commitment
Year 9 : $1,084,833
Year 10 : $379,583
Year 11 : $0
Year 12 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,689 - 94.82%
Level 2: 5000 - $60 - 4,657 - 93.14%
Level 3: 2000 - $35 - 1,887 - 94.36%
Level 4: 4000 - $25 - 3,740 - 93.51%
Luxury : 1000 - $200 - 942 - 94.24%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,916 - 93.98%
Average Income per Game$610,148
Year to Date Revenue$25,016,076

Expense

Pro Players Total Salaries$65,114,855
Farm Players Total Salaries$1,377,500
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,848,933
Farm Year To Date Expenses$1,367,631
Pro Salary Cap To Date$66,749,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$358,323
Pro Estimated Expenses$358,323
Farm Remaining Season Days1
Farm Expenses Per Days$7,569
Farm Estimated Expenses$7,569
Estimated Season Expenses$365,892
Season Salary Cap$65,114,855
Estimate Under Maximum Salary Cap of $81,500,000$16,385,145
Estimate Over Minimum Salary Cap of $60,200,000 $4,914,855
Current Bank Account$4,961,066
Projected Bank Account$4,595,174

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)
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)
Tyson Jost $1,673,333 (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)
Justin Holl $675,000 (1)
Matt Irwin $675,000 (1)
Zachary Leslie $650,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $65,114,855
Year 10 : $47,417,356
Year 11 : $34,309,523
Year 12 : $28,309,523
Salary Average Commitment
Year 9 : $45,871,998
Year 10 : $32,924,499
Year 11 : $22,666,666
Year 12 : $16,666,666
Salary Cap with 1 Way Contract
Year 9 : $65,114,855
Year 10 : $47,417,356
Year 11 : $34,309,523
Year 12 : $28,309,523

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)
Byron Froese $70,000 (1)
Cole Bardreau $70,000 (2)
Colton Beck $67,500 (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 : $1,377,500
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 - 5,528 - 92.13%
Level 2: 5000 - $60 - 4,618 - 92.36%
Level 3: 2000 - $35 - 1,855 - 92.76%
Level 4: 4000 - $25 - 3,768 - 94.20%
Luxury : 1000 - $200 - 922 - 92.21%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,691 - 92.73%
Average Income per Game$598,450
Year to Date Revenue$24,536,446

Expense

Pro Players Total Salaries$60,075,832
Farm Players Total Salaries$1,460,661
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,769,635
Farm Year To Date Expenses$1,374,000
Pro Salary Cap To Date$57,272,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$332,834
Pro Estimated Expenses$332,834
Farm Remaining Season Days1
Farm Expenses Per Days$8,026
Farm Estimated Expenses$8,026
Estimated Season Expenses$340,860
Season Salary Cap$60,075,832
Estimate Under Maximum Salary Cap of $81,500,000$21,424,168
Estimate Over Minimum Salary Cap of $60,200,000 -$124,168
Current Bank Account$31,632,210
Projected Bank Account$31,291,350

Pro Players Salaries

Henrik Lundqvist $8,500,000 (2)
Tyler Myers $6,000,000 (5)
Milan Lucic $6,000,000 (4)
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 $2,137,500 (2)
Zach Sanford $1,500,000 (2)
Blake Lizotte $1,491,667 (2)
Zach Whitecloud $1,491,666 (1)
Ross Johnston $1,000,000 (3)
Brett Ritchie $1,000,000 (1)
Nicolas Hague $863,333 (3)
Carl Dahlstrom $850,000 (2)
John Hayden $750,000 (1)
Jarred Tinordi $700,000 (2)
Doyle Somerby $700,000 (1)
Marcus Hogberg $700,000 (2)
Buddy Robinson $700,000 (1)
Maxime Lagace $700,000 (1)
Frederik Gauthier $675,000 (1)
Total Pro Players25
Salary Commitment
Year 9 : $60,075,832
Year 10 : $48,309,166
Year 11 : $16,863,333
Year 12 : $12,000,000
Salary Average Commitment
Year 9 : $50,945,832
Year 10 : $36,204,166
Year 11 : $10,000,000
Year 12 : $6,000,000
Salary Cap with 1 Way Contract
Year 9 : $60,075,832
Year 10 : $48,309,166
Year 11 : $16,863,333
Year 12 : $12,000,000

Farm Players Salaries

Michael Rasmussen $171,083 (2)
Wiley Sherman $92,500 (1)
Rhett Gardner $92,500 (2)
Anthony Angello $92,500 (1)
Nicolas Meloche $92,500 (1)
Colton Point $92,500 (2)
Ukko-Pekka Luukkonen $91,083 (3)
Joona Koppanen $91,083 (2)
Ryan MacInnis $87,413 (1)
Mark Friedman $82,500 (1)
Andreas Martinsen $75,000 (1)
Nolan Stevens $70,000 (1)
Jake Dotchin $70,000 (1)
Keaton Middleton $65,000 (1)
Gabriel Gagne $65,000 (1)
Eric Tangradi $65,000 (1)
Brett Murray $65,000 (1)
Total Farm Players17
Salary Commitment
Year 9 : $1,460,662
Year 10 : $538,249
Year 11 : $91,083
Year 12 : $0
Salary Average Commitment
Year 9 : $898,249
Year 10 : $538,249
Year 11 : $91,083
Year 12 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Centre
Level 1: 6000 - $100 - 5,664 - 94.40%
Level 2: 5000 - $60 - 4,761 - 95.22%
Level 3: 2000 - $35 - 1,877 - 93.87%
Level 4: 4000 - $25 - 3,859 - 96.48%
Luxury : 1000 - $200 - 959 - 95.88%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,121 - 95.11%
Average Income per Game$615,074
Year to Date Revenue$25,218,019

Expense

Pro Players Total Salaries$74,389,166
Farm Players Total Salaries$1,555,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,230,178
Farm Year To Date Expenses$1,635,278
Pro Salary Cap To Date$79,130,774
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$409,281
Pro Estimated Expenses$409,281
Farm Remaining Season Days1
Farm Expenses Per Days$8,544
Farm Estimated Expenses$8,544
Estimated Season Expenses$417,825
Season Salary Cap$74,389,166
Estimate Under Maximum Salary Cap of $81,500,000$7,110,834
Estimate Over Minimum Salary Cap of $60,200,000 $14,189,166
Current Bank Account-$5,908,288
Projected Bank Account-$6,326,113

Pro Players Salaries

Zach Parise $7,538,000 (6)
Anders Lee $7,000,000 (7)
Erik Johnson $6,000,000 (4)
Brock Nelson $6,000,000 (6)
Travis Zajac (Out of Payroll) $5,750,000 (2)
James Neal $5,750,000 (4)
Matt Niskanen $5,750,000 (1)
Dmitry Orlov $5,100,000 (4)
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 $2,100,000 (2)
Brian Elliott $2,000,000 (1)
Denis Gurianov $1,644,166 (1)
Vladislav Gavrikov $1,350,000 (1)
Tony DeAngelo $925,000 (1)
Tyler Ennis $800,000 (1)
Paul Carey $700,000 (2)
Mario Kempe $650,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $80,139,166
Year 10 : $63,163,000
Year 11 : $47,888,000
Year 12 : $37,388,000
Salary Average Commitment
Year 9 : $61,939,166
Year 10 : $50,688,000
Year 11 : $40,888,000
Year 12 : $30,388,000
Salary Cap with 1 Way Contract
Year 9 : $80,139,166
Year 10 : $63,163,000
Year 11 : $47,888,000
Year 12 : $37,388,000

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)
Brendan Gaunce $70,000 (1)
Reece Scarlett $70,000 (1)
Luke Johnson $70,000 (2)
JC Lipon $70,000 (1)
Reece Willcox $67,500 (1)
Carter Bancks $65,000 (1)
Tom McCollum $65,000 (1)
Nick Moutrey $65,000 (1)
Ryan Olsen $65,000 (1)
Joe Morrow $65,000 (1)
Adam Wilcox $65,000 (1)
Samuel Kurker $65,000 (1)
Total Farm Players20
Salary Commitment
Year 9 : $1,555,000
Year 10 : $460,000
Year 11 : $223,750
Year 12 : $0
Salary Average Commitment
Year 9 : $377,500
Year 10 : $92,500
Year 11 : $0
Year 12 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,746 - 95.77%
Level 2: 5000 - $60 - 4,735 - 94.70%
Level 3: 2000 - $35 - 1,904 - 95.20%
Level 4: 4000 - $25 - 3,810 - 95.25%
Luxury : 1000 - $200 - 932 - 93.23%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,127 - 95.15%
Average Income per Game$615,597
Year to Date Revenue$25,239,490

Expense

Pro Players Total Salaries$61,221,665
Farm Players Total Salaries$3,331,999
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,884,654
Farm Year To Date Expenses$2,569,585
Pro Salary Cap To Date$61,785,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$336,932
Pro Estimated Expenses$336,932
Farm Remaining Season Days1
Farm Expenses Per Days$18,308
Farm Estimated Expenses$18,308
Estimated Season Expenses$355,240
Season Salary Cap$61,221,665
Estimate Under Maximum Salary Cap of $81,500,000$20,278,335
Estimate Over Minimum Salary Cap of $60,200,000 $1,021,665
Current Bank Account$24,618,745
Projected Bank Account$24,263,505

Pro Players Salaries

Ryan Getzlaf $8,250,000 (2)
Bobby Ryan $7,250,000 (3)
Alexander Steen $5,750,000 (2)
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)
Matt Calvert $2,850,000 (2)
Thomas Hickey $2,500,000 (3)
Blake Comeau (Out of Payroll) $2,400,000 (2)
Trevor van Riemsdyk $2,300,000 (1)
Eetu Luostarinen $925,000 (3)
Filip Gustavsson $910,833 (2)
Gabriel Carlsson $894,166 (1)
Par Lindholm $850,000 (1)
Dylan Sikura $750,000 (2)
Kevin Rooney $700,000 (1)
Justin Kirkland $700,000 (1)
Kurtis MacDermid $675,000 (1)
Jack Campbell $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $63,621,665
Year 10 : $44,152,499
Year 11 : $23,241,666
Year 12 : $8,666,666
Salary Average Commitment
Year 9 : $60,396,665
Year 10 : $42,477,499
Year 11 : $22,316,666
Year 12 : $8,666,666
Salary Cap with 1 Way Contract
Year 9 : $63,621,665
Year 10 : $44,152,499
Year 11 : $23,241,666
Year 12 : $8,666,666

Farm Players Salaries

Kirby Dach $342,500 (3)
Adrian Kempe $200,000 (3)
Tim Schaller $190,000 (1)
Adam Gaudette $149,167 (1)
Mark Barberio $145,000 (1)
Jakub Zboril $128,833 (1)
Zach Senyshyn $128,833 (1)
German Rubtsov $110,667 (2)
Tobias Bjornfot $108,333 (3)
Brendan Lemieux $92,500 (1)
Kevin Stenlund $92,500 (1)
Jonas Johansson $92,500 (1)
Mackenzie Blackwood $91,333 (1)
Bode Wilde $91,083 (3)
Robby Fabbri $90,000 (1)
Riley Sutter $89,417 (3)
Jakub Lauko $89,417 (3)
Erik Cernak $89,000 (1)
Rasmus Andersson $86,333 (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)
Radim Simek $67,500 (1)
Seth Helgeson $67,500 (1)
Josh Wesley $65,000 (1)
Matt Moulson $65,000 (1)
Brett Sutter $65,000 (1)
Maxwell Willman $65,000 (1)
Total Farm Players32
Salary Commitment
Year 9 : $3,331,999
Year 10 : $1,185,167
Year 11 : $920,750
Year 12 : $0
Salary Average Commitment
Year 9 : $1,514,999
Year 10 : $110,667
Year 11 : $0
Year 12 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,625 - 93.75%
Level 2: 5000 - $60 - 4,738 - 94.76%
Level 3: 2000 - $35 - 1,900 - 95.00%
Level 4: 4000 - $25 - 3,761 - 94.03%
Luxury : 1000 - $200 - 951 - 95.07%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,975 - 94.30%
Average Income per Game$610,690
Year to Date Revenue$25,038,306

Expense

Pro Players Total Salaries$78,653,666
Farm Players Total Salaries$2,429,495
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,027,925
Farm Year To Date Expenses$2,521,202
Pro Salary Cap To Date$76,928,467
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$432,712
Pro Estimated Expenses$432,712
Farm Remaining Season Days1
Farm Expenses Per Days$13,349
Farm Estimated Expenses$13,349
Estimated Season Expenses$446,061
Season Salary Cap$78,653,666
Estimate Under Maximum Salary Cap of $81,500,000$2,846,334
Estimate Over Minimum Salary Cap of $60,200,000 $18,453,666
Current Bank Account$2,367,221
Projected Bank Account$1,921,160

Pro Players Salaries

Matt Duchene $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)
Jonathan Marchessault $5,000,000 (5)
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 (Out of Payroll) $2,750,000 (4)
Artturi Lehkonen $2,400,000 (2)
Devin Shore $2,300,000 (1)
Ben Hutton $1,500,000 (1)
Zach Aston-Reese $1,000,000 (2)
Nick Paul $750,000 (1)
Patrick Marleau $700,000 (1)
Philippe Myers $678,333 (1)
Tristan Jarry $675,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $81,403,666
Year 10 : $68,800,333
Year 11 : $52,075,333
Year 12 : $48,342,000
Salary Average Commitment
Year 9 : $58,720,333
Year 10 : $42,817,000
Year 11 : $34,092,000
Year 12 : $34,092,000
Salary Cap with 1 Way Contract
Year 9 : $81,403,666
Year 10 : $68,800,333
Year 11 : $52,075,333
Year 12 : $48,342,000

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)
Kalle Kossila $70,000 (2)
Alexander Petrovic $70,000 (1)
Troy Grosenick $70,000 (1)
Greg Carey $65,000 (1)
Cole Cassels $65,000 (1)
Christopher Clapperton $65,000 (1)
Total Farm Players27
Salary Commitment
Year 9 : $2,429,495
Year 10 : $885,333
Year 11 : $366,333
Year 12 : $0
Salary Average Commitment
Year 9 : $1,093,250
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 - 5,641 - 94.01%
Level 2: 5000 - $60 - 4,728 - 94.56%
Level 3: 2000 - $35 - 1,887 - 94.34%
Level 4: 4000 - $25 - 3,707 - 92.67%
Luxury : 1000 - $200 - 950 - 95.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,912 - 93.96%
Average Income per Game$610,186
Year to Date Revenue$25,017,611

Expense

Pro Players Total Salaries$71,544,165
Farm Players Total Salaries$2,603,515
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,588,187
Farm Year To Date Expenses$2,722,353
Pro Salary Cap To Date$68,488,708
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$393,649
Pro Estimated Expenses$393,649
Farm Remaining Season Days1
Farm Expenses Per Days$14,305
Farm Estimated Expenses$14,305
Estimated Season Expenses$407,954
Season Salary Cap$71,544,165
Estimate Under Maximum Salary Cap of $81,500,000$9,955,835
Estimate Over Minimum Salary Cap of $60,200,000 $11,344,165
Current Bank Account$18,144,290
Projected Bank Account$17,736,336

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 $2,000,000 (1)
Alex Nylander $1,713,333 (2)
Anthony Duclair $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 $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 - 5,698 - 94.96%
Level 2: 5000 - $60 - 4,665 - 93.30%
Level 3: 2000 - $35 - 1,891 - 94.56%
Level 4: 4000 - $25 - 3,781 - 94.54%
Luxury : 1000 - $200 - 942 - 94.16%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,977 - 94.32%
Average Income per Game$611,351
Year to Date Revenue$25,065,405

Expense

Pro Players Total Salaries$63,209,998
Farm Players Total Salaries$606,667
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,791,840
Farm Year To Date Expenses$932,303
Pro Salary Cap To Date$61,692,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$347,857
Pro Estimated Expenses$347,857
Farm Remaining Season Days1
Farm Expenses Per Days$3,333
Farm Estimated Expenses$3,333
Estimated Season Expenses$351,190
Season Salary Cap$63,209,998
Estimate Under Maximum Salary Cap of $81,500,000$18,290,002
Estimate Over Minimum Salary Cap of $60,200,000 $3,009,998
Current Bank Account$22,768,685
Projected Bank Account$22,417,495

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)
Greg Pateryn $2,250,000 (2)
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)
Jeremy Lauzon $871,666 (1)
Jesper Bratt $825,000 (1)
Calvin Pickard $750,000 (2)
Total Pro Players21
Salary Commitment
Year 9 : $63,209,998
Year 10 : $43,189,999
Year 11 : $28,958,333
Year 12 : $20,350,000
Salary Average Commitment
Year 9 : $29,539,165
Year 10 : $9,519,166
Year 11 : $3,875,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $63,209,998
Year 10 : $43,189,999
Year 11 : $28,958,333
Year 12 : $20,350,000

Farm Players Salaries

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)
Blaine Byron $65,000 (1)
Ben Youds $65,000 (1)
Total Farm Players8
Salary Commitment
Year 9 : $606,667
Year 10 : $251,667
Year 11 : $160,584
Year 12 : $0
Salary Average Commitment
Year 9 : $91,083
Year 10 : $91,083
Year 11 : $0
Year 12 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,685 - 94.75%
Level 2: 5000 - $60 - 4,726 - 94.53%
Level 3: 2000 - $35 - 1,880 - 94.02%
Level 4: 4000 - $25 - 3,816 - 95.41%
Luxury : 1000 - $200 - 954 - 95.36%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,062 - 94.79%
Average Income per Game$614,064
Year to Date Revenue$25,176,618

Expense

Pro Players Total Salaries$66,560,834
Farm Players Total Salaries$1,556,666
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,587,494
Farm Year To Date Expenses$1,787,588
Pro Salary Cap To Date$69,488,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$366,268
Pro Estimated Expenses$366,268
Farm Remaining Season Days1
Farm Expenses Per Days$8,553
Farm Estimated Expenses$8,553
Estimated Season Expenses$374,821
Season Salary Cap$66,560,834
Estimate Under Maximum Salary Cap of $81,500,000$14,939,166
Estimate Over Minimum Salary Cap of $60,200,000 $6,360,834
Current Bank Account$5,313,453
Projected Bank Account$4,938,632

Pro Players Salaries

Aaron Ekblad $7,500,000 (6)
James van Riemsdyk $7,000,000 (4)
Johnny Boychuk $6,000,000 (1)
Jeff Carter (Out of Payroll) $5,273,000 (3)
Torey Krug $5,250,000 (1)
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 (Out of Payroll) $4,000,000 (1)
Elias Pettersson (Out of Payroll) $3,775,000 (2)
Jonathan Bernier $3,000,000 (2)
Valtteri Filppula $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)
Filip Zadina $1,744,167 (3)
David Kampf $1,000,000 (2)
Tyler Motte $975,000 (1)
Troy Brouwer $750,000 (1)
Total Pro Players22
Salary Commitment
Year 9 : $79,608,834
Year 10 : $51,133,834
Year 11 : $32,092,167
Year 12 : $22,575,000
Salary Average Commitment
Year 9 : $69,833,834
Year 10 : $43,083,834
Year 11 : $28,042,167
Year 12 : $18,525,000
Salary Cap with 1 Way Contract
Year 9 : $79,608,834
Year 10 : $51,133,834
Year 11 : $32,092,167
Year 12 : $22,575,000

Farm Players Salaries

Moritz Seider $177,500 (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)
Pascal Laberge $86,333 (2)
Nick Henry $82,667 (3)
Caleb Jones $81,500 (1)
Christian Jaros $80,167 (1)
Liam O'Brien $70,000 (1)
Derrick Pouliot $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 Players18
Salary Commitment
Year 9 : $1,556,666
Year 10 : $708,916
Year 11 : $351,250
Year 12 : $0
Salary Average Commitment
Year 9 : $678,999
Year 10 : $356,249
Year 11 : $91,083
Year 12 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5,685 - 94.75%
Level 2: 5000 - $60 - 4,796 - 95.92%
Level 3: 2000 - $35 - 1,914 - 95.70%
Level 4: 4000 - $25 - 3,865 - 96.63%
Luxury : 1000 - $200 - 962 - 96.19%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,222 - 95.68%
Average Income per Game$618,246
Year to Date Revenue$25,348,095

Expense

Pro Players Total Salaries$80,763,333
Farm Players Total Salaries$1,014,310
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,341,370
Farm Year To Date Expenses$1,019,814
Pro Salary Cap To Date$79,241,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$444,304
Pro Estimated Expenses$444,304
Farm Remaining Season Days1
Farm Expenses Per Days$5,573
Farm Estimated Expenses$5,573
Estimated Season Expenses$449,877
Season Salary Cap$80,763,333
Estimate Under Maximum Salary Cap of $81,500,000$736,667
Estimate Over Minimum Salary Cap of $60,200,000 $20,563,333
Current Bank Account-$5,906,047
Projected Bank Account-$6,355,924

Pro Players Salaries

Jakub Voracek $8,250,000 (5)
Evander Kane $7,000,000 (6)
Mark Giordano $6,750,000 (3)
Ryan Ellis $6,250,000 (8)
Alexander Radulov $6,250,000 (3)
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)
Ron Hainsey $3,500,000 (1)
Brandon Tanev $3,500,000 (6)
Carter Hutton $2,750,000 (2)
Joe Thornton $2,000,000 (1)
Scott Mayfield $1,450,000 (4)
Matt Grzelcyk $1,400,000 (1)
Ilya Mikheyev $925,000 (1)
Yakov Trenin $863,333 (1)
Cory Conacher $700,000 (1)
Gabriel Bourque $700,000 (1)
Total Pro Players20
Salary Commitment
Year 9 : $80,763,333
Year 10 : $70,675,000
Year 11 : $56,925,000
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 : $80,763,333
Year 10 : $70,675,000
Year 11 : $56,925,000
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)
Mac Hollowell $79,977 (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 Players13
Salary Commitment
Year 9 : $1,014,310
Year 10 : $511,227
Year 11 : $346,227
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 - 5,800 - 96.66%
Level 2: 5000 - $60 - 4,767 - 95.34%
Level 3: 2000 - $35 - 1,928 - 96.38%
Level 4: 4000 - $25 - 3,811 - 95.27%
Luxury : 1000 - $200 - 961 - 96.14%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,267 - 95.93%
Average Income per Game$622,720
Year to Date Revenue$25,531,524

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$80,244,853
Farm Year To Date Expenses$1,326,540
Pro Salary Cap To Date$80,145,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$446,332
Pro Estimated Expenses$446,332
Farm Remaining Season Days1
Farm Expenses Per Days$7,272
Farm Estimated Expenses$7,272
Estimated Season Expenses$453,604
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-$3,733,470
Projected Bank Account-$4,187,074

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



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,617 - 93.61%
Level 2: 5000 - $60 - 4,660 - 93.21%
Level 3: 2000 - $35 - 1,884 - 94.21%
Level 4: 4000 - $25 - 3,785 - 94.62%
Luxury : 1000 - $200 - 933 - 93.25%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,879 - 93.77%
Average Income per Game$606,068
Year to Date Revenue$24,848,798

Expense

Pro Players Total Salaries$80,019,666
Farm Players Total Salaries$2,071,083
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,428,275
Farm Year To Date Expenses$2,080,456
Pro Salary Cap To Date$78,930,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$442,416
Pro Estimated Expenses$442,416
Farm Remaining Season Days1
Farm Expenses Per Days$11,380
Farm Estimated Expenses$11,380
Estimated Season Expenses$453,796
Season Salary Cap$80,019,666
Estimate Under Maximum Salary Cap of $81,500,000$1,480,334
Estimate Over Minimum Salary Cap of $60,200,000 $19,819,666
Current Bank Account-$4,928,471
Projected Bank Account-$5,382,267

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)
Tomas Tatar $5,300,000 (2)
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 (Out of Payroll) $2,000,000 (1)
Marcus Sorensen $1,500,000 (2)
Chris Wagner $1,250,000 (1)
Logan Stanley $1,075,833 (2)
Tomas Nosek $1,000,000 (1)
Samuel Girard $935,833 (1)
Alexandar Georgiev $925,000 (1)
Daniel Carr $700,000 (1)
Total Pro Players21
Salary Commitment
Year 9 : $82,019,666
Year 10 : $53,025,833
Year 11 : $43,150,000
Year 12 : $31,350,000
Salary Average Commitment
Year 9 : $73,569,666
Year 10 : $42,775,833
Year 11 : $36,400,000
Year 12 : $24,600,000
Salary Cap with 1 Way Contract
Year 9 : $82,019,666
Year 10 : $53,025,833
Year 11 : $43,150,000
Year 12 : $31,350,000

Farm Players Salaries

Justin Schultz $550,000 (1)
Kirill Ustimenko $92,500 (3)
Igor Shvyrev $92,500 (2)
Glenn Gawdin $92,500 (1)
Jesper Boqvist $92,500 (3)
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)
Ville Husso $70,000 (1)
Joe Hicketts $70,000 (2)
Tyler Wotherspoon $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 : $2,071,083
Year 10 : $923,417
Year 11 : $185,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,163,583
Year 10 : $345,917
Year 11 : $0
Year 12 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,590 - 93.16%
Level 2: 5000 - $60 - 4,567 - 91.35%
Level 3: 2000 - $35 - 1,824 - 91.18%
Level 4: 4000 - $25 - 3,761 - 94.02%
Luxury : 1000 - $200 - 926 - 92.57%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,667 - 92.59%
Average Income per Game$599,749
Year to Date Revenue$24,589,724

Expense

Pro Players Total Salaries$68,123,032
Farm Players Total Salaries$1,359,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,940,541
Farm Year To Date Expenses$1,347,787
Pro Salary Cap To Date$64,443,262
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$377,050
Pro Estimated Expenses$377,050
Farm Remaining Season Days1
Farm Expenses Per Days$7,471
Farm Estimated Expenses$7,471
Estimated Season Expenses$384,521
Season Salary Cap$68,123,032
Estimate Under Maximum Salary Cap of $81,500,000$13,376,968
Estimate Over Minimum Salary Cap of $60,200,000 $7,923,032
Current Bank Account$26,160,426
Projected Bank Account$25,775,905

Pro Players Salaries

Auston Matthews $11,634,000 (5)
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 $1,675,000 (1)
Adam Pelech $1,600,000 (2)
Owen Tippett $1,596,667 (3)
Tyler Bertuzzi $1,400,000 (1)
Oliver Kylington $863,333 (1)
Chris Driedger $850,000 (2)
Marko Dano $800,000 (1)
Mitch Reinke $750,000 (1)
Garrett Wilson $725,000 (1)
Frederick Gaudreau $666,666 (1)
Tye McGinn $650,000 (1)
Wayne Simmonds $0 (1)
Total Pro Players23
Salary Commitment
Year 9 : $68,123,032
Year 10 : $48,493,033
Year 11 : $37,943,033
Year 12 : $30,846,366
Salary Average Commitment
Year 9 : $31,017,365
Year 10 : $14,312,366
Year 11 : $6,962,366
Year 12 : $6,962,366
Salary Cap with 1 Way Contract
Year 9 : $68,123,032
Year 10 : $48,493,033
Year 11 : $37,943,033
Year 12 : $30,846,366

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)
Brian Gibbons $72,500 (1)
Michael Prapavessis $72,500 (1)
Alex Broadhurst $72,500 (1)
Brennan Menell $71,667 (1)
Joseph Cramarossa $70,000 (1)
Max McCormick $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 : $1,359,750
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

Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5,735 - 95.59%
Level 2: 5000 - $60 - 4,834 - 96.67%
Level 3: 2000 - $35 - 1,899 - 94.97%
Level 4: 4000 - $25 - 3,781 - 94.52%
Luxury : 1000 - $200 - 956 - 95.63%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,205 - 95.59%
Average Income per Game$620,057
Year to Date Revenue$25,422,354

Expense

Pro Players Total Salaries$83,026,666
Farm Players Total Salaries$1,785,370
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,171,678
Farm Year To Date Expenses$1,624,453
Pro Salary Cap To Date$78,674,436
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$458,938
Pro Estimated Expenses$458,938
Farm Remaining Season Days1
Farm Expenses Per Days$9,810
Farm Estimated Expenses$9,810
Estimated Season Expenses$468,748
Season Salary Cap$83,026,666
Estimate Under Maximum Salary Cap of $81,500,000-$1,526,666
Estimate Over Minimum Salary Cap of $60,200,000 $22,826,666
Current Bank Account-$5,082,726
Projected Bank Account-$5,551,474

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 $4,000,000 (3)
Ben Chiarot $3,500,000 (3)
Paul Byron $3,400,000 (4)
Philipp Grubauer $3,333,333 (2)
Phillip Danault $3,083,333 (2)
Joel Armia $2,600,000 (2)
Calle Jarnkrok $2,000,000 (3)
Carl Gunnarsson $1,750,000 (2)
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)
Total Pro Players21
Salary Commitment
Year 9 : $83,026,666
Year 10 : $80,901,666
Year 11 : $67,560,000
Year 12 : $44,525,000
Salary Average Commitment
Year 9 : $59,966,666
Year 10 : $59,291,666
Year 11 : $52,875,000
Year 12 : $34,125,000
Salary Cap with 1 Way Contract
Year 9 : $83,026,666
Year 10 : $80,901,666
Year 11 : $67,560,000
Year 12 : $44,525,000

Farm Players Salaries

Eeli Tolvanen $311,500 (2)
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)
Chris Wideman $70,000 (1)
Xavier Ouellet $70,000 (1)
J-F Berube $70,000 (1)
Zach Trotman $70,000 (2)
Patrick Brown $70,000 (2)
Pontus Aberg $70,000 (1)
Adam Clendening $70,000 (2)
Riley Barber $70,000 (1)
Cole Schneider $65,000 (1)
Jakob Stukel $65,000 (1)
Sam Vigneault $65,000 (1)
Daniel Audette $65,000 (1)
Total Farm Players20
Salary Commitment
Year 9 : $1,785,371
Year 10 : $845,958
Year 11 : $238,125
Year 12 : $0
Salary Average Commitment
Year 9 : $762,916
Year 10 : $470,916
Year 11 : $0
Year 12 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,634 - 93.90%
Level 2: 5000 - $60 - 4,681 - 93.62%
Level 3: 2000 - $35 - 1,868 - 93.42%
Level 4: 4000 - $25 - 3,713 - 92.82%
Luxury : 1000 - $200 - 950 - 95.02%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,846 - 93.59%
Average Income per Game$608,170
Year to Date Revenue$24,934,986

Expense

Pro Players Total Salaries$61,630,832
Farm Players Total Salaries$1,639,728
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,819,537
Farm Year To Date Expenses$1,644,681
Pro Salary Cap To Date$64,720,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$339,180
Pro Estimated Expenses$339,180
Farm Remaining Season Days1
Farm Expenses Per Days$9,009
Farm Estimated Expenses$9,009
Estimated Season Expenses$348,189
Season Salary Cap$61,630,832
Estimate Under Maximum Salary Cap of $81,500,000$19,869,168
Estimate Over Minimum Salary Cap of $60,200,000 $1,430,832
Current Bank Account$24,082,298
Projected Bank Account$23,734,109

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)
Brayden Schenn $5,125,000 (1)
Nikita Gusev $4,500,000 (2)
Shayne Gostisbehere (Out of Payroll) $4,500,000 (4)
Jordan Binnington $4,400,000 (2)
Brandon Sutter (Out of Payroll) $4,375,000 (2)
Kaapo Kakko $3,575,000 (3)
Johan Larsson $1,550,000 (1)
Timothy Liljegren $1,294,166 (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 Players23
Salary Commitment
Year 9 : $70,505,832
Year 10 : $53,905,832
Year 11 : $30,719,167
Year 12 : $4,500,000
Salary Average Commitment
Year 9 : $45,186,665
Year 10 : $33,086,665
Year 11 : $19,500,000
Year 12 : $4,500,000
Salary Cap with 1 Way Contract
Year 9 : $70,505,832
Year 10 : $53,905,832
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)
Sonny Milano $87,413 (1)
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)
Jordan Schmaltz $70,000 (1)
Kyle Rau $70,000 (1)
Patrick Sieloff $70,000 (1)
Joseph Blandisi $70,000 (1)
Matt Puempel $67,500 (1)
Jack Dougherty $65,000 (1)
Total Farm Players17
Salary Commitment
Year 9 : $1,639,728
Year 10 : $313,732
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $1,064,732
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 - 5,633 - 93.88%
Level 2: 5000 - $60 - 4,701 - 94.02%
Level 3: 2000 - $35 - 1,840 - 91.99%
Level 4: 4000 - $25 - 3,773 - 94.32%
Luxury : 1000 - $200 - 936 - 93.58%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,882 - 93.79%
Average Income per Game$607,497
Year to Date Revenue$24,907,363

Expense

Pro Players Total Salaries$68,606,666
Farm Players Total Salaries$2,500,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,759,316
Farm Year To Date Expenses$2,589,560
Pro Salary Cap To Date$66,262,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$379,707
Pro Estimated Expenses$379,707
Farm Remaining Season Days1
Farm Expenses Per Days$13,741
Farm Estimated Expenses$13,741
Estimated Season Expenses$393,448
Season Salary Cap$68,606,666
Estimate Under Maximum Salary Cap of $81,500,000$12,893,334
Estimate Over Minimum Salary Cap of $60,200,000 $8,406,666
Current Bank Account$17,630,017
Projected Bank Account$17,236,569

Pro Players Salaries

Drew Doughty $11,000,000 (8)
Brent Seabrook $6,875,000 (5)
David Backes $6,000,000 (2)
Andrew Ladd $5,500,000 (4)
Mikko Koivu $5,500,000 (1)
Nino Niederreiter $5,250,000 (3)
Josh Manson $4,100,000 (3)
Matt Murray $3,750,000 (1)
Dylan Strome $3,338,333 (1)
Travis Sanheim $3,250,000 (2)
Scott Harrington $1,633,333 (3)
Ivan Barbashev $1,475,000 (2)
Jordan Weal $1,400,000 (2)
Kevin Connauton $1,375,000 (1)
Curtis McElhinney $1,300,000 (2)
Jan Rutta $1,300,000 (1)
Rocco Grimaldi $1,000,000 (1)
Sammy Blais $850,000 (1)
Warren Foegele $800,000 (1)
Conor Garland $775,000 (2)
Alan Quine $735,000 (1)
Andrew Agozzino $700,000 (2)
Stefan Noesen $700,000 (1)
Total Pro Players23
Salary Commitment
Year 9 : $68,606,666
Year 10 : $49,258,333
Year 11 : $34,358,333
Year 12 : $23,375,000
Salary Average Commitment
Year 9 : $42,488,333
Year 10 : $27,725,000
Year 11 : $21,725,000
Year 12 : $12,375,000
Salary Cap with 1 Way Contract
Year 9 : $68,606,666
Year 10 : $49,258,333
Year 11 : $34,358,333
Year 12 : $23,375,000

Farm Players Salaries

Martin Kaut $131,917 (3)
Joseph Cecconi $129,375 (2)
Nicolas Beaudin $113,583 (3)
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)
Luke Witkowski $70,000 (2)
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 : $2,500,833
Year 10 : $1,378,958
Year 11 : $685,583
Year 12 : $0
Salary Average Commitment
Year 9 : $609,250
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 - 5,658 - 94.31%
Level 2: 5000 - $60 - 4,688 - 93.75%
Level 3: 2000 - $35 - 1,882 - 94.12%
Level 4: 4000 - $25 - 3,673 - 91.84%
Luxury : 1000 - $200 - 939 - 93.87%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,840 - 93.56%
Average Income per Game$608,200
Year to Date Revenue$24,936,186

Expense

Pro Players Total Salaries$71,778,924
Farm Players Total Salaries$2,481,249
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,907,945
Farm Year To Date Expenses$2,424,918
Pro Salary Cap To Date$64,808,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$394,939
Pro Estimated Expenses$394,939
Farm Remaining Season Days1
Farm Expenses Per Days$13,633
Farm Estimated Expenses$13,633
Estimated Season Expenses$408,572
Season Salary Cap$71,778,924
Estimate Under Maximum Salary Cap of $81,500,000$9,721,076
Estimate Over Minimum Salary Cap of $60,200,000 $11,578,924
Current Bank Account$18,192,486
Projected Bank Account$17,783,914

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)
Joonas Donskoi $3,900,000 (4)
J.T. Compher $3,500,000 (4)
Sven Baertschi $3,366,666 (2)
Jack Johnson $3,250,000 (4)
Kevin Fiala $3,000,000 (2)
Miles Wood $2,750,000 (3)
Cam Talbot $2,750,000 (1)
Dale Weise $2,350,000 (1)
Pavel Zacha $2,250,000 (3)
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)
Brandon Davidson $700,000 (1)
Total Pro Players24
Salary Commitment
Year 9 : $71,778,924
Year 10 : $50,790,591
Year 11 : $26,900,000
Year 12 : $16,650,000
Salary Average Commitment
Year 9 : $45,078,924
Year 10 : $30,365,591
Year 11 : $17,250,000
Year 12 : $9,250,000
Salary Cap with 1 Way Contract
Year 9 : $71,778,924
Year 10 : $50,790,591
Year 11 : $26,900,000
Year 12 : $16,650,000

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)
Egor Sharangovich $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)
Andrew MacWilliam $65,000 (1)
Erik Condra $65,000 (1)
Steve Bernier $65,000 (1)
Total Farm Players28
Salary Commitment
Year 9 : $2,481,249
Year 10 : $1,125,250
Year 11 : $370,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,201,811
Year 10 : $453,583
Year 11 : $85,000
Year 12 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,667 - 94.46%
Level 2: 5000 - $60 - 4,726 - 94.51%
Level 3: 2000 - $35 - 1,890 - 94.52%
Level 4: 4000 - $25 - 3,764 - 94.11%
Luxury : 1000 - $200 - 953 - 95.31%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,001 - 94.45%
Average Income per Game$612,601
Year to Date Revenue$25,116,656

Expense

Pro Players Total Salaries$81,077,416
Farm Players Total Salaries$2,294,083
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,360,171
Farm Year To Date Expenses$2,238,019
Pro Salary Cap To Date$74,260,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$446,030
Pro Estimated Expenses$446,030
Farm Remaining Season Days1
Farm Expenses Per Days$12,605
Farm Estimated Expenses$12,605
Estimated Season Expenses$458,635
Season Salary Cap$81,077,416
Estimate Under Maximum Salary Cap of $81,500,000$422,584
Estimate Over Minimum Salary Cap of $60,200,000 $20,877,416
Current Bank Account$4,873,387
Projected Bank Account$4,414,752

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 $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)
Mark Pysyk $2,733,333 (1)
Brett Kulak $1,850,000 (3)
Jason Dickinson $1,500,000 (2)
Josh Leivo $1,500,000 (1)
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)
Total Pro Players23
Salary Commitment
Year 9 : $81,077,416
Year 10 : $57,275,833
Year 11 : $40,075,833
Year 12 : $24,800,000
Salary Average Commitment
Year 9 : $58,903,333
Year 10 : $42,100,000
Year 11 : $27,600,000
Year 12 : $15,500,000
Salary Cap with 1 Way Contract
Year 9 : $81,077,416
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)
Alexander Volkov $92,500 (1)
Lukas Vejdemo $92,500 (1)
Cameron Hughes $92,500 (2)
Mikhail Maltsev $92,500 (3)
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)
Anton Forsberg $77,500 (1)
Daniel Sprong $75,000 (1)
Nelson Nogier $70,000 (1)
Matt Tennyson $70,000 (2)
Zach Nastasiuk $65,000 (1)
Brendan Leipsic $65,000 (1)
Total Farm Players23
Salary Commitment
Year 9 : $2,294,083
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 $989,396 $81,301,166 $198,834 $21,101,166 201737
Blackhawks -$2,412,086 $82,309,356 -$809,356 $22,109,356 221436
Blue Jackets $11,702,652 $73,429,166 $8,070,834 $13,229,166 223052
Blues $24,348,776 $56,926,665 $24,573,335 -$3,273,335 242549
Bruins -$2,357,685 $77,801,665 $3,698,335 $17,601,665 212243
Canadiens -$3,087,483 $79,053,333 $2,446,667 $18,853,333 212142
Canucks -$7,370,727 $80,930,832 $569,168 $20,730,832 221436
Capitals -$2,542,816 $80,990,129 $509,871 $20,790,129 221335
Coyotes $21,609,611 $64,027,976 $17,472,024 $3,827,976 232649
Devils -$3,095,991 $73,331,666 $8,168,334 $13,131,666 251540
Ducks -$2,048,293 $75,348,832 $6,151,168 $15,148,832 212142
Flames $10,698,008 $74,172,776 $7,327,224 $13,972,776 24731
Flyers $6,747,881 $76,655,023 $4,844,977 $16,455,023 202040
Golden Knights -$3,636,705 $80,701,889 $798,111 $20,501,889 231942
Hurricanes $4,961,066 $65,114,855 $16,385,145 $4,914,855 221537
Islanders $31,632,210 $60,075,832 $21,424,168 -$124,168 251742
Jets -$5,908,288 $74,389,166 $7,110,834 $14,189,166 222042
Kings $24,618,745 $61,221,665 $20,278,335 $1,021,665 223254
Lightning $2,367,221 $78,653,666 $2,846,334 $18,453,666 222749
Maple Leafs $18,144,290 $71,544,165 $9,955,835 $11,344,165 243054
Oilers $22,768,685 $63,209,998 $18,290,002 $3,009,998 21829
Panthers $5,313,453 $66,560,834 $14,939,166 $6,360,834 221840
Penguins -$5,906,047 $80,763,333 $736,667 $20,563,333 201333
Predators -$3,733,470 $81,132,333 $367,667 $20,932,333 211536
Rangers -$4,928,471 $80,019,666 $1,480,334 $19,819,666 212041
Red Wings $26,160,426 $68,123,032 $13,376,968 $7,923,032 231841
Sabres -$5,082,726 $83,026,666 -$1,526,666 $22,826,666 212041
Senateurs $24,082,298 $61,630,832 $19,869,168 $1,430,832 231740
Sharks $17,630,017 $68,606,666 $12,893,334 $8,406,666 233154
Stars $18,192,486 $71,778,924 $9,721,076 $11,578,924 242852
Wild $4,873,387 $81,077,416 $422,584 $20,877,416 232346