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

Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 705 - 95,08%
Level 2: 5000 - $60 - 4 751 - 95,03%
Level 3: 2000 - $35 - 1 889 - 94,47%
Level 4: 4000 - $25 - 3 807 - 95,18%
Luxury : 1000 - $200 - 944 - 94,40%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 097 - 94,98%
Average Income per Game$1,205,706
Year to Date Revenue$43,405,410

Expense

Pro Players Total Salaries$78,194,167
Farm Players Total Salaries$2,185,916
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,937,654
Farm Year To Date Expenses$1,643,081
Pro Salary Cap To Date$68,586,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,028,529
Pro Remaining Season Days21
Pro Expenses Per Days$412,470
Pro Estimated Expenses$8,661,870
Farm Remaining Season Days21
Farm Expenses Per Days$11,385
Farm Estimated Expenses$239,085
Estimated Season Expenses$8,900,955
Season Salary Cap$78,194,167
Estimate Under Maximum Salary Cap of $82,500,000$4,305,833
Estimate Over Minimum Salary Cap of $61,000,000 $17,194,167
Current Bank Account$939,999,786
Projected Bank Account$937,127,360

Pro Players Salaries

Kirill Kaprizov $9,000,000 (4)
Ryan O'Reilly $7,500,000 (1)
Cam Fowler $6,500,000 (4)
Adam Henrique $5,825,000 (2)
Anthony Mantha $5,700,000 (2)
Mikael Backlund $5,350,000 (2)
Jared McCann $5,000,000 (5)
Michael Matheson $4,875,000 (4)
Tyler Toffoli $4,250,000 (2)
Vitek Vanecek $3,400,000 (3)
Bowen Byram $3,394,167 (1)
Scott Laughton $3,000,000 (4)
Brett Kulak $2,750,000 (4)
Patrik Nemeth $2,500,000 (2)
Filip Chytil $2,300,000 (1)
Jake Sanderson $1,850,000 (2)
Phil Kessel $1,500,000 (1)
Scott Wedgewood $1,000,000 (2)
Erik Brannstrom $900,000 (1)
Matt Nieto $850,000 (1)
Daniel Sprong $750,000 (1)
Total Pro Players21
Salary Commitment
Year 12 : $78,194,167
Year 13 : $61,000,000
Year 14 : $34,525,000
Year 15 : $31,125,000
Salary Average Commitment
Year 12 : $78,194,167
Year 13 : $61,000,000
Year 14 : $34,525,000
Year 15 : $31,125,000
Salary Cap with 1 Way Contract
Year 12 : $78,194,167
Year 13 : $61,000,000
Year 14 : $34,525,000
Year 15 : $31,125,000

Farm Players Salaries

Quinton Byfield $354,417 (2)
Mack Guzda $120,833 (2)
Rasmus Kupari $105,083 (1)
Cole Guttman $95,000 (2)
Mathias Emilio Pettersen $92,500 (1)
Kim Nousiainen $92,500 (3)
Max Gildon $92,500 (1)
Scott Reedy $92,500 (1)
Linus Weissbach $92,500 (1)
William Trudeau $90,333 (3)
Daniil Chayka $90,250 (3)
Noel Gunler $87,500 (3)
Taylor Fedun $76,250 (2)
Kevin Connauton $76,250 (2)
Cooper Marody $76,250 (2)
Arnaud Durandeau $76,250 (2)
Connor Carrick $75,000 (1)
Linus Hogberg $75,000 (1)
Joel Teasdale $75,000 (1)
Justin Dowling $75,000 (1)
Alex Galchenyuk $75,000 (1)
Tyrell Goulbourne $50,000 (1)
Kevin Poulin $50,000 (1)
Total Farm Players23
Salary Commitment
Year 12 : $2,185,916
Year 13 : $1,235,833
Year 14 : $360,583
Year 15 : $0
Salary Average Commitment
Year 12 : $2,185,916
Year 13 : $1,235,833
Year 14 : $360,583
Year 15 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 672 - 94,53%
Level 2: 5000 - $60 - 4 767 - 95,35%
Level 3: 2000 - $35 - 1 882 - 94,08%
Level 4: 4000 - $25 - 3 793 - 94,83%
Luxury : 1000 - $200 - 954 - 95,45%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 069 - 94,83%
Average Income per Game$1,204,839
Year to Date Revenue$44,579,030

Expense

Pro Players Total Salaries$78,359,523
Farm Players Total Salaries$1,270,917
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,328,850
Farm Year To Date Expenses$1,293,985
Pro Salary Cap To Date$72,154,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,819,355
Pro Remaining Season Days21
Pro Expenses Per Days$413,331
Pro Estimated Expenses$8,679,951
Farm Remaining Season Days21
Farm Expenses Per Days$6,619
Farm Estimated Expenses$138,999
Estimated Season Expenses$8,818,950
Season Salary Cap$78,359,523
Estimate Under Maximum Salary Cap of $82,500,000$4,140,477
Estimate Over Minimum Salary Cap of $61,000,000 $17,359,523
Current Bank Account$907,456,410
Projected Bank Account$903,456,815

Pro Players Salaries

Connor McDavid $12,500,000 (4)
Seth Jones $9,500,000 (8)
Nikita Kucherov $9,500,000 (5)
Elias Pettersson $7,350,000 (2)
Kyle Connor $7,142,857 (4)
Claude Giroux $6,500,000 (3)
Connor Hellebuyck $6,166,666 (2)
Jaccob Slavin $5,300,000 (3)
Alex Tuch (Out of Payroll) $4,750,000 (4)
Devon Toews $4,100,000 (2)
Zach Parise $1,500,000 (1)
Lukas Reichel $1,337,500 (2)
Matthew Benning $1,250,000 (4)
Gabriel Vilardi $825,000 (1)
Pheonix Copley $825,000 (1)
Mark Giordano $800,000 (2)
Michael Amadio $762,500 (2)
Michael Del Zotto $750,000 (1)
Marc Staal $750,000 (1)
Cole Smith $750,000 (1)
Derek Stepan $750,000 (1)
Total Pro Players21
Salary Commitment
Year 12 : $83,109,523
Year 13 : $76,959,523
Year 14 : $56,442,857
Year 15 : $44,642,857
Salary Average Commitment
Year 12 : $83,109,523
Year 13 : $76,959,523
Year 14 : $56,442,857
Year 15 : $44,642,857
Salary Cap with 1 Way Contract
Year 12 : $83,109,523
Year 13 : $76,959,523
Year 14 : $56,442,857
Year 15 : $44,642,857

Farm Players Salaries

Vasily Podkolzin $177,500 (2)
Alex Vlasic $149,167 (2)
Fabian Lysell $106,500 (3)
Jack St. Ivany $95,000 (2)
Arvid Soderblom $92,500 (1)
Marc McLaughlin $92,500 (1)
Spencer Stastney $92,500 (2)
Jack Thompson $90,250 (3)
Michael Hutchinson $75,000 (1)
Michael Sgarbossa $75,000 (1)
Jaret Anderson-Dolan $75,000 (1)
Brandon Davidson $50,000 (1)
Curtis McKenzie $50,000 (1)
Chris Terry $50,000 (1)
Total Farm Players14
Salary Commitment
Year 12 : $1,270,917
Year 13 : $710,917
Year 14 : $196,750
Year 15 : $0
Salary Average Commitment
Year 12 : $1,270,917
Year 13 : $710,917
Year 14 : $196,750
Year 15 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5 642 - 94,04%
Level 2: 5000 - $60 - 4 776 - 95,52%
Level 3: 2000 - $35 - 1 889 - 94,43%
Level 4: 4000 - $25 - 3 723 - 93,08%
Luxury : 1000 - $200 - 943 - 94,25%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 973 - 94,29%
Average Income per Game$1,198,472
Year to Date Revenue$43,144,975

Expense

Pro Players Total Salaries$65,212,500
Farm Players Total Salaries$2,216,125
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,664,809
Farm Year To Date Expenses$2,272,659
Pro Salary Cap To Date$64,000,533
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,992,358
Pro Remaining Season Days21
Pro Expenses Per Days$342,253
Pro Estimated Expenses$7,187,313
Farm Remaining Season Days21
Farm Expenses Per Days$11,542
Farm Estimated Expenses$242,382
Estimated Season Expenses$7,429,695
Season Salary Cap$65,212,500
Estimate Under Maximum Salary Cap of $82,500,000$17,287,500
Estimate Over Minimum Salary Cap of $61,000,000 $4,212,500
Current Bank Account$917,911,357
Projected Bank Account$916,474,020

Pro Players Salaries

Patrik Laine $8,700,000 (4)
Oliver Ekman-Larsson $8,250,000 (5)
Ryan Johansen $8,000,000 (3)
Quinn Hughes $7,850,000 (5)
Sean Monahan (Out of Payroll) $6,375,000 (1)
Semyon Varlamov $5,000,000 (1)
Tyler Johnson (Out of Payroll) $5,000,000 (2)
Alex Killorn $4,450,000 (1)
Joel Armia $3,400,000 (3)
Pius Suter $3,250,000 (1)
Jake Allen $2,875,000 (1)
Evan Rodrigues $2,000,000 (1)
Nicolas Deslauriers $1,750,000 (4)
Dawson Mercer $1,294,167 (2)
Noel Acciari $1,250,000 (1)
Noah Gregor $950,000 (1)
Trevor van Riemsdyk $950,000 (1)
Jack Johnson $950,000 (1)
Pavel Dorofeyev $925,000 (1)
Jake Neighbours $863,333 (3)
Ben Hutton $850,000 (2)
Jeremie Poirier $833,333 (3)
Mark Kastelic $821,667 (1)
Erik Gustafsson (Out of Payroll) $800,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $77,387,500
Year 13 : $46,790,833
Year 14 : $39,646,666
Year 15 : $26,550,000
Salary Average Commitment
Year 12 : $77,387,500
Year 13 : $46,790,833
Year 14 : $39,646,666
Year 15 : $26,550,000
Salary Cap with 1 Way Contract
Year 12 : $77,387,500
Year 13 : $46,790,833
Year 14 : $39,646,666
Year 15 : $26,550,000

Farm Players Salaries

Alex Turcotte $244,417 (2)
Michael Milne $95,000 (3)
Tye Kartye $92,500 (3)
Zach Uens $92,500 (3)
Louis Crevier $92,500 (2)
John Ludvig $92,500 (1)
Benoit-Olivier Groulx $91,083 (1)
Cole Schwindt $91,083 (2)
Adam Raska $90,000 (2)
Adam Beckman $89,417 (2)
Keean Washkurak $87,500 (2)
Brayden Tracey $86,333 (2)
Remi Poirier $83,667 (3)
Isaac Ratcliffe $81,375 (1)
Otto Koivula $80,000 (2)
Adam Brooks $76,250 (2)
Dylan Ferguson $75,000 (1)
Jayce Hawryluk $75,000 (1)
Kale Clague $75,000 (1)
Tanner Kero $75,000 (1)
Mitchell Chaffee $75,000 (1)
Matt Luff $75,000 (1)
Josh Doan $50,000 (1)
Ty Ronning $50,000 (1)
Samuel Houde $50,000 (1)
Xavier Bernard $50,000 (1)
Total Farm Players26
Salary Commitment
Year 12 : $2,216,125
Year 13 : $1,301,167
Year 14 : $363,667
Year 15 : $0
Salary Average Commitment
Year 12 : $2,216,125
Year 13 : $1,301,167
Year 14 : $363,667
Year 15 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5 735 - 95,58%
Level 2: 5000 - $60 - 4 777 - 95,55%
Level 3: 2000 - $35 - 1 863 - 93,17%
Level 4: 4000 - $25 - 3 860 - 96,50%
Luxury : 1000 - $200 - 936 - 93,56%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 171 - 95,40%
Average Income per Game$1,208,949
Year to Date Revenue$43,522,155

Expense

Pro Players Total Salaries$77,827,501
Farm Players Total Salaries$2,904,299
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,517,441
Farm Year To Date Expenses$2,578,496
Pro Salary Cap To Date$61,179,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,044,744
Pro Remaining Season Days21
Pro Expenses Per Days$405,872
Pro Estimated Expenses$8,523,312
Farm Remaining Season Days21
Farm Expenses Per Days$15,127
Farm Estimated Expenses$317,667
Estimated Season Expenses$8,840,979
Season Salary Cap$77,827,501
Estimate Under Maximum Salary Cap of $82,500,000$4,672,499
Estimate Over Minimum Salary Cap of $61,000,000 $16,827,501
Current Bank Account$943,744,147
Projected Bank Account$940,947,912

Pro Players Salaries

Andrei Svechnikov $7,750,000 (7)
Andrew Mangiapane $5,800,000 (3)
Jordan Eberle $5,500,000 (2)
Samuel Girard $5,000,000 (5)
Alexander Wennberg $4,500,000 (2)
Mason Marchment $4,500,000 (4)
Jack Roslovic $4,000,000 (2)
Brenden Dillon $3,900,000 (2)
Nikita Zadorov $3,750,000 (2)
Mason McTavish $3,394,167 (3)
Marco Scandella $3,275,000 (2)
Kailer Yamamoto $3,100,000 (2)
Jesse Puljujarvi $3,000,000 (1)
Mathieu Joseph $2,950,000 (4)
Tucker Poolman $2,500,000 (3)
Casey Mittelstadt $2,500,000 (2)
Spencer Knight $2,491,667 (1)
Dillon Dube $2,300,000 (2)
Zemgus Girgensons $2,200,000 (1)
Jordan Martinook $1,800,000 (2)
K'Andre Miller $1,275,000 (1)
Nick Blankenburg $825,000 (2)
Logan Thompson $766,667 (3)
Guillaume Brisebois $750,000 (1)
Alex Lyon (Out of Payroll) $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $78,577,501
Year 13 : $68,110,834
Year 14 : $32,660,834
Year 15 : $20,200,000
Salary Average Commitment
Year 12 : $78,577,501
Year 13 : $68,110,834
Year 14 : $32,660,834
Year 15 : $20,200,000
Salary Cap with 1 Way Contract
Year 12 : $78,577,501
Year 13 : $68,110,834
Year 14 : $32,660,834
Year 15 : $20,200,000

Farm Players Salaries

Maxime Comtois $203,750 (1)
Ian Mitchell $177,500 (1)
Nathan Smith $135,000 (1)
Jack McBain $135,000 (1)
Thomas Harley $128,833 (2)
Colin White $120,000 (1)
Nicolas Aube-Kubel $100,000 (1)
Zachary Jones $92,500 (1)
Brandon Coe $92,500 (2)
Raphael Lavoie $92,500 (1)
Jachym Kondelik $92,500 (2)
Lukas Dostal $91,083 (1)
Jamieson Rees $91,083 (2)
Will Cuylle $90,250 (3)
Alec Regula $89,417 (1)
Gabriel Fortier $88,000 (1)
Alexander Alexeyev $86,333 (1)
Ozzy Wiesblatt $86,333 (3)
Mikko Kokkonen $84,667 (3)
Alex Steeves $83,417 (2)
Cole Reinhardt $81,333 (2)
Chase Priskie $80,000 (1)
Ryan McLeod $79,800 (1)
Tyce Thompson $76,250 (2)
Jack Studnicka $76,250 (2)
Justin Bailey $75,000 (1)
Lias Andersson $75,000 (1)
Max Veronneau $75,000 (1)
Leon Gawanke $75,000 (1)
Ethan Keppen $50,000 (1)
Total Farm Players30
Salary Commitment
Year 12 : $2,904,299
Year 13 : $983,416
Year 14 : $261,250
Year 15 : $0
Salary Average Commitment
Year 12 : $2,904,299
Year 13 : $983,416
Year 14 : $261,250
Year 15 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5 690 - 94,84%
Level 2: 5000 - $60 - 4 685 - 93,70%
Level 3: 2000 - $35 - 1 887 - 94,37%
Level 4: 4000 - $25 - 3 818 - 95,44%
Luxury : 1000 - $200 - 945 - 94,54%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17 026 - 94,59%
Average Income per Game$1,200,744
Year to Date Revenue$45,628,275

Expense

Pro Players Total Salaries$73,166,500
Farm Players Total Salaries$1,927,334
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,756,255
Farm Year To Date Expenses$1,841,461
Pro Salary Cap To Date$66,000,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,602,232
Pro Remaining Season Days21
Pro Expenses Per Days$381,596
Pro Estimated Expenses$8,013,516
Farm Remaining Season Days21
Farm Expenses Per Days$10,038
Farm Estimated Expenses$210,798
Estimated Season Expenses$8,224,314
Season Salary Cap$69,187,500
Estimate Under Maximum Salary Cap of $82,500,000$13,312,500
Estimate Over Minimum Salary Cap of $61,000,000 $8,187,500
Current Bank Account$940,759,269
Projected Bank Account$936,137,187

Pro Players Salaries

Mathew Barzal $7,000,000 (1)
Ryan McDonagh $6,750,000 (4)
Sam Reinhart $6,500,000 (2)
Nathan MacKinnon $6,300,000 (1)
Jake Guentzel (Out of Payroll) $6,000,000 (2)
Matt Dumba $6,000,000 (1)
Jake Muzzin $5,625,000 (2)
Cal Petersen (Out of Payroll) $5,000,000 (3)
Mike Hoffman $4,500,000 (2)
Viktor Arvidsson $4,250,000 (2)
Alex Iafallo $4,000,000 (3)
Carter Hart (Out of Payroll) $3,979,000 (2)
Kasperi Kapanen $3,200,000 (2)
Travis Hamonic $3,000,000 (1)
Brock McGinn $2,750,000 (3)
Cal Clutterbuck $1,750,000 (2)
Jordan Oesterle $1,350,000 (1)
Nathan Beaulieu $850,000 (1)
Jiri Patera $800,000 (1)
Matt Villalta $787,500 (1)
Haydn Fleury $762,500 (2)
Colton White $762,500 (2)
Dominic Toninato $750,000 (1)
Eric Staal $750,000 (1)
Jimmy Vesey $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $84,166,500
Year 13 : $55,829,000
Year 14 : $18,500,000
Year 15 : $6,750,000
Salary Average Commitment
Year 12 : $84,166,500
Year 13 : $55,829,000
Year 14 : $18,500,000
Year 15 : $6,750,000
Salary Cap with 1 Way Contract
Year 12 : $84,166,500
Year 13 : $55,829,000
Year 14 : $18,500,000
Year 15 : $6,750,000

Farm Players Salaries

Aarne Talvitie $92,500 (1)
Jasper Weatherby $92,500 (1)
Pavol Regenda $92,500 (2)
Michael Vukojevic $92,500 (2)
Gage Goncalves $91,917 (2)
Olivier Rodrigue $91,083 (1)
Ridly Greig $86,333 (3)
Anttoni Honka $84,167 (3)
Jaydon Dureau $84,167 (3)
Maxence Guenette $81,333 (2)
Oskar Steen $80,000 (2)
Luke Henman $79,167 (2)
Jake Leschyshyn $76,667 (3)
Kyle Clifford $76,250 (2)
Brendan Gaunce $76,250 (2)
Dylan Wells $75,000 (1)
Jeremy Davies $75,000 (1)
Parker Wotherspoon $75,000 (1)
Maxime Lajoie $75,000 (1)
Quinn Schmiemann $50,000 (1)
Matthew Wedman $50,000 (1)
Noel Hoefenmayer $50,000 (1)
John Quenneville $50,000 (1)
Devante Stephens $50,000 (1)
Gabriel Dumont $50,000 (1)
Xavier Bouchard $50,000 (1)
Total Farm Players26
Salary Commitment
Year 12 : $1,927,334
Year 13 : $1,001,251
Year 14 : $331,334
Year 15 : $0
Salary Average Commitment
Year 12 : $1,927,334
Year 13 : $1,001,251
Year 14 : $331,334
Year 15 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5 712 - 95,20%
Level 2: 5000 - $60 - 4 702 - 94,05%
Level 3: 2000 - $35 - 1 913 - 95,66%
Level 4: 4000 - $25 - 3 783 - 94,58%
Luxury : 1000 - $200 - 942 - 94,25%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 053 - 94,74%
Average Income per Game$1,203,409
Year to Date Revenue$42,119,305

Expense

Pro Players Total Salaries$81,500,833
Farm Players Total Salaries$1,444,083
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,721,727
Farm Year To Date Expenses$1,218,083
Pro Salary Cap To Date$70,493,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,220,452
Pro Remaining Season Days21
Pro Expenses Per Days$429,692
Pro Estimated Expenses$9,023,532
Farm Remaining Season Days21
Farm Expenses Per Days$7,521
Farm Estimated Expenses$157,941
Estimated Season Expenses$9,181,473
Season Salary Cap$81,500,833
Estimate Under Maximum Salary Cap of $82,500,000$999,167
Estimate Over Minimum Salary Cap of $61,000,000 $20,500,833
Current Bank Account$906,598,566
Projected Bank Account$904,637,545

Pro Players Salaries

Patrick Kane $10,500,000 (1)
Adam Fox $9,500,000 (7)
John Carlson $8,000,000 (4)
Thomas Chabot $8,000,000 (6)
Jason Robertson $7,750,000 (4)
Vladimir Tarasenko $7,500,000 (1)
Mark Scheifele $6,125,000 (2)
Vincent Trocheck $5,625,000 (7)
Matt Roy $3,150,000 (2)
Alex Nedeljkovic $3,000,000 (1)
Luke Kunin $2,750,000 (2)
Morgan Barron $1,775,000 (1)
Kieffer Bellows $1,200,000 (1)
Jonas Siegenthaler $1,125,000 (1)
Riley Sheahan $950,000 (1)
Connor McMichael $863,333 (2)
Taro Hirose $850,000 (2)
Rasmus Asplund $825,000 (1)
Jaycob Megna $762,500 (2)
Zach Sawchenko $750,000 (1)
Justin Brazeau $500,000 (1)
Total Pro Players21
Salary Commitment
Year 12 : $81,500,833
Year 13 : $53,375,833
Year 14 : $38,875,000
Year 15 : $38,875,000
Salary Average Commitment
Year 12 : $81,500,833
Year 13 : $53,375,833
Year 14 : $38,875,000
Year 15 : $38,875,000
Salary Cap with 1 Way Contract
Year 12 : $81,500,833
Year 13 : $53,375,833
Year 14 : $38,875,000
Year 15 : $38,875,000

Farm Players Salaries

Valtteri Puustinen $92,500 (1)
Thomas Bordeleau $92,500 (2)
William Dufour $92,500 (3)
Akil Thomas $91,083 (1)
Vincent Iorio $89,417 (3)
Cayden Primeau $89,000 (3)
Tristen Robins $86,333 (3)
Cal Foote $85,000 (1)
Nikolai Knyzhov $85,000 (1)
Pierre-Olivier Joseph $82,500 (2)
Matthew Rempe $82,000 (3)
Kyle Capobianco $76,250 (2)
Madison Bowey $75,000 (1)
Henrik Borgstrom $75,000 (1)
Riley Tufte $75,000 (1)
Anthony Bitetto $75,000 (1)
Shane Gersich $50,000 (1)
Louie Belpedio $50,000 (1)
Total Farm Players18
Salary Commitment
Year 12 : $1,444,083
Year 13 : $690,500
Year 14 : $439,250
Year 15 : $0
Salary Average Commitment
Year 12 : $1,444,083
Year 13 : $690,500
Year 14 : $439,250
Year 15 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 636 - 93,93%
Level 2: 5000 - $60 - 4 700 - 94,00%
Level 3: 2000 - $35 - 1 877 - 93,85%
Level 4: 4000 - $25 - 3 775 - 94,38%
Luxury : 1000 - $200 - 939 - 93,90%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16 927 - 94,04%
Average Income per Game$1,193,459
Year to Date Revenue$44,158,000

Expense

Pro Players Total Salaries$80,566,964
Farm Players Total Salaries$1,967,167
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,269,838
Farm Year To Date Expenses$1,817,821
Pro Salary Cap To Date$72,116,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,773,838
Pro Remaining Season Days21
Pro Expenses Per Days$424,828
Pro Estimated Expenses$8,921,388
Farm Remaining Season Days21
Farm Expenses Per Days$10,246
Farm Estimated Expenses$215,166
Estimated Season Expenses$9,136,554
Season Salary Cap$80,566,964
Estimate Under Maximum Salary Cap of $82,500,000$1,933,036
Estimate Over Minimum Salary Cap of $61,000,000 $19,566,964
Current Bank Account$907,430,288
Projected Bank Account$903,067,572

Pro Players Salaries

Cale Makar $9,000,000 (5)
Brady Tkachuk $8,205,714 (6)
Victor Hedman $7,875,000 (3)
Brock Boeser $6,650,000 (3)
Chris Kreider $6,500,000 (5)
Pavel Buchnevich $5,800,000 (3)
Phillip Danault $5,500,000 (5)
Jonathan Marchessault $5,000,000 (2)
Mikhail Sergachev $4,800,000 (1)
Jake Oettinger $4,000,000 (3)
Noah Dobson $4,000,000 (3)
Jake Bean $2,333,333 (2)
Barrett Hayton $1,775,000 (2)
Cole Perfetti $1,627,500 (2)
Garnet Hathaway $1,500,000 (1)
Jani Hakanpaa $1,500,000 (2)
Joonas Korpisalo $1,300,000 (1)
Kaiden Guhle (Out of Payroll) $1,283,333 (3)
Colin Blackwell $1,200,000 (2)
Wyatt Johnston $1,000,417 (3)
Pierre-edouard Bellemare $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 12 : $81,850,297
Year 13 : $73,250,297
Year 14 : $59,814,464
Year 15 : $29,205,714
Salary Average Commitment
Year 12 : $81,850,297
Year 13 : $73,250,297
Year 14 : $59,814,464
Year 15 : $29,205,714
Salary Cap with 1 Way Contract
Year 12 : $81,850,297
Year 13 : $73,250,297
Year 14 : $59,814,464
Year 15 : $29,205,714

Farm Players Salaries

Filip Zadina $182,500 (3)
Hunter McKown $136,667 (3)
Chaz Lucius $132,500 (3)
Bobby Brink $113,750 (2)
Matthew Kessel $92,500 (2)
Marc Del Gaizo $92,500 (2)
Brendan Brisson $92,500 (3)
Michal Teply $91,917 (2)
Daniil Gushchin $90,250 (3)
David Rittich $90,000 (1)
Vitali Kravtsov $87,500 (1)
Elliot Desnoyers $85,417 (3)
Kole Lind $85,000 (1)
Reece Newkirk $82,833 (2)
Leevi Merilainen $82,000 (3)
Lukas Cormier $79,333 (3)
Scott Sabourin $75,000 (1)
Stelio Mattheos $75,000 (1)
Corey Schueneman $75,000 (1)
Anton Blidh $75,000 (1)
Cole Fonstad $50,000 (1)
Total Farm Players21
Salary Commitment
Year 12 : $1,967,167
Year 13 : $1,354,667
Year 14 : $881,167
Year 15 : $0
Salary Average Commitment
Year 12 : $1,967,167
Year 13 : $1,354,667
Year 14 : $881,167
Year 15 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5 600 - 93,34%
Level 2: 5000 - $60 - 4 704 - 94,07%
Level 3: 2000 - $35 - 1 894 - 94,68%
Level 4: 4000 - $25 - 3 820 - 95,50%
Luxury : 1000 - $200 - 946 - 94,59%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 964 - 94,24%
Average Income per Game$1,193,225
Year to Date Revenue$42,956,090

Expense

Pro Players Total Salaries$81,829,167
Farm Players Total Salaries$824,580
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,206,571
Farm Year To Date Expenses$880,488
Pro Salary Cap To Date$70,653,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,966,124
Pro Remaining Season Days21
Pro Expenses Per Days$426,714
Pro Estimated Expenses$8,960,994
Farm Remaining Season Days21
Farm Expenses Per Days$4,295
Farm Estimated Expenses$90,195
Estimated Season Expenses$9,051,189
Season Salary Cap$81,829,167
Estimate Under Maximum Salary Cap of $82,500,000$670,833
Estimate Over Minimum Salary Cap of $61,000,000 $20,829,167
Current Bank Account$919,285,753
Projected Bank Account$916,200,688

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Mark Stone $9,500,000 (5)
Matthew Tkachuk $9,500,000 (8)
Justin Faulk $6,500,000 (5)
Kris Letang $6,100,000 (6)
Bo Horvat $5,500,000 (1)
Zach Hyman $5,500,000 (6)
Mikael Granlund $5,000,000 (3)
Filip Hronek $4,400,000 (2)
Ilya Sorokin $4,000,000 (2)
MacKenzie Weegar $3,250,000 (1)
Chandler Stephenson $2,750,000 (2)
Antti Raanta $2,000,000 (1)
Ryan Hartman $1,700,000 (2)
Eric Robinson $1,600,000 (2)
Johnathan Kovacevic $766,667 (3)
Andy Andreoff $762,500 (2)
Rudolfs Balcers $750,000 (1)
Matt Irwin (Out of Payroll) $750,000 (1)
Brogan Rafferty $750,000 (1)
Brandon Duhaime $750,000 (1)
Ryan Poehling (Out of Payroll) $750,000 (1)
Magnus Hellberg $750,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $83,329,167
Year 13 : $68,079,167
Year 14 : $42,866,667
Year 15 : $37,100,000
Salary Average Commitment
Year 12 : $83,329,167
Year 13 : $68,079,167
Year 14 : $42,866,667
Year 15 : $37,100,000
Salary Cap with 1 Way Contract
Year 12 : $83,329,167
Year 13 : $68,079,167
Year 14 : $42,866,667
Year 15 : $37,100,000

Farm Players Salaries

Pierre-Cedric Labrie $127,080 (1)
Oskar Back $92,500 (2)
Mathias Laferriere $80,000 (1)
Fredrik Karlstrom $75,000 (1)
Ryan Shea $75,000 (1)
Michael Vecchione $75,000 (1)
Nathan Schnarr $75,000 (1)
Andy Welinski $75,000 (1)
Cameron Gaunce $50,000 (1)
Brian Lashoff $50,000 (1)
Mitchell Hoelscher $50,000 (1)
Total Farm Players11
Salary Commitment
Year 12 : $824,580
Year 13 : $92,500
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $824,580
Year 13 : $92,500
Year 14 : $0
Year 15 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5 570 - 92,84%
Level 2: 5000 - $60 - 4 718 - 94,37%
Level 3: 2000 - $35 - 1 907 - 95,36%
Level 4: 4000 - $25 - 3 801 - 95,01%
Luxury : 1000 - $200 - 929 - 92,91%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16 925 - 94,03%
Average Income per Game$1,187,692
Year to Date Revenue$43,944,620

Expense

Pro Players Total Salaries$68,164,166
Farm Players Total Salaries$1,896,833
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,615,498
Farm Year To Date Expenses$1,715,113
Pro Salary Cap To Date$59,349,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,750,770
Pro Remaining Season Days21
Pro Expenses Per Days$355,543
Pro Estimated Expenses$7,466,403
Farm Remaining Season Days21
Farm Expenses Per Days$9,879
Farm Estimated Expenses$207,459
Estimated Season Expenses$7,673,862
Season Salary Cap$68,164,166
Estimate Under Maximum Salary Cap of $82,500,000$14,335,834
Estimate Over Minimum Salary Cap of $61,000,000 $7,164,166
Current Bank Account$937,497,931
Projected Bank Account$934,574,839

Pro Players Salaries

Jack Hughes $8,000,000 (8)
Alex DeBrincat $6,400,000 (1)
Brad Marchand $6,125,000 (3)
Oliver Bjorkstrand $5,400,000 (4)
Juuse Saros $5,000,000 (3)
Elias Lindholm $4,850,000 (2)
Jamie Oleksiak $4,600,000 (4)
Tomas Tatar $4,500,000 (1)
Brett Pesce $4,025,000 (2)
Roope Hintz $3,150,000 (1)
Adin Hill $2,175,000 (1)
Casey DeSmith $1,800,000 (2)
Derek Grant $1,500,000 (1)
Braden Schneider $1,325,000 (2)
Cole Caufield $1,308,333 (1)
Darren Helm $1,250,000 (1)
Logan O'Connor $1,050,000 (3)
Jake Walman (Out of Payroll) $1,050,000 (1)
Jacob Peterson $925,000 (1)
Matias Maccelli $925,000 (1)
Nick Cicek $835,000 (2)
Andrew Peeke $787,500 (1)
Chris Tierney $750,000 (1)
Joey Anderson $750,000 (1)
Alexandre Carrier $733,333 (1)
Total Pro Players25
Salary Commitment
Year 12 : $69,214,166
Year 13 : $43,010,000
Year 14 : $30,175,000
Year 15 : $18,000,000
Salary Average Commitment
Year 12 : $69,214,166
Year 13 : $43,010,000
Year 14 : $30,175,000
Year 15 : $18,000,000
Salary Cap with 1 Way Contract
Year 12 : $69,214,166
Year 13 : $43,010,000
Year 14 : $30,175,000
Year 15 : $18,000,000

Farm Players Salaries

Sampo Ranta $120,833 (1)
Brad Lambert $120,000 (3)
Hugo Alnefelt $92,500 (2)
Linus Karlsson $92,500 (2)
Albert Johansson $91,917 (2)
Kaedan Korczak $90,500 (2)
Ronan Seeley $83,750 (3)
Adam Klapka $83,250 (2)
Gage Alexander $81,000 (3)
Blade Jenkins $80,333 (1)
Jonathan Gruden $80,250 (1)
Jean-Sebastien Dea $76,250 (2)
Dryden Hunt $76,250 (1)
Dennis Gilbert $76,250 (2)
Liam Foudy $76,250 (2)
Josh Jacobs $75,000 (1)
Lane Pederson $75,000 (1)
Jason Demers $75,000 (1)
Luke Martin $50,000 (1)
Ryan Fitzgerald $50,000 (1)
Artemi Knyazev $50,000 (1)
David Cotton $50,000 (1)
Garrett Mitchell $50,000 (1)
Cedric Pare $50,000 (1)
Dillon Simpson $50,000 (1)
Total Farm Players25
Salary Commitment
Year 12 : $1,896,833
Year 13 : $964,167
Year 14 : $284,750
Year 15 : $0
Salary Average Commitment
Year 12 : $1,896,833
Year 13 : $964,167
Year 14 : $284,750
Year 15 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5 691 - 94,85%
Level 2: 5000 - $60 - 4 800 - 96,00%
Level 3: 2000 - $35 - 1 911 - 95,53%
Level 4: 4000 - $25 - 3 789 - 94,73%
Luxury : 1000 - $200 - 956 - 95,59%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 147 - 95,26%
Average Income per Game$1,209,865
Year to Date Revenue$44,764,990

Expense

Pro Players Total Salaries$68,741,667
Farm Players Total Salaries$1,662,834
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,350,906
Farm Year To Date Expenses$1,386,894
Pro Salary Cap To Date$58,612,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,839,458
Pro Remaining Season Days21
Pro Expenses Per Days$358,550
Pro Estimated Expenses$7,529,550
Farm Remaining Season Days21
Farm Expenses Per Days$8,661
Farm Estimated Expenses$181,881
Estimated Season Expenses$7,711,431
Season Salary Cap$68,741,667
Estimate Under Maximum Salary Cap of $82,500,000$13,758,333
Estimate Over Minimum Salary Cap of $61,000,000 $7,741,667
Current Bank Account$944,044,182
Projected Bank Account$941,172,209

Pro Players Salaries

Erik Karlsson $11,500,000 (5)
Sergei Bobrovsky $10,000,000 (4)
Clayton Keller $7,150,000 (6)
Gustav Nyquist $5,500,000 (1)
Charlie Coyle $5,250,000 (4)
Brandon Saad $4,500,000 (4)
Barclay Goodrow $3,641,667 (5)
Dylan DeMelo $3,000,000 (2)
Nick Ritchie $2,500,000 (1)
Oskar Lindblom $2,500,000 (2)
Owen Power $1,850,000 (2)
Matthew Boldy $1,325,000 (1)
Jon Merrill $1,200,000 (3)
Dylan Samberg $1,175,000 (1)
Sam Steel $825,000 (1)
Mikhail Maltsev $800,000 (1)
Louis Domingue (Out of Payroll) $775,000 (2)
Darren Raddysh $762,500 (2)
Andrew Poturalski $762,500 (2)
Vinni Lettieri $750,000 (1)
Hunter Shepard $750,000 (1)
Nathan Walker $750,000 (1)
Fabian Zetterlund $750,000 (1)
Ryan Carpenter $750,000 (1)
Simon Benoit $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $69,516,667
Year 13 : $52,891,667
Year 14 : $43,241,667
Year 15 : $42,041,667
Salary Average Commitment
Year 12 : $69,516,667
Year 13 : $52,891,667
Year 14 : $43,241,667
Year 15 : $42,041,667
Salary Cap with 1 Way Contract
Year 12 : $69,516,667
Year 13 : $52,891,667
Year 14 : $43,241,667
Year 15 : $42,041,667

Farm Players Salaries

Philip Broberg $171,333 (2)
Jett Woo $104,417 (1)
Jordan Spence $91,917 (2)
Ryan O'Rourke $89,417 (3)
Wyatte Wylie $87,500 (1)
Zachary Sanford $85,000 (1)
Martin Chromiak $82,000 (3)
Cameron Hughes $76,250 (2)
Tyler Benson $75,000 (1)
Victor Mete $75,000 (1)
Hugh McGing $75,000 (1)
Klim Kostin $75,000 (1)
Jacob Larsson $75,000 (1)
Dylan McIlrath $75,000 (1)
Steven Kampfer $75,000 (1)
Christopher Gibson $75,000 (1)
Daniel Walcott $75,000 (1)
Cale Fleury $75,000 (1)
Maxime Lagace $75,000 (1)
Matthew Strome $50,000 (1)
Antoine Bibeau $0 (1)
Total Farm Players21
Salary Commitment
Year 12 : $1,662,834
Year 13 : $510,917
Year 14 : $171,417
Year 15 : $0
Salary Average Commitment
Year 12 : $1,662,834
Year 13 : $510,917
Year 14 : $171,417
Year 15 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5 586 - 93,11%
Level 2: 5000 - $60 - 4 744 - 94,87%
Level 3: 2000 - $35 - 1 858 - 92,88%
Level 4: 4000 - $25 - 3 815 - 95,38%
Luxury : 1000 - $200 - 953 - 95,25%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16 955 - 94,19%
Average Income per Game$1,194,143
Year to Date Revenue$44,183,300

Expense

Pro Players Total Salaries$72,213,333
Farm Players Total Salaries$2,007,250
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,232,743
Farm Year To Date Expenses$1,680,129
Pro Salary Cap To Date$70,761,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,776,573
Pro Remaining Season Days21
Pro Expenses Per Days$376,632
Pro Estimated Expenses$7,909,272
Farm Remaining Season Days21
Farm Expenses Per Days$10,454
Farm Estimated Expenses$219,534
Estimated Season Expenses$8,128,806
Season Salary Cap$72,213,333
Estimate Under Maximum Salary Cap of $82,500,000$10,286,667
Estimate Over Minimum Salary Cap of $61,000,000 $11,213,333
Current Bank Account$926,646,742
Projected Bank Account$923,294,509

Pro Players Salaries

Aleksander Barkov (Out of Payroll) $10,000,000 (8)
Steven Stamkos $8,500,000 (2)
Jared Spurgeon $7,575,000 (5)
Ryan Pulock $6,150,000 (8)
Rasmus Dahlin $6,000,000 (2)
Darcy Kuemper $5,250,000 (5)
Shea Theodore $5,200,000 (3)
Patrice Bergeron $5,000,000 (1)
Alexis Lafreniere $3,775,000 (1)
Tim Stutzle $3,425,000 (1)
Kaapo Kahkonen $2,750,000 (2)
Alexander Romanov $2,500,000 (3)
Dmitry Kulikov $2,250,000 (1)
Teddy Blueger $2,200,000 (1)
Anton Lundell $1,775,000 (2)
Jack Quinn $1,713,333 (3)
Austin Watson $1,500,000 (1)
Brandon Hagel $1,500,000 (2)
Luke Glendening $1,500,000 (1)
Kevin Lankinen $1,500,000 (1)
Marcus Johansson $1,100,000 (1)
Trent Frederic $1,050,000 (1)
Total Pro Players22
Salary Commitment
Year 12 : $82,213,333
Year 13 : $58,913,333
Year 14 : $38,388,333
Year 15 : $28,975,000
Salary Average Commitment
Year 12 : $82,213,333
Year 13 : $58,913,333
Year 14 : $38,388,333
Year 15 : $28,975,000
Salary Cap with 1 Way Contract
Year 12 : $82,213,333
Year 13 : $58,913,333
Year 14 : $38,388,333
Year 15 : $28,975,000

Farm Players Salaries

Kaapo Kakko $210,000 (2)
Nils Lundkvist $177,500 (2)
Timothy Liljegren $140,000 (2)
Shakir Mukhamadullin $129,417 (3)
Justus Annunen $105,000 (1)
Jonatan Berggren $92,500 (2)
Tyler Madden $92,500 (1)
Aatu Raty $90,250 (3)
Emil Bemstrom $90,000 (2)
Aliaksei Protas $88,833 (2)
Conor Timmins $85,000 (1)
Felix Sandstrom $77,500 (2)
Nick DeSimone $76,250 (2)
Kevin Gravel $76,250 (2)
Matthew Peca $76,250 (2)
Laurent Dauphin $75,000 (1)
Givani Smith $75,000 (1)
Charles Hudon $75,000 (1)
Olli Juolevi $75,000 (1)
Michael Mersch $50,000 (1)
Brent Gates $50,000 (1)
Total Farm Players21
Salary Commitment
Year 12 : $2,007,250
Year 13 : $1,324,750
Year 14 : $219,667
Year 15 : $0
Salary Average Commitment
Year 12 : $2,007,250
Year 13 : $1,324,750
Year 14 : $219,667
Year 15 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5 601 - 93,35%
Level 2: 5000 - $60 - 4 734 - 94,67%
Level 3: 2000 - $35 - 1 903 - 95,15%
Level 4: 4000 - $25 - 3 866 - 96,66%
Luxury : 1000 - $200 - 951 - 95,15%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 055 - 94,75%
Average Income per Game$1,197,648
Year to Date Revenue$43,115,320

Expense

Pro Players Total Salaries$78,700,833
Farm Players Total Salaries$572,917
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,960,872
Farm Year To Date Expenses$643,839
Pro Salary Cap To Date$67,077,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,988,239
Pro Remaining Season Days21
Pro Expenses Per Days$412,504
Pro Estimated Expenses$8,662,584
Farm Remaining Season Days21
Farm Expenses Per Days$2,984
Farm Estimated Expenses$62,664
Estimated Season Expenses$8,725,248
Season Salary Cap$78,700,833
Estimate Under Maximum Salary Cap of $82,500,000$3,799,167
Estimate Over Minimum Salary Cap of $61,000,000 $17,700,833
Current Bank Account$925,640,194
Projected Bank Account$922,903,185

Pro Players Salaries

Jack Eichel $10,000,000 (4)
Johnny Gaudreau $9,750,000 (7)
Charlie McAvoy $9,500,000 (8)
Matt Murray $6,250,000 (2)
Joshua Morrissey $6,250,000 (6)
Timo Meier $6,000,000 (1)
Jonathan Huberdeau $5,900,000 (1)
Andre Burakovsky $5,500,000 (5)
Jakob Silfverberg $5,250,000 (2)
Rasmus Ristolainen $5,100,000 (5)
Denis Gurianov (Out of Payroll) $2,900,000 (1)
Thomas Greiss $1,500,000 (1)
William Carrier $1,400,000 (2)
Lassi Thomson $1,288,333 (2)
Jonny Brodzinski $762,500 (2)
Jordie Benn (Out of Payroll) $750,000 (1)
Robbie Russo $750,000 (1)
Michael Pezzetta $750,000 (1)
Martin Frk $750,000 (1)
Philipp Kurashev $750,000 (1)
Jayson Megna $750,000 (1)
Zane McIntyre (Out of Payroll) $750,000 (1)
Corson Ceulemans $500,000 (1)
Tyler Parks $0 (1)
Total Pro Players24
Salary Commitment
Year 12 : $83,100,833
Year 13 : $61,050,833
Year 14 : $46,100,000
Year 15 : $46,100,000
Salary Average Commitment
Year 12 : $83,100,833
Year 13 : $61,050,833
Year 14 : $46,100,000
Year 15 : $46,100,000
Salary Cap with 1 Way Contract
Year 12 : $83,100,833
Year 13 : $61,050,833
Year 14 : $46,100,000
Year 15 : $46,100,000

Farm Players Salaries

Mattias Norlinder $92,500 (2)
Cameron Hillis $91,000 (1)
Mavrik Bourque $89,417 (3)
Martin Pospisil $75,000 (1)
Frederic Allard $75,000 (1)
Josh Lopina $50,000 (1)
Kyle Olson $50,000 (1)
Luke Johnson $50,000 (1)
Strauss Mann $0 (1)
Total Farm Players9
Salary Commitment
Year 12 : $572,917
Year 13 : $181,917
Year 14 : $89,417
Year 15 : $0
Salary Average Commitment
Year 12 : $572,917
Year 13 : $181,917
Year 14 : $89,417
Year 15 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5 729 - 95,48%
Level 2: 5000 - $60 - 4 710 - 94,20%
Level 3: 2000 - $35 - 1 905 - 95,26%
Level 4: 4000 - $25 - 3 735 - 93,37%
Luxury : 1000 - $200 - 957 - 95,71%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 036 - 94,64%
Average Income per Game$1,206,944
Year to Date Revenue$44,656,945

Expense

Pro Players Total Salaries$81,800,875
Farm Players Total Salaries$1,303,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,937,212
Farm Year To Date Expenses$1,088,392
Pro Salary Cap To Date$68,737,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,827,778
Pro Remaining Season Days21
Pro Expenses Per Days$431,255
Pro Estimated Expenses$9,056,355
Farm Remaining Season Days21
Farm Expenses Per Days$6,788
Farm Estimated Expenses$142,548
Estimated Season Expenses$9,198,903
Season Salary Cap$81,800,875
Estimate Under Maximum Salary Cap of $82,500,000$699,125
Estimate Over Minimum Salary Cap of $61,000,000 $20,800,875
Current Bank Account$922,407,898
Projected Bank Account$918,036,773

Pro Players Salaries

Jacob Trouba $8,000,000 (4)
Morgan Rielly $7,500,000 (8)
Nazem Kadri $7,000,000 (7)
Hampus Lindholm $6,500,000 (8)
Joel Farabee $5,000,000 (6)
Jean-Gabriel Pageau $5,000,000 (4)
Blake Coleman $4,900,000 (5)
Anthony Cirelli $4,800,000 (1)
Travis Sanheim $4,675,000 (1)
Connor Murphy $4,400,000 (4)
Connor Brown $3,600,000 (1)
Lucas Raymond $3,425,000 (2)
Mario Ferraro $3,250,000 (4)
Karel Vejmelka $2,725,000 (3)
Sean Kuraly $2,500,000 (3)
Jacob Bryson $1,850,000 (2)
Justin Braun (Out of Payroll) $1,750,000 (1)
Christian Fischer $1,125,875 (1)
Ross Colton $1,125,000 (1)
Samuel Montembeault $1,000,000 (2)
Jujhar Khaira $975,000 (1)
Wayne Simmonds $900,000 (1)
Morgan Frost $800,000 (1)
Michael McCarron $750,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $83,550,875
Year 13 : $63,050,000
Year 14 : $56,775,000
Year 15 : $51,550,000
Salary Average Commitment
Year 12 : $83,550,875
Year 13 : $63,050,000
Year 14 : $56,775,000
Year 15 : $51,550,000
Salary Cap with 1 Way Contract
Year 12 : $83,550,875
Year 13 : $63,050,000
Year 14 : $56,775,000
Year 15 : $51,550,000

Farm Players Salaries

Nicolas Beaudin $110,500 (1)
Filip Roos $92,500 (2)
Mark Borowiecki $90,000 (1)
Zayde Wisdom $89,667 (3)
Tyson Foerster $86,333 (3)
Nicholas Robertson $79,667 (2)
C.J. Suess $77,500 (1)
Dillon Heatherington $76,250 (2)
Jet Greaves $75,833 (2)
Michael Houser $75,000 (1)
Justin Richards $75,000 (1)
Steven Santini $75,000 (1)
Gustav Olofsson $75,000 (1)
Bokondji Imama $75,000 (1)
Emil Andrae $50,000 (1)
Samuel Dove-McFalls $50,000 (1)
Brett Sutter $50,000 (1)
Jon Gillies $0 (1)
Total Farm Players18
Salary Commitment
Year 12 : $1,303,250
Year 13 : $500,250
Year 14 : $176,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,303,250
Year 13 : $500,250
Year 14 : $176,000
Year 15 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5 647 - 94,11%
Level 2: 5000 - $60 - 4 743 - 94,85%
Level 3: 2000 - $35 - 1 894 - 94,69%
Level 4: 4000 - $25 - 3 747 - 93,68%
Luxury : 1000 - $200 - 940 - 94,02%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 970 - 94,28%
Average Income per Game$1,197,198
Year to Date Revenue$43,099,125

Expense

Pro Players Total Salaries$77,071,500
Farm Players Total Salaries$1,599,508
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,704,763
Farm Year To Date Expenses$1,469,337
Pro Salary Cap To Date$72,087,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,985,990
Pro Remaining Season Days21
Pro Expenses Per Days$404,018
Pro Estimated Expenses$8,484,378
Farm Remaining Season Days21
Farm Expenses Per Days$8,331
Farm Estimated Expenses$174,951
Estimated Season Expenses$8,659,329
Season Salary Cap$77,071,500
Estimate Under Maximum Salary Cap of $82,500,000$5,428,500
Estimate Over Minimum Salary Cap of $61,000,000 $16,071,500
Current Bank Account$922,253,851
Projected Bank Account$919,580,512

Pro Players Salaries

Brayden Point $9,500,000 (8)
Roman Josi $9,059,000 (6)
Sidney Crosby $8,700,000 (3)
Ivan Provorov $6,750,000 (3)
Brock Nelson $6,000,000 (3)
Joe Pavelski $6,000,000 (1)
Evander Kane $5,125,000 (4)
Bryan Rust $5,125,000 (6)
Dmitry Orlov (Out of Payroll) $5,100,000 (1)
Ryan Suter $3,650,000 (3)
Pavel Francouz $2,000,000 (2)
Nico Sturm $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Ilya Samsonov $1,800,000 (1)
Ondrej Kase $1,500,000 (1)
Nick Holden $1,300,000 (1)
Sam Lafferty $1,150,000 (2)
Noah Cates $1,137,500 (1)
Danton Heinen $1,000,000 (1)
Connor Clifton $1,000,000 (1)
Urho Vaakanainen $850,000 (2)
Robert Hagg $800,000 (1)
Phillip Di Giuseppe $750,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $82,171,500
Year 13 : $59,909,000
Year 14 : $55,909,000
Year 15 : $28,809,000
Salary Average Commitment
Year 12 : $82,171,500
Year 13 : $59,909,000
Year 14 : $55,909,000
Year 15 : $28,809,000
Salary Cap with 1 Way Contract
Year 12 : $82,171,500
Year 13 : $59,909,000
Year 14 : $55,909,000
Year 15 : $28,809,000

Farm Players Salaries

Jakub Zboril $113,750 (2)
Ben Meyers $103,125 (1)
Curtis Lazar $100,000 (3)
Cole Koepke $92,500 (1)
Zack MacEwen $92,500 (1)
Alexander Kisakov $92,500 (3)
Matej Pekar $91,333 (1)
Sam Carrick $85,000 (2)
Isaiah Saville $84,967 (2)
Adam Wilsby $84,250 (2)
Mackenzie Entwistle $80,000 (2)
Mark Friedman $77,500 (2)
Jacob Moverare $76,250 (2)
Boris Katchouk $75,833 (2)
Aleksi Heponiemi $75,000 (1)
Danny O'Regan $75,000 (1)
Jack Dugan $75,000 (1)
Tyler Pitlick $75,000 (1)
Cam Morrison $50,000 (1)
Total Farm Players19
Salary Commitment
Year 12 : $1,599,508
Year 13 : $870,050
Year 14 : $192,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,599,508
Year 13 : $870,050
Year 14 : $192,500
Year 15 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5 586 - 93,10%
Level 2: 5000 - $60 - 4 744 - 94,88%
Level 3: 2000 - $35 - 1 878 - 93,91%
Level 4: 4000 - $25 - 3 731 - 93,27%
Luxury : 1000 - $200 - 961 - 96,09%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16 900 - 93,89%
Average Income per Game$1,194,445
Year to Date Revenue$45,388,920

Expense

Pro Players Total Salaries$80,129,167
Farm Players Total Salaries$1,388,667
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,795,247
Farm Year To Date Expenses$1,286,704
Pro Salary Cap To Date$66,501,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,583,336
Pro Remaining Season Days21
Pro Expenses Per Days$417,860
Pro Estimated Expenses$8,775,060
Farm Remaining Season Days21
Farm Expenses Per Days$7,233
Farm Estimated Expenses$151,893
Estimated Season Expenses$8,926,953
Season Salary Cap$80,129,167
Estimate Under Maximum Salary Cap of $82,500,000$2,370,833
Estimate Over Minimum Salary Cap of $61,000,000 $19,129,167
Current Bank Account$918,775,982
Projected Bank Account$913,432,365

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (6)
Filip Forsberg $8,500,000 (8)
David Pastrnak $6,666,667 (1)
Teuvo Teravainen $5,400,000 (2)
Joel Eriksson Ek $5,250,000 (7)
Shayne Gostisbehere $4,500,000 (1)
Brandon Carlo $4,100,000 (5)
Brian Dumoulin $4,100,000 (1)
Nino Niederreiter $4,000,000 (2)
Vince Dunn $4,000,000 (1)
Marc-Andre Fleury $3,500,000 (2)
David Krejci $3,000,000 (1)
Vladislav Gavrikov $2,800,000 (1)
Ilya Lyubushkin $2,750,000 (2)
Jacob Middleton $2,450,000 (3)
Paul Stastny $2,000,000 (1)
Jaroslav Halak $1,550,000 (1)
David Kampf $1,500,000 (1)
Nic Dowd $1,300,000 (3)
Michael Bunting $950,000 (1)
Tanner Jeannot $800,000 (1)
Stefan Noesen $762,500 (2)
Thomas Novak $750,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $80,129,167
Year 13 : $47,512,500
Year 14 : $31,100,000
Year 15 : $27,350,000
Salary Average Commitment
Year 12 : $80,129,167
Year 13 : $47,512,500
Year 14 : $31,100,000
Year 15 : $27,350,000
Salary Cap with 1 Way Contract
Year 12 : $80,129,167
Year 13 : $47,512,500
Year 14 : $31,100,000
Year 15 : $27,350,000

Farm Players Salaries

Jakub Skarek $91,333 (1)
Kevin Mandolese $86,167 (1)
T.J. Tynan $78,750 (2)
Yegor Zamula $78,667 (1)
Aaron Dell $77,500 (1)
Chris Wideman $76,250 (2)
Zac Dalpe $75,000 (1)
Josh Leivo $75,000 (1)
Cole Bardreau $75,000 (1)
Spencer Foo $75,000 (1)
Matthew Highmore $75,000 (1)
Lawrence Pilut $75,000 (1)
Sean Malone $75,000 (1)
Michael Eyssimont $75,000 (1)
Josh Melnick $50,000 (1)
Keaton Thompson $50,000 (1)
Mitchell Vande Sompel $50,000 (1)
Danick Martel $50,000 (1)
Brandon Gignac $50,000 (1)
Austin Osmanski $50,000 (1)
Total Farm Players20
Salary Commitment
Year 12 : $1,388,667
Year 13 : $155,000
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $1,388,667
Year 13 : $155,000
Year 14 : $0
Year 15 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5 679 - 94,65%
Level 2: 5000 - $60 - 4 670 - 93,40%
Level 3: 2000 - $35 - 1 903 - 95,14%
Level 4: 4000 - $25 - 3 752 - 93,80%
Luxury : 1000 - $200 - 953 - 95,34%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 957 - 94,21%
Average Income per Game$1,199,184
Year to Date Revenue$43,170,635

Expense

Pro Players Total Salaries$71,345,001
Farm Players Total Salaries$1,981,582
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,760,720
Farm Year To Date Expenses$1,842,407
Pro Salary Cap To Date$59,372,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,995,922
Pro Remaining Season Days21
Pro Expenses Per Days$372,109
Pro Estimated Expenses$7,814,289
Farm Remaining Season Days21
Farm Expenses Per Days$10,321
Farm Estimated Expenses$216,741
Estimated Season Expenses$8,031,030
Season Salary Cap$71,345,001
Estimate Under Maximum Salary Cap of $82,500,000$11,154,999
Estimate Over Minimum Salary Cap of $61,000,000 $10,345,001
Current Bank Account$949,036,837
Projected Bank Account$947,001,729

Pro Players Salaries

Tyler Seguin $9,850,000 (5)
Milan Lucic $6,000,000 (1)
Nikolaj Ehlers $6,000,000 (3)
Tyler Myers $6,000,000 (2)
Christian Dvorak $4,450,000 (3)
Simon Nemec $4,200,000 (3)
Erik Gudbranson $4,000,000 (4)
Cam Talbot $3,666,667 (1)
Andreas Johnsson $3,400,000 (1)
Martin Necas $3,000,000 (2)
Carson Soucy $2,750,000 (1)
Warren Foegele $2,750,000 (2)
Mason Appleton $2,166,667 (3)
Andrei Kuzmenko $1,800,000 (1)
Blake Lizotte $1,675,000 (2)
Michael Rasmussen $1,460,000 (2)
Riley Stillman $1,350,000 (2)
Philip Tomasino $1,005,000 (2)
Adam Ginning $925,000 (2)
Jarred Tinordi $900,000 (1)
Luke Evangelista $896,667 (3)
Ukko-Pekka Luukkonen $837,500 (2)
Vincent Desharnais $762,500 (2)
Anthony Richard $750,000 (1)
Daniel Vladar $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $71,345,001
Year 13 : $51,328,334
Year 14 : $31,563,334
Year 15 : $13,850,000
Salary Average Commitment
Year 12 : $71,345,001
Year 13 : $51,328,334
Year 14 : $31,563,334
Year 15 : $13,850,000
Salary Cap with 1 Way Contract
Year 12 : $71,345,001
Year 13 : $51,328,334
Year 14 : $31,563,334
Year 15 : $13,850,000

Farm Players Salaries

Nicolas Hague $229,415 (3)
Kent Johnson $185,000 (2)
Ross Johnston $110,000 (4)
Nicolas Meloche $95,000 (1)
Mads Sogaard $92,500 (2)
Curtis Hall $92,500 (2)
Jack Finley $89,667 (3)
Mason Primeau $82,500 (2)
Mike Hardman $80,000 (2)
Wyatt Kalynuk $75,000 (1)
John Hayden $75,000 (1)
Anthony Angello $75,000 (1)
Brett Murray $75,000 (1)
Joona Koppanen $75,000 (1)
Brett Ritchie $75,000 (1)
Keaton Middleton $75,000 (1)
Buddy Robinson $75,000 (1)
Andrej Sustr $75,000 (1)
Rhett Gardner $75,000 (1)
Victor Brattstrom $75,000 (1)
Seth Helgeson $50,000 (1)
Nolan Stevens $50,000 (1)
Total Farm Players22
Salary Commitment
Year 12 : $1,981,582
Year 13 : $961,582
Year 14 : $429,082
Year 15 : $110,000
Salary Average Commitment
Year 12 : $1,981,582
Year 13 : $961,582
Year 14 : $429,082
Year 15 : $110,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Centre
Level 1: 6000 - $100 - 5 662 - 94,37%
Level 2: 5000 - $60 - 4 664 - 93,28%
Level 3: 2000 - $35 - 1 895 - 94,77%
Level 4: 4000 - $25 - 3 823 - 95,58%
Luxury : 1000 - $200 - 946 - 94,59%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 991 - 94,39%
Average Income per Game$1,197,149
Year to Date Revenue$43,097,350

Expense

Pro Players Total Salaries$62,332,499
Farm Players Total Salaries$630,083
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,249,232
Farm Year To Date Expenses$793,391
Pro Salary Cap To Date$53,678,329
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,985,743
Pro Remaining Season Days21
Pro Expenses Per Days$329,857
Pro Estimated Expenses$6,926,997
Farm Remaining Season Days21
Farm Expenses Per Days$3,282
Farm Estimated Expenses$68,922
Estimated Season Expenses$6,995,919
Season Salary Cap$62,332,499
Estimate Under Maximum Salary Cap of $82,500,000$20,167,501
Estimate Over Minimum Salary Cap of $61,000,000 $1,332,499
Current Bank Account$953,866,395
Projected Bank Account$952,856,219

Pro Players Salaries

Nicklas Backstrom $9,200,000 (3)
Torey Krug $6,500,000 (5)
Jordan Binnington $6,000,000 (5)
Erik Johnson $6,000,000 (1)
Nate Schmidt $5,950,000 (3)
Kyle Palmieri $5,000,000 (3)
Kevin Labanc (Out of Payroll) $4,725,000 (2)
Matt Grzelcyk $3,687,500 (2)
Chris Driedger $3,500,000 (2)
Radim Simek $2,250,000 (2)
Ryan Reaves $1,750,000 (1)
Alexander Edler $1,500,000 (1)
Shane Pinto $1,325,000 (1)
Martin Kaut $1,288,333 (1)
Justin Barron $1,158,333 (2)
Arthur Kaliyev $1,035,833 (2)
Pyotr Kochetkov (Out of Payroll) $925,000 (1)
John-Jason Peterka $894,167 (3)
Olle Lycksell $875,000 (1)
Nolan Foote $863,333 (2)
Alex Limoges $780,000 (1)
Brandon Biro $762,500 (2)
Austin Czarnik $762,500 (2)
Logan Brown $750,000 (1)
Scott Harrington (Out of Payroll) $750,000 (1)
Rocco Grimaldi $500,000 (1)
Total Pro Players26
Salary Commitment
Year 12 : $68,732,499
Year 13 : $52,289,166
Year 14 : $33,544,167
Year 15 : $12,500,000
Salary Average Commitment
Year 12 : $68,732,499
Year 13 : $52,289,166
Year 14 : $33,544,167
Year 15 : $12,500,000
Salary Cap with 1 Way Contract
Year 12 : $68,732,499
Year 13 : $52,289,166
Year 14 : $33,544,167
Year 15 : $12,500,000

Farm Players Salaries

Karl Henriksson $92,500 (2)
Samuel Poulin $86,333 (2)
Tyler Wotherspoon $76,250 (2)
Ryan Dzingel $75,000 (1)
Luke Witkowski $75,000 (1)
Mason Geertsen $75,000 (1)
Paul Thompson $50,000 (1)
Tyler Sikura $50,000 (1)
Matt Bartkowski $50,000 (1)
Total Farm Players9
Salary Commitment
Year 12 : $630,083
Year 13 : $255,083
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $630,083
Year 13 : $255,083
Year 14 : $0
Year 15 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5 710 - 95,17%
Level 2: 5000 - $60 - 4 683 - 93,66%
Level 3: 2000 - $35 - 1 868 - 93,41%
Level 4: 4000 - $25 - 3 798 - 94,94%
Luxury : 1000 - $200 - 946 - 94,61%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 005 - 94,47%
Average Income per Game$1,201,546
Year to Date Revenue$42,054,100

Expense

Pro Players Total Salaries$75,410,833
Farm Players Total Salaries$2,366,169
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,593,411
Farm Year To Date Expenses$2,162,489
Pro Salary Cap To Date$64,530,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,209,274
Pro Remaining Season Days21
Pro Expenses Per Days$397,452
Pro Estimated Expenses$8,346,492
Farm Remaining Season Days21
Farm Expenses Per Days$12,324
Farm Estimated Expenses$258,804
Estimated Season Expenses$8,605,296
Season Salary Cap$75,410,833
Estimate Under Maximum Salary Cap of $82,500,000$7,089,167
Estimate Over Minimum Salary Cap of $61,000,000 $14,410,833
Current Bank Account$918,383,266
Projected Bank Account$916,987,244

Pro Players Salaries

Brendan Gallagher $6,500,000 (5)
Jordan Staal $6,000,000 (1)
Adrian Kempe $5,500,000 (4)
Jack Campbell $5,000,000 (5)
TJ Brodie $5,000,000 (2)
Rasmus Andersson $4,550,000 (4)
Christopher Tanev $4,500,000 (2)
Damon Severson $4,166,666 (1)
Robby Fabbri $4,000,000 (3)
Nick Foligno $3,800,000 (1)
Kirby Dach $3,362,500 (4)
Marcus Foligno $3,100,000 (2)
Craig Smith $3,100,000 (1)
Erik Cernak $2,950,000 (1)
Mackenzie Blackwood $2,800,000 (1)
Sean Walker $2,650,000 (2)
Dylan Guenther $1,744,167 (3)
Matt Martin $1,500,000 (2)
Travis Dermott $1,500,000 (1)
Mattias Janmark $1,250,000 (1)
Oskari Salminen $925,000 (2)
Juuso Parssinen (Out of Payroll) $925,000 (2)
Brad Malone $762,500 (2)
Jonas Johansson (Out of Payroll) $750,000 (1)
Andreas Englund $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $77,085,833
Year 13 : $50,019,167
Year 14 : $30,656,667
Year 15 : $24,912,500
Salary Average Commitment
Year 12 : $77,085,833
Year 13 : $50,019,167
Year 14 : $30,656,667
Year 15 : $24,912,500
Salary Cap with 1 Way Contract
Year 12 : $77,085,833
Year 13 : $50,019,167
Year 14 : $30,656,667
Year 15 : $24,912,500

Farm Players Salaries

Dylan Holloway $144,167 (2)
Kevin Rooney $130,000 (2)
Tobias Bjornfot $105,250 (1)
Joel Kiviranta $105,000 (1)
Kurtis MacDermid $98,750 (2)
Drew Helleson $92,500 (3)
Andre Lee $92,500 (2)
Tyrel Bauer $92,500 (3)
Nick Perbix $92,500 (1)
John Beecher $92,500 (3)
Henri Nikkanen $92,500 (3)
Samuel Helenius $90,250 (3)
Matthew Robertson $89,667 (2)
Yan Kuznetsov $89,417 (2)
Riley Sutter $87,167 (1)
Jakub Lauko $87,167 (1)
Alexander Pashin $82,667 (3)
Joseph Woll $76,667 (3)
Gabriel Carlsson $75,000 (1)
Dylan Sikura $75,000 (1)
Evgeny Svechnikov $75,000 (1)
Kevin Stenlund $75,000 (1)
Justin Kirkland $75,000 (1)
William Lagesson $75,000 (1)
Brandon Baddock $75,000 (1)
Zach Senyshyn $50,000 (1)
Tim Schaller $50,000 (1)
Total Farm Players27
Salary Commitment
Year 12 : $2,366,169
Year 13 : $1,264,085
Year 14 : $619,584
Year 15 : $0
Salary Average Commitment
Year 12 : $2,366,169
Year 13 : $1,264,085
Year 14 : $619,584
Year 15 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5 660 - 94,33%
Level 2: 5000 - $60 - 4 758 - 95,17%
Level 3: 2000 - $35 - 1 892 - 94,62%
Level 4: 4000 - $25 - 3 801 - 95,02%
Luxury : 1000 - $200 - 947 - 94,65%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17 058 - 94,77%
Average Income per Game$1,202,069
Year to Date Revenue$45,678,620

Expense

Pro Players Total Salaries$65,100,000
Farm Players Total Salaries$1,057,416
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,576,167
Farm Year To Date Expenses$808,612
Pro Salary Cap To Date$60,949,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,606,207
Pro Remaining Season Days21
Pro Expenses Per Days$339,583
Pro Estimated Expenses$7,131,243
Farm Remaining Season Days21
Farm Expenses Per Days$5,507
Farm Estimated Expenses$115,647
Estimated Season Expenses$7,246,890
Season Salary Cap$65,100,000
Estimate Under Maximum Salary Cap of $82,500,000$17,400,000
Estimate Over Minimum Salary Cap of $61,000,000 $4,100,000
Current Bank Account$941,565,456
Projected Bank Account$937,924,773

Pro Players Salaries

Marc-Edouard Vlasic $7,000,000 (4)
John Klingberg (Out of Payroll) $7,000,000 (1)
John Gibson $6,400,000 (5)
Kyle Okposo $6,000,000 (1)
Jonathan Quick $5,800,000 (1)
Jonathan Drouin $5,500,000 (1)
Jaden Schwartz $5,500,000 (4)
Petr Mrazek $3,800,000 (2)
Zack Kassian $3,200,000 (2)
Oskar Sundqvist $2,750,000 (1)
Zach Whitecloud $2,750,000 (6)
Adam Erne $2,100,000 (1)
Matthew Beniers $1,850,000 (2)
Isac Lundestrom $1,800,000 (2)
Jamie Drysdale $1,775,000 (1)
Vinnie Hinostroza $1,700,000 (1)
Brett Howden $1,500,000 (1)
Nils Hoglander $1,125,000 (1)
Zach Bogosian $850,000 (2)
Egor Sokolov $850,000 (1)
Calvin De Haan $850,000 (1)
Josh Mahura $750,000 (1)
Adam Gaudette $750,000 (1)
Dylan Blujus $500,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $72,100,000
Year 13 : $33,150,000
Year 14 : $21,650,000
Year 15 : $21,650,000
Salary Average Commitment
Year 12 : $72,100,000
Year 13 : $33,150,000
Year 14 : $21,650,000
Year 15 : $21,650,000
Salary Cap with 1 Way Contract
Year 12 : $72,100,000
Year 13 : $33,150,000
Year 14 : $21,650,000
Year 15 : $21,650,000

Farm Players Salaries

Yaroslav Askarov $177,500 (3)
Marco Rossi $171,333 (3)
Hendrix Lapierre $110,583 (3)
Carter Savoie $92,500 (2)
Nils Aman $92,500 (2)
Helge Grans $90,250 (3)
Oskar Olausson $89,417 (3)
Tyler Tullio $83,333 (3)
Matthew Phillips $75,000 (1)
Mason Shaw $75,000 (1)
Total Farm Players10
Salary Commitment
Year 12 : $1,057,416
Year 13 : $907,416
Year 14 : $722,416
Year 15 : $0
Salary Average Commitment
Year 12 : $1,057,416
Year 13 : $907,416
Year 14 : $722,416
Year 15 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5 649 - 94,16%
Level 2: 5000 - $60 - 4 727 - 94,55%
Level 3: 2000 - $35 - 1 897 - 94,83%
Level 4: 4000 - $25 - 3 767 - 94,19%
Luxury : 1000 - $200 - 940 - 93,99%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %16 981 - 94,34%
Average Income per Game$1,197,123
Year to Date Revenue$41,899,295

Expense

Pro Players Total Salaries$79,732,297
Farm Players Total Salaries$1,359,499
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,276,553
Farm Year To Date Expenses$1,332,275
Pro Salary Cap To Date$69,887,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,182,736
Pro Remaining Season Days21
Pro Expenses Per Days$420,481
Pro Estimated Expenses$8,830,101
Farm Remaining Season Days21
Farm Expenses Per Days$7,081
Farm Estimated Expenses$148,701
Estimated Season Expenses$8,978,802
Season Salary Cap$79,732,297
Estimate Under Maximum Salary Cap of $82,500,000$2,767,703
Estimate Over Minimum Salary Cap of $61,000,000 $18,732,297
Current Bank Account$911,187,621
Projected Bank Account$909,391,555

Pro Players Salaries

Alex Ovechkin $9,500,000 (4)
Evgeny Kuznetsov $7,800,000 (3)
Brayden Schenn $6,500,000 (6)
Jonas Brodin $6,000,000 (6)
Andrew Copp $5,625,000 (5)
Alec Martinez (Out of Payroll) $5,250,000 (2)
J.T. Miller $5,250,000 (1)
Tom Wilson $5,166,667 (2)
Ben Chiarot $4,750,000 (4)
Tristan Jarry $3,500,000 (1)
Cody Ceci $3,250,000 (3)
Tanner Pearson $3,250,000 (2)
Nicholas Paul $3,150,000 (7)
Jordan Kyrou $2,800,000 (1)
Philippe Myers $2,550,000 (1)
Tyson Jost $2,000,000 (1)
Alex Goligoski $2,000,000 (2)
Jesper Wallstedt $1,350,000 (3)
Andrew Cogliano $1,250,000 (1)
Anthony Stolarz $950,000 (1)
Zach Aston-Reese $840,630 (1)
Will Butcher $750,000 (1)
Ryan Murray $750,000 (1)
Denis Malgin $750,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $84,982,297
Year 13 : $63,591,667
Year 14 : $47,925,000
Year 15 : $35,525,000
Salary Average Commitment
Year 12 : $84,982,297
Year 13 : $63,591,667
Year 14 : $47,925,000
Year 15 : $35,525,000
Salary Cap with 1 Way Contract
Year 12 : $84,982,297
Year 13 : $63,591,667
Year 14 : $47,925,000
Year 15 : $35,525,000

Farm Players Salaries

Samuel Walker $92,500 (2)
Jakub Galvas $92,500 (1)
Simon Holmstrom $86,333 (2)
Tyson Kozak $85,000 (3)
Tuukka Tieksola $84,333 (2)
Ben McCartney $81,333 (2)
Joe Snively $80,000 (2)
Connor Dewar $80,000 (2)
Greg McKegg $76,250 (2)
Dennis Cholowski $76,250 (2)
Scott Perunovich $75,000 (1)
Jack Ahcan $75,000 (1)
John Leonard $75,000 (1)
Sean Day $75,000 (1)
Trey Fix-Wolansky $75,000 (1)
Cole Cassels $50,000 (1)
Brendan Perlini $50,000 (1)
Brandon Hickey $50,000 (1)
Total Farm Players18
Salary Commitment
Year 12 : $1,359,499
Year 13 : $741,999
Year 14 : $85,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,359,499
Year 13 : $741,999
Year 14 : $85,000
Year 15 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Air Canada
Level 1: 6000 - $100 - 5 666 - 94,44%
Level 2: 5000 - $60 - 4 761 - 95,22%
Level 3: 2000 - $35 - 1 896 - 94,81%
Level 4: 4000 - $25 - 3 749 - 93,73%
Luxury : 1000 - $200 - 935 - 93,51%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 008 - 94,49%
Average Income per Game$1,199,434
Year to Date Revenue$43,179,625

Expense

Pro Players Total Salaries$74,383,333
Farm Players Total Salaries$2,358,082
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,193,309
Farm Year To Date Expenses$2,122,056
Pro Salary Cap To Date$65,256,354
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,997,170
Pro Remaining Season Days21
Pro Expenses Per Days$392,622
Pro Estimated Expenses$8,245,062
Farm Remaining Season Days21
Farm Expenses Per Days$12,282
Farm Estimated Expenses$257,922
Estimated Season Expenses$8,502,984
Season Salary Cap$73,558,333
Estimate Under Maximum Salary Cap of $82,500,000$8,941,667
Estimate Over Minimum Salary Cap of $61,000,000 $12,558,333
Current Bank Account$914,244,812
Projected Bank Account$911,738,998

Pro Players Salaries

John Tavares $11,000,000 (3)
Mikko Rantanen $9,250,000 (3)
Nico Hischier $7,250,000 (5)
Adam Pelech $5,750,000 (7)
Jason Zucker $5,500,000 (1)
Yanni Gourde $5,166,666 (3)
Noah Hanifin $4,950,000 (2)
Ryan Graves $3,166,667 (1)
Jeff Carter $3,125,000 (2)
Anthony Duclair $3,000,000 (2)
Erik Haula $2,375,000 (1)
Anders Bjork $1,600,000 (1)
Conor Sheary $1,500,000 (1)
Tage Thompson $1,400,000 (1)
Rasmus Sandin $1,400,000 (2)
Morgan Geekie $1,400,000 (1)
Brendan Smith $1,100,000 (2)
Anton Stralman $1,000,000 (1)
Nathan Bastian $825,000 (1)
Dustin Wolf (Out of Payroll) $825,000 (2)
Libor Hajek $800,000 (1)
Collin Delia $750,000 (1)
Stuart Skinner $750,000 (1)
Riley Nash $500,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $74,383,333
Year 13 : $52,816,666
Year 14 : $38,416,666
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $74,383,333
Year 13 : $52,816,666
Year 14 : $38,416,666
Year 15 : $13,000,000
Salary Cap with 1 Way Contract
Year 12 : $74,383,333
Year 13 : $52,816,666
Year 14 : $38,416,666
Year 15 : $13,000,000

Farm Players Salaries

Anton Khudobin $333,333 (1)
Peyton Krebs $127,583 (2)
Austin Wagner $113,333 (1)
Filip Lindberg $92,500 (1)
Tim Berni $92,500 (1)
Samuel Bolduc $92,500 (1)
Filip Hallander $91,333 (1)
Samuel Knazko $90,250 (3)
Jared McIsaac $89,667 (1)
Pontus Holmberg $82,750 (1)
Keith Petruzzelli $81,750 (2)
Connor Corcoran $81,333 (1)
Robin Salo $80,000 (2)
Hunter Drew $79,333 (1)
Philip Kemp $78,667 (1)
Beck Malenstyn $76,250 (2)
Marian Studenic $75,000 (1)
Mackenzie MacEachern $75,000 (1)
Drew O'Connor $75,000 (1)
Clark Bishop $75,000 (1)
Alexander Nylander $75,000 (1)
Austin Poganski $75,000 (1)
Alex True $75,000 (1)
Tanner Kaspick $50,000 (1)
Hudson Elynuik $50,000 (1)
Ryan Jones $50,000 (1)
Total Farm Players26
Salary Commitment
Year 12 : $2,358,082
Year 13 : $455,833
Year 14 : $90,250
Year 15 : $0
Salary Average Commitment
Year 12 : $2,358,082
Year 13 : $455,833
Year 14 : $90,250
Year 15 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5 646 - 94,10%
Level 2: 5000 - $60 - 4 792 - 95,85%
Level 3: 2000 - $35 - 1 899 - 94,96%
Level 4: 4000 - $25 - 3 801 - 95,03%
Luxury : 1000 - $200 - 945 - 94,51%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 084 - 94,91%
Average Income per Game$1,202,661
Year to Date Revenue$42,093,130

Expense

Pro Players Total Salaries$61,186,333
Farm Players Total Salaries$842,000
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,878,280
Farm Year To Date Expenses$813,477
Pro Salary Cap To Date$56,479,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,215,965
Pro Remaining Season Days21
Pro Expenses Per Days$319,200
Pro Estimated Expenses$6,703,200
Farm Remaining Season Days21
Farm Expenses Per Days$4,385
Farm Estimated Expenses$92,085
Estimated Season Expenses$6,795,285
Season Salary Cap$61,186,333
Estimate Under Maximum Salary Cap of $82,500,000$21,313,667
Estimate Over Minimum Salary Cap of $61,000,000 $186,333
Current Bank Account$956,396,901
Projected Bank Account$956,817,581

Pro Players Salaries

Mitchell Marner $10,903,000 (3)
Miro Heiskanen $8,450,000 (7)
Neal Pionk $5,875,000 (3)
Travis Konecny $5,500,000 (3)
Ville Husso $4,750,000 (3)
Nicolas Roy $3,000,000 (5)
Robert Thomas $2,800,000 (1)
Jeremy Lauzon $2,000,000 (4)
Niko Mikkola $1,900,000 (1)
Dylan Cozens $1,744,167 (1)
Samuel Blais $1,525,000 (1)
Victor Soderstrom $1,523,333 (2)
Ty Dellandrea $1,400,833 (1)
Seth Jarvis $1,394,167 (2)
Cam York $1,308,333 (1)
Ryan Lomberg $800,000 (2)
Devin Cooley $787,500 (1)
Parker Kelly $762,500 (2)
Calvin Pickard $762,500 (2)
Gemel Smith $750,000 (1)
Michael Stone $750,000 (1)
Christian Wolanin $750,000 (1)
Alexey Toropchenko $750,000 (1)
Cory Conacher $500,000 (1)
Adam Cracknell $500,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $61,186,333
Year 13 : $45,720,500
Year 14 : $40,478,000
Year 15 : $13,450,000
Salary Average Commitment
Year 12 : $61,186,333
Year 13 : $45,720,500
Year 14 : $40,478,000
Year 15 : $13,450,000
Salary Cap with 1 Way Contract
Year 12 : $61,186,333
Year 13 : $45,720,500
Year 14 : $40,478,000
Year 15 : $13,450,000

Farm Players Salaries

Oskari Laaksonen $92,500 (1)
Danila Zhuravlyov $92,500 (2)
Blake McLaughlin $92,500 (2)
Cameron Crotty $92,500 (1)
Curtis Douglas $83,750 (2)
Seth Barton $83,250 (1)
Collin Adams $80,000 (1)
Matt Tennyson $75,000 (1)
David Farrance $50,000 (1)
Gabriel Bourque $50,000 (1)
Brendan Warren $50,000 (1)
Total Farm Players11
Salary Commitment
Year 12 : $842,000
Year 13 : $268,750
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $842,000
Year 13 : $268,750
Year 14 : $0
Year 15 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5 657 - 94,28%
Level 2: 5000 - $60 - 4 695 - 93,89%
Level 3: 2000 - $35 - 1 892 - 94,61%
Level 4: 4000 - $25 - 3 789 - 94,72%
Luxury : 1000 - $200 - 940 - 94,00%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 973 - 94,29%
Average Income per Game$1,196,321
Year to Date Revenue$43,067,545

Expense

Pro Players Total Salaries$82,150,000
Farm Players Total Salaries$1,278,750
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,669,638
Farm Year To Date Expenses$1,278,694
Pro Salary Cap To Date$69,486,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,981,603
Pro Remaining Season Days21
Pro Expenses Per Days$433,073
Pro Estimated Expenses$9,094,533
Farm Remaining Season Days21
Farm Expenses Per Days$6,660
Farm Estimated Expenses$139,860
Estimated Season Expenses$9,234,393
Season Salary Cap$82,150,000
Estimate Under Maximum Salary Cap of $82,500,000$350,000
Estimate Over Minimum Salary Cap of $61,000,000 $21,150,000
Current Bank Account$911,827,385
Projected Bank Account$908,574,595

Pro Players Salaries

Aaron Ekblad $7,500,000 (3)
Evgeni Malkin $6,100,000 (4)
Jacob Markstrom $6,000,000 (4)
Pierre-Luc Dubois $6,000,000 (1)
Josh Anderson $5,500,000 (5)
Brady Skjei $5,250,000 (2)
Rickard Rakell $5,000,000 (6)
David Perron $4,750,000 (2)
Tyson Barrie $4,500,000 (2)
Nick Leddy $4,000,000 (4)
Pavel Zacha $3,500,000 (1)
J.T. Compher $3,500,000 (1)
Adam Lowry $3,250,000 (4)
Max Domi $3,000,000 (1)
Anton Forsberg $2,750,000 (3)
Nick Jensen $2,500,000 (1)
Nick Bonino $2,050,000 (1)
Tyler Motte $1,350,000 (1)
Caleb Jones $1,350,000 (1)
Mattias Samuelsson $925,000 (1)
Nick Bjugstad $900,000 (1)
Josh Archibald $900,000 (1)
Dakota Joshua $825,000 (2)
Alex Chiasson $750,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $82,150,000
Year 13 : $55,425,000
Year 14 : $40,100,000
Year 15 : $29,850,000
Salary Average Commitment
Year 12 : $82,150,000
Year 13 : $55,425,000
Year 14 : $40,100,000
Year 15 : $29,850,000
Salary Cap with 1 Way Contract
Year 12 : $82,150,000
Year 13 : $55,425,000
Year 14 : $40,100,000
Year 15 : $29,850,000

Farm Players Salaries

Max Jones $129,500 (2)
Ty Emberson $92,500 (1)
Jesse Ylonen $92,500 (1)
Hunter Skinner $92,500 (2)
Lukas Svejkovsky $92,500 (3)
Ruslan Iskhakov $92,500 (2)
Matej Blumel $92,500 (2)
Ryan Suzuki $86,333 (2)
Dustin Tokarski $77,500 (1)
Liam O'Brien $77,500 (2)
Jonas Rondbjerg $76,667 (3)
Matt Kiersted $76,250 (2)
Zachary Fucale $75,000 (1)
Derrick Pouliot $75,000 (1)
Mitchell Heard $50,000 (1)
Total Farm Players15
Salary Commitment
Year 12 : $1,278,750
Year 13 : $816,250
Year 14 : $169,167
Year 15 : $0
Salary Average Commitment
Year 12 : $1,278,750
Year 13 : $816,250
Year 14 : $169,167
Year 15 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5 670 - 94,50%
Level 2: 5000 - $60 - 4 686 - 93,73%
Level 3: 2000 - $35 - 1 877 - 93,83%
Level 4: 4000 - $25 - 3 837 - 95,91%
Luxury : 1000 - $200 - 949 - 94,94%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 019 - 94,55%
Average Income per Game$1,199,688
Year to Date Revenue$44,388,440

Expense

Pro Players Total Salaries$80,090,000
Farm Players Total Salaries$2,332,361
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,529,542
Farm Year To Date Expenses$2,114,308
Pro Salary Cap To Date$66,325,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,798,750
Pro Remaining Season Days21
Pro Expenses Per Days$417,656
Pro Estimated Expenses$8,770,776
Farm Remaining Season Days21
Farm Expenses Per Days$12,148
Farm Estimated Expenses$255,108
Estimated Season Expenses$9,025,884
Season Salary Cap$80,090,000
Estimate Under Maximum Salary Cap of $82,500,000$2,410,000
Estimate Over Minimum Salary Cap of $61,000,000 $19,090,000
Current Bank Account$947,005,271
Projected Bank Account$942,778,137

Pro Players Salaries

Blake Wheeler $8,250,000 (2)
Colton Parayko $6,500,000 (8)
William Karlsson $5,900,000 (5)
Ryan Nugent-Hopkins $5,125,000 (7)
Linus Ullmark $5,000,000 (3)
Drake Batherson $4,975,000 (5)
Ilya Mikheyev $4,750,000 (4)
Carter Verhaeghe $4,166,667 (3)
Lars Eller $3,500,000 (1)
Brandon Montour $3,500,000 (2)
Radek Faksa $3,250,000 (3)
Jordan Greenway $3,000,000 (3)
Ian Cole $3,000,000 (1)
Brayden McNabb $2,850,000 (3)
Casey Cizikas $2,500,000 (5)
Alexander Barabanov $2,500,000 (2)
Yegor Sharangovich $2,000,000 (1)
Colin Miller $1,850,000 (2)
Yakov Trenin $1,700,000 (2)
Kirill Marchenko $1,562,500 (2)
Scott Mayfield $1,450,000 (1)
Patrick Maroon $1,000,000 (2)
Akira Schmid (Out of Payroll) $925,000 (2)
Calen Addison $910,833 (1)
Luke Schenn $850,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $81,015,000
Year 13 : $69,304,167
Year 14 : $48,016,667
Year 15 : $29,750,000
Salary Average Commitment
Year 12 : $81,015,000
Year 13 : $69,304,167
Year 14 : $48,016,667
Year 15 : $29,750,000
Salary Cap with 1 Way Contract
Year 12 : $81,015,000
Year 13 : $69,304,167
Year 14 : $48,016,667
Year 15 : $29,750,000

Farm Players Salaries

Ivan Morozov $156,250 (2)
Charlie Lindgren $110,000 (3)
Dylan Gambrell $95,000 (1)
Jaxson Stauber $92,500 (2)
Logan Hutsko $92,500 (1)
Lauri Pajuniemi $92,500 (1)
Reilly Walsh $92,500 (1)
Joel Hofer $91,083 (1)
Daemon Hunt $90,250 (3)
Jan Jenik $90,250 (1)
Kevin Bahl $90,250 (1)
Riley Damiani $89,167 (1)
Axel Andersson $87,167 (1)
Angus Crookshank $83,833 (2)
Ilya Solovyov $82,833 (2)
William Villeneuve $81,778 (3)
Filip Kral $81,000 (1)
Wade Allison $78,500 (2)
David Gustafsson $77,500 (2)
Seth Griffith $76,250 (2)
Tanner Laczynski $76,250 (2)
Mac Hollowell $75,000 (1)
Ivan Prosvetov $75,000 (1)
Ben Harpur $75,000 (1)
Fredrik Olofsson $75,000 (1)
Kyle Keyser $75,000 (1)
Vasili Ponomaryov $50,000 (1)
Total Farm Players27
Salary Commitment
Year 12 : $2,332,361
Year 13 : $1,005,944
Year 14 : $282,028
Year 15 : $0
Salary Average Commitment
Year 12 : $2,332,361
Year 13 : $1,005,944
Year 14 : $282,028
Year 15 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5 673 - 94,55%
Level 2: 5000 - $60 - 4 725 - 94,50%
Level 3: 2000 - $35 - 1 903 - 95,14%
Level 4: 4000 - $25 - 3 758 - 93,95%
Luxury : 1000 - $200 - 942 - 94,17%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 001 - 94,45%
Average Income per Game$1,199,717
Year to Date Revenue$44,389,520

Expense

Pro Players Total Salaries$82,206,083
Farm Players Total Salaries$919,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,239,687
Farm Year To Date Expenses$780,562
Pro Salary Cap To Date$72,124,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,798,867
Pro Remaining Season Days21
Pro Expenses Per Days$433,365
Pro Estimated Expenses$9,100,665
Farm Remaining Season Days21
Farm Expenses Per Days$4,789
Farm Estimated Expenses$100,569
Estimated Season Expenses$9,201,234
Season Salary Cap$81,472,750
Estimate Under Maximum Salary Cap of $82,500,000$1,027,250
Estimate Over Minimum Salary Cap of $61,000,000 $20,472,750
Current Bank Account$929,015,802
Projected Bank Account$924,613,435

Pro Players Salaries

Alex Pietrangelo $8,800,000 (5)
Leon Draisaitl $8,500,000 (3)
Mika Zibanejad $8,500,000 (8)
Sebastian Aho $8,460,250 (2)
Mattias Ekholm $6,250,000 (4)
Thatcher Demko $5,000,000 (4)
Anthony Deangelo $5,000,000 (2)
Conor Garland $4,950,000 (4)
Victor Olofsson $4,750,000 (2)
Jake McCabe $4,000,000 (3)
Joel Edmundson $3,500,000 (2)
Radko Gudas $2,500,000 (1)
Ethan Bear $2,200,000 (1)
Jesper Fast $2,000,000 (1)
Travis Boyd $1,750,000 (2)
Eetu Luostarinen $1,500,000 (2)
Lukas Sedlak $800,000 (1)
AJ Greer $762,500 (2)
Drake Caggiula $750,000 (1)
Joey Daccord $750,000 (1)
Axel Jonsson-Fjallby $750,000 (1)
Connor Ingram (Out of Payroll) $733,333 (1)
Total Pro Players22
Salary Commitment
Year 12 : $82,206,083
Year 13 : $71,722,750
Year 14 : $46,000,000
Year 15 : $33,500,000
Salary Average Commitment
Year 12 : $82,206,083
Year 13 : $71,722,750
Year 14 : $46,000,000
Year 15 : $33,500,000
Salary Cap with 1 Way Contract
Year 12 : $82,206,083
Year 13 : $71,722,750
Year 14 : $46,000,000
Year 15 : $33,500,000

Farm Players Salaries

Ville Koivunen $90,250 (3)
Ole Julian Bjorgvik Holm $89,667 (3)
Declan Chisholm $82,500 (1)
Tyler Tucker $80,833 (1)
Roland McKeown $76,250 (2)
Olle Eriksson Ek $75,000 (1)
Radim Zohorna $75,000 (1)
Henry Bowlby $75,000 (1)
Carsen Twarynski $75,000 (1)
Kale Howarth $50,000 (1)
Josh Brook $50,000 (1)
Jermaine Loewen $50,000 (1)
Blake Hillman $50,000 (1)
Total Farm Players13
Salary Commitment
Year 12 : $919,500
Year 13 : $256,167
Year 14 : $179,917
Year 15 : $0
Salary Average Commitment
Year 12 : $919,500
Year 13 : $256,167
Year 14 : $179,917
Year 15 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5 597 - 93,28%
Level 2: 5000 - $60 - 4 744 - 94,87%
Level 3: 2000 - $35 - 1 886 - 94,30%
Level 4: 4000 - $25 - 3 785 - 94,62%
Luxury : 1000 - $200 - 952 - 95,22%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %16 964 - 94,24%
Average Income per Game$1,195,380
Year to Date Revenue$41,838,290

Expense

Pro Players Total Salaries$65,851,190
Farm Players Total Salaries$2,192,584
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,750,426
Farm Year To Date Expenses$1,661,596
Pro Salary Cap To Date$65,069,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,172,278
Pro Remaining Season Days21
Pro Expenses Per Days$345,579
Pro Estimated Expenses$7,257,159
Farm Remaining Season Days21
Farm Expenses Per Days$11,420
Farm Estimated Expenses$239,820
Estimated Season Expenses$7,496,979
Season Salary Cap$65,851,190
Estimate Under Maximum Salary Cap of $82,500,000$16,648,810
Estimate Over Minimum Salary Cap of $61,000,000 $4,851,190
Current Bank Account$924,122,580
Projected Bank Account$923,797,879

Pro Players Salaries

Zachary Werenski $9,583,333 (6)
Kevin Hayes $7,142,857 (4)
Max Pacioretty $7,000,000 (1)
Taylor Hall $6,000,000 (3)
Jakub Vrana $5,250,000 (2)
Ryan Strome $5,000,000 (5)
Boone Jenner $3,750,000 (4)
Justin Schultz $3,000,000 (2)
Mike Reilly $3,000,000 (2)
Dante Fabbro $2,400,000 (1)
James Reimer $2,250,000 (1)
Olli Maatta $2,250,000 (1)
Nick Cousins $1,100,000 (2)
Daniil Tarasov $1,050,000 (3)
Robert Bortuzzo $950,000 (2)
Nico Daws $925,000 (2)
Logan Stanley $900,000 (1)
Julien Gauthier $800,000 (1)
Mitchell Stephens $750,000 (1)
Sonny Milano $750,000 (1)
Saku Maenalanen $750,000 (1)
Mathieu Olivier $750,000 (1)
Nate Thompson $500,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $65,851,190
Year 13 : $46,751,190
Year 14 : $32,526,190
Year 15 : $25,476,190
Salary Average Commitment
Year 12 : $65,851,190
Year 13 : $46,751,190
Year 14 : $32,526,190
Year 15 : $25,476,190
Salary Cap with 1 Way Contract
Year 12 : $65,851,190
Year 13 : $46,751,190
Year 14 : $32,526,190
Year 15 : $25,476,190

Farm Players Salaries

Grigori Denisenko $177,500 (1)
William Eklund $174,417 (3)
Chris Wagner $135,000 (1)
Jack Drury $92,500 (2)
Cross Hanas $92,500 (3)
Isaak Phillips $92,500 (2)
Eetu Makiniemi $92,500 (1)
Nikita Okhotiuk $90,500 (2)
Vladislav Kolyachonok $90,500 (2)
Dylan Garand $90,250 (3)
Danila Klimovich $89,417 (3)
Antonio Stranges $89,333 (3)
Vadim Zherenko $84,667 (3)
Viktor Lodin $83,000 (1)
Lukas Rousek $83,000 (1)
Brandon Bussi $82,500 (1)
Nicolas Petan $76,250 (2)
Glenn Gawdin $76,250 (2)
William Lockwood $75,000 (1)
Joe Hicketts $75,000 (1)
Garrett Pilon $75,000 (1)
Connor Bunnaman $75,000 (1)
Tristen Nielsen $50,000 (1)
Cal O'Reilly $50,000 (1)
Total Farm Players24
Salary Commitment
Year 12 : $2,192,584
Year 13 : $1,139,084
Year 14 : $620,584
Year 15 : $0
Salary Average Commitment
Year 12 : $2,192,584
Year 13 : $1,139,084
Year 14 : $620,584
Year 15 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5 677 - 94,62%
Level 2: 5000 - $60 - 4 711 - 94,22%
Level 3: 2000 - $35 - 1 878 - 93,89%
Level 4: 4000 - $25 - 3 792 - 94,79%
Luxury : 1000 - $200 - 946 - 94,62%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 004 - 94,47%
Average Income per Game$1,200,125
Year to Date Revenue$44,404,610

Expense

Pro Players Total Salaries$81,612,973
Farm Players Total Salaries$872,250
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,503,560
Farm Year To Date Expenses$789,765
Pro Salary Cap To Date$69,010,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,800,498
Pro Remaining Season Days21
Pro Expenses Per Days$425,588
Pro Estimated Expenses$8,937,348
Farm Remaining Season Days21
Farm Expenses Per Days$4,543
Farm Estimated Expenses$95,403
Estimated Season Expenses$9,032,751
Season Salary Cap$81,612,973
Estimate Under Maximum Salary Cap of $82,500,000$887,027
Estimate Over Minimum Salary Cap of $61,000,000 $20,612,973
Current Bank Account$928,143,505
Projected Bank Account$923,911,252

Pro Players Salaries

Artemi Panarin $11,642,860 (4)
Auston Matthews $11,640,250 (2)
Darnell Nurse $9,250,000 (8)
Dougie Hamilton $9,000,000 (6)
William Nylander $6,962,366 (2)
Igor Shesterkin $5,666,667 (3)
Tyler Bertuzzi $4,750,000 (1)
Sam Bennett $4,425,000 (3)
Dominik Kubalik $2,500,000 (2)
Artem Zub $2,500,000 (1)
Justin Holl $2,000,000 (1)
Trevor Zegras $1,775,000 (1)
Moritz Seider $1,713,333 (2)
Juuso Valimaki $1,550,000 (1)
Owen Tippett $1,500,000 (2)
Derek Ryan $1,250,000 (1)
Frederick Gaudreau $1,200,000 (1)
Filip Gustavsson $787,500 (1)
Sam Gagner $750,000 (1)
Mark Jankowski $750,000 (1)
Total Pro Players20
Salary Commitment
Year 12 : $81,612,973
Year 13 : $64,300,473
Year 14 : $39,984,524
Year 15 : $29,892,857
Salary Average Commitment
Year 12 : $81,612,972
Year 13 : $64,300,472
Year 14 : $39,984,523
Year 15 : $29,892,857
Salary Cap with 1 Way Contract
Year 12 : $81,612,973
Year 13 : $64,300,473
Year 14 : $39,984,524
Year 15 : $29,892,857

Farm Players Salaries

Ty Smith $126,333 (1)
Justin Sourdif $90,250 (3)
Brian Elliott $90,000 (1)
Roby Jarventie $89,417 (3)
Max McCormick $76,250 (2)
Joseph Cramarossa $75,000 (1)
Brian Pinho $75,000 (1)
James Greenway $50,000 (1)
Cole Clayton $50,000 (1)
Garrett Wilson $50,000 (1)
Mitch Reinke $50,000 (1)
Ethen Frank $50,000 (1)
Total Farm Players12
Salary Commitment
Year 12 : $872,250
Year 13 : $255,917
Year 14 : $179,667
Year 15 : $0
Salary Average Commitment
Year 12 : $872,250
Year 13 : $255,917
Year 14 : $179,667
Year 15 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5 671 - 94,51%
Level 2: 5000 - $60 - 4 695 - 93,91%
Level 3: 2000 - $35 - 1 873 - 93,63%
Level 4: 4000 - $25 - 3 816 - 95,39%
Luxury : 1000 - $200 - 952 - 95,19%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 006 - 94,48%
Average Income per Game$1,200,077
Year to Date Revenue$43,202,760

Expense

Pro Players Total Salaries$80,440,001
Farm Players Total Salaries$1,721,453
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,518,109
Farm Year To Date Expenses$1,592,307
Pro Salary Cap To Date$70,159,102
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,000,383
Pro Remaining Season Days21
Pro Expenses Per Days$419,479
Pro Estimated Expenses$8,809,059
Farm Remaining Season Days21
Farm Expenses Per Days$8,966
Farm Estimated Expenses$188,286
Estimated Season Expenses$8,997,345
Season Salary Cap$80,440,001
Estimate Under Maximum Salary Cap of $82,500,000$2,059,999
Estimate Over Minimum Salary Cap of $61,000,000 $19,440,001
Current Bank Account$909,262,214
Projected Bank Account$906,265,252

Pro Players Salaries

Drew Doughty $11,000,000 (5)
Jamie Benn $9,500,000 (3)
Brent Burns $8,000,000 (3)
Jeff Petry $6,250,000 (3)
Valeri Nichushkin $6,125,000 (8)
T.J. Oshie $5,750,000 (3)
Artturi Lehkonen $4,500,000 (5)
Anthony Beauvillier $4,150,000 (2)
Jake DeBrusk $4,000,000 (2)
Gustav Forsling $2,666,667 (2)
Adam Boqvist $2,600,000 (3)
Pierre Engvall $2,250,000 (1)
Calle Jarnkrok $2,100,000 (4)
Craig Anderson (Out of Payroll) $2,000,000 (1)
Eric Comrie $1,800,000 (2)
Alex Newhook $1,491,667 (1)
Eeli Tolvanen (Out of Payroll) $1,450,000 (2)
Oliver Wahlstrom $1,431,667 (1)
Brendan Lemieux $1,350,000 (1)
Joshua Brown $1,275,000 (2)
Michael Mcleod $975,000 (1)
J.J. Moser $925,000 (2)
Lucas Carlsson $800,000 (1)
Derick Brassard $750,000 (1)
Alex Stalock $750,000 (1)
Total Pro Players25
Salary Commitment
Year 12 : $83,890,001
Year 13 : $72,091,667
Year 14 : $55,825,000
Year 15 : $23,725,000
Salary Average Commitment
Year 12 : $83,890,001
Year 13 : $72,091,667
Year 14 : $55,825,000
Year 15 : $23,725,000
Salary Cap with 1 Way Contract
Year 12 : $83,890,001
Year 13 : $72,091,667
Year 14 : $55,825,000
Year 15 : $23,725,000

Farm Players Salaries

Joseph Veleno $121,292 (1)
Jacob Bernard-Docker $120,833 (1)
Xavier Bourgault $116,750 (3)
Rem Pitlick $110,000 (2)
Ville Heinola $107,583 (2)
Jiri Kulich $95,000 (3)
Samuel Ersson $92,500 (2)
Ryker Evans $92,500 (3)
Samuel Fagemo $91,083 (1)
Jesper Boqvist $87,413 (1)
Walker Duehr $82,750 (1)
Kristian Reichel $77,500 (2)
Xavier Ouellet $76,250 (2)
Patrick Brown $75,000 (1)
Alex Belzile $75,000 (1)
Riley Barber $75,000 (1)
Keith Kinkaid $75,000 (1)
Cole Schneider $50,000 (1)
Adam Clendening $50,000 (1)
Aaron Ness $50,000 (1)
Total Farm Players20
Salary Commitment
Year 12 : $1,721,454
Year 13 : $768,083
Year 14 : $304,250
Year 15 : $0
Salary Average Commitment
Year 12 : $1,721,454
Year 13 : $768,083
Year 14 : $304,250
Year 15 : $0

Senateurs

Senateurs is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5 708 - 95,14%
Level 2: 5000 - $60 - 4 714 - 94,28%
Level 3: 2000 - $35 - 1 905 - 95,23%
Level 4: 4000 - $25 - 3 813 - 95,33%
Luxury : 1000 - $200 - 936 - 93,56%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17 076 - 94,86%
Average Income per Game$1,202,766
Year to Date Revenue$45,705,110

Expense

Pro Players Total Salaries$55,954,166
Farm Players Total Salaries$1,905,278
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,257,301
Farm Year To Date Expenses$1,441,719
Pro Salary Cap To Date$52,639,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,608,298
Pro Remaining Season Days21
Pro Expenses Per Days$296,636
Pro Estimated Expenses$6,229,356
Farm Remaining Season Days21
Farm Expenses Per Days$9,923
Farm Estimated Expenses$208,383
Estimated Season Expenses$6,437,739
Season Salary Cap$55,954,166
Estimate Under Maximum Salary Cap of $82,500,000$26,545,834
Estimate Over Minimum Salary Cap of $61,000,000 -$5,045,834
Current Bank Account$943,335,026
Projected Bank Account$940,505,585

Pro Players Salaries

James van Riemsdyk $7,000,000 (1)
Anders Lee $7,000,000 (4)
Philipp Grubauer (Out of Payroll) $5,900,000 (5)
Patric Hornqvist $5,300,000 (1)
Evgeni Dadonov $5,000,000 (1)
Josh Bailey $5,000,000 (2)
Reilly Smith $5,000,000 (3)
Nikita Zaitsev $4,500,000 (2)
Henri Jokiharju $2,500,000 (2)
Vladislav Namestnikov $2,500,000 (1)
Cole Sillinger $1,633,333 (2)
Keegan Kolesar $1,400,000 (3)
Ryan Donato $1,200,000 (1)
Jordan Harris $1,137,500 (1)
Nathan Clurman $925,000 (1)
Elmer Soderblom $925,000 (3)
Marcus Bjork $925,000 (1)
William Borgen $900,000 (1)
Sebastian AhoD $825,000 (2)
Brad Hunt (Out of Payroll) $762,500 (2)
Chase De Leo $762,500 (2)
Spencer Martin $762,500 (2)
Alex Barre-Boulet $758,333 (2)
Total Pro Players23
Salary Commitment
Year 12 : $62,616,666
Year 13 : $37,729,166
Year 14 : $20,225,000
Year 15 : $12,900,000
Salary Average Commitment
Year 12 : $62,616,666
Year 13 : $37,729,166
Year 14 : $20,225,000
Year 15 : $12,900,000
Salary Cap with 1 Way Contract
Year 12 : $62,616,666
Year 13 : $37,729,166
Year 14 : $20,225,000
Year 15 : $12,900,000

Farm Players Salaries

Alexander Holtz $174,417 (3)
Ronnie Attard $135,000 (1)
Yegor Chinakhov $132,500 (1)
Lucas Edmonds $95,000 (3)
Jacob Christiansen $92,500 (1)
Tyler Angle $92,500 (2)
Alex Beaucage $92,500 (2)
Graeme Clarke $92,500 (2)
Jan Mysak $90,250 (3)
Egor Afanasyev $89,667 (2)
Jakob Pelletier $86,333 (2)
Arturs Silovs $79,611 (2)
Markus Niemelainen $76,250 (2)
Dylan Coghlan $76,250 (1)
Cory Schneider $75,000 (1)
Rourke Chartier $75,000 (1)
Joseph Blandisi $50,000 (1)
Luka Burzan $50,000 (1)
Jack Dougherty $50,000 (1)
Xavier Simoneau $50,000 (1)
Patrick Sieloff $50,000 (1)
Greg Meireles $50,000 (1)
Kyle Rau $50,000 (1)
Total Farm Players23
Salary Commitment
Year 12 : $1,905,278
Year 13 : $969,028
Year 14 : $359,667
Year 15 : $0
Salary Average Commitment
Year 12 : $1,905,278
Year 13 : $969,028
Year 14 : $359,667
Year 15 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5 610 - 93,50%
Level 2: 5000 - $60 - 4 739 - 94,78%
Level 3: 2000 - $35 - 1 889 - 94,47%
Level 4: 4000 - $25 - 3 754 - 93,86%
Luxury : 1000 - $200 - 944 - 94,35%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %16 936 - 94,09%
Average Income per Game$1,194,038
Year to Date Revenue$41,791,330

Expense

Pro Players Total Salaries$81,645,476
Farm Players Total Salaries$1,908,500
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,491,602
Farm Year To Date Expenses$1,734,160
Pro Salary Cap To Date$67,413,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,164,228
Pro Remaining Season Days21
Pro Expenses Per Days$430,445
Pro Estimated Expenses$9,039,345
Farm Remaining Season Days21
Farm Expenses Per Days$9,940
Farm Estimated Expenses$208,740
Estimated Season Expenses$9,248,085
Season Salary Cap$81,645,476
Estimate Under Maximum Salary Cap of $82,500,000$854,524
Estimate Over Minimum Salary Cap of $61,000,000 $20,645,476
Current Bank Account$936,678,438
Projected Bank Account$934,594,581

Pro Players Salaries

Jeff Skinner $9,000,000 (5)
Logan Couture $8,000,000 (5)
Matt Duchene $8,000,000 (4)
Dylan Larkin $6,100,000 (1)
Ondrej Palat $6,000,000 (5)
Esa Lindell $5,800,000 (3)
Jesper Bratt $5,450,000 (1)
Frederik Andersen $4,500,000 (1)
Kevin Shattenkirk $3,900,000 (1)
Dylan Strome $3,500,000 (1)
Alexandar Georgiev $3,400,000 (3)
Colton Sissons $2,857,143 (4)
Jan Rutta $2,750,000 (3)
Ivan Barbashev $2,250,000 (1)
Martin Jones $2,000,000 (1)
Sean Durzi $1,700,000 (2)
Carl Grundstrom $1,300,000 (2)
Trevor Lewis $1,000,000 (1)
Michael Anderson $1,000,000 (1)
Martin Fehervary $880,000 (1)
Taylor Raddysh $758,333 (2)
Kiefer Sherwood $750,000 (1)
Casey Fitzgerald $750,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $81,645,476
Year 13 : $49,565,476
Year 14 : $45,807,143
Year 15 : $33,857,143
Salary Average Commitment
Year 12 : $81,645,476
Year 13 : $49,565,476
Year 14 : $45,807,143
Year 15 : $33,857,143
Salary Cap with 1 Way Contract
Year 12 : $81,645,476
Year 13 : $49,565,476
Year 14 : $45,807,143
Year 15 : $33,857,143

Farm Players Salaries

David Jiricek $195,000 (3)
Simon Edvinsson $177,500 (3)
Isak Rosen $145,000 (3)
Simon Lundmark $92,500 (2)
Josiah Slavin $92,500 (1)
Nathan Legare $90,500 (2)
Nikita Alexandrov $88,000 (2)
Malcolm Subban $85,000 (1)
Devin Shore $85,000 (1)
Brett Leason $77,500 (2)
Andrew Agozzino $77,500 (2)
Byron Froese $76,250 (2)
Paul LaDue $76,250 (2)
Joseph Cecconi $75,000 (1)
Jonah Gadjovich $75,000 (1)
Hudson Fasching $75,000 (1)
Oscar Dansk $75,000 (1)
Trevor Carrick $75,000 (1)
Benjamin Jones $75,000 (1)
Alan Quine $50,000 (1)
Logan Shaw $50,000 (1)
Total Farm Players21
Salary Commitment
Year 12 : $1,908,500
Year 13 : $1,096,000
Year 14 : $517,500
Year 15 : $0
Salary Average Commitment
Year 12 : $1,908,500
Year 13 : $1,096,000
Year 14 : $517,500
Year 15 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5 766 - 96,10%
Level 2: 5000 - $60 - 4 750 - 95,01%
Level 3: 2000 - $35 - 1 891 - 94,56%
Level 4: 4000 - $25 - 3 791 - 94,78%
Luxury : 1000 - $200 - 932 - 93,24%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 131 - 95,17%
Average Income per Game$1,209,060
Year to Date Revenue$43,526,150

Expense

Pro Players Total Salaries$73,368,333
Farm Players Total Salaries$1,744,811
Coaches Total Salaries$100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,885,115
Farm Year To Date Expenses$1,794,613
Pro Salary Cap To Date$69,529,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,045,299
Pro Remaining Season Days21
Pro Expenses Per Days$382,648
Pro Estimated Expenses$8,035,608
Farm Remaining Season Days21
Farm Expenses Per Days$9,088
Farm Estimated Expenses$190,848
Estimated Season Expenses$8,226,456
Season Salary Cap$73,368,333
Estimate Under Maximum Salary Cap of $82,500,000$9,131,667
Estimate Over Minimum Salary Cap of $61,000,000 $12,368,333
Current Bank Account$912,842,377
Projected Bank Account$910,661,220

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Tomas Hertl $8,137,500 (8)
Kevin Fiala $7,875,000 (7)
Mats Zuccarello $6,000,000 (2)
Nick Schmaltz (Out of Payroll) $5,850,000 (4)
Jesperi Kotkaniemi $4,820,000 (8)
Jakob Chychrun $4,600,000 (3)
Josh Manson $4,500,000 (4)
John Marino $4,400,000 (5)
Lawson Crouse $4,300,000 (5)
David Savard $3,500,000 (3)
Brandon Tanev $3,500,000 (3)
Miles Wood $3,200,000 (1)
Derek Forbort $3,000,000 (2)
Tomas Nosek $1,750,000 (1)
Steven Lorentz $1,050,000 (2)
Jeremy Swayman $1,050,000 (1)
Corey Perry $1,000,000 (1)
Arvid Holm $873,333 (1)
Chad Ruhwedel $800,000 (2)
Adam Ruzicka $762,500 (2)
Erik Kallgren (Out of Payroll) $750,000 (1)
Matthew Murray (Out of Payroll) $750,000 (1)
Total Pro Players23
Salary Commitment
Year 12 : $80,718,333
Year 13 : $71,345,000
Year 14 : $51,482,500
Year 15 : $39,882,500
Salary Average Commitment
Year 12 : $80,718,333
Year 13 : $71,345,000
Year 14 : $51,482,500
Year 15 : $39,882,500
Salary Cap with 1 Way Contract
Year 12 : $80,718,333
Year 13 : $71,345,000
Year 14 : $51,482,500
Year 15 : $39,882,500

Farm Players Salaries

Joakim Kemell $145,000 (3)
Ryan Merkley $116,333 (1)
Layton Ahac $92,500 (2)
Chase Pearson $91,783 (1)
Nick Abruzzese $85,000 (1)
Gustav Lindstrom $85,000 (1)
Timur Ibragimov $82,000 (1)
Arshdeep Bains $81,667 (3)
Mikhail Abramov $80,944 (2)
Blake Murray $79,167 (2)
Aidan Dudas $79,167 (1)
Spencer Smallman $76,250 (2)
Kyle Burroughs $75,000 (1)
Gavin Bayreuther $75,000 (1)
Noah Juulsen $75,000 (1)
Shane Bowers $75,000 (1)
Tim Gettinger $75,000 (1)
Cam Dineen $75,000 (1)
Brett Seney $75,000 (1)
C.J. Smith $75,000 (1)
Andrew Nielsen $50,000 (1)
Total Farm Players21
Salary Commitment
Year 12 : $1,744,811
Year 13 : $555,528
Year 14 : $226,667
Year 15 : $0
Salary Average Commitment
Year 12 : $1,744,811
Year 13 : $555,528
Year 14 : $226,667
Year 15 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5 608 - 93,47%
Level 2: 5000 - $60 - 4 716 - 94,32%
Level 3: 2000 - $35 - 1 878 - 93,89%
Level 4: 4000 - $25 - 3 795 - 94,88%
Luxury : 1000 - $200 - 957 - 95,70%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %16 954 - 94,19%
Average Income per Game$1,195,787
Year to Date Revenue$43,048,340

Expense

Pro Players Total Salaries$70,430,134
Farm Players Total Salaries$1,768,750
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,487,798
Farm Year To Date Expenses$1,724,950
Pro Salary Cap To Date$61,933,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,978,936
Pro Remaining Season Days21
Pro Expenses Per Days$372,032
Pro Estimated Expenses$7,812,672
Farm Remaining Season Days21
Farm Expenses Per Days$9,212
Farm Estimated Expenses$193,452
Estimated Season Expenses$8,006,124
Season Salary Cap$70,430,134
Estimate Under Maximum Salary Cap of $82,500,000$12,069,866
Estimate Over Minimum Salary Cap of $61,000,000 $9,430,134
Current Bank Account$938,598,937
Projected Bank Account$936,571,749

Pro Players Salaries

Jonathan Toews $10,500,000 (1)
Joshua Norris $7,950,000 (8)
Nick Suzuki $7,875,000 (8)
Elvis Merzlikins $5,400,000 (5)
Marcus Pettersson $4,025,175 (3)
Adam Larsson $4,000,000 (3)
Frank Vatrano $3,650,000 (3)
Alexander Kerfoot $3,500,000 (1)
Andreas Athanasiou $3,000,000 (1)
Ryan Lindgren $3,000,000 (2)
Jason Dickinson $2,650,000 (2)
Laurent Brossoit $2,325,000 (1)
Jake Evans $1,700,000 (3)
Evan Bouchard $1,596,667 (1)
Troy Terry $1,450,000 (1)
Troy Stecher $1,250,000 (1)
Dysin Mayo $950,000 (3)
Cody Glass $874,125 (1)
Jansen Harkins $850,000 (2)
Rafael Harvey-Pinard $825,000 (1)
Paul Cotter $796,667 (1)
Daniil Miromanov $762,500 (2)
Jean-Francois Berube $750,000 (1)
Jussi Olkinuora $750,000 (1)
Total Pro Players24
Salary Commitment
Year 12 : $70,430,134
Year 13 : $42,812,675
Year 14 : $35,550,175
Year 15 : $21,225,000
Salary Average Commitment
Year 12 : $70,430,134
Year 13 : $42,812,675
Year 14 : $35,550,175
Year 15 : $21,225,000
Salary Cap with 1 Way Contract
Year 12 : $70,430,134
Year 13 : $42,812,675
Year 14 : $35,550,175
Year 15 : $21,225,000

Farm Players Salaries

Juraj Slafkovsky $445,000 (3)
Connor Zary $100,500 (3)
Calle Sjalin $92,500 (2)
Emil Heineman $92,500 (3)
Daniel Torgersson $92,500 (3)
Connor Mackey $91,250 (1)
Eemil Viro $90,250 (3)
Donovan Sebrango $90,250 (3)
Jean-Luc Foudy $89,417 (3)
Jacob Perreault $86,333 (3)
Jack Rathbone $85,000 (2)
Arber Xhekaj $82,833 (2)
Dmitri Samorukov $77,500 (1)
Semyon Der-Arguchintsev $76,667 (1)
Lucas Johansen $76,250 (2)
Georgii Merkulov $50,000 (1)
Patrick Guay $50,000 (1)
Total Farm Players17
Salary Commitment
Year 12 : $1,768,750
Year 13 : $1,423,333
Year 14 : $1,086,750
Year 15 : $0
Salary Average Commitment
Year 12 : $1,768,750
Year 13 : $1,423,333
Year 14 : $1,086,750
Year 15 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $939,999,786 $78,194,167 $4,305,833 $17,194,167 212344
Blackhawks $907,456,410 $78,359,523 $4,140,477 $17,359,523 211435
Blue Jackets $917,911,357 $65,212,500 $17,287,500 $4,212,500 242650
Blues $943,744,147 $77,827,501 $4,672,499 $16,827,501 253055
Bruins $940,759,269 $69,187,500 $13,312,500 $8,187,500 252651
Canadiens $906,598,566 $81,500,833 $999,167 $20,500,833 211839
Canucks $907,430,288 $80,566,964 $1,933,036 $19,566,964 212142
Capitals $919,285,753 $81,829,167 $670,833 $20,829,167 231134
Coyotes $937,497,931 $68,164,166 $14,335,834 $7,164,166 252550
Devils $944,044,182 $68,741,667 $13,758,333 $7,741,667 252146
Ducks $926,646,742 $72,213,333 $10,286,667 $11,213,333 222143
Flames $925,640,194 $78,700,833 $3,799,167 $17,700,833 24933
Flyers $922,407,898 $81,800,875 $699,125 $20,800,875 241842
Golden Knights $922,253,851 $77,071,500 $5,428,500 $16,071,500 231942
Hurricanes $918,775,982 $80,129,167 $2,370,833 $19,129,167 232043
Islanders $949,036,837 $71,345,001 $11,154,999 $10,345,001 252247
Jets $953,866,395 $62,332,499 $20,167,501 $1,332,499 26935
Kings $918,383,266 $75,410,833 $7,089,167 $14,410,833 252752
Kraken $941,565,456 $65,100,000 $17,400,000 $4,100,000 241034
Lightning $911,187,621 $79,732,297 $2,767,703 $18,732,297 241842
Maple Leafs $914,244,812 $73,558,333 $8,941,667 $12,558,333 242650
Oilers $956,396,901 $61,186,333 $21,313,667 $186,333 251136
Panthers $911,827,385 $82,150,000 $350,000 $21,150,000 241539
Penguins $947,005,271 $80,090,000 $2,410,000 $19,090,000 252752
Predators $929,015,802 $81,472,750 $1,027,250 $20,472,750 221335
Rangers $924,122,580 $65,851,190 $16,648,810 $4,851,190 232447
Red Wings $928,143,505 $81,612,973 $887,027 $20,612,973 201232
Sabres $909,262,214 $80,440,001 $2,059,999 $19,440,001 252045
Senateurs $943,335,026 $55,954,166 $26,545,834 -$5,045,834 232346
Sharks $936,678,438 $81,645,476 $854,524 $20,645,476 232144
Stars $912,842,377 $73,368,333 $9,131,667 $12,368,333 232144
Wild $938,598,937 $70,430,134 $12,069,866 $9,430,134 241741