Team FinanceLast Update - Friday, August 7, 2020 at 21:00
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,665 - 94.42%
Level 2: 5000 - $60 - 4,779 - 95.58%
Level 3: 2000 - $35 - 1,842 - 92.10%
Level 4: 4000 - $25 - 3,772 - 94.29%
Luxury : 1000 - $200 - 932 - 93.19%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,990 - 94.39%
Average Income per Game$1,785,641
Year to Date Revenue$17,856,406

Expense

Pro Players Total Salaries$63,742,023
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,225,216
Farm Year To Date Expenses$0
Pro Salary Cap To Date$16,225,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,354,859
Pro Remaining Season Days164
Pro Expenses Per Days$289,736
Pro Estimated Expenses$47,516,704
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,516,704
Season Salary Cap$63,742,023
Estimate Under Maximum Salary Cap of $81,500,000$17,757,977
Estimate Over Minimum Salary Cap of $0 $63,742,023
Current Bank Account$44,018,880
Projected Bank Account$51,857,035

Pro Players Salaries

Kyle Connor $7,142,857 (1)
Evander Kane $7,000,000 (5)
Connor Hellebuyck $6,166,666 (5)
Brandon Saad $6,000,000 (2)
Mikael Granlund $5,750,000 (1)
Jaccob Slavin $5,300,000 (5)
Nikita Zaitsev $4,500,000 (5)
Brendan Smith $4,350,000 (2)
Jean-Gabriel Pageau $3,100,000 (1)
Richard Panik $2,750,000 (4)
Blake Coleman $1,800,000 (2)
Mark Borowiecki $1,200,000 (1)
Brian Boyle $940,000 (1)
Joshua Norris $925,000 (1)
Gabriel Vilardi $894,168 (1)
Kevin Stenlund $864,166 (1)
Owen Tippett $863,333 (1)
Riley Stillman $773,333 (2)
Kaapo Kahkonen $767,500 (1)
Ryan Graves $735,000 (1)
Ethan Bear $720,000 (1)
Byron Froese $700,000 (1)
Pat Nagle $500,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $63,742,023
Year 5 : $38,639,999
Year 6 : $25,716,666
Year 7 : $25,716,666
Salary Average Commitment
Year 4 : $63,742,023
Year 5 : $38,639,999
Year 6 : $25,716,666
Year 7 : $25,716,666
Salary Cap with 1 Way Contract
Year 4 : $63,742,023
Year 5 : $38,639,999
Year 6 : $25,716,666
Year 7 : $25,716,666

Farm Players Salaries

Evan Rodrigues $200,000 (1)
Kevin Connauton $137,500 (1)
Total Farm Players2
Salary Commitment
Year 4 : $337,500
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $337,500
Year 5 : $0
Year 6 : $0
Year 7 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,683 - 94.72%
Level 2: 5000 - $60 - 4,880 - 97.59%
Level 3: 2000 - $35 - 1,902 - 95.08%
Level 4: 4000 - $25 - 3,782 - 94.54%
Luxury : 1000 - $200 - 949 - 94.93%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,195 - 95.53%
Average Income per Game$1,805,928
Year to Date Revenue$18,059,278

Expense

Pro Players Total Salaries$75,683,939
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,265,008
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,265,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,983,762
Pro Remaining Season Days164
Pro Expenses Per Days$344,018
Pro Estimated Expenses$56,418,952
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,418,952
Season Salary Cap$75,683,939
Estimate Under Maximum Salary Cap of $81,500,000$5,816,061
Estimate Over Minimum Salary Cap of $0 $75,683,939
Current Bank Account$21,566,667
Projected Bank Account$21,131,477

Pro Players Salaries

Connor McDavid $12,500,000 (5)
John Tavares $11,000,000 (5)
Jeff Skinner $9,000,000 (5)
Shea Weber $7,857,143 (5)
Corey Crawford $6,000,000 (1)
Duncan Keith $5,538,462 (4)
Cody Ceci $4,500,000 (1)
Petr Mrazek $3,125,000 (2)
Ondrej Kase $2,600,000 (2)
Michal Kempny $2,500,000 (3)
Colin White $2,500,000 (1)
Stephen Johns $2,350,002 (1)
Miro Heiskanen $894,166 (2)
Brett Howden $863,333 (2)
Taylor Raddysh $833,333 (2)
Teddy Blueger $750,000 (2)
Dylan Sikura $750,000 (2)
Joel L'Esperance $722,500 (1)
Justin Bailey $700,000 (1)
Kenny Agostino $700,000 (2)
Total Pro Players20
Salary Commitment
Year 4 : $75,683,939
Year 5 : $58,911,437
Year 6 : $48,395,605
Year 7 : $45,895,605
Salary Average Commitment
Year 4 : $75,683,939
Year 5 : $58,911,437
Year 6 : $48,395,605
Year 7 : $45,895,605
Salary Cap with 1 Way Contract
Year 4 : $75,683,939
Year 5 : $58,911,437
Year 6 : $48,395,605
Year 7 : $45,895,605

Farm Players Salaries

Collin Delia $100,000 (3)
Henri Jokiharju $92,500 (2)
Jeremy Bracco $84,250 (1)
Givani Smith $71,417 (2)
Gemel Smith $70,000 (1)
Total Farm Players5
Salary Commitment
Year 4 : $418,167
Year 5 : $263,917
Year 6 : $100,000
Year 7 : $0
Salary Average Commitment
Year 4 : $418,167
Year 5 : $263,917
Year 6 : $100,000
Year 7 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,690 - 94.84%
Level 2: 5000 - $60 - 4,726 - 94.52%
Level 3: 2000 - $35 - 1,888 - 94.40%
Level 4: 4000 - $25 - 3,720 - 92.99%
Luxury : 1000 - $200 - 968 - 96.75%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,991 - 94.40%
Average Income per Game$1,795,694
Year to Date Revenue$19,752,639

Expense

Pro Players Total Salaries$80,651,671
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,529,544
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,529,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,870,834
Pro Remaining Season Days164
Pro Expenses Per Days$366,599
Pro Estimated Expenses$60,122,236
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,122,236
Season Salary Cap$80,651,671
Estimate Under Maximum Salary Cap of $81,500,000$848,329
Estimate Over Minimum Salary Cap of $0 $80,651,671
Current Bank Account$35,920,011
Projected Bank Account$29,668,609

Pro Players Salaries

P.K. Subban $9,000,000 (3)
Sidney Crosby $8,700,000 (5)
Henrik Lundqvist $8,500,000 (2)
Oliver Ekman-Larsson $8,250,000 (5)
Ryan Johansen $8,000,000 (5)
Bobby Ryan $7,250,000 (3)
Phil Kessel $6,800,000 (3)
Adam Larsson $4,166,666 (2)
Ryan Dzingel $3,375,000 (2)
Conor Sheary $3,000,000 (1)
Zdeno Chara $2,000,000 (1)
Robert Bortuzzo $1,375,000 (3)
Casey DeSmith $1,250,000 (3)
Dominik Kubalik $925,005 (1)
Adam Gaudette $916,666 (1)
Alexandre Texier $897,501 (1)
Thomas Chabot $863,333 (1)
Mathew Barzal $863,333 (1)
Roope Hintz $811,667 (1)
Stefan Noesen $800,000 (1)
Jordan Kyrou $758,333 (2)
Jesper Bratt $749,167 (1)
Matt Roy $700,000 (2)
Pontus Aberg $700,000 (1)
Total Pro Players24
Salary Commitment
Year 4 : $80,651,671
Year 5 : $68,124,999
Year 6 : $50,625,000
Year 7 : $24,950,000
Salary Average Commitment
Year 4 : $80,651,671
Year 5 : $68,124,999
Year 6 : $50,625,000
Year 7 : $24,950,000
Salary Cap with 1 Way Contract
Year 4 : $80,651,671
Year 5 : $68,124,999
Year 6 : $50,625,000
Year 7 : $24,950,000

Farm Players Salaries

Hunter Miska $700,000 (1)
Total Farm Players1
Salary Commitment
Year 4 : $700,000
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $700,000
Year 5 : $0
Year 6 : $0
Year 7 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,708 - 95.13%
Level 2: 5000 - $60 - 4,704 - 94.07%
Level 3: 2000 - $35 - 1,898 - 94.91%
Level 4: 4000 - $25 - 3,784 - 94.61%
Luxury : 1000 - $200 - 951 - 95.10%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,045 - 94.69%
Average Income per Game$1,794,320
Year to Date Revenue$19,737,525

Expense

Pro Players Total Salaries$79,731,666
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,121,260
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,121,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,829,614
Pro Remaining Season Days164
Pro Expenses Per Days$362,417
Pro Estimated Expenses$59,436,388
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,436,388
Season Salary Cap$79,731,666
Estimate Under Maximum Salary Cap of $81,500,000$1,768,334
Estimate Over Minimum Salary Cap of $0 $79,731,666
Current Bank Account$41,737,259
Projected Bank Account$36,130,485

Pro Players Salaries

Logan Couture $8,000,000 (5)
Adam Henrique $5,825,000 (5)
Alex Steen $5,750,000 (2)
Nick Leddy $5,500,000 (3)
Anton Stralman $5,500,000 (3)
Tyler Bozak $5,000,000 (2)
Justin Faulk $4,833,333 (1)
Sean Couturier $4,333,333 (3)
David Savard $4,250,000 (2)
Marco Scandella $4,000,000 (1)
Mikkel Boedker $4,000,000 (1)
Boone Jenner $3,750,000 (3)
Jay Bouwmeester $3,250,000 (1)
Darnell Nurse $3,200,000 (1)
Ryan Strome $3,100,000 (1)
Radek Faksa $2,200,000 (1)
Calle Jarnkrok $2,000,000 (3)
Darcy Kuemper $1,850,000 (1)
Curtis McElhinney $1,300,000 (2)
Gage Quinney $715,000 (1)
Jayson Megna $700,000 (1)
Frederik Gauthier $675,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $79,731,666
Year 5 : $51,208,333
Year 6 : $34,908,333
Year 7 : $13,825,000
Salary Average Commitment
Year 4 : $79,731,666
Year 5 : $51,208,333
Year 6 : $34,908,333
Year 7 : $13,825,000
Salary Cap with 1 Way Contract
Year 4 : $79,731,666
Year 5 : $51,208,333
Year 6 : $34,908,333
Year 7 : $13,825,000

Farm Players Salaries

Cole Schneider $80,000 (1)
Anthony Stolarz $75,000 (2)
Chad Ruhwedel $70,000 (2)
Total Farm Players3
Salary Commitment
Year 4 : $225,000
Year 5 : $145,000
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $225,000
Year 5 : $145,000
Year 6 : $0
Year 7 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,605 - 93.41%
Level 2: 5000 - $60 - 4,701 - 94.03%
Level 3: 2000 - $35 - 1,906 - 95.29%
Level 4: 4000 - $25 - 3,777 - 94.44%
Luxury : 1000 - $200 - 945 - 94.52%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,935 - 94.08%
Average Income per Game$1,777,171
Year to Date Revenue$17,771,707

Expense

Pro Players Total Salaries$55,140,839
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,564,642
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,564,642
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,092,292
Pro Remaining Season Days164
Pro Expenses Per Days$250,640
Pro Estimated Expenses$41,104,960
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,104,960
Season Salary Cap$55,140,839
Estimate Under Maximum Salary Cap of $81,500,000$26,359,161
Estimate Over Minimum Salary Cap of $0 $55,140,839
Current Bank Account$59,565,528
Projected Bank Account$73,552,860

Pro Players Salaries

Nathan MacKinnon $6,300,000 (4)
Brock Boeser $5,875,000 (1)
Martin Jones $5,750,000 (5)
Rasmus Ristolainen $5,400,000 (3)
Milan Lucic $5,250,000 (4)
Casey Cizikas $3,350,000 (2)
Anthony Mantha $3,300,000 (1)
Brenden Dillon $3,270,000 (1)
Adam Lowry $2,916,666 (2)
Anders Nilsson $2,600,000 (2)
Ilya Samsonov $925,000 (2)
Barclay Goodrow $925,000 (2)
Quinn Hughes $916,668 (1)
Jordan Greenway $916,666 (1)
Adam Boqvist $894,168 (1)
Mikhail Sergachev $894,166 (1)
Cale Makar $880,834 (1)
Sammy Blais $850,001 (1)
Max Comtois $820,003 (1)
Brendan Lemieux $800,000 (1)
Nicolas Hague $791,668 (1)
Alex DeBrincat $778,333 (1)
Drake Batherson $736,666 (2)
Total Pro Players23
Salary Commitment
Year 4 : $55,140,839
Year 5 : $34,153,332
Year 6 : $22,700,000
Year 7 : $17,300,000
Salary Average Commitment
Year 4 : $55,140,839
Year 5 : $34,153,332
Year 6 : $22,700,000
Year 7 : $17,300,000
Salary Cap with 1 Way Contract
Year 4 : $55,140,839
Year 5 : $34,153,332
Year 6 : $22,700,000
Year 7 : $17,300,000

Farm Players Salaries

Logan Brown $86,333 (2)
Daniel Sprong $75,000 (1)
Total Farm Players2
Salary Commitment
Year 4 : $161,333
Year 5 : $86,333
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $161,333
Year 5 : $86,333
Year 6 : $0
Year 7 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBelle Centre
Level 1: 6000 - $100 - 5,636 - 93.93%
Level 2: 5000 - $60 - 4,667 - 93.35%
Level 3: 2000 - $35 - 1,925 - 96.24%
Level 4: 4000 - $25 - 3,858 - 96.44%
Luxury : 1000 - $200 - 969 - 96.95%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,055 - 94.75%
Average Income per Game$1,789,928
Year to Date Revenue$19,689,203

Expense

Pro Players Total Salaries$70,818,813
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,026,624
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,026,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,697,826
Pro Remaining Season Days164
Pro Expenses Per Days$321,904
Pro Estimated Expenses$52,792,256
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,792,256
Season Salary Cap$70,818,813
Estimate Under Maximum Salary Cap of $81,500,000$10,681,187
Estimate Over Minimum Salary Cap of $0 $70,818,813
Current Bank Account$46,323,027
Projected Bank Account$47,228,597

Pro Players Salaries

Claude Giroux $8,275,000 (3)
Jonathan Huberdeau $5,900,000 (4)
Ondrej Palat $5,300,000 (3)
Brayden Schenn $5,125,000 (1)
Danny DeKeyser $5,000,000 (3)
Tyler Toffoli $4,600,000 (1)
Ian Cole $4,250,000 (2)
Erik Gudbranson $4,000,000 (2)
Jason Demers $3,937,500 (2)
Travis Hamonic $3,857,143 (1)
Tanner Pearson $3,750,000 (2)
Jakub Vrana $3,350,000 (2)
Anton Khudobin $2,500,000 (1)
Brock McGinn $2,100,000 (2)
Sean Kuraly $1,275,000 (2)
David Kampf $1,000,000 (2)
Ross Johnston $1,000,000 (3)
Lawrence Pilut $925,000 (1)
Sam Lafferty $767,500 (1)
Connor Ingram $759,167 (1)
Alex Nedeljkovic $737,500 (2)
Jacob Middleton $735,000 (1)
Colby Cave $675,000 (1)
Ilya Mikheyev $500,002 (1)
Anthony Bitetto $500,001 (1)
Total Pro Players25
Salary Commitment
Year 4 : $70,818,813
Year 5 : $49,875,000
Year 6 : $25,475,000
Year 7 : $5,900,000
Salary Average Commitment
Year 4 : $70,818,813
Year 5 : $49,875,000
Year 6 : $25,475,000
Year 7 : $5,900,000
Salary Cap with 1 Way Contract
Year 4 : $70,818,813
Year 5 : $49,875,000
Year 6 : $25,475,000
Year 7 : $5,900,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,741 - 95.68%
Level 2: 5000 - $60 - 4,818 - 96.36%
Level 3: 2000 - $35 - 1,912 - 95.59%
Level 4: 4000 - $25 - 3,807 - 95.19%
Luxury : 1000 - $200 - 957 - 95.73%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,235 - 95.75%
Average Income per Game$1,812,880
Year to Date Revenue$19,941,683

Expense

Pro Players Total Salaries$69,213,333
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,617,936
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,617,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,386,408
Pro Remaining Season Days164
Pro Expenses Per Days$314,606
Pro Estimated Expenses$51,595,384
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,595,384
Season Salary Cap$69,213,333
Estimate Under Maximum Salary Cap of $81,500,000$12,286,667
Estimate Over Minimum Salary Cap of $0 $69,213,333
Current Bank Account$53,001,792
Projected Bank Account$55,792,816

Pro Players Salaries

Anders Lee $7,000,000 (5)
Johnny Boychuk $6,000,000 (3)
Esa Lindell $5,800,000 (5)
T.J. Oshie $5,750,000 (5)
J.T. Miller $5,250,000 (4)
Brady Skjei $5,250,000 (5)
Jake Allen $4,350,000 (2)
Dmitry Kulikov $4,333,333 (1)
Roman Josi $4,000,000 (1)
Sam Reinhart $3,650,000 (1)
Lars Eller $3,500,000 (4)
Patrik Nemeth $3,000,000 (2)
Oskar Sundqvist $2,750,000 (4)
Andrew Copp $2,280,000 (2)
Jason Dickinson $1,500,000 (2)
Nikolay Goldobin $1,250,000 (1)
Jujhar Khaira $1,200,000 (2)
Chris Driedger $850,000 (2)
Curtis McKenzie $750,000 (1)
Nick Paul $750,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $69,213,333
Year 5 : $54,480,000
Year 6 : $41,300,000
Year 7 : $35,300,000
Salary Average Commitment
Year 4 : $69,213,333
Year 5 : $54,480,000
Year 6 : $41,300,000
Year 7 : $35,300,000
Salary Cap with 1 Way Contract
Year 4 : $69,213,333
Year 5 : $54,480,000
Year 6 : $41,300,000
Year 7 : $35,300,000

Farm Players Salaries

Veini Vehvilainen $92,500 (2)
Sonny Milano $87,413 (1)
Jason Robertson $79,500 (1)
Jacob MacDonald $75,000 (1)
Michael Chaput $67,500 (1)
Total Farm Players5
Salary Commitment
Year 4 : $401,912
Year 5 : $92,500
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $401,912
Year 5 : $92,500
Year 6 : $0
Year 7 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,879 - 97.99%
Level 2: 5000 - $60 - 4,668 - 93.36%
Level 3: 2000 - $35 - 1,924 - 96.22%
Level 4: 4000 - $25 - 3,849 - 96.23%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,274 - 95.97%
Average Income per Game$1,821,091
Year to Date Revenue$18,210,914

Expense

Pro Players Total Salaries$79,812,066
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,315,792
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,315,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,453,833
Pro Remaining Season Days164
Pro Expenses Per Days$362,782
Pro Estimated Expenses$59,496,248
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,496,248
Season Salary Cap$79,812,066
Estimate Under Maximum Salary Cap of $81,500,000$1,687,934
Estimate Over Minimum Salary Cap of $0 $79,812,066
Current Bank Account$31,424,394
Projected Bank Account$28,381,979

Pro Players Salaries

Patrick Kane $10,500,000 (4)
Mikko Rantanen $9,250,000 (1)
John Gibson $6,400,000 (5)
Alexander Radulov $6,250,000 (3)
Mikko Koivu $5,500,000 (1)
Torey Krug $5,250,000 (1)
T.J. Brodie $4,650,400 (1)
Evgenii Dadonov $4,000,000 (1)
Alec Martinez $4,000,000 (2)
James Reimer $3,400,000 (2)
Kasperi Kapanen $3,200,000 (3)
Sam Bennett $2,550,000 (2)
Jimmy Vesey $2,275,000 (1)
Jamie Oleksiak $2,137,500 (2)
Scott Mayfield $1,450,000 (4)
Corey Perry $1,250,000 (1)
Nate Thompson $1,000,000 (1)
Nicolas Deslauriers $950,000 (1)
Isac Lundestrom $925,000 (2)
Anthony DeAngelo $925,000 (1)
Dylan Strome $863,333 (1)
Jake Bean $863,333 (2)
Vinni Lettieri $800,000 (1)
Jeremy Lauzon $747,500 (1)
Christopher Gibson $675,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $79,812,066
Year 5 : $41,675,833
Year 6 : $27,800,000
Year 7 : $18,350,000
Salary Average Commitment
Year 4 : $79,812,066
Year 5 : $41,675,833
Year 6 : $27,800,000
Year 7 : $18,350,000
Salary Cap with 1 Way Contract
Year 4 : $79,812,066
Year 5 : $41,675,833
Year 6 : $27,800,000
Year 7 : $18,350,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,698 - 94.97%
Level 2: 5000 - $60 - 4,673 - 93.46%
Level 3: 2000 - $35 - 1,884 - 94.21%
Level 4: 4000 - $25 - 3,787 - 94.69%
Luxury : 1000 - $200 - 941 - 94.13%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,984 - 94.36%
Average Income per Game$1,786,646
Year to Date Revenue$19,653,101

Expense

Pro Players Total Salaries$78,441,666
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,966,968
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,966,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,599,366
Pro Remaining Season Days164
Pro Expenses Per Days$356,553
Pro Estimated Expenses$58,474,692
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,474,692
Season Salary Cap$78,441,666
Estimate Under Maximum Salary Cap of $81,500,000$3,058,334
Estimate Over Minimum Salary Cap of $0 $78,441,666
Current Bank Account$16,161,350
Projected Bank Account$11,286,024

Pro Players Salaries

Brent Burns $8,000,000 (5)
James van Riemsdyk $7,000,000 (4)
Derek Stepan $6,500,000 (2)
Erik Johnson $6,000,000 (4)
Brock Nelson $6,000,000 (5)
Matt Niskanen $5,750,000 (2)
Teuvo Teravainen $5,400,000 (5)
Bryan Little $5,291,666 (5)
Thomas Greiss $3,333,333 (1)
Andrew Cogliano $3,250,000 (2)
Josh Morrissey $3,150,000 (1)
Jay Beagle $3,000,000 (3)
Miles Wood $2,750,000 (3)
Oliver Bjorkstrand $2,500,000 (2)
Matthew Nieto $1,975,000 (1)
Mark Jankowski $1,675,000 (1)
Mark Barberio $1,450,000 (1)
Matt Grzelcyk $1,400,000 (1)
Kiefer Sherwood $925,000 (1)
Filip Zadina $894,167 (3)
Brandon Pirri $775,000 (2)
Nick Seeler $725,000 (2)
Mackenzie Blackwood $697,500 (1)
Total Pro Players23
Salary Commitment
Year 4 : $78,441,666
Year 5 : $63,835,833
Year 6 : $44,335,833
Year 7 : $37,691,666
Salary Average Commitment
Year 4 : $78,441,666
Year 5 : $63,835,833
Year 6 : $44,335,833
Year 7 : $37,691,666
Salary Cap with 1 Way Contract
Year 4 : $78,441,666
Year 5 : $63,835,833
Year 6 : $44,335,833
Year 7 : $37,691,666

Farm Players Salaries

Malcolm Subban $85,000 (1)
Adam Erne $80,000 (1)
Total Farm Players2
Salary Commitment
Year 4 : $165,000
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $165,000
Year 5 : $0
Year 6 : $0
Year 7 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,653 - 94.22%
Level 2: 5000 - $60 - 4,801 - 96.02%
Level 3: 2000 - $35 - 1,983 - 99.16%
Level 4: 4000 - $25 - 3,765 - 94.12%
Luxury : 1000 - $200 - 931 - 93.10%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,133 - 95.18%
Average Income per Game$1,792,658
Year to Date Revenue$19,719,241

Expense

Pro Players Total Salaries$74,062,501
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,900,223
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,900,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,779,748
Pro Remaining Season Days164
Pro Expenses Per Days$336,648
Pro Estimated Expenses$55,210,272
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,210,272
Season Salary Cap$74,062,501
Estimate Under Maximum Salary Cap of $81,500,000$7,437,499
Estimate Over Minimum Salary Cap of $0 $74,062,501
Current Bank Account$12,510,538
Projected Bank Account$11,080,014

Pro Players Salaries

Tyler Seguin $9,850,000 (5)
Paul Stastny $6,500,000 (2)
Ilya Kovalchuk $6,250,000 (2)
Taylor Hall $6,000,000 (1)
Tyson Barrie $5,500,000 (1)
Nino Niederreiter $5,250,000 (3)
Pekka Rinne $5,000,000 (2)
Alexander Wennberg $4,900,000 (4)
Alex Galchenyuk $4,900,000 (1)
Victor Rask $4,000,000 (3)
Colin Miller $3,875,000 (3)
Jack Johnson $3,250,000 (4)
Pavel Buchnevich $3,250,000 (2)
Kaapo Kakko $925,002 (1)
Brady Tkachuk $925,000 (2)
Janne Kuokkanen $811,666 (2)
Calle Rosen $750,000 (2)
Carter Hart $730,833 (2)
Caleb Jones $720,000 (1)
Justin Holl $675,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $74,062,501
Year 5 : $55,342,499
Year 6 : $31,125,000
Year 7 : $18,000,000
Salary Average Commitment
Year 4 : $74,062,501
Year 5 : $55,342,499
Year 6 : $31,125,000
Year 7 : $18,000,000
Salary Cap with 1 Way Contract
Year 4 : $74,062,501
Year 5 : $55,342,499
Year 6 : $31,125,000
Year 7 : $18,000,000

Farm Players Salaries

Justin Abdelkader $425,000 (4)
Cal Foote $92,500 (2)
Cameron Hughes $79,250 (2)
Calvin Pickard $75,000 (2)
Nathan Gerbe $67,500 (1)
Total Farm Players5
Salary Commitment
Year 4 : $739,250
Year 5 : $671,750
Year 6 : $425,000
Year 7 : $425,000
Salary Average Commitment
Year 4 : $739,250
Year 5 : $671,750
Year 6 : $425,000
Year 7 : $425,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,724 - 95.40%
Level 2: 5000 - $60 - 4,694 - 93.88%
Level 3: 2000 - $35 - 1,892 - 94.60%
Level 4: 4000 - $25 - 3,743 - 93.59%
Luxury : 1000 - $200 - 937 - 93.68%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,990 - 94.39%
Average Income per Game$1,789,835
Year to Date Revenue$19,688,189

Expense

Pro Players Total Salaries$64,657,532
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,458,288
Farm Year To Date Expenses$0
Pro Salary Cap To Date$16,458,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,695,061
Pro Remaining Season Days164
Pro Expenses Per Days$293,898
Pro Estimated Expenses$48,199,272
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,199,272
Season Salary Cap$64,657,532
Estimate Under Maximum Salary Cap of $81,500,000$16,842,468
Estimate Over Minimum Salary Cap of $0 $64,657,532
Current Bank Account$29,556,879
Projected Bank Account$35,052,668

Pro Players Salaries

Sebastian Aho $8,454,000 (5)
Brad Marchand $6,125,000 (5)
Hampus Lindholm $5,205,556 (3)
Andy Greene $5,000,000 (1)
Chris Tanev $4,450,000 (1)
Cal Clutterbuck $3,500,000 (3)
J.T. Compher $3,500,000 (4)
Alexander Kerfoot $3,500,000 (4)
Brandon Tanev $3,500,000 (5)
Chris Tierney $2,937,500 (1)
Colton Sissons $2,857,143 (5)
Cam Talbot $2,750,000 (1)
Greg Pateryn $2,250,000 (2)
Melker Karlsson $2,000,000 (1)
Mike Reilly $1,500,000 (2)
Linus Ullmark $1,325,000 (1)
Ivan Barbashev $1,250,000 (1)
Nathan Beaulieu $1,000,000 (1)
Rocco Grimaldi $1,000,000 (1)
Anders Bjork $925,000 (1)
Dylan DeMelo $900,000 (1)
Anthony Cirelli $728,333 (1)
Total Pro Players22
Salary Commitment
Year 4 : $64,657,532
Year 5 : $40,391,699
Year 6 : $36,641,699
Year 7 : $27,936,143
Salary Average Commitment
Year 4 : $64,657,532
Year 5 : $40,391,699
Year 6 : $36,641,699
Year 7 : $27,936,143
Salary Cap with 1 Way Contract
Year 4 : $64,657,532
Year 5 : $40,391,699
Year 6 : $36,641,699
Year 7 : $27,936,143

Farm Players Salaries

Mario Ferraro $92,500 (1)
Boris Katchouk $83,333 (2)
Ivan Prosvetov $80,917 (3)
Total Farm Players3
Salary Commitment
Year 4 : $256,750
Year 5 : $164,250
Year 6 : $80,917
Year 7 : $0
Salary Average Commitment
Year 4 : $256,750
Year 5 : $164,250
Year 6 : $80,917
Year 7 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,745 - 95.74%
Level 2: 5000 - $60 - 4,828 - 96.56%
Level 3: 2000 - $35 - 1,889 - 94.46%
Level 4: 4000 - $25 - 3,806 - 95.15%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,225 - 95.69%
Average Income per Game$1,813,046
Year to Date Revenue$18,130,463

Expense

Pro Players Total Salaries$69,708,335
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,903,936
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,903,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,204,435
Pro Remaining Season Days164
Pro Expenses Per Days$316,856
Pro Estimated Expenses$51,964,384
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,964,384
Season Salary Cap$69,708,335
Estimate Under Maximum Salary Cap of $81,500,000$11,791,665
Estimate Over Minimum Salary Cap of $0 $69,708,335
Current Bank Account$33,910,965
Projected Bank Account$38,151,016

Pro Players Salaries

Jakub Voracek $8,250,000 (5)
Ryan Ellis $6,250,000 (5)
Cam Atkinson $5,875,000 (5)
Nick Schmaltz $5,850,000 (5)
Mika Zibanejad $5,350,000 (3)
Nikita Gusev $4,500,001 (1)
Brandon Sutter $4,375,000 (2)
Brian Dumoulin $4,100,000 (4)
Philipp Grubauer $3,333,333 (2)
Phillip Danault $3,083,333 (2)
Leo Komarov $3,000,000 (3)
Jake McCabe $2,850,000 (2)
Riley Nash $2,750,000 (2)
Derek Forbort $2,525,000 (1)
Connor Brown $2,100,000 (1)
Marcus Sorensen $1,500,000 (2)
Andrej Sekera $1,500,000 (1)
John Marino $925,002 (1)
Martin Necas $863,333 (3)
Dan Vladar $728,333 (1)
Total Pro Players20
Salary Commitment
Year 4 : $69,708,335
Year 5 : $57,429,999
Year 6 : $39,538,333
Year 7 : $30,325,000
Salary Average Commitment
Year 4 : $69,708,335
Year 5 : $57,429,999
Year 6 : $39,538,333
Year 7 : $30,325,000
Salary Cap with 1 Way Contract
Year 4 : $69,708,335
Year 5 : $57,429,999
Year 6 : $39,538,333
Year 7 : $30,325,000

Farm Players Salaries

Andrew Ladd $550,000 (4)
Cody Eakin $385,000 (1)
Matt Benning $190,000 (1)
Alex Biega $82,500 (1)
Andrew Hammond $70,000 (1)
Total Farm Players5
Salary Commitment
Year 4 : $1,277,500
Year 5 : $550,000
Year 6 : $550,000
Year 7 : $550,000
Salary Average Commitment
Year 4 : $1,277,500
Year 5 : $550,000
Year 6 : $550,000
Year 7 : $550,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,686 - 94.76%
Level 2: 5000 - $60 - 4,769 - 95.38%
Level 3: 2000 - $35 - 1,900 - 95.00%
Level 4: 4000 - $25 - 3,673 - 91.83%
Luxury : 1000 - $200 - 918 - 91.76%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,946 - 94.14%
Average Income per Game$1,782,901
Year to Date Revenue$19,611,910

Expense

Pro Players Total Salaries$67,271,444
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,091,804
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,091,804
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,487,027
Pro Remaining Season Days164
Pro Expenses Per Days$305,779
Pro Estimated Expenses$50,147,756
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,147,756
Season Salary Cap$67,271,444
Estimate Under Maximum Salary Cap of $81,500,000$14,228,556
Estimate Over Minimum Salary Cap of $0 $67,271,444
Current Bank Account$30,262,268
Projected Bank Account$33,601,539

Pro Players Salaries

Artemi Panarin $11,642,860 (5)
Auston Matthews $11,634,000 (5)
Filip Forsberg $6,000,000 (3)
Jordan Staal $6,000,000 (4)
Christian Dvorak $4,450,000 (5)
Kris Russell $4,000,000 (2)
Andreas Athanasiou $3,000,000 (1)
Troy Stecher $2,325,000 (1)
Ryan Pulock $2,000,000 (1)
Brendan Perlini $1,750,000 (1)
Pat Maroon $1,500,000 (1)
Josh Leivo $1,500,000 (1)
Ryan Miller $1,125,000 (1)
Blake Lizotte $925,005 (1)
Igor Shesterkin $925,000 (2)
Rasmus Sandin $894,167 (3)
Filip Chytil $894,166 (2)
Klim Kostin $863,333 (3)
Christian Folin $800,000 (1)
Victor Olofsson $767,500 (1)
John Hayden $750,000 (1)
Brennan Menell $716,666 (1)
Adin Hill $708,750 (1)
Carter Verhaeghe $700,000 (1)
Sam Carrick $700,000 (1)
Brad Hunt $700,000 (2)
Total Pro Players26
Salary Commitment
Year 4 : $67,271,444
Year 5 : $48,003,523
Year 6 : $41,484,357
Year 7 : $33,726,857
Salary Average Commitment
Year 4 : $67,271,444
Year 5 : $48,003,523
Year 6 : $41,484,357
Year 7 : $33,726,857
Salary Cap with 1 Way Contract
Year 4 : $67,271,444
Year 5 : $48,003,523
Year 6 : $41,484,357
Year 7 : $33,726,857

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameMGM Grand Arena
Level 1: 6000 - $100 - 5,708 - 95.14%
Level 2: 5000 - $60 - 4,748 - 94.96%
Level 3: 2000 - $35 - 1,834 - 91.69%
Level 4: 4000 - $25 - 3,682 - 92.05%
Luxury : 1000 - $200 - 938 - 93.79%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,910 - 93.94%
Average Income per Game$1,787,271
Year to Date Revenue$19,659,984

Expense

Pro Players Total Salaries$67,739,161
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,242,680
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,242,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,618,138
Pro Remaining Season Days164
Pro Expenses Per Days$307,905
Pro Estimated Expenses$50,496,420
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,496,420
Season Salary Cap$67,739,161
Estimate Under Maximum Salary Cap of $81,500,000$13,760,839
Estimate Over Minimum Salary Cap of $0 $67,739,161
Current Bank Account$27,475,573
Projected Bank Account$30,597,291

Pro Players Salaries

Alex Ovechkin $9,538,462 (2)
Evgeni Malkin $9,500,000 (3)
William Nylander $6,962,366 (5)
Brent Seabrook $6,875,000 (5)
Craig Anderson $4,750,000 (1)
Mikko Koskinen $4,500,000 (3)
Craig Smith $4,250,000 (1)
Ron Hainsey $3,500,000 (1)
Eric Staal $3,250,000 (2)
Sam Gagner $3,150,000 (1)
Alex Chiasson $2,150,000 (2)
Roman Polak $1,750,000 (1)
Adam Pelech $1,600,000 (2)
Austin Czarnik $1,250,000 (1)
Robby Fabbri $900,000 (1)
Jake Debrusk $863,333 (1)
Tyler Ennis $800,000 (1)
Luca Sbisa $750,000 (1)
Deryk Engelland $700,000 (1)
Dylan McIlrath $700,000 (2)
Total Pro Players20
Salary Commitment
Year 4 : $67,739,161
Year 5 : $45,075,828
Year 6 : $27,837,366
Year 7 : $13,837,366
Salary Average Commitment
Year 4 : $67,739,161
Year 5 : $45,075,828
Year 6 : $27,837,366
Year 7 : $13,837,366
Salary Cap with 1 Way Contract
Year 4 : $67,739,161
Year 5 : $45,075,828
Year 6 : $27,837,366
Year 7 : $13,837,366

Farm Players Salaries

Jimmy Howard $400,000 (1)
Emil Bemstrom $92,500 (1)
Cody Glass $86,334 (1)
Paul Carey $70,000 (2)
Radim Simek $67,500 (1)
Total Farm Players5
Salary Commitment
Year 4 : $716,334
Year 5 : $70,000
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $716,334
Year 5 : $70,000
Year 6 : $0
Year 7 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,792 - 96.53%
Level 2: 5000 - $60 - 4,757 - 95.14%
Level 3: 2000 - $35 - 1,908 - 95.39%
Level 4: 4000 - $25 - 3,811 - 95.29%
Luxury : 1000 - $200 - 924 - 92.38%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,192 - 95.51%
Average Income per Game$1,805,035
Year to Date Revenue$19,855,381

Expense

Pro Players Total Salaries$56,344,168
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,902,410
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,902,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,151,039
Pro Remaining Season Days164
Pro Expenses Per Days$256,110
Pro Estimated Expenses$42,002,040
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$42,002,040
Season Salary Cap$56,344,168
Estimate Under Maximum Salary Cap of $81,500,000$25,155,832
Estimate Over Minimum Salary Cap of $0 $56,344,168
Current Bank Account$52,645,072
Projected Bank Account$64,794,071

Pro Players Salaries

Ivan Provorov $6,750,000 (1)
Aleksander Barkov $5,900,000 (3)
Tomas Hertl $5,625,000 (3)
Jaden Schwartz $5,350,000 (2)
Dmitry Orlov $5,100,000 (4)
Morgan Rielly $5,000,000 (3)
Olli Maatta $4,083,333 (3)
Charlie Coyle $3,200,000 (1)
Danton Heinen $2,800,000 (2)
Alex Iafallo $2,425,000 (2)
Nick Holden $2,200,000 (1)
Jordan Oesterle $1,400,000 (2)
Thatcher Demko $1,050,000 (2)
Nick Cousins $1,000,000 (1)
Nick Suzuki $863,335 (1)
Reid Boucher $750,000 (1)
Michael Bunting $737,500 (2)
Alan Quine $735,000 (1)
Michael Sgarbossa $700,000 (1)
Tristan Jarry $675,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $56,344,168
Year 5 : $39,470,833
Year 6 : $25,708,333
Year 7 : $5,100,000
Salary Average Commitment
Year 4 : $56,344,168
Year 5 : $39,470,833
Year 6 : $25,708,333
Year 7 : $5,100,000
Salary Cap with 1 Way Contract
Year 4 : $56,344,168
Year 5 : $39,470,833
Year 6 : $25,708,333
Year 7 : $5,100,000

Farm Players Salaries

Carter Hutton $275,000 (2)
Connor Carrick $150,000 (2)
Joel Farabee $92,500 (1)
Michael McLeod $86,333 (2)
Stelio Mattheos $80,917 (3)
Total Farm Players5
Salary Commitment
Year 4 : $684,750
Year 5 : $592,250
Year 6 : $80,917
Year 7 : $0
Salary Average Commitment
Year 4 : $684,750
Year 5 : $592,250
Year 6 : $80,917
Year 7 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,606 - 93.44%
Level 2: 5000 - $60 - 4,629 - 92.58%
Level 3: 2000 - $35 - 1,869 - 93.43%
Level 4: 4000 - $25 - 3,767 - 94.17%
Luxury : 1000 - $200 - 968 - 96.81%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,838 - 93.55%
Average Income per Game$1,775,401
Year to Date Revenue$17,754,005

Expense

Pro Players Total Salaries$55,219,999
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,056,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,056,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,037,416
Pro Remaining Season Days164
Pro Expenses Per Days$251,000
Pro Estimated Expenses$41,164,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,164,000
Season Salary Cap$55,219,999
Estimate Under Maximum Salary Cap of $81,500,000$26,280,001
Estimate Over Minimum Salary Cap of $0 $55,219,999
Current Bank Account$34,354,964
Projected Bank Account$48,228,380

Pro Players Salaries

Jack Eichel $10,000,000 (5)
Dougie Hamilton $5,750,000 (2)
Patric Hornqvist $5,300,000 (4)
Tom Wilson $5,166,666 (5)
Damon Severson $4,166,666 (4)
Joel Edmundson $3,100,000 (1)
Jonathan Bernier $3,000,000 (2)
Radko Gudas $2,345,000 (1)
Matt Moulson $2,000,000 (1)
Ryan Hartman $1,900,000 (2)
Anthony Duclair $1,650,000 (1)
Scott Harrington $1,633,333 (3)
Austin Watson $1,100,000 (1)
Chandler Stephenson $1,050,000 (1)
Pavel Francouz $950,000 (1)
Luke Kunin $925,000 (1)
Oskar Lindblom $925,000 (1)
Denis Gurianov $894,166 (1)
Alex Formenton $747,500 (1)
Vitek Vanecek $716,667 (3)
Kevin Rooney $700,000 (1)
Martin Marincin $700,000 (1)
Vladislav Gavrikov $500,001 (1)
Total Pro Players23
Salary Commitment
Year 4 : $55,219,999
Year 5 : $37,633,332
Year 6 : $26,983,332
Year 7 : $24,633,332
Salary Average Commitment
Year 4 : $55,219,999
Year 5 : $37,633,332
Year 6 : $26,983,332
Year 7 : $24,633,332
Salary Cap with 1 Way Contract
Year 4 : $55,219,999
Year 5 : $37,633,332
Year 6 : $26,983,332
Year 7 : $24,633,332

Farm Players Salaries

Tage Thompson $92,500 (1)
Tucker Poolman $77,500 (2)
Total Farm Players2
Salary Commitment
Year 4 : $170,000
Year 5 : $77,500
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $170,000
Year 5 : $77,500
Year 6 : $0
Year 7 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,690 - 94.83%
Level 2: 5000 - $60 - 4,764 - 95.27%
Level 3: 2000 - $35 - 1,903 - 95.15%
Level 4: 4000 - $25 - 3,752 - 93.80%
Luxury : 1000 - $200 - 948 - 94.75%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,056 - 94.75%
Average Income per Game$1,794,999
Year to Date Revenue$19,744,988

Expense

Pro Players Total Salaries$73,960,832
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,826,416
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,826,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,849,967
Pro Remaining Season Days164
Pro Expenses Per Days$336,186
Pro Estimated Expenses$55,134,504
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,134,504
Season Salary Cap$73,960,832
Estimate Under Maximum Salary Cap of $81,500,000$7,539,168
Estimate Over Minimum Salary Cap of $0 $73,960,832
Current Bank Account$7,715,305
Projected Bank Account$6,430,768

Pro Players Salaries

Tuukka Rask $7,000,000 (2)
Patrik Laine $6,750,000 (1)
Ryan McDonagh $6,750,000 (5)
Cam Fowler $6,500,000 (5)
Jake Guentzel $6,000,000 (5)
Jonathan Drouin $5,500,000 (4)
Nazem Kadri $4,500,000 (3)
Nick Bonino $4,100,000 (2)
Mattias Ekholm $3,750,000 (3)
Micheal Ferland $3,500,000 (4)
Sven Baertschi $3,366,666 (2)
Joel Armia $2,600,000 (2)
Brian Elliott $2,000,000 (1)
Carl Gunnarsson $1,750,000 (2)
Pavel Zacha $1,750,000 (1)
Colton Sceviour $1,200,000 (2)
Ryan Lindgren $925,000 (2)
Jacob Larsson $894,166 (1)
Gustav Lindstrom $775,833 (1)
Sami Niku $775,000 (1)
Jonas Johansson $759,167 (1)
Joakim Ryan $725,000 (1)
Andrew Mangiapane $715,000 (1)
Joseph Blandisi $700,000 (1)
Sam Anas $675,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $73,960,832
Year 5 : $57,441,666
Year 6 : $36,500,000
Year 7 : $28,250,000
Salary Average Commitment
Year 4 : $73,960,832
Year 5 : $57,441,666
Year 6 : $36,500,000
Year 7 : $28,250,000
Salary Cap with 1 Way Contract
Year 4 : $73,960,832
Year 5 : $57,441,666
Year 6 : $36,500,000
Year 7 : $28,250,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,745 - 95.75%
Level 2: 5000 - $60 - 4,684 - 93.69%
Level 3: 2000 - $35 - 1,937 - 96.85%
Level 4: 4000 - $25 - 3,664 - 91.61%
Luxury : 1000 - $200 - 943 - 94.32%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,974 - 94.30%
Average Income per Game$1,793,366
Year to Date Revenue$19,727,026

Expense

Pro Players Total Salaries$74,184,524
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,883,312
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,883,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,800,980
Pro Remaining Season Days164
Pro Expenses Per Days$337,202
Pro Estimated Expenses$55,301,128
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,301,128
Season Salary Cap$74,184,524
Estimate Under Maximum Salary Cap of $81,500,000$7,315,476
Estimate Over Minimum Salary Cap of $0 $74,184,524
Current Bank Account$14,425,582
Projected Bank Account$12,925,434

Pro Players Salaries

Anze Kopitar $10,000,000 (5)
Kevin Hayes $7,142,857 (5)
Marc-Edouard Vlasic $7,000,000 (5)
Braden Holtby $6,100,000 (1)
Travis Konecny $5,500,000 (1)
Shea Theodore $5,200,000 (5)
Semyon Varlamov $5,000,000 (4)
Shayne Gostisbehere $4,500,000 (4)
Vladislav Namestnikov $4,000,000 (1)
Joe Thornton $3,000,000 (1)
Neal Pionk $3,000,000 (2)
Scott Laughton $2,300,000 (2)
Tim Schaller $1,900,000 (1)
Noel Acciari $1,666,667 (3)
Cedric Paquette $1,650,000 (2)
Brad Richardson $1,250,000 (1)
Kevin Labanc $1,000,000 (1)
Morgan Frost $863,334 (1)
Travis Dermott $863,333 (1)
Valeri Nichushkin $800,000 (1)
Victor Mete $748,333 (1)
Jarred Tinordi $700,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $74,184,524
Year 5 : $48,159,524
Year 6 : $40,509,524
Year 7 : $38,842,857
Salary Average Commitment
Year 4 : $74,184,524
Year 5 : $48,159,524
Year 6 : $40,509,524
Year 7 : $38,842,857
Salary Cap with 1 Way Contract
Year 4 : $74,184,524
Year 5 : $48,159,524
Year 6 : $40,509,524
Year 7 : $38,842,857

Farm Players Salaries

Karl Alzner $462,500 (3)
Jake Oettinger $92,500 (3)
Casey Mittelstadt $92,500 (1)
Total Farm Players3
Salary Commitment
Year 4 : $647,500
Year 5 : $555,000
Year 6 : $555,000
Year 7 : $0
Salary Average Commitment
Year 4 : $647,500
Year 5 : $555,000
Year 6 : $555,000
Year 7 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,703 - 95.06%
Level 2: 5000 - $60 - 4,822 - 96.44%
Level 3: 2000 - $35 - 1,908 - 95.42%
Level 4: 4000 - $25 - 3,894 - 97.36%
Luxury : 1000 - $200 - 975 - 97.54%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,303 - 96.13%
Average Income per Game$1,816,134
Year to Date Revenue$18,161,341

Expense

Pro Players Total Salaries$80,451,624
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,415,524
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,415,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,300,157
Pro Remaining Season Days164
Pro Expenses Per Days$365,689
Pro Estimated Expenses$59,972,996
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,972,996
Season Salary Cap$80,451,624
Estimate Under Maximum Salary Cap of $81,500,000$1,048,376
Estimate Over Minimum Salary Cap of $0 $80,451,624
Current Bank Account$10,279,150
Projected Bank Account$6,606,311

Pro Players Salaries

Vladimir Tarasenko $7,500,000 (4)
Dylan Larkin $6,100,000 (4)
Ryan Nugent-Hopkins $6,000,000 (2)
Loui Eriksson $6,000,000 (3)
Gustav Nyquist $5,500,000 (4)
Frans Nielsen $5,250,000 (3)
Charlie McAvoy $4,900,000 (1)
Sami Vatanen $4,875,000 (1)
Tomas Tatar $4,800,000 (2)
Calvin de Haan $4,550,000 (3)
Josh Manson $4,100,000 (3)
Will Butcher $3,733,333 (3)
Michael Stone $3,500,000 (1)
Paul Byron $3,400,000 (4)
Michael Grabner $3,350,000 (2)
Nico Hischier $925,000 (1)
Troy Terry $925,000 (1)
Dominik Kahun $925,000 (1)
Kieffer Bellows $894,166 (2)
Elvis Merzlikins $874,125 (1)
Korbinian Holzer $850,000 (1)
Riley Sheahan $800,000 (1)
Marcus Hogberg $700,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $80,451,624
Year 5 : $61,877,499
Year 6 : $46,133,333
Year 7 : $22,500,000
Salary Average Commitment
Year 4 : $80,451,624
Year 5 : $61,877,499
Year 6 : $46,133,333
Year 7 : $22,500,000
Salary Cap with 1 Way Contract
Year 4 : $80,451,624
Year 5 : $61,877,499
Year 6 : $46,133,333
Year 7 : $22,500,000

Farm Players Salaries

Cayden Primeau $88,083 (3)
Zach Trotman $70,000 (2)
Total Farm Players2
Salary Commitment
Year 4 : $158,083
Year 5 : $158,083
Year 6 : $88,083
Year 7 : $0
Salary Average Commitment
Year 4 : $158,083
Year 5 : $158,083
Year 6 : $88,083
Year 7 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,711 - 95.19%
Level 2: 5000 - $60 - 4,692 - 93.84%
Level 3: 2000 - $35 - 1,904 - 95.19%
Level 4: 4000 - $25 - 3,804 - 95.09%
Luxury : 1000 - $200 - 937 - 93.72%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,048 - 94.71%
Average Income per Game$1,790,710
Year to Date Revenue$19,697,807

Expense

Pro Players Total Salaries$79,175,683
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,150,603
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,150,603
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,721,292
Pro Remaining Season Days164
Pro Expenses Per Days$359,889
Pro Estimated Expenses$59,021,796
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,021,796
Season Salary Cap$79,175,683
Estimate Under Maximum Salary Cap of $81,500,000$2,324,317
Estimate Over Minimum Salary Cap of $0 $79,175,683
Current Bank Account$16,198,583
Projected Bank Account$10,898,079

Pro Players Salaries

Blake Wheeler $8,250,000 (5)
Zach Parise $7,538,461 (5)
Kris Letang $7,250,000 (3)
Timo Meier $6,000,000 (4)
Tyler Myers $6,000,000 (5)
Dustin Brown $5,875,000 (3)
Travis Zajac $5,750,000 (2)
Nick Foligno $5,500,000 (2)
Elias Lindholm $4,850,000 (5)
Jake Muzzin $4,000,000 (1)
Connor Murphy $3,850,000 (3)
Jacob Markstrom $3,666,667 (1)
Marcus Foligno $2,875,000 (2)
Michael Raffl $1,600,000 (2)
Lawson Crouse $1,533,333 (3)
Carter Rowney $1,133,333 (2)
Michael Del Zotto $750,000 (1)
Luke Schenn $700,000 (1)
Brendan Gaunce $700,000 (1)
Philippe Myers $678,889 (1)
Jack Campbell $675,000 (1)
Total Pro Players21
Salary Commitment
Year 4 : $79,175,683
Year 5 : $68,005,127
Year 6 : $51,146,794
Year 7 : $32,638,461
Salary Average Commitment
Year 4 : $79,175,683
Year 5 : $68,005,127
Year 6 : $51,146,794
Year 7 : $32,638,461
Salary Cap with 1 Way Contract
Year 4 : $79,175,683
Year 5 : $68,005,127
Year 6 : $51,146,794
Year 7 : $32,638,461

Farm Players Salaries

Trevor Lewis $200,000 (1)
Tomas Nosek $100,000 (1)
Haydn Fleury $85,000 (1)
Alex Lyon $75,000 (1)
Total Farm Players4
Salary Commitment
Year 4 : $460,000
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $460,000
Year 5 : $0
Year 6 : $0
Year 7 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,630 - 93.83%
Level 2: 5000 - $60 - 4,693 - 93.86%
Level 3: 2000 - $35 - 1,838 - 91.88%
Level 4: 4000 - $25 - 3,904 - 97.61%
Luxury : 1000 - $200 - 942 - 94.17%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,007 - 94.48%
Average Income per Game$1,780,316
Year to Date Revenue$17,803,160

Expense

Pro Players Total Salaries$79,594,674
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,324,104
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,324,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,189,796
Pro Remaining Season Days164
Pro Expenses Per Days$361,794
Pro Estimated Expenses$59,334,216
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,334,216
Season Salary Cap$79,594,674
Estimate Under Maximum Salary Cap of $81,500,000$1,905,326
Estimate Over Minimum Salary Cap of $0 $79,594,674
Current Bank Account$26,542,389
Projected Bank Account$22,397,969

Pro Players Salaries

Drew Doughty $11,000,000 (5)
Jonathan Toews $10,500,000 (4)
Jacob Trouba $8,000,000 (5)
Matt Duchene $8,000,000 (5)
Cory Schneider $6,000,000 (3)
Mats Zuccarello $6,000,000 (5)
Marcus Johansson $4,500,000 (2)
John Klingberg $4,250,000 (3)
Andrei Vasilevskiy $3,500,000 (1)
Derek Ryan $3,125,000 (2)
Jesper Fast $1,850,000 (1)
Zemgus Girgensons $1,600,000 (1)
Nick Ritchie $1,498,925 (2)
Ryan Carpenter $1,000,000 (3)
Rasmus Dahlin $925,000 (2)
Dennis Gilbert $925,000 (2)
Pierre-Luc Dubois $894,166 (1)
Jayce Hawryluk $874,125 (1)
Marcus Pettersson $874,125 (1)
Rasmus Asplund $845,000 (2)
Libor Hajek $833,333 (2)
Nicolas Aube-Kubel $700,000 (1)
Maxim Letunov $700,000 (1)
Curtis Lazar $700,000 (1)
Tom McCollum $500,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $79,594,674
Year 5 : $67,402,258
Year 6 : $54,750,000
Year 7 : $43,500,000
Salary Average Commitment
Year 4 : $79,594,674
Year 5 : $67,402,258
Year 6 : $54,750,000
Year 7 : $43,500,000
Salary Cap with 1 Way Contract
Year 4 : $79,594,674
Year 5 : $67,402,258
Year 6 : $54,750,000
Year 7 : $43,500,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,646 - 94.09%
Level 2: 5000 - $60 - 4,817 - 96.33%
Level 3: 2000 - $35 - 1,902 - 95.10%
Level 4: 4000 - $25 - 3,916 - 97.91%
Luxury : 1000 - $200 - 944 - 94.40%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,225 - 95.69%
Average Income per Game$1,798,186
Year to Date Revenue$17,981,856

Expense

Pro Players Total Salaries$66,557,626
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,431,493
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,431,493
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,743,754
Pro Remaining Season Days164
Pro Expenses Per Days$302,535
Pro Estimated Expenses$49,615,740
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,615,740
Season Salary Cap$66,557,626
Estimate Under Maximum Salary Cap of $81,500,000$14,942,374
Estimate Over Minimum Salary Cap of $0 $66,557,626
Current Bank Account$22,628,072
Projected Bank Account$28,756,086

Pro Players Salaries

Ryan Getzlaf $8,250,000 (2)
Victor Hedman $7,875,000 (5)
Ryan Suter $7,538,461 (5)
William Karlsson $5,900,000 (5)
Jordan Eberle $5,500,000 (5)
Ben Bishop $4,916,666 (4)
Joonas Donskoi $3,900,000 (4)
Andre Burakovsky $3,250,000 (1)
Matt Calvert $2,850,000 (2)
John Moore $2,750,000 (4)
Frank Vatrano $2,533,333 (3)
Aaron Dell $1,900,000 (1)
Pierre-Edouard Bellemare $1,800,000 (2)
Ben Hutton $1,500,000 (1)
Markus Granlund $1,300,000 (1)
Dan Hamhuis $1,250,000 (1)
Josh Archibald $1,000,000 (1)
Kailer Yamamoto $894,166 (2)
Oscar Fantenberg $850,000 (1)
Joel Eriksson Ek $800,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $66,557,626
Year 5 : $54,707,626
Year 6 : $40,913,460
Year 7 : $38,380,127
Salary Average Commitment
Year 4 : $66,557,626
Year 5 : $54,707,626
Year 6 : $40,913,460
Year 7 : $38,380,127
Salary Cap with 1 Way Contract
Year 4 : $66,557,626
Year 5 : $54,707,626
Year 6 : $40,913,460
Year 7 : $38,380,127

Farm Players Salaries

Michael Frolik $430,000 (1)
Jonathon Merrill $137,500 (1)
Jan Rutta $130,000 (1)
Kevin Poulin $70,000 (1)
Peter Cehlarik $70,000 (1)
Total Farm Players5
Salary Commitment
Year 4 : $837,500
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $837,500
Year 5 : $0
Year 6 : $0
Year 7 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,883 - 98.06%
Level 2: 5000 - $60 - 4,761 - 95.22%
Level 3: 2000 - $35 - 1,918 - 95.90%
Level 4: 4000 - $25 - 3,819 - 95.46%
Luxury : 1000 - $200 - 938 - 93.79%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,319 - 96.22%
Average Income per Game$1,824,032
Year to Date Revenue$20,064,356

Expense

Pro Players Total Salaries$76,459,499
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,462,408
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,462,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,720,971
Pro Remaining Season Days164
Pro Expenses Per Days$347,543
Pro Estimated Expenses$56,997,052
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,997,052
Season Salary Cap$76,459,499
Estimate Under Maximum Salary Cap of $81,500,000$5,040,501
Estimate Over Minimum Salary Cap of $0 $76,459,499
Current Bank Account$40,629,064
Projected Bank Account$38,352,983

Pro Players Salaries

Nicklas Backstrom $6,700,000 (1)
Marc Staal $5,700,000 (2)
Mike Hoffman $5,187,500 (1)
Robin Lehner $5,000,000 (1)
Chris Kreider $4,625,000 (1)
Ryan Murray $4,600,000 (2)
Artem Anisimov $4,550,000 (2)
Viktor Arvidsson $4,250,000 (5)
Oscar Klefbom $4,167,000 (4)
Darren Helm $3,850,000 (2)
Matt Murray $3,750,000 (1)
Ben Chiarot $3,500,000 (3)
Brett Connolly $3,500,000 (4)
Travis Sanheim $3,250,000 (2)
Trevor Daley $3,166,666 (1)
Blake Comeau $2,400,000 (2)
Justin Williams $2,000,000 (1)
Johan Larsson $1,550,000 (1)
Matthew Peca $1,300,000 (1)
Joey Daccord $925,000 (1)
Timothy Liljegren $863,333 (3)
Tom Kuhnhackl $850,000 (1)
Trevor Moore $775,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $76,459,499
Year 5 : $41,405,333
Year 6 : $16,280,333
Year 7 : $11,917,000
Salary Average Commitment
Year 4 : $76,459,499
Year 5 : $41,405,333
Year 6 : $16,280,333
Year 7 : $11,917,000
Salary Cap with 1 Way Contract
Year 4 : $76,459,499
Year 5 : $41,405,333
Year 6 : $16,280,333
Year 7 : $11,917,000

Farm Players Salaries

Jordan Weal $140,000 (2)
Mackenzie MacEachern $75,000 (1)
Total Farm Players2
Salary Commitment
Year 4 : $215,000
Year 5 : $140,000
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $215,000
Year 5 : $140,000
Year 6 : $0
Year 7 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 5000 - $60 - 4,644 - 92.87%
Level 3: 2000 - $35 - 1,859 - 92.96%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $200 - 952 - 95.15%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,045 - 94.69%
Average Income per Game$1,796,456
Year to Date Revenue$19,761,020

Expense

Pro Players Total Salaries$58,964,168
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,009,064
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,009,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,893,691
Pro Remaining Season Days164
Pro Expenses Per Days$268,019
Pro Estimated Expenses$43,955,116
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,955,116
Season Salary Cap$58,964,168
Estimate Under Maximum Salary Cap of $81,500,000$22,535,832
Estimate Over Minimum Salary Cap of $0 $58,964,168
Current Bank Account$34,492,833
Projected Bank Account$44,431,408

Pro Players Salaries

Aaron Ekblad $7,500,000 (5)
Alexander Edler $6,000,000 (2)
Jason Zucker $5,500,000 (4)
Frederik Andersen $5,000,000 (2)
Vincent Trocheck $4,750,000 (3)
Jonathan Ericsson $4,250,000 (1)
Brett Pesce $4,025,000 (5)
Bryan Rust $3,500,000 (3)
Brayden McNabb $2,500,000 (3)
Luke Glendening $1,800,000 (2)
Vinnie Hinostroza $1,500,000 (1)
Zach Sanford $1,500,000 (2)
Mirco Mueller $1,400,000 (1)
Louis Domingue $1,150,000 (1)
Elias Pettersson $925,000 (2)
Robert Thomas $894,166 (2)
Par Lindholm $850,000 (2)
Zack MacEwen $847,500 (1)
Cody Goloubef $800,000 (1)
Nick Shore $750,002 (1)
Nic Dowd $750,000 (3)
Patrick Russell $700,000 (1)
Eric Comrie $700,000 (2)
Erik Cernak $697,500 (1)
Matt Irwin $675,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $58,964,168
Year 5 : $46,194,166
Year 6 : $28,525,000
Year 7 : $17,025,000
Salary Average Commitment
Year 4 : $58,964,168
Year 5 : $46,194,166
Year 6 : $28,525,000
Year 7 : $17,025,000
Salary Cap with 1 Way Contract
Year 4 : $58,964,168
Year 5 : $46,194,166
Year 6 : $28,525,000
Year 7 : $17,025,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,801 - 96.69%
Level 2: 5000 - $60 - 4,642 - 92.85%
Level 3: 2000 - $35 - 1,838 - 91.91%
Level 4: 4000 - $25 - 3,817 - 95.43%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,056 - 94.75%
Average Income per Game$1,802,651
Year to Date Revenue$18,026,505

Expense

Pro Players Total Salaries$77,920,356
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,834,248
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,834,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,882,166
Pro Remaining Season Days164
Pro Expenses Per Days$354,183
Pro Estimated Expenses$58,086,012
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,086,012
Season Salary Cap$77,920,356
Estimate Under Maximum Salary Cap of $81,500,000$3,579,644
Estimate Over Minimum Salary Cap of $0 $77,920,356
Current Bank Account$31,386,347
Projected Bank Account$29,182,501

Pro Players Salaries

John Carlson $8,000,000 (5)
Evgeny Kuznetsov $7,800,000 (5)
Nikolaj Ehlers $6,000,000 (5)
Kyle Turris $6,000,000 (5)
Kyle Okposo $6,000,000 (4)
Alex Goligoski $5,475,000 (2)
Zach Bogosian $5,142,857 (1)
Niklas Hjalmarsson $5,000,000 (2)
Jonas Brodin $4,166,667 (2)
Brendan Gallagher $3,750,000 (2)
Vladimir Sobotka $3,500,000 (1)
Jaroslav Halak $2,750,000 (1)
Artturi Lehkonen $2,400,000 (2)
Mike Smith $2,000,000 (1)
Kevin Fiala $1,750,000 (1)
Jared McCann $1,250,000 (1)
Jake Virtanen $1,250,000 (1)
Matiss Kivlenieks $925,000 (1)
Jacob de La Rose $900,000 (1)
Carl Dahlstrom $850,000 (2)
Christian Fischer $821,666 (1)
Conor Garland $775,000 (2)
Jonas Siegenthaler $714,166 (1)
Mark Letestu $700,000 (1)
Total Pro Players24
Salary Commitment
Year 4 : $77,920,356
Year 5 : $56,216,667
Year 6 : $33,800,000
Year 7 : $33,800,000
Salary Average Commitment
Year 4 : $77,920,356
Year 5 : $56,216,667
Year 6 : $33,800,000
Year 7 : $33,800,000
Salary Cap with 1 Way Contract
Year 4 : $77,920,356
Year 5 : $56,216,667
Year 6 : $33,800,000
Year 7 : $33,800,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,613 - 93.55%
Level 2: 5000 - $60 - 4,800 - 95.99%
Level 3: 2000 - $35 - 1,923 - 96.15%
Level 4: 4000 - $25 - 3,789 - 94.72%
Luxury : 1000 - $200 - 943 - 94.33%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,068 - 94.82%
Average Income per Game$1,787,978
Year to Date Revenue$19,667,762

Expense

Pro Players Total Salaries$66,170,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,843,288
Farm Year To Date Expenses$0
Pro Salary Cap To Date$16,843,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,639,351
Pro Remaining Season Days164
Pro Expenses Per Days$300,773
Pro Estimated Expenses$49,326,772
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,326,772
Season Salary Cap$66,170,000
Estimate Under Maximum Salary Cap of $81,500,000$15,330,000
Estimate Over Minimum Salary Cap of $0 $66,170,000
Current Bank Account$20,464,888
Projected Bank Account$24,777,467

Pro Players Salaries

Steven Stamkos $8,500,000 (5)
Zach Werenski $7,500,000 (1)
Colton Parayko $5,500,000 (3)
Tyler Johnson $5,000,000 (5)
Mike Matheson $4,875,000 (5)
Alex Killorn $4,450,000 (4)
Jordan Binnington $4,400,000 (2)
David Perron $4,000,000 (3)
Brandon Montour $3,387,500 (1)
Erik Haula $2,750,000 (1)
Zach Hyman $2,250,000 (2)
Ryan Donato $1,900,000 (2)
MacKenzie Weegar $1,600,000 (1)
Drake Caggiula $1,500,000 (1)
Pheonix Copley $1,100,000 (3)
Jake Evans $925,000 (1)
Pierre Engvall $925,000 (1)
Andy Welinski $750,000 (1)
Nicolas Roy $720,000 (1)
Max Lagace $700,000 (1)
Derek Grant $700,000 (1)
Brendan Guhle $697,500 (1)
Lane Pederson $690,000 (1)
Lucas Wallmark $675,000 (1)
Chris Terry $675,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $66,170,000
Year 5 : $41,975,000
Year 6 : $33,425,000
Year 7 : $22,825,000
Salary Average Commitment
Year 4 : $66,170,000
Year 5 : $41,975,000
Year 6 : $33,425,000
Year 7 : $22,825,000
Salary Cap with 1 Way Contract
Year 4 : $66,170,000
Year 5 : $41,975,000
Year 6 : $33,425,000
Year 7 : $22,825,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,755 - 95.92%
Level 2: 5000 - $60 - 4,738 - 94.76%
Level 3: 2000 - $35 - 1,879 - 93.94%
Level 4: 4000 - $25 - 3,662 - 91.54%
Luxury : 1000 - $200 - 933 - 93.30%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,967 - 94.26%
Average Income per Game$1,793,535
Year to Date Revenue$19,728,881

Expense

Pro Players Total Salaries$72,177,499
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,600,198
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,600,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,806,039
Pro Remaining Season Days164
Pro Expenses Per Days$328,080
Pro Estimated Expenses$53,805,120
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$53,805,120
Season Salary Cap$72,177,499
Estimate Under Maximum Salary Cap of $81,500,000$9,322,501
Estimate Over Minimum Salary Cap of $0 $72,177,499
Current Bank Account$44,304,197
Projected Bank Account$44,305,116

Pro Players Salaries

Nikita Kucherov $9,500,000 (5)
David Krejci $7,250,000 (2)
Patrice Bergeron $6,875,000 (3)
Alex Pietrangelo $6,500,000 (1)
Keith Yandle $6,350,000 (4)
Jonathan Quick $5,800,000 (4)
James Neal $5,750,000 (4)
Kyle Palmieri $4,650,000 (2)
Andrew Shaw $3,900,000 (3)
Valtteri Filppula $3,000,000 (2)
Colin Wilson $2,600,000 (1)
Zack Kassian $1,950,000 (1)
Anthony Beauvillier $1,750,000 (1)
Derick Brassard $1,250,000 (1)
Erik Gustafsson $1,200,000 (1)
Andrei Svechnikov $925,000 (2)
Alex Stalock $785,000 (3)
Samuel Girard $728,333 (1)
Filip Hronek $714,166 (2)
Devon Toews $700,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $72,177,499
Year 5 : $55,499,166
Year 6 : $38,960,000
Year 7 : $27,400,000
Salary Average Commitment
Year 4 : $72,177,499
Year 5 : $55,499,166
Year 6 : $38,960,000
Year 7 : $27,400,000
Salary Cap with 1 Way Contract
Year 4 : $72,177,499
Year 5 : $55,499,166
Year 6 : $38,960,000
Year 7 : $27,400,000

Farm Players Salaries

Justin Schultz $550,000 (1)
Antoine Roussel $300,000 (3)
Jordan Martinook $200,000 (2)
Braydon Coburn $170,000 (2)
Ville Husso $70,000 (2)
Total Farm Players5
Salary Commitment
Year 4 : $1,290,000
Year 5 : $740,000
Year 6 : $300,000
Year 7 : $0
Salary Average Commitment
Year 4 : $1,290,000
Year 5 : $740,000
Year 6 : $300,000
Year 7 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameShithole Stadium
Level 1: 6000 - $100 - 5,772 - 96.20%
Level 2: 5000 - $60 - 4,760 - 95.21%
Level 3: 2000 - $35 - 1,862 - 93.10%
Level 4: 4000 - $25 - 3,803 - 95.07%
Luxury : 1000 - $200 - 933 - 93.32%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,130 - 95.17%
Average Income per Game$1,802,414
Year to Date Revenue$18,024,143

Expense

Pro Players Total Salaries$73,351,431
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,682,764
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,682,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,874,843
Pro Remaining Season Days164
Pro Expenses Per Days$333,416
Pro Estimated Expenses$54,680,224
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,680,224
Season Salary Cap$73,351,431
Estimate Under Maximum Salary Cap of $81,500,000$8,148,569
Estimate Over Minimum Salary Cap of $0 $73,351,431
Current Bank Account$23,440,250
Projected Bank Account$24,634,869

Pro Players Salaries

Carey Price $10,500,000 (5)
Joe Pavelski $7,000,000 (3)
Johnny Gaudreau $6,750,001 (1)
Mark Scheifele $6,125,000 (5)
Gabriel Landeskog $5,571,429 (2)
Mike Green $5,375,000 (1)
Jonathan Marchessault $5,000,001 (1)
Wayne Simmonds $5,000,000 (1)
Alex Tuch $4,750,000 (5)
Nikita Zadorov $3,200,000 (1)
Max Domi $3,150,000 (1)
Jake Gardiner $3,000,000 (1)
Kevin Shattenkirk $1,750,000 (2)
Robert Hagg $1,150,000 (1)
Jack Hughes $925,001 (1)
Tyson Jost $885,833 (1)
Alexander Nylander $863,333 (2)
Erik Brannstrom $863,333 (3)
Alexandar Georgiev $792,500 (1)
Patrick Marleau $700,000 (1)
Total Pro Players20
Salary Commitment
Year 4 : $73,351,431
Year 5 : $37,423,095
Year 6 : $29,238,333
Year 7 : $21,375,000
Salary Average Commitment
Year 4 : $73,351,431
Year 5 : $37,423,095
Year 6 : $29,238,333
Year 7 : $21,375,000
Salary Cap with 1 Way Contract
Year 4 : $73,351,431
Year 5 : $37,423,095
Year 6 : $29,238,333
Year 7 : $21,375,000

Farm Players Salaries

Thomas Hickey $250,000 (3)
Kirby Dach $92,500 (1)
Adam Huska $92,500 (2)
Christian Wolanin $90,000 (2)
Cale Fleury $77,167 (2)
Total Farm Players5
Salary Commitment
Year 4 : $602,167
Year 5 : $509,667
Year 6 : $250,000
Year 7 : $0
Salary Average Commitment
Year 4 : $602,167
Year 5 : $509,667
Year 6 : $250,000
Year 7 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,729 - 95.48%
Level 2: 5000 - $60 - 4,574 - 91.48%
Level 3: 2000 - $35 - 1,913 - 95.63%
Level 4: 4000 - $25 - 3,811 - 95.28%
Luxury : 1000 - $200 - 956 - 95.64%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,983 - 94.35%
Average Income per Game$1,789,182
Year to Date Revenue$19,680,999

Expense

Pro Players Total Salaries$69,600,226
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,856,968
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,856,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,675,452
Pro Remaining Season Days164
Pro Expenses Per Days$316,365
Pro Estimated Expenses$51,883,860
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,883,860
Season Salary Cap$69,600,226
Estimate Under Maximum Salary Cap of $81,500,000$11,899,774
Estimate Over Minimum Salary Cap of $0 $69,600,226
Current Bank Account$38,143,500
Projected Bank Account$39,935,092

Pro Players Salaries

Jamie Benn $9,500,000 (5)
Max Pacioretty $7,000,000 (4)
David Pastrnak $6,666,666 (4)
Sean Monahan $6,375,000 (4)
Seth Jones $5,400,000 (3)
Jeff Carter $5,272,727 (3)
Noah Hanifin $4,950,000 (5)
Nick Bjugstad $4,100,000 (2)
Brandon Carlo $2,850,000 (1)
David Rittich $2,750,000 (2)
Mark Pysyk $2,733,333 (1)
Nick Jensen $2,500,000 (4)
Joonas Korpisalo $1,150,000 (1)
Dante Fabbro $925,001 (1)
Jesperi Kotkaniemi $925,000 (2)
Taro Hirose $925,000 (1)
Jack Roslovic $894,166 (1)
Clayton Keller $885,833 (1)
Sam Steel $863,333 (2)
Josh Anderson $765,000 (2)
Warren Foegele $746,667 (1)
Vince Dunn $722,500 (1)
Zac Rinaldo $700,000 (1)
Total Pro Players23
Salary Commitment
Year 4 : $69,600,226
Year 5 : $57,067,726
Year 6 : $47,664,393
Year 7 : $36,991,666
Salary Average Commitment
Year 4 : $69,600,226
Year 5 : $57,067,726
Year 6 : $47,664,393
Year 7 : $36,991,666
Salary Cap with 1 Way Contract
Year 4 : $69,600,226
Year 5 : $57,067,726
Year 6 : $47,664,393
Year 7 : $36,991,666

Farm Players Salaries

Devan Dubnyk $433,333 (2)
Dennis Cholowski $89,417 (2)
Total Farm Players2
Salary Commitment
Year 4 : $522,750
Year 5 : $522,750
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $522,750
Year 5 : $522,750
Year 6 : $0
Year 7 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,847 - 97.45%
Level 2: 5000 - $60 - 4,576 - 91.52%
Level 3: 2000 - $35 - 1,876 - 93.79%
Level 4: 4000 - $25 - 3,764 - 94.09%
Luxury : 1000 - $200 - 956 - 95.64%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,019 - 94.55%
Average Income per Game$1,803,316
Year to Date Revenue$18,033,156

Expense

Pro Players Total Salaries$79,163,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,150,592
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,150,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,902,784
Pro Remaining Season Days164
Pro Expenses Per Days$359,832
Pro Estimated Expenses$59,012,448
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,012,448
Season Salary Cap$79,163,000
Estimate Under Maximum Salary Cap of $81,500,000$2,337,000
Estimate Over Minimum Salary Cap of $0 $79,163,000
Current Bank Account$63,108,650
Projected Bank Account$59,998,986

Pro Players Salaries

Mitch Marner $10,893,000 (1)
Mark Stone $9,500,000 (5)
Ryan O'Reilly $7,500,000 (4)
Nate Schmidt $5,950,000 (5)
Jeff Petry $5,500,000 (2)
Jakob Silfverberg $5,250,000 (5)
Yanni Gourde $5,166,666 (5)
Reilly Smith $5,000,000 (3)
Josh Bailey $5,000,000 (5)
Justin Braun $3,800,000 (1)
Carl Hagelin $2,750,000 (4)
Keith Kinkaid $1,750,000 (1)
Juuse Saros $1,500,000 (2)
Christian Djoos $1,250,000 (1)
Adam Fox $925,001 (1)
Carl Grundstrom $925,000 (1)
Tyler Benson $808,333 (2)
Travis Boyd $800,000 (1)
Joey Anderson $800,000 (1)
Carson Soucy $750,000 (1)
Sean Walker $745,000 (1)
Jason Spezza $700,000 (1)
Antti Suomela $700,000 (1)
Martin Frk $700,000 (1)
Dustin Tokarski $500,000 (1)
Total Pro Players25
Salary Commitment
Year 4 : $79,163,000
Year 5 : $53,924,999
Year 6 : $46,116,666
Year 7 : $41,116,666
Salary Average Commitment
Year 4 : $79,163,000
Year 5 : $53,924,999
Year 6 : $46,116,666
Year 7 : $41,116,666
Salary Cap with 1 Way Contract
Year 4 : $79,163,000
Year 5 : $53,924,999
Year 6 : $46,116,666
Year 7 : $41,116,666

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Stoners



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $100 - 5,613 - 93.55%
Level 2: 5000 - $60 - 4,756 - 95.12%
Level 3: 2000 - $35 - 1,885 - 94.27%
Level 4: 4000 - $25 - 3,763 - 94.08%
Luxury : 1000 - $200 - 942 - 94.16%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,959 - 94.22%
Average Income per Game$1,780,559
Year to Date Revenue$17,805,590

Expense

Pro Players Total Salaries$81,112,776
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,646,864
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,646,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,197,329
Pro Remaining Season Days164
Pro Expenses Per Days$368,694
Pro Estimated Expenses$60,465,816
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,465,816
Season Salary Cap$81,112,776
Estimate Under Maximum Salary Cap of $81,500,000$387,224
Estimate Over Minimum Salary Cap of $0 $81,112,776
Current Bank Account$33,988,297
Projected Bank Account$28,719,810

Pro Players Salaries

Erik Karlsson $11,500,000 (5)
Leon Draisaitl $8,500,000 (5)
Brayden Point $6,750,000 (1)
Mathew Dumba $6,000,000 (4)
Bo Horvat $5,500,000 (4)
Jared Spurgeon $5,187,500 (1)
Carl Soderberg $4,750,000 (1)
Jakob Chychrun $4,600,000 (5)
Antti Raanta $4,250,000 (2)
Rickard Rakell $3,789,444 (3)
Andreas Johnsson $3,400,000 (4)
Zack Smith $3,250,000 (2)
Mike Condon $2,400,000 (1)
Adrian Kempe $1,750,000 (1)
Madison Bowey $1,000,000 (1)
Zach Aston-Reese $1,000,000 (2)
Joakim Nordstrom $1,000,000 (1)
Tyler Motte $975,000 (1)
Slater Koekkoek $925,000 (1)
Brayden Burke $925,000 (2)
Lias Andersson $894,166 (2)
Troy Grosenick $700,000 (1)
Dakota Mermis $700,000 (1)
Tobias Rieder $700,000 (1)
Frederick Gaudreau $666,666 (1)
Total Pro Players25
Salary Commitment
Year 4 : $81,112,776
Year 5 : $53,608,610
Year 6 : $43,289,444
Year 7 : $39,500,000
Salary Average Commitment
Year 4 : $81,112,776
Year 5 : $53,608,610
Year 6 : $43,289,444
Year 7 : $39,500,000
Salary Cap with 1 Way Contract
Year 4 : $81,112,776
Year 5 : $53,608,610
Year 6 : $43,289,444
Year 7 : $39,500,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $0
Year 5 : $0
Year 6 : $0
Year 7 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,744 - 95.74%
Level 2: 5000 - $60 - 4,657 - 93.15%
Level 3: 2000 - $35 - 1,884 - 94.18%
Level 4: 4000 - $25 - 3,762 - 94.04%
Luxury : 1000 - $200 - 932 - 93.17%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,979 - 94.33%
Average Income per Game$1,788,291
Year to Date Revenue$19,671,202

Expense

Pro Players Total Salaries$59,206,666
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,185,049
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,185,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,648,733
Pro Remaining Season Days164
Pro Expenses Per Days$269,121
Pro Estimated Expenses$44,135,844
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,135,844
Season Salary Cap$59,206,666
Estimate Under Maximum Salary Cap of $81,500,000$22,293,334
Estimate Over Minimum Salary Cap of $0 $59,206,666
Current Bank Account$20,921,389
Projected Bank Account$30,434,278

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (5)
Marc-Andre Fleury $7,000,000 (3)
Matthew Tkachuk $7,000,000 (1)
Mark Giordano $6,750,000 (3)
Mikael Backlund $5,350,000 (5)
Mathieu Perreault $4,125,000 (2)
Markus Nutivaara $2,700,000 (3)
Matt Martin $2,500,000 (1)
Mattias Janmark $2,300,000 (1)
Jordie Benn $2,000,000 (2)
Garnet Hathaway $1,500,000 (4)
Tyler Bertuzzi $1,400,000 (1)
Chris Wagner $1,250,000 (1)
Tyler Pitlick $1,000,000 (1)
Dillon Dube $778,333 (2)
Rasmus Andersson $755,833 (1)
Ryan Lomberg $700,000 (1)
Derrick Pouliot $700,000 (1)
Buddy Robinson $700,000 (1)
Guillaume Brisebois $697,500 (1)
Total Pro Players20
Salary Commitment
Year 4 : $59,206,666
Year 5 : $40,203,333
Year 6 : $33,300,000
Year 7 : $16,850,000
Salary Average Commitment
Year 4 : $59,206,666
Year 5 : $40,203,333
Year 6 : $33,300,000
Year 7 : $16,850,000
Salary Cap with 1 Way Contract
Year 4 : $59,206,666
Year 5 : $40,203,333
Year 6 : $33,300,000
Year 7 : $16,850,000

Farm Players Salaries

Jeremy Groleau $74,334 (1)
C.J. Smith $70,000 (2)
Oscar Dansk $67,500 (1)
Colin Blackwell $67,500 (1)
Total Farm Players4
Salary Commitment
Year 4 : $279,334
Year 5 : $70,000
Year 6 : $0
Year 7 : $0
Salary Average Commitment
Year 4 : $279,334
Year 5 : $70,000
Year 6 : $0
Year 7 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $44,018,880 $63,742,023 $17,757,977 $63,742,023 23225
Blackhawks $21,566,667 $75,683,939 $5,816,061 $75,683,939 20525
Blue Jackets $35,920,011 $80,651,671 $848,329 $80,651,671 24125
Blues $41,737,259 $79,731,666 $1,768,334 $79,731,666 22325
Bruins $59,565,528 $55,140,839 $26,359,161 $55,140,839 23225
Canadiens $46,323,027 $70,818,813 $10,681,187 $70,818,813 25025
Canucks $53,001,792 $69,213,333 $12,286,667 $69,213,333 20525
Capitals $31,424,394 $79,812,066 $1,687,934 $79,812,066 25025
Coyotes $16,161,350 $78,441,666 $3,058,334 $78,441,666 23225
Devils $12,510,538 $74,062,501 $7,437,499 $74,062,501 20525
Ducks $29,556,879 $64,657,532 $16,842,468 $64,657,532 22325
Flames $33,910,965 $69,708,335 $11,791,665 $69,708,335 20525
Flyers $30,262,268 $67,271,444 $14,228,556 $67,271,444 26026
Golden Knights $27,475,573 $67,739,161 $13,760,839 $67,739,161 20525
Hurricanes $52,645,072 $56,344,168 $25,155,832 $56,344,168 20525
Islanders $34,354,964 $55,219,999 $26,280,001 $55,219,999 23225
Jets $7,715,305 $73,960,832 $7,539,168 $73,960,832 25025
Kings $14,425,582 $74,184,524 $7,315,476 $74,184,524 22325
Lightning $10,279,150 $80,451,624 $1,048,376 $80,451,624 23225
Maple Leafs $16,198,583 $79,175,683 $2,324,317 $79,175,683 21425
Oilers $26,542,389 $79,594,674 $1,905,326 $79,594,674 25025
Panthers $22,628,072 $66,557,626 $14,942,374 $66,557,626 20525
Penguins $40,629,064 $76,459,499 $5,040,501 $76,459,499 23225
Predators $34,492,833 $58,964,168 $22,535,832 $58,964,168 25025
Rangers $31,386,347 $77,920,356 $3,579,644 $77,920,356 24024
Red Wings $20,464,888 $66,170,000 $15,330,000 $66,170,000 25025
Sabres $44,304,197 $72,177,499 $9,322,501 $72,177,499 20525
Senators $23,440,250 $73,351,431 $8,148,569 $73,351,431 20525
Sharks $38,143,500 $69,600,226 $11,899,774 $69,600,226 23225
Stars $63,108,650 $79,163,000 $2,337,000 $79,163,000 25025
Stoners $33,988,297 $81,112,776 $387,224 $81,112,776 25025
Wild $20,921,389 $59,206,666 $22,293,334 $59,206,666 20424