Team FinanceLast Update - Wednesday, October 31, 2018 at 21:36
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 - $90 - 5,640 - 94.00%
Level 2: 5000 - $55 - 4,776 - 95.52%
Level 3: 2000 - $30 - 1,926 - 96.28%
Level 4: 4000 - $20 - 3,815 - 95.37%
Luxury : 1000 - $180 - 965 - 96.49%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $26 - 4,488 - 74.81%
Farm Level 2: 3000 - $13 - 2,209 - 73.64%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,121 - 95.12%
Average Income per Game$1,606,247
Year to Date Revenue$65,856,129
Farm
Home Games Left0
Average Attendance - %6,698 - 74.42%
Average Income per Game$174,504
Year to Date Revenue$7,154,645

Expense

Pro Players Total Salaries$70,052,667
Farm Players Total Salaries$2,576,350
Coaches Total Salaries$4,175,000
Luxury Taxe Total$0
Special Salary Cap Value$3,100,000
Pro Year To Date Expenses$75,042,197
Farm Year To Date Expenses$3,474,737
Pro Salary Cap To Date$71,792,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$559,562
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,129
Farm Estimated Expenses$26,129
Estimated Season Expenses$26,129
Season Salary Cap$73,152,667
Estimate Under Maximum Salary Cap of $75,000,000$1,847,333
Estimate Over Minimum Salary Cap of $55,400,000 $17,752,667
Current Bank Account$23,876,622
Projected Bank Account$23,850,493

Pro Players Salaries

Artemi Panarin $8,500,000 (2)
Mitchell Marner $7,750,000 (2)
Semyon Varlamov $5,900,000 (1)
Dougie Hamilton $5,750,000 (3)
Boone Jenner $5,547,000 (6)
Tomas Tatar $5,300,000 (3)
Mikkel Boedker $4,000,000 (2)
Trevor van Riemsdyk $3,955,000 (6)
Thomas Vanek $3,434,000 (4)
Zach Smith $3,250,000 (3)
Trevor Daley $3,166,667 (2)
Jonathan Bernier $2,944,000 (6)
Joel Edmundson $2,794,000 (6)
Thomas Hickey $2,515,000 (6)
Jack Skille $1,007,000 (3)
Colton Sissons $625,000 (1)
Eric Tangradi $615,000 (3)
Bracken Kearns $600,000 (1)
Julian Melchiori $600,000 (2)
Petter Granberg $600,000 (2)
RJ Umberger $600,000 (3)
Adam Payerl $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2 : $70,052,667
Year 3 : $62,927,667
Year 4 : $38,311,000
Year 5 : $21,189,000
Salary Average Commitment
Year 2 : $60,588,667
Year 3 : $53,463,667
Year 4 : $28,847,000
Year 5 : $11,725,000
Salary Cap with 1 Way Contract
Year 2 : $70,052,667
Year 3 : $62,927,667
Year 4 : $38,311,000
Year 5 : $21,189,000

Farm Players Salaries

Mike Condon $240,000 (2)
Eric Fehr $181,600 (3)
Nic Dowd $166,200 (6)
Samuel Morin $140,600 (6)
Erik Condra $133,100 (3)
Zachary Fucale $114,300 (6)
Seth Helgeson $104,500 (4)
Lucas Wallmark $104,200 (6)
Robert Hagg $97,300 (6)
Viktor Svedberg $94,700 (4)
Chris Nell $91,600 (5)
John McFarland $87,500 (2)
Anton Karlsson $87,500 (2)
Urho Vaakanainen $87,500 (2)
Trevor Smith $86,800 (2)
Garrett Wilson $83,400 (3)
Philip Samuelsson $79,400 (4)
Tyler Moy $79,250 (1)
Chris Didomenico $75,500 (3)
Cole Cassels $73,800 (5)
Matt Tennyson $65,000 (1)
Chris Terry $62,600 (5)
Corey Tropp $60,000 (1)
Nicolas Kerdiles $60,000 (4)
Marek Hrivik $60,000 (3)
Nick Lappin $60,000 (3)
Total Farm Players26
Salary Commitment
Year 2 : $2,576,350
Year 3 : $2,372,100
Year 4 : $1,782,800
Year 5 : $1,189,200
Salary Average Commitment
Year 2 : $2,576,350
Year 3 : $2,372,100
Year 4 : $1,782,800
Year 5 : $1,189,200

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $92 - 5,594 - 93.24%
Level 2: 5000 - $57 - 4,457 - 89.14%
Level 3: 2000 - $26 - 1,911 - 95.54%
Level 4: 4000 - $22 - 3,623 - 90.58%
Luxury : 1000 - $175 - 954 - 95.35%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,453 - 74.22%
Farm Level 2: 3000 - $15 - 2,211 - 73.70%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,539 - 91.88%
Average Income per Game$1,609,274
Year to Date Revenue$65,980,231
Farm
Home Games Left0
Average Attendance - %6,664 - 74.05%
Average Income per Game$167,509
Year to Date Revenue$6,867,855

Expense

Pro Players Total Salaries$69,321,105
Farm Players Total Salaries$2,846,766
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,085,500
Pro Year To Date Expenses$73,722,226
Farm Year To Date Expenses$3,411,313
Pro Salary Cap To Date$69,972,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$557,795
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,842
Farm Estimated Expenses$26,842
Estimated Season Expenses$26,842
Season Salary Cap$73,406,605
Estimate Under Maximum Salary Cap of $75,000,000$1,593,395
Estimate Over Minimum Salary Cap of $55,400,000 $18,006,605
Current Bank Account$32,205,807
Projected Bank Account$32,178,965

Pro Players Salaries

Steven Stamkos $10,000,000 (2)
Alex Ovechkin $9,538,462 (3)
Jason Spezza $7,500,000 (1)
Johnny Gaudreau $6,750,000 (2)
Frederik Andersen $6,500,000 (2)
Justin Schultz $5,500,000 (2)
Travis Hamonic $3,857,143 (2)
Ian Cole $3,628,000 (6)
Ryan Kesler $3,437,500 (2)
Nikolaj Ehlers $2,025,000 (2)
Dan Hamhuis $1,831,000 (3)
Kris Versteeg $1,770,000 (4)
Tom Kuhnhackl $979,000 (6)
Derek Ryan $950,000 (4)
Andrew Mangiapane $705,000 (1)
Max McCormick $650,000 (1)
Chad Ruhwedel $650,000 (1)
Alex Stalock $650,000 (1)
Kevin Czuczman $600,000 (2)
Christian Thomas $600,000 (6)
Corban Knight $600,000 (5)
Alex Biega $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2 : $69,321,105
Year 3 : $67,828,605
Year 4 : $21,996,462
Year 5 : $8,527,000
Salary Average Commitment
Year 2 : $76,089,005
Year 3 : $68,247,605
Year 4 : $22,415,462
Year 5 : $8,527,000
Salary Cap with 1 Way Contract
Year 2 : $69,321,105
Year 3 : $59,166,105
Year 4 : $20,496,462
Year 5 : $8,527,000

Farm Players Salaries

Mattias Janmark $290,600 (6)
Carter Hutton $220,200 (1)
Dustin Tokarski $195,300 (6)
Brett Kulak $191,200 (6)
Jordan Martinook $180,000 (1)
Michael Mersch $175,500 (6)
Matt Moulson $124,800 (2)
Joe Cannata $123,900 (2)
Luke Kunin $92,500 (2)
Matthew Phillips $87,500 (3)
Tyler Steenbergen $87,500 (3)
Cameron Morrison $87,500 (2)
Dylan Sikura $87,500 (3)
Taylor Raddysh $86,417 (2)
Ville Husso $84,650 (1)
Vladislav Kamenev $83,333 (1)
Parker Wotherspoon $73,250 (2)
Michael Amadio $71,750 (1)
Jacob Moverare $71,333 (2)
Philippe Myers $67,833 (2)
Alex Grant $64,200 (3)
Jared Cowen $60,000 (3)
Jordan Szwarz $60,000 (4)
John Gilmour $60,000 (6)
Robbie Russo $60,000 (3)
Nathan Noel $60,000 (6)
Total Farm Players26
Salary Commitment
Year 2 : $2,846,766
Year 3 : $2,206,833
Year 4 : $1,479,300
Year 5 : $1,032,600
Salary Average Commitment
Year 2 : $2,286,766
Year 3 : $1,646,833
Year 4 : $919,300
Year 5 : $472,600

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $88 - 5,783 - 96.39%
Level 2: 5000 - $55 - 4,864 - 97.27%
Level 3: 2000 - $29 - 1,965 - 98.26%
Level 4: 4000 - $22 - 3,867 - 96.68%
Luxury : 1000 - $185 - 969 - 96.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $14 - 4,425 - 73.75%
Farm Level 2: 3000 - $5 - 2,214 - 73.81%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,449 - 96.94%
Average Income per Game$1,637,536
Year to Date Revenue$67,138,981
Farm
Home Games Left0
Average Attendance - %6,639 - 73.77%
Average Income per Game$87,629
Year to Date Revenue$3,592,783

Expense

Pro Players Total Salaries$74,961,333
Farm Players Total Salaries$2,403,266
Coaches Total Salaries$3,475,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,460,921
Farm Year To Date Expenses$3,056,102
Pro Salary Cap To Date$74,585,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$594,170
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$22,412
Farm Estimated Expenses$22,412
Estimated Season Expenses$22,412
Season Salary Cap$74,961,333
Estimate Under Maximum Salary Cap of $75,000,000$38,667
Estimate Over Minimum Salary Cap of $55,400,000 $19,561,333
Current Bank Account$18,742,508
Projected Bank Account$18,720,096

Pro Players Salaries

Mark Scheifele $11,250,000 (2)
Erik Karlsson $9,750,000 (2)
Drew Doughty $6,250,000 (2)
Mark Stone $5,348,000 (5)
Jonathan Marchessault $4,710,000 (6)
Chris Kreider $4,625,000 (2)
Jake Allen $4,350,000 (2)
Sean Couturier $4,333,333 (4)
Viktor Arvidsson $4,250,000 (5)
Justin Braun $3,800,000 (2)
David Desharnais $3,092,000 (3)
Zach Hyman $2,250,000 (3)
Alex Petrovic $2,142,000 (4)
Chris Kunitz $2,029,000 (2)
Pierre-Edouard Bellemare $1,450,000 (5)
Scottie Upshall $1,214,000 (1)
MacKenzie Weegar $818,000 (3)
Linus Ullmark $750,000 (1)
Kevin Bieksa $750,000 (3)
Rocco Grimaldi $600,000 (3)
Devon Toews $600,000 (1)
Jean-Sebastien Dea $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $74,961,333
Year 3 : $73,905,333
Year 4 : $29,851,333
Year 5 : $22,341,333
Salary Average Commitment
Year 2 : $69,061,333
Year 3 : $65,897,333
Year 4 : $21,843,333
Year 5 : $16,425,333
Salary Cap with 1 Way Contract
Year 2 : $74,961,333
Year 3 : $71,797,333
Year 4 : $29,743,333
Year 5 : $22,233,333

Farm Players Salaries

Adam Lowry $278,700 (6)
Andrew Desjardins $248,300 (3)
Cristoval Nieves $167,300 (4)
Ethan Prow $124,800 (4)
Jake Walman $92,500 (2)
Jayce Hawryluk $92,500 (1)
Max Gildon $87,500 (3)
Thomas Novak $87,500 (3)
Chris Calnan $87,500 (2)
Anthony Florentino $87,500 (2)
Zack MacEwen $84,750 (2)
Chris Driedger $75,000 (3)
Paul Bittner $74,750 (2)
Filip Chlapik $72,833 (2)
Kole Sherwood $69,333 (2)
Garret Sparks $67,500 (1)
Chris Butler $65,000 (1)
Jacob Graves $60,000 (4)
Mark Fraser $60,000 (1)
Eric Cornel $60,000 (1)
Jhonas Enroth $60,000 (1)
Andrew Bodnarchuk $60,000 (1)
David Kampf $60,000 (1)
Zac Rinaldo $60,000 (2)
Joe Vitale $60,000 (1)
Justin Auger $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2 : $2,403,266
Year 3 : $1,758,266
Year 4 : $1,129,100
Year 5 : $630,800
Salary Average Commitment
Year 2 : $2,600,166
Year 3 : $1,955,166
Year 4 : $1,326,000
Year 5 : $321,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $97 - 4,592 - 76.54%
Level 2: 5000 - $58 - 4,460 - 89.20%
Level 3: 2000 - $34 - 1,501 - 75.03%
Level 4: 4000 - $24 - 2,933 - 73.32%
Luxury : 1000 - $195 - 732 - 73.20%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,536 - 75.61%
Farm Level 2: 3000 - $12 - 2,239 - 74.64%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,218 - 78.99%
Average Income per Game$1,442,756
Year to Date Revenue$59,152,996
Farm
Home Games Left0
Average Attendance - %6,776 - 75.28%
Average Income per Game$168,336
Year to Date Revenue$6,901,768

Expense

Pro Players Total Salaries$67,572,333
Farm Players Total Salaries$3,240,334
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$71,608,560
Farm Year To Date Expenses$3,719,765
Pro Salary Cap To Date$67,608,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$546,354
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$28,659
Farm Estimated Expenses$28,659
Estimated Season Expenses$28,659
Season Salary Cap$72,072,333
Estimate Under Maximum Salary Cap of $75,000,000$2,927,667
Estimate Over Minimum Salary Cap of $55,400,000 $16,672,333
Current Bank Account$26,825,178
Projected Bank Account$26,796,519

Pro Players Salaries

Marian Gaborik $4,875,000 (3)
Nick Ritchie $4,672,000 (1)
Mathieu Perreault $4,125,000 (3)
Nick Bjugstad $4,100,000 (3)
Steve Mason $4,100,000 (1)
Sam Reinhart $4,054,000 (6)
Jake Muzzin $4,000,000 (2)
Marco Scandella $4,000,000 (2)
Luca Sbisa $3,755,000 (5)
Alexander Steen $3,500,000 (3)
Marcus Foligno $3,045,000 (4)
Jamie Oleksiak $2,948,000 (6)
Tobias Rieder $2,892,000 (6)
Daniel Winnik $2,701,000 (3)
Kevan Miller $2,500,000 (2)
Vladislav Namestnikov $2,444,000 (6)
Nathan Beaulieu $2,400,000 (1)
Oscar Lindberg $1,700,000 (1)
Jared Coreau $1,498,000 (6)
Patrick Wiercioch $1,200,000 (2)
Riley Sheahan $1,200,000 (3)
Ryan White $1,000,000 (2)
Kevin Fiala $863,333 (1)
Total Pro Players23
Salary Commitment
Year 2 : $67,572,333
Year 3 : $56,087,000
Year 4 : $43,387,000
Year 5 : $20,636,000
Salary Average Commitment
Year 2 : $57,047,667
Year 3 : $47,090,167
Year 4 : $34,390,167
Year 5 : $11,639,167
Salary Cap with 1 Way Contract
Year 2 : $67,572,333
Year 3 : $53,837,000
Year 4 : $41,137,000
Year 5 : $20,636,000

Farm Players Salaries

Justin Bailey $227,100 (6)
Karl Stollery $219,500 (2)
Cameron Gaunce $201,800 (3)
Reto Berra $200,000 (3)
Adam Erne $194,600 (6)
Logan Shaw $185,300 (6)
Nate Prosser $181,700 (3)
Michael McCarron $150,000 (3)
Antoine Bibeau $150,000 (3)
Ryan Garbutt $140,000 (3)
Matt Bartkowski $120,000 (3)
Joseph Cramarossa $100,000 (2)
Julien Gauthier $89,417 (2)
Dylan Gambrell $87,500 (2)
Brent Gates $87,500 (2)
Max Zimmer $87,500 (2)
Marco Roy $87,500 (2)
Andrew Peeke $87,500 (2)
Fredrik Karlstrom $87,500 (3)
Nick Jensen $81,250 (1)
Rudolfs Balcers $75,917 (2)
AJ Greer $74,167 (1)
Brandon Gignac $72,833 (2)
Blake Pietila $66,750 (1)
Brendan Leipsic $65,000 (1)
Guillaume Brisebois $60,000 (1)
Spencer Martin $60,000 (3)
Total Farm Players27
Salary Commitment
Year 2 : $3,240,334
Year 3 : $2,893,167
Year 4 : $1,898,000
Year 5 : $607,000
Salary Average Commitment
Year 2 : $2,852,751
Year 3 : $2,505,584
Year 4 : $1,510,417
Year 5 : $219,417

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,510 - 75.17%
Level 2: 5000 - $60 - 3,866 - 77.32%
Level 3: 2000 - $35 - 1,532 - 76.60%
Level 4: 4000 - $25 - 2,934 - 73.35%
Luxury : 1000 - $200 - 739 - 73.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,512 - 75.19%
Farm Level 2: 3000 - $12 - 2,212 - 73.72%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,581 - 75.45%
Average Income per Game$1,427,133
Year to Date Revenue$58,512,457
Farm
Home Games Left0
Average Attendance - %6,723 - 74.70%
Average Income per Game$167,197
Year to Date Revenue$6,855,071

Expense

Pro Players Total Salaries$73,961,834
Farm Players Total Salaries$2,618,550
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$73,076,442
Farm Year To Date Expenses$3,174,009
Pro Salary Cap To Date$72,076,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$572,228
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,019
Farm Estimated Expenses$24,019
Estimated Season Expenses$24,019
Season Salary Cap$74,961,834
Estimate Under Maximum Salary Cap of $75,000,000$38,166
Estimate Over Minimum Salary Cap of $55,400,000 $19,561,834
Current Bank Account$16,999,962
Projected Bank Account$16,975,943

Pro Players Salaries

Tuukka Rask $7,500,000 (2)
David Krejci $7,250,000 (3)
Alex Pietrangelo $6,500,000 (2)
Milan Lucic $6,000,000 (5)
David Backes $6,000,000 (3)
Jordan Staal $6,000,000 (5)
TJ Oshie $4,750,000 (5)
Craig Smith $4,250,000 (2)
Niklas Hjalmarsson $4,100,000 (1)
Michael Grabner $3,965,000 (6)
Jaroslav Halak $2,992,000 (2)
Brian Boyle $2,750,000 (1)
Mark Letestu $2,350,000 (1)
Dennis Wideman $2,317,000 (1)
Tom Gilbert $1,665,000 (1)
Matt Beleskey $1,128,000 (1)
Charlie McAvoy $916,667 (1)
Brandon Carlo $789,167 (1)
Noel Acciari $725,000 (1)
Justin Hickman $714,000 (4)
Ryan Carpenter $650,000 (1)
Tommy Cross $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2 : $73,961,834
Year 3 : $57,571,000
Year 4 : $35,679,000
Year 5 : $22,429,000
Salary Average Commitment
Year 2 : $72,826,834
Year 3 : $55,256,000
Year 4 : $33,364,000
Year 5 : $20,114,000
Salary Cap with 1 Way Contract
Year 2 : $73,961,834
Year 3 : $56,571,000
Year 4 : $34,679,000
Year 5 : $21,429,000

Farm Players Salaries

Sean Kuraly $256,200 (6)
Riley Nash $194,500 (6)
Anders Lindback $177,400 (2)
Oscar Dansk $160,800 (6)
Dominic Moore $120,000 (1)
Curtis McKenzie $118,600 (4)
Jamie McBain $100,000 (1)
TJ Brennan $95,000 (2)
Anders Bjork $92,500 (2)
Jakob Forsbacka Karlsson $91,667 (1)
Matt Grzelcyk $89,300 (4)
Deven Sideroff $89,000 (2)
Zack Phillips $87,500 (2)
Danton Heinen $87,250 (1)
Julius Honka $86,333 (1)
Jake DeBrusk $86,333 (2)
Chase De Leo $80,300 (3)
Ryan Gropp $80,250 (2)
Ryan Fitzgerald $79,250 (1)
Rob OGara $79,200 (4)
Emil Johansson $78,417 (2)
Jeremy Lauzon $74,750 (2)
Peter Cehlarik $74,250 (1)
Jeremy Smith $70,000 (1)
Andrew Nielsen $69,750 (2)
Total Farm Players25
Salary Commitment
Year 2 : $2,618,550
Year 3 : $1,909,800
Year 4 : $978,900
Year 5 : $898,600
Salary Average Commitment
Year 2 : $2,242,925
Year 3 : $1,534,175
Year 4 : $603,275
Year 5 : $522,975

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 4,682 - 78.04%
Level 2: 5000 - $50 - 3,954 - 79.09%
Level 3: 2000 - $30 - 1,553 - 77.66%
Level 4: 4000 - $20 - 3,103 - 77.57%
Luxury : 1000 - $175 - 761 - 76.06%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $28 - 4,594 - 76.57%
Farm Level 2: 3000 - $15 - 2,318 - 77.28%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,053 - 78.07%
Average Income per Game$1,427,804
Year to Date Revenue$58,539,955
Farm
Home Games Left0
Average Attendance - %6,912 - 76.80%
Average Income per Game$176,082
Year to Date Revenue$7,219,342

Expense

Pro Players Total Salaries$67,512,557
Farm Players Total Salaries$2,993,116
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$68,393,922
Farm Year To Date Expenses$3,337,041
Pro Salary Cap To Date$66,893,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$526,813
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,814
Farm Estimated Expenses$26,814
Estimated Season Expenses$26,814
Season Salary Cap$69,762,557
Estimate Under Maximum Salary Cap of $75,000,000$5,237,443
Estimate Over Minimum Salary Cap of $55,400,000 $14,362,557
Current Bank Account$13,532,619
Projected Bank Account$13,505,805

Pro Players Salaries

Carey Price $9,500,000 (2)
Victor Hedman $8,250,000 (2)
Aleksander Barkov $6,750,000 (2)
Alexander Radulov $6,250,000 (4)
Mika Zibanejad $5,350,000 (4)
Hampus Lindholm $5,205,556 (4)
Morgan Rielly $5,000,000 (4)
Derick Brassard $5,000,000 (5)
Scott Hartnell $2,202,000 (2)
Jacob Markstrom $2,166,667 (2)
Antoine Roussel $1,827,000 (6)
Christian Folin $1,415,000 (4)
Alex Chiasson $1,328,000 (4)
Robert Bortuzzo $1,150,000 (1)
Anthony Beauvillier $894,167 (1)
Nico Hischier $875,000 (3)
Jordan Greenway $875,000 (2)
Pascal Laberge $811,667 (2)
Michael Chaput $687,500 (1)
Jujhar Khaira $675,000 (1)
Brad Hunt $650,000 (1)
Andrew Campbell $650,000 (1)
Jeremy Gregoire $0 (0)
Total Pro Players23
Salary Commitment
Year 2 : $67,512,557
Year 3 : $63,524,890
Year 4 : $31,469,556
Year 5 : $30,594,556
Salary Average Commitment
Year 2 : $69,012,557
Year 3 : $64,305,890
Year 4 : $32,250,556
Year 5 : $31,375,556
Salary Cap with 1 Way Contract
Year 2 : $67,512,557
Year 3 : $62,805,890
Year 4 : $32,250,556
Year 5 : $31,375,556

Farm Players Salaries

Miles Wood $293,900 (6)
Dale Weise $235,000 (2)
Nicolas Deslauriers $206,400 (6)
David Rittich $187,100 (3)
Kyle Clifford $160,000 (2)
Brayden McNabb $148,600 (6)
Luke Opilka $113,200 (3)
Logan Stanley $89,417 (2)
Jack Roslovic $89,417 (2)
Clayton Keller $88,583 (2)
Joni Ikonen $87,500 (3)
Alexandre Texier $87,500 (3)
Cale Fleury $87,500 (3)
Antoine Morand $87,500 (2)
Ryan Poehling $87,500 (3)
Cale Makar $87,500 (2)
Maxime Comtois $87,500 (3)
Sami Niku $77,500 (2)
JC Beaudin $76,500 (2)
Vitaly Abramov $74,500 (2)
Mitchell Vande Sompel $72,833 (2)
Mathieu Joseph $72,833 (2)
Samuel Montembeault $72,583 (1)
Vince Dunn $72,250 (2)
Malcolm Subban $65,000 (1)
Steve Bernier $65,000 (1)
Dominik Simon $60,000 (2)
Alex Lintuniemi $60,000 (2)
Total Farm Players28
Salary Commitment
Year 2 : $2,993,116
Year 3 : $2,790,533
Year 4 : $1,386,700
Year 5 : $648,900
Salary Average Commitment
Year 2 : $2,662,816
Year 3 : $2,460,233
Year 4 : $1,056,400
Year 5 : $318,600

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $95 - 5,439 - 90.66%
Level 2: 5000 - $60 - 3,853 - 77.07%
Level 3: 2000 - $40 - 1,305 - 65.27%
Level 4: 4000 - $30 - 2,456 - 61.39%
Luxury : 1000 - $190 - 776 - 77.59%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,554 - 75.91%
Farm Level 2: 3000 - $12 - 2,242 - 74.73%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,830 - 76.83%
Average Income per Game$1,521,668
Year to Date Revenue$62,388,397
Farm
Home Games Left0
Average Attendance - %6,796 - 75.51%
Average Income per Game$168,917
Year to Date Revenue$6,925,593

Expense

Pro Players Total Salaries$59,424,667
Farm Players Total Salaries$3,677,017
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$5,280,000
Pro Year To Date Expenses$65,744,825
Farm Year To Date Expenses$4,236,192
Pro Salary Cap To Date$65,144,801
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$458,204
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$31,918
Farm Estimated Expenses$31,918
Estimated Season Expenses$31,918
Season Salary Cap$64,704,667
Estimate Under Maximum Salary Cap of $75,000,000$10,295,333
Estimate Over Minimum Salary Cap of $55,400,000 $9,304,667
Current Bank Account$31,101,419
Projected Bank Account$31,069,501

Pro Players Salaries

Keith Yandle $6,350,000 (5)
Bo Horvat $5,500,000 (5)
Colton Parayko $5,500,000 (4)
Andrew Ladd $5,500,000 (5)
Alexander Edler (Out of Payroll) $5,000,000 (1)
Scott Darling $4,150,000 (3)
Ryan Spooner $3,329,000 (6)
Erik Gudbranson $3,210,000 (6)
Sam Gagner $3,150,000 (2)
Tomas Jurco $3,006,000 (6)
Michael Del Zotto $3,000,000 (5)
Brock Nelson $2,931,000 (6)
Carter Rowney $2,439,000 (6)
Brandon Pirri $2,387,000 (4)
Fedor Tyutin $2,197,000 (1)
Brandon Manning $1,803,000 (4)
Thatcher Demko $925,000 (1)
Nolan Patrick $875,000 (2)
Jimmy Vesey $841,000 (6)
Matt Lorito $834,000 (4)
Daniel Carr $811,000 (6)
Brayden Point $686,667 (1)
Total Pro Players22
Salary Commitment
Year 2 : $64,424,667
Year 3 : $55,509,000
Year 4 : $51,484,000
Year 5 : $47,334,000
Salary Average Commitment
Year 2 : $58,891,167
Year 3 : $50,082,500
Year 4 : $46,057,500
Year 5 : $41,907,500
Salary Cap with 1 Way Contract
Year 2 : $64,424,667
Year 3 : $55,616,000
Year 4 : $51,591,000
Year 5 : $47,441,000

Farm Players Salaries

Jake Virtanen $296,000 (6)
Paul Postma $285,700 (4)
Nail Yakupov $279,300 (5)
Alexander Burmistrov $275,700 (6)
Matthew Benning $273,400 (6)
Milan Michalek $225,100 (2)
Tyler Ennis $182,300 (4)
Eric Comrie $168,000 (6)
Justin Falk $131,100 (4)
Brandon Tanev $93,000 (6)
Zachary Aston-Reese $92,500 (1)
Brock Boeser $92,500 (5)
Cal Petersen $92,500 (1)
Pavel Zacha $89,417 (1)
Lucas Lessio $87,500 (2)
Elias Pettersson $87,500 (3)
Adam Gaudette $87,500 (2)
Jonah Gadjovich $87,500 (3)
Petr Straka $87,500 (2)
Kole Lind $87,500 (3)
Mathew Barzal $86,333 (2)
Eddie Lack $80,000 (2)
Kristofers Bindulis $79,250 (2)
Cam Dineen $75,917 (2)
Luke Gazdic $74,000 (2)
Niklas Hansson $60,000 (2)
Andrey Pedan $60,000 (2)
Keegan Lowe $60,000 (2)
Total Farm Players28
Salary Commitment
Year 2 : $3,677,017
Year 3 : $3,596,000
Year 4 : $2,432,900
Year 5 : $2,170,400
Salary Average Commitment
Year 2 : $2,598,734
Year 3 : $2,324,317
Year 4 : $1,361,317
Year 5 : $1,098,817

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Center
Level 1: 6000 - $93 - 5,763 - 96.06%
Level 2: 5000 - $58 - 4,553 - 91.06%
Level 3: 2000 - $34 - 1,762 - 88.12%
Level 4: 4000 - $23 - 3,463 - 86.56%
Luxury : 1000 - $181 - 949 - 94.86%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,420 - 73.67%
Farm Level 2: 3000 - $15 - 2,228 - 74.27%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,490 - 91.61%
Average Income per Game$1,651,979
Year to Date Revenue$67,731,119
Farm
Home Games Left0
Average Attendance - %6,648 - 73.87%
Average Income per Game$198,542
Year to Date Revenue$8,140,228

Expense

Pro Players Total Salaries$74,649,999
Farm Players Total Salaries$3,068,049
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,858,321
Farm Year To Date Expenses$3,675,464
Pro Salary Cap To Date$72,258,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$574,427
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$27,374
Farm Estimated Expenses$27,374
Estimated Season Expenses$27,374
Season Salary Cap$74,649,999
Estimate Under Maximum Salary Cap of $75,000,000$350,001
Estimate Over Minimum Salary Cap of $55,400,000 $19,249,999
Current Bank Account$27,287,309
Projected Bank Account$27,259,935

Pro Players Salaries

Claude Giroux $8,275,000 (4)
Evgeny Kuznetsov $7,800,000 (5)
Joe Pavelski $7,750,000 (2)
Jonathan Quick $5,800,000 (5)
Justin Faulk $4,833,333 (2)
Marcus Johansson $4,583,333 (1)
Oscar Klefbom $4,167,000 (5)
Olli Maatta $4,083,333 (4)
Danny DeKeyser $3,900,000 (4)
Cal Clutterbuck $3,500,000 (4)
Radko Gudas $3,350,000 (2)
Dan Girardi $3,000,000 (1)
Teuvo Teravainen $2,860,000 (1)
Anders Lee $2,625,000 (5)
Ben Smith $1,876,000 (6)
David Perron $1,806,000 (6)
Drew Stafford $1,361,000 (4)
Joseph Blandisi $680,000 (1)
Greg McKegg $600,000 (6)
Brian Strait $600,000 (4)
Niklas Kronwall $600,000 (1)
Magnus Hellberg $600,000 (6)
Total Pro Players22
Salary Commitment
Year 2 : $74,649,999
Year 3 : $65,680,766
Year 4 : $51,581,333
Year 5 : $51,581,333
Salary Average Commitment
Year 2 : $76,874,999
Year 3 : $65,151,666
Year 4 : $49,218,333
Year 5 : $49,218,333
Salary Cap with 1 Way Contract
Year 2 : $74,649,999
Year 3 : $62,926,666
Year 4 : $46,993,333
Year 5 : $46,993,333

Farm Players Salaries

Brendan Gaunce $281,800 (4)
Michael Hutchinson $202,700 (5)
Scott Mayfield $198,800 (2)
Laurent Brossoit $194,100 (4)
Jason Dickinson $169,700 (1)
Joel Armia $160,000 (4)
Ben Harpur $125,700 (1)
Scott Wilson $125,400 (4)
David Clarkson $117,400 (1)
Shane Prince $115,300 (6)
Ryan Murphy $112,400 (4)
Tye McGinn $94,100 (1)
Ryan Collins $88,083 (2)
Morgan Frost $87,500 (3)
Dominik Kubalik $87,500 (2)
Brandon Hickey $87,500 (2)
Angus Redmond $84,250 (2)
Mitchell Stephens $83,333 (2)
Christian Fischer $82,167 (2)
Griffin Reinhart $80,000 (1)
Andreas Englund $77,583 (1)
Jonas Johansson $75,917 (2)
Nathan Bastian $72,833 (2)
Stepan Falkovsky $69,833 (2)
Kerby Rychel $68,400 (4)
Evan McEneny $65,750 (1)
Reid Petryk $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2 : $3,068,049
Year 3 : $2,277,816
Year 4 : $1,347,600
Year 5 : $1,260,100
Salary Average Commitment
Year 2 : $3,068,049
Year 3 : $2,277,816
Year 4 : $1,347,600
Year 5 : $1,260,100

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,868 - 97.79%
Level 2: 5000 - $55 - 4,842 - 96.85%
Level 3: 2000 - $26 - 1,926 - 96.29%
Level 4: 4000 - $15 - 3,960 - 98.99%
Luxury : 1000 - $150 - 974 - 97.41%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,532 - 75.53%
Farm Level 2: 3000 - $12 - 2,285 - 76.17%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,569 - 97.61%
Average Income per Game$1,366,835
Year to Date Revenue$56,040,228
Farm
Home Games Left0
Average Attendance - %6,817 - 75.74%
Average Income per Game$137,790
Year to Date Revenue$5,649,398

Expense

Pro Players Total Salaries$68,258,333
Farm Players Total Salaries$2,380,001
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,537,500
Pro Year To Date Expenses$72,423,272
Farm Year To Date Expenses$3,192,355
Pro Salary Cap To Date$69,423,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$543,957
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,224
Farm Estimated Expenses$25,224
Estimated Season Expenses$25,224
Season Salary Cap$73,795,833
Estimate Under Maximum Salary Cap of $75,000,000$1,204,167
Estimate Over Minimum Salary Cap of $55,400,000 $18,395,833
Current Bank Account($2,499,165)
Projected Bank Account($2,524,389)

Pro Players Salaries

Evgeni Malkin $9,500,000 (4)
James Neal $5,862,000 (6)
Jaden Schwartz $5,350,000 (3)
Sami Vatanen $4,875,000 (2)
Gustav Nyquist $4,750,000 (1)
Christopher Tanev $4,450,000 (2)
Alex Killorn $4,450,000 (5)
Ryan Murray $3,782,000 (6)
Max Domi $3,575,000 (2)
Thomas Greiss $3,333,333 (2)
Bobby Ryan $3,121,000 (3)
Jay Beagle $2,653,000 (6)
Jonathan Ericsson $2,600,000 (5)
Zach Bogosian $2,344,000 (2)
Kristers Gudlevskis $2,329,000 (3)
Kurtis Gabriel $1,278,000 (4)
Colin Greening $831,000 (3)
Markus Hannikainen $675,000 (1)
Philip Varone $650,000 (1)
Dylan McIlrath $650,000 (1)
Mark Alt $600,000 (1)
Michael Latta $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $68,258,333
Year 3 : $61,333,333
Year 4 : $42,756,000
Year 5 : $30,125,000
Salary Average Commitment
Year 2 : $65,972,333
Year 3 : $58,611,333
Year 4 : $40,034,000
Year 5 : $27,403,000
Salary Cap with 1 Way Contract
Year 2 : $68,258,333
Year 3 : $60,333,333
Year 4 : $41,756,000
Year 5 : $30,125,000

Farm Players Salaries

Alexandre Burrows $250,000 (1)
Tyler Wotherspoon $224,200 (6)
Aaron Dell $162,400 (5)
Nikita Tryamkin $158,400 (6)
Jared Boll $122,200 (1)
Alex Tuch $92,500 (1)
Maxim Letunov $87,500 (2)
Yegor Korshkov $87,500 (2)
Henrik Borgstrom $87,500 (3)
Niko Mikkola $87,500 (2)
Jake Dotchin $81,250 (1)
Josh Mahura $75,917 (2)
Matheson Iacopelli $74,250 (1)
Jesse Gabrielle $73,667 (2)
Ethan Bear $72,000 (2)
Julius Bergman $71,417 (1)
Adam Helewka $70,500 (1)
Teddy Purcell $67,000 (2)
Troy Grosenick $65,000 (1)
Joakim Ryan $65,000 (1)
Joakim Nordstrom $62,900 (2)
Anton Blidh $61,400 (4)
David Booth $60,000 (2)
Tyler Gaudet $60,000 (1)
Justin Peters $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2 : $2,380,001
Year 3 : $1,367,884
Year 4 : $693,900
Year 5 : $606,400
Salary Average Commitment
Year 2 : $2,295,901
Year 3 : $1,283,784
Year 4 : $609,800
Year 5 : $522,300

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,609 - 76.82%
Level 2: 5000 - $60 - 3,807 - 76.14%
Level 3: 2000 - $35 - 1,514 - 75.71%
Level 4: 4000 - $25 - 2,863 - 71.58%
Luxury : 1000 - $200 - 749 - 74.92%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,391 - 73.19%
Farm Level 2: 3000 - $12 - 2,224 - 74.13%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,543 - 75.24%
Average Income per Game$1,436,023
Year to Date Revenue$58,876,963
Farm
Home Games Left0
Average Attendance - %6,615 - 73.50%
Average Income per Game$163,763
Year to Date Revenue$6,714,302

Expense

Pro Players Total Salaries$73,339,167
Farm Players Total Salaries$1,860,917
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$72,585,569
Farm Year To Date Expenses$2,443,180
Pro Salary Cap To Date$71,985,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$564,421
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,365
Farm Estimated Expenses$18,365
Estimated Season Expenses$18,365
Season Salary Cap$74,339,167
Estimate Under Maximum Salary Cap of $75,000,000$660,833
Estimate Over Minimum Salary Cap of $55,400,000 $18,939,167
Current Bank Account$13,909,203
Projected Bank Account$13,890,838

Pro Players Salaries

Braden Holtby $9,000,000 (2)
Jakub Voracek $8,250,000 (5)
Zachary Werenski $7,000,000 (2)
Derek Stepan $6,500,000 (3)
Taylor Hall $6,000,000 (2)
Jonas Brodin $4,166,667 (3)
Brady Skjei $3,934,000 (5)
Elias Lindholm $3,865,000 (6)
Colin Miller $3,490,000 (6)
Alex Goligoski $3,443,000 (3)
Casey Cizikas $3,350,000 (3)
Cedric Paquette $3,306,000 (6)
Mark McNeill $2,551,000 (6)
Darnell Nurse $1,668,000 (6)
Keith Kinkaid $1,250,000 (1)
Travis Konecny $894,167 (1)
Sonny Milano $863,333 (1)
Patrick Brown $758,000 (3)
Pontus Aberg $650,000 (1)
Dalton Prout $600,000 (3)
John Mitchell $600,000 (3)
Vernon Fiddler $600,000 (2)
Nick Shore $600,000 (3)
Total Pro Players23
Salary Commitment
Year 2 : $73,339,167
Year 3 : $69,681,667
Year 4 : $47,081,667
Year 5 : $27,064,000
Salary Average Commitment
Year 2 : $63,455,667
Year 3 : $59,798,167
Year 4 : $37,198,167
Year 5 : $17,180,500
Salary Cap with 1 Way Contract
Year 2 : $73,339,167
Year 3 : $69,681,667
Year 4 : $47,081,667
Year 5 : $27,064,000

Farm Players Salaries

Daniel Altshuller $100,200 (3)
Maxime Lagace $91,500 (1)
JD Greenway $87,500 (2)
Jack Rathbone $87,500 (3)
Michael Paliotta $87,500 (2)
Darren Dietz $87,500 (2)
Joshua Norris $87,500 (3)
Jordan Hollett $87,500 (3)
Jacob Golden $87,500 (3)
Mario Ferraro $87,500 (3)
Mirco Mueller $85,000 (1)
Brian Gibbons $72,800 (5)
Zac Dalpe $72,500 (1)
Vitek Vanecek $71,417 (1)
David Warsofsky $67,500 (1)
Jordin Tootoo $60,000 (1)
Matt Hendricks $60,000 (1)
Ben Thomson $60,000 (1)
Ryan Kujawinski $60,000 (2)
Brad Malone $60,000 (3)
Grayson Downing $60,000 (1)
Rod Pelley $60,000 (2)
Felix Girard $60,000 (5)
Mike Sislo $60,000 (3)
Stefan Matteau $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2 : $1,860,917
Year 3 : $1,173,000
Year 4 : $790,500
Year 5 : $132,800
Salary Average Commitment
Year 2 : $1,860,917
Year 3 : $1,173,000
Year 4 : $790,500
Year 5 : $132,800

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,355 - 89.25%
Level 2: 5000 - $55 - 4,455 - 89.11%
Level 3: 2000 - $32 - 1,752 - 87.61%
Level 4: 4000 - $22 - 3,512 - 87.80%
Luxury : 1000 - $192 - 755 - 75.47%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,454 - 74.23%
Farm Level 2: 3000 - $12 - 2,255 - 75.18%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,829 - 87.94%
Average Income per Game$1,540,410
Year to Date Revenue$63,156,813
Farm
Home Games Left0
Average Attendance - %6,709 - 74.55%
Average Income per Game$166,091
Year to Date Revenue$6,809,721

Expense

Pro Players Total Salaries$73,185,833
Farm Players Total Salaries$2,295,834
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,872,107
Farm Year To Date Expenses$2,878,836
Pro Salary Cap To Date$72,972,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$565,541
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$21,611
Farm Estimated Expenses$21,611
Estimated Season Expenses$21,611
Season Salary Cap$73,185,833
Estimate Under Maximum Salary Cap of $75,000,000$1,814,167
Estimate Over Minimum Salary Cap of $55,400,000 $17,785,833
Current Bank Account$11,519,875
Projected Bank Account$11,498,264

Pro Players Salaries

Leon Draisaitl $10,000,000 (2)
Aaron Ekblad $7,500,000 (5)
Mark Giordano $6,750,000 (4)
Brandon Dubinsky $5,850,000 (3)
Marc-Andre Fleury $5,750,000 (1)
John Carlson $5,622,000 (5)
Jason Pominville $5,600,000 (1)
Anton Stralman $4,500,000 (1)
Wayne Simmonds $3,975,000 (1)
Mikael Backlund $3,385,000 (5)
Ben Hutton $2,800,000 (1)
Reilly Smith $2,482,000 (5)
Ryan Dzingel $1,800,000 (1)
Benoit Pouliot $1,066,000 (2)
Nick Cousins $1,000,000 (1)
Eric Gryba $900,000 (1)
Joshua Ho-Sang $863,333 (1)
Daniel Renouf $767,500 (1)
Scott Harrington $675,000 (1)
Jordan Schroeder $650,000 (1)
Evan Rodrigues $650,000 (1)
Craig Anderson $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $73,185,833
Year 3 : $42,655,000
Year 4 : $31,589,000
Year 5 : $25,739,000
Salary Average Commitment
Year 2 : $71,530,500
Year 3 : $40,999,667
Year 4 : $29,933,667
Year 5 : $24,083,667
Salary Cap with 1 Way Contract
Year 2 : $73,185,833
Year 3 : $42,655,000
Year 4 : $31,589,000
Year 5 : $25,739,000

Farm Players Salaries

Alan Quine $235,100 (6)
Jordan Nolan $178,900 (5)
Curtis Lazar $95,000 (1)
Alexei Bereglazov $92,500 (1)
Alexander Delnov $87,500 (2)
Connor Hurley $87,500 (2)
Wade Allison $87,500 (3)
Matthew Cairns $87,500 (2)
Conor Timmins $87,500 (2)
Kevin Stenlund $86,417 (2)
Nick Merkley $86,333 (2)
Curtis McElhinney $85,000 (1)
Shane Starrett $81,750 (1)
Dryden Hunt $80,917 (1)
Dominik Masin $80,833 (1)
Carl Dahlstrom $75,083 (1)
Warren Foegele $74,667 (2)
Gustav Bouramman $72,000 (2)
Anton Lindholm $71,750 (1)
Bokondji Imama $70,667 (2)
Mitch Callahan $70,000 (1)
MacKenzie Blackwood $69,750 (2)
Frederick Gaudreau $66,667 (2)
Tanner Fritz $65,000 (1)
Emile Poirier $60,000 (4)
Zachary Leslie $60,000 (5)
Total Farm Players26
Salary Commitment
Year 2 : $2,295,834
Year 3 : $1,498,001
Year 4 : $621,500
Year 5 : $534,000
Salary Average Commitment
Year 2 : $2,270,998
Year 3 : $1,473,165
Year 4 : $596,664
Year 5 : $509,164

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $80 - 5,822 - 97.03%
Level 2: 5000 - $50 - 4,880 - 97.60%
Level 3: 2000 - $25 - 1,970 - 98.49%
Level 4: 4000 - $15 - 3,965 - 99.12%
Luxury : 1000 - $150 - 978 - 97.75%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,519 - 75.32%
Farm Level 2: 3000 - $12 - 2,271 - 75.71%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,614 - 97.85%
Average Income per Game$1,437,964
Year to Date Revenue$58,956,512
Farm
Home Games Left0
Average Attendance - %6,791 - 75.45%
Average Income per Game$168,290
Year to Date Revenue$6,899,896

Expense

Pro Players Total Salaries$74,852,000
Farm Players Total Salaries$2,131,650
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,825,158
Farm Year To Date Expenses$2,717,319
Pro Salary Cap To Date$74,225,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$575,969
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$20,385
Farm Estimated Expenses$20,385
Estimated Season Expenses$20,385
Season Salary Cap$74,852,000
Estimate Under Maximum Salary Cap of $75,000,000$148,000
Estimate Over Minimum Salary Cap of $55,400,000 $19,452,000
Current Bank Account$9,317,730
Projected Bank Account$9,297,345

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
Sean Monahan $6,750,000 (2)
Jeff Skinner $5,725,000 (7)
Jacob Trouba $5,653,000 (6)
Frank Vatrano $5,621,000 (4)
John Gibson $5,500,000 (2)
Adam Larsson $4,166,667 (3)
Brian Dumoulin $4,100,000 (5)
Jack Johnson $3,578,000 (6)
Robin Lehner $3,267,000 (3)
Charlie Coyle $3,200,000 (2)
Marcus Kruger $3,083,333 (1)
Sam Bennett $3,032,000 (4)
Andy Greene $2,801,000 (1)
Valeri Nichushkin $2,623,000 (6)
Jordan Schmaltz $2,589,000 (6)
Tomas Hyka $1,652,000 (6)
Adrian Kempe $894,167 (1)
Julius Nattinen $730,833 (2)
Barclay Goodrow $686,000 (1)
Joel Vermin $600,000 (1)
Turner Elson $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $74,852,000
Year 3 : $65,914,500
Year 4 : $41,733,667
Year 5 : $34,300,000
Salary Average Commitment
Year 2 : $70,419,643
Year 3 : $61,755,143
Year 4 : $37,574,310
Year 5 : $29,407,643
Salary Cap with 1 Way Contract
Year 2 : $74,852,000
Year 3 : $66,187,500
Year 4 : $42,006,667
Year 5 : $34,573,000

Farm Players Salaries

Linden Vey $227,200 (5)
Al Montoya $106,250 (1)
German Rubtsov $92,500 (2)
Tage Thompson $92,500 (2)
Calle Rosen (Out of Payroll) $92,500 (1)
Dante Fabbro $87,500 (2)
Gregory Hofmann $87,500 (2)
Evan Barratt $87,500 (2)
Marcus Davidsson $87,500 (3)
Riley Tufte $87,500 (3)
Connor Hall $87,500 (3)
Clayton Phillips $87,500 (3)
Johnathan MacLeod $87,500 (2)
Tom Sestito $85,200 (3)
Sean Day $77,583 (2)
Connor Ingram $75,917 (2)
Roland McKeown $74,500 (1)
Ashton Sautner $60,000 (1)
Zack Mitchell $60,000 (1)
Alexandre Grenier $60,000 (1)
Cal OReilly $60,000 (2)
Nick Moutrey $60,000 (2)
Mario Kempe $60,000 (1)
Brandon Mashinter $60,000 (2)
Tom McCollum $60,000 (1)
Wayne Simpson $60,000 (2)
Michael Carcone $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2 : $2,224,150
Year 3 : $1,590,900
Year 4 : $662,400
Year 5 : $227,200
Salary Average Commitment
Year 2 : $2,086,950
Year 3 : $1,453,700
Year 4 : $525,200
Year 5 : $90,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $90 - 5,803 - 96.72%
Level 2: 5000 - $50 - 4,831 - 96.63%
Level 3: 2000 - $30 - 1,926 - 96.30%
Level 4: 4000 - $20 - 3,859 - 96.47%
Luxury : 1000 - $185 - 941 - 94.14%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,528 - 75.47%
Farm Level 2: 3000 - $12 - 2,260 - 75.34%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,360 - 96.45%
Average Income per Game$1,598,695
Year to Date Revenue$65,546,478
Farm
Home Games Left0
Average Attendance - %6,789 - 75.43%
Average Income per Game$168,400
Year to Date Revenue$6,904,413

Expense

Pro Players Total Salaries$74,776,166
Farm Players Total Salaries$3,517,333
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,141,628
Farm Year To Date Expenses$3,982,404
Pro Salary Cap To Date$73,641,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$582,261
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$30,726
Farm Estimated Expenses$30,726
Estimated Season Expenses$30,726
Season Salary Cap$74,776,166
Estimate Under Maximum Salary Cap of $75,000,000$223,834
Estimate Over Minimum Salary Cap of $55,400,000 $19,376,166
Current Bank Account$18,194,025
Projected Bank Account$18,163,299

Pro Players Salaries

Patrick Kane $11,000,000 (2)
Vladimir Tarasenko $10,500,000 (2)
Alexander Wennberg $4,900,000 (5)
Devan Dubnyk $4,333,333 (3)
John Klingberg $4,250,000 (4)
Alec Martinez $4,000,000 (3)
Carl Hagelin $4,000,000 (1)
Colin Wilson $3,937,500 (1)
Patrick Maroon $3,893,000 (5)
Mattias Ekholm $3,750,000 (4)
Mark Pysyk $2,733,333 (2)
Radim Vrbata $2,717,000 (2)
Mark Borowiecki $2,638,000 (6)
Radek Faksa $2,200,000 (2)
Andreas Martinsen $2,115,000 (3)
Mike FIsher $1,900,000 (1)
Ryan Sproul $1,751,000 (1)
Anton Slepyshev $1,433,000 (4)
Xavier Ouellet $1,250,000 (1)
Ilya Sorokin $875,000 (2)
Jonathon Martin $600,000 (1)
Total Pro Players21
Salary Commitment
Year 2 : $74,776,166
Year 3 : $61,337,666
Year 4 : $31,312,333
Year 5 : $20,864,000
Salary Average Commitment
Year 2 : $70,845,166
Year 3 : $57,406,666
Year 4 : $27,381,333
Year 5 : $16,933,000
Salary Cap with 1 Way Contract
Year 2 : $74,776,166
Year 3 : $61,337,666
Year 4 : $31,312,333
Year 5 : $20,864,000

Farm Players Salaries

Colton Sceviour $298,900 (6)
Cody Goloubef $279,500 (5)
Frank Corrado $270,500 (6)
Matt Calvert $228,600 (6)
Troy Stecher $194,900 (3)
Harri Sateri $192,600 (2)
Luke Glendening $180,000 (3)
Martin Frk $176,600 (6)
Matthew Peca $143,200 (4)
Mike Weber $124,100 (1)
MacKenzie Skapski $117,900 (3)
Trevor Carrick $107,000 (4)
Hunter Shinkaruk $101,200 (6)
Sebastian Aho (D) $87,500 (3)
Stanislav Galiev $87,500 (2)
Nikita Scherbak $86,333 (1)
Jordan Caron $80,000 (3)
Nick Sorensen $72,100 (5)
Samuel Henley $70,000 (1)
Ryan Stanton $70,000 (1)
Garnet Hathaway $70,000 (2)
Thomas Vannelli $70,000 (1)
Ville Pokka $70,000 (1)
Michael Zalewski $70,000 (1)
Jean-Francois Berube $70,000 (1)
Patrick Sieloff $69,900 (6)
Brian Hart $69,000 (1)
Matt Luff $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2 : $3,517,333
Year 3 : $2,757,900
Year 4 : $2,407,800
Year 5 : $1,747,500
Salary Average Commitment
Year 2 : $2,833,233
Year 3 : $2,073,800
Year 4 : $1,723,700
Year 5 : $1,063,400

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT- Mobile Arena
Level 1: 6000 - $100 - 4,473 - 74.54%
Level 2: 5000 - $60 - 3,769 - 75.37%
Level 3: 2000 - $35 - 1,515 - 75.76%
Level 4: 4000 - $25 - 2,869 - 71.73%
Luxury : 1000 - $200 - 732 - 73.22%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,408 - 73.47%
Farm Level 2: 3000 - $15 - 2,269 - 75.64%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,358 - 74.21%
Average Income per Game$1,407,449
Year to Date Revenue$57,705,397
Farm
Home Games Left0
Average Attendance - %6,677 - 74.19%
Average Income per Game$199,539
Year to Date Revenue$8,181,090

Expense

Pro Players Total Salaries$70,078,750
Farm Players Total Salaries$3,911,784
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,678,692
Farm Year To Date Expenses$4,513,718
Pro Salary Cap To Date$70,078,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$539,532
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$33,670
Farm Estimated Expenses$33,670
Estimated Season Expenses$33,670
Season Salary Cap$70,078,750
Estimate Under Maximum Salary Cap of $75,000,000$4,921,250
Estimate Over Minimum Salary Cap of $55,400,000 $14,678,750
Current Bank Account$19,698,476
Projected Bank Account$19,664,806

Pro Players Salaries

David Pastrnak $11,000,000 (2)
Johnny Boychuk $6,000,000 (4)
Sebastian Aho $6,000,000 (2)
Brayden Schenn $5,125,000 (2)
Vadim Shipachyov $4,500,000 (7)
David Savard $4,250,000 (3)
Josh Anderson $4,233,000 (6)
Nikita Nesterov $3,743,000 (6)
Jaccob Slavin $3,658,000 (6)
Louis Domingue $3,511,000 (5)
Valtteri Filppula $3,139,000 (6)
Andrew Hammond $2,468,000 (6)
Nate Schmidt $2,225,000 (5)
Connor Brown $2,100,000 (2)
Markus Nutivaara $1,758,000 (6)
Mason Raymond $1,154,000 (2)
Andrew Copp $1,000,000 (5)
Brendan Ranford $891,000 (2)
Hampus Gustafsson $883,750 (1)
Bogdan Yakimov $875,000 (2)
Noah Gregor $875,000 (2)
Andy Welinski $690,000 (2)
Total Pro Players22
Salary Commitment
Year 2 : $70,078,750
Year 3 : $73,579,000
Year 4 : $44,869,000
Year 5 : $40,619,000
Salary Average Commitment
Year 2 : $60,817,250
Year 3 : $59,933,500
Year 4 : $31,223,500
Year 5 : $26,973,500
Salary Cap with 1 Way Contract
Year 2 : $70,078,750
Year 3 : $69,195,000
Year 4 : $40,485,000
Year 5 : $36,235,000

Farm Players Salaries

Chris Bigras $289,600 (4)
Gemel Smith $286,700 (6)
Adam Vay $282,700 (5)
Steven Santini $278,400 (5)
Viktor Antipin $272,500 (5)
Michal Neuvirth $250,000 (1)
Esa Lindell $220,000 (1)
Daniel Sprong $202,100 (6)
Zack Kassian $195,000 (2)
Connor Carrick $161,400 (5)
PA Parenteau $138,100 (1)
Jakub Jerabek (Out of Payroll) $111,600 (2)
Shane Harper $107,600 (1)
Blake Coleman $92,500 (4)
Gabriel Carlsson $89,417 (2)
Joseph Gambardella $89,100 (2)
Ryan Donato $87,500 (2)
Jonathan Kovacevic $87,500 (2)
Shane Gersich $87,500 (2)
Rasmus Asplund $87,500 (2)
Eetu Luostarinen $87,500 (2)
Nicolas Meloche $85,333 (2)
Mason McDonald $82,250 (1)
Emil Pettersson $74,250 (1)
Antoine Waked $72,667 (2)
Josef Korenar $72,667 (2)
Nicolas Roy $72,000 (2)
Iiro Pakarinen $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2 : $4,023,384
Year 3 : $3,091,184
Year 4 : $1,865,900
Year 5 : $1,865,900
Salary Average Commitment
Year 2 : $3,097,667
Year 3 : $2,165,467
Year 4 : $940,183
Year 5 : $940,183

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 4,549 - 75.82%
Level 2: 5000 - $60 - 3,839 - 76.78%
Level 3: 2000 - $35 - 1,521 - 76.04%
Level 4: 4000 - $25 - 2,922 - 73.06%
Luxury : 1000 - $200 - 747 - 74.69%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,495 - 74.91%
Farm Level 2: 3000 - $12 - 2,222 - 74.08%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,578 - 75.43%
Average Income per Game$1,431,718
Year to Date Revenue$58,700,435
Farm
Home Games Left0
Average Attendance - %6,717 - 74.63%
Average Income per Game$166,838
Year to Date Revenue$6,840,353

Expense

Pro Players Total Salaries$63,866,417
Farm Players Total Salaries$1,746,333
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$8,462,500
Pro Year To Date Expenses$70,241,706
Farm Year To Date Expenses$2,296,302
Pro Salary Cap To Date$69,241,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$495,163
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$17,510
Farm Estimated Expenses$17,510
Estimated Season Expenses$17,510
Season Salary Cap$72,328,917
Estimate Under Maximum Salary Cap of $75,000,000$2,671,083
Estimate Over Minimum Salary Cap of $55,400,000 $16,928,917
Current Bank Account$16,313,611
Projected Bank Account$16,296,101

Pro Players Salaries

Patrik Laine $14,000,000 (2)
Ryan Getzlaf $8,500,000 (2)
Kris Letang $7,250,000 (4)
Marc Staal $5,700,000 (3)
Cody Ceci $3,887,000 (6)
Darren Helm $3,850,000 (3)
Andrei Vasilevskiy $3,500,000 (2)
Mark Stuart $3,446,000 (3)
Ryan Miller $2,000,000 (1)
Melker Karlsson $2,000,000 (2)
Oskar Sundqvist $1,361,000 (1)
Jakob Chychrun $925,000 (1)
Jesse Puljujarvi $925,000 (5)
Eeli Tolvanen $875,000 (2)
Libor Sulak $833,750 (1)
John Quenneville $811,667 (1)
Drew Miller $772,000 (1)
Marcus Sorensen $700,000 (1)
Conor Garland $680,000 (1)
Cole Schneider $650,000 (1)
Ryan Johnston $600,000 (1)
Chase Balisy $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $63,866,417
Year 3 : $55,841,000
Year 4 : $26,966,000
Year 5 : $13,970,000
Salary Average Commitment
Year 2 : $63,183,417
Year 3 : $53,250,000
Year 4 : $24,375,000
Year 5 : $10,975,000
Salary Cap with 1 Way Contract
Year 2 : $63,866,417
Year 3 : $53,933,000
Year 4 : $25,058,000
Year 5 : $12,062,000

Farm Players Salaries

Nick Schmaltz $92,500 (1)
Korbinian Holzer $90,000 (1)
Christian Wolanin $87,500 (2)
Jonathan Ang $87,500 (2)
Dalton Thrower $84,900 (1)
Janne Kuokkanen $84,250 (2)
Philippe Desrosiers $80,700 (2)
Sam Carrick $78,800 (1)
Alex DeBrincat $77,833 (2)
Curtis Valk $75,600 (1)
Graham Knott $75,100 (1)
Valentin Zykov $73,100 (4)
Justin Kirkland $71,750 (1)
Francis Perron $70,333 (1)
Stuart Percy $69,700 (1)
Michael McNiven $66,667 (2)
Morgan Klimchuk $60,100 (1)
Mike Blunden $60,000 (1)
Niklas Svedberg $60,000 (1)
Joel Hanley $60,000 (1)
Adam Tambellini $60,000 (2)
Nelson Nogier $60,000 (1)
Travis Boyd $60,000 (2)
Dmitrii Sergeev $60,000 (2)
Total Farm Players24
Salary Commitment
Year 2 : $1,746,333
Year 3 : $737,550
Year 4 : $73,100
Year 5 : $73,100
Salary Average Commitment
Year 2 : $1,746,333
Year 3 : $737,550
Year 4 : $73,100
Year 5 : $73,100

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $89 - 5,789 - 96.48%
Level 2: 5000 - $55 - 4,799 - 95.98%
Level 3: 2000 - $27 - 1,937 - 96.85%
Level 4: 4000 - $18 - 3,919 - 97.99%
Luxury : 1000 - $97 - 999 - 99.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $27 - 4,389 - 73.15%
Farm Level 2: 3000 - $14 - 2,216 - 73.86%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,443 - 96.91%
Average Income per Game$1,518,250
Year to Date Revenue$62,248,255
Farm
Home Games Left0
Average Attendance - %6,605 - 73.38%
Average Income per Game$190,170
Year to Date Revenue$7,796,962

Expense

Pro Players Total Salaries$74,274,666
Farm Players Total Salaries$1,812,465
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,304,054
Farm Year To Date Expenses$2,415,168
Pro Salary Cap To Date$74,304,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$597,517
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,750
Farm Estimated Expenses$18,750
Estimated Season Expenses$18,750
Season Salary Cap$74,274,666
Estimate Under Maximum Salary Cap of $75,000,000$725,334
Estimate Over Minimum Salary Cap of $55,400,000 $18,874,666
Current Bank Account$29,939,408
Projected Bank Account$29,920,658

Pro Players Salaries

Connor McDavid $14,000,000 (2)
Jonathan Toews $10,500,000 (5)
Dion Phaneuf $7,000,000 (3)
Pekka Rinne $7,000,000 (1)
Andrew Cogliano $5,515,000 (4)
Nick Leddy $5,500,000 (4)
Justin Williams $4,500,000 (1)
Tom Wilson $3,663,000 (6)
Logan Couture $3,000,000 (7)
Ron Hainsey $3,000,000 (1)
Adam McQuaid $2,750,000 (1)
Jake Guentzel $1,500,000 (2)
Brendan Perlini $863,333 (1)
Anthony DeAngelo $863,333 (1)
Michael Downing $820,000 (1)
Kyle Rau $700,000 (1)
Cody Bass $700,000 (1)
Eric Gelinas (Out of Payroll) $630,000 (4)
Stefan Fournier $600,000 (1)
Kari Lehtonen $600,000 (2)
Joe Whitney $600,000 (1)
Kyle Baun $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $74,904,666
Year 3 : $54,396,000
Year 4 : $38,296,000
Year 5 : $31,296,000
Salary Average Commitment
Year 2 : $74,356,666
Year 3 : $51,360,000
Year 4 : $35,260,000
Year 5 : $28,260,000
Salary Cap with 1 Way Contract
Year 2 : $74,904,666
Year 3 : $51,908,000
Year 4 : $35,808,000
Year 5 : $28,808,000

Farm Players Salaries

Hunter Miska $92,500 (1)
Cal Foote $87,500 (2)
Hudson Elynuik $87,500 (2)
Josh Brook $87,500 (2)
Stelio Mattheos $87,500 (3)
Evan Cowley $87,500 (2)
Matthew Villalta $87,500 (2)
Nick Leivermann $87,500 (3)
Kasperi Kapanen $86,333 (1)
Dwight King $86,100 (4)
Jansen Harkins $76,750 (2)
Mason Mitchell $73,700 (5)
Sergey Zborovskiy $72,833 (2)
Blake Speers $72,833 (2)
Dennis Yan $72,833 (2)
Simon Bourque $72,000 (2)
Spencer Watson $70,583 (1)
Joe Hicketts $63,500 (1)
Ben Sexton $60,000 (1)
Connor Bunnaman $60,000 (1)
Anton Cederholm $60,000 (1)
Zach Nastasiuk $60,000 (1)
Ross Johnston $60,000 (1)
Carter Verhaeghe $60,000 (1)
Total Farm Players24
Salary Commitment
Year 2 : $1,812,465
Year 3 : $1,139,549
Year 4 : $334,800
Year 5 : $159,800
Salary Average Commitment
Year 2 : $1,830,298
Year 3 : $1,139,549
Year 4 : $334,800
Year 5 : $159,800

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBells MTS Place
Level 1: 6000 - $85 - 5,733 - 95.56%
Level 2: 5000 - $50 - 4,745 - 94.90%
Level 3: 2000 - $25 - 1,953 - 97.67%
Level 4: 4000 - $20 - 3,827 - 95.68%
Luxury : 1000 - $175 - 956 - 95.63%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,464 - 74.41%
Farm Level 2: 3000 - $15 - 2,262 - 75.40%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,215 - 95.64%
Average Income per Game$1,515,797
Year to Date Revenue$62,147,658
Farm
Home Games Left0
Average Attendance - %6,727 - 74.74%
Average Income per Game$201,439
Year to Date Revenue$8,259,012

Expense

Pro Players Total Salaries$74,978,083
Farm Players Total Salaries$3,220,950
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,277,211
Farm Year To Date Expenses$4,272,612
Pro Salary Cap To Date$73,777,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$583,802
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$31,500
Farm Estimated Expenses$31,500
Estimated Season Expenses$31,500
Season Salary Cap$74,978,083
Estimate Under Maximum Salary Cap of $75,000,000$21,917
Estimate Over Minimum Salary Cap of $55,400,000 $19,578,083
Current Bank Account$24,086,461
Projected Bank Account$24,054,961

Pro Players Salaries

Jordan Eberle $6,000,000 (7)
JT Miller $5,878,000 (5)
Tyson Barrie $5,500,000 (2)
Jonathan Drouin $5,500,000 (5)
Tyler Myers $5,500,000 (1)
Connor Hellebuyck $5,500,000 (2)
Calvin de Haan $5,422,000 (6)
Mike Hoffman $5,187,500 (2)
Alex Galchenyuk $4,900,000 (2)
Andrew Shaw $3,900,000 (4)
Luke Schenn $3,838,000 (5)
John Hayden $3,064,000 (6)
Richard Panik $2,800,000 (1)
Jared Spurgeon $2,593,750 (2)
Jesper Fast $1,850,000 (2)
Josh Jooris $1,691,000 (4)
Kenneth Appleby $1,478,000 (4)
Johan Larsson $1,475,000 (1)
Ryan MacInnis $797,500 (1)
Frederic Allard $728,333 (2)
Mike Reilly $725,000 (1)
Charles Hudon $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $74,978,083
Year 3 : $63,523,333
Year 4 : $34,670,000
Year 5 : $34,670,000
Salary Average Commitment
Year 2 : $66,751,833
Year 3 : $54,804,333
Year 4 : $25,951,000
Year 5 : $25,951,000
Salary Cap with 1 Way Contract
Year 2 : $74,978,083
Year 3 : $63,030,583
Year 4 : $36,771,000
Year 5 : $36,771,000

Farm Players Salaries

Calvin Pickard $273,900 (4)
Jimmy Howard $249,900 (1)
Michael Raffl $235,000 (1)
Ondrej Kase $230,000 (6)
Nicholas Paul $221,900 (5)
Adam Pelech $160,000 (3)
Kevin Rooney $123,100 (3)
Joshua Brown $113,400 (3)
Ryan Graves $97,000 (4)
JT Compher $92,500 (1)
Sam Vigneault $92,500 (1)
Spencer Foo $92,500 (1)
Lawson Crouse $89,417 (1)
Sam Steel $89,417 (2)
Markus Eisenschmid $89,000 (5)
Connor Crisp $88,400 (2)
Anatoly Golyshev $87,500 (2)
Brett McKenzie $87,500 (2)
Zach Senyshyn $86,333 (2)
Gavin Bayreuther $84,900 (3)
Dylan Blujus $84,300 (3)
Mitch Hults $84,000 (3)
Kyle Capobianco $74,500 (2)
Dysin Mayo $74,400 (5)
Callum Booth $74,167 (2)
Colton White $72,833 (2)
Adin Hill $72,583 (1)
Total Farm Players27
Salary Commitment
Year 2 : $3,220,950
Year 3 : $2,296,550
Year 4 : $1,635,900
Year 5 : $986,200
Salary Average Commitment
Year 2 : $2,729,150
Year 3 : $1,804,750
Year 4 : $1,144,100
Year 5 : $494,400

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $92 - 5,652 - 94.21%
Level 2: 5000 - $54 - 4,739 - 94.78%
Level 3: 2000 - $30 - 1,881 - 94.03%
Level 4: 4000 - $21 - 3,789 - 94.71%
Luxury : 1000 - $188 - 779 - 77.91%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,522 - 75.37%
Farm Level 2: 3000 - $12 - 2,254 - 75.13%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,840 - 93.55%
Average Income per Game$1,582,106
Year to Date Revenue$64,866,348
Farm
Home Games Left0
Average Attendance - %6,776 - 75.29%
Average Income per Game$168,122
Year to Date Revenue$6,893,006

Expense

Pro Players Total Salaries$70,541,500
Farm Players Total Salaries$2,843,451
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$3,718,750
Pro Year To Date Expenses$74,054,668
Farm Year To Date Expenses$3,283,754
Pro Salary Cap To Date$73,054,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$546,118
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,697
Farm Estimated Expenses$25,697
Estimated Season Expenses$25,697
Season Salary Cap$74,260,250
Estimate Under Maximum Salary Cap of $75,000,000$739,750
Estimate Over Minimum Salary Cap of $55,400,000 $18,860,250
Current Bank Account$34,966,671
Projected Bank Account$34,940,974

Pro Players Salaries

Anze Kopitar $9,500,000 (2)
William Nylander $6,750,000 (2)
Josh Bailey $6,028,000 (6)
Corey Crawford $6,000,000 (2)
Andrej Sekera $5,500,000 (3)
Victor Rask $4,000,000 (4)
Brandon Montour $3,970,000 (5)
Philip Holm $3,017,000 (4)
Josh Leivo $2,924,000 (6)
Dylan DeMelo $2,905,000 (6)
Carl Gunnarsson $2,900,000 (1)
Ryan Pulock $2,726,000 (6)
Ales Hemsky $2,586,000 (3)
Tyler Johnson $2,500,000 (2)
Trevor Lewis $2,000,000 (2)
Christopher Gibson $1,281,000 (2)
Devante Smith-Pelley $1,267,000 (4)
Cody McLeod $1,184,000 (2)
Lukas Vejdemo $875,000 (2)
Tanner Kero $750,000 (1)
Andy Andreoff $677,500 (1)
Brooks Laich $601,000 (2)
Brendan Kichton $600,000 (2)
Total Pro Players23
Salary Commitment
Year 2 : $70,541,500
Year 3 : $68,714,000
Year 4 : $34,923,000
Year 5 : $26,837,000
Salary Average Commitment
Year 2 : $57,161,333
Year 3 : $52,833,833
Year 4 : $19,042,833
Year 5 : $12,542,833
Salary Cap with 1 Way Contract
Year 2 : $70,541,500
Year 3 : $66,214,000
Year 4 : $34,923,000
Year 5 : $26,837,000

Farm Players Salaries

Alex Nedeljkovic $276,200 (6)
Anton Lander $262,200 (6)
Andrew Poturalski $190,800 (6)
Jayson Megna $186,000 (2)
Chaz Reddekopp $176,000 (6)
Connor Brickley $147,900 (2)
Seth Griffith $111,800 (4)
Ian McCoshen $92,500 (1)
Alexander Nylander $89,417 (2)
Alexander Dergachyov $87,500 (2)
Kaapo Kahkonen $87,500 (2)
Erik Gustafsson $85,600 (3)
Jordan Kyrou $77,250 (2)
Filip Sandberg $76,750 (1)
Joona Koppanen $76,750 (2)
Jack Kopacka $75,917 (2)
Justin Scott $75,083 (1)
Jesper Bratt $74,917 (2)
Will ONeill $73,000 (1)
Jonas Siegenthaler $71,417 (2)
Vili Saarijarvi $69,750 (2)
Mario Lucia $67,500 (3)
Alex Gallant $66,700 (3)
Erik Burgdoerfer $65,000 (1)
Kasimir Kaskisuo $60,000 (3)
Adam Johnson $60,000 (5)
Ludwig Bystrom $60,000 (4)
Total Farm Players27
Salary Commitment
Year 2 : $2,843,451
Year 3 : $2,461,118
Year 4 : $1,416,800
Year 5 : $1,137,000
Salary Average Commitment
Year 2 : $2,263,993
Year 3 : $1,881,660
Year 4 : $837,342
Year 5 : $557,542

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 6000 - $90 - 5,816 - 96.93%
Level 2: 5000 - $55 - 4,814 - 96.28%
Level 3: 2000 - $35 - 1,538 - 76.92%
Level 4: 4000 - $22 - 3,858 - 96.44%
Luxury : 1000 - $175 - 972 - 97.24%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,511 - 75.18%
Farm Level 2: 3000 - $12 - 2,304 - 76.81%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,998 - 94.43%
Average Income per Game$1,634,590
Year to Date Revenue$67,018,199
Farm
Home Games Left0
Average Attendance - %6,815 - 75.72%
Average Income per Game$168,502
Year to Date Revenue$6,908,563

Expense

Pro Players Total Salaries$74,954,834
Farm Players Total Salaries$3,007,899
Coaches Total Salaries$4,037,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,821,571
Farm Year To Date Expenses$3,855,387
Pro Salary Cap To Date$74,561,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$597,060
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$28,246
Farm Estimated Expenses$28,246
Estimated Season Expenses$28,246
Season Salary Cap$74,954,834
Estimate Under Maximum Salary Cap of $75,000,000$45,166
Estimate Over Minimum Salary Cap of $55,400,000 $19,554,834
Current Bank Account$16,171,338
Projected Bank Account$16,143,092

Pro Players Salaries

Patrice Bergeron $9,000,000 (2)
Martin Jones $8,500,000 (2)
Dustin Byfuglien $7,600,000 (3)
Marc-Edouard Vlasic $7,000,000 (5)
Phil Kessel $6,800,000 (4)
Brad Marchand $6,500,000 (2)
Andreas Athanasiou $3,794,000 (5)
Adam Pardy $3,188,000 (6)
Andre Burakovsky $3,000,000 (1)
Cam Ward $2,792,000 (1)
Ben Lovejoy $2,666,667 (1)
Ryan Hartman $2,656,000 (6)
Damon Severson $2,091,000 (6)
Clayton Stoner $1,862,000 (1)
Zemgus Girgensons $1,600,000 (5)
Sven Andrighetto $1,400,000 (5)
Rob Scuderi $946,000 (1)
Timo Meier $894,167 (1)
Kevin Labanc $717,500 (1)
Rourke Chartier $697,500 (2)
Gabriel Dumont $650,000 (1)
Adam Gilmour $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $74,954,834
Year 3 : $63,870,500
Year 4 : $39,173,000
Year 5 : $31,573,000
Salary Average Commitment
Year 2 : $70,974,167
Year 3 : $56,845,833
Year 4 : $32,148,333
Year 5 : $24,548,333
Salary Cap with 1 Way Contract
Year 2 : $74,954,834
Year 3 : $60,826,500
Year 4 : $36,129,000
Year 5 : $28,529,000

Farm Players Salaries

Joe Morrow $266,800 (6)
Brandon Gormley $266,600 (6)
Matt Puempel $223,700 (6)
Ryan Carter $206,200 (6)
Michael Bournival $195,200 (6)
Mantas Armalis $165,600 (6)
Daniel Pribyl $165,500 (1)
Boyd Gordon $165,500 (1)
Daniel ORegan $159,300 (4)
Klas Dahlbeck $129,300 (2)
Mikhail Grabovski $127,300 (4)
Sergey Tolchinsky (Out of Payroll) $106,300 (6)
Igor Shesterkin $87,500 (2)
Shane Bowers $87,500 (3)
Louis Belpedio $87,500 (2)
Matthew OConnor $81,400 (3)
Michael Brodzinski $77,833 (1)
Givani Smith $72,833 (2)
Matthew Spencer $72,833 (2)
Jack Dougherty $69,500 (1)
Thomas Di Pauli $60,000 (4)
Tanner Richard $60,000 (1)
Joseph LaBate $60,000 (1)
Max Reinhart $60,000 (5)
Nathan Walker $60,000 (4)
Total Farm Players25
Salary Commitment
Year 2 : $3,114,199
Year 3 : $2,515,866
Year 4 : $2,065,900
Year 5 : $1,897,000
Salary Average Commitment
Year 2 : $2,195,466
Year 3 : $1,597,133
Year 4 : $1,147,167
Year 5 : $978,267

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $91 - 5,774 - 96.23%
Level 2: 5000 - $52 - 4,831 - 96.62%
Level 3: 2000 - $32 - 1,885 - 94.24%
Level 4: 4000 - $24 - 3,601 - 90.03%
Luxury : 1000 - $183 - 958 - 95.84%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,446 - 74.10%
Farm Level 2: 3000 - $12 - 2,210 - 73.66%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,049 - 94.72%
Average Income per Game$1,623,397
Year to Date Revenue$66,559,273
Farm
Home Games Left0
Average Attendance - %6,656 - 73.95%
Average Income per Game$165,200
Year to Date Revenue$6,773,220

Expense

Pro Players Total Salaries$73,555,878
Farm Players Total Salaries$2,411,850
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,215,982
Farm Year To Date Expenses$3,236,011
Pro Salary Cap To Date$73,215,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$569,129
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,342
Farm Estimated Expenses$24,342
Estimated Season Expenses$24,342
Season Salary Cap$73,555,878
Estimate Under Maximum Salary Cap of $75,000,000$1,444,122
Estimate Over Minimum Salary Cap of $55,400,000 $18,155,878
Current Bank Account$41,639,250
Projected Bank Account$41,614,908

Pro Players Salaries

Sidney Crosby $10,250,000 (2)
Nikita Kucherov $9,750,000 (2)
Ryan Suter $7,538,462 (5)
Kevin Shattenkirk $6,650,000 (3)
Nick Foligno $5,500,000 (3)
Matt Dumba $4,802,000 (6)
John Moore $4,722,000 (6)
Jori Lehtera $4,700,000 (1)
Petr Mrazek $4,130,000 (6)
Jamie McGinn $3,333,333 (1)
Josh Gorges $2,060,000 (1)
Nikolai Kulemin $1,500,000 (2)
Matt Nieto $1,214,000 (4)
Jakub Nakladal $1,019,000 (1)
Yanni Gourde $1,000,000 (1)
Beau Starrett $875,000 (2)
Kirill Kaprizov $875,000 (2)
Victor Ejdsell $833,750 (1)
Lukas Sedlak $825,000 (1)
Steven Lorentz $728,333 (2)
Pheonix Copley $650,000 (5)
Brian Flynn $600,000 (4)
Total Pro Players22
Salary Commitment
Year 2 : $73,555,878
Year 3 : $60,972,795
Year 4 : $36,994,462
Year 5 : $24,844,462
Salary Average Commitment
Year 2 : $68,118,545
Year 3 : $54,347,462
Year 4 : $30,369,129
Year 5 : $18,219,129
Salary Cap with 1 Way Contract
Year 2 : $73,555,878
Year 3 : $59,784,795
Year 4 : $35,806,462
Year 5 : $23,656,462

Farm Players Salaries

Mikhail Grigorenko $270,300 (6)
Vinnie Hinostroza $195,700 (4)
Jeff Zatkoff $179,200 (2)
Miikka Salomaki $166,500 (4)
Remi Elie $147,300 (6)
William Carrier $134,800 (6)
Ben Street $92,700 (2)
Eamon McAdam $92,500 (1)
Dennis Cholowski $92,500 (2)
Jacob Larsson $89,417 (2)
Filip Westerlund $87,500 (2)
Michael Prapavessis $87,500 (2)
Beau Bennett $82,100 (4)
Adam Carlson $79,500 (4)
Anthony Louis $77,500 (1)
Nicklas Jensen $75,700 (4)
Victor Mete $74,833 (2)
Malte Stromwall $73,800 (5)
Gustav Olofsson $72,500 (1)
Reece Willcox $60,000 (1)
Borna Rendulic $60,000 (4)
Taylor Leier $60,000 (4)
Kenny Agostino $60,000 (2)
Total Farm Players23
Salary Commitment
Year 2 : $2,411,850
Year 3 : $2,109,350
Year 4 : $1,345,700
Year 5 : $1,345,700
Salary Average Commitment
Year 2 : $2,279,100
Year 3 : $1,976,600
Year 4 : $1,240,450
Year 5 : $1,240,450

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $92 - 5,742 - 95.70%
Level 2: 5000 - $55 - 4,693 - 93.86%
Level 3: 2000 - $31 - 1,911 - 95.55%
Level 4: 4000 - $21 - 3,810 - 95.25%
Luxury : 1000 - $181 - 952 - 95.23%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $26 - 4,462 - 74.37%
Farm Level 2: 3000 - $11 - 2,305 - 76.84%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,108 - 95.05%
Average Income per Game$1,636,028
Year to Date Revenue$67,077,133
Farm
Home Games Left0
Average Attendance - %6,768 - 75.20%
Average Income per Game$169,654
Year to Date Revenue$6,955,805

Expense

Pro Players Total Salaries$69,918,000
Farm Players Total Salaries$4,314,434
Coaches Total Salaries$6,660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,236,772
Farm Year To Date Expenses$5,036,312
Pro Salary Cap To Date$69,351,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$578,649
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$37,981
Farm Estimated Expenses$37,981
Estimated Season Expenses$37,981
Season Salary Cap$69,918,000
Estimate Under Maximum Salary Cap of $75,000,000$5,082,000
Estimate Over Minimum Salary Cap of $55,400,000 $14,518,000
Current Bank Account$19,429,738
Projected Bank Account$19,391,757

Pro Players Salaries

Nathan MacKinnon $7,000,000 (2)
Mikko Koivu $6,576,000 (5)
Cam Fowler $6,047,000 (5)
Jeff Petry $5,500,000 (3)
Mike Green $4,754,000 (4)
Shawn Matthias $4,276,000 (5)
Nick Bonino $4,100,000 (3)
Brett Pesce $4,025,000 (5)
Sven Baertschi $3,666,000 (6)
Vladimir Sobotka $3,500,000 (2)
Michael Stone (Out of Payroll) $3,500,000 (2)
Jannik Hansen $3,127,000 (5)
Erik Haula $2,750,000 (2)
Brian Elliott $2,750,000 (4)
Oliver Bjorkstrand $2,725,000 (6)
Mike Cammalleri $2,483,000 (4)
Stefan Noesen $1,881,000 (6)
Stephen Gionta $1,233,000 (4)
Jordie Benn $1,100,000 (1)
Joonas Korpisalo $900,000 (5)
Martin Necas $875,000 (2)
Steven Kampfer $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $73,418,000
Year 3 : $73,085,000
Year 4 : $55,460,000
Year 5 : $45,860,000
Salary Average Commitment
Year 2 : $67,500,833
Year 3 : $65,750,833
Year 4 : $48,125,833
Year 5 : $38,525,833
Salary Cap with 1 Way Contract
Year 2 : $73,418,000
Year 3 : $71,668,000
Year 4 : $54,043,000
Year 5 : $44,443,000

Farm Players Salaries

Alexey Marchenko $280,900 (5)
Brad Richardson $279,400 (3)
Magnus Paajarvi $279,300 (4)
Dillon Simpson $273,500 (6)
Chris Tierney $262,900 (6)
Matt Stajan $257,500 (5)
Jonas Gustavsson $210,800 (4)
Joey Laleggia $204,800 (4)
Clarke MacArthur $189,800 (4)
Mark Barberio $184,900 (1)
Michael Leighton $183,300 (1)
Chris Wagner $158,200 (2)
Torrey Mitchell $153,400 (3)
Lance Bouma $151,300 (2)
Roman Lyubimov $144,400 (3)
Yannick Weber $128,100 (4)
Matt Irwin $111,900 (4)
Blake Comeau $101,200 (2)
Nick Schultz $100,000 (2)
Brett Howden $89,417 (2)
Pierre-Luc Dubois $89,417 (2)
Jesper Boqvist $87,500 (2)
Juuso Valimaki $87,500 (2)
Ukko-Pekka Luukkonen $87,500 (2)
Kasper Bjorkqvist $87,500 (2)
Paul Thompson $65,000 (1)
Justin Dowling $65,000 (1)
Total Farm Players27
Salary Commitment
Year 2 : $4,314,434
Year 3 : $3,816,234
Year 4 : $2,776,700
Year 5 : $2,199,500
Salary Average Commitment
Year 2 : $3,713,167
Year 3 : $3,214,967
Year 4 : $2,175,433
Year 5 : $1,669,300

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron
Level 1: 6000 - $85 - 5,756 - 95.93%
Level 2: 5000 - $55 - 4,749 - 94.99%
Level 3: 2000 - $35 - 1,519 - 75.95%
Level 4: 4000 - $25 - 2,914 - 72.85%
Luxury : 1000 - $175 - 960 - 95.97%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,584 - 76.40%
Farm Level 2: 3000 - $15 - 2,286 - 76.20%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,898 - 88.32%
Average Income per Game$1,556,149
Year to Date Revenue$63,802,108
Farm
Home Games Left0
Average Attendance - %6,870 - 76.33%
Average Income per Game$206,159
Year to Date Revenue$8,452,512

Expense

Pro Players Total Salaries$72,555,894
Farm Players Total Salaries$2,683,533
Coaches Total Salaries$8,600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$80,321,810
Farm Year To Date Expenses$3,161,509
Pro Salary Cap To Date$72,321,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$614,930
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,504
Farm Estimated Expenses$24,504
Estimated Season Expenses$24,504
Season Salary Cap$74,305,894
Estimate Under Maximum Salary Cap of $75,000,000$694,106
Estimate Over Minimum Salary Cap of $55,400,000 $18,905,894
Current Bank Account$15,377,159
Projected Bank Account$15,352,655

Pro Players Salaries

Auston Matthews $7,000,000 (2)
Loui Eriksson $6,000,000 (4)
Evander Kane $5,671,000 (6)
Seth Jones $5,400,000 (4)
Jeff Carter $4,772,727 (4)
Bryan Little $4,677,000 (4)
Kyle Palmieri $4,650,000 (3)
James van Riemsdyk $4,197,000 (6)
Martin Hanzal $3,750,000 (2)
Roman Polak $3,716,000 (5)
Joshua Morrissey $3,677,000 (6)
Brent Seabrook $3,437,500 (5)
Leo Komarov $3,162,000 (4)
Anthony Stolarz $2,959,000 (6)
Tim Schaller $2,795,000 (6)
Jordan Weal $1,750,000 (1)
Ivan Provorov $1,500,000 (2)
Tyler Pitlick $1,000,000 (2)
Cody Donaghey $641,667 (1)
Jeff Glass $600,000 (1)
Dennis Rasmussen $600,000 (1)
Nicklas Grossmann $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $72,555,894
Year 3 : $80,301,727
Year 4 : $59,051,727
Year 5 : $54,401,727
Salary Average Commitment
Year 2 : $77,539,727
Year 3 : $73,348,060
Year 4 : $52,098,060
Year 5 : $47,448,060
Salary Cap with 1 Way Contract
Year 2 : $72,555,894
Year 3 : $68,364,227
Year 4 : $55,114,227
Year 5 : $50,464,227

Farm Players Salaries

Hudson Fasching $278,300 (6)
Slater Koekkoek $266,200 (6)
Juuse Saros $216,800 (6)
Brett Connolly $150,000 (1)
Nicholas Baptiste $100,900 (1)
Lucas Johansen $92,500 (2)
Jonathan Dahlen $92,500 (2)
Colin White $92,500 (1)
Michael McLeod $89,417 (2)
Miles Gendron $87,500 (2)
Nikita Popugaev $87,500 (2)
Erik Brannstrom $87,500 (3)
Michael Dal Colle $86,333 (1)
Evgeny Svechnikov $86,333 (2)
Nikolay Goldobin $86,333 (5)
Tyler Benson $83,917 (2)
Linus Soderstrom $80,333 (2)
Dillon Dube $79,250 (2)
Luc Snuggerud $76,750 (2)
Dylan Wells $75,917 (2)
Timothy Gettinger $73,667 (2)
Oliver Kylington $73,083 (2)
Colby Cave $60,000 (1)
Jordan Subban $60,000 (3)
Casey Bailey $60,000 (1)
Patrick Cannone $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2 : $2,683,533
Year 3 : $2,182,267
Year 4 : $1,103,600
Year 5 : $956,100
Salary Average Commitment
Year 2 : $2,311,533
Year 3 : $1,701,800
Year 4 : $623,133
Year 5 : $475,633

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $93 - 5,606 - 93.44%
Level 2: 5000 - $59 - 3,858 - 77.16%
Level 3: 2000 - $35 - 1,473 - 73.66%
Level 4: 4000 - $25 - 2,839 - 70.97%
Luxury : 1000 - $200 - 719 - 71.90%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,455 - 74.26%
Farm Level 2: 3000 - $12 - 2,286 - 76.20%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,495 - 80.53%
Average Income per Game$1,512,885
Year to Date Revenue$62,028,305
Farm
Home Games Left0
Average Attendance - %6,741 - 74.90%
Average Income per Game$166,579
Year to Date Revenue$6,829,723

Expense

Pro Players Total Salaries$66,084,929
Farm Players Total Salaries$2,523,200
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$70,106,052
Farm Year To Date Expenses$2,997,387
Pro Salary Cap To Date$67,106,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$527,366
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$23,307
Farm Estimated Expenses$23,307
Estimated Season Expenses$23,307
Season Salary Cap$66,584,929
Estimate Under Maximum Salary Cap of $75,000,000$8,415,071
Estimate Over Minimum Salary Cap of $55,400,000 $11,184,929
Current Bank Account$19,180,087
Projected Bank Account$19,156,780

Pro Players Salaries

Rasmus Ristolainen $8,000,000 (2)
Ryan Nugent-Hopkins $6,000,000 (3)
Gabriel Landeskog $5,571,429 (3)
Ondrej Palat $5,300,000 (4)
Vincent Trocheck $4,750,000 (4)
Jason Demers $4,500,000 (3)
Tomas Plekanec $3,911,000 (1)
Brendan Gallagher $3,750,000 (3)
Jay Bouwmeester $2,766,000 (2)
Darcy Kuemper $2,671,000 (2)
Deryk Engelland $2,451,000 (1)
Andrej Sustr $2,414,000 (3)
Chris Stewart $2,131,000 (1)
Nikita Zadorov $2,025,000 (5)
Calle Jarnkrok $2,000,000 (4)
Dmitry Kulikov $1,899,000 (4)
Yohann Auvitu $1,598,000 (4)
Peter Budaj $1,025,000 (1)
Mikko Rantanen $894,167 (1)
Cody Glass $875,000 (2)
Dylan Strome $863,333 (2)
Denis Malgin $690,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $66,084,929
Year 3 : $54,982,762
Year 4 : $39,807,429
Year 5 : $17,572,000
Salary Average Commitment
Year 2 : $65,186,929
Year 3 : $54,084,762
Year 4 : $38,909,429
Year 5 : $16,674,000
Salary Cap with 1 Way Contract
Year 2 : $66,084,929
Year 3 : $54,982,762
Year 4 : $39,807,429
Year 5 : $17,572,000

Farm Players Salaries

Derek Dorsett $265,000 (1)
Nate Thompson $165,000 (1)
Collin Delia $95,900 (4)
Mikhail Sergachev $89,417 (2)
Olli Juolevi $89,417 (2)
Tyson Jost $88,583 (2)
Jake Oettinger $87,500 (2)
Rodrigo Abols $87,500 (2)
Joachim Blichfeld $87,500 (2)
Markus Niemelainen $87,500 (2)
Robert Thomas $87,500 (2)
Ryan Mantha $87,000 (2)
Boris Katchouk $86,417 (2)
Libor Hajek $86,417 (2)
Jeremy Bracco $84,250 (2)
Kale Clague $79,250 (2)
Evan Fitzpatrick $78,417 (2)
Jens Looke $76,750 (2)
Beck Malenstyn $76,333 (2)
Michael Spacek $75,000 (2)
Nicholas Caamano $74,500 (2)
Yakov Trenin $73,083 (2)
Filip Hronek $72,833 (2)
Caleb Jones $72,000 (2)
Mark Jankowski $71,200 (4)
Ondrej Vala $70,333 (2)
Tyler Bertuzzi $68,600 (4)
JT Brown $60,000 (2)
Total Farm Players28
Salary Commitment
Year 2 : $2,523,200
Year 3 : $2,093,200
Year 4 : $235,700
Year 5 : $235,700
Salary Average Commitment
Year 2 : $2,523,200
Year 3 : $2,093,200
Year 4 : $235,700
Year 5 : $235,700

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $91 - 5,791 - 96.52%
Level 2: 5000 - $55 - 4,821 - 96.43%
Level 3: 2000 - $31 - 1,915 - 95.74%
Level 4: 4000 - $20 - 3,883 - 97.07%
Luxury : 1000 - $180 - 958 - 95.82%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $27 - 4,578 - 76.30%
Farm Level 2: 3000 - $13 - 2,279 - 75.96%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,369 - 96.49%
Average Income per Game$1,641,523
Year to Date Revenue$67,302,437
Farm
Home Games Left0
Average Attendance - %6,857 - 76.19%
Average Income per Game$183,881
Year to Date Revenue$7,539,121

Expense

Pro Players Total Salaries$66,841,111
Farm Players Total Salaries$2,972,016
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,413,270
Farm Year To Date Expenses$3,606,516
Pro Salary Cap To Date$74,163,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$535,047
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$27,776
Farm Estimated Expenses$27,776
Estimated Season Expenses$27,776
Season Salary Cap$66,841,111
Estimate Under Maximum Salary Cap of $75,000,000$8,158,889
Estimate Over Minimum Salary Cap of $55,400,000 $11,441,111
Current Bank Account$21,799,260
Projected Bank Account$21,771,484

Pro Players Salaries

Ryan McDonagh (Out of Payroll) $7,500,000 (2)
Roman Josi $7,500,000 (2)
Mikael Granlund $7,000,000 (2)
Brooks Orpik $5,500,000 (1)
Tyler Bozak $4,467,000 (6)
Patric Hornqvist $4,283,000 (4)
Justin Abdelkader $4,250,000 (5)
Cam Talbot $4,166,667 (3)
Rickard Rakell $3,789,444 (4)
Tanner Pearson $3,750,000 (3)
Eric Staal $3,500,000 (1)
Brenden Dillon $3,270,000 (2)
Conor Sheary $3,000,000 (2)
Madison Bowey $2,597,000 (4)
Mats Zuccarello $2,250,000 (1)
Stephen Johns $2,124,000 (2)
Kris Russell $2,000,000 (3)
Viktor Stalberg $994,000 (4)
Jay McClement $600,000 (3)
Michael Kostka $600,000 (1)
Tanner Glass $600,000 (1)
Ondrej Pavelec $600,000 (3)
Total Pro Players22
Salary Commitment
Year 2 : $74,341,111
Year 3 : $62,804,444
Year 4 : $32,410,444
Year 5 : $20,380,444
Salary Average Commitment
Year 2 : $76,397,444
Year 3 : $61,697,444
Year 4 : $31,303,444
Year 5 : $18,186,777
Salary Cap with 1 Way Contract
Year 2 : $74,341,111
Year 3 : $61,891,111
Year 4 : $31,497,111
Year 5 : $20,380,444

Farm Players Salaries

Nikita Soshnikov $250,900 (4)
Matt Martin $250,000 (2)
Laurent Dauphin $212,000 (4)
Phillip Di Giuseppe $202,700 (4)
Dominic Turgeon $198,600 (3)
Jussi Jokinen $197,800 (2)
Tristan Jarry $186,900 (5)
Ryan Reaves $164,200 (4)
Henri Jokiharju $87,500 (3)
Jack Glover $87,500 (2)
Linus Arnesson $87,500 (2)
Cliff Pu $87,500 (2)
Jeremy Roy $82,750 (2)
Christian Jaros $75,500 (2)
Anthony Cirelli $72,833 (2)
Daniel Vladar $72,833 (2)
Joshua Jacobs $72,583 (1)
Juho Lammikko $71,750 (1)
Martin Reway $70,667 (1)
Alexandre Fortin $70,667 (2)
Colby Sissons $69,333 (2)
Chris VandeVelde $60,000 (1)
Casey Desmith $60,000 (3)
JC Lipon $60,000 (3)
Spencer Abbott $60,000 (3)
Kalle Kossila $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2 : $2,972,016
Year 3 : $2,637,016
Year 4 : $1,482,800
Year 5 : $1,016,700
Salary Average Commitment
Year 2 : $2,525,983
Year 3 : $2,190,983
Year 4 : $1,036,767
Year 5 : $709,267

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $95 - 5,427 - 90.45%
Level 2: 5000 - $55 - 4,849 - 96.97%
Level 3: 2000 - $35 - 1,552 - 77.58%
Level 4: 4000 - $25 - 3,025 - 75.63%
Luxury : 1000 - $200 - 767 - 76.71%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,467 - 74.44%
Farm Level 2: 3000 - $12 - 2,252 - 75.07%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,619 - 86.77%
Average Income per Game$1,587,734
Year to Date Revenue$65,097,094
Farm
Home Games Left0
Average Attendance - %6,719 - 74.65%
Average Income per Game$166,428
Year to Date Revenue$6,823,539

Expense

Pro Players Total Salaries$65,014,000
Farm Players Total Salaries$2,661,299
Coaches Total Salaries$4,060,000
Luxury Taxe Total$0
Special Salary Cap Value$9,500,000
Pro Year To Date Expenses$69,701,046
Farm Year To Date Expenses$5,209,939
Pro Salary Cap To Date$68,191,027
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$507,817
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$38,890
Farm Estimated Expenses$38,890
Estimated Season Expenses$38,890
Season Salary Cap$74,514,000
Estimate Under Maximum Salary Cap of $75,000,000$486,000
Estimate Over Minimum Salary Cap of $55,400,000 $19,114,000
Current Bank Account$26,386,595
Projected Bank Account$26,347,705

Pro Players Salaries

John Tavares $8,750,000 (2)
Jonathan Huberdeau $7,250,000 (2)
Henrik Lundqvist $5,979,000 (1)
Joe Thornton $4,345,000 (1)
Braydon Coburn $3,700,000 (1)
Nick Holden $3,541,000 (6)
William Karlsson $3,395,000 (6)
Phillip Danault $3,354,000 (6)
Noah Hanifin $2,882,000 (6)
Patrik Nemeth $2,702,000 (6)
Henrik Zetterberg $2,583,333 (2)
Greg Pateryn $2,309,000 (6)
Charlie Lindgren $1,961,000 (6)
Kyle Brodziak $1,939,000 (3)
Jason Garrison $1,816,000 (4)
Brett Ritchie $1,750,000 (1)
Patrick Eaves $1,650,000 (2)
Nathan Gerbe $1,261,000 (4)
Yaroslav Dyblenko $842,500 (1)
Artturi Lehkonen $839,167 (1)
Tyler Graovac $810,000 (6)
Paul Carey $705,000 (1)
Chandler Stephenson $650,000 (1)
Damir Sharipzyanov $0 (0)
Total Pro Players24
Salary Commitment
Year 2 : $65,014,000
Year 3 : $51,203,333
Year 4 : $25,970,000
Year 5 : $24,031,000
Salary Average Commitment
Year 2 : $64,601,001
Year 3 : $45,790,334
Year 4 : $20,557,000
Year 5 : $18,618,000
Salary Cap with 1 Way Contract
Year 2 : $65,014,000
Year 3 : $46,203,333
Year 4 : $25,970,000
Year 5 : $24,031,000

Farm Players Salaries

Lauri Korpikoski $239,400 (6)
Markus Granlund $225,900 (5)
Jack Campbell $196,000 (5)
Frederik Claesson $151,000 (6)
Jakub Kindl $142,300 (5)
Michal Kempny $132,900 (3)
Alex Lyon $131,300 (6)
Jeremy Morin $97,100 (2)
Teemu Pulkkinen $94,200 (6)
Carl Grundstrom $92,500 (2)
Austin Poganski $87,500 (2)
Jaret Anderson Dolan $87,500 (3)
Otto Koivula $87,500 (2)
Troy Terry $87,500 (2)
Ben Gallacher $87,500 (2)
Jakub Vrana $86,333 (1)
Anthony Peluso $82,400 (3)
Maxim Mamin $75,750 (1)
Chris Mueller $75,700 (2)
Rasmus Andersson $75,583 (2)
Blake Siebenaler $69,500 (1)
Radel Fazleev $67,500 (1)
Brett Lernout $65,333 (1)
Nick Schneider $63,100 (3)
Michael Liambas $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2 : $2,661,299
Year 3 : $2,236,883
Year 4 : $1,546,000
Year 5 : $1,180,100
Salary Average Commitment
Year 2 : $2,556,899
Year 3 : $2,132,483
Year 4 : $1,441,600
Year 5 : $1,075,700

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,826 - 97.10%
Level 2: 5000 - $50 - 4,854 - 97.07%
Level 3: 2000 - $25 - 1,970 - 98.50%
Level 4: 4000 - $15 - 3,954 - 98.85%
Luxury : 1000 - $180 - 951 - 95.11%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,413 - 73.55%
Farm Level 2: 3000 - $12 - 2,223 - 74.08%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,555 - 97.53%
Average Income per Game$1,429,498
Year to Date Revenue$58,609,431
Farm
Home Games Left0
Average Attendance - %6,636 - 73.73%
Average Income per Game$164,402
Year to Date Revenue$6,740,491

Expense

Pro Players Total Salaries$66,368,500
Farm Players Total Salaries$2,877,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$71,975,468
Farm Year To Date Expenses$3,802,606
Pro Salary Cap To Date$70,725,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$516,172
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$27,069
Farm Estimated Expenses$27,069
Estimated Season Expenses$27,069
Season Salary Cap$68,618,500
Estimate Under Maximum Salary Cap of $75,000,000$6,381,500
Estimate Over Minimum Salary Cap of $55,400,000 $13,218,500
Current Bank Account$16,475,309
Projected Bank Account$16,448,240

Pro Players Salaries

Nicklas Backstrom $7,000,000 (2)
Erik Johnson $6,000,000 (5)
Cory Schneider $6,000,000 (4)
Cam Atkinson (Out of Payroll) $5,816,000 (6)
Matt Niskanen $5,750,000 (3)
Dmitry Orlov $5,100,000 (5)
Tomas Hertl $4,916,000 (6)
Karl Alzner $4,625,000 (4)
Artem Anisimov $4,550,000 (3)
Connor Murphy $3,850,000 (4)
Martin Marincin $3,682,000 (6)
Carl Soderberg $2,750,000 (2)
James Reimer $2,400,000 (3)
Joonas Donskoi $1,900,000 (5)
Michael Ferland $1,750,000 (5)
Austin Watson $1,100,000 (2)
Tom Pyatt $1,100,000 (1)
Chris Thorburn $900,000 (1)
Cavan Fitzgerald $828,000 (5)
Matthew Highmore $775,833 (2)
Ivan Barbashev $741,667 (5)
Jordan Oesterle $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2 : $72,184,500
Year 3 : $79,325,833
Year 4 : $65,700,000
Year 5 : $52,000,000
Salary Average Commitment
Year 2 : $68,520,500
Year 3 : $65,870,500
Year 4 : $52,244,667
Year 5 : $38,544,667
Salary Cap with 1 Way Contract
Year 2 : $72,184,500
Year 3 : $69,534,500
Year 4 : $57,908,667
Year 5 : $45,208,667

Farm Players Salaries

Derrick Pouliot $277,000 (6)
Kurtis MacDermid $245,400 (6)
Wade Megan $219,000 (6)
Jacob De La Rose $208,400 (6)
Richard Bachman $175,200 (4)
Liam OBrien $162,600 (4)
Sean Maguire $146,200 (6)
Scott Kosmachuk $146,200 (5)
Quinton Howden $132,900 (3)
Henrik Haapala $92,500 (5)
Vinni Lettieri (Out of Payroll) $92,500 (5)
Griffen Molino $91,400 (4)
Brock McGinn $88,750 (5)
Gustav Lindstrom $87,500 (2)
Adam Mascherin $87,500 (2)
Kyle Burroughs $82,300 (5)
Jordan Maletta $79,250 (5)
Alexander Georgiev $79,250 (2)
Freddie Hamilton $74,200 (5)
Spencer Smallman $74,167 (2)
Kyle Wood $71,750 (5)
Ben Thomas $69,000 (4)
Daniel Audette $66,833 (1)
Christian Djoos (Out of Payroll) $65,000 (5)
Viktor Loov $60,000 (4)
Trevor Murphy $60,000 (4)
Total Farm Players26
Salary Commitment
Year 2 : $3,034,800
Year 3 : $3,810,517
Year 4 : $3,482,100
Year 5 : $3,349,200
Salary Average Commitment
Year 2 : $2,205,600
Year 3 : $2,138,767
Year 4 : $1,810,350
Year 5 : $1,677,450

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $94 - 5,653 - 94.22%
Level 2: 5000 - $57 - 4,638 - 92.75%
Level 3: 2000 - $32 - 1,908 - 95.40%
Level 4: 4000 - $23 - 3,614 - 90.35%
Luxury : 1000 - $195 - 782 - 78.18%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $24 - 4,531 - 75.52%
Farm Level 2: 3000 - $11 - 2,229 - 74.30%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,594 - 92.19%
Average Income per Game$1,627,630
Year to Date Revenue$66,732,828
Farm
Home Games Left0
Average Attendance - %6,760 - 75.11%
Average Income per Game$159,920
Year to Date Revenue$6,556,739

Expense

Pro Players Total Salaries$74,346,000
Farm Players Total Salaries$2,933,050
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,114,914
Farm Year To Date Expenses$3,288,750
Pro Salary Cap To Date$74,364,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$573,252
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,366
Farm Estimated Expenses$26,366
Estimated Season Expenses$26,366
Season Salary Cap$74,346,000
Estimate Under Maximum Salary Cap of $75,000,000$654,000
Estimate Over Minimum Salary Cap of $55,400,000 $18,946,000
Current Bank Account$21,770,627
Projected Bank Account$21,744,261

Pro Players Salaries

Jack Eichel $12,000,000 (2)
Kevin Hayes $6,743,000 (4)
Brandon Saad $6,000,000 (3)
Shayne Gostisbehere $4,500,000 (4)
Brandon Sutter $4,375,000 (3)
Troy Brouwer $4,250,000 (2)
Toby Enstrom $4,002,000 (3)
Evgeni Dadonov $4,000,000 (2)
Patrik Berglund $3,850,000 (4)
Robby Fabbri $3,687,000 (6)
Philipp Grubauer $3,639,000 (6)
Matthew Tkachuk $3,250,000 (2)
Paul LaDue $3,237,000 (5)
Antti Raanta $2,926,000 (5)
Matt Hunwick $2,250,000 (2)
Brandon Davidson $2,225,000 (4)
Simon Despres $1,117,000 (4)
Darren Archibald $1,086,000 (2)
Gabriel Bourque $609,000 (3)
Andre Benoit $600,000 (1)
Total Pro Players20
Salary Commitment
Year 2 : $74,346,000
Year 3 : $73,996,000
Year 4 : $46,910,000
Year 5 : $31,924,000
Salary Average Commitment
Year 2 : $62,180,292
Year 3 : $61,580,292
Year 4 : $34,494,292
Year 5 : $17,760,292
Salary Cap with 1 Way Contract
Year 2 : $74,346,000
Year 3 : $73,746,000
Year 4 : $46,910,000
Year 5 : $31,924,000

Farm Players Salaries

Nicolas Petan $286,200 (1)
Adam Clendening $278,900 (3)
Oscar Fantenberg $202,500 (3)
Kyle Quincey $189,900 (1)
Joe Colborne $157,100 (2)
Nick Ellis $138,700 (2)
Jordan Binnington $131,400 (1)
Jyrki Jokipakka $121,700 (2)
Felix Sandstrom $87,500 (2)
Filip Berglund $87,500 (2)
Kieffer Bellows $87,500 (3)
Maxim Shalunov $87,500 (2)
Nikita Gusev $87,500 (2)
Haydn Fleury $86,333 (5)
Duncan Siemens $81,300 (4)
Adam Brooks $75,917 (2)
Giovanni Fiore $70,167 (2)
Ty Rattie $68,100 (4)
Samuel Blais $67,333 (1)
Drew Shore $60,000 (1)
Philip Larsen $60,000 (1)
Christoph Bertschy $60,000 (1)
Garrett Mitchell $60,000 (1)
Jake Chelios $60,000 (1)
Theodor Blueger $60,000 (2)
Aaron Ness $60,000 (1)
Anthony Bitetto $60,000 (1)
Andrew OBrien $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2 : $2,933,050
Year 3 : $1,986,184
Year 4 : $1,012,600
Year 5 : $443,700
Salary Average Commitment
Year 2 : $2,371,283
Year 3 : $1,426,817
Year 4 : $480,733
Year 5 : $235,733

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $185 - 2,624 - 43.73%
Level 2: 5000 - $135 - 2,009 - 40.18%
Level 3: 2000 - $70 - 825 - 41.26%
Level 4: 4000 - $40 - 1,910 - 47.74%
Luxury : 1000 - $300 - 523 - 52.30%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,449 - 74.15%
Farm Level 2: 3000 - $0 - 2,238 - 74.60%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %7,891 - 43.84%
Average Income per Game$1,561,104
Year to Date Revenue$64,005,281
Farm
Home Games Left0
Average Attendance - %6,687 - 74.30%
Average Income per Game$160,153
Year to Date Revenue$6,566,292

Expense

Pro Players Total Salaries$72,511,462
Farm Players Total Salaries$2,722,799
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$74,313,638
Farm Year To Date Expenses$3,477,209
Pro Salary Cap To Date$72,313,657
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$568,790
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,170
Farm Estimated Expenses$25,170
Estimated Season Expenses$25,170
Season Salary Cap$74,511,462
Estimate Under Maximum Salary Cap of $75,000,000$488,538
Estimate Over Minimum Salary Cap of $55,400,000 $19,111,462
Current Bank Account$14,577,479
Projected Bank Account$14,552,309

Pro Players Salaries

Jamie Benn $9,500,000 (2)
Ryan OReilly $7,500,000 (5)
Oliver Ekman-Larsson $6,000,000 (2)
Jason Zucker $5,799,000 (6)
Duncan Keith $5,538,462 (2)
Andrew MacDonald $5,000,000 (2)
Tyler Toffoli $4,600,000 (2)
Adam Henrique $4,000,000 (1)
Danis Zaripov $3,260,000 (3)
Derek Forbort $3,101,000 (4)
Patrick Sharp $2,931,000 (3)
Ryan Ellis $2,500,000 (1)
Jon Gillies $2,262,000 (6)
Jean-Gabriel Pageau $2,100,000 (2)
Jan Rutta $2,004,000 (3)
Radim Simek $1,805,000 (4)
Adam Cracknell $1,010,000 (4)
Dmitrij Jaskin $926,000 (4)
Ilya Samsonov $875,000 (2)
Cole Ully $600,000 (4)
Brandon Bollig $600,000 (1)
Emerson Etem $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2 : $72,511,462
Year 3 : $66,411,462
Year 4 : $31,198,000
Year 5 : $23,003,000
Salary Average Commitment
Year 2 : $68,175,462
Year 3 : $61,075,462
Year 4 : $25,862,000
Year 5 : $17,667,000
Salary Cap with 1 Way Contract
Year 2 : $72,511,462
Year 3 : $65,411,462
Year 4 : $31,198,000
Year 5 : $23,003,000

Farm Players Salaries

Frederik Gauthier $257,100 (6)
Tommy Wingels $194,200 (4)
Miro Aaltonen $188,700 (6)
Austin Czarnik $175,300 (4)
Tomas Nosek $168,900 (4)
CJ Smith $160,400 (6)
Mike McKenna $114,700 (2)
Dominic Toninato $100,100 (4)
Chris Casto $94,900 (1)
Oskar Lindblom $92,500 (2)
Alexei Lipanov $87,500 (2)
Travis Sanheim $86,333 (1)
Travis Dermott $86,333 (2)
Scott Laughton $85,000 (4)
Jalen Chatfield $76,500 (2)
Keegan Kolesar $70,250 (2)
Brendan Guhle $69,750 (2)
Dmytro Timashov $69,333 (2)
Zane McIntyre $65,000 (1)
Andreas Johnsson $60,000 (1)
Zach Trotman $60,000 (1)
Jason Kasdorf $60,000 (1)
Trent Vogelhuber $60,000 (1)
Petteri Lindbohm $60,000 (1)
Michael Kapla $60,000 (1)
Anton Rodin $60,000 (1)
Brady Austin $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2 : $2,722,799
Year 3 : $1,996,566
Year 4 : $1,329,700
Year 5 : $1,329,700
Salary Average Commitment
Year 2 : $2,558,699
Year 3 : $1,832,466
Year 4 : $1,165,600
Year 5 : $1,165,600

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $85 - 4,848 - 80.80%
Level 2: 5000 - $55 - 4,141 - 82.83%
Level 3: 2000 - $30 - 1,631 - 81.57%
Level 4: 4000 - $20 - 3,124 - 78.10%
Luxury : 1000 - $180 - 788 - 78.84%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $23 - 4,471 - 74.52%
Farm Level 2: 3000 - $12 - 2,252 - 75.07%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,533 - 80.74%
Average Income per Game$1,474,355
Year to Date Revenue$60,448,545
Farm
Home Games Left0
Average Attendance - %6,723 - 74.70%
Average Income per Game$161,247
Year to Date Revenue$6,611,108

Expense

Pro Players Total Salaries$74,178,462
Farm Players Total Salaries$2,639,766
Coaches Total Salaries$4,875,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,210,429
Farm Year To Date Expenses$3,149,067
Pro Salary Cap To Date$74,935,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$598,881
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,177
Farm Estimated Expenses$24,177
Estimated Season Expenses$24,177
Season Salary Cap$74,178,462
Estimate Under Maximum Salary Cap of $75,000,000$821,538
Estimate Over Minimum Salary Cap of $55,400,000 $18,778,462
Current Bank Account$6,496,065
Projected Bank Account$6,471,888

Pro Players Salaries

PK Subban $9,000,000 (4)
Zach Parise $7,538,462 (5)
Max Pacioretty $7,000,000 (2)
Matt Duchene $6,000,000 (7)
Sergei Bobrovsky $5,800,000 (2)
Torey Krug $5,250,000 (2)
Nazem Kadri $4,500,000 (4)
Michael Frolik $4,300,000 (2)
Jake Gardiner $4,050,000 (7)
Jakob Silfverberg $3,750,000 (5)
Dustin Brown $3,670,000 (5)
Andrei Markov $3,059,000 (1)
Johnny Oduya $2,359,000 (1)
Jason Chimera $1,752,000 (1)
Ben Chiarot $1,400,000 (1)
Pavel Buchnevich $925,000 (5)
Peter Holland $675,000 (1)
Cory Conacher $650,000 (1)
Byron Froese $650,000 (1)
Steve Oleksy $650,000 (1)
Devin Setoguchi $600,000 (2)
Chad Johnson $600,000 (5)
Total Pro Players22
Salary Commitment
Year 2 : $74,178,462
Year 3 : $65,421,462
Year 4 : $40,846,462
Year 5 : $40,846,462
Salary Average Commitment
Year 2 : $74,661,462
Year 3 : $63,466,462
Year 4 : $38,891,462
Year 5 : $38,891,462
Salary Cap with 1 Way Contract
Year 2 : $74,178,462
Year 3 : $62,983,462
Year 4 : $40,033,462
Year 5 : $40,033,462

Farm Players Salaries

Marko Dano $222,900 (6)
Drake Caggiula $206,800 (6)
Marek Langhamer $184,400 (1)
Chris Wideman $146,100 (4)
Connor Jones $101,400 (6)
Kevin Porter $99,500 (2)
Andreas Borgman $92,500 (1)
Derek Grant $91,200 (3)
Michael Vecchione $90,000 (1)
Logan Brown $89,417 (2)
Kirill Ustimenko $87,500 (3)
Artur Kayumov $87,500 (2)
Sebastian Repo $87,500 (2)
Gustav Forsling $87,250 (1)
Reid Boucher $81,800 (4)
Mikhail Vorobyov $78,417 (2)
Filip Gustavsson $77,583 (2)
Aleksi Saarela $75,333 (2)
Samuel Girard $72,833 (2)
Connor Hobbs $72,000 (2)
Calvin Thurkauf $71,500 (2)
Alexandre Carrier $68,833 (2)
Casey Nelson $67,500 (4)
Jeremiah Addison $60,000 (1)
Sam Anas $60,000 (3)
Riley Barber $60,000 (4)
Tucker Poolman $60,000 (3)
Marcus Pettersson $60,000 (3)
Total Farm Players28
Salary Commitment
Year 2 : $2,639,766
Year 3 : $2,125,616
Year 4 : $1,245,200
Year 5 : $886,500
Salary Average Commitment
Year 2 : $2,598,366
Year 3 : $2,084,216
Year 4 : $1,203,800
Year 5 : $845,100

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 4,700 - 78.34%
Level 2: 5000 - $60 - 3,963 - 79.26%
Level 3: 2000 - $35 - 1,517 - 75.85%
Level 4: 4000 - $25 - 3,007 - 75.18%
Luxury : 1000 - $200 - 766 - 76.57%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 4,388 - 73.13%
Farm Level 2: 3000 - $15 - 2,210 - 73.67%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,954 - 77.52%
Average Income per Game$1,473,982
Year to Date Revenue$60,433,257
Farm
Home Games Left0
Average Attendance - %6,598 - 73.31%
Average Income per Game$197,742
Year to Date Revenue$8,107,434

Expense

Pro Players Total Salaries$73,989,810
Farm Players Total Salaries$2,236,657
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,832,168
Farm Year To Date Expenses$2,770,147
Pro Salary Cap To Date$73,332,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$583,892
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$21,169
Farm Estimated Expenses$21,169
Estimated Season Expenses$21,169
Season Salary Cap$73,989,810
Estimate Under Maximum Salary Cap of $75,000,000$1,010,190
Estimate Over Minimum Salary Cap of $55,400,000 $18,589,810
Current Bank Account$15,444,596
Projected Bank Account$15,423,427

Pro Players Salaries

Brent Burns $11,000,000 (2)
Shea Weber $7,857,143 (5)
Kyle Okposo $6,000,000 (5)
Blake Wheeler $5,600,000 (2)
Frans Nielsen $5,250,000 (4)
TJ Brodie $4,654,000 (2)
Rick Nash $4,471,000 (6)
Paul Stastny $4,372,000 (6)
Mike Smith $4,250,000 (1)
Alexei Emelin $3,936,000 (6)
Antoine Vermette $2,663,000 (6)
Anders Nilsson $2,500,000 (1)
David Schlemko $2,100,000 (2)
Jiri Hudler $1,922,000 (4)
Paul Byron $1,166,667 (1)
Kevin Connauton $942,000 (6)
Rene Bourque $918,000 (4)
Zachary Sanford $875,000 (1)
Michael Haley $825,000 (1)
Mark Fayne $813,000 (6)
Tim Heed $650,000 (1)
Colin McDonald $625,000 (2)
Bobby Farnham $600,000 (6)
Total Pro Players23
Salary Commitment
Year 2 : $73,989,810
Year 3 : $63,723,143
Year 4 : $39,744,143
Year 5 : $39,744,143
Salary Average Commitment
Year 2 : $78,097,811
Year 3 : $67,831,144
Year 4 : $43,852,144
Year 5 : $43,852,144
Salary Cap with 1 Way Contract
Year 2 : $73,989,810
Year 3 : $63,723,143
Year 4 : $39,744,143
Year 5 : $39,744,143

Farm Players Salaries

Andrej Nestrasil $292,900 (3)
Scott Foster $156,400 (4)
Steve Michalek $103,200 (5)
Trevor Moore $92,500 (1)
Connor Chatham $87,500 (2)
Lucas Carlsson $87,500 (3)
Tanner Kaspick $87,500 (3)
Scott Reedy $87,500 (3)
Robin Salo $87,500 (3)
Marcus Hogberg $83,500 (1)
Justin Kloos $79,250 (1)
Luke Witkowski $75,000 (1)
Gabriel Gagne $74,250 (1)
Oleg Sosunov $72,407 (2)
Thomas Schemitsch $71,750 (1)
Landon Ferraro $70,000 (1)
Kevin Roy $66,600 (5)
Jonne Tammela $66,100 (5)
Jaycob Megna $65,000 (1)
Jonny Brodzinski $65,000 (1)
Brian Lashoff $65,000 (1)
Patrick Bjorkstrand $60,200 (5)
Colby Williams $60,100 (5)
Steven Fogarty $60,000 (5)
MacKenze Stewart $60,000 (6)
TJ Tynan $60,000 (5)
Total Farm Players26
Salary Commitment
Year 2 : $2,236,657
Year 3 : $1,505,407
Year 4 : $1,345,500
Year 5 : $692,600
Salary Average Commitment
Year 2 : $2,034,957
Year 3 : $1,293,707
Year 4 : $1,133,800
Year 5 : $692,600

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $93 - 5,390 - 89.83%
Level 2: 5000 - $55 - 4,791 - 95.81%
Level 3: 2000 - $28 - 1,891 - 94.56%
Level 4: 4000 - $23 - 3,278 - 81.94%
Luxury : 1000 - $185 - 912 - 91.18%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $20 - 4,356 - 72.60%
Farm Level 2: 3000 - $10 - 2,220 - 74.00%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,261 - 90.34%
Average Income per Game$1,601,148
Year to Date Revenue$65,647,084
Farm
Home Games Left0
Average Attendance - %6,576 - 73.07%
Average Income per Game$131,183
Year to Date Revenue$5,378,508

Expense

Pro Players Total Salaries$71,317,333
Farm Players Total Salaries$2,431,318
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$2,435,500
Pro Year To Date Expenses$73,211,117
Farm Year To Date Expenses$2,934,736
Pro Salary Cap To Date$72,611,134
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$548,987
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$22,622
Farm Estimated Expenses$22,622
Estimated Season Expenses$22,622
Season Salary Cap$73,752,833
Estimate Under Maximum Salary Cap of $75,000,000$1,247,167
Estimate Over Minimum Salary Cap of $55,400,000 $18,352,833
Current Bank Account$15,104,085
Projected Bank Account$15,081,463

Pro Players Salaries

Tyler Seguin $11,000,000 (2)
Matt Murray $9,500,000 (2)
Corey Perry $8,625,000 (3)
Filip Forsberg $6,000,000 (2)
Marc Methot $4,900,000 (7)
Ryan Strome $4,706,000 (6)
Nikita Zaitsev $4,500,000 (5)
Shea Theodore $3,687,000 (6)
Anthony Mantha $2,916,000 (5)
Cody Franson $2,879,000 (6)
Michael Matheson $1,989,000 (5)
Brendan Smith $1,986,000 (2)
Matt Greene $1,797,000 (1)
Anton Khudobin $1,736,000 (3)
Max Jones $894,166 (2)
Christian Dvorak $839,167 (1)
Jimmy Hayes $810,000 (3)
Josh Archibald $675,000 (1)
Henrik Samuelsson $653,000 (1)
Austin Wagner $625,000 (2)
Brett Pollock $600,000 (1)
Total Pro Players21
Salary Commitment
Year 2 : $71,317,333
Year 3 : $64,904,166
Year 4 : $34,899,000
Year 5 : $23,728,000
Salary Average Commitment
Year 2 : $69,006,237
Year 3 : $62,094,499
Year 4 : $32,089,333
Year 5 : $20,918,333
Salary Cap with 1 Way Contract
Year 2 : $71,317,333
Year 3 : $66,753,166
Year 4 : $36,748,000
Year 5 : $25,577,000

Farm Players Salaries

Devin Shore $192,700 (6)
Zach Redmond $158,800 (2)
Zbynek Michalek $127,900 (1)
Kyle Connor $92,500 (1)
Andrei Mironov $92,500 (1)
Matiss Kivlenieks $92,500 (2)
Joel Eriksson-Ek $89,417 (1)
Denis Gurianov $89,417 (2)
Jake Evans $87,500 (2)
Kailer Yamamoto $87,500 (2)
Alexander Kerfoot $87,500 (2)
Thomas Chabot $86,333 (2)
Noah Juulsen $86,333 (2)
Brendan Lemieux $83,917 (1)
Brandon Halverson $77,250 (1)
Tyler Parsons $75,917 (2)
Anton Forsberg $75,000 (1)
Mark Friedman $74,917 (2)
Dawson Leedahl $74,917 (2)
Manuel Wiederer $73,667 (2)
Conner Bleackley $70,000 (1)
Erik Cernak $69,750 (2)
Lane Pederson $69,000 (2)
Nicolas Aube-Kubel $68,083 (1)
Taylor Fedun $65,000 (1)
Maxime Lajoie $63,000 (2)
Adam Musil $60,000 (2)
Chris Summers $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2 : $2,431,318
Year 3 : $1,529,751
Year 4 : $192,700
Year 5 : $192,700
Salary Average Commitment
Year 2 : $2,431,318
Year 3 : $1,529,751
Year 4 : $192,700
Year 5 : $192,700

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,599 - 76.65%
Level 2: 5000 - $60 - 3,806 - 76.12%
Level 3: 2000 - $35 - 1,530 - 76.51%
Level 4: 4000 - $25 - 2,921 - 73.02%
Luxury : 1000 - $200 - 727 - 72.67%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 4,650 - 77.51%
Farm Level 2: 3000 - $12 - 2,290 - 76.33%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,583 - 75.46%
Average Income per Game$1,430,653
Year to Date Revenue$58,656,789
Farm
Home Games Left0
Average Attendance - %6,940 - 77.11%
Average Income per Game$172,488
Year to Date Revenue$7,072,002

Expense

Pro Players Total Salaries$66,495,000
Farm Players Total Salaries$3,422,634
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$3,407,000
Pro Year To Date Expenses$71,873,181
Farm Year To Date Expenses$4,054,242
Pro Salary Cap To Date$70,373,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$519,046
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$30,393
Farm Estimated Expenses$30,393
Estimated Season Expenses$30,393
Season Salary Cap$69,902,000
Estimate Under Maximum Salary Cap of $75,000,000$5,098,000
Estimate Over Minimum Salary Cap of $55,400,000 $14,502,000
Current Bank Account$8,768,866
Projected Bank Account$8,738,473

Pro Players Salaries

Ryan Callahan $5,800,000 (2)
Travis Zajac $5,750,000 (3)
Nino Niederreiter $5,250,000 (4)
Ben Bishop $4,916,667 (5)
Josh Manson $4,898,000 (6)
Paul Martin $4,850,000 (1)
Anthony Duclair $4,241,000 (1)
Kyle Turris (Out of Payroll) $4,129,000 (6)
Cody Eakin $3,850,000 (2)
Bryan Rust $3,738,000 (6)
Lars Eller $3,442,000 (5)
Jon Merrill $3,416,000 (5)
Dylan Larkin $3,000,000 (2)
Antti Niemi $2,134,000 (4)
Taylor Beck $2,004,000 (5)
Jacob Josefson $1,939,000 (4)
Kevin Gravel $1,826,000 (6)
Jake McCabe $1,600,000 (1)
Buddy Robinson $1,102,000 (4)
Tobias Lindberg $1,000,000 (6)
Casey Mittelstadt $875,000 (2)
Jakub Zboril $863,333 (2)
Total Pro Players22
Salary Commitment
Year 2 : $70,624,000
Year 3 : $59,933,000
Year 4 : $45,544,667
Year 5 : $39,794,667
Salary Average Commitment
Year 2 : $55,728,501
Year 3 : $48,078,501
Year 4 : $33,690,168
Year 5 : $27,940,168
Salary Cap with 1 Way Contract
Year 2 : $70,624,000
Year 3 : $59,933,000
Year 4 : $45,544,667
Year 5 : $39,794,667

Farm Players Salaries

Jared McCann $279,100 (6)
Marek Mazanec $276,100 (6)
Lee Stempniak $274,700 (2)
Sergei Kalinin $219,700 (3)
Matt Read $209,500 (4)
Harry Zolnierczyk $197,900 (4)
Michael Sgarbossa $193,600 (6)
Taylor Chorney $124,300 (3)
Jarred Tinordi $109,300 (4)
Scott Wedgewood $106,800 (4)
Neal Pionk $92,500 (5)
Tyler Motte $92,500 (1)
Alex Iafallo $92,500 (5)
Jake Bean $89,417 (2)
Will Butcher $87,500 (2)
Grant Mismash $87,500 (3)
Dillon Fournier $87,500 (2)
Daniil Tarasov $87,500 (3)
Roope Hintz $81,167 (2)
Garrett Pilon $77,583 (2)
Reid Duke $77,000 (2)
Noah Rod $76,333 (2)
Carter Hart $76,167 (2)
Gabriel Fontaine $73,667 (2)
Vaclav Karabacek $69,500 (1)
Carson Soucy $63,300 (2)
Sean Malone $60,000 (3)
Tyler Lewington $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2 : $3,422,634
Year 3 : $3,319,734
Year 4 : $2,255,400
Year 5 : $1,676,400
Salary Average Commitment
Year 2 : $2,869,951
Year 3 : $2,647,951
Year 4 : $1,635,817
Year 5 : $1,156,517

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $75,000,000
Available Cap Space

Over Minimum of
$55,400,000

Farm Salary Cap

Under Maximum of
$50,000,000

Pro Players

Farm Players

Total Players

Avalanche $23,876,622 $73,152,667 $1,847,333 $17,752,667 $2,576,350 $47,423,650 222648
Blackhawks $32,205,807 $73,406,605 $1,593,395 $18,006,605 $2,846,766 $47,153,234 222648
Blue Jackets $18,742,508 $74,961,333 $38,667 $19,561,333 $2,403,266 $47,596,734 222648
Blues $26,825,178 $72,072,333 $2,927,667 $16,672,333 $3,240,334 $46,759,666 232750
Bruins $16,999,962 $74,961,834 $38,166 $19,561,834 $2,618,550 $47,381,450 222547
Canadiens $13,532,619 $69,762,557 $5,237,443 $14,362,557 $2,993,116 $47,006,884 232851
Canucks $31,101,419 $64,704,667 $10,295,333 $9,304,667 $3,677,017 $46,322,983 222850
Capitals $27,287,309 $74,649,999 $350,001 $19,249,999 $3,068,049 $46,931,951 222749
Coyotes ($2,499,165) $73,795,833 $1,204,167 $18,395,833 $2,380,001 $47,619,999 222547
Devils $13,909,203 $74,339,167 $660,833 $18,939,167 $1,860,917 $48,139,083 232548
Ducks $11,519,875 $73,185,833 $1,814,167 $17,785,833 $2,295,834 $47,704,166 222648
Flames $9,317,730 $74,852,000 $148,000 $19,452,000 $2,131,650 $47,868,350 222749
Flyers $18,194,025 $74,776,166 $223,834 $19,376,166 $3,517,333 $46,482,667 212849
Golden Knights $19,698,476 $70,078,750 $4,921,250 $14,678,750 $3,911,784 $46,088,216 222850
Hurricanes $16,313,611 $72,328,917 $2,671,083 $16,928,917 $1,746,333 $48,253,667 222446
Islanders $29,939,408 $74,274,666 $725,334 $18,874,666 $1,812,465 $48,187,535 222446
Jets $24,086,461 $74,978,083 $21,917 $19,578,083 $3,220,950 $46,779,050 222749
Kings $34,966,671 $74,260,250 $739,750 $18,860,250 $2,843,451 $47,156,549 232750
Kraken $16,171,338 $74,954,834 $45,166 $19,554,834 $3,007,899 $46,992,101 222547
Lightning $41,639,250 $73,555,878 $1,444,122 $18,155,878 $2,411,850 $47,588,150 222345
Maple Leafs $19,429,738 $69,918,000 $5,082,000 $14,518,000 $4,314,434 $45,685,566 222749
Nordiques $15,377,159 $74,305,894 $694,106 $18,905,894 $2,683,533 $47,316,467 222648
Oilers $19,180,087 $66,584,929 $8,415,071 $11,184,929 $2,523,200 $47,476,800 222850
Penguins $21,799,260 $66,841,111 $8,158,889 $11,441,111 $2,972,016 $47,027,984 222648
Predators $26,386,595 $74,514,000 $486,000 $19,114,000 $2,661,299 $47,338,701 242549
Rangers $16,475,309 $68,618,500 $6,381,500 $13,218,500 $2,877,300 $47,122,700 222648
Red Wings $21,770,627 $74,346,000 $654,000 $18,946,000 $2,933,050 $47,066,950 202848
Sabres $14,577,479 $74,511,462 $488,538 $19,111,462 $2,722,799 $47,277,201 222749
Senators $6,496,065 $74,178,462 $821,538 $18,778,462 $2,639,766 $47,360,234 222850
Sharks $15,444,596 $73,989,810 $1,010,190 $18,589,810 $2,236,657 $47,763,343 232649
Stars $15,104,085 $73,752,833 $1,247,167 $18,352,833 $2,431,318 $47,568,682 212849
Wild $8,768,866 $69,902,000 $5,098,000 $14,502,000 $3,422,634 $46,577,366 222850