Essayer le nouveau site
Connexion

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $85 - 7 352 - 91,91%
Level 2: 6000 - $49 - 5 368 - 89,47%
Level 3: 3000 - $20 - 2 591 - 86,36%
Level 4: 5000 - $12 - 4 619 - 92,37%
Luxury : 1000 - $165 - 989 - 98,87%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 898 - 94,92%
Farm Level 2: 1000 - $16 - 947 - 94,73%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 919 - 90,95%
Average Income per Game$1,673,577
Year to Date Revenue$51,880,879
Farm
Home Games Left11
Average Attendance - %2 846 - 94,86%
Average Income per Game$115,930
Year to Date Revenue$3,477,913

Expense

Pro Players Total Salaries$76,200,000
Farm Players Total Salaries$5,220,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,581,245
Farm Year To Date Expenses$3,005,614
Pro Salary Cap To Date$55,320,697
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,735,767
Farm Estimated Season Revenue$1,275,235
Pro Remaining Season Days51
Pro Expenses Per Days$414,595
Pro Estimated Expenses$21,144,345
Farm Remaining Season Days51
Farm Expenses Per Days$28,757
Farm Estimated Expenses$1,466,607
Estimated Season Expenses$22,610,952
Season Salary Cap$76,200,000
Estimate Under Maximum Salary Cap of $78,000,000$1,800,000
Estimate Over Minimum Salary Cap of $0 $76,200,000
Current Bank Account$40,868,706
Projected Bank Account$36,268,756

Pro Players Salaries

Tyson Barrie $7,500,000 (1)
Viktor Arvidsson $7,000,000 (2)
Joonas Korpisalo $6,750,000 (3)
Nikolaj Ehlers $6,500,000 (1)
Tyler Toffoli $6,000,000 (2)
Travis Konecny $5,500,000 (1)
Ethan Bear $5,000,000 (2)
Ondrej Palat $5,000,000 (1)
Alex Killorn $5,000,000 (1)
Dylan Strome $4,000,000 (1)
Mario Ferraro $3,500,000 (2)
Gabriel Carlsson $3,000,000 (2)
Mathieu Joseph $3,000,000 (1)
Mikhail Grigorenko $2,000,000 (1)
J.T. Compher $1,700,000 (1)
Shane Prince $1,150,000 (1)
Connor Ingram $900,000 (2)
Brandon Tanev $900,000 (1)
Gustav Lindstrom $900,000 (1)
Timothy Liljegren $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $76,200,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,200,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $76,200,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0

Farm Players Salaries

Bobby Brink $900,000 (3)
Brent Gates $750,000 (1)
Jalen Chatfield $250,000 (3)
Jaycob Megna $200,000 (2)
John Hayden $180,000 (1)
Joseph Blandisi $170,000 (2)
Magnus Hellberg $160,000 (3)
Adam Clendening $150,000 (3)
Andrei Svetlakov $150,000 (3)
Alexander Burmistrov $130,000 (1)
Griffin Reinhart $130,000 (1)
Ian McCoshen $130,000 (1)
Andreas Soderberg $130,000 (2)
Gerald Mayhew $130,000 (1)
Kalle Kossila $120,000 (3)
Magnus Paajarvi $120,000 (2)
Tim Wahlgren $120,000 (3)
Adam Samuelsson $100,000 (3)
Ian Mitchell $90,000 (2)
Cal O'Reilly $80,000 (1)
Servac Petrovsky $75,000 (3)
Benjamin Baumgartner $75,000 (3)
Kirill Ustimenko $75,000 (2)
Ruslan Gazizov $75,000 (2)
Lucas Edmonds $75,000 (2)
Brandon Lisowsky $75,000 (2)
Daniel Kurovsky $75,000 (1)
Pavel Koltygin $75,000 (1)
Filip Berglund $75,000 (1)
David Bernhardt $75,000 (1)
Marcus Davidsson $75,000 (1)
Tobias Eder $70,000 (1)
Kyle Beach $70,000 (1)
Niklas Lundstrom $65,000 (1)
Total Farm Players34
Salary Commitment
Year 16 : $5,220,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,220,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 517 - 93,97%
Level 2: 6000 - $50 - 5 563 - 92,71%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 842 - 84,16%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 938 - 96,89%
Farm Level 2: 1000 - $11 - 985 - 98,53%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 921 - 94,86%
Average Income per Game$1,679,700
Year to Date Revenue$50,390,992
Farm
Home Games Left11
Average Attendance - %2 923 - 97,44%
Average Income per Game$96,995
Year to Date Revenue$2,909,863

Expense

Pro Players Total Salaries$77,750,000
Farm Players Total Salaries$3,560,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,144,588
Farm Year To Date Expenses$2,800,185
Pro Salary Cap To Date$55,782,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,476,697
Farm Estimated Season Revenue$1,066,950
Pro Remaining Season Days51
Pro Expenses Per Days$422,973
Pro Estimated Expenses$21,571,623
Farm Remaining Season Days51
Farm Expenses Per Days$19,784
Farm Estimated Expenses$1,008,984
Estimated Season Expenses$22,580,607
Season Salary Cap$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000$250,000
Estimate Over Minimum Salary Cap of $0 $77,750,000
Current Bank Account$12,581,497
Projected Bank Account$9,544,537

Pro Players Salaries

Ivan Provorov $8,000,000 (5)
Sean Couturier $7,500,000 (2)
Sean Bergenheim $7,500,000 (2)
Yanni Gourde $7,000,000 (1)
Dougie Hamilton $6,750,000 (3)
Tristan Jarry $6,000,000 (3)
Michael Matheson $6,000,000 (3)
Jared McCann $5,000,000 (1)
Mats Zuccarello (1 Way Contract) $5,000,000 (3)
Robert Hagg $5,000,000 (2)
Cedric Paquette $3,500,000 (1)
Nick Paul $2,500,000 (1)
Derek Grant (1 Way Contract) $1,700,000 (2)
Sean Durzi $900,000 (1)
Ilya Samsonov $900,000 (1)
Nick Foligno $900,000 (1)
Jesperi Kotkaniemi $900,000 (2)
Kirby Dach $900,000 (2)
Nick Jensen $900,000 (1)
Owen Tippett $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $76,750,000
Year 17 : $55,150,000
Year 18 : $30,750,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000

Farm Players Salaries

Michael Hutchinson $250,000 (3)
Connor Brown (Out of Payroll) $200,000 (1)
Reese Johnson $200,000 (1)
Chris Tierney $200,000 (1)
Chris Bigras $200,000 (3)
Kevin Labanc $180,000 (1)
Radim Zohorna $170,000 (1)
Slater Koekkoek $170,000 (1)
Fredrik Claesson $150,000 (1)
Justin Dowling $130,000 (1)
Rocco Grimaldi $130,000 (2)
Michael Sgarbossa (Out of Payroll) $130,000 (2)
Glenn Gawdin $130,000 (2)
Jakob Lilja $130,000 (1)
Jyrki Jokipakka $125,000 (1)
Eric Florchuk $120,000 (2)
Tyler Beskorowany $120,000 (2)
Jhonas Enroth $120,000 (1)
Boris Katchouk $90,000 (1)
Kevin Bahl $90,000 (3)
Nikolai Glukhov $90,000 (1)
Ryker Evans $90,000 (1)
Antti Suomela (Out of Payroll) $90,000 (1)
Dakota Mermis $90,000 (1)
Brian Ferlin $90,000 (1)
Kevin Roy $80,000 (1)
Timothy Gettinger $75,000 (1)
Brandon Gignac $75,000 (1)
Ronald Attard $75,000 (2)
Raphael Bussieres $70,000 (1)
Gustav Bouramman $70,000 (2)
Dennis Yan $50,000 (2)
Total Farm Players32
Salary Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $70 - 7 758 - 96,97%
Level 2: 6000 - $40 - 5 799 - 96,66%
Level 3: 3000 - $20 - 2 639 - 87,98%
Level 4: 5000 - $15 - 4 483 - 89,66%
Luxury : 1500 - $90 - 1 186 - 79,06%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $40 - 1 362 - 68,10%
Farm Level 2: 1000 - $20 - 645 - 64,47%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 865 - 93,04%
Average Income per Game$1,447,678
Year to Date Revenue$43,430,331
Farm
Home Games Left10
Average Attendance - %2 007 - 66,89%
Average Income per Game$100,389
Year to Date Revenue$3,112,045

Expense

Pro Players Total Salaries$68,200,000
Farm Players Total Salaries$4,702,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,537,807
Farm Year To Date Expenses$3,351,310
Pro Salary Cap To Date$55,175,711
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,924,455
Farm Estimated Season Revenue$1,003,885
Pro Remaining Season Days51
Pro Expenses Per Days$371,351
Pro Estimated Expenses$18,938,901
Farm Remaining Season Days51
Farm Expenses Per Days$25,959
Farm Estimated Expenses$1,323,909
Estimated Season Expenses$20,262,810
Season Salary Cap$68,200,000
Estimate Under Maximum Salary Cap of $78,000,000$9,800,000
Estimate Over Minimum Salary Cap of $0 $68,200,000
Current Bank Account($2,988,688)
Projected Bank Account($6,323,158)

Pro Players Salaries

Nathan MacKinnon (Out of Payroll) $10,500,000 (4)
Carey Price $9,250,000 (1)
Alexander Ovechkin $9,000,000 (1)
Elias Pettersson $8,000,000 (1)
Cale Makar $6,650,000 (1)
Joel Eriksson Ek $6,000,000 (1)
Noah Hanifin $5,400,000 (2)
Chandler Stephenson $4,500,000 (2)
Blake Coleman $4,000,000 (2)
Nicolas Roy $3,000,000 (1)
Jakob Silfverberg $2,500,000 (1)
Travis Boyd $1,800,000 (1)
Andrew Desjardins $1,100,000 (2)
Thomas Harley $900,000 (3)
Brenden Dillon $900,000 (1)
Cam Fowler $900,000 (1)
Juuso Valimaki $900,000 (2)
Jack Mcbain $900,000 (2)
Philipp Grubauer $900,000 (1)
Daniel Carr $800,000 (1)
Jordan Szwarz $800,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $78,700,000
Year 17 : $28,200,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $26,200,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,700,000
Year 17 : $28,200,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries

David Desharnais $900,000 (1)
Sergey Tolchinsky $200,000 (2)
Sam Lafferty $200,000 (2)
Dominic Toninato $172,500 (2)
Steven Lorentz $170,000 (1)
Vyacheslav Leshchenko $170,000 (2)
Tomas Nosek $170,000 (2)
Lukas Sedlak $170,000 (2)
Sebastian Aho (DEF) $170,000 (1)
Jacob Peterson $170,000 (1)
Malcolm Subban $160,000 (1)
Victor Antipin $150,000 (3)
Tyler Cuma $125,000 (1)
Linden Vey $125,000 (2)
Matt Bartkowski $125,000 (1)
Dan Sexton $110,000 (2)
Teemu Pulkkinen $110,000 (2)
Michal Repik $110,000 (2)
Seth Griffith $110,000 (2)
Jaroslav Janus $105,000 (2)
Danick Paquette $100,000 (2)
Alexis Binner $100,000 (2)
Mark Katic $100,000 (2)
Jordan Schroeder $90,000 (1)
Sam Malinski $90,000 (1)
Victor Mete $90,000 (1)
Joseph Veleno $90,000 (2)
Kaedan Korczak $90,000 (3)
Kevin Gravel $80,000 (1)
Nico Gross $75,000 (3)
Brent Moran $75,000 (1)
Total Farm Players31
Salary Commitment
Year 16 : $4,702,500
Year 17 : $2,457,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,702,500
Year 17 : $2,457,500
Year 18 : $315,000
Year 19 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $90 - 7 458 - 93,22%
Level 2: 6000 - $60 - 4 290 - 71,49%
Level 3: 3000 - $40 - 1 646 - 54,87%
Level 4: 4000 - $30 - 2 676 - 66,90%
Luxury : 1500 - $170 - 845 - 56,30%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $40 - 1 352 - 67,59%
Farm Level 2: 1000 - $25 - 510 - 51,04%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16 914 - 75,17%
Average Income per Game$1,758,307
Year to Date Revenue$54,507,507
Farm
Home Games Left11
Average Attendance - %1 862 - 62,08%
Average Income per Game$99,583
Year to Date Revenue$2,987,487

Expense

Pro Players Total Salaries$75,415,000
Farm Players Total Salaries$4,720,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,184,490
Farm Year To Date Expenses$3,501,135
Pro Salary Cap To Date$53,822,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,583,067
Farm Estimated Season Revenue$1,095,412
Pro Remaining Season Days51
Pro Expenses Per Days$410,351
Pro Estimated Expenses$20,927,901
Farm Remaining Season Days51
Farm Expenses Per Days$26,054
Farm Estimated Expenses$1,328,754
Estimated Season Expenses$22,256,655
Season Salary Cap$75,415,000
Estimate Under Maximum Salary Cap of $78,000,000$2,585,000
Estimate Over Minimum Salary Cap of $0 $75,415,000
Current Bank Account$57,711,801
Projected Bank Account$54,133,625

Pro Players Salaries

Evander Kane $8,500,000 (5)
Sergei Bobrovsky $7,000,000 (1)
Ryan Strome $7,000,000 (2)
Kyle Turris $7,000,000 (2)
Mattias Ekholm $6,265,000 (3)
Alexander Semin $6,000,000 (2)
Dmitri Orlov $5,925,000 (2)
Christian Dvorak $5,500,000 (1)
Xavier Ouellet $4,000,000 (2)
Alexander Barabanov $3,000,000 (1)
Teddy Blueger $2,500,000 (3)
Scott Wedgewood $2,375,000 (1)
Brendan Lemieux $2,350,000 (2)
Maxim Mamin $2,000,000 (1)
Zach Whitecloud $1,500,000 (1)
Logan Stanley $900,000 (1)
Jake Bean $900,000 (1)
Alex Iafallo $900,000 (1)
Juuso Parssinen $900,000 (1)
Sean Kuraly $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $75,415,000
Year 17 : $49,540,000
Year 18 : $17,265,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $71,915,000
Year 17 : $46,040,000
Year 18 : $13,765,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $75,415,000
Year 17 : $49,540,000
Year 18 : $17,265,000
Year 19 : $8,500,000

Farm Players Salaries

Jack Campbell $252,500 (3)
Colin Blackwell $252,500 (3)
Brock McGinn $250,000 (2)
Alex Kerfoot $247,500 (3)
Austin Watson $242,500 (3)
Jayson Megna $185,000 (1)
Simon Despres $167,500 (2)
Leo Komarov $155,000 (1)
Alexei Marchenko $152,500 (3)
Tom Kuhnhackl $152,500 (3)
Brandon Duhaime $150,000 (2)
Maxime Lagace $145,000 (2)
Cameron Gaunce $145,000 (1)
Ryan Murphy $140,000 (3)
Taylor Fedun $140,000 (1)
Patrick Sieloff (Out of Payroll) $137,500 (2)
Miikka Salomaki $137,500 (2)
Matt Puempel $137,500 (3)
Carter Rowney $132,500 (2)
Marcus Sorensen $130,000 (3)
Peter Holland $130,000 (3)
Luke Adam $130,000 (1)
Jakub Jerabek $115,000 (2)
Lucas Lessio $115,000 (2)
Sergey Kalinin $115,000 (3)
Mark Borowiecki $110,000 (2)
Tyler Wotherspoon $110,000 (2)
Daniel Audette $110,000 (1)
Brayden Pachal $90,000 (3)
Jack Rathbone $90,000 (2)
Benoit-Olivier Groulx $90,000 (3)
Grigori Denisenko $75,000 (3)
Kole Lind $75,000 (2)
Edwin Minney $50,000 (1)
Total Farm Players34
Salary Commitment
Year 16 : $4,857,500
Year 17 : $3,942,500
Year 18 : $2,207,500
Year 19 : $0
Salary Average Commitment
Year 16 : $4,857,500
Year 17 : $3,942,500
Year 18 : $2,207,500
Year 19 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 6 110 - 76,37%
Level 2: 6000 - $57 - 5 361 - 89,36%
Level 3: 3000 - $26 - 2 424 - 80,81%
Level 4: 5000 - $21 - 4 192 - 83,84%
Luxury : 1500 - $133 - 1 082 - 72,14%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 410 - 70,52%
Farm Level 2: 1000 - $17 - 754 - 75,40%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 169 - 81,57%
Average Income per Game$1,679,995
Year to Date Revenue$50,399,850
Farm
Home Games Left11
Average Attendance - %2 164 - 72,15%
Average Income per Game$98,955
Year to Date Revenue$2,968,646

Expense

Pro Players Total Salaries$74,050,000
Farm Players Total Salaries$4,440,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,283,783
Farm Year To Date Expenses$2,218,237
Pro Salary Cap To Date$50,921,619
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,479,945
Farm Estimated Season Revenue$1,088,504
Pro Remaining Season Days51
Pro Expenses Per Days$402,973
Pro Estimated Expenses$20,551,623
Farm Remaining Season Days51
Farm Expenses Per Days$24,541
Farm Estimated Expenses$1,251,591
Estimated Season Expenses$21,803,214
Season Salary Cap$74,050,000
Estimate Under Maximum Salary Cap of $78,000,000$3,950,000
Estimate Over Minimum Salary Cap of $0 $74,050,000
Current Bank Account$8,162,894
Projected Bank Account$5,928,129

Pro Players Salaries

Jack Eichel $9,650,000 (2)
Jamie Benn $9,500,000 (1)
Darnell Nurse $7,000,000 (4)
Jonathan Drouin $6,500,000 (3)
Brayden Schenn $6,500,000 (3)
Adam Larsson $6,500,000 (2)
Mackenzie Blackwood $6,000,000 (2)
Ty Rattie $4,500,000 (1)
Carson Soucy $4,000,000 (2)
Ben Hutton $2,500,000 (1)
Calvin Pickard $2,500,000 (2)
Nicolas Aube-Kubel $1,300,000 (1)
Victor Rask $1,300,000 (1)
Nick Holden $900,000 (1)
Isac Lundestrom $900,000 (3)
Jason Zucker $900,000 (1)
Kaiden Guhle $900,000 (3)
Morgan Geekie $900,000 (3)
Valtteri Puustinen $900,000 (1)
Shane Pinto $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $74,050,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,950,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $74,050,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries

Marko Dano $1,250,000 (1)
Peter Cehlarik $1,100,000 (1)
Casey DeSmith $180,000 (1)
Matt Donovan $100,000 (1)
Mikael Wikstrand $100,000 (1)
Shawn Lalonde $100,000 (1)
Nicolas Kerdiles $100,000 (1)
Joachim Nermark (Out of Payroll) $100,000 (1)
Austen Brassard $90,000 (1)
Luke Philp $90,000 (1)
Keaton Ellerby $90,000 (1)
TJ Brennan $80,000 (1)
Olivier Archambault $80,000 (1)
Keegan Iverson $80,000 (1)
Petter Granberg $80,000 (1)
John Quenneville $80,000 (1)
Cole Fonstad $75,000 (3)
Maxime Lajoie $75,000 (2)
Brandon Halverson $75,000 (1)
Linus Lindstrom $75,000 (2)
Josh Brook $75,000 (2)
Grant Mismash $75,000 (2)
Jack Kopacka $75,000 (2)
Eemeli Rasanen $75,000 (2)
Juuso Ikonen $70,000 (3)
Samuel Kurker $70,000 (2)
Jake Paterson $50,000 (2)
Sebastian Collberg $50,000 (2)
Total Farm Players28
Salary Commitment
Year 16 : $4,540,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,540,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 709 - 96,36%
Level 2: 6000 - $55 - 5 497 - 91,62%
Level 3: 3000 - $35 - 1 882 - 62,74%
Level 4: 5000 - $15 - 4 462 - 89,23%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $15 - 2 000 - 99,98%
Farm Level 2: 1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20 550 - 89,35%
Average Income per Game$1,608,451
Year to Date Revenue$49,861,975
Farm
Home Games Left11
Average Attendance - %3 000 - 99,98%
Average Income per Game$58,100
Year to Date Revenue$1,742,987

Expense

Pro Players Total Salaries$72,800,000
Farm Players Total Salaries$3,410,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,035,181
Farm Year To Date Expenses$2,480,252
Pro Salary Cap To Date$55,672,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,084,508
Farm Estimated Season Revenue$639,095
Pro Remaining Season Days51
Pro Expenses Per Days$396,216
Pro Estimated Expenses$20,207,016
Farm Remaining Season Days51
Farm Expenses Per Days$18,973
Farm Estimated Expenses$967,623
Estimated Season Expenses$21,174,639
Season Salary Cap$72,800,000
Estimate Under Maximum Salary Cap of $78,000,000$5,200,000
Estimate Over Minimum Salary Cap of $0 $72,800,000
Current Bank Account$29,619,902
Projected Bank Account$25,168,866

Pro Players Salaries

Jonathan Toews $9,650,000 (1)
Jakub Voracek $8,500,000 (2)
Anthony Cirelli $8,250,000 (3)
Frederik Andersen $7,500,000 (2)
John Klingberg $7,000,000 (4)
Zach Boychuk $6,500,000 (1)
Alexander Radulov $6,000,000 (2)
Nicolas Hague (Out of Payroll) $4,500,000 (3)
Adam Lowry $4,000,000 (2)
Matt Roy $3,000,000 (1)
Caleb Jones $3,000,000 (1)
Trevor Moore $2,500,000 (2)
Wyatt Johnston $900,000 (3)
Joel Hofer $900,000 (3)
Andrew Peeke $900,000 (1)
Johnathan Kovacevic $900,000 (1)
Casey Cizikas $900,000 (1)
Dawson Mercer $900,000 (1)
Dmitry Zavgorodniy $750,000 (1)
Albin Grewe $750,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $47,450,000
Year 18 : $20,550,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000

Farm Players Salaries

Jesper Pettersson $170,000 (1)
Maxim Letunov $170,000 (1)
Mark Friedman $170,000 (1)
Xavier Simoneau $150,000 (1)
Adam Erne $130,000 (2)
Marcus Hogberg $130,000 (1)
Alexander Dergachyov $130,000 (1)
Brendan Gaunce $130,000 (1)
Mark McNeill $120,000 (1)
Dylan Blujus $120,000 (2)
Juho Lammikko $120,000 (2)
Oscar Lindberg $120,000 (2)
Tim Heed $120,000 (1)
Lucas Carlsson $110,000 (2)
Ethan Werek $100,000 (1)
David Musil $100,000 (1)
Taylor Beck $100,000 (1)
Morgan Barron $90,000 (2)
Alexander Alexeyev $90,000 (3)
Oliver Okuliar $90,000 (2)
Philipp Kurashev $90,000 (1)
Jordan Harris $90,000 (2)
Brandon Whitney $90,000 (1)
Kyle Capobianco $90,000 (1)
Simon Fernholm $90,000 (1)
Aapeli Rasanen $75,000 (1)
Roby Jarventie $75,000 (3)
Reilly Walsh $75,000 (2)
Francesco Lapenna $75,000 (1)
Dylan Sadowy $70,000 (1)
Brad Morrison $70,000 (2)
Robin Kovacs $60,000 (1)
Total Farm Players32
Salary Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $100 - 5 710 - 81,57%
Level 2: 5000 - $60 - 4 423 - 88,47%
Level 3: 2000 - $35 - 1 895 - 94,77%
Level 4: 4000 - $20 - 3 993 - 99,82%
Luxury : 1000 - $200 - 725 - 72,46%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 567 - 78,35%
Farm Level 2: 1000 - $15 - 957 - 95,70%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 746 - 88,14%
Average Income per Game$1,629,350
Year to Date Revenue$48,880,491
Farm
Home Games Left11
Average Attendance - %2 524 - 84,13%
Average Income per Game$103,106
Year to Date Revenue$3,093,188

Expense

Pro Players Total Salaries$73,500,000
Farm Players Total Salaries$2,940,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,481,622
Farm Year To Date Expenses$2,142,658
Pro Salary Cap To Date$53,119,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,922,847
Farm Estimated Season Revenue$1,134,169
Pro Remaining Season Days51
Pro Expenses Per Days$400,000
Pro Estimated Expenses$20,400,000
Farm Remaining Season Days51
Farm Expenses Per Days$16,432
Farm Estimated Expenses$838,032
Estimated Season Expenses$21,238,032
Season Salary Cap$73,500,000
Estimate Under Maximum Salary Cap of $78,000,000$4,500,000
Estimate Over Minimum Salary Cap of $0 $73,500,000
Current Bank Account$42,318,605
Projected Bank Account$40,137,589

Pro Players Salaries

Leon Draisaitl $9,500,000 (1)
Steve Mason $7,500,000 (1)
Andrei Svechnikov $7,500,000 (2)
Tyler Ennis $6,500,000 (2)
TJ Brodie $6,500,000 (3)
Ryan Graves $6,500,000 (5)
Conor Sheary $5,500,000 (2)
Brian Dumoulin $4,500,000 (1)
Derek Forbort $3,500,000 (1)
Jason Dickinson $3,000,000 (1)
Kevin Lankinen $3,000,000 (1)
Mark Jankowski $2,000,000 (1)
Tyler Pitlick $1,700,000 (2)
Robert Thomas $900,000 (1)
Tim Stutzle $900,000 (2)
Nicolas Meloche $900,000 (1)
Isaac Ratcliffe $900,000 (1)
Gustav Nyquist $900,000 (1)
Brandon Montour $900,000 (1)
Matias Maccelli $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries

Mirco Mueller $180,000 (1)
Scott Harrington $175,000 (2)
Jeremy Smith $135,000 (2)
Alexander Petrovic $130,000 (2)
Ryan Dzingel $130,000 (2)
Justin Pogge $125,000 (1)
Nikita Gusev $120,000 (3)
Connor Dewar $120,000 (2)
Stuart Percy $120,000 (3)
Vladimir Sobotka $105,000 (1)
Nicolas Deschamps $100,000 (2)
Ben Maxwell $100,000 (2)
Curtis Valk $100,000 (1)
Niklas Tikkinen $100,000 (2)
Geoff Platt $100,000 (1)
Dennis Gilbert $100,000 (1)
Dalton Smith $100,000 (2)
David Warsofsky $100,000 (2)
Sergey Zborovskiy $90,000 (2)
Ryan Poehling $90,000 (2)
Walteri Merela (Out of Payroll) $90,000 (1)
Emile Poirier $90,000 (2)
Artem Artemov $80,000 (2)
Miles Gendron $80,000 (1)
Ivan Lodnia $75,000 (3)
Dylan Ferguson $75,000 (3)
Matt Filipe $75,000 (1)
Kasper Bjorkqvist $75,000 (1)
Matej Stransky $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,030,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,020,000
Year 17 : $1,920,000
Year 18 : $390,000
Year 19 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $85 - 7 494 - 93,67%
Level 2: 5000 - $60 - 4 423 - 88,46%
Level 3: 2000 - $40 - 1 864 - 93,22%
Level 4: 4000 - $25 - 3 675 - 91,89%
Luxury : 1000 - $180 - 844 - 84,35%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 772 - 88,62%
Farm Level 2: 1000 - $15 - 964 - 96,42%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 300 - 91,50%
Average Income per Game$1,668,233
Year to Date Revenue$50,046,986
Farm
Home Games Left10
Average Attendance - %2 737 - 91,22%
Average Income per Game$106,081
Year to Date Revenue$3,288,498

Expense

Pro Players Total Salaries$74,400,000
Farm Players Total Salaries$3,180,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,623,232
Farm Year To Date Expenses$2,471,983
Pro Salary Cap To Date$54,261,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,350,562
Farm Estimated Season Revenue$1,060,806
Pro Remaining Season Days51
Pro Expenses Per Days$404,865
Pro Estimated Expenses$20,648,115
Farm Remaining Season Days51
Farm Expenses Per Days$17,730
Farm Estimated Expenses$904,230
Estimated Season Expenses$21,552,345
Season Salary Cap$74,400,000
Estimate Under Maximum Salary Cap of $78,000,000$3,600,000
Estimate Over Minimum Salary Cap of $0 $74,400,000
Current Bank Account($4,024,778)
Projected Bank Account($6,165,755)

Pro Players Salaries

Jordan Staal $8,000,000 (3)
Jonathan Quick $7,000,000 (1)
Max Domi $6,500,000 (4)
David Savard $6,000,000 (3)
Anders Lee $6,000,000 (4)
Anthony Beauvillier $5,500,000 (1)
Brady Skjei $5,000,000 (3)
Danton Heinen $5,000,000 (2)
Oliver Bjorkstrand $4,500,000 (1)
Philippe Myers $4,000,000 (2)
Seth Jones $3,500,000 (1)
Jordan Martinook $3,000,000 (1)
Erik Brannstrom (Out of Payroll) $2,500,000 (1)
Dominik Kubalik $2,500,000 (1)
Sam Bennett $2,000,000 (1)
Nathan Beaulieu $1,700,000 (2)
Kyle Palmieri $900,000 (1)
Anton Lundell (Out of Payroll) $900,000 (1)
Cody Glass $900,000 (2)
Braden Schneider $900,000 (2)
Jakub Skarek $750,000 (3)
Vladislav Kamenev $750,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $77,800,000
Year 17 : $44,750,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $75,550,000
Year 17 : $42,750,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $44,750,000
Year 18 : $32,250,000
Year 19 : $12,500,000

Farm Players Salaries

Chris Driedger $300,000 (4)
Ryan Reaves $250,000 (2)
Denis Gurianov $180,000 (1)
Connor Carrick $170,000 (2)
Charles Hudon $150,000 (2)
Hunter Shinkaruk $150,000 (1)
Parker Kelly $130,000 (1)
Josh Leivo $120,000 (3)
Michael Downing $120,000 (3)
Kirill Kabanov $100,000 (1)
Mark Arcobello $100,000 (2)
Chris Bourque $100,000 (1)
Robin Figren $90,000 (1)
Walker Duehr $90,000 (1)
Timo Pielmeier $90,000 (2)
Chris Wideman $90,000 (1)
Corban Knight $90,000 (2)
Simon Hjalmarsson $90,000 (1)
Albert Yarullin $90,000 (1)
Linus Arnesson $80,000 (3)
Ian Scott $75,000 (2)
Greg Meireles $75,000 (2)
Ronald Brickey $75,000 (2)
Artyom Minulin $75,000 (2)
Ivan Muranov $75,000 (3)
Joni Ikonen $75,000 (2)
Ty Lewis $75,000 (1)
Filip Hallander $75,000 (3)
Total Farm Players28
Salary Commitment
Year 16 : $3,180,000
Year 17 : $1,995,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,180,000
Year 17 : $1,995,000
Year 18 : $770,000
Year 19 : $300,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 593 - 94,91%
Level 2: 5000 - $55 - 4 992 - 99,84%
Level 3: 2000 - $45 - 1 466 - 73,29%
Level 4: 4000 - $30 - 2 692 - 67,29%
Luxury : 1000 - $150 - 1 000 - 99,97%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 525 - 76,24%
Farm Level 2: 1000 - $15 - 948 - 94,81%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 742 - 88,71%
Average Income per Game$1,703,252
Year to Date Revenue$51,097,573
Farm
Home Games Left11
Average Attendance - %2 473 - 82,43%
Average Income per Game$100,711
Year to Date Revenue$3,021,334

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$3,045,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,201,658
Farm Year To Date Expenses$2,233,730
Pro Salary Cap To Date$55,839,487
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,735,777
Farm Estimated Season Revenue$1,107,822
Pro Remaining Season Days51
Pro Expenses Per Days$423,514
Pro Estimated Expenses$21,599,214
Farm Remaining Season Days51
Farm Expenses Per Days$17,000
Farm Estimated Expenses$867,000
Estimated Season Expenses$22,466,214
Season Salary Cap$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000$150,000
Estimate Over Minimum Salary Cap of $0 $77,850,000
Current Bank Account$18,181,731
Projected Bank Account$15,559,116

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
Andre Burakowsky $7,000,000 (2)
Matt Murray $6,650,000 (1)
Mikhail Sergachev $6,500,000 (4)
Chris Kreider $6,500,000 (3)
Joe Pavelski $6,500,000 (3)
David Perron $6,000,000 (2)
Jacob Trouba $6,000,000 (2)
Jussi Jokinen $5,550,000 (1)
Travis Dermott $4,000,000 (1)
Alexandre Carrier $3,000,000 (1)
Andreas Johnsson $3,000,000 (2)
Ryan Lindgren $3,000,000 (1)
Lukas Dostal $900,000 (2)
Klim Kostin $900,000 (2)
Alexander Romanov $900,000 (2)
Cam Atkinson $900,000 (1)
Joakim Nordstrom $900,000 (1)
Anton Slepyshev $900,000 (1)
Cameron Morrison $750,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $75,800,000
Year 17 : $50,450,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000

Farm Players Salaries

Grant Hutton $170,000 (1)
Mitchell Stephens $150,000 (1)
Nicholas Merkley $150,000 (1)
Alex Biega $130,000 (1)
Drake Caggiula $130,000 (1)
Cory Conacher $125,000 (1)
Steven Kampfer $120,000 (2)
Sami Niku $120,000 (3)
Mikhail Vorobyev $120,000 (1)
Patrik Bartosak $100,000 (1)
Andrej Nestrasil $100,000 (3)
Connor Hurley $100,000 (2)
Max Mccormick $90,000 (2)
Alexandre Picard $90,000 (2)
Paul Cotter $90,000 (1)
Niklas Hansson $90,000 (1)
Eddie Lack $90,000 (1)
Jordan Weal $90,000 (3)
Andrej Sustr $90,000 (1)
Pierre-Olivier Joseph $90,000 (3)
Scott Kosmachuk $90,000 (1)
Matt Murphy $80,000 (1)
Taylor Cammarata $80,000 (1)
Dryden Hunt $80,000 (3)
Brandon Hickey $80,000 (1)
Vladimir Kuznetsov $75,000 (1)
Ty Smith $75,000 (2)
Samuel Poulin $75,000 (2)
Bryce Misley $75,000 (3)
Ryan Fitzgerald $50,000 (1)
Keaton Thompson $50,000 (3)
Total Farm Players31
Salary Commitment
Year 16 : $3,045,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,115,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $90 - 6 963 - 99,47%
Level 2: 5000 - $65 - 4 027 - 80,53%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 977 - 99,43%
Luxury : 1000 - $175 - 826 - 82,57%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 541 - 77,04%
Farm Level 2: 1000 - $15 - 971 - 97,14%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 792 - 93,64%
Average Income per Game$1,694,304
Year to Date Revenue$50,829,110
Farm
Home Games Left10
Average Attendance - %2 512 - 83,74%
Average Income per Game$102,060
Year to Date Revenue$3,163,861

Expense

Pro Players Total Salaries$77,950,000
Farm Players Total Salaries$3,135,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,390,522
Farm Year To Date Expenses$2,443,677
Pro Salary Cap To Date$55,028,362
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,637,340
Farm Estimated Season Revenue$1,020,600
Pro Remaining Season Days51
Pro Expenses Per Days$424,054
Pro Estimated Expenses$21,626,754
Farm Remaining Season Days51
Farm Expenses Per Days$17,486
Farm Estimated Expenses$891,786
Estimated Season Expenses$22,518,540
Season Salary Cap$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000$50,000
Estimate Over Minimum Salary Cap of $0 $77,950,000
Current Bank Account$12,945,988
Projected Bank Account$10,085,388

Pro Players Salaries

Nikita Kucherov $10,000,000 (5)
Erik Karlsson $9,500,000 (3)
Nicklas Backstrom $9,500,000 (1)
Mika Zibanejad $7,000,000 (2)
Joshua Morrissey $6,750,000 (4)
Ryan Pulock $6,750,000 (5)
Linus Ullmark $5,850,000 (2)
Jack Roslovic $4,500,000 (1)
Erik Gustafsson $4,500,000 (4)
Tyler Motte $2,500,000 (1)
Colton Sissons $2,000,000 (1)
Zack Kassian $1,500,000 (1)
Phillip Digiuseppe $1,300,000 (2)
Seth Jarvis $900,000 (3)
Cameron York $900,000 (3)
Jake Allen $900,000 (1)
Lucas Raymond $900,000 (1)
Jesse Puljujarvi $900,000 (1)
Kevin Hayes $900,000 (1)
Martin Fehervary $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $73,750,000
Year 17 : $49,250,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries

Kevin Rooney $200,000 (3)
Jordan Oesterle $200,000 (3)
Brad Malone (Out of Payroll) $170,000 (1)
Vinnie Hinostroza $150,000 (3)
Linus Soderstrom $150,000 (3)
Arttu Ruotsalainen $150,000 (2)
Noah Juulsen $150,000 (3)
Eric Gelinas $125,000 (1)
Wiley Sherman $120,000 (3)
Eric Cornel $120,000 (2)
Nikolai Prokhorkin $120,000 (2)
Justin Bailey (Out of Payroll) $120,000 (3)
Zane McIntyre $100,000 (2)
Damien Brunner $100,000 (1)
Nils Hoglander $90,000 (3)
Adam Ruzicka $90,000 (2)
Conor Timmins $90,000 (2)
Edward Pasquale $90,000 (1)
Ty Emberson $90,000 (3)
Ludwig Bystrom $90,000 (1)
Markus Niemelainen $90,000 (1)
John Ludvig $90,000 (1)
Daniel Muzito-Bagenda $90,000 (2)
Zach Gallant $80,000 (3)
Marc-Olivier Roy $80,000 (2)
Conner Bleackley $80,000 (2)
Zack Mitchell $80,000 (1)
Vitaly Abramov $75,000 (1)
Chase Pearson $75,000 (1)
Alex Coulombe $70,000 (2)
Shane Eiserman $50,000 (2)
Evan Allen $50,000 (2)
Total Farm Players32
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - $96 - 5 902 - 73,77%
Level 2: 6000 - $66 - 3 951 - 65,84%
Level 3: 3000 - $39 - 1 674 - 55,78%
Level 4: 4000 - $27 - 3 003 - 75,06%
Luxury : 1000 - $186 - 769 - 76,88%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 522 - 76,11%
Farm Level 2: 1000 - $17 - 767 - 76,71%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15 297 - 69,53%
Average Income per Game$1,613,416
Year to Date Revenue$48,402,490
Farm
Home Games Left11
Average Attendance - %2 289 - 76,31%
Average Income per Game$101,076
Year to Date Revenue$3,032,282

Expense

Pro Players Total Salaries$70,700,000
Farm Players Total Salaries$4,585,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,150,761
Farm Year To Date Expenses$2,871,188
Pro Salary Cap To Date$55,788,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,747,580
Farm Estimated Season Revenue$1,111,837
Pro Remaining Season Days51
Pro Expenses Per Days$384,865
Pro Estimated Expenses$19,628,115
Farm Remaining Season Days51
Farm Expenses Per Days$25,324
Farm Estimated Expenses$1,291,524
Estimated Season Expenses$20,919,639
Season Salary Cap$70,700,000
Estimate Under Maximum Salary Cap of $78,000,000$7,300,000
Estimate Over Minimum Salary Cap of $0 $70,700,000
Current Bank Account$33,056,905
Projected Bank Account$30,996,683

Pro Players Salaries

Tyler Seguin $9,500,000 (2)
Mikael Granlund $7,000,000 (1)
Jean Gabriel Pageau (Out of Payroll) $6,500,000 (3)
Marc Staal $6,000,000 (1)
Zach Werenski $6,000,000 (3)
Troy Terry $5,000,000 (2)
Jake DeBrusk $4,500,000 (2)
Ryan Hartman $4,000,000 (2)
Kaapo Kahkonen $4,000,000 (1)
Vitek Vanecek $3,500,000 (1)
Tanner Jeannot $3,500,000 (1)
Esa Lindell $3,500,000 (1)
Joel Armia $2,750,000 (1)
Nathan Smith $2,500,000 (2)
Matt Benning $2,000,000 (1)
Michael Bunting $1,800,000 (1)
Christian Jaros $1,700,000 (1)
Josh Manson $900,000 (1)
Frank Vatrano $900,000 (1)
Kirill Marchenko $900,000 (2)
Otto Makinen $750,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $77,200,000
Year 17 : $38,900,000
Year 18 : $12,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,350,000
Year 17 : $37,400,000
Year 18 : $11,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,200,000
Year 17 : $38,900,000
Year 18 : $12,500,000
Year 19 : $0

Farm Players Salaries

Arber Xhekaj $900,000 (1)
Markus Nutivaara $350,000 (1)
Rasmus Asplund $200,000 (2)
Calvin Petersen $200,000 (3)
Alan Quine $200,000 (1)
Carl Grundstrom $200,000 (2)
Ryan Macinnis $180,000 (2)
Adam Gaudette $180,000 (1)
Joe Morrow $165,000 (2)
Austin Strand $130,000 (2)
Oliver Kylington $130,000 (2)
Samuel Morin (Out of Payroll) $130,000 (2)
Jake Walman $110,000 (1)
Yannick Veilleux $100,000 (2)
Liam O'Brien $100,000 (1)
Julian Melchiori $100,000 (2)
Criss de peewee $100,000 (1)
Andrew Welinski $90,000 (1)
Alex Belzile $90,000 (2)
Chris Brown $85,000 (2)
Fredrik Forsberg $80,000 (1)
Laurent Brossoit $80,000 (1)
Brandon Mcmillan $80,000 (1)
Tye McGinn $80,000 (1)
Sergey Andronov $80,000 (1)
Tanner Fritz $80,000 (1)
Kristopher Foucault $80,000 (1)
Adam Ginning $75,000 (3)
Eetu Tuulola $75,000 (1)
Maksim Sushko $75,000 (1)
Charlie Lindgren $70,000 (2)
Joseph Cecconi $70,000 (2)
Joni Tuulola $50,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $4,715,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,715,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - $88 - 7 367 - 92,08%
Level 2: 5000 - $55 - 4 973 - 99,46%
Level 3: 2000 - $33 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 981 - 99,52%
Luxury : 1000 - $185 - 774 - 77,41%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 505 - 75,25%
Farm Level 2: 1000 - $15 - 952 - 95,20%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19 094 - 95,47%
Average Income per Game$1,739,463
Year to Date Revenue$53,923,347
Farm
Home Games Left10
Average Attendance - %2 457 - 81,90%
Average Income per Game$99,757
Year to Date Revenue$3,092,475

Expense

Pro Players Total Salaries$77,200,000
Farm Players Total Salaries$2,260,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,091,343
Farm Year To Date Expenses$1,800,462
Pro Salary Cap To Date$53,729,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,394,628
Farm Estimated Season Revenue$997,573
Pro Remaining Season Days51
Pro Expenses Per Days$420,000
Pro Estimated Expenses$21,420,000
Farm Remaining Season Days51
Farm Expenses Per Days$12,757
Farm Estimated Expenses$650,607
Estimated Season Expenses$22,070,607
Season Salary Cap$77,200,000
Estimate Under Maximum Salary Cap of $78,000,000$800,000
Estimate Over Minimum Salary Cap of $0 $77,200,000
Current Bank Account$27,860,887
Projected Bank Account$24,182,481

Pro Players Salaries

Paul Stastny $8,500,000 (3)
Brad Marchand $8,250,000 (2)
Quinn Hughes $7,500,000 (5)
Jaden Schwartz $7,000,000 (1)
Pavel Buchnevich $6,500,000 (3)
Nazem Kadri $6,000,000 (1)
Anthony DeAngelo $5,500,000 (1)
Nail Yakupov $5,500,000 (1)
Filip Hronek $4,000,000 (1)
Max Comtois $3,000,000 (2)
Louis Domingue $2,750,000 (1)
Calle Jarnkrok $2,000,000 (1)
Josh Brown $2,000,000 (1)
Marc McLaughlin $1,500,000 (2)
Gabriel Vilardi $900,000 (2)
Filip Gustavsson $900,000 (2)
Alexey Toropchenko $900,000 (1)
K'andre Miller $900,000 (1)
Trevor Zegras $900,000 (1)
Mike Reilly $900,000 (1)
Nic Dowd $900,000 (1)
Jesper Boqvist $900,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $77,200,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $76,600,000
Year 17 : $37,300,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,200,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000

Farm Players Salaries

Jakub Zboril $200,000 (2)
Jordan Schmaltz $170,000 (1)
Brendan Perlini $170,000 (1)
Rob O'Gara $130,000 (1)
Kiefer Sherwood $120,000 (2)
Zachary Senyshyn $120,000 (3)
Criss de jambon $100,000 (1)
Filip Chlapik $100,000 (3)
Erik Karlsson (foward) $100,000 (1)
Peter Regin $100,000 (1)
Marek Tvrdon (Out of Payroll) $100,000 (1)
Martin Jones (Out of Payroll) $100,000 (1)
Marek Langhamer (Out of Payroll) $90,000 (2)
Mitchell Chaffee $90,000 (1)
Justin Kea $90,000 (2)
Kale Clague $90,000 (1)
Tomas Kundratek $80,000 (1)
Brycen Martin $80,000 (2)
Maxwell Gildon $75,000 (2)
Kirill Slepets $75,000 (2)
Ivan Chekhovich (Out of Payroll) $75,000 (2)
Filip Westerlund $75,000 (2)
Pascal Laberge (Out of Payroll) $75,000 (1)
Ben Thomas $70,000 (3)
Jakub Izacky $50,000 (2)
Joel Mustonen $50,000 (1)
Ryan Rehill $50,000 (2)
Total Farm Players27
Salary Commitment
Year 16 : $2,625,000
Year 17 : $1,270,000
Year 18 : $290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,625,000
Year 17 : $1,270,000
Year 18 : $290,000
Year 19 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $90 - 7 709 - 96,36%
Level 2: 6000 - $60 - 4 476 - 74,61%
Level 3: 3000 - $32 - 2 449 - 81,64%
Level 4: 4000 - $25 - 3 204 - 80,10%
Luxury : 1000 - $188 - 787 - 78,72%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 188 - 59,39%
Farm Level 2: 1000 - $25 - 513 - 51,32%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18 626 - 84,66%
Average Income per Game$1,835,406
Year to Date Revenue$56,897,601
Farm
Home Games Left10
Average Attendance - %1 701 - 56,70%
Average Income per Game$98,755
Year to Date Revenue$3,061,391

Expense

Pro Players Total Salaries$76,950,000
Farm Players Total Salaries$4,735,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,394,063
Farm Year To Date Expenses$3,579,756
Pro Salary Cap To Date$56,031,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,354,065
Farm Estimated Season Revenue$987,545
Pro Remaining Season Days51
Pro Expenses Per Days$418,649
Pro Estimated Expenses$21,351,099
Farm Remaining Season Days51
Farm Expenses Per Days$26,135
Farm Estimated Expenses$1,332,885
Estimated Season Expenses$22,683,984
Season Salary Cap$76,950,000
Estimate Under Maximum Salary Cap of $78,000,000$1,050,000
Estimate Over Minimum Salary Cap of $0 $76,950,000
Current Bank Account$10,263,827
Projected Bank Account$6,921,453

Pro Players Salaries

Corey Perry $9,500,000 (2)
John Tavares $9,500,000 (3)
David Pastrnak $8,000,000 (1)
Patrik Laine $7,900,000 (2)
Patrice Bergeron $7,000,000 (2)
Hampus Lindholm $6,750,000 (4)
John Marino $5,000,000 (2)
Jeremy Swayman $5,000,000 (4)
Trent Frederic $3,500,000 (2)
Jeremy Lauzon $3,500,000 (2)
Colin Miller $2,750,000 (1)
William Carrier $1,500,000 (1)
Damon Severson $900,000 (1)
Matthew Poitras $900,000 (3)
Urho Vaakanainen $900,000 (2)
James Hamblin $900,000 (1)
Jake Leschyshyn $900,000 (2)
Jakub Lauko $900,000 (3)
Karel Vejmelka $900,000 (1)
Akil Thomas $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $76,950,000
Year 17 : $62,000,000
Year 18 : $23,800,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $76,450,000
Year 17 : $61,500,000
Year 18 : $23,300,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $76,950,000
Year 17 : $62,000,000
Year 18 : $23,800,000
Year 19 : $11,750,000

Farm Players Salaries

Pavel Shen $750,000 (1)
Pierre Engvall $200,000 (1)
Mark Kastelic $200,000 (2)
Matt Tennyson $185,000 (2)
Dennis Cholowski $180,000 (1)
Julien Pelletier $180,000 (1)
Joona Luoto (Out of Payroll) $180,000 (1)
Jake Virtanen $180,000 (1)
Steven Santini $180,000 (1)
Jesse Blacker $175,000 (2)
Juuso Riikola $170,000 (1)
Connor Clifton $170,000 (2)
Beck Malenstyn $150,000 (2)
Axel Jonsson Fjällby $150,000 (2)
Yury Alexandrov $145,000 (2)
Nicolas Shore $145,000 (2)
Jakob Forsbacka Karlsson $130,000 (2)
Oskar Steen $120,000 (3)
Linus Nyman $120,000 (3)
Jon Gillies $100,000 (1)
Mason McDonald $100,000 (3)
John Beecher $90,000 (3)
Cam Dineen $90,000 (1)
Adam Brooks $90,000 (2)
Casey Fitzgerald $90,000 (3)
Kasper Puutio $75,000 (3)
Pavel Gogolev $75,000 (3)
Samuel Fagemo $75,000 (3)
Alex Schoenborn $75,000 (1)
Michael Benning $75,000 (1)
Liam Foudy $75,000 (3)
Alex D'orio $75,000 (2)
Josh Wesley $70,000 (3)
Timotej Sille $50,000 (1)
Total Farm Players34
Salary Commitment
Year 16 : $4,915,000
Year 17 : $2,505,000
Year 18 : $890,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,930,000
Year 17 : $2,520,000
Year 18 : $890,000
Year 19 : $0

Hockey club



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $82 - 7 560 - 94,50%
Level 2: 5000 - $58 - 4 907 - 98,14%
Level 3: 2000 - $36 - 1 810 - 90,49%
Level 4: 4000 - $22 - 3 919 - 97,98%
Luxury : 1000 - $166 - 947 - 94,72%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $27 - 1 917 - 95,87%
Farm Level 2: 1000 - $14 - 946 - 94,61%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 143 - 95,72%
Average Income per Game$1,762,311
Year to Date Revenue$52,869,327
Farm
Home Games Left10
Average Attendance - %2 864 - 95,45%
Average Income per Game$98,098
Year to Date Revenue$3,041,045

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$4,140,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,145,407
Farm Year To Date Expenses$2,548,795
Pro Salary Cap To Date$55,783,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,385,420
Farm Estimated Season Revenue$980,982
Pro Remaining Season Days51
Pro Expenses Per Days$419,459
Pro Estimated Expenses$21,392,409
Farm Remaining Season Days51
Farm Expenses Per Days$22,919
Farm Estimated Expenses$1,168,869
Estimated Season Expenses$22,561,278
Season Salary Cap$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000$900,000
Estimate Over Minimum Salary Cap of $0 $77,100,000
Current Bank Account$12,438,274
Projected Bank Account$10,243,398

Pro Players Salaries

Elias Lindholm $8,000,000 (5)
Oliver Ekman Larsson $6,500,000 (2)
Neal Pionk $6,500,000 (4)
Petr Mrazek $6,250,000 (1)
Teuvo Teravainen $6,000,000 (1)
Alexander Wennberg $6,000,000 (4)
Zachary Hyman $5,500,000 (3)
Bryan Rust $4,500,000 (1)
Pavel Zacha $4,500,000 (2)
Haydn Fleury $4,000,000 (1)
Josh Anderson $3,500,000 (2)
Artem Zub $3,500,000 (1)
Chase de Leo $2,000,000 (1)
Gustav Olofsson $2,000,000 (2)
Matthew Nieto $1,800,000 (1)
Michael Carcone $1,700,000 (1)
Colin White $1,700,000 (2)
Samuel Blais $1,500,000 (1)
Connor Murphy $900,000 (1)
Ilya Konovalov $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $44,950,000
Year 18 : $26,750,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $76,850,000
Year 17 : $44,700,000
Year 18 : $26,750,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $44,950,000
Year 18 : $26,750,000
Year 19 : $20,500,000

Farm Players Salaries

Frederic Allard $750,000 (2)
Ben Harpur $180,000 (1)
Daniil Miromanov $170,000 (1)
Julius Honka $170,000 (1)
Jacob Middleton $170,000 (1)
Keith Kinkaid $150,000 (1)
Jujhar Khaira $150,000 (1)
Jack Dougherty $130,000 (1)
Zac Dalpe $130,000 (2)
Jacob De La Rose $130,000 (1)
Tomas Jurco $120,000 (3)
Christoffer Ehn $120,000 (1)
Austin Czarnik $120,000 (3)
Logan O'Connor $110,000 (2)
Marcel Noebels $110,000 (2)
Deven Sideroff $100,000 (2)
Riley Tufte $90,000 (1)
Michael Kesselring $90,000 (3)
Myles Bell $90,000 (2)
Jansen Harkins $90,000 (2)
Spencer Stastney $90,000 (1)
Nico Sturm $90,000 (2)
Christian Folin $90,000 (2)
Gaetan Haas $90,000 (2)
Oscar Dansk $80,000 (1)
Tobias Geisser $80,000 (2)
Parker Wotherspoon $75,000 (1)
Albin Eriksson $75,000 (3)
Gabriel Fortier $75,000 (3)
German Rubtsov $75,000 (2)
Gabriel Gagne $75,000 (1)
Patrick Giles $75,000 (3)
Total Farm Players32
Salary Commitment
Year 16 : $4,140,000
Year 17 : $1,685,000
Year 18 : $555,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,130,000
Year 17 : $1,675,000
Year 18 : $555,000
Year 19 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 572 - 94,65%
Level 2: 6000 - $45 - 5 630 - 93,83%
Level 3: 3000 - $30 - 2 421 - 80,68%
Level 4: 4000 - $20 - 3 980 - 99,51%
Luxury : 1000 - $180 - 815 - 81,47%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 536 - 76,82%
Farm Level 2: 1000 - $15 - 950 - 95,00%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 418 - 92,81%
Average Income per Game$1,726,015
Year to Date Revenue$51,780,447
Farm
Home Games Left10
Average Attendance - %2 486 - 82,88%
Average Income per Game$101,352
Year to Date Revenue$3,141,926

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$4,085,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,143,000
Farm Year To Date Expenses$2,410,618
Pro Salary Cap To Date$55,780,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,986,164
Farm Estimated Season Revenue$1,013,525
Pro Remaining Season Days51
Pro Expenses Per Days$423,514
Pro Estimated Expenses$21,599,214
Farm Remaining Season Days51
Farm Expenses Per Days$22,622
Farm Estimated Expenses$1,153,722
Estimated Season Expenses$22,752,936
Season Salary Cap$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000$150,000
Estimate Over Minimum Salary Cap of $0 $77,850,000
Current Bank Account$2,411,808
Projected Bank Account($341,439)

Pro Players Salaries

Patrick Kane $10,000,000 (5)
John Gibson $9,000,000 (3)
Derek Stepan $8,750,000 (3)
Mark Scheifele $8,500,000 (1)
Roman Josi $8,000,000 (2)
Roope Hintz $6,000,000 (1)
Charlie McAvoy $5,400,000 (1)
Nick Leddy $5,000,000 (2)
Lawson Crouse $3,000,000 (1)
Riley Stillman $2,500,000 (1)
Travis Hamonic (1 Way Contract) $2,000,000 (1)
Morgan Klimchuk $1,700,000 (2)
Ryan Carpenter $1,300,000 (1)
Chris Wagner $1,300,000 (2)
Nick Perbix $900,000 (1)
Darcy Kuemper $900,000 (1)
Matthew Boldy $900,000 (2)
William Eklund $900,000 (3)
Scott Laughton $900,000 (1)
Barrett Hayton $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $77,100,000
Year 17 : $45,200,000
Year 18 : $27,400,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000

Farm Players Salaries

Connor Zary $900,000 (3)
Madison Bowey $200,000 (2)
Mattias Janmark $180,000 (1)
Ryan Pilon $180,000 (1)
Troy Stetcher $170,000 (2)
Anders Lindback $160,000 (1)
Kurtis MacDermid $150,000 (2)
Johan Larsson $150,000 (3)
Mattias Backman $150,000 (1)
Nicolas Deslauriers $130,000 (2)
Martin Marincin $130,000 (1)
Andrew Agozzino $130,000 (1)
Tobias Rieder $130,000 (2)
Ville Husso $120,000 (3)
Vyacheslav Osnovin $100,000 (1)
Michael Chaput (Out of Payroll) $100,000 (1)
Curtis Mckenzie $100,000 (1)
Michael Pastujov $100,000 (3)
Patrice Cormier $95,000 (1)
Calle Andersson $90,000 (2)
Quentin Shore $90,000 (2)
William Knierim $90,000 (2)
Mike Morrison $80,000 (1)
Steven Fogarty $80,000 (1)
Mirko Hoefflin $80,000 (1)
Dominik Masin $80,000 (1)
Brendan Warren $75,000 (1)
Alexander Nylander $75,000 (1)
Brent Pedersen $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $4,185,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,165,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 421 - 92,76%
Level 2: 6000 - $60 - 4 325 - 72,08%
Level 3: 3000 - $30 - 2 417 - 80,56%
Level 4: 5000 - $20 - 4 318 - 86,35%
Luxury : 1500 - $150 - 1 077 - 71,82%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 571 - 78,57%
Farm Level 2: 1000 - $15 - 949 - 94,93%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 557 - 83,22%
Average Income per Game$1,802,841
Year to Date Revenue$54,085,233
Farm
Home Games Left10
Average Attendance - %2 521 - 84,02%
Average Income per Game$103,162
Year to Date Revenue$3,198,021

Expense

Pro Players Total Salaries$77,250,000
Farm Players Total Salaries$4,920,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,669,830
Farm Year To Date Expenses$2,131,432
Pro Salary Cap To Date$53,314,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,831,252
Farm Estimated Season Revenue$1,031,620
Pro Remaining Season Days51
Pro Expenses Per Days$420,270
Pro Estimated Expenses$21,433,770
Farm Remaining Season Days51
Farm Expenses Per Days$27,135
Farm Estimated Expenses$1,383,885
Estimated Season Expenses$22,817,655
Season Salary Cap$77,250,000
Estimate Under Maximum Salary Cap of $78,000,000$750,000
Estimate Over Minimum Salary Cap of $0 $77,250,000
Current Bank Account$55,791,616
Projected Bank Account$53,836,833

Pro Players Salaries

Max Pacioretty $8,250,000 (1)
Matt Duchene $8,000,000 (2)
Morgan Rielly $8,000,000 (2)
Tomas Hertl $7,000,000 (1)
Alex Pietrangelo $7,000,000 (3)
Sam Reinhart $6,500,000 (1)
Mathew Barzal $6,000,000 (1)
Adrian Kempe $6,000,000 (2)
Robin Lehner $5,500,000 (1)
Joel Edmundson $3,000,000 (1)
Calvin de Haan $3,000,000 (1)
Luke Glendening $1,800,000 (1)
Nikita Nesterov (Out of Payroll) $1,200,000 (1)
Dylan Cozens $900,000 (2)
Casey Mittelstadt $900,000 (2)
Cal Clutterbuck $900,000 (1)
Rasmus Dahlin $900,000 (2)
Daniel Vladar $900,000 (2)
Henri Jokiharju $900,000 (1)
Barclay Goodrow $900,000 (1)
Ryan Mcleod $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $78,450,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,450,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,450,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries

Joel Hanley $1,320,000 (1)
Joel Kiviranta $1,100,000 (1)
Rem Pitlick $180,000 (1)
Mikhail Maltsev $170,000 (2)
Kerby Rychel $150,000 (1)
Brett Connolly (Out of Payroll) $125,000 (1)
Matt Moulson $125,000 (1)
Kevin Connauton $120,000 (2)
Christopher Wilkie $110,000 (2)
Thomas McCollum $110,000 (1)
Josh Ho-Sang $90,000 (1)
Gavin Bayreuther $90,000 (2)
Ben Meyers $90,000 (1)
David Rittich $90,000 (2)
Connor Bunnaman $90,000 (1)
Brandon Manning $90,000 (2)
Ryan Stanton $90,000 (1)
Adam Musil $90,000 (2)
Anton Lander $80,000 (2)
Andrei Kuzmenko $80,000 (2)
Brady Lyle $75,000 (2)
Shane Bowers $75,000 (2)
Linus Weissbach $75,000 (1)
Chase Wouters $75,000 (3)
Griffin Luce $75,000 (1)
Joel Teasdale $75,000 (2)
Callum Booth $75,000 (1)
Kelly Summers $70,000 (2)
Radovan Bondra $60,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $5,045,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,045,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $85 - 7 708 - 96,35%
Level 2: 6000 - $55 - 5 407 - 90,12%
Level 3: 3000 - $20 - 2 494 - 83,14%
Level 4: 5000 - $18 - 4 221 - 84,41%
Luxury : 1000 - $175 - 825 - 82,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 852 - 92,62%
Farm Level 2: 1000 - $20 - 875 - 87,51%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 654 - 89,80%
Average Income per Game$1,749,318
Year to Date Revenue$52,479,541
Farm
Home Games Left11
Average Attendance - %2 728 - 90,92%
Average Income per Game$106,245
Year to Date Revenue$3,187,357

Expense

Pro Players Total Salaries$77,250,000
Farm Players Total Salaries$5,890,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,775,418
Farm Year To Date Expenses$2,857,606
Pro Salary Cap To Date$55,413,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,242,498
Farm Estimated Season Revenue$1,168,698
Pro Remaining Season Days51
Pro Expenses Per Days$420,270
Pro Estimated Expenses$21,433,770
Farm Remaining Season Days51
Farm Expenses Per Days$32,378
Farm Estimated Expenses$1,651,278
Estimated Season Expenses$23,085,048
Season Salary Cap$77,250,000
Estimate Under Maximum Salary Cap of $78,000,000$750,000
Estimate Over Minimum Salary Cap of $0 $77,250,000
Current Bank Account$211,134,435
Projected Bank Account$208,460,583

Pro Players Salaries

Ilya Kovalchuk $10,150,000 (1)
Evgeni Malkin $9,000,000 (1)
William Nylander $8,750,000 (4)
Andrei Vasilevski $7,900,000 (2)
Jonathan Marchessault $6,500,000 (3)
Brandon Carlo $5,650,000 (2)
Alex Galchenyuk $5,000,000 (2)
Dante Fabbro $4,000,000 (2)
Jordan Greenway $4,000,000 (1)
Vince Dunn $3,500,000 (1)
Dylan Gambrell $2,500,000 (1)
Ross Colton $2,000,000 (2)
Nick Cousins $2,000,000 (2)
Marcus Johansson $900,000 (1)
Stuart Skinner $900,000 (2)
Nils Lundkvist $900,000 (2)
Alexandre Texier $900,000 (1)
Justin Barron $900,000 (3)
James vanRiemsdyk $900,000 (1)
Moritz Seider $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $44,500,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $77,000,000
Year 17 : $44,500,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $44,500,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries

Ryan Lomberg $1,500,000 (2)
Rasmus Kupari $900,000 (3)
Pontus Aberg $300,000 (2)
Andrei Mironov $250,000 (3)
Daniel Sprong $200,000 (2)
Jarred Tinordi $180,000 (1)
Justin Danforth $170,000 (2)
Nathan Walker $170,000 (2)
Sami Vatanen $150,000 (3)
Valentin Zykov $150,000 (1)
Spencer Martin $150,000 (3)
Anthony Richard $130,000 (2)
Pavel Kraskovsky $120,000 (1)
Joakim Nygard $120,000 (1)
Brandon Gormley $120,000 (3)
Anton Lindholm $110,000 (1)
Phil Varone $100,000 (1)
Nick Sorensen $100,000 (3)
Stefan Matteau $100,000 (2)
Mason Shaw $90,000 (2)
Nils Aman $90,000 (1)
Julius Nattinen $90,000 (2)
Jeremy Bracco $80,000 (2)
Felix Sandstrom $75,000 (1)
Brendan Guhle $75,000 (1)
James Greenway $75,000 (1)
Chad Krys $75,000 (1)
Lias Andersson $75,000 (2)
Dylan Wells $75,000 (2)
Vladimir Tkachyov $70,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $5,890,000
Year 17 : $2,560,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,890,000
Year 17 : $2,560,000
Year 18 : $860,000
Year 19 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $90 - 7 243 - 90,54%
Level 2: 6000 - $55 - 5 274 - 87,91%
Level 3: 3000 - $26 - 2 464 - 82,12%
Level 4: 5000 - $19 - 4 259 - 85,17%
Luxury : 1000 - $185 - 775 - 77,47%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 711 - 85,57%
Farm Level 2: 1000 - $14 - 968 - 96,75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 015 - 87,02%
Average Income per Game$1,775,516
Year to Date Revenue$53,265,465
Farm
Home Games Left10
Average Attendance - %2 679 - 89,30%
Average Income per Game$106,880
Year to Date Revenue$3,313,267

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$2,500,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,951,389
Farm Year To Date Expenses$2,054,871
Pro Salary Cap To Date$53,589,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,530,670
Farm Estimated Season Revenue$1,068,796
Pro Remaining Season Days51
Pro Expenses Per Days$420,541
Pro Estimated Expenses$21,447,591
Farm Remaining Season Days51
Farm Expenses Per Days$14,054
Farm Estimated Expenses$716,754
Estimated Season Expenses$22,164,345
Season Salary Cap$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000$700,000
Estimate Over Minimum Salary Cap of $0 $77,300,000
Current Bank Account$40,089,967
Projected Bank Account$38,525,088

Pro Players Salaries

Claude Giroux $8,500,000 (3)
Taylor Hall $8,500,000 (1)
Gabriel Landeskog $8,500,000 (2)
Tuukka Rask $7,500,000 (2)
Rickard Rakell $4,500,000 (4)
Jaccob Slavin $4,500,000 (2)
Matt Grzelcyk $4,000,000 (1)
Lars Eller $4,000,000 (1)
Ilya Mikheyev $3,500,000 (2)
Erik Gudbranson $3,500,000 (1)
Brendan Gallagher $3,000,000 (1)
Jimmy Vesey $3,000,000 (1)
Brett Kulak $2,500,000 (1)
Jesper Fast $2,500,000 (1)
Garnet Hathaway $2,500,000 (1)
Jacob Bryson $2,000,000 (1)
Marcus Kruger $1,200,000 (1)
Sam Steel $900,000 (1)
Dmitry Kulikov $900,000 (1)
Evan Rodrigues $900,000 (1)
Samuel Ersson $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $77,300,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000
Salary Average Commitment
Year 16 : $76,050,000
Year 17 : $36,650,000
Year 18 : $11,650,000
Year 19 : $3,650,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000

Farm Players Salaries

Drew O'Connor $150,000 (2)
Sven Baertschi (Out of Payroll) $125,000 (1)
Shane Gersich (Out of Payroll) $120,000 (1)
Ryan Sproul $110,000 (1)
Joakim Ryan $105,000 (2)
Viktor Tikhonov $100,000 (1)
Nicklas Jensen $100,000 (3)
Keegan Lowe $100,000 (1)
Max Friberg $100,000 (3)
Scott Sabourin $100,000 (3)
Carl Klingberg $100,000 (3)
Cody Almond $100,000 (3)
John Armstrong $95,000 (1)
Andrew Bodnarchuk $95,000 (2)
Roman Horak (Out of Payroll) $90,000 (2)
T.J. Tynan (Out of Payroll) $90,000 (2)
Mattias Tedenby $90,000 (1)
Chris Terry $90,000 (1)
Matthew Kessel $90,000 (1)
Luke Witkowski $85,000 (2)
Aaron Ness $85,000 (2)
Christian Thomas $85,000 (2)
Tomas Vincour $80,000 (2)
Mikko Vainonen $80,000 (1)
Patrick McNally $80,000 (1)
Yann Sauve $80,000 (1)
Wilhelm Westlund $80,000 (1)
Veini Vehvilainen $75,000 (1)
Anton Forsberg $65,000 (1)
Nikita Serebryakov $60,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $2,805,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,805,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $150 - 3 825 - 47,82%
Level 2: 5000 - $80 - 3 204 - 64,08%
Level 3: 2000 - $50 - 1 314 - 65,71%
Level 4: 4000 - $40 - 1 989 - 49,74%
Luxury : 1000 - $170 - 830 - 83,05%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 358 - 67,91%
Farm Level 2: 1000 - $25 - 526 - 52,61%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %11 164 - 55,82%
Average Income per Game$1,613,425
Year to Date Revenue$50,016,171
Farm
Home Games Left11
Average Attendance - %1 884 - 62,81%
Average Income per Game$100,545
Year to Date Revenue$3,016,355

Expense

Pro Players Total Salaries$77,500,000
Farm Players Total Salaries$3,165,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,774,626
Farm Year To Date Expenses$2,229,556
Pro Salary Cap To Date$55,412,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,134,249
Farm Estimated Season Revenue$1,105,997
Pro Remaining Season Days51
Pro Expenses Per Days$421,622
Pro Estimated Expenses$21,502,722
Farm Remaining Season Days51
Farm Expenses Per Days$17,651
Farm Estimated Expenses$900,201
Estimated Season Expenses$22,402,923
Season Salary Cap$77,500,000
Estimate Under Maximum Salary Cap of $78,000,000$500,000
Estimate Over Minimum Salary Cap of $0 $77,500,000
Current Bank Account$4,157,709
Projected Bank Account($1,004,968)

Pro Players Salaries

J.T. Miller $9,000,000 (5)
Johnny Gaudreau $8,500,000 (3)
Dylan Larkin $8,150,000 (2)
John Carlson $8,000,000 (2)
Charlie Coyle $6,750,000 (3)
Joel Farabee $5,500,000 (4)
Mackenzie Weegar $5,000,000 (2)
Joshua Norris $5,000,000 (3)
Travis Sanheim $4,500,000 (1)
Thatcher Demko $4,500,000 (1)
Brett Howden $2,500,000 (1)
Denis Malgin $2,000,000 (2)
Jacob Larsson $1,800,000 (1)
Pyotr Kochetkov $900,000 (2)
Jakub Vrana $900,000 (1)
Mattias Samuelsson $900,000 (2)
Mason Mctavish $900,000 (2)
Noah Dobson $900,000 (1)
John-jason Peterka $900,000 (3)
Aliaksei Protas $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,500,000
Year 17 : $61,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $73,000,000
Year 17 : $57,000,000
Year 18 : $32,650,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $61,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000

Farm Players Salaries

Alex Barre-Boulet $200,000 (2)
Eeli Tolvanen $200,000 (2)
Niko Mikkola $200,000 (2)
Jayce Hawryluk $200,000 (2)
Carsen Twarynski $180,500 (2)
Nick Seeler $180,000 (1)
Jonny Brodzinski $170,000 (1)
Zachary Sawchenko $160,000 (3)
Jared Coreau $155,000 (2)
Nikita Scherbak $150,000 (1)
Brandon Pirri $125,000 (1)
Jordon Southorn $100,000 (2)
Justin Azevedo $100,000 (1)
Rafael Harvey-pinard $90,000 (1)
Brendan Harms $90,000 (1)
Oscar Fantenberg $90,000 (1)
Henrik Borgstrom $90,000 (1)
Marco Rossi $90,000 (3)
Brad Hunt $90,000 (1)
Brendan Mikkelson $80,000 (1)
Jonas Junland $80,000 (1)
Marcus Westfalt $75,000 (3)
Andrei Pribylsky $75,000 (3)
Austin Pratt $75,000 (2)
Lars Volden $70,000 (1)
Connor Rankin $50,000 (2)
Total Farm Players26
Salary Commitment
Year 16 : $3,165,500
Year 17 : $1,760,500
Year 18 : $400,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,165,500
Year 17 : $1,760,500
Year 18 : $400,000
Year 19 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $88 - 7 485 - 93,56%
Level 2: 5000 - $58 - 4 932 - 98,64%
Level 3: 2000 - $35 - 1 831 - 91,56%
Level 4: 4000 - $23 - 3 919 - 97,98%
Luxury : 1000 - $177 - 791 - 79,10%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,58%
Farm Level 2: 1000 - $15 - 937 - 93,68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 958 - 94,79%
Average Income per Game$1,790,479
Year to Date Revenue$53,714,361
Farm
Home Games Left11
Average Attendance - %2 488 - 82,95%
Average Income per Game$101,852
Year to Date Revenue$3,055,552

Expense

Pro Players Total Salaries$75,500,000
Farm Players Total Salaries$2,165,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,676,730
Farm Year To Date Expenses$1,807,489
Pro Salary Cap To Date$55,314,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,695,266
Farm Estimated Season Revenue$1,120,369
Pro Remaining Season Days51
Pro Expenses Per Days$410,811
Pro Estimated Expenses$20,951,361
Farm Remaining Season Days51
Farm Expenses Per Days$12,243
Farm Estimated Expenses$624,393
Estimated Season Expenses$21,575,754
Season Salary Cap$75,500,000
Estimate Under Maximum Salary Cap of $78,000,000$2,500,000
Estimate Over Minimum Salary Cap of $0 $75,500,000
Current Bank Account$7,185,606
Projected Bank Account$6,425,487

Pro Players Salaries

Ryan Getzlaf $9,000,000 (1)
Kris Letang $8,500,000 (1)
Kirill Kaprizov $7,900,000 (2)
Vincent Trocheck $7,000,000 (2)
Jesper Bratt $6,000,000 (4)
Clayton Keller $6,000,000 (4)
Brett Pesce $5,500,000 (3)
Samuel Girard $4,500,000 (2)
Conor Garland (Out of Payroll) $4,000,000 (1)
Tomas Tatar $3,500,000 (1)
Marco Scandella $2,500,000 (1)
Thomas Novak $2,500,000 (1)
Kyle Clifford $1,800,000 (1)
Simon Benoit $1,700,000 (1)
Frederick Gaudreau $1,500,000 (1)
Laurent Dauphin $1,500,000 (1)
Par Lindholm $1,300,000 (1)
Alexander Khokhlachev $1,200,000 (1)
Alexander Edler $900,000 (1)
Daniil Tarasov $900,000 (1)
Andreas Athanasiou $900,000 (1)
Samuel Montembeault $900,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $79,500,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $79,500,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,500,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries

Dustin Tokarski $150,000 (2)
Trevor Carrick $130,000 (1)
Klas Dahlbeck $125,000 (1)
JC Lipon $120,000 (2)
Stefan Noesen $120,000 (1)
Johan Sundstrom $110,000 (2)
Jonathan Matsumoto $100,000 (2)
Corey Trivino $100,000 (2)
James Sheppard $100,000 (2)
Tomas Hyka $100,000 (2)
Linden Rowat $90,000 (1)
Kyle Maclean $90,000 (1)
Thomas Schemitsch $90,000 (3)
Mackenzie Entwistle (Out of Payroll) $90,000 (2)
Nick Wolff $80,000 (3)
Jett Woo $75,000 (3)
Luke Green $75,000 (1)
Kasper Kotkansalo $75,000 (2)
Adam Mascherin $75,000 (1)
Antoine Morand $75,000 (2)
Tommy Miller $75,000 (2)
Dominik Uher $70,000 (1)
Jeremy Roy $70,000 (3)
Graham Black $70,000 (1)
Total Farm Players24
Salary Commitment
Year 16 : $2,255,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,255,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - $88 - 7 504 - 93,80%
Level 2: 6000 - $60 - 4 223 - 70,38%
Level 3: 2000 - $38 - 1 740 - 86,98%
Level 4: 4000 - $20 - 3 979 - 99,46%
Luxury : 1000 - $165 - 989 - 98,92%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 903 - 95,17%
Farm Level 2: 1000 - $15 - 947 - 94,68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 434 - 87,78%
Average Income per Game$1,766,776
Year to Date Revenue$53,003,290
Farm
Home Games Left11
Average Attendance - %2 850 - 95,01%
Average Income per Game$106,241
Year to Date Revenue$3,187,223

Expense

Pro Players Total Salaries$77,250,000
Farm Players Total Salaries$3,500,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,962,422
Farm Year To Date Expenses$2,662,400
Pro Salary Cap To Date$55,600,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,434,540
Farm Estimated Season Revenue$1,168,648
Pro Remaining Season Days51
Pro Expenses Per Days$420,270
Pro Estimated Expenses$21,433,770
Farm Remaining Season Days51
Farm Expenses Per Days$19,459
Farm Estimated Expenses$992,409
Estimated Season Expenses$22,426,179
Season Salary Cap$77,250,000
Estimate Under Maximum Salary Cap of $78,000,000$750,000
Estimate Over Minimum Salary Cap of $0 $77,250,000
Current Bank Account$12,009,571
Projected Bank Account$10,186,580

Pro Players Salaries

Auston Matthews $8,750,000 (1)
Evgeny Kuznetsov $8,500,000 (4)
Zach Parise $8,150,000 (1)
Rasmus Ristolainen $7,000,000 (5)
Tyler Johnson $6,000,000 (1)
Justin Faulk $5,750,000 (3)
Reilly Smith $5,500,000 (2)
Nikita Zadorov $5,000,000 (3)
Kevin Fiala $4,500,000 (1)
Ilya Lyubushkin $3,700,000 (3)
Pius Suter $3,000,000 (1)
Tucker Poolman $2,500,000 (1)
Logan Thompson $2,500,000 (1)
Jackson Cates $1,000,000 (2)
Antti Raanta $900,000 (1)
Morgan Frost $900,000 (2)
Kailer Yamamoto $900,000 (1)
Kaapo Kakko $900,000 (2)
Alex Newhook $900,000 (3)
Brayden McNabb $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $39,150,000
Year 18 : $30,850,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $34,300,000
Year 18 : $26,000,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $39,150,000
Year 18 : $30,850,000
Year 19 : $15,500,000

Farm Players Salaries

Janne Kuokkanen $250,000 (3)
Karson Kuhlman $200,000 (2)
Vladislav Gavrikov $200,000 (1)
Michael Houser $195,000 (2)
Givani Smith $150,000 (1)
Sami Aittokallio $140,000 (1)
Joseph Cramarossa $140,000 (1)
William Lagesson $130,000 (1)
Thomas Larkin $125,000 (2)
Dmitri Yudin $120,000 (2)
Sondre Olden $120,000 (1)
Nikita Cherepanov $120,000 (2)
Marc McNulty $100,000 (1)
Philippe Cornet $100,000 (2)
Will Weber $95,000 (2)
Emil Lilleberg (Out of Payroll) $90,000 (1)
Luke Hughes $90,000 (3)
Peyton Krebs $90,000 (3)
Tanner Richard (Out of Payroll) $90,000 (1)
Zakhar Arzamastsev $85,000 (1)
Adam Helewka $80,000 (1)
Kristians Rubins $75,000 (1)
Alan Lyszczarczyk $75,000 (1)
Marcus Kallionkeli $75,000 (3)
Layton Ahac $75,000 (3)
Kyle Topping $75,000 (3)
Jan Jenik $75,000 (3)
Evan Barratt $75,000 (3)
David Kvasnicka $75,000 (3)
David Farrance $75,000 (3)
Danila Galenyuk $75,000 (3)
Kevin Hancock $75,000 (1)
Maksim Zhukov $75,000 (1)
Maxime Fortier $70,000 (3)
Total Farm Players34
Salary Commitment
Year 16 : $3,680,000
Year 17 : $2,055,000
Year 18 : $1,100,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,680,000
Year 17 : $2,055,000
Year 18 : $1,100,000
Year 19 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $100 - 5 562 - 69,53%
Level 2: 5000 - $70 - 3 623 - 72,47%
Level 3: 2000 - $40 - 1 605 - 80,23%
Level 4: 4000 - $30 - 2 626 - 65,66%
Luxury : 1000 - $180 - 788 - 78,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 900 - 94,99%
Farm Level 2: 1000 - $15 - 954 - 95,36%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14 205 - 71,02%
Average Income per Game$1,580,045
Year to Date Revenue$47,401,361
Farm
Home Games Left11
Average Attendance - %2 853 - 95,12%
Average Income per Game$106,237
Year to Date Revenue$3,187,111

Expense

Pro Players Total Salaries$77,700,000
Farm Players Total Salaries$3,220,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,651,382
Farm Year To Date Expenses$2,205,518
Pro Salary Cap To Date$55,289,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,380,499
Farm Estimated Season Revenue$1,168,607
Pro Remaining Season Days51
Pro Expenses Per Days$422,703
Pro Estimated Expenses$21,557,853
Farm Remaining Season Days51
Farm Expenses Per Days$17,946
Farm Estimated Expenses$915,246
Estimated Season Expenses$22,473,099
Season Salary Cap$77,700,000
Estimate Under Maximum Salary Cap of $78,000,000$300,000
Estimate Over Minimum Salary Cap of $0 $77,700,000
Current Bank Account$17,120,081
Projected Bank Account$13,196,088

Pro Players Salaries

Artemi Panarin $8,500,000 (1)
Brayden Point $7,500,000 (1)
Dustin Byfuglien $6,500,000 (1)
Shayne Gostisbehere $6,500,000 (3)
Tage Thompson $6,000,000 (2)
Tyler Bertuzzi $5,500,000 (4)
Ivan Barbashev $5,500,000 (5)
Nino Niederreiter (1 Way Contract) $5,000,000 (3)
Scott Mayfield $5,000,000 (2)
Adam Pelech $5,000,000 (3)
Adin Hill $3,500,000 (1)
Nathan Bastian $2,500,000 (1)
Christian Fischer $2,500,000 (1)
Frederik Gauthier $2,000,000 (1)
William Borgen $1,700,000 (1)
Brock Faber $900,000 (3)
Justin Brazeau $900,000 (1)
Erik Haula $900,000 (1)
Sam Gagner $900,000 (1)
Mads Sogaard $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $39,800,000
Year 18 : $27,900,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000

Farm Players Salaries

Ridly Greig $900,000 (3)
Bogdan Yakimov $200,000 (3)
Kevin Stenlund $180,000 (1)
Daniel Marmenlind $180,000 (1)
Tyler Lewington (Out of Payroll) $170,000 (2)
Keegan Kolesar (Out of Payroll) $170,000 (2)
Nate Schmidt $150,000 (1)
Robert Baillargeon $100,000 (2)
Jaedon Descheneau $100,000 (3)
Emil Djuse $100,000 (1)
Lance Bouma $100,000 (3)
Tyler Inamoto (Out of Payroll) $100,000 (1)
Carter Ashton $100,000 (2)
Aaron Dell $100,000 (2)
Eric O'dell $100,000 (3)
Dalton Thrower $100,000 (1)
Cory Emmerton $100,000 (2)
Kurt Etchegary $90,000 (1)
Ty Dellandrea $90,000 (3)
Egor Korshkov (Out of Payroll) $90,000 (1)
A.J. Greer $90,000 (1)
Mason Geertsen $90,000 (1)
Philippe Desrosiers $90,000 (1)
Jordy Stallard $80,000 (3)
Hunter Smith $80,000 (3)
Loik Leveille $70,000 (2)
Andrew Nielsen $70,000 (2)
Francis Perron $50,000 (1)
Total Farm Players28
Salary Commitment
Year 16 : $3,840,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,840,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $85 - 7 542 - 94,28%
Level 2: 6000 - $45 - 5 604 - 93,40%
Level 3: 3000 - $30 - 2 420 - 80,66%
Level 4: 5000 - $20 - 4 246 - 84,92%
Luxury : 1000 - $170 - 834 - 83,42%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 763 - 88,16%
Farm Level 2: 1000 - $15 - 973 - 97,27%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 646 - 89,77%
Average Income per Game$1,724,588
Year to Date Revenue$51,737,649
Farm
Home Games Left11
Average Attendance - %2 736 - 91,19%
Average Income per Game$111,281
Year to Date Revenue$3,338,418

Expense

Pro Players Total Salaries$77,600,000
Farm Players Total Salaries$5,070,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,373,797
Farm Year To Date Expenses$3,267,241
Pro Salary Cap To Date$56,011,627
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,970,471
Farm Estimated Season Revenue$1,224,087
Pro Remaining Season Days51
Pro Expenses Per Days$422,162
Pro Estimated Expenses$21,530,262
Farm Remaining Season Days51
Farm Expenses Per Days$27,946
Farm Estimated Expenses$1,425,246
Estimated Season Expenses$22,955,508
Season Salary Cap$77,600,000
Estimate Under Maximum Salary Cap of $78,000,000$400,000
Estimate Over Minimum Salary Cap of $0 $77,600,000
Current Bank Account$121,150,700
Projected Bank Account$118,389,750

Pro Players Salaries

Mark Stone $9,000,000 (4)
Kyle Connor $8,000,000 (2)
Brent Burns $8,000,000 (1)
Ryan O'Reilly $7,500,000 (1)
Ryan Nugent-Hopkins $7,000,000 (2)
Jason Robertson $6,500,000 (2)
Colton Parayko $6,000,000 (3)
Brock Boeser $5,500,000 (1)
Jonas Brodin $5,000,000 (4)
Jonas Siegenthaler $4,500,000 (1)
Mason Appleton $1,800,000 (1)
Oskar Sundqvist $1,300,000 (1)
Patrick Russell $1,200,000 (1)
Mikael Pyyhtia (Out of Payroll) $900,000 (1)
Kasperi Kapanen $900,000 (1)
Mason Lohrei $900,000 (1)
Jake Oettinger $900,000 (3)
Cayden Primeau $900,000 (3)
Pavel Dorofeyev $900,000 (2)
Jan Rutta $900,000 (1)
Jonas Rondbjerg $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $78,500,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $82,300,009
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $78,500,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries

Yegor Chinakhov $1,700,000 (1)
Noah Cates $350,000 (4)
Joey Anderson $180,000 (1)
Evgeny Svechnikov $175,000 (3)
Jacob Moverare $170,000 (2)
Benjamin Gleason $170,000 (2)
Hudson Fasching $170,000 (1)
Calle Rosen (Out of Payroll) $160,000 (3)
Oskar Lindblom $160,000 (3)
Matt Luff $155,000 (2)
Luka Gracnar $150,000 (1)
Joseph Woll $150,000 (3)
Gemel Smith $130,000 (2)
Brett Ritchie $125,000 (3)
Lucas Wallmark $125,000 (3)
Carl Dahlstrom (Out of Payroll) $125,000 (2)
John Gilmour $125,000 (2)
Jani Hakanpaa $100,000 (1)
Iiro Pakarinen $90,000 (2)
Jack Studnicka $90,000 (2)
Ryan Johnson $90,000 (3)
Alex Grant $90,000 (1)
Joel Kellman $90,000 (2)
Maxim Shalunov $90,000 (1)
Zachary Fucale $85,000 (3)
Taylor Leier $80,000 (2)
Greg Mckegg $80,000 (2)
Tim Erixon $80,000 (1)
Ivan Morozov (Out of Payroll) $75,000 (3)
Viktor Svedberg $70,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $5,430,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $5,430,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $90 - 7 737 - 96,71%
Level 2: 6000 - $45 - 5 643 - 94,04%
Level 3: 3000 - $18 - 2 811 - 93,70%
Level 4: 5000 - $16 - 4 529 - 90,58%
Luxury : 1500 - $70 - 1 268 - 84,55%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $30 - 1 783 - 89,15%
Farm Level 2: 1000 - $15 - 833 - 83,35%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 988 - 93,57%
Average Income per Game$1,594,207
Year to Date Revenue$47,826,206
Farm
Home Games Left11
Average Attendance - %2 617 - 87,22%
Average Income per Game$105,121
Year to Date Revenue$3,153,617

Expense

Pro Players Total Salaries$77,500,000
Farm Players Total Salaries$3,185,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,603,264
Farm Year To Date Expenses$2,536,037
Pro Salary Cap To Date$54,241,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,536,276
Farm Estimated Season Revenue$1,156,326
Pro Remaining Season Days51
Pro Expenses Per Days$421,622
Pro Estimated Expenses$21,502,722
Farm Remaining Season Days51
Farm Expenses Per Days$17,757
Farm Estimated Expenses$905,607
Estimated Season Expenses$22,408,329
Season Salary Cap$77,500,000
Estimate Under Maximum Salary Cap of $78,000,000$500,000
Estimate Over Minimum Salary Cap of $0 $77,500,000
Current Bank Account$110,902,830
Projected Bank Account$107,187,103

Pro Players Salaries

Connor McDavid $10,800,000 (2)
Sidney Crosby $10,500,000 (4)
Aaron Ekblad $8,500,000 (3)
Shea Weber $8,500,000 (1)
Matthew Tkachuk $8,000,000 (1)
Mikko Rantanen $8,000,000 (2)
Nick Suzuki $6,500,000 (2)
Igor Shesterkin $4,000,000 (1)
Zemgus Girgensons $2,000,000 (1)
Markus Granlund $1,700,000 (1)
Quinton Byfield $900,000 (3)
Ukko-Pekka Luukkonen $900,000 (2)
Bowen Byram $900,000 (3)
Alexis Lafreniere $900,000 (3)
Rasmus Sandin $900,000 (3)
Brady Tkachuk $900,000 (1)
Evan Bouchard $900,000 (1)
Luke Schenn $900,000 (1)
Anthony Duclair $900,000 (1)
Cole Caufield $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $77,500,000
Year 17 : $49,700,000
Year 18 : $23,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $49,100,000
Year 18 : $22,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $49,700,000
Year 18 : $23,500,000
Year 19 : $10,500,000

Farm Players Salaries

Max Jones $200,000 (2)
Dylan McIlrath $175,000 (2)
Nicholas Baptiste $150,000 (3)
Matthew Highmore $150,000 (2)
Ryan Donato $150,000 (2)
Brayden Burke $120,000 (3)
Brady Vail $120,000 (1)
Jerome Gauthier-Leduc $100,000 (1)
Seth Helgeson $100,000 (1)
Kristian Vesalainen $90,000 (1)
Jeffrey Viel $90,000 (1)
Jonah Gadjovich $90,000 (2)
Isaak Phillips $90,000 (1)
Alex Laferriere $90,000 (3)
Filip Zadina $90,000 (3)
Oliver Wahlstrom $90,000 (3)
Eamon McAdam $90,000 (1)
Dylan Samberg $90,000 (1)
Kristian Reichel $90,000 (1)
Robin Salo $90,000 (1)
Brett Leason $90,000 (1)
Pavel Karnaukhov $90,000 (3)
Ryan Collins $80,000 (2)
Kevin Mandolese $75,000 (2)
Ville Heinola $75,000 (3)
Jonathan Gruden (Out of Payroll) $75,000 (3)
Martin Kaut $75,000 (3)
Riley Sutter $75,000 (3)
Egor Sokolov $75,000 (3)
Olivier Rodrigue $75,000 (3)
Nolan Patrick (Out of Payroll) $75,000 (2)
Alexander Chmelevski $75,000 (2)
Jordan Bellerive $75,000 (2)
Jack Glover $70,000 (2)
Total Farm Players34
Salary Commitment
Year 16 : $3,335,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,335,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $80 - 7 504 - 93,80%
Level 2: 6000 - $50 - 5 306 - 88,43%
Level 3: 3000 - $21 - 2 465 - 82,17%
Level 4: 5000 - $17 - 4 298 - 85,95%
Luxury : 1500 - $140 - 1 039 - 69,24%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 973 - 98,64%
Farm Level 2: 1000 - $10 - 988 - 98,83%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 611 - 87,71%
Average Income per Game$1,641,017
Year to Date Revenue$49,230,503
Farm
Home Games Left11
Average Attendance - %2 961 - 98,70%
Average Income per Game$88,210
Year to Date Revenue$2,646,314

Expense

Pro Players Total Salaries$77,750,000
Farm Players Total Salaries$6,480,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,722,985
Farm Year To Date Expenses$2,592,737
Pro Salary Cap To Date$54,371,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,051,184
Farm Estimated Season Revenue$970,315
Pro Remaining Season Days51
Pro Expenses Per Days$422,973
Pro Estimated Expenses$21,571,623
Farm Remaining Season Days51
Farm Expenses Per Days$35,568
Farm Estimated Expenses$1,813,968
Estimated Season Expenses$23,385,591
Season Salary Cap$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000$250,000
Estimate Over Minimum Salary Cap of $0 $77,750,000
Current Bank Account($9,303,294)
Projected Bank Account($13,667,386)

Pro Players Salaries

P.K. Subban $8,500,000 (4)
Jeff Skinner $8,500,000 (4)
Alex Tuch $8,000,000 (5)
Shea Theodore $6,000,000 (1)
Jordan Eberle $6,000,000 (1)
Torey Krug $5,400,000 (2)
Drake Batherson $5,000,000 (2)
Valeri Nichushkin $4,500,000 (3)
Cody Ceci $4,500,000 (3)
Jacob Markstrom (Out of Payroll) $4,000,000 (3)
Yegor Sharangovich $3,500,000 (1)
Philip Danault $3,000,000 (2)
Radim Simek $2,500,000 (1)
Anthony Stolarz $2,000,000 (1)
Dillon Fournier $2,000,000 (1)
Juraj Slafkovsky $900,000 (3)
Jesse Ylonen $900,000 (2)
David Gustafsson $900,000 (3)
Boone Jenner $900,000 (1)
Max Zimmer $750,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $73,900,000
Year 17 : $50,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries

Rudolfs Balcers $1,800,000 (1)
Emil Johansson $1,300,000 (1)
Simon Stransky $750,000 (1)
Eric Robinson $200,000 (1)
Rickard Hugg $170,000 (1)
Lane Pederson $150,000 (2)
Antoine Bibeau $120,050 (3)
Julius Bergman $120,000 (2)
Stepan Falkovsky $120,000 (3)
Christopher Gibson $100,050 (3)
Eero Elo $100,000 (2)
Matt Mackenzie $100,000 (1)
Troy Rutkowski $100,000 (2)
Joonas Rask $100,000 (2)
Joseph Labate $100,000 (2)
Mark Barberio $90,000 (1)
Louis Crevier $90,000 (1)
Gregory Hofmann $90,000 (1)
Patrick Harper $75,000 (2)
Marc Del Gaizo $75,000 (3)
Cole Candella $75,000 (1)
Nathan Knoepke $75,000 (2)
Ostap Safin $75,000 (2)
Matthew Phillips $75,000 (1)
Dmitry Sokolov $75,000 (1)
Otto Somppi $75,000 (1)
Jonathan Ang $75,000 (1)
David Quenneville $75,000 (1)
Harri Sateri $70,000 (1)
Adam Marsh $60,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $6,480,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $6,480,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $150 - 3 739 - 53,41%
Level 2: 5000 - $100 - 2 568 - 51,36%
Level 3: 2000 - $50 - 1 291 - 64,56%
Level 4: 4000 - $46 - 1 737 - 43,43%
Luxury : 1000 - $250 - 575 - 57,46%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $45 - 1 195 - 59,76%
Farm Level 2: 1000 - $18 - 725 - 72,47%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %9 910 - 52,16%
Average Income per Game$1,597,731
Year to Date Revenue$47,931,925
Farm
Home Games Left11
Average Attendance - %1 920 - 64,00%
Average Income per Game$99,574
Year to Date Revenue$2,987,213

Expense

Pro Players Total Salaries$69,300,000
Farm Players Total Salaries$7,810,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,628,911
Farm Year To Date Expenses$2,977,109
Pro Salary Cap To Date$52,266,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,575,039
Farm Estimated Season Revenue$1,095,311
Pro Remaining Season Days51
Pro Expenses Per Days$377,297
Pro Estimated Expenses$19,242,147
Farm Remaining Season Days51
Farm Expenses Per Days$42,757
Farm Estimated Expenses$2,180,607
Estimated Season Expenses$21,422,754
Season Salary Cap$69,300,000
Estimate Under Maximum Salary Cap of $78,000,000$8,700,000
Estimate Over Minimum Salary Cap of $0 $69,300,000
Current Bank Account($14,316,064)
Projected Bank Account($17,068,468)

Pro Players Salaries

Jake Guentzel $8,000,000 (4)
Jack Johnson $7,500,000 (4)
Peter Mueller $7,000,000 (1)
Alex Nedeljkovic $5,500,000 (3)
Andrew Mangiapane $5,500,000 (3)
Artturi Lehkonen $5,000,000 (2)
Nick Ritchie $4,000,000 (3)
Marcus Pettersson $4,000,000 (2)
Dakota Joshua $3,500,000 (4)
Alexandar Georgiev $3,500,000 (1)
Mason Marchment $3,000,000 (1)
Derrick Pouliot $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
Lucas Johansen $1,500,000 (2)
Michael Amadio $1,300,000 (1)
Tyson Jost $900,000 (1)
Michael Anderson $900,000 (2)
Jack Quinn $900,000 (3)
Nick Bjugstad $900,000 (1)
Jakob Chychrun $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $69,300,000
Year 17 : $48,800,000
Year 18 : $34,900,000
Year 19 : $19,000,000
Salary Average Commitment
Year 16 : $69,300,000
Year 17 : $48,800,000
Year 18 : $34,900,000
Year 19 : $19,000,000
Salary Cap with 1 Way Contract
Year 16 : $69,300,000
Year 17 : $48,800,000
Year 18 : $34,900,000
Year 19 : $19,000,000

Farm Players Salaries

David Levin $3,500,000 (4)
Philip Tomasino $900,000 (3)
Jack Lafontaine $200,000 (3)
Remi Elie $200,000 (2)
Victor Olofsson $200,000 (1)
Andreas Borgman $200,000 (3)
Martin Frk $170,000 (1)
Vinni Lettieri $130,000 (2)
Nic Petan $120,000 (3)
Nick Ebert $110,000 (1)
Josiah Slavin $110,000 (1)
Joshua Jacobs $100,000 (2)
Jean-Francois Berube $100,000 (2)
Nikita Korostelev $100,000 (2)
Tyson Baillie $90,000 (3)
Ondrej Kachyna $90,000 (3)
Benjamin Conz $90,000 (2)
Declan Chisholm $90,000 (3)
Cole Guttman $90,000 (1)
Anderson Macdonald $90,000 (3)
Rushan Rafikov $80,000 (1)
Austin Poganski $80,000 (1)
Brett Pollock $80,000 (2)
Marian Studenic $75,000 (2)
Olli Juolevi $75,000 (2)
Keaton Middleton $75,000 (3)
Kirill Maksimov $75,000 (3)
Tyler Steenbergen $75,000 (1)
Filip Kral $75,000 (2)
Nicolas Beaudin $75,000 (3)
Jean-Christophe Beaudin (Out of Payroll) $75,000 (1)
Brandon Crawley $75,000 (1)
James Hardie $75,000 (1)
Dmitri Samorukov $75,000 (1)
Brett Murray $75,000 (3)
Dante Salituro $65,000 (2)
Total Farm Players36
Salary Commitment
Year 16 : $7,885,000
Year 17 : $2,710,000
Year 18 : $1,620,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $7,885,000
Year 17 : $2,710,000
Year 18 : $1,620,000
Year 19 : $350,000

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $80 - 7 702 - 96,28%
Level 2: 6000 - $58 - 4 697 - 78,28%
Level 3: 2000 - $43 - 1 507 - 75,35%
Level 4: 4000 - $28 - 2 470 - 61,75%
Luxury : 1000 - $175 - 807 - 80,67%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 600 - 80,02%
Farm Level 2: 1000 - $20 - 666 - 66,56%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 183 - 81,82%
Average Income per Game$1,699,143
Year to Date Revenue$50,974,288
Farm
Home Games Left10
Average Attendance - %2 266 - 75,53%
Average Income per Game$103,293
Year to Date Revenue$3,202,079

Expense

Pro Players Total Salaries$66,700,000
Farm Players Total Salaries$3,680,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,610,548
Farm Year To Date Expenses$2,652,307
Pro Salary Cap To Date$53,248,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,690,572
Farm Estimated Season Revenue$1,032,929
Pro Remaining Season Days51
Pro Expenses Per Days$363,243
Pro Estimated Expenses$18,525,393
Farm Remaining Season Days51
Farm Expenses Per Days$20,432
Farm Estimated Expenses$1,042,032
Estimated Season Expenses$19,567,425
Season Salary Cap$66,700,000
Estimate Under Maximum Salary Cap of $78,000,000$11,300,000
Estimate Over Minimum Salary Cap of $0 $66,700,000
Current Bank Account($2,863,691)
Projected Bank Account($2,707,615)

Pro Players Salaries

Eric Staal $9,500,000 (1)
Drew Doughty (Out of Payroll) $9,250,000 (4)
Vladimir Tarasenko $8,500,000 (3)
Filip Forsberg $6,500,000 (1)
Ilya Sorokin $6,000,000 (5)
Jamieson Oleksiak $5,500,000 (3)
Anthony Mantha $5,500,000 (3)
Jake Mccabe $4,500,000 (2)
Zach Aston-Reese $3,500,000 (2)
Jasper Weatherby (Out of Payroll) $3,000,000 (2)
Tanner Pearson $3,000,000 (2)
Robby Fabbri $3,000,000 (1)
Dmytro Timashov $2,000,000 (1)
Colton White $2,000,000 (2)
Cam Talbot $900,000 (1)
Nico Hischier $900,000 (2)
Matt Rempe $900,000 (1)
Marcus Foligno $900,000 (1)
Jackson Lacombe $900,000 (3)
Owen Power $900,000 (2)
Rasmus Andersson $900,000 (1)
Jack Hughes $900,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $78,950,000
Year 17 : $53,450,000
Year 18 : $35,650,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $75,350,000
Year 17 : $49,850,000
Year 18 : $32,050,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $78,950,000
Year 17 : $53,450,000
Year 18 : $35,650,000
Year 19 : $15,250,000

Farm Players Salaries

Kieffer Bellows $200,000 (2)
Jonas Johansson $180,000 (1)
Nikita Zaitsev $180,000 (1)
Dominik Kahun $180,000 (1)
Curtis Lazar $180,000 (1)
Anders Bjork $175,000 (2)
Jan Kostalek $170,000 (2)
Jonathan Davidsson $170,000 (2)
Sean Walker $170,000 (2)
Otto Koivula $150,000 (3)
John Leonard $150,000 (2)
Andy Andreoff $145,000 (1)
Dominik Simon $140,000 (1)
Dennis Rasmussen $125,000 (1)
Anthony Bitetto $125,000 (1)
Luke Martin $120,000 (3)
Rourke Chartier $120,000 (2)
Blake Speers $110,000 (1)
Brian Gibbons $110,000 (1)
Jonathon Blum $110,000 (1)
Anthony Florentino $100,000 (2)
Cody Sol $100,000 (2)
Richard Panik $100,000 (1)
Travis Barron $75,000 (2)
William Bitten $75,000 (2)
Alexander Samoilov $75,000 (1)
Kenneth Johnson $75,000 (1)
Jonas Gustavsson $70,000 (1)
Total Farm Players28
Salary Commitment
Year 16 : $3,680,000
Year 17 : $1,775,000
Year 18 : $270,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,680,000
Year 17 : $1,775,000
Year 18 : $270,000
Year 19 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 559 - 94,48%
Level 2: 5000 - $65 - 3 986 - 79,72%
Level 3: 2000 - $45 - 1 478 - 73,90%
Level 4: 4000 - $35 - 2 269 - 56,72%
Luxury : 1000 - $200 - 723 - 72,29%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 355 - 67,76%
Farm Level 2: 1000 - $15 - 960 - 95,98%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 014 - 80,07%
Average Income per Game$1,667,805
Year to Date Revenue$50,034,164
Farm
Home Games Left11
Average Attendance - %2 315 - 77,17%
Average Income per Game$102,223
Year to Date Revenue$3,066,703

Expense

Pro Players Total Salaries$71,800,000
Farm Players Total Salaries$3,620,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,394,027
Farm Year To Date Expenses$2,931,359
Pro Salary Cap To Date$56,031,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,345,860
Farm Estimated Season Revenue$1,124,458
Pro Remaining Season Days51
Pro Expenses Per Days$390,811
Pro Estimated Expenses$19,931,361
Farm Remaining Season Days51
Farm Expenses Per Days$20,108
Farm Estimated Expenses$1,025,508
Estimated Season Expenses$20,956,869
Season Salary Cap$71,800,000
Estimate Under Maximum Salary Cap of $78,000,000$6,200,000
Estimate Over Minimum Salary Cap of $0 $71,800,000
Current Bank Account($6,015,338)
Projected Bank Account($7,501,889)

Pro Players Salaries

Phil Kessel (Out of Payroll) $8,000,000 (1)
David Krejci $7,500,000 (1)
Tyler Myers $7,500,000 (3)
Carter Verhaeghe $7,000,000 (3)
William Karlsson $6,500,000 (2)
Brock Nelson $6,500,000 (3)
Dylan DeMelo $5,000,000 (3)
Andrew Copp $5,000,000 (2)
Adam Henrique $4,500,000 (1)
Nick Schmaltz $4,000,000 (1)
Eetu Luostarinen $3,000,000 (1)
Elvis Merzlikins $3,000,000 (3)
Markus Hannikainen $2,000,000 (1)
Matthew Peca $2,000,000 (1)
Corey Schueneman $2,000,000 (1)
Patrik Nemeth $1,800,000 (1)
Noah Gregor $900,000 (1)
Semyon Varlamov $900,000 (1)
Cole Sillinger $900,000 (3)
Jake Sanderson $900,000 (2)
Ben Chiarot $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $79,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $77,450,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $79,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries

Sheldon Dries $250,000 (1)
Tanner Kero $250,000 (1)
Christian Djoos $200,000 (1)
Dmitri Jaskin $200,000 (1)
Matt Martin $200,000 (1)
Olivier Roy $180,000 (1)
Jon Merrill $170,000 (2)
Stephane Da Costa $170,000 (1)
Andrey Pedan $150,000 (2)
Sven Andrighetto $150,000 (1)
Anton Blidh $150,000 (1)
Yohann Auvitu (Out of Payroll) $150,000 (1)
Joonas Kemppainen $150,000 (1)
Scott Wilson $150,000 (2)
David Rundblad $130,000 (2)
Ondrej Kase $120,000 (1)
Dominic Turgeon $120,000 (1)
Nikolay Goldobin $110,000 (2)
Ty Ronning (Out of Payroll) $110,000 (2)
Jack Sadek $90,000 (1)
Cale Fleury $90,000 (2)
William Lockwood $90,000 (1)
Noel Hoefenmayer $75,000 (2)
Keenan Suthers $75,000 (1)
Drake Rymsha $75,000 (2)
Matej Tomek $75,000 (1)
Xavier Bernard $75,000 (3)
Brendan DeJong $75,000 (1)
Austin Lotz $50,000 (2)
Total Farm Players29
Salary Commitment
Year 16 : $3,880,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,880,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - $90 - 7 595 - 94,93%
Level 2: 6000 - $55 - 5 337 - 88,95%
Level 3: 2000 - $40 - 1 640 - 81,99%
Level 4: 4000 - $25 - 3 207 - 80,18%
Luxury : 1000 - $175 - 824 - 82,44%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 921 - 96,05%
Farm Level 2: 1000 - $16 - 956 - 95,60%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 603 - 88,59%
Average Income per Game$1,828,776
Year to Date Revenue$54,863,267
Farm
Home Games Left10
Average Attendance - %2 877 - 95,90%
Average Income per Game$114,294
Year to Date Revenue$3,543,110

Expense

Pro Players Total Salaries$77,800,000
Farm Players Total Salaries$9,090,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,045,397
Farm Year To Date Expenses$3,882,547
Pro Salary Cap To Date$54,683,241
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,116,531
Farm Estimated Season Revenue$1,142,939
Pro Remaining Season Days51
Pro Expenses Per Days$423,243
Pro Estimated Expenses$21,585,393
Farm Remaining Season Days51
Farm Expenses Per Days$49,676
Farm Estimated Expenses$2,533,476
Estimated Season Expenses$24,118,869
Season Salary Cap$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000$200,000
Estimate Over Minimum Salary Cap of $0 $77,800,000
Current Bank Account$3,879,125
Projected Bank Account$1,019,726

Pro Players Salaries

Pierre-Luc Dubois $7,500,000 (3)
Timo Meier $6,500,000 (2)
Ryan McDonagh $6,500,000 (2)
Jordan Binnington $6,000,000 (2)
Will Butcher $5,500,000 (3)
Mathew Dumba $5,500,000 (3)
Ryan Kesler $5,400,000 (1)
Radek Faksa $5,000,000 (3)
Blaze Lizotte $3,500,000 (3)
Gustav Forsling $3,500,000 (1)
Maxim Golod $3,500,000 (2)
Julien Gauthier $3,000,000 (2)
Sonny Milano $3,000,000 (1)
Zack MacEwen $2,500,000 (1)
Dylan Coghlan $2,000,000 (2)
Erik Kallgren $2,000,000 (2)
Joe Snively $1,700,000 (1)
Carson Meyer (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Luke Kunin $900,000 (1)
Tom Wilson $900,000 (1)
Michael Rasmussen $900,000 (1)
Egor Zamula $900,000 (3)
Total Pro Players22
Salary Commitment
Year 16 : $77,800,000
Year 17 : $57,400,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,700,000
Year 17 : $56,300,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $57,400,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries

Nikita Tryamkin $3,500,000 (2)
Mackenzie MacEachern $1,300,000 (1)
Guillaume Brisebois $1,300,000 (2)
Aleksi Saarela $170,000 (1)
Stanislav Galiev $155,000 (1)
Alexander Younan $150,000 (2)
Darren Archibald $135,000 (1)
Nigel Dawes $135,000 (1)
Reece Scarlett $130,000 (1)
Mathieu Olivier $120,000 (1)
Michael Pezzetta $120,000 (2)
Jiri Sekac $110,000 (1)
Peter Hrehorcak $100,000 (1)
Vaclav Karabacek $100,000 (2)
Alexander Holtz $90,000 (3)
Alec Regula $90,000 (1)
Olle Lycksell $90,000 (1)
Calen Addison $90,000 (2)
Jamie Arniel $90,000 (1)
Emil Bemstrom $90,000 (2)
Paul Postma $90,000 (1)
Robbie Russo $90,000 (1)
Brendan Leipsic $90,000 (1)
Brett Lernout $80,000 (1)
Lukas Zetterberg $80,000 (1)
Logan Shaw $80,000 (1)
Zach Solow $75,000 (2)
Mitchell Vande Sompel $75,000 (2)
Jakub Galvas $75,000 (2)
Jacob Olofsson $75,000 (3)
Curtis Douglas $75,000 (3)
Micheal Wall $70,000 (1)
Thomas(Chase) Perry $70,000 (2)
Total Farm Players33
Salary Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 611 - 95,13%
Level 2: 5000 - $58 - 4 933 - 98,67%
Level 3: 2000 - $37 - 1 785 - 89,24%
Level 4: 4000 - $20 - 3 937 - 98,42%
Luxury : 1000 - $170 - 844 - 84,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 405 - 70,24%
Farm Level 2: 1000 - $19 - 673 - 67,28%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 110 - 95,55%
Average Income per Game$1,731,849
Year to Date Revenue$51,955,469
Farm
Home Games Left11
Average Attendance - %2 078 - 69,25%
Average Income per Game$98,585
Year to Date Revenue$2,957,550

Expense

Pro Players Total Salaries$76,840,000
Farm Players Total Salaries$2,015,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,976,918
Farm Year To Date Expenses$1,939,976
Pro Salary Cap To Date$54,614,740
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,050,339
Farm Estimated Season Revenue$1,084,435
Pro Remaining Season Days51
Pro Expenses Per Days$418,054
Pro Estimated Expenses$21,320,754
Farm Remaining Season Days51
Farm Expenses Per Days$11,432
Farm Estimated Expenses$583,032
Estimated Season Expenses$21,903,786
Season Salary Cap$76,840,000
Estimate Under Maximum Salary Cap of $78,000,000$1,160,000
Estimate Over Minimum Salary Cap of $0 $76,840,000
Current Bank Account$48,417,287
Projected Bank Account$46,648,275

Pro Players Salaries

Mitchell Marner $10,640,000 (5)
Aleksander Barkov $10,000,000 (5)
Victor Hedman $9,000,000 (5)
Bo Horvat $8,500,000 (3)
Sebastian Aho $8,500,000 (2)
Connor Hellebuyck $7,000,000 (2)
Erik Cernak $5,500,000 (2)
Thomas Chabot $5,400,000 (1)
David Kampf (Out of Payroll) $2,000,000 (1)
Andreas Englund $1,800,000 (1)
Michael Mersch $1,200,000 (1)
Riley Nash $1,200,000 (1)
Jordan Kyrou $900,000 (2)
Nikita Alexandrov $900,000 (3)
Arvid Soderblom $900,000 (1)
Erik Johnson $900,000 (1)
Aleksi Heponiemi $900,000 (2)
Nikita Okhotyuk $900,000 (3)
Alex Chiasson $900,000 (1)
Ryan Spooner $900,000 (1)
Jack Drury $900,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,840,000
Year 17 : $61,640,000
Year 18 : $38,840,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000

Farm Players Salaries

Justin Holl $180,000 (1)
Jordan Subban (Out of Payroll) $120,000 (3)
Reece Willcox $120,000 (2)
Gabriel Bourque (Out of Payroll) $120,000 (1)
Jonathan Dahlen (Out of Payroll) $120,000 (3)
Erik Thorell $100,000 (1)
Eddie Wittchow $100,000 (1)
Veeti Vainio $100,000 (3)
David Kase (Out of Payroll) $100,000 (3)
Brett Bulmer $100,000 (1)
Roberts Lipsbergs $100,000 (1)
Michal Jordan $90,000 (1)
Nicklas Lasu $80,000 (1)
Marek Zagrapan $80,000 (1)
James Livingston $80,000 (1)
Radek Smolenak $80,000 (1)
Dane Fox $80,000 (1)
Tyson Sexsmith $80,000 (1)
John Ramage $80,000 (1)
Daniel Catenacci $80,000 (1)
Vladimir Ruzicka $80,000 (1)
Evgeny Grachev $80,000 (1)
Kyle Olson (Out of Payroll) $75,000 (3)
Chase Hartje $75,000 (1)
Adam Ahman $75,000 (3)
Jacob Cederholm $75,000 (1)
Francois Tremblay (Out of Payroll) $70,000 (1)
Total Farm Players27
Salary Commitment
Year 16 : $2,520,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,520,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $95 - 6 044 - 75,55%
Level 2: 6000 - $60 - 4 365 - 72,76%
Level 3: 3000 - $30 - 2 433 - 81,11%
Level 4: 4000 - $25 - 3 171 - 79,28%
Luxury : 1000 - $190 - 762 - 76,23%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 541 - 77,07%
Farm Level 2: 1000 - $15 - 956 - 95,57%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 776 - 76,26%
Average Income per Game$1,637,629
Year to Date Revenue$49,128,884
Farm
Home Games Left10
Average Attendance - %2 497 - 83,23%
Average Income per Game$101,739
Year to Date Revenue$3,153,921

Expense

Pro Players Total Salaries$76,850,000
Farm Players Total Salaries$3,305,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,788,633
Farm Year To Date Expenses$2,472,267
Pro Salary Cap To Date$55,426,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,013,924
Farm Estimated Season Revenue$1,017,394
Pro Remaining Season Days51
Pro Expenses Per Days$418,108
Pro Estimated Expenses$21,323,508
Farm Remaining Season Days51
Farm Expenses Per Days$18,405
Farm Estimated Expenses$938,655
Estimated Season Expenses$22,262,163
Season Salary Cap$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000$1,150,000
Estimate Over Minimum Salary Cap of $0 $76,850,000
Current Bank Account$55,741,149
Projected Bank Account$52,510,304

Pro Players Salaries

Anze Kopitar $10,350,000 (1)
Jonathan Huberdeau $9,000,000 (2)
Sean Monahan $8,500,000 (3)
Juuse Saros $8,000,000 (4)
Adam Fox $7,150,000 (1)
Brandon Saad $7,000,000 (2)
Martin Necas $6,500,000 (2)
Devon Toews $5,750,000 (3)
Josh Mahura $3,000,000 (1)
Sean Malone $1,800,000 (1)
Devin Shore $1,700,000 (1)
Alex Vlasic $900,000 (3)
Miro Heiskanen $900,000 (3)
Logan Brown $900,000 (1)
Brandon Hagel $900,000 (2)
Fabian Zetterlund $900,000 (1)
Cory Schneider $900,000 (1)
Noel Acciari $900,000 (1)
Michael McCarron $900,000 (1)
Janis Moser $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $76,850,000
Year 17 : $48,350,000
Year 18 : $24,050,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $72,750,000
Year 17 : $44,250,000
Year 18 : $20,800,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,850,000
Year 17 : $48,350,000
Year 18 : $24,050,000
Year 19 : $8,000,000

Farm Players Salaries

Libor Hajek $400,000 (1)
Justin Kirkland $200,000 (2)
Miles Wood $200,000 (2)
Michael Dal Colle $200,000 (1)
Tyler Tucker $180,000 (1)
Dillon Heatherington $150,000 (1)
Philip Samuelsson $150,000 (1)
Stefan Elliott $140,000 (1)
Josh Jooris $140,000 (1)
Evan Cowley $120,000 (1)
Vitali Kravtsov $90,000 (2)
Dysin Mayo $90,000 (2)
Akira Schmid $90,000 (3)
Martin Pospisil $90,000 (1)
Dan O'Regan $85,000 (2)
Kenny Agostino $80,000 (1)
Jere Lassila $75,000 (3)
Scott Perunovich $75,000 (2)
Nicholas Caamano (Out of Payroll) $75,000 (2)
Cameron Crotty $75,000 (2)
Mattias Norlinder $75,000 (3)
Patrik Puistola $75,000 (3)
Semyon Der-Arguchintsev $75,000 (3)
Tyler Weiss $75,000 (3)
Colton Point $75,000 (2)
Pavel Tyutnev $75,000 (2)
Denis Smirnov $75,000 (1)
Taro Hirose $75,000 (1)
Nikolai Kovalenko $75,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,380,000
Year 17 : $1,505,000
Year 18 : $465,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,380,000
Year 17 : $1,505,000
Year 18 : $465,000
Year 19 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $85 - 6 756 - 84,45%
Level 2: 6000 - $50 - 5 342 - 89,03%
Level 3: 3000 - $30 - 2 301 - 76,69%
Level 4: 4000 - $22 - 3 134 - 78,34%
Luxury : 1000 - $145 - 1 000 - 100,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $30 - 1 768 - 88,40%
Farm Level 2: 1000 - $15 - 824 - 82,43%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 532 - 84,24%
Average Income per Game$1,708,939
Year to Date Revenue$51,268,175
Farm
Home Games Left11
Average Attendance - %2 592 - 86,41%
Average Income per Game$105,161
Year to Date Revenue$3,154,843

Expense

Pro Players Total Salaries$77,890,000
Farm Players Total Salaries$3,980,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,338,826
Farm Year To Date Expenses$3,015,851
Pro Salary Cap To Date$54,976,674
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,798,331
Farm Estimated Season Revenue$1,156,776
Pro Remaining Season Days51
Pro Expenses Per Days$423,730
Pro Estimated Expenses$21,610,230
Farm Remaining Season Days51
Farm Expenses Per Days$22,054
Farm Estimated Expenses$1,124,754
Estimated Season Expenses$22,734,984
Season Salary Cap$77,890,000
Estimate Under Maximum Salary Cap of $78,000,000$110,000
Estimate Over Minimum Salary Cap of $0 $77,890,000
Current Bank Account$16,404,424
Projected Bank Account$13,624,547

Pro Players Salaries

Steven Stamkos $10,640,000 (5)
Blake Wheeler $8,000,000 (3)
Mike Richards $7,900,000 (1)
Alex Debrincat $7,000,000 (3)
Jared Spurgeon $5,500,000 (2)
Justin Braun $5,000,000 (1)
Jake Muzzin $5,000,000 (1)
Logan Couture $4,500,000 (1)
Nick Bonino $4,250,000 (1)
Morgan Ellis $4,000,000 (1)
David Honzik $3,500,000 (1)
Jake Evans $2,000,000 (1)
Robert Bortuzzo $2,000,000 (2)
Jordie Benn $1,800,000 (1)
Zachary Sanford $1,700,000 (1)
Mike Hardman $1,500,000 (2)
Matthew Beniers $900,000 (1)
James Reimer $900,000 (1)
Mike Hoffman $900,000 (1)
Taylor Raddysh $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,890,000
Year 17 : $34,640,000
Year 18 : $25,640,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $76,850,000
Year 17 : $33,850,000
Year 18 : $24,850,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $77,890,000
Year 17 : $34,640,000
Year 18 : $25,640,000
Year 19 : $10,640,000

Farm Players Salaries

Pavel Francouz $275,000 (3)
Ross Johnston $250,000 (2)
Olli Maatta $250,000 (3)
Warren Foegele $200,000 (1)
Eric Comrie $200,000 (1)
Dean Kukan (Out of Payroll) $200,000 (2)
Austin Wagner $180,000 (2)
Valeri Vasiliev $170,000 (1)
Yakov Trenin $170,000 (2)
Chad Ruhwedel $170,000 (2)
Roland Mckeown $170,000 (1)
Landon Ferraro $170,000 (1)
Michal Kempny $150,000 (2)
Jens Looke $150,000 (2)
Adam Tambellini $130,000 (2)
Colton Sceviour $130,000 (1)
Kevin Poulin $120,000 (2)
Brandon Davidson $110,000 (2)
Gabriel Dumont $100,000 (3)
Jaret Anderson-Dolan $90,000 (3)
Michael Spacek $90,000 (1)
Cooper Marody $90,000 (1)
Dmitri Voronkov $90,000 (1)
Luc Snuggerud $90,000 (1)
Stelio Mattheos $75,000 (2)
Nate Schnarr $75,000 (2)
Tarrmo Reunanen $75,000 (1)
Cliff Pu $75,000 (1)
Artur Kayumov $75,000 (1)
Chris Martenet $60,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $4,180,000
Year 17 : $2,495,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,180,000
Year 17 : $2,495,000
Year 18 : $715,000
Year 19 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $78,000,000
Available Cap Space

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$30,000,000

Pro Players

Farm Players

Total Players

Avalanches $40,868,706 $76,200,000 $1,800,000 $76,200,000 $5,220,000 $24,780,000 203454
BlackHawks $12,581,497 $77,750,000 $250,000 $77,750,000 $3,560,000 $26,440,000 203252
BlueJacket ($2,988,688) $68,200,000 $9,800,000 $68,200,000 $4,702,500 $25,297,500 213152
Blues $57,711,801 $75,415,000 $2,585,000 $75,415,000 $4,720,000 $25,280,000 203454
Bruins $8,162,894 $74,050,000 $3,950,000 $74,050,000 $4,440,000 $25,560,000 202848
Canadiens $29,619,902 $72,800,000 $5,200,000 $72,800,000 $3,410,000 $26,590,000 203252
Canucks $42,318,605 $73,500,000 $4,500,000 $73,500,000 $2,940,000 $27,060,000 202949
Capitals ($4,024,778) $74,400,000 $3,600,000 $74,400,000 $3,180,000 $26,820,000 222850
Devils $18,181,731 $77,850,000 $150,000 $77,850,000 $3,045,000 $26,955,000 203151
Ducks $12,945,988 $77,950,000 $50,000 $77,950,000 $3,135,000 $26,865,000 203252
Flames $33,056,905 $70,700,000 $7,300,000 $70,700,000 $4,585,000 $25,415,000 213354
Flyers $27,860,887 $77,200,000 $800,000 $77,200,000 $2,260,000 $27,740,000 222749
GoldenKnights $10,263,827 $76,950,000 $1,050,000 $76,950,000 $4,735,000 $25,265,000 203454
Hockey club $12,438,274 $77,100,000 $900,000 $77,100,000 $4,140,000 $25,860,000 203252
Hurricanes $2,411,808 $77,850,000 $150,000 $77,850,000 $4,085,000 $25,915,000 202949
Islanders $55,791,616 $77,250,000 $750,000 $77,250,000 $4,920,000 $25,080,000 212950
Jets $211,134,435 $77,250,000 $750,000 $77,250,000 $5,890,000 $24,110,000 203050
Kings $40,089,967 $77,300,000 $700,000 $77,300,000 $2,500,000 $27,500,000 213051
Kraken $4,157,709 $77,500,000 $500,000 $77,500,000 $3,165,500 $26,834,500 202646
Lightning $7,185,606 $75,500,000 $2,500,000 $75,500,000 $2,165,000 $27,835,000 222446
MapleLeafs $12,009,571 $77,250,000 $750,000 $77,250,000 $3,500,000 $26,500,000 203454
Oilers $17,120,081 $77,700,000 $300,000 $77,700,000 $3,220,000 $26,780,000 202848
Panthers $121,150,700 $77,600,000 $400,000 $77,600,000 $5,070,000 $24,930,000 213051
Penguins $110,902,830 $77,500,000 $500,000 $77,500,000 $3,185,000 $26,815,000 203454
Predators ($9,303,294) $77,750,000 $250,000 $77,750,000 $6,480,100 $23,519,900 203050
Rangers ($14,316,064) $69,300,000 $8,700,000 $69,300,000 $7,810,000 $22,190,000 203656
RedWings ($2,863,691) $66,700,000 $11,300,000 $66,700,000 $3,680,000 $26,320,000 222850
Sabres ($6,015,338) $71,800,000 $6,200,000 $71,800,000 $3,620,000 $26,380,000 212950
Senators $3,879,125 $77,800,000 $200,000 $77,800,000 $9,090,000 $20,910,000 223355
Sharks $48,417,287 $76,840,000 $1,160,000 $76,840,000 $2,015,000 $27,985,000 212748
Stars $55,741,149 $76,850,000 $1,150,000 $76,850,000 $3,305,000 $26,695,000 202949
Wild $16,404,424 $77,890,000 $110,000 $77,890,000 $3,980,000 $26,020,000 203050