Essayer le nouveau site
Connexion

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $85 - 7 590 - 94,87%
Level 2: 6000 - $49 - 5 389 - 89,81%
Level 3: 3000 - $20 - 2 525 - 84,15%
Level 4: 5000 - $12 - 4 643 - 92,86%
Luxury : 1000 - $165 - 990 - 98,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 906 - 95,32%
Farm Level 2: 1000 - $16 - 932 - 93,16%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21 136 - 91,89%
Average Income per Game$1,697,317
Year to Date Revenue$6,789,268
Farm
Home Games Left36
Average Attendance - %2 838 - 94,60%
Average Income per Game$115,947
Year to Date Revenue$579,735

Expense

Pro Players Total Salaries$77,490,000
Farm Players Total Salaries$3,615,000
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,113,670
Farm Year To Date Expenses$340,566
Pro Salary Cap To Date$7,104,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,800,729
Farm Estimated Season Revenue$4,174,092
Pro Remaining Season Days168
Pro Expenses Per Days$419,405
Pro Estimated Expenses$70,460,040
Farm Remaining Season Days168
Farm Expenses Per Days$20,081
Farm Estimated Expenses$3,373,608
Estimated Season Expenses$73,833,648
Season Salary Cap$77,490,000
Estimate Under Maximum Salary Cap of $78,000,000$510,000
Estimate Over Minimum Salary Cap of $0 $77,490,000
Current Bank Account$44,011,540
Projected Bank Account$37,152,713

Pro Players Salaries

Steven Stamkos $10,640,000 (5)
Tyson Barrie $7,500,000 (1)
Viktor Arvidsson $7,000,000 (2)
Joonas Korpisalo $6,750,000 (3)
Teuvo Teravainen $6,000,000 (1)
Travis Konecny $5,500,000 (1)
Ethan Bear $5,000,000 (2)
Oliver Bjorkstrand $4,500,000 (1)
Jonas Siegenthaler $4,500,000 (1)
Pavel Zacha $4,500,000 (2)
Dylan Strome $4,000,000 (1)
Erik Brannstrom $2,500,000 (1)
Michael Carcone $1,700,000 (1)
Oskar Sundqvist $1,300,000 (1)
Gerald Mayhew $1,300,000 (1)
Tim Wahlgren $1,200,000 (3)
Connor Ingram $900,000 (2)
Gustav Lindstrom $900,000 (1)
Bobby Brink $900,000 (3)
Brenden Dillon $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,490,000
Year 17 : $36,890,000
Year 18 : $19,490,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $36,600,000
Year 18 : $19,200,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $77,490,000
Year 17 : $36,890,000
Year 18 : $19,490,000
Year 19 : $10,640,000

Farm Players Salaries

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)
Andrei Svetlakov $150,000 (3)
Adam Clendening $150,000 (3)
Ian McCoshen $130,000 (1)
Alexander Burmistrov $130,000 (1)
Griffin Reinhart $130,000 (1)
Andreas Soderberg $130,000 (2)
Magnus Paajarvi $120,000 (2)
Kalle Kossila $120,000 (3)
Shane Prince $115,000 (1)
Adam Samuelsson $100,000 (3)
Ian Mitchell $90,000 (2)
Brandon Tanev $90,000 (1)
Mikael Pyyhtia $90,000 (1)
Cal O'Reilly $80,000 (1)
Benjamin Baumgartner $75,000 (3)
Kirill Ustimenko $75,000 (2)
Lucas Edmonds $75,000 (2)
Servac Petrovsky $75,000 (3)
Ruslan Gazizov $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)
Kyle Beach $70,000 (1)
Tobias Eder $70,000 (1)
Niklas Lundstrom $65,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $3,615,000
Year 17 : $2,090,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,615,000
Year 17 : $2,090,000
Year 18 : $1,080,000
Year 19 : $0

BlackHawks

BlackHawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 267 - 90,83%
Level 2: 6000 - $50 - 5 622 - 93,70%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 851 - 85,05%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 943 - 97,13%
Farm Level 2: 1000 - $11 - 975 - 97,48%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 740 - 94,00%
Average Income per Game$1,649,698
Year to Date Revenue$6,598,793
Farm
Home Games Left37
Average Attendance - %2 917 - 97,24%
Average Income per Game$97,017
Year to Date Revenue$388,069

Expense

Pro Players Total Salaries$78,150,000
Farm Players Total Salaries$3,890,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,902,700
Farm Year To Date Expenses$369,382
Pro Salary Cap To Date$6,856,755
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,038,835
Farm Estimated Season Revenue$3,589,638
Pro Remaining Season Days168
Pro Expenses Per Days$425,135
Pro Estimated Expenses$71,422,680
Farm Remaining Season Days168
Farm Expenses Per Days$21,568
Farm Estimated Expenses$3,623,424
Estimated Season Expenses$75,046,104
Season Salary Cap$78,150,000
Estimate Under Maximum Salary Cap of $78,000,000-$150,000
Estimate Over Minimum Salary Cap of $0 $78,150,000
Current Bank Account$17,940,195
Projected Bank Account$7,522,564

Pro Players Salaries

Evgeny Kuznetsov $8,500,000 (4)
Sean Bergenheim $7,500,000 (2)
Yanni Gourde $7,000,000 (1)
Rasmus Ristolainen $7,000,000 (5)
Dougie Hamilton $6,750,000 (3)
Tristan Jarry $6,000,000 (3)
Michael Matheson $6,000,000 (3)
Mats Zuccarello (1 Way Contract) $5,000,000 (3)
Robert Hagg $5,000,000 (2)
Kevin Fiala $4,500,000 (1)
Cedric Paquette $3,500,000 (1)
Nick Paul $2,500,000 (1)
Derek Grant (1 Way Contract) $1,700,000 (2)
Ilya Samsonov $900,000 (1)
Sean Durzi $900,000 (1)
Kevin Bahl $900,000 (3)
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 Players21
Salary Commitment
Year 16 : $78,150,000
Year 17 : $57,050,000
Year 18 : $40,150,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $77,150,000
Year 17 : $56,050,000
Year 18 : $39,150,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,150,000
Year 17 : $57,050,000
Year 18 : $40,150,000
Year 19 : $15,500,000

Farm Players Salaries

Michael Hutchinson $250,000 (3)
Chris Bigras $200,000 (3)
Connor Brown $200,000 (1)
Reese Johnson $200,000 (1)
Chris Tierney $200,000 (1)
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 $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)
Nikolai Glukhov $90,000 (1)
Ryker Evans $90,000 (1)
Antti Suomela $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 Players31
Salary Commitment
Year 16 : $3,890,000
Year 17 : $1,275,000
Year 18 : $450,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,890,000
Year 17 : $1,275,000
Year 18 : $450,000
Year 19 : $0

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $70 - 7 628 - 95,35%
Level 2: 6000 - $40 - 5 752 - 95,87%
Level 3: 3000 - $20 - 2 796 - 93,21%
Level 4: 5000 - $15 - 4 494 - 89,88%
Luxury : 1500 - $90 - 1 189 - 79,28%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $40 - 1 406 - 70,29%
Farm Level 2: 1000 - $20 - 635 - 63,50%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21 860 - 93,02%
Average Income per Game$1,431,967
Year to Date Revenue$5,727,867
Farm
Home Games Left37
Average Attendance - %2 041 - 68,03%
Average Income per Game$102,706
Year to Date Revenue$410,823

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$4,132,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,213,508
Farm Year To Date Expenses$388,926
Pro Salary Cap To Date$7,167,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,982,770
Farm Estimated Season Revenue$3,800,113
Pro Remaining Season Days168
Pro Expenses Per Days$424,324
Pro Estimated Expenses$71,286,432
Farm Remaining Season Days168
Farm Expenses Per Days$22,878
Farm Estimated Expenses$3,843,504
Estimated Season Expenses$75,129,936
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000$0
Estimate Over Minimum Salary Cap of $0 $78,000,000
Current Bank Account$7,894,309
Projected Bank Account($10,452,744)

Pro Players Salaries

Nathan MacKinnon $10,500,000 (4)
Carey Price $9,250,000 (1)
David Pastrnak $8,000,000 (1)
Kirill Kaprizov $7,900,000 (2)
Cale Makar $6,650,000 (1)
Joel Eriksson Ek $6,000,000 (1)
Noah Hanifin $5,400,000 (2)
Jack Roslovic $4,500,000 (1)
Chandler Stephenson $4,500,000 (2)
Blake Coleman $4,000,000 (2)
Thomas Novak $2,500,000 (1)
Travis Boyd $1,800,000 (1)
Thomas Harley $900,000 (3)
Timothy Liljegren $900,000 (1)
David Desharnais $900,000 (1)
Cam Fowler $900,000 (1)
Juuso Valimaki $900,000 (2)
Philipp Grubauer $900,000 (1)
Daniel Carr $800,000 (1)
Jordan Szwarz $800,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $34,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $32,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $34,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries

Sergey Tolchinsky $200,000 (2)
Sam Lafferty $200,000 (2)
Dominic Toninato $172,500 (2)
Lukas Sedlak $170,000 (2)
Tomas Nosek $170,000 (2)
Vyacheslav Leshchenko $170,000 (2)
Steven Lorentz $170,000 (1)
Sebastian Aho (DEF) $170,000 (1)
Jacob Peterson $170,000 (1)
Malcolm Subban $160,000 (1)
Victor Antipin $150,000 (3)
Phillip Digiuseppe $130,000 (2)
Linden Vey $125,000 (2)
Tyler Cuma $125,000 (1)
Matt Bartkowski $125,000 (1)
Seth Griffith $110,000 (2)
Michal Repik $110,000 (2)
Teemu Pulkkinen $110,000 (2)
Dan Sexton $110,000 (2)
Andrew Desjardins $110,000 (2)
Jaroslav Janus $105,000 (2)
Danick Paquette $100,000 (2)
Alexis Binner $100,000 (2)
Mark Katic $100,000 (2)
Jack Mcbain $90,000 (2)
Joseph Veleno $90,000 (2)
Kaedan Korczak $90,000 (3)
Sam Malinski $90,000 (1)
Jordan Schroeder $90,000 (1)
Victor Mete $90,000 (1)
Kevin Gravel $80,000 (1)
Nico Gross $75,000 (3)
Brent Moran $75,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $4,132,500
Year 17 : $2,787,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,132,500
Year 17 : $2,787,500
Year 18 : $315,000
Year 19 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $90 - 6 897 - 86,22%
Level 2: 6000 - $60 - 4 339 - 72,31%
Level 3: 3000 - $40 - 1 654 - 55,12%
Level 4: 4000 - $30 - 2 753 - 68,82%
Luxury : 1500 - $170 - 870 - 57,98%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $40 - 1 372 - 68,58%
Farm Level 2: 1000 - $25 - 521 - 52,05%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16 512 - 73,39%
Average Income per Game$1,695,827
Year to Date Revenue$6,783,307
Farm
Home Games Left37
Average Attendance - %1 892 - 63,07%
Average Income per Game$101,130
Year to Date Revenue$404,520

Expense

Pro Players Total Salaries$69,790,000
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$6,861,510
Farm Year To Date Expenses$455,644
Pro Salary Cap To Date$6,815,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,745,590
Farm Estimated Season Revenue$3,741,810
Pro Remaining Season Days168
Pro Expenses Per Days$379,946
Pro Estimated Expenses$63,830,928
Farm Remaining Season Days168
Farm Expenses Per Days$26,054
Farm Estimated Expenses$4,377,072
Estimated Season Expenses$68,208,000
Season Salary Cap$69,790,000
Estimate Under Maximum Salary Cap of $78,000,000$8,210,000
Estimate Over Minimum Salary Cap of $0 $69,790,000
Current Bank Account$57,773,105
Projected Bank Account$56,052,505

Pro Players Salaries

Evander Kane $8,500,000 (5)
Sergei Bobrovsky $7,000,000 (1)
Kyle Turris $7,000,000 (2)
Ryan Strome (Out of Payroll) $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)
Matt Puempel $1,375,000 (3)
Alex Iafallo $900,000 (1)
Logan Stanley $900,000 (1)
Jake Bean $900,000 (1)
Juuso Parssinen $900,000 (1)
Sean Kuraly $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $76,790,000
Year 17 : $50,915,000
Year 18 : $18,640,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $73,290,000
Year 17 : $47,415,000
Year 18 : $15,140,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,790,000
Year 17 : $50,915,000
Year 18 : $18,640,000
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 $137,500 (2)
Miikka Salomaki $137,500 (2)
Carter Rowney $132,500 (2)
Peter Holland $130,000 (3)
Luke Adam $130,000 (1)
Marcus Sorensen $130,000 (3)
Lucas Lessio $115,000 (2)
Sergey Kalinin $115,000 (3)
Jakub Jerabek $115,000 (2)
Tyler Wotherspoon $110,000 (2)
Mark Borowiecki $110,000 (2)
Daniel Audette $110,000 (1)
Brayden Pachal $90,000 (3)
Jack Rathbone $90,000 (2)
Benoit-Olivier Groulx $90,000 (3)
Kole Lind $75,000 (2)
Grigori Denisenko $75,000 (3)
Edwin Minney $50,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $4,720,000
Year 17 : $3,805,000
Year 18 : $2,070,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,720,000
Year 17 : $3,805,000
Year 18 : $2,070,000
Year 19 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 6 376 - 79,70%
Level 2: 6000 - $57 - 5 390 - 89,83%
Level 3: 3000 - $26 - 2 422 - 80,73%
Level 4: 5000 - $21 - 4 305 - 86,10%
Luxury : 1500 - $133 - 1 057 - 70,43%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 427 - 71,33%
Farm Level 2: 1000 - $17 - 788 - 78,75%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 549 - 83,19%
Average Income per Game$1,710,265
Year to Date Revenue$6,841,061
Farm
Home Games Left37
Average Attendance - %2 214 - 73,80%
Average Income per Game$100,716
Year to Date Revenue$402,864

Expense

Pro Players Total Salaries$74,050,000
Farm Players Total Salaries$2,235,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,815,406
Farm Year To Date Expenses$230,142
Pro Salary Cap To Date$6,769,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,279,814
Farm Estimated Season Revenue$3,726,492
Pro Remaining Season Days168
Pro Expenses Per Days$402,973
Pro Estimated Expenses$67,699,464
Farm Remaining Season Days168
Farm Expenses Per Days$12,622
Farm Estimated Expenses$2,120,496
Estimated Season Expenses$69,819,960
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$8,494,795
Projected Bank Account$5,681,141

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

Casey DeSmith (Out of Payroll) $180,000 (1)
Patrick Russell $120,000 (1)
Peter Cehlarik $110,000 (1)
Matt Donovan $100,000 (1)
Mikael Wikstrand $100,000 (1)
Nicolas Kerdiles $100,000 (1)
Shawn Lalonde $100,000 (1)
Joachim Nermark $100,000 (1)
Austen Brassard $90,000 (1)
Luke Philp $90,000 (1)
Keaton Ellerby $90,000 (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)
Frederic Allard $75,000 (2)
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 : $2,415,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,295,001
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 766 - 97,07%
Level 2: 6000 - $55 - 5 475 - 91,25%
Level 3: 3000 - $35 - 1 830 - 60,99%
Level 4: 5000 - $15 - 4 621 - 92,43%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $15 - 2 000 - 100,00%
Farm Level 2: 1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 692 - 89,96%
Average Income per Game$1,608,352
Year to Date Revenue$6,433,409
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$58,110
Year to Date Revenue$232,440

Expense

Pro Players Total Salaries$77,250,000
Farm Players Total Salaries$3,415,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,158,919
Farm Year To Date Expenses$321,082
Pro Salary Cap To Date$7,112,978
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,509,033
Farm Estimated Season Revenue$2,150,070
Pro Remaining Season Days168
Pro Expenses Per Days$420,270
Pro Estimated Expenses$70,605,360
Farm Remaining Season Days168
Farm Expenses Per Days$19,000
Farm Estimated Expenses$3,192,000
Estimated Season Expenses$73,797,360
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$35,716,221
Projected Bank Account$23,577,964

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 $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)
Albin Grewe $750,000 (2)
Brad Morrison $700,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $51,500,000
Year 18 : $21,550,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $48,150,000
Year 18 : $20,550,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $51,500,000
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)
David Musil $100,000 (1)
Taylor Beck $100,000 (1)
Ethan Werek $100,000 (1)
Jordan Harris $90,000 (2)
Simon Fernholm $90,000 (1)
Kyle Capobianco $90,000 (1)
Brandon Whitney $90,000 (1)
Alexander Alexeyev $90,000 (3)
Morgan Barron $90,000 (2)
Philipp Kurashev $90,000 (1)
Oliver Okuliar $90,000 (2)
Reilly Walsh $75,000 (2)
Dmitry Zavgorodniy $75,000 (1)
Roby Jarventie $75,000 (3)
Aapeli Rasanen $75,000 (1)
Francesco Lapenna $75,000 (1)
Dylan Sadowy $70,000 (1)
Robin Kovacs $60,000 (1)
Total Farm Players32
Salary Commitment
Year 16 : $3,415,000
Year 17 : $1,110,000
Year 18 : $165,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,415,000
Year 17 : $1,110,000
Year 18 : $165,000
Year 19 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $100 - 5 605 - 80,07%
Level 2: 5000 - $60 - 4 357 - 87,15%
Level 3: 2000 - $35 - 1 919 - 95,95%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $200 - 694 - 69,43%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 570 - 78,51%
Farm Level 2: 1000 - $15 - 988 - 98,83%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16 576 - 87,24%
Average Income per Game$1,595,448
Year to Date Revenue$6,381,792
Farm
Home Games Left37
Average Attendance - %2 559 - 85,28%
Average Income per Game$103,976
Year to Date Revenue$415,904

Expense

Pro Players Total Salaries$73,500,000
Farm Players Total Salaries$3,030,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,842,432
Farm Year To Date Expenses$283,380
Pro Salary Cap To Date$6,796,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,031,576
Farm Estimated Season Revenue$3,847,112
Pro Remaining Season Days168
Pro Expenses Per Days$400,000
Pro Estimated Expenses$67,200,000
Farm Remaining Season Days168
Farm Expenses Per Days$16,919
Farm Estimated Expenses$2,842,392
Estimated Season Expenses$70,042,392
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$45,641,090
Projected Bank Account$38,477,386

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 $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 - $80 - 7 293 - 91,16%
Level 2: 5000 - $60 - 4 799 - 95,97%
Level 3: 2000 - $30 - 1 967 - 98,34%
Level 4: 4000 - $20 - 3 738 - 93,44%
Luxury : 1000 - $160 - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 379 - 68,93%
Farm Level 2: 1000 - $15 - 963 - 96,33%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 796 - 93,98%
Average Income per Game$1,545,990
Year to Date Revenue$6,183,958
Farm
Home Games Left37
Average Attendance - %2 342 - 78,06%
Average Income per Game$103,687
Year to Date Revenue$414,749

Expense

Pro Players Total Salaries$76,350,000
Farm Players Total Salaries$3,425,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,061,885
Farm Year To Date Expenses$323,918
Pro Salary Cap To Date$7,015,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,201,612
Farm Estimated Season Revenue$3,836,428
Pro Remaining Season Days168
Pro Expenses Per Days$415,405
Pro Estimated Expenses$69,788,040
Farm Remaining Season Days168
Farm Expenses Per Days$19,054
Farm Estimated Expenses$3,201,072
Estimated Season Expenses$72,989,112
Season Salary Cap$76,350,000
Estimate Under Maximum Salary Cap of $78,000,000$1,650,000
Estimate Over Minimum Salary Cap of $0 $76,350,000
Current Bank Account($1,052,143)
Projected Bank Account($13,003,215)

Pro Players Salaries

Jordan Staal $8,000,000 (3)
Jonathan Quick $7,000,000 (1)
Max Domi $6,500,000 (4)
Anders Lee $6,000,000 (4)
David Savard $6,000,000 (3)
Anthony Beauvillier $5,500,000 (1)
Brady Skjei $5,000,000 (3)
Ondrej Palat $5,000,000 (1)
Danton Heinen $5,000,000 (2)
Philippe Myers $4,000,000 (2)
Seth Jones $3,500,000 (1)
Gabriel Carlsson $3,000,000 (2)
Jordan Martinook $3,000,000 (1)
Dominik Kubalik $2,500,000 (1)
Sam Bennett $2,000,000 (1)
Cody Glass $900,000 (2)
Braden Schneider $900,000 (2)
Kyle Palmieri $900,000 (1)
Anton Lundell $900,000 (1)
Jakub Skarek $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $76,350,000
Year 17 : $46,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $74,100,000
Year 17 : $44,050,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,350,000
Year 17 : $46,050,000
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)
Nathan Beaulieu $170,000 (2)
Connor Carrick $170,000 (2)
Hunter Shinkaruk $150,000 (1)
Charles Hudon $150,000 (2)
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)
Walker Duehr $90,000 (1)
Robin Figren $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)
Ty Lewis $75,000 (1)
Joni Ikonen $75,000 (2)
Vladislav Kamenev $75,000 (1)
Filip Hallander $75,000 (3)
Total Farm Players30
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $83 - 7 742 - 96,77%
Level 2: 5000 - $58 - 4 747 - 94,95%
Level 3: 2000 - $37 - 1 829 - 91,46%
Level 4: 4000 - $22 - 3 877 - 96,92%
Luxury : 1000 - $166 - 855 - 85,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $27 - 1 868 - 93,39%
Farm Level 2: 1000 - $13 - 935 - 93,48%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 050 - 95,25%
Average Income per Game$1,750,474
Year to Date Revenue$7,001,896
Farm
Home Games Left37
Average Attendance - %2 803 - 93,42%
Average Income per Game$95,938
Year to Date Revenue$383,751

Expense

Pro Players Total Salaries$77,550,000
Farm Players Total Salaries$3,540,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,138,380
Farm Year To Date Expenses$338,272
Pro Salary Cap To Date$7,092,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,767,538
Farm Estimated Season Revenue$3,549,697
Pro Remaining Season Days168
Pro Expenses Per Days$421,892
Pro Estimated Expenses$70,877,856
Farm Remaining Season Days168
Farm Expenses Per Days$19,676
Farm Estimated Expenses$3,305,568
Estimated Season Expenses$74,183,424
Season Salary Cap$77,550,000
Estimate Under Maximum Salary Cap of $78,000,000$450,000
Estimate Over Minimum Salary Cap of $0 $77,550,000
Current Bank Account$15,131,099
Projected Bank Account$9,264,910

Pro Players Salaries

Elias Lindholm $8,000,000 (5)
Neal Pionk $6,500,000 (4)
Oliver Ekman Larsson $6,500,000 (2)
Nikolaj Ehlers $6,500,000 (1)
Petr Mrazek $6,250,000 (1)
Alexander Wennberg $6,000,000 (4)
Zachary Hyman $5,500,000 (3)
Alex Killorn $5,000,000 (1)
Bryan Rust $4,500,000 (1)
Haydn Fleury $4,000,000 (1)
Josh Anderson $3,500,000 (2)
Artem Zub $3,500,000 (1)
Mathieu Joseph $3,000,000 (1)
Chase de Leo $2,000,000 (1)
Gustav Olofsson $2,000,000 (2)
Jacob De La Rose $1,300,000 (1)
Nico Sturm $900,000 (2)
Myles Bell $900,000 (2)
Connor Murphy $900,000 (1)
Oscar Dansk $800,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,550,000
Year 17 : $39,800,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $77,300,000
Year 17 : $39,550,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,550,000
Year 17 : $39,800,000
Year 18 : $26,000,000
Year 19 : $20,500,000

Farm Players Salaries

Ben Harpur $180,000 (1)
Matthew Nieto $180,000 (1)
Daniil Miromanov $170,000 (1)
Julius Honka $170,000 (1)
Colin White $170,000 (2)
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)
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)
Jordon Southorn $100,000 (2)
Michael Kesselring $90,000 (3)
Jansen Harkins $90,000 (2)
Brendan Harms $90,000 (1)
Spencer Stastney $90,000 (1)
Riley Tufte $90,000 (1)
Christian Folin $90,000 (2)
Gaetan Haas $90,000 (2)
Tobias Geisser $80,000 (2)
Parker Wotherspoon $75,000 (1)
Albin Eriksson $75,000 (3)
Gabriel Gagne $75,000 (1)
Gabriel Fortier $75,000 (3)
Ilya Konovalov $75,000 (3)
German Rubtsov $75,000 (2)
Patrick Giles (Out of Payroll) $75,000 (3)
Total Farm Players32
Salary Commitment
Year 16 : $3,615,000
Year 17 : $1,775,000
Year 18 : $630,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,605,000
Year 17 : $1,765,000
Year 18 : $630,000
Year 19 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 476 - 93,45%
Level 2: 5000 - $55 - 4 974 - 99,48%
Level 3: 2000 - $45 - 1 532 - 76,61%
Level 4: 4000 - $30 - 2 723 - 68,06%
Luxury : 1000 - $150 - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 641 - 82,04%
Farm Level 2: 1000 - $15 - 995 - 99,48%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 705 - 88,52%
Average Income per Game$1,688,058
Year to Date Revenue$6,752,231
Farm
Home Games Left37
Average Attendance - %2 636 - 87,85%
Average Income per Game$107,798
Year to Date Revenue$431,192

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$3,030,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,213,508
Farm Year To Date Expenses$286,001
Pro Salary Cap To Date$7,167,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,458,137
Farm Estimated Season Revenue$3,988,526
Pro Remaining Season Days168
Pro Expenses Per Days$424,324
Pro Estimated Expenses$71,286,432
Farm Remaining Season Days168
Farm Expenses Per Days$16,919
Farm Estimated Expenses$2,842,392
Estimated Season Expenses$74,128,824
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000$0
Estimate Over Minimum Salary Cap of $0 $78,000,000
Current Bank Account$24,182,126
Projected Bank Account$16,499,965

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)
Scott Kosmachuk $900,000 (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)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $52,200,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $75,950,000
Year 17 : $49,700,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $52,200,000
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)
Pierre-Olivier Joseph $90,000 (3)
Paul Cotter $90,000 (1)
Niklas Hansson $90,000 (1)
Eddie Lack $90,000 (1)
Jordan Weal $90,000 (3)
Alexandre Picard $90,000 (2)
Andrej Sustr $90,000 (1)
Matt Murphy $80,000 (1)
Taylor Cammarata $80,000 (1)
Dryden Hunt $80,000 (3)
Brandon Hickey $80,000 (1)
Cameron Morrison $75,000 (2)
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 : $3,030,000
Year 17 : $1,230,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,100,000
Year 17 : $1,230,000
Year 18 : $605,000
Year 19 : $0

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $90 - 6 952 - 99,32%
Level 2: 5000 - $65 - 4 008 - 80,16%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 960 - 99,01%
Luxury : 1000 - $175 - 833 - 83,25%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 649 - 82,44%
Farm Level 2: 1000 - $15 - 960 - 96,03%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 753 - 93,44%
Average Income per Game$1,686,382
Year to Date Revenue$6,745,529
Farm
Home Games Left37
Average Attendance - %2 609 - 86,97%
Average Income per Game$107,444
Year to Date Revenue$429,775

Expense

Pro Players Total Salaries$79,350,000
Farm Players Total Salaries$3,255,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,912,703
Farm Year To Date Expenses$313,054
Pro Salary Cap To Date$6,866,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,396,143
Farm Estimated Season Revenue$3,975,419
Pro Remaining Season Days168
Pro Expenses Per Days$431,622
Pro Estimated Expenses$72,512,496
Farm Remaining Season Days168
Farm Expenses Per Days$18,135
Farm Estimated Expenses$3,046,680
Estimated Season Expenses$75,559,176
Season Salary Cap$79,350,000
Estimate Under Maximum Salary Cap of $78,000,000-$1,350,000
Estimate Over Minimum Salary Cap of $0 $79,350,000
Current Bank Account$16,736,763
Projected Bank Account$7,549,149

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)
Ryan Pulock $6,750,000 (5)
Joshua Morrissey $6,750,000 (4)
Linus Ullmark $5,850,000 (2)
Erik Gustafsson $4,500,000 (4)
Nicolas Roy $3,000,000 (1)
Jakob Silfverberg $2,500,000 (1)
Tyler Motte $2,500,000 (1)
Colton Sissons $2,000,000 (1)
Brad Malone $1,700,000 (1)
Zack Kassian $1,500,000 (1)
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 Players21
Salary Commitment
Year 16 : $79,350,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $75,150,000
Year 17 : $47,950,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $79,350,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries

Kevin Rooney $200,000 (3)
Jordan Oesterle $200,000 (3)
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 $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 Players31
Salary Commitment
Year 16 : $3,255,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,255,000
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 - 5 809 - 72,61%
Level 2: 6000 - $66 - 4 109 - 68,48%
Level 3: 3000 - $39 - 1 698 - 56,61%
Level 4: 4000 - $27 - 3 043 - 76,06%
Luxury : 1000 - $186 - 828 - 82,83%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 574 - 78,71%
Farm Level 2: 1000 - $17 - 777 - 77,65%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15 486 - 70,39%
Average Income per Game$1,628,944
Year to Date Revenue$6,515,775
Farm
Home Games Left37
Average Attendance - %2 351 - 78,36%
Average Income per Game$104,112
Year to Date Revenue$416,446

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$3,805,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,130,803
Farm Year To Date Expenses$358,836
Pro Salary Cap To Date$7,084,869
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,270,919
Farm Estimated Season Revenue$3,852,126
Pro Remaining Season Days168
Pro Expenses Per Days$419,459
Pro Estimated Expenses$70,469,112
Farm Remaining Season Days168
Farm Expenses Per Days$21,108
Farm Estimated Expenses$3,546,144
Estimated Season Expenses$74,015,256
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$40,086,664
Projected Bank Account$30,194,453

Pro Players Salaries

Tyler Seguin $9,500,000 (2)
Shea Weber $8,500,000 (1)
Mikael Granlund $7,000,000 (1)
Jean Gabriel Pageau $6,500,000 (3)
Marc Staal $6,000,000 (1)
Troy Terry $5,000,000 (2)
Jake DeBrusk $4,500,000 (2)
Kaapo Kahkonen $4,000,000 (1)
Ryan Hartman $4,000,000 (2)
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)
Josh Manson $900,000 (1)
Arber Xhekaj $900,000 (1)
Frank Vatrano $900,000 (1)
Kirill Marchenko $900,000 (2)
Otto Makinen $750,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,250,000
Year 17 : $31,400,000
Year 18 : $5,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0

Farm Players Salaries

Markus Nutivaara $350,000 (1)
Carl Grundstrom $200,000 (2)
Calvin Petersen $200,000 (3)
Alan Quine $200,000 (1)
Rasmus Asplund $200,000 (2)
Adam Gaudette $180,000 (1)
Ryan Macinnis $180,000 (2)
Joe Morrow $165,000 (2)
Austin Strand $130,000 (2)
Oliver Kylington $130,000 (2)
Samuel Morin $130,000 (2)
Jake Walman $110,000 (1)
Yannick Veilleux $100,000 (2)
Liam O'Brien $100,000 (1)
Julian Melchiori $100,000 (2)
Jeffrey Viel $90,000 (1)
Alex Belzile $90,000 (2)
Andrew Welinski $90,000 (1)
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 Players32
Salary Commitment
Year 16 : $3,805,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,805,000
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 - 7 556 - 94,45%
Level 2: 5000 - $55 - 5 000 - 100,00%
Level 3: 2000 - $33 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 973 - 99,32%
Luxury : 1000 - $185 - 787 - 78,73%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,43%
Farm Level 2: 1000 - $15 - 959 - 95,87%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 316 - 96,58%
Average Income per Game$1,761,234
Year to Date Revenue$7,044,934
Farm
Home Games Left38
Average Attendance - %2 547 - 84,91%
Average Income per Game$104,275
Year to Date Revenue$312,825

Expense

Pro Players Total Salaries$74,800,000
Farm Players Total Salaries$2,155,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,802,163
Farm Year To Date Expenses$214,943
Pro Salary Cap To Date$6,756,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,165,640
Farm Estimated Season Revenue$3,962,450
Pro Remaining Season Days168
Pro Expenses Per Days$407,027
Pro Estimated Expenses$68,380,536
Farm Remaining Season Days168
Farm Expenses Per Days$12,189
Farm Estimated Expenses$2,047,752
Estimated Season Expenses$70,428,288
Season Salary Cap$74,800,000
Estimate Under Maximum Salary Cap of $78,000,000$3,200,000
Estimate Over Minimum Salary Cap of $0 $74,800,000
Current Bank Account$28,077,523
Projected Bank Account$26,777,325

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)
Josh Brown $2,000,000 (1)
Brendan Perlini $1,700,000 (1)
Marc McLaughlin (Out of Payroll) $1,500,000 (2)
Zachary Senyshyn $1,200,000 (3)
Gabriel Vilardi $900,000 (2)
Filip Gustavsson $900,000 (2)
Trevor Zegras $900,000 (1)
Mike Reilly $900,000 (1)
Nic Dowd $900,000 (1)
K'andre Miller $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $76,300,000
Year 17 : $38,250,000
Year 18 : $23,700,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $75,700,000
Year 17 : $38,500,000
Year 18 : $24,200,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,300,000
Year 17 : $38,250,000
Year 18 : $23,700,000
Year 19 : $7,500,000

Farm Players Salaries

Jakub Zboril $200,000 (2)
Jordan Schmaltz (Out of Payroll) $170,000 (1)
Rob O'Gara $130,000 (1)
Kiefer Sherwood $120,000 (2)
Martin Jones $100,000 (1)
Filip Chlapik $100,000 (3)
Erik Karlsson (foward) $100,000 (1)
Peter Regin $100,000 (1)
Marek Tvrdon $100,000 (1)
Marek Langhamer $90,000 (2)
Mitchell Chaffee (Out of Payroll) $90,000 (1)
Justin Kea $90,000 (2)
Alexey Toropchenko $90,000 (1)
Jesper Boqvist $90,000 (1)
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 $75,000 (2)
Filip Westerlund $75,000 (2)
Pascal Laberge $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 Players26
Salary Commitment
Year 16 : $2,415,000
Year 17 : $1,150,000
Year 18 : $170,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,415,000
Year 17 : $1,150,000
Year 18 : $170,000
Year 19 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $90 - 7 864 - 98,30%
Level 2: 6000 - $60 - 4 361 - 72,68%
Level 3: 3000 - $32 - 2 459 - 81,98%
Level 4: 4000 - $25 - 2 993 - 74,83%
Luxury : 1000 - $188 - 779 - 77,90%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 220 - 61,00%
Farm Level 2: 1000 - $25 - 513 - 51,25%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 456 - 83,89%
Average Income per Game$1,827,902
Year to Date Revenue$7,311,609
Farm
Home Games Left37
Average Attendance - %1 733 - 57,75%
Average Income per Game$100,892
Year to Date Revenue$403,567

Expense

Pro Players Total Salaries$77,950,000
Farm Players Total Salaries$3,870,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,123,782
Farm Year To Date Expenses$386,671
Pro Salary Cap To Date$7,077,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,632,383
Farm Estimated Season Revenue$3,732,995
Pro Remaining Season Days168
Pro Expenses Per Days$424,054
Pro Estimated Expenses$71,241,072
Farm Remaining Season Days168
Farm Expenses Per Days$21,459
Farm Estimated Expenses$3,605,112
Estimated Season Expenses$74,846,184
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$10,483,377
Projected Bank Account$7,002,571

Pro Players Salaries

Corey Perry $9,500,000 (2)
John Tavares $9,500,000 (3)
Alexander Ovechkin $9,000,000 (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)
Beck Malenstyn $1,500,000 (2)
Damon Severson $900,000 (1)
Matthew Poitras $900,000 (3)
Tyson Jost $900,000 (1)
Urho Vaakanainen $900,000 (2)
James Hamblin $900,000 (1)
Jakub Lauko $900,000 (3)
Karel Vejmelka $900,000 (1)
Akil Thomas $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $77,950,000
Year 17 : $62,600,000
Year 18 : $23,800,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,950,000
Year 17 : $62,100,000
Year 18 : $23,300,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,950,000
Year 17 : $62,600,000
Year 18 : $23,800,000
Year 19 : $11,750,000

Farm Players Salaries

Pierre Engvall $200,000 (1)
Mark Kastelic $200,000 (2)
Matt Tennyson $185,000 (2)
Steven Santini $180,000 (1)
Dennis Cholowski (Out of Payroll) $180,000 (1)
Julien Pelletier $180,000 (1)
Joona Luoto $180,000 (1)
Jake Virtanen $180,000 (1)
Jesse Blacker $175,000 (2)
Juuso Riikola $170,000 (1)
Connor Clifton $170,000 (2)
William Carrier $150,000 (1)
Axel Jonsson Fjällby (Out of Payroll) $150,000 (2)
Yury Alexandrov $145,000 (2)
Nicolas Shore $145,000 (2)
Jakob Forsbacka Karlsson $130,000 (2)
Oskar Steen $120,000 (3)
Jon Gillies $100,000 (1)
Jake Leschyshyn $90,000 (2)
Cam Dineen $90,000 (1)
John Beecher $90,000 (3)
Adam Brooks $90,000 (2)
Casey Fitzgerald $90,000 (3)
Benjamin Conz $90,000 (2)
Kasper Puutio $75,000 (3)
Pavel Gogolev $75,000 (3)
Samuel Fagemo $75,000 (3)
Alex Schoenborn $75,000 (1)
Pavel Shen $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 : $4,200,000
Year 17 : $2,315,000
Year 18 : $670,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,215,000
Year 17 : $2,330,000
Year 18 : $670,000
Year 19 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 752 - 96,90%
Level 2: 6000 - $45 - 5 840 - 97,34%
Level 3: 3000 - $30 - 2 467 - 82,23%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $180 - 817 - 81,70%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 564 - 78,18%
Farm Level 2: 1000 - $15 - 962 - 96,18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 876 - 94,89%
Average Income per Game$1,760,792
Year to Date Revenue$7,043,169
Farm
Home Games Left37
Average Attendance - %2 525 - 84,18%
Average Income per Game$103,032
Year to Date Revenue$412,127

Expense

Pro Players Total Salaries$77,650,000
Farm Players Total Salaries$3,395,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,181,344
Farm Year To Date Expenses$316,568
Pro Salary Cap To Date$7,135,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,149,313
Farm Estimated Season Revenue$3,812,175
Pro Remaining Season Days168
Pro Expenses Per Days$422,432
Pro Estimated Expenses$70,968,576
Farm Remaining Season Days168
Farm Expenses Per Days$18,892
Farm Estimated Expenses$3,173,856
Estimated Season Expenses$74,142,432
Season Salary Cap$77,650,000
Estimate Under Maximum Salary Cap of $78,000,000$350,000
Estimate Over Minimum Salary Cap of $0 $77,650,000
Current Bank Account$6,000,437
Projected Bank Account$819,493

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)
Johan Larsson $1,500,000 (3)
Darcy Kuemper $900,000 (1)
Nick Perbix $900,000 (1)
William Eklund $900,000 (3)
Matthew Boldy $900,000 (2)
Connor Zary $900,000 (3)
Scott Laughton $900,000 (1)
Barrett Hayton $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,650,000
Year 17 : $47,550,000
Year 18 : $31,050,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $46,300,000
Year 18 : $29,800,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,650,000
Year 17 : $47,550,000
Year 18 : $31,050,000
Year 19 : $10,000,000

Farm Players Salaries

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)
Mattias Backman $150,000 (1)
Tobias Rieder $130,000 (2)
Martin Marincin $130,000 (1)
Chris Wagner $130,000 (2)
Andrew Agozzino $130,000 (1)
Ryan Carpenter $130,000 (1)
Nicolas Deslauriers $130,000 (2)
Ville Husso $120,000 (3)
Michael Pastujov $100,000 (3)
Michael Chaput $100,000 (1)
Curtis Mckenzie $100,000 (1)
Vyacheslav Osnovin $100,000 (1)
Patrice Cormier $95,000 (1)
William Knierim $90,000 (2)
Quentin Shore $90,000 (2)
Calle Andersson $90,000 (2)
Mike Morrison $80,000 (1)
Mirko Hoefflin $80,000 (1)
Dominik Masin $80,000 (1)
Steven Fogarty $80,000 (1)
Alexander Nylander $75,000 (1)
Brendan Warren $75,000 (1)
Brent Pedersen $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,395,000
Year 17 : $1,400,000
Year 18 : $220,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,375,000
Year 17 : $1,400,000
Year 18 : $220,000
Year 19 : $0

Islanders

Islanders is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 371 - 92,14%
Level 2: 6000 - $60 - 4 158 - 69,30%
Level 3: 3000 - $30 - 2 403 - 80,08%
Level 4: 5000 - $20 - 4 188 - 83,76%
Luxury : 1500 - $150 - 1 046 - 69,72%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 644 - 82,19%
Farm Level 2: 1000 - $15 - 960 - 95,98%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 166 - 81,56%
Average Income per Game$1,764,839
Year to Date Revenue$7,059,355
Farm
Home Games Left37
Average Attendance - %2 604 - 86,78%
Average Income per Game$107,172
Year to Date Revenue$428,687

Expense

Pro Players Total Salaries$78,570,000
Farm Players Total Salaries$2,765,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,126,428
Farm Year To Date Expenses$288,160
Pro Salary Cap To Date$7,080,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,299,034
Farm Estimated Season Revenue$3,965,355
Pro Remaining Season Days168
Pro Expenses Per Days$427,405
Pro Estimated Expenses$71,804,040
Farm Remaining Season Days168
Farm Expenses Per Days$15,486
Farm Estimated Expenses$2,601,648
Estimated Season Expenses$74,405,688
Season Salary Cap$78,570,000
Estimate Under Maximum Salary Cap of $78,000,000-$570,000
Estimate Over Minimum Salary Cap of $0 $78,570,000
Current Bank Account$54,383,078
Projected Bank Account$49,241,779

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)
Adrian Kempe $6,000,000 (2)
Mathew Barzal $6,000,000 (1)
Robin Lehner $5,500,000 (1)
Calvin de Haan $3,000,000 (1)
Joel Edmundson $3,000,000 (1)
Luke Glendening $1,800,000 (1)
Joel Hanley $1,320,000 (1)
Daniel Vladar $900,000 (2)
Cal Clutterbuck $900,000 (1)
Henri Jokiharju $900,000 (1)
Rasmus Dahlin $900,000 (2)
Dylan Cozens $900,000 (2)
Casey Mittelstadt $900,000 (2)
Barclay Goodrow $900,000 (1)
Ryan Mcleod $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $78,570,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,570,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,570,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries

Rem Pitlick $180,000 (1)
Mikhail Maltsev $170,000 (2)
Kerby Rychel (Out of Payroll) $150,000 (1)
Samuel Blais $150,000 (1)
Matt Moulson $125,000 (1)
Brett Connolly $125,000 (1)
Kevin Connauton $120,000 (2)
Nikita Nesterov $120,000 (1)
Thomas McCollum $110,000 (1)
Christopher Wilkie $110,000 (2)
Joel Kiviranta $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 (Out of Payroll) $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 Players30
Salary Commitment
Year 16 : $3,005,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,005,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $80 - 7 361 - 92,01%
Level 2: 6000 - $50 - 4 959 - 82,65%
Level 3: 3000 - $25 - 2 145 - 71,49%
Level 4: 5000 - $20 - 3 826 - 76,53%
Luxury : 1000 - $180 - 733 - 73,28%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $30 - 1 860 - 93,00%
Farm Level 2: 1000 - $15 - 966 - 96,57%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 024 - 82,71%
Average Income per Game$1,699,973
Year to Date Revenue$6,799,890
Farm
Home Games Left38
Average Attendance - %2 826 - 94,19%
Average Income per Game$104,725
Year to Date Revenue$314,174

Expense

Pro Players Total Salaries$77,150,000
Farm Players Total Salaries$3,840,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,189,460
Farm Year To Date Expenses$356,649
Pro Salary Cap To Date$7,143,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,898,982
Farm Estimated Season Revenue$3,979,537
Pro Remaining Season Days168
Pro Expenses Per Days$419,730
Pro Estimated Expenses$70,514,640
Farm Remaining Season Days168
Farm Expenses Per Days$21,297
Farm Estimated Expenses$3,577,896
Estimated Season Expenses$74,092,536
Season Salary Cap$77,150,000
Estimate Under Maximum Salary Cap of $78,000,000$850,000
Estimate Over Minimum Salary Cap of $0 $77,150,000
Current Bank Account$213,668,516
Projected Bank Account$206,454,499

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)
Julien Gauthier $3,000,000 (2)
Dylan Gambrell $2,500,000 (1)
Marcus Johansson $900,000 (1)
Stuart Skinner $900,000 (2)
Mason Shaw $900,000 (2)
Nils Lundkvist $900,000 (2)
Moritz Seider $900,000 (1)
Justin Barron $900,000 (3)
James vanRiemsdyk $900,000 (1)
Alexandre Texier $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries

Pontus Aberg $300,000 (2)
Andrei Mironov $250,000 (3)
Nick Cousins $200,000 (2)
Daniel Sprong $200,000 (2)
Jarred Tinordi $180,000 (1)
Justin Danforth $170,000 (2)
Nathan Walker $170,000 (2)
Spencer Martin $150,000 (3)
Valentin Zykov $150,000 (1)
Ryan Lomberg $150,000 (2)
Sami Vatanen $150,000 (3)
Anthony Richard $130,000 (2)
Joakim Nygard $120,000 (1)
Brandon Gormley $120,000 (3)
Pavel Kraskovsky $120,000 (1)
Anton Lindholm $110,000 (1)
Stefan Matteau $100,000 (2)
Phil Varone $100,000 (1)
Nick Sorensen $100,000 (3)
Rasmus Kupari $90,000 (3)
Nils Aman $90,000 (1)
Julius Nattinen $90,000 (2)
Jeremy Bracco $80,000 (2)
Brendan Guhle $75,000 (1)
Felix Sandstrom $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 : $3,840,000
Year 17 : $2,670,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,840,000
Year 17 : $2,670,000
Year 18 : $860,000
Year 19 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $90 - 7 264 - 90,80%
Level 2: 6000 - $55 - 4 981 - 83,02%
Level 3: 3000 - $26 - 2 464 - 82,13%
Level 4: 5000 - $19 - 4 255 - 85,11%
Luxury : 1000 - $185 - 787 - 78,73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 826 - 91,28%
Farm Level 2: 1000 - $14 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 752 - 85,88%
Average Income per Game$1,754,360
Year to Date Revenue$5,263,079
Farm
Home Games Left37
Average Attendance - %2 826 - 94,18%
Average Income per Game$113,340
Year to Date Revenue$453,359

Expense

Pro Players Total Salaries$76,400,000
Farm Players Total Salaries$2,895,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,066,492
Farm Year To Date Expenses$274,889
Pro Salary Cap To Date$7,020,541
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,665,667
Farm Estimated Season Revenue$4,193,571
Pro Remaining Season Days168
Pro Expenses Per Days$415,676
Pro Estimated Expenses$69,833,568
Farm Remaining Season Days168
Farm Expenses Per Days$16,189
Farm Estimated Expenses$2,719,752
Estimated Season Expenses$72,553,320
Season Salary Cap$76,400,000
Estimate Under Maximum Salary Cap of $78,000,000$1,600,000
Estimate Over Minimum Salary Cap of $0 $76,400,000
Current Bank Account$37,892,552
Projected Bank Account$36,198,470

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)
Dmitry Kulikov $900,000 (1)
Evan Rodrigues $900,000 (1)
Samuel Ersson $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $76,400,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000
Salary Average Commitment
Year 16 : $75,150,000
Year 17 : $36,650,000
Year 18 : $11,650,000
Year 19 : $3,650,000
Salary Cap with 1 Way Contract
Year 16 : $76,400,000
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 $125,000 (1)
Shane Gersich $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)
Andrew Bodnarchuk $95,000 (2)
John Armstrong $95,000 (1)
Roman Horak $90,000 (2)
Matthew Kessel $90,000 (1)
Chris Terry $90,000 (1)
Mattias Tedenby $90,000 (1)
Sam Steel $90,000 (1)
T.J. Tynan $90,000 (2)
Aaron Ness $85,000 (2)
Luke Witkowski $85,000 (2)
Christian Thomas $85,000 (2)
Mikko Vainonen $80,000 (1)
Wilhelm Westlund $80,000 (1)
Yann Sauve $80,000 (1)
Patrick McNally $80,000 (1)
Tomas Vincour $80,000 (2)
Veini Vehvilainen $75,000 (1)
Anton Forsberg $65,000 (1)
Nikita Serebryakov $60,000 (1)
Total Farm Players31
Salary Commitment
Year 16 : $2,895,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,895,000
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 - 3 959 - 49,49%
Level 2: 5000 - $80 - 3 210 - 64,21%
Level 3: 2000 - $50 - 1 362 - 68,09%
Level 4: 4000 - $40 - 1 944 - 48,61%
Luxury : 1000 - $170 - 806 - 80,56%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 421 - 71,05%
Farm Level 2: 1000 - $25 - 555 - 55,45%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %11 281 - 56,41%
Average Income per Game$1,632,240
Year to Date Revenue$8,161,200
Farm
Home Games Left37
Average Attendance - %1 976 - 65,85%
Average Income per Game$105,347
Year to Date Revenue$421,386

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,705,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,017,301
Farm Year To Date Expenses$262,667
Pro Salary Cap To Date$6,971,350
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,760,640
Farm Estimated Season Revenue$3,897,820
Pro Remaining Season Days168
Pro Expenses Per Days$401,081
Pro Estimated Expenses$67,381,608
Farm Remaining Season Days168
Farm Expenses Per Days$15,165
Farm Estimated Expenses$2,547,720
Estimated Season Expenses$69,929,328
Season Salary Cap$73,700,000
Estimate Under Maximum Salary Cap of $78,000,000$4,300,000
Estimate Over Minimum Salary Cap of $0 $73,700,000
Current Bank Account$11,431,983
Projected Bank Account$4,161,115

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)
Anthony Mantha $5,500,000 (3)
Joel Farabee $5,500,000 (4)
Mackenzie Weegar $5,000,000 (2)
Thatcher Demko $4,500,000 (1)
Brett Howden $2,500,000 (1)
Robert Bortuzzo $2,000,000 (2)
Denis Malgin $2,000,000 (2)
Jacob Larsson $1,800,000 (1)
Pyotr Kochetkov (Out of Payroll) $900,000 (2)
Jakub Vrana $900,000 (1)
Mattias Samuelsson $900,000 (2)
Mason Mctavish $900,000 (2)
Noah Dobson (Out of Payroll) $900,000 (1)
John-jason Peterka $900,000 (3)
Aliaksei Protas $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $75,500,000
Year 17 : $64,000,000
Year 18 : $36,150,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $71,000,000
Year 17 : $59,500,000
Year 18 : $33,150,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,500,000
Year 17 : $64,000,000
Year 18 : $36,150,000
Year 19 : $14,500,000

Farm Players Salaries

Alex Barre-Boulet (Out of Payroll) $200,000 (2)
Eeli Tolvanen $200,000 (2)
Niko Mikkola $200,000 (2)
Jayce Hawryluk $200,000 (2)
Dylan Coghlan $200,000 (2)
Carsen Twarynski $180,500 (2)
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)
Justin Azevedo $100,000 (1)
Brad Hunt $90,000 (1)
Marco Rossi $90,000 (3)
Henrik Borgstrom $90,000 (1)
Oscar Fantenberg (Out of Payroll) $90,000 (1)
Rafael Harvey-pinard $90,000 (1)
Jonas Junland $80,000 (1)
Brendan Mikkelson $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 Players24
Salary Commitment
Year 16 : $2,995,500
Year 17 : $1,860,500
Year 18 : $400,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,995,500
Year 17 : $1,860,500
Year 18 : $400,000
Year 19 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $88 - 7 301 - 91,26%
Level 2: 5000 - $58 - 4 655 - 93,10%
Level 3: 2000 - $35 - 1 817 - 90,84%
Level 4: 4000 - $23 - 3 979 - 99,46%
Luxury : 1000 - $177 - 770 - 77,03%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 572 - 78,59%
Farm Level 2: 1000 - $15 - 905 - 90,50%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 521 - 92,60%
Average Income per Game$1,733,537
Year to Date Revenue$6,934,149
Farm
Home Games Left37
Average Attendance - %2 477 - 82,56%
Average Income per Game$102,194
Year to Date Revenue$408,775

Expense

Pro Players Total Salaries$76,300,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,037,837
Farm Year To Date Expenses$237,487
Pro Salary Cap To Date$6,991,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,140,878
Farm Estimated Season Revenue$3,781,169
Pro Remaining Season Days168
Pro Expenses Per Days$415,135
Pro Estimated Expenses$69,742,680
Farm Remaining Season Days168
Farm Expenses Per Days$13,541
Farm Estimated Expenses$2,274,888
Estimated Season Expenses$72,017,568
Season Salary Cap$76,300,000
Estimate Under Maximum Salary Cap of $78,000,000$1,700,000
Estimate Over Minimum Salary Cap of $0 $76,300,000
Current Bank Account$7,967,512
Projected Bank Account$3,871,991

Pro Players Salaries

Ryan Getzlaf $9,000,000 (1)
Kris Letang $8,500,000 (1)
Elias Pettersson $8,000,000 (1)
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 $4,000,000 (1)
Tomas Tatar $3,500,000 (1)
Marco Scandella $2,500,000 (1)
Mikhail Grigorenko $2,000,000 (1)
Kyle Clifford $1,800,000 (1)
Simon Benoit $1,700,000 (1)
Laurent Dauphin $1,500,000 (1)
Alexander Khokhlachev $1,200,000 (1)
Daniil Tarasov $900,000 (1)
Alexander Edler $900,000 (1)
Andreas Athanasiou $900,000 (1)
Samuel Montembeault $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries

Frederick Gaudreau $150,000 (1)
Dustin Tokarski $150,000 (2)
Trevor Carrick $130,000 (1)
Par Lindholm (Out of Payroll) $130,000 (1)
Klas Dahlbeck $125,000 (1)
Stefan Noesen $120,000 (1)
JC Lipon $120,000 (2)
Johan Sundstrom $110,000 (2)
Corey Trivino $100,000 (2)
James Sheppard $100,000 (2)
Tomas Hyka $100,000 (2)
Jonathan Matsumoto $100,000 (2)
Thomas Schemitsch $90,000 (3)
Kyle Maclean $90,000 (1)
Mackenzie Entwistle $90,000 (2)
Linden Rowat $90,000 (1)
Nick Wolff $80,000 (3)
Adam Mascherin $75,000 (1)
Luke Green $75,000 (1)
Antoine Morand $75,000 (2)
Tommy Miller $75,000 (2)
Kasper Kotkansalo $75,000 (2)
Jett Woo $75,000 (3)
Graham Black $70,000 (1)
Dominik Uher $70,000 (1)
Jeremy Roy $70,000 (3)
Total Farm Players26
Salary Commitment
Year 16 : $2,535,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,535,000
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 - 7 433 - 92,91%
Level 2: 6000 - $60 - 4 314 - 71,89%
Level 3: 2000 - $38 - 1 690 - 84,51%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $165 - 977 - 97,68%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 877 - 93,86%
Farm Level 2: 1000 - $15 - 919 - 91,90%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 413 - 87,68%
Average Income per Game$1,754,331
Year to Date Revenue$7,017,323
Farm
Home Games Left37
Average Attendance - %2 796 - 93,21%
Average Income per Game$104,453
Year to Date Revenue$417,810

Expense

Pro Players Total Salaries$77,750,000
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$7,125,677
Farm Year To Date Expenses$341,294
Pro Salary Cap To Date$7,079,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,910,238
Farm Estimated Season Revenue$3,864,742
Pro Remaining Season Days168
Pro Expenses Per Days$422,973
Pro Estimated Expenses$71,059,464
Farm Remaining Season Days168
Farm Expenses Per Days$20,432
Farm Estimated Expenses$3,432,576
Estimated Season Expenses$74,492,040
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$14,412,042
Projected Bank Account$8,694,982

Pro Players Salaries

Auston Matthews $8,750,000 (1)
Zach Parise $8,150,000 (1)
Ivan Provorov $8,000,000 (5)
Sean Couturier $7,500,000 (2)
Tyler Johnson $6,000,000 (1)
Justin Faulk $5,750,000 (3)
Reilly Smith $5,500,000 (2)
Nikita Zadorov $5,000,000 (3)
Jared McCann $5,000,000 (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)
Brayden McNabb $900,000 (1)
Kaapo Kakko $900,000 (2)
Alex Newhook $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $39,150,000
Year 18 : $23,350,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $74,000,000
Year 17 : $34,300,000
Year 18 : $18,500,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $39,150,000
Year 18 : $23,350,000
Year 19 : $8,000,000

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 $90,000 (1)
Luke Hughes $90,000 (3)
Peyton Krebs $90,000 (3)
Tanner Richard $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

Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $100 - 5 945 - 74,32%
Level 2: 5000 - $70 - 3 747 - 74,94%
Level 3: 2000 - $40 - 1 582 - 79,10%
Level 4: 4000 - $30 - 2 698 - 67,46%
Luxury : 1000 - $180 - 785 - 78,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 891 - 94,56%
Farm Level 2: 1000 - $15 - 919 - 91,88%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14 757 - 73,79%
Average Income per Game$1,644,844
Year to Date Revenue$6,579,375
Farm
Home Games Left37
Average Attendance - %2 810 - 93,67%
Average Income per Game$105,073
Year to Date Revenue$420,291

Expense

Pro Players Total Salaries$79,500,000
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,718,379
Farm Year To Date Expenses$222,435
Pro Salary Cap To Date$6,672,430
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,859,219
Farm Estimated Season Revenue$3,887,692
Pro Remaining Season Days168
Pro Expenses Per Days$432,432
Pro Estimated Expenses$72,648,576
Farm Remaining Season Days168
Farm Expenses Per Days$13,027
Farm Estimated Expenses$2,188,536
Estimated Season Expenses$74,837,112
Season Salary Cap$79,500,000
Estimate Under Maximum Salary Cap of $78,000,000-$1,500,000
Estimate Over Minimum Salary Cap of $0 $79,500,000
Current Bank Account$26,447,361
Projected Bank Account$16,357,160

Pro Players Salaries

Artemi Panarin $8,500,000 (1)
Brayden Point $7,500,000 (1)
Shayne Gostisbehere $6,500,000 (3)
Dustin Byfuglien $6,500,000 (1)
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)
Kevin Stenlund $1,800,000 (1)
William Borgen $1,700,000 (1)
Ridly Greig $900,000 (3)
Brock Faber (Out of Payroll) $900,000 (3)
Erik Haula $900,000 (1)
Sam Gagner $900,000 (1)
Mads Sogaard $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $79,500,000
Year 17 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $79,000,000
Year 17 : $40,700,000
Year 18 : $28,800,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,500,000
Year 17 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000

Farm Players Salaries

Bogdan Yakimov (Out of Payroll) $200,000 (3)
Daniel Marmenlind $180,000 (1)
Tyler Lewington $170,000 (2)
Keegan Kolesar $170,000 (2)
Jaedon Descheneau $100,000 (3)
Emil Djuse $100,000 (1)
Lance Bouma $100,000 (3)
Carter Ashton $100,000 (2)
Cory Emmerton $100,000 (2)
Aaron Dell $100,000 (2)
Eric O'dell $100,000 (3)
Dalton Thrower $100,000 (1)
Robert Baillargeon $100,000 (2)
Kurt Etchegary $90,000 (1)
Egor Korshkov $90,000 (1)
Ty Dellandrea $90,000 (3)
A.J. Greer $90,000 (1)
Justin Brazeau (Out of Payroll) $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 Players25
Salary Commitment
Year 16 : $2,600,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,600,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $85 - 7 597 - 94,97%
Level 2: 6000 - $45 - 5 560 - 92,67%
Level 3: 3000 - $30 - 2 531 - 84,36%
Level 4: 5000 - $20 - 4 243 - 84,86%
Luxury : 1000 - $175 - 811 - 81,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 714 - 85,70%
Farm Level 2: 1000 - $15 - 938 - 93,83%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20 742 - 90,18%
Average Income per Game$1,727,431
Year to Date Revenue$6,909,725
Farm
Home Games Left37
Average Attendance - %2 652 - 88,41%
Average Income per Game$108,865
Year to Date Revenue$435,461

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$3,705,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,161,622
Farm Year To Date Expenses$344,133
Pro Salary Cap To Date$7,115,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,914,956
Farm Estimated Season Revenue$4,028,014
Pro Remaining Season Days168
Pro Expenses Per Days$419,459
Pro Estimated Expenses$70,469,112
Farm Remaining Season Days168
Farm Expenses Per Days$20,568
Farm Estimated Expenses$3,455,424
Estimated Season Expenses$73,924,536
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$125,555,102
Projected Bank Account$119,573,536

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)
Mario Ferraro $3,500,000 (2)
Mason Appleton $1,800,000 (1)
J.T. Compher $1,700,000 (1)
Gemel Smith $1,300,000 (2)
Mason Lohrei $900,000 (1)
Philip Tomasino $900,000 (3)
Jake Oettinger $900,000 (3)
Cayden Primeau $900,000 (3)
Pavel Dorofeyev $900,000 (2)
Jan Rutta $900,000 (1)
Kasperi Kapanen $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $49,900,000
Year 18 : $22,700,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,100,000
Year 17 : $44,900,000
Year 18 : $17,700,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $49,900,000
Year 18 : $22,700,000
Year 19 : $14,000,000

Farm Players Salaries

Noah Cates $350,000 (4)
Joey Anderson $180,000 (1)
Evgeny Svechnikov $175,000 (3)
Hudson Fasching $170,000 (1)
Jacob Moverare $170,000 (2)
Benjamin Gleason $170,000 (2)
Calle Rosen $160,000 (3)
Oskar Lindblom $160,000 (3)
Matt Luff $155,000 (2)
Joseph Woll $150,000 (3)
Luka Gracnar $150,000 (1)
Brett Ritchie $125,000 (3)
John Gilmour $125,000 (2)
Marko Dano $125,000 (1)
Lucas Wallmark $125,000 (3)
Carl Dahlstrom $125,000 (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)
Iiro Pakarinen $90,000 (2)
Zachary Fucale $85,000 (3)
Taylor Leier $80,000 (2)
Greg Mckegg $80,000 (2)
TJ Brennan $80,000 (1)
Tim Erixon $80,000 (1)
Ivan Morozov $75,000 (3)
Viktor Svedberg $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,705,000
Year 17 : $2,670,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $3,705,000
Year 17 : $2,670,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $85 - 7 762 - 97,03%
Level 2: 6000 - $50 - 5 415 - 90,25%
Level 3: 3000 - $20 - 2 736 - 91,21%
Level 4: 5000 - $19 - 4 329 - 86,57%
Luxury : 1500 - $80 - 1 183 - 78,83%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 492 - 74,60%
Farm Level 2: 1000 - $20 - 555 - 55,53%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21 425 - 91,17%
Average Income per Game$1,645,885
Year to Date Revenue$6,583,538
Farm
Home Games Left37
Average Attendance - %2 047 - 68,24%
Average Income per Game$105,334
Year to Date Revenue$421,334

Expense

Pro Players Total Salaries$76,800,000
Farm Players Total Salaries$3,420,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,063,786
Farm Year To Date Expenses$326,346
Pro Salary Cap To Date$7,017,836
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,897,726
Farm Estimated Season Revenue$3,897,340
Pro Remaining Season Days168
Pro Expenses Per Days$417,838
Pro Estimated Expenses$70,196,784
Farm Remaining Season Days168
Farm Expenses Per Days$19,027
Farm Estimated Expenses$3,196,536
Estimated Season Expenses$73,393,320
Season Salary Cap$76,800,000
Estimate Under Maximum Salary Cap of $78,000,000$1,200,000
Estimate Over Minimum Salary Cap of $0 $76,800,000
Current Bank Account$116,677,048
Projected Bank Account$108,078,794

Pro Players Salaries

Connor McDavid $10,800,000 (2)
Sidney Crosby $10,500,000 (4)
Aaron Ekblad $8,500,000 (3)
Mikko Rantanen $8,000,000 (2)
Matthew Tkachuk $8,000,000 (1)
Nick Suzuki $6,500,000 (2)
Zach Werenski $6,000,000 (3)
Igor Shesterkin $4,000,000 (1)
Zemgus Girgensons $2,000,000 (1)
Michael Bunting $1,800,000 (1)
Christian Jaros $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)
Anthony Duclair $900,000 (1)
Luke Schenn $900,000 (1)
Cole Caufield $900,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,200,000
Year 17 : $55,100,000
Year 18 : $28,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000

Farm Players Salaries

Max Jones $200,000 (2)
Dylan McIlrath $175,000 (2)
Markus Granlund $170,000 (1)
Nicholas Baptiste $150,000 (3)
Ryan Donato $150,000 (2)
Matthew Highmore $150,000 (2)
Brady Vail $120,000 (1)
Brayden Burke $120,000 (3)
Seth Helgeson $100,000 (1)
Jerome Gauthier-Leduc $100,000 (1)
Kristian Vesalainen $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)
Brett Leason $90,000 (1)
Kristian Reichel $90,000 (1)
Robin Salo $90,000 (1)
Dylan Samberg $90,000 (1)
Pavel Karnaukhov $90,000 (3)
John Ramage $80,000 (1)
Ryan Collins $80,000 (2)
Kevin Mandolese $75,000 (2)
Ville Heinola $75,000 (3)
Jonathan Gruden $75,000 (3)
Martin Kaut $75,000 (3)
Riley Sutter $75,000 (3)
Nolan Patrick $75,000 (2)
Olivier Rodrigue $75,000 (3)
Alexander Chmelevski (Out of Payroll) $75,000 (2)
Jordan Bellerive $75,000 (2)
Egor Sokolov $75,000 (3)
Jack Glover $70,000 (2)
Total Farm Players35
Salary Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,495,000
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 - 7 750 - 96,88%
Level 2: 6000 - $50 - 5 483 - 91,39%
Level 3: 3000 - $21 - 2 648 - 88,27%
Level 4: 5000 - $17 - 4 443 - 88,85%
Luxury : 1500 - $140 - 1 059 - 70,58%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 972 - 98,61%
Farm Level 2: 1000 - $10 - 987 - 98,73%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21 383 - 90,99%
Average Income per Game$1,689,895
Year to Date Revenue$6,759,580
Farm
Home Games Left37
Average Attendance - %2 960 - 98,65%
Average Income per Game$88,176
Year to Date Revenue$352,705

Expense

Pro Players Total Salaries$77,750,000
Farm Players Total Salaries$3,215,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,190,541
Farm Year To Date Expenses$295,975
Pro Salary Cap To Date$7,144,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,526,115
Farm Estimated Season Revenue$3,262,521
Pro Remaining Season Days168
Pro Expenses Per Days$422,973
Pro Estimated Expenses$71,059,464
Farm Remaining Season Days168
Farm Expenses Per Days$17,919
Farm Estimated Expenses$3,010,392
Estimated Season Expenses$74,069,856
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$2,761,380
Projected Bank Account($5,519,840)

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 $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 (Out of Payroll) $900,000 (1)
Simon Stransky $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

Eric Robinson $200,000 (1)
Ross Colton $200,000 (2)
Rudolfs Balcers $180,000 (1)
Rickard Hugg $170,000 (1)
Lane Pederson $150,000 (2)
Emil Johansson $130,000 (1)
Antoine Bibeau $120,050 (3)
Stepan Falkovsky $120,000 (3)
Julius Bergman $120,000 (2)
Christopher Gibson $100,050 (3)
Matt Mackenzie $100,000 (1)
Troy Rutkowski $100,000 (2)
Joonas Rask $100,000 (2)
Eero Elo $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)
Max Zimmer $75,000 (1)
Nathan Knoepke $75,000 (2)
Ostap Safin $75,000 (2)
Matthew Phillips $75,000 (1)
Cole Candella $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 Players31
Salary Commitment
Year 16 : $3,215,100
Year 17 : $1,570,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $3,215,100
Year 17 : $1,570,100
Year 18 : $415,100
Year 19 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $150 - 3 693 - 52,76%
Level 2: 5000 - $100 - 2 421 - 48,41%
Level 3: 2000 - $50 - 1 301 - 65,07%
Level 4: 4000 - $46 - 1 661 - 41,52%
Luxury : 1000 - $250 - 566 - 56,63%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $45 - 1 220 - 60,99%
Farm Level 2: 1000 - $18 - 740 - 73,95%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %9 642 - 50,75%
Average Income per Game$1,553,843
Year to Date Revenue$4,661,528
Farm
Home Games Left37
Average Attendance - %1 959 - 65,31%
Average Income per Game$101,618
Year to Date Revenue$406,470

Expense

Pro Players Total Salaries$66,800,000
Farm Players Total Salaries$3,545,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,643,789
Farm Year To Date Expenses$335,299
Pro Salary Cap To Date$6,597,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,046,021
Farm Estimated Season Revenue$3,759,848
Pro Remaining Season Days168
Pro Expenses Per Days$363,784
Pro Estimated Expenses$61,115,712
Farm Remaining Season Days168
Farm Expenses Per Days$19,703
Farm Estimated Expenses$3,310,104
Estimated Season Expenses$64,425,816
Season Salary Cap$66,800,000
Estimate Under Maximum Salary Cap of $78,000,000$11,200,000
Estimate Over Minimum Salary Cap of $0 $66,800,000
Current Bank Account($11,540,272)
Projected Bank Account($13,160,219)

Pro Players Salaries

Jake Guentzel $8,000,000 (4)
Jack Johnson $7,500,000 (4)
Peter Mueller $7,000,000 (1)
Alex Nedeljkovic (Out of Payroll) $5,500,000 (3)
Andrew Mangiapane $5,500,000 (3)
Artturi Lehkonen $5,000,000 (2)
Marcus Pettersson $4,000,000 (2)
Nick Ritchie $4,000,000 (3)
Alexandar Georgiev $3,500,000 (1)
Dakota Joshua $3,500,000 (4)
David Levin $3,500,000 (4)
Mason Marchment $3,000,000 (1)
Derrick Pouliot $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
Andreas Borgman (Out of Payroll) $2,000,000 (3)
Yegor Chinakhov $1,700,000 (1)
Lucas Johansen $1,500,000 (2)
Michael Anderson $900,000 (2)
Jack Quinn $900,000 (3)
Nick Bjugstad $900,000 (1)
Jakob Chychrun $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000

Farm Players Salaries

Jack Lafontaine $200,000 (3)
Victor Olofsson $200,000 (1)
Remi Elie $200,000 (2)
Martin Frk $170,000 (1)
Vinni Lettieri $130,000 (2)
Michael Amadio $130,000 (1)
Nic Petan $120,000 (3)
Linus Nyman $120,000 (3)
Josiah Slavin $110,000 (1)
Nick Ebert $110,000 (1)
Jean-Francois Berube $100,000 (2)
Mason McDonald $100,000 (3)
Nikita Korostelev $100,000 (2)
Joshua Jacobs $100,000 (2)
Cole Guttman $90,000 (1)
Tyson Baillie $90,000 (3)
Anderson Macdonald $90,000 (3)
Ondrej Kachyna $90,000 (3)
Declan Chisholm $90,000 (3)
Rushan Rafikov $80,000 (1)
Austin Poganski $80,000 (1)
Brett Pollock $80,000 (2)
Keaton Middleton $75,000 (3)
Olli Juolevi $75,000 (2)
Kirill Maksimov $75,000 (3)
Nicolas Beaudin $75,000 (3)
Filip Kral $75,000 (2)
Marian Studenic $75,000 (2)
Dmitri Samorukov $75,000 (1)
Brandon Crawley $75,000 (1)
Jean-Christophe Beaudin $75,000 (1)
Tyler Steenbergen $75,000 (1)
James Hardie $75,000 (1)
Brett Murray $75,000 (3)
Dante Salituro $65,000 (2)
Total Farm Players35
Salary Commitment
Year 16 : $3,545,000
Year 17 : $2,200,000
Year 18 : $1,200,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,545,000
Year 17 : $2,200,000
Year 18 : $1,200,000
Year 19 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $75 - 7 436 - 92,95%
Level 2: 6000 - $60 - 4 718 - 78,64%
Level 3: 2000 - $45 - 1 514 - 75,68%
Level 4: 4000 - $35 - 2 269 - 56,73%
Luxury : 1000 - $185 - 757 - 75,65%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 629 - 81,44%
Farm Level 2: 1000 - $20 - 645 - 64,50%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16 694 - 79,49%
Average Income per Game$1,591,156
Year to Date Revenue$6,364,625
Farm
Home Games Left37
Average Attendance - %2 274 - 75,79%
Average Income per Game$104,160
Year to Date Revenue$416,641

Expense

Pro Players Total Salaries$76,650,000
Farm Players Total Salaries$3,160,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,089,459
Farm Year To Date Expenses$317,243
Pro Salary Cap To Date$7,043,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,872,781
Farm Estimated Season Revenue$3,853,929
Pro Remaining Season Days168
Pro Expenses Per Days$417,027
Pro Estimated Expenses$70,060,536
Farm Remaining Season Days168
Farm Expenses Per Days$17,622
Farm Estimated Expenses$2,960,496
Estimated Season Expenses$73,021,032
Season Salary Cap$76,650,000
Estimate Under Maximum Salary Cap of $78,000,000$1,350,000
Estimate Over Minimum Salary Cap of $0 $76,650,000
Current Bank Account($402,639)
Projected Bank Account($10,696,961)

Pro Players Salaries

Eric Staal $9,500,000 (1)
Drew Doughty $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)
Joshua Norris $5,000,000 (3)
Jake Mccabe $4,500,000 (2)
Zach Aston-Reese $3,500,000 (2)
Robby Fabbri $3,000,000 (1)
Jasper Weatherby $3,000,000 (2)
Tanner Pearson $3,000,000 (2)
Dmytro Timashov $2,000,000 (1)
Colton White $2,000,000 (2)
Rasmus Andersson $900,000 (1)
Cam Talbot $900,000 (1)
Nico Hischier $900,000 (2)
Jack Hughes $900,000 (1)
Marcus Foligno $900,000 (1)
Owen Power $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $76,650,000
Year 17 : $52,050,000
Year 18 : $34,250,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,050,000
Year 17 : $48,450,000
Year 18 : $30,650,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,650,000
Year 17 : $52,050,000
Year 18 : $34,250,000
Year 19 : $15,250,000

Farm Players Salaries

Kieffer Bellows $200,000 (2)
Dominik Kahun $180,000 (1)
Jonas Johansson $180,000 (1)
Curtis Lazar (Out of Payroll) $180,000 (1)
Anders Bjork $175,000 (2)
Jan Kostalek $170,000 (2)
Sean Walker $170,000 (2)
Jonathan Davidsson $170,000 (2)
John Leonard $150,000 (2)
Otto Koivula (Out of Payroll) $150,000 (3)
Andy Andreoff $145,000 (1)
Dominik Simon $140,000 (1)
Anthony Bitetto $125,000 (1)
Dennis Rasmussen $125,000 (1)
Luke Martin $120,000 (3)
Rourke Chartier $120,000 (2)
Blake Speers $110,000 (1)
Jonathon Blum $110,000 (1)
Brian Gibbons $110,000 (1)
Cody Sol $100,000 (2)
Anthony Florentino $100,000 (2)
Jackson Lacombe $90,000 (3)
Matt Rempe (Out of Payroll) $90,000 (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 : $3,580,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,580,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 661 - 95,77%
Level 2: 5000 - $65 - 4 092 - 81,83%
Level 3: 2000 - $45 - 1 521 - 76,05%
Level 4: 4000 - $35 - 2 283 - 57,07%
Luxury : 1000 - $200 - 725 - 72,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 360 - 67,98%
Farm Level 2: 1000 - $15 - 942 - 94,18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16 281 - 81,41%
Average Income per Game$1,687,808
Year to Date Revenue$6,751,232
Farm
Home Games Left36
Average Attendance - %2 301 - 76,71%
Average Income per Game$102,081
Year to Date Revenue$510,407

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$4,060,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,213,508
Farm Year To Date Expenses$382,262
Pro Salary Cap To Date$7,167,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,448,896
Farm Estimated Season Revenue$3,674,930
Pro Remaining Season Days168
Pro Expenses Per Days$424,324
Pro Estimated Expenses$71,286,432
Farm Remaining Season Days168
Farm Expenses Per Days$22,486
Farm Estimated Expenses$3,777,648
Estimated Season Expenses$75,064,080
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000$0
Estimate Over Minimum Salary Cap of $0 $78,000,000
Current Bank Account($124,950)
Projected Bank Account($9,065,204)

Pro Players Salaries

Phil Kessel $8,000,000 (1)
Tyler Myers $7,500,000 (3)
David Krejci $7,500,000 (1)
Carter Verhaeghe $7,000,000 (3)
William Karlsson $6,500,000 (2)
Brock Nelson $6,500,000 (3)
Andrew Copp $5,000,000 (2)
Dylan DeMelo $5,000,000 (3)
Adam Henrique $4,500,000 (1)
Nick Schmaltz $4,000,000 (1)
Eetu Luostarinen $3,000,000 (1)
Elvis Merzlikins $3,000,000 (3)
Christian Djoos $2,000,000 (1)
Markus Hannikainen $2,000,000 (1)
Corey Schueneman $2,000,000 (1)
Noah Gregor $900,000 (1)
Cole Sillinger $900,000 (3)
Semyon Varlamov $900,000 (1)
Jake Sanderson $900,000 (2)
Ben Chiarot $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,650,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
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)
Matthew Peca $200,000 (1)
Dmitri Jaskin $200,000 (1)
Matt Martin $200,000 (1)
Olivier Roy $180,000 (1)
Patrik Nemeth $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 $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 $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 Players30
Salary Commitment
Year 16 : $4,060,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,060,000
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 - 7 673 - 95,91%
Level 2: 6000 - $55 - 5 162 - 86,03%
Level 3: 2000 - $40 - 1 769 - 88,45%
Level 4: 4000 - $25 - 3 365 - 84,13%
Luxury : 1000 - $175 - 802 - 80,23%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 839 - 91,95%
Farm Level 2: 1000 - $16 - 936 - 93,60%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 772 - 89,39%
Average Income per Game$1,812,103
Year to Date Revenue$7,248,412
Farm
Home Games Left37
Average Attendance - %2 775 - 92,50%
Average Income per Game$109,291
Year to Date Revenue$437,163

Expense

Pro Players Total Salaries$74,600,000
Farm Players Total Salaries$2,990,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,874,055
Farm Year To Date Expenses$267,732
Pro Salary Cap To Date$6,828,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,047,811
Farm Estimated Season Revenue$4,043,758
Pro Remaining Season Days168
Pro Expenses Per Days$405,946
Pro Estimated Expenses$68,198,928
Farm Remaining Season Days168
Farm Expenses Per Days$16,703
Farm Estimated Expenses$2,806,104
Estimated Season Expenses$71,005,032
Season Salary Cap$74,600,000
Estimate Under Maximum Salary Cap of $78,000,000$3,400,000
Estimate Over Minimum Salary Cap of $0 $74,600,000
Current Bank Account$4,944,480
Projected Bank Account$5,031,017

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)
Nikita Tryamkin $3,500,000 (2)
Gustav Forsling $3,500,000 (1)
Blaze Lizotte $3,500,000 (3)
Maxim Golod $3,500,000 (2)
Zack MacEwen $2,500,000 (1)
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
Mackenzie MacEachern $1,300,000 (1)
Michael Rasmussen $900,000 (1)
Egor Zamula $900,000 (3)
Tom Wilson $900,000 (1)
Luke Kunin $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $74,600,000
Year 17 : $55,900,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $54,800,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $74,600,000
Year 17 : $55,900,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries

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)
Vaclav Karabacek $100,000 (2)
Peter Hrehorcak $100,000 (1)
Jamie Arniel $90,000 (1)
Alexander Holtz $90,000 (3)
Olle Lycksell $90,000 (1)
Calen Addison $90,000 (2)
Emil Bemstrom $90,000 (2)
Paul Postma $90,000 (1)
Robbie Russo $90,000 (1)
Brendan Leipsic $90,000 (1)
Alec Regula $90,000 (1)
Logan Shaw $80,000 (1)
Lukas Zetterberg $80,000 (1)
Brett Lernout $80,000 (1)
Jacob Olofsson $75,000 (3)
Jakub Galvas $75,000 (2)
Curtis Douglas $75,000 (3)
Mitchell Vande Sompel $75,000 (2)
Zach Solow $75,000 (2)
Micheal Wall $70,000 (1)
Thomas(Chase) Perry $70,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 799 - 97,49%
Level 2: 5000 - $58 - 4 752 - 95,05%
Level 3: 2000 - $37 - 1 841 - 92,04%
Level 4: 4000 - $20 - 3 947 - 98,67%
Luxury : 1000 - $170 - 861 - 86,08%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 496 - 74,80%
Farm Level 2: 1000 - $19 - 701 - 70,08%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 200 - 96,00%
Average Income per Game$1,740,267
Year to Date Revenue$6,961,068
Farm
Home Games Left37
Average Attendance - %2 197 - 73,23%
Average Income per Game$104,542
Year to Date Revenue$418,167

Expense

Pro Players Total Salaries$69,140,000
Farm Players Total Salaries$2,085,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,729,190
Farm Year To Date Expenses$214,649
Pro Salary Cap To Date$6,683,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,389,879
Farm Estimated Season Revenue$3,868,045
Pro Remaining Season Days168
Pro Expenses Per Days$376,432
Pro Estimated Expenses$63,240,576
Farm Remaining Season Days168
Farm Expenses Per Days$11,811
Farm Estimated Expenses$1,984,248
Estimated Season Expenses$65,224,824
Season Salary Cap$69,140,000
Estimate Under Maximum Salary Cap of $78,000,000$8,860,000
Estimate Over Minimum Salary Cap of $0 $69,140,000
Current Bank Account$53,856,558
Projected Bank Account$56,889,658

Pro Players Salaries

Mitchell Marner $10,640,000 (5)
Aleksander Barkov $10,000,000 (5)
Victor Hedman (Out of Payroll) $9,000,000 (5)
Bo Horvat $8,500,000 (3)
Sebastian Aho $8,500,000 (2)
Connor Hellebuyck $7,000,000 (2)
Erik Cernak (Out of Payroll) $5,500,000 (2)
Thomas Chabot $5,400,000 (1)
David Kampf $2,000,000 (1)
Andreas Englund $1,800,000 (1)
Guillaume Brisebois $1,300,000 (2)
Michael Mersch $1,200,000 (1)
David Kase $1,000,000 (3)
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)
Alex Chiasson $900,000 (1)
Jack Drury $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $78,140,000
Year 17 : $65,040,000
Year 18 : $40,940,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,140,000
Year 17 : $63,040,000
Year 18 : $38,940,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,140,000
Year 17 : $65,040,000
Year 18 : $40,940,000
Year 19 : $29,640,000

Farm Players Salaries

Gabriel Bourque $120,000 (1)
Jordan Subban $120,000 (3)
Riley Nash $120,000 (1)
Reece Willcox (Out of Payroll) $120,000 (2)
Jonathan Dahlen $120,000 (3)
Roberts Lipsbergs $100,000 (1)
Erik Thorell $100,000 (1)
Veeti Vainio $100,000 (3)
Brett Bulmer $100,000 (1)
Eddie Wittchow $100,000 (1)
Ryan Spooner (Out of Payroll) $90,000 (1)
Nikita Okhotyuk $90,000 (3)
Michal Jordan (Out of Payroll) $90,000 (1)
Dane Fox $80,000 (1)
Nicklas Lasu $80,000 (1)
Marek Zagrapan $80,000 (1)
James Livingston $80,000 (1)
Evgeny Grachev (Out of Payroll) $80,000 (1)
Vladimir Ruzicka $80,000 (1)
Daniel Catenacci $80,000 (1)
Radek Smolenak $80,000 (1)
Tyson Sexsmith $80,000 (1)
Chase Hartje $75,000 (1)
Kyle Olson (Out of Payroll) $75,000 (3)
Jacob Cederholm $75,000 (1)
Brent Gates (Out of Payroll) $75,000 (1)
Adam Ahman $75,000 (3)
Francois Tremblay $70,000 (1)
Total Farm Players28
Salary Commitment
Year 16 : $2,535,000
Year 17 : $700,000
Year 18 : $580,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,535,000
Year 17 : $700,000
Year 18 : $580,000
Year 19 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $95 - 5 887 - 73,59%
Level 2: 6000 - $60 - 4 327 - 72,11%
Level 3: 3000 - $30 - 2 379 - 79,30%
Level 4: 4000 - $25 - 3 138 - 78,44%
Luxury : 1000 - $190 - 779 - 77,93%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 554 - 77,70%
Farm Level 2: 1000 - $15 - 959 - 95,90%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16 510 - 75,04%
Average Income per Game$1,608,086
Year to Date Revenue$6,432,343
Farm
Home Games Left38
Average Attendance - %2 513 - 83,77%
Average Income per Game$102,475
Year to Date Revenue$307,424

Expense

Pro Players Total Salaries$76,850,000
Farm Players Total Salaries$3,395,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,090,807
Farm Year To Date Expenses$319,859
Pro Salary Cap To Date$7,044,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,499,173
Farm Estimated Season Revenue$3,894,037
Pro Remaining Season Days168
Pro Expenses Per Days$418,108
Pro Estimated Expenses$70,242,144
Farm Remaining Season Days168
Farm Expenses Per Days$18,892
Farm Estimated Expenses$3,173,856
Estimated Season Expenses$73,416,000
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$61,048,345
Projected Bank Account$51,025,555

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)
Michael Dal Colle $200,000 (1)
Justin Kirkland $200,000 (2)
Miles Wood $200,000 (2)
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)
Martin Pospisil $90,000 (1)
Jonas Rondbjerg $90,000 (2)
Dysin Mayo $90,000 (2)
Akira Schmid $90,000 (3)
Dan O'Regan $85,000 (2)
Kenny Agostino $80,000 (1)
Scott Perunovich $75,000 (2)
Nicholas Caamano $75,000 (2)
Tyler Weiss $75,000 (3)
Jere Lassila $75,000 (3)
Mattias Norlinder $75,000 (3)
Patrik Puistola $75,000 (3)
Semyon Der-Arguchintsev $75,000 (3)
Colton Point $75,000 (2)
Cameron Crotty $75,000 (2)
Pavel Tyutnev (Out of Payroll) $75,000 (2)
Denis Smirnov $75,000 (1)
Taro Hirose $75,000 (1)
Nikolai Kovalenko $75,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $89 - 7 336 - 91,70%
Level 2: 6000 - $55 - 5 759 - 95,98%
Level 3: 3000 - $35 - 1 985 - 66,16%
Level 4: 4000 - $27 - 3 063 - 76,56%
Luxury : 1000 - $118 - 1 000 - 100,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $40 - 1 364 - 68,20%
Farm Level 2: 1000 - $25 - 514 - 51,38%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19 142 - 87,01%
Average Income per Game$1,785,296
Year to Date Revenue$7,141,185
Farm
Home Games Left37
Average Attendance - %1 878 - 62,59%
Average Income per Game$100,432
Year to Date Revenue$401,726

Expense

Pro Players Total Salaries$70,950,000
Farm Players Total Salaries$4,170,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,911,618
Farm Year To Date Expenses$395,895
Pro Salary Cap To Date$6,865,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,055,961
Farm Estimated Season Revenue$3,715,966
Pro Remaining Season Days168
Pro Expenses Per Days$386,216
Pro Estimated Expenses$64,884,288
Farm Remaining Season Days168
Farm Expenses Per Days$23,081
Farm Estimated Expenses$3,877,608
Estimated Season Expenses$68,761,896
Season Salary Cap$70,950,000
Estimate Under Maximum Salary Cap of $78,000,000$7,050,000
Estimate Over Minimum Salary Cap of $0 $70,950,000
Current Bank Account$20,571,481
Projected Bank Account$21,581,512

Pro Players Salaries

Blake Wheeler $8,000,000 (3)
Mike Richards $7,900,000 (1)
Alex Debrincat $7,000,000 (3)
Tyler Toffoli $6,000,000 (2)
Jared Spurgeon $5,500,000 (2)
Jake Muzzin $5,000,000 (1)
Justin Braun $5,000,000 (1)
Logan Couture $4,500,000 (1)
Travis Sanheim $4,500,000 (1)
Nick Bonino $4,250,000 (1)
Morgan Ellis $4,000,000 (1)
David Honzik $3,500,000 (1)
Sonny Milano $3,000,000 (1)
Ross Johnston $2,500,000 (2)
Jake Evans $2,000,000 (1)
Jordie Benn $1,800,000 (1)
Zachary Sanford $1,700,000 (1)
Mike Hoffman $900,000 (1)
James Reimer $900,000 (1)
Matthew Beniers $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $78,850,000
Year 17 : $29,000,000
Year 18 : $15,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $78,100,000
Year 17 : $28,500,000
Year 18 : $14,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,850,000
Year 17 : $29,000,000
Year 18 : $15,000,000
Year 19 : $0

Farm Players Salaries

Pavel Francouz $275,000 (3)
Olli Maatta $250,000 (3)
Warren Foegele $200,000 (1)
Eric Comrie $200,000 (1)
Dean Kukan $200,000 (2)
Austin Wagner $180,000 (2)
Yakov Trenin $170,000 (2)
Valeri Vasiliev $170,000 (1)
Chad Ruhwedel $170,000 (2)
Roland Mckeown $170,000 (1)
Landon Ferraro $170,000 (1)
Mike Hardman $150,000 (2)
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)
Taylor Raddysh $90,000 (1)
Michael Spacek $90,000 (1)
Dmitri Voronkov $90,000 (1)
Luc Snuggerud $90,000 (1)
Cooper Marody $90,000 (1)
Jaret Anderson-Dolan $90,000 (3)
Nate Schnarr $75,000 (2)
Stelio Mattheos $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 Players31
Salary Commitment
Year 16 : $4,170,000
Year 17 : $2,395,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,170,000
Year 17 : $2,395,000
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 $44,011,540 $77,490,000 $510,000 $77,490,000 $3,615,000 $26,385,000 203353
BlackHawks $17,940,195 $78,150,000 -$150,000 $78,150,000 $3,890,000 $26,110,000 213152
BlueJacket $7,894,309 $78,000,000 $0 $78,000,000 $4,132,500 $25,867,500 203353
Blues $57,773,105 $69,790,000 $8,210,000 $69,790,000 $4,720,000 $25,280,000 213354
Bruins $8,494,795 $74,050,000 $3,950,000 $74,050,000 $2,235,000 $27,765,000 202848
Canadiens $35,716,221 $77,250,000 $750,000 $77,250,000 $3,415,000 $26,585,000 203252
Canucks $45,641,090 $73,500,000 $4,500,000 $73,500,000 $3,030,000 $26,970,000 202949
Capitals ($1,052,143) $76,350,000 $1,650,000 $76,350,000 $3,425,000 $26,575,000 203050
Coyotes $15,131,099 $77,550,000 $450,000 $77,550,000 $3,540,000 $26,460,000 203252
Devils $24,182,126 $78,000,000 $0 $78,000,000 $3,030,000 $26,970,000 203151
Ducks $16,736,763 $79,350,000 -$1,350,000 $79,350,000 $3,255,000 $26,745,000 213152
Flames $40,086,664 $77,100,000 $900,000 $77,100,000 $3,805,000 $26,195,000 203252
Flyers $28,077,523 $74,800,000 $3,200,000 $74,800,000 $2,155,000 $27,845,000 212647
GoldenKnights $10,483,377 $77,950,000 $50,000 $77,950,000 $3,870,000 $26,130,000 203454
Hurricanes $6,000,437 $77,650,000 $350,000 $77,650,000 $3,395,000 $26,605,000 202949
Islanders $54,383,078 $78,570,000 -$570,000 $78,570,000 $2,765,000 $27,235,000 213051
Jets $213,668,516 $77,150,000 $850,000 $77,150,000 $3,840,000 $26,160,000 203050
Kings $37,892,552 $76,400,000 $1,600,000 $76,400,000 $2,895,000 $27,105,000 203151
Kraken $11,431,983 $73,700,000 $4,300,000 $73,700,000 $2,705,500 $27,294,500 202444
Lightning $7,967,512 $76,300,000 $1,700,000 $76,300,000 $2,405,000 $27,595,000 202646
MapleLeafs $14,412,042 $77,750,000 $250,000 $77,750,000 $3,680,000 $26,320,000 203454
Oilers $26,447,361 $79,500,000 -$1,500,000 $79,500,000 $2,310,000 $27,690,000 212546
Panthers $125,555,102 $77,100,000 $900,000 $77,100,000 $3,705,000 $26,295,000 202949
Penguins $116,677,048 $76,800,000 $1,200,000 $76,800,000 $3,420,000 $26,580,000 213556
Predators $2,761,380 $77,750,000 $250,000 $77,750,000 $3,215,100 $26,784,900 203151
Rangers ($11,540,272) $66,800,000 $11,200,000 $66,800,000 $3,545,000 $26,455,000 213556
RedWings ($402,639) $76,650,000 $1,350,000 $76,650,000 $3,160,000 $26,840,000 202848
Sabres ($124,950) $78,000,000 $0 $78,000,000 $4,060,000 $25,940,000 203050
Senators $4,944,480 $74,600,000 $3,400,000 $74,600,000 $2,990,000 $27,010,000 213051
Sharks $53,856,558 $69,140,000 $8,860,000 $69,140,000 $2,085,000 $27,915,000 202848
Stars $61,048,345 $76,850,000 $1,150,000 $76,850,000 $3,395,000 $26,605,000 203050
Wild $20,571,481 $70,950,000 $7,050,000 $70,950,000 $4,170,000 $25,830,000 203151