Essayer le nouveau site
Please rotate your device to landscape mode for a better experience.
Connexion

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $127 - 8 000 - 100,00%
Level 2: 6000 - $77 - 5 783 - 96,38%
Level 3: 3000 - $50 - 2 953 - 98,43%
Level 4: 5000 - $49 - 5 000 - 100,00%
Luxury : 1000 - $268 - 989 - 98,88%
Total Capacity :23000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $50 - 1 966 - 98,31%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %22 724 - 98,80%
Average Income per Game$2,970,607
Year to Date Revenue$14,853,036
Farm
Home Games Left37
Average Attendance - %2 966 - 98,87%
Average Income per Game$189,692
Year to Date Revenue$948,460

Expense

Pro Players Total Salaries$80,150,000
Farm Players Total Salaries$4,230,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,828,805
Farm Year To Date Expenses$419,971
Pro Salary Cap To Date$7,779,892
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,912,466
Farm Estimated Season Revenue$7,018,604
Pro Remaining Season Days166
Pro Expenses Per Days$438,315
Pro Estimated Expenses$72,760,290
Farm Remaining Season Days166
Farm Expenses Per Days$23,533
Farm Estimated Expenses$3,906,478
Estimated Season Expenses$76,666,768
Season Salary Cap$80,150,000
Estimate Under Maximum Salary Cap of $81,000,000$850,000
Estimate Over Minimum Salary Cap of $0 $80,150,000
Current Bank Account$78,831,000
Projected Bank Account$119,095,302

Pro Players Salaries

Artemi Panarin $7,750,000 (1)
Jaccob Slavin $6,250,000 (5)
Lawson Crouse $5,750,000 (4)
Kaapo Kakko $5,500,000 (4)
Tyler Bertuzzi $5,500,000 (2)
Andrew Peeke $5,000,000 (1)
Joshua Norris $5,000,000 (1)
Gustav Forsling $4,500,000 (2)
Pyotr Kochetkov (Out of Payroll) $4,000,000 (2)
Alexandar Georgiev $4,000,000 (4)
Ilya Lyubushkin $3,700,000 (1)
Pierre Engvall $3,500,000 (2)
Noah Cates $3,500,000 (2)
David Levin $3,500,000 (2)
Dakota Joshua $3,500,000 (2)
Jalen Chatfield $2,500,000 (1)
Tomas Nosek $1,600,000 (1)
Libor Hajek $1,500,000 (1)
Cutter Gauthier $900,000 (2)
Quinton Byfield $900,000 (1)
Danton Heinen $900,000 (1)
Luke Hughes $900,000 (1)
Total Pro Players22
Salary Commitment
Year 18 : $80,150,000
Year 19 : $50,400,000
Year 20 : $21,500,000
Year 21 : $21,500,000
Salary Average Commitment
Year 18 : $80,150,000
Year 19 : $50,400,000
Year 20 : $21,500,000
Year 21 : $21,500,000
Salary Cap with 1 Way Contract
Year 18 : $80,150,000
Year 19 : $50,400,000
Year 20 : $21,500,000
Year 21 : $21,500,000

Farm Players Salaries

Zack MacEwen $300,000 (1)
Mason Appleton $300,000 (1)
Gustav Lindstrom $250,000 (2)
Tyson Jost $250,000 (2)
Dmytro Timashov $200,000 (1)
Jordan Oesterle $200,000 (1)
Jaycob Megna $200,000 (3)
Jesse Puljujarvi $160,000 (3)
Adam Clendening $150,000 (1)
Andreas Soderberg $150,000 (3)
Brandon Lisowsky $150,000 (3)
Andrei Svetlakov $150,000 (1)
Ian McCoshen $130,000 (1)
Joseph Cramarossa $115,000 (1)
Brent Gates $110,000 (1)
Adam Samuelsson $100,000 (1)
Kirill Ustimenko $100,000 (3)
Ethan Del mastro (Out of Payroll) $90,000 (2)
Jared Wright $90,000 (1)
Arseny Gritsyuk $90,000 (1)
Denver Barkey $90,000 (3)
Emil Andrae $90,000 (3)
Pavel Koltygin $90,000 (2)
Tanner Fritz $90,000 (2)
Filip Berglund $80,000 (2)
Colton Point $80,000 (3)
Jan Sprynar $75,000 (2)
Alexander Teleguine $75,000 (2)
Pano Fimis $75,000 (2)
Gavyn Thoreson $75,000 (3)
Jordan Gavin $75,000 (3)
Servac Petrovsky (Out of Payroll) $75,000 (1)
Jack Ivankovic $75,000 (3)
Matt Tomkins $65,000 (1)
Total Farm Players34
Salary Commitment
Year 18 : $4,395,000
Year 19 : $2,320,000
Year 20 : $1,245,000
Year 21 : $0
Salary Average Commitment
Year 18 : $4,395,000
Year 19 : $2,320,000
Year 20 : $1,245,000
Year 21 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :21000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %21 000 - 100,00%
Average Income per Game$2,800,000
Year to Date Revenue$14,000,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$78,750,000
Farm Players Total Salaries$3,600,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,724,998
Farm Year To Date Expenses$392,386
Pro Salary Cap To Date$7,676,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,600,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$430,707
Pro Estimated Expenses$71,497,362
Farm Remaining Season Days166
Farm Expenses Per Days$20,109
Farm Estimated Expenses$3,338,094
Estimated Season Expenses$74,835,456
Season Salary Cap$78,750,000
Estimate Under Maximum Salary Cap of $81,000,000$2,250,000
Estimate Over Minimum Salary Cap of $0 $78,750,000
Current Bank Account$43,612,851
Projected Bank Account$79,171,795

Pro Players Salaries

John Tavares $9,500,000 (1)
Sean Couturier $9,250,000 (5)
Mark Stone $9,000,000 (2)
Yanni Gourde $8,500,000 (4)
Dougie Hamilton $6,750,000 (1)
Jaden Schwartz $6,000,000 (2)
Ilya Samsonov $5,750,000 (3)
Sean Durzi $5,000,000 (1)
David Kampf $3,000,000 (1)
Owen Tippett $2,500,000 (1)
Ryker Evans (Out of Payroll) $2,500,000 (2)
Chris Bigras $2,000,000 (1)
Nathan Walker $2,000,000 (2)
Reese Johnson $1,700,000 (1)
Isaak Phillips $1,500,000 (1)
Dominic Turgeon $1,500,000 (2)
Kristian Reichel $1,200,000 (2)
Kevin Bahl $900,000 (1)
Oskar Sundqvist $900,000 (1)
Simon Edvinsson $900,000 (3)
Arturs Silovs $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $81,250,000
Year 19 : $46,600,000
Year 20 : $24,400,000
Year 21 : $17,750,000
Salary Average Commitment
Year 18 : $77,250,000
Year 19 : $43,100,000
Year 20 : $24,400,000
Year 21 : $17,750,000
Salary Cap with 1 Way Contract
Year 18 : $81,250,000
Year 19 : $46,600,000
Year 20 : $24,400,000
Year 21 : $17,750,000

Farm Players Salaries

Charlie Lindgren (Out of Payroll) $250,000 (2)
Chris Tierney $250,000 (2)
Janne Kuokkanen $250,000 (1)
Morgan Ellis $220,000 (2)
Rem Pitlick $200,000 (2)
Derek Grant $200,000 (2)
Cedric Paquette $180,000 (3)
Jujhar Khaira $150,000 (2)
Dominik Simon $150,000 (2)
Karson Kuhlman $150,000 (3)
Reece Scarlett $140,000 (2)
Nick Ebert $120,000 (2)
Scott Kosmachuk $120,000 (2)
Anton Blidh $120,000 (2)
Boris Katchouk $100,000 (1)
Glenn Gawdin $100,000 (3)
Alexis Binner $100,000 (1)
Eric Florchuk $100,000 (3)
Ronald Attard $100,000 (3)
Jacob Quillan $90,000 (1)
Nicholas Robertson $90,000 (2)
Brandon Gignac $80,000 (1)
Artemi Kniazev $75,000 (2)
Nick Malik $75,000 (3)
Braden Doyle $75,000 (3)
Sam Colangelo $75,000 (3)
Isaiah Saville $75,000 (3)
Alexander Pashin $75,000 (2)
Juuso Ikonen $70,000 (1)
Gustav Bouramman $70,000 (3)
Total Farm Players30
Salary Commitment
Year 18 : $3,850,000
Year 19 : $3,160,000
Year 20 : $1,000,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,850,000
Year 19 : $3,160,000
Year 20 : $1,000,000
Year 21 : $0

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $140 - 7 108 - 88,84%
Level 2: 6000 - $85 - 5 322 - 88,69%
Level 3: 3000 - $65 - 2 184 - 72,81%
Level 4: 5000 - $60 - 3 596 - 71,92%
Luxury : 1500 - $245 - 1 314 - 87,60%
Total Capacity :23500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 523 - 83,08%
Average Income per Game$2,977,861
Year to Date Revenue$11,911,445
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$79,400,000
Farm Players Total Salaries$2,910,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,816,302
Farm Year To Date Expenses$296,493
Pro Salary Cap To Date$7,767,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$113,158,728
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$434,239
Pro Estimated Expenses$72,083,674
Farm Remaining Season Days166
Farm Expenses Per Days$16,359
Farm Estimated Expenses$2,715,594
Estimated Season Expenses$74,799,268
Season Salary Cap$79,400,000
Estimate Under Maximum Salary Cap of $81,000,000$1,600,000
Estimate Over Minimum Salary Cap of $0 $79,400,000
Current Bank Account$73,778,215
Projected Bank Account$118,753,275

Pro Players Salaries

Nathan MacKinnon $10,500,000 (2)
Elias Pettersson $9,150,000 (1)
Cale Makar $8,150,000 (1)
Joel Eriksson Ek $7,500,000 (2)
Noah Hanifin $6,500,000 (4)
Troy Terry $6,000,000 (3)
Jack Roslovic $5,000,000 (2)
Valeri Nichushkin $4,500,000 (1)
Blake Coleman $4,500,000 (3)
Connor Brown $3,000,000 (1)
Juuso Valimaki $2,500,000 (1)
Janis Moser $2,500,000 (1)
Kevin Mandolese $1,700,000 (1)
Nicolas Aube-Kubel $1,500,000 (3)
Arttu Ruotsalainen $1,500,000 (1)
Jayce Hawryluk $1,300,000 (3)
Collin Graf $900,000 (1)
Dustin Wolf $900,000 (2)
Josh Manson $900,000 (1)
Thomas Harley $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,400,000
Year 19 : $43,700,000
Year 20 : $19,800,000
Year 21 : $6,500,000
Salary Average Commitment
Year 18 : $79,400,000
Year 19 : $43,700,000
Year 20 : $19,800,000
Year 21 : $6,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,400,000
Year 19 : $43,700,000
Year 20 : $19,800,000
Year 21 : $6,500,000

Farm Players Salaries

Brett Kulak $150,000 (3)
Brendan Gaunce $130,000 (1)
Drake Caggiula $130,000 (1)
Hudson Fasching $130,000 (1)
Juuso Riikola $130,000 (3)
Alexander Burmistrov $120,000 (2)
Markus Granlund $120,000 (2)
Justin Dowling $120,000 (2)
Rourke Chartier $100,000 (3)
Morgan Klimchuk $100,000 (3)
Vyacheslav Leshchenko $100,000 (3)
Zane McIntyre $100,000 (3)
Josh Ho-Sang $90,000 (3)
Michael Sgarbossa $90,000 (3)
Rudyn Gazizol $90,000 (3)
Petter Granberg $90,000 (2)
John Ramage $90,000 (2)
Philip Samuelsson $90,000 (2)
Taylor Ward $90,000 (1)
Zach Gallant $80,000 (1)
Ryan Merkley $75,000 (2)
Mikko Kokkonen $75,000 (2)
Nico Gross $75,000 (1)
Antti Tuomisto $75,000 (2)
Yegor Spiridonov $75,000 (2)
Bryce Brodzinski $75,000 (2)
Egor Afanasyev (Out of Payroll) $75,000 (2)
Anttoni Honka $75,000 (2)
Jakub Jerabek $65,000 (1)
Pavel Karnaukhov $65,000 (1)
Teemu Pulkkinen $65,000 (1)
Brent Moran $50,000 (3)
Total Farm Players32
Salary Commitment
Year 18 : $2,985,000
Year 19 : $2,155,000
Year 20 : $1,000,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,985,000
Year 19 : $2,155,000
Year 20 : $1,000,000
Year 21 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $100 - 8 000 - 100,00%
Level 2: 6000 - $70 - 6 000 - 100,00%
Level 3: 3000 - $45 - 2 965 - 98,83%
Level 4: 4000 - $35 - 4 000 - 100,00%
Luxury : 1500 - $205 - 1 410 - 93,97%
Total Capacity :22500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $34 - 2 000 - 100,00%
Farm Level 2: 1000 - $14 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %22 375 - 99,44%
Average Income per Game$2,495,322
Year to Date Revenue$9,981,286
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$122,180
Year to Date Revenue$610,900

Expense

Pro Players Total Salaries$79,965,000
Farm Players Total Salaries$5,105,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,828,374
Farm Year To Date Expenses$513,504
Pro Salary Cap To Date$7,779,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,822,217
Farm Estimated Season Revenue$4,520,660
Pro Remaining Season Days166
Pro Expenses Per Days$437,310
Pro Estimated Expenses$72,593,460
Farm Remaining Season Days166
Farm Expenses Per Days$28,288
Farm Estimated Expenses$4,695,808
Estimated Season Expenses$77,289,268
Season Salary Cap$79,965,000
Estimate Under Maximum Salary Cap of $81,000,000$1,035,000
Estimate Over Minimum Salary Cap of $0 $79,965,000
Current Bank Account$92,380,894
Projected Bank Account$114,434,503

Pro Players Salaries

Sergei Bobrovsky $8,500,000 (4)
Evander Kane $8,500,000 (3)
Ryan Strome $7,000,000 (3)
Kyle Turris $7,000,000 (1)
Andrew Copp $6,525,000 (3)
Christian Dvorak $6,500,000 (2)
Mattias Ekholm $6,265,000 (1)
Dmitri Orlov $5,925,000 (1)
Brandon Montour $4,950,000 (3)
Colin Blackwell $2,525,000 (1)
Anthony Stolarz $2,500,000 (3)
Zach Whitecloud $2,500,000 (3)
Sean Kuraly $2,450,000 (3)
Dylan Gambrell $2,225,000 (2)
Juuso Parssinen $1,500,000 (1)
Brandon Duhaime $1,500,000 (1)
Brayden Pachal $900,000 (1)
William Cuylle $900,000 (2)
Simon Holmstrom $900,000 (2)
Brenden Dillon $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,965,000
Year 19 : $53,450,000
Year 20 : $42,925,000
Year 21 : $8,500,000
Salary Average Commitment
Year 18 : $74,965,000
Year 19 : $49,950,000
Year 20 : $39,425,000
Year 21 : $8,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,965,000
Year 19 : $53,450,000
Year 20 : $42,925,000
Year 21 : $8,500,000

Farm Players Salaries

Jonny Brodzinski $272,500 (2)
Jack Campbell $252,500 (1)
Scott Wedgewood $252,500 (2)
Teddy Blueger $250,000 (1)
Alex Kerfoot $247,500 (1)
Austin Watson $242,500 (1)
John Hayden $222,500 (2)
Brandon Tanev $200,000 (3)
Jacob De La Rose $172,500 (2)
Dillon Fournier $172,500 (2)
Alexei Marchenko $152,500 (1)
Tom Kuhnhackl $152,500 (1)
Jan Kostalek $150,000 (3)
Daniel Audette $150,000 (2)
Brendan Lemieux $150,000 (3)
Tyler Pitlick $150,000 (3)
Ryan Murphy $140,000 (1)
Matt Puempel $137,500 (1)
Eric Gelinas $132,500 (2)
Mark Friedman $130,000 (3)
Peter Holland $130,000 (1)
Marcus Sorensen $130,000 (1)
Jack Rathbone $120,000 (1)
Logan Stanley $120,000 (1)
Jake Bean $120,000 (1)
Sergey Kalinin $115,000 (1)
Nick Blankenburg $90,000 (1)
Zakhar Bardakov $90,000 (1)
Benoit-Olivier Groulx $90,000 (1)
Grigori Denisenko $75,000 (1)
Samuel Bolduc $75,000 (3)
Matvey Guskov $75,000 (3)
Lukas Parik $75,000 (3)
Kole Lind $70,000 (1)
Total Farm Players34
Salary Commitment
Year 18 : $5,105,000
Year 19 : $2,380,000
Year 20 : $1,005,000
Year 21 : $0
Salary Average Commitment
Year 18 : $5,105,000
Year 19 : $2,380,000
Year 20 : $1,005,000
Year 21 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 961 - 98,70%
Level 4: 5000 - $50 - 4 829 - 96,57%
Luxury : 1500 - $250 - 1 359 - 90,60%
Total Capacity :23500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %23 149 - 98,50%
Average Income per Game$3,050,915
Year to Date Revenue$12,203,660
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,535,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,153,805
Farm Year To Date Expenses$253,104
Pro Salary Cap To Date$7,104,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,934,770
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$403,261
Pro Estimated Expenses$66,941,326
Farm Remaining Season Days166
Farm Expenses Per Days$14,321
Farm Estimated Expenses$2,377,286
Estimated Season Expenses$69,318,612
Season Salary Cap$73,700,000
Estimate Under Maximum Salary Cap of $81,000,000$7,300,000
Estimate Over Minimum Salary Cap of $0 $73,700,000
Current Bank Account$70,448,866
Projected Bank Account$123,859,424

Pro Players Salaries

Jamie Benn $10,500,000 (4)
Jack Eichel $10,500,000 (5)
Adam Larsson $9,000,000 (5)
Darnell Nurse $7,000,000 (2)
Jonathan Drouin $6,500,000 (1)
Mackenzie Blackwood (Out of Payroll) $6,500,000 (3)
Jason Zucker $5,100,000 (3)
Matt Roy $3,600,000 (3)
Mason Marchment $3,000,000 (2)
Ilya Mikheyev $2,050,000 (2)
Calvin Pickard $1,550,000 (1)
Joey Anderson $1,200,000 (1)
Linus Lindstrom $900,000 (1)
Morgan Geekie $900,000 (1)
Nate Schmidt $900,000 (1)
Isac Lundestrom $900,000 (1)
Kaiden Guhle $900,000 (1)
Shane Pinto $900,000 (1)
Dylan Holloway $900,000 (2)
Henry Thrun $900,000 (2)
Total Pro Players20
Salary Commitment
Year 18 : $73,700,000
Year 19 : $59,050,000
Year 20 : $45,200,000
Year 21 : $30,000,000
Salary Average Commitment
Year 18 : $73,700,000
Year 19 : $59,050,000
Year 20 : $45,200,000
Year 21 : $30,000,000
Salary Cap with 1 Way Contract
Year 18 : $73,700,000
Year 19 : $59,050,000
Year 20 : $45,200,000
Year 21 : $30,000,000

Farm Players Salaries

Steven Santini $135,000 (3)
Peter Cehlarik $130,000 (1)
Luke Philp $120,000 (2)
Valtteri Puustinen $100,000 (2)
John Quenneville $100,000 (2)
Arttu Hyry $90,000 (1)
Nikolas Matinpalo $90,000 (1)
Emile Poirier $90,000 (3)
Dennis Gilbertolo $90,000 (2)
Justice Schoulard $90,000 (2)
Ludwig Bystrom $80,000 (3)
Tyler Inamoto $80,000 (2)
Noel Hoefenmayer $80,000 (2)
Maxime Lajoie $80,000 (1)
Brent Pedersen $80,000 (2)
Roni Hirvonen $75,000 (2)
Thomas Bordeleau $75,000 (2)
Ty Smilanic $75,000 (2)
Patrik Hamrla $75,000 (3)
Tyler Boucher $75,000 (3)
Cole Fonstad $75,000 (1)
Aku Koskenvuo $75,000 (3)
Semyon Der-Arguchintsev $75,000 (1)
Emerik Despatie $75,000 (3)
Evan Vierling $75,000 (2)
Dmitry Zlodeyev $70,000 (2)
Josh Brook $70,000 (2)
Brandon Crawley $70,000 (1)
Roberts Lipsbergs $70,000 (2)
Garin Bjorklund $70,000 (2)
Total Farm Players30
Salary Commitment
Year 18 : $2,535,000
Year 19 : $1,925,000
Year 20 : $605,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,535,000
Year 19 : $1,925,000
Year 20 : $605,000
Year 21 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 879 - 95,98%
Level 4: 5000 - $50 - 4 852 - 97,04%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :23000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %22 731 - 98,83%
Average Income per Game$2,921,188
Year to Date Revenue$11,684,750
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$78,900,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,650,004
Farm Year To Date Expenses$276,848
Pro Salary Cap To Date$7,601,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,005,125
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$431,522
Pro Estimated Expenses$71,632,652
Farm Remaining Season Days166
Farm Expenses Per Days$14,565
Farm Estimated Expenses$2,417,790
Estimated Season Expenses$74,050,442
Season Salary Cap$78,900,000
Estimate Under Maximum Salary Cap of $81,000,000$2,100,000
Estimate Over Minimum Salary Cap of $0 $78,900,000
Current Bank Account$74,805,730
Projected Bank Account$118,554,813

Pro Players Salaries

Jonathan Toews $9,650,000 (1)
Nick Suzuki $8,250,000 (2)
Anthony Cirelli $8,250,000 (1)
John Klingberg $7,000,000 (2)
Daniel Vladar $6,000,000 (1)
Devon Toews $5,750,000 (1)
Trevor Moore $5,000,000 (3)
Dawson Mercer $5,000,000 (1)
Alex Iafallo $4,500,000 (3)
Sean Walker $4,500,000 (3)
Nicolas Hague $4,500,000 (1)
Morgan Barron $1,500,000 (1)
Jordan Harris $1,500,000 (1)
Alexander Dergachyov $1,200,000 (1)
Logan Stankoven $900,000 (2)
Tanner Pearson $900,000 (1)
Wyatt Johnston $900,000 (1)
Joel Hofer $900,000 (1)
Alexander Nikishin $900,000 (3)
Mavrik Bourque $900,000 (3)
Alexander Alexeyev $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $78,900,000
Year 19 : $31,950,000
Year 20 : $15,800,000
Year 21 : $0
Salary Average Commitment
Year 18 : $74,250,000
Year 19 : $30,950,000
Year 20 : $15,800,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $78,900,000
Year 19 : $31,950,000
Year 20 : $15,800,000
Year 21 : $0

Farm Players Salaries

Francesco Lapenna $170,000 (1)
Alexander Barabanov $170,000 (1)
Stefan Noesen $160,000 (2)
Johnathan Kovacevic $150,000 (3)
Xavier Simoneau $120,000 (1)
Kyle Capobianco $120,000 (1)
Lucas Carlsson (Out of Payroll) $90,000 (1)
Uvis Balinskis $90,000 (1)
Ethen Frank $90,000 (1)
Oliver Okuliar $80,000 (1)
David Quenneville $80,000 (1)
Reilly Walsh $80,000 (2)
Dmitry Zavgorodniy $80,000 (1)
Albin Grewe $80,000 (1)
Carter Serhyenko $75,000 (2)
Chaz Lucius $75,000 (2)
Roby Jarventie $75,000 (1)
Marshall Warren $75,000 (2)
Graeme Clarke $75,000 (2)
Jan Mysak $75,000 (2)
Riley Mercer $75,000 (2)
Tyler Madden $75,000 (2)
Beau Jelsma $75,000 (3)
Jakub Brabenec $75,000 (3)
Jorian Donovan $75,000 (3)
Ludwig Persson $75,000 (3)
Stanislav Svozil $75,000 (3)
Riley Damiani $75,000 (2)
Aapeli Rasanen $60,000 (1)
Total Farm Players29
Salary Commitment
Year 18 : $2,670,000
Year 19 : $1,365,000
Year 20 : $525,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,670,000
Year 19 : $1,365,000
Year 20 : $525,000
Year 21 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $125 - 7 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :19000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 000 - 100,00%
Average Income per Game$2,520,000
Year to Date Revenue$10,080,000
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$2,645,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,559,779
Farm Year To Date Expenses$261,355
Pro Salary Cap To Date$7,510,871
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,760,000
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$425,815
Pro Estimated Expenses$70,685,290
Farm Remaining Season Days166
Farm Expenses Per Days$14,918
Farm Estimated Expenses$2,476,388
Estimated Season Expenses$73,161,678
Season Salary Cap$77,850,000
Estimate Under Maximum Salary Cap of $81,000,000$3,150,000
Estimate Over Minimum Salary Cap of $0 $77,850,000
Current Bank Account$86,742,181
Projected Bank Account$115,956,103

Pro Players Salaries

Leon Draisaitl $10,500,000 (4)
Andrei Svechnikov $8,750,000 (3)
Tim Stutzle $8,500,000 (3)
Joonas Korpisalo $6,750,000 (1)
Ryan Graves $6,500,000 (3)
TJ Brodie $6,500,000 (1)
Brian Dumoulin $4,500,000 (1)
Samuel Girard $4,000,000 (2)
Mason Mctavish $4,000,000 (3)
Mario Ferraro $3,000,000 (2)
Marcus Pettersson $3,000,000 (2)
Isaac Ratcliffe $2,500,000 (2)
Nicolas Roy $2,000,000 (2)
Zach Aston-Reese $1,500,000 (3)
Connor Dewar $1,500,000 (3)
Filip Chytil $900,000 (2)
Bobby McMann $900,000 (1)
Kasperi Kapanen $900,000 (1)
Matias Maccelli $900,000 (1)
Dylan Ferguson $750,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $77,850,000
Year 19 : $56,650,000
Year 20 : $41,250,000
Year 21 : $10,500,000
Salary Average Commitment
Year 18 : $77,350,000
Year 19 : $56,650,000
Year 20 : $41,250,000
Year 21 : $10,500,000
Salary Cap with 1 Way Contract
Year 18 : $77,850,000
Year 19 : $56,650,000
Year 20 : $41,250,000
Year 21 : $10,500,000

Farm Players Salaries

Ross Johnston $180,000 (3)
Mirco Mueller $130,000 (1)
Matt Filipe $120,000 (2)
Walteri Merela $120,000 (2)
Stuart Percy $120,000 (1)
Nikita Gusev $120,000 (1)
Jared Coreau $100,000 (2)
Marcus Kruger $100,000 (2)
Kevin Labanc $100,000 (1)
Kasper Bjorkqvist $90,000 (1)
Michael Eyssimont $90,000 (1)
Gemel Smith $90,000 (2)
Sergey Zborovskiy $90,000 (3)
Johan Sundstrom $85,000 (2)
Maxime Lagace $80,000 (2)
Nikita Cherepanov $80,000 (1)
Sondre Olden $80,000 (1)
Bode Wilde $75,000 (2)
Luke Reid $75,000 (3)
Jack Bar $75,000 (3)
Milos Roman $75,000 (2)
Jacob Perreault $75,000 (3)
Jared McIsaac $75,000 (2)
Jackson Kunz $75,000 (3)
Christoffer Sedoff $75,000 (2)
Colby Ambrosio $75,000 (3)
Ivan Lodnia $75,000 (1)
Artem Artemov $70,000 (2)
Dennis Hildeby $50,000 (2)
Total Farm Players29
Salary Commitment
Year 18 : $2,645,000
Year 19 : $1,760,000
Year 20 : $645,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,645,000
Year 19 : $1,760,000
Year 20 : $645,000
Year 21 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $145 - 6 956 - 86,94%
Level 2: 5000 - $90 - 4 676 - 93,52%
Level 3: 2000 - $70 - 1 831 - 91,53%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %18 462 - 92,31%
Average Income per Game$2,810,500
Year to Date Revenue$11,242,000
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$80,600,000
Farm Players Total Salaries$2,505,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,931,250
Farm Year To Date Expenses$252,639
Pro Salary Cap To Date$7,882,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,799,000
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$440,761
Pro Estimated Expenses$73,166,326
Farm Remaining Season Days166
Farm Expenses Per Days$14,158
Farm Estimated Expenses$2,350,228
Estimated Season Expenses$75,516,554
Season Salary Cap$80,600,000
Estimate Under Maximum Salary Cap of $81,000,000$400,000
Estimate Over Minimum Salary Cap of $0 $80,600,000
Current Bank Account$8,937,416
Projected Bank Account$46,835,462

Pro Players Salaries

Matthew Tkachuk (Out of Payroll) $9,150,000 (1)
Anthony Beauvillier $6,500,000 (1)
Jonathan Marchessault $6,500,000 (1)
David Savard $6,000,000 (2)
Jamieson Oleksiak $5,500,000 (1)
Alex Nedeljkovic $5,500,000 (1)
Seth Jones $5,000,000 (3)
Sam Bennett $5,000,000 (3)
Nick Schmaltz $4,500,000 (2)
Anton Lundell $4,000,000 (1)
Philippe Myers $4,000,000 (3)
Colton Sissons $3,500,000 (1)
Philip Danault (1 Way Contract) $3,000,000 (2)
Braden Schneider $3,000,000 (1)
Josh Anderson (1 Way Contract) $2,500,000 (1)
Parker Kelly $2,000,000 (2)
Erik Brannstrom $1,500,000 (1)
Adam Fantilli $900,000 (2)
Mackenzie Weegar $900,000 (1)
Jakub Dobes $900,000 (1)
Filip Hallander $750,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $80,600,000
Year 19 : $30,400,000
Year 20 : $14,000,000
Year 21 : $0
Salary Average Commitment
Year 18 : $79,750,000
Year 19 : $30,400,000
Year 20 : $14,000,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $80,600,000
Year 19 : $30,400,000
Year 20 : $14,000,000
Year 21 : $0

Farm Players Salaries

Walker Duehr $150,000 (2)
Ryan Spooner $120,000 (2)
Joshua Jacobs $120,000 (3)
Michael Downing $120,000 (1)
Ryan Lomberg $120,000 (2)
Denis Gurianov $120,000 (1)
Jake Virtanen $120,000 (3)
Josh Leivo $120,000 (1)
Andrei Mironov $100,000 (2)
Vladislav Kamenev $100,000 (3)
Joakim Nygard $90,000 (2)
Ville Koivunen $90,000 (3)
Greg Meireles $90,000 (2)
Maxim Tsyplakov $90,000 (1)
Shakir Mukhamadullin $90,000 (2)
Joni Ikonen $80,000 (2)
Linus Arnesson $80,000 (1)
Ivan Muranov $75,000 (1)
Jakub Skarek $75,000 (1)
Case Mccarthy $75,000 (3)
Cameron Hillis $75,000 (3)
Remi Poirier $75,000 (2)
Nikita Rtishchev $75,000 (3)
Ryan O'rourke $75,000 (3)
Artyom Minulin $70,000 (1)
Ian Scott $60,000 (2)
Ronald Brickey $50,000 (1)
Total Farm Players27
Salary Commitment
Year 18 : $2,505,000
Year 19 : $1,705,000
Year 20 : $730,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,505,000
Year 19 : $1,705,000
Year 20 : $730,000
Year 21 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,695,000
Year to Date Revenue$10,780,000
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$2,655,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,679,340
Farm Year To Date Expenses$269,242
Pro Salary Cap To Date$7,630,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,410,000
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$426,630
Pro Estimated Expenses$70,820,580
Farm Remaining Season Days166
Farm Expenses Per Days$14,973
Farm Estimated Expenses$2,485,518
Estimated Season Expenses$73,306,098
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $81,000,000$3,000,000
Estimate Over Minimum Salary Cap of $0 $78,000,000
Current Bank Account$46,590,467
Projected Bank Account$82,309,969

Pro Players Salaries

Andre Burakowsky $8,000,000 (5)
Ryan Johansen $8,000,000 (2)
Ivan Provorov $8,000,000 (3)
Ryan Pulock $6,750,000 (3)
Chris Kreider $6,500,000 (1)
Joe Pavelski $6,500,000 (1)
Jordan Binnington $4,500,000 (3)
Travis Dermott $4,500,000 (1)
Jeremy Lauzon $4,000,000 (3)
Alexander Romanov $4,000,000 (3)
Ryan Lindgren $4,000,000 (1)
Kevin Rooney $2,000,000 (1)
Lukas Dostal $2,000,000 (3)
Joel Armia $1,700,000 (1)
J.T. Compher $1,700,000 (1)
Vladislav Namestnikov $1,700,000 (1)
Jacob Peterson $1,500,000 (1)
Klim Kostin $1,000,000 (1)
Viktor Arvidsson $900,000 (1)
Carter Mazur $750,000 (2)
Total Pro Players20
Salary Commitment
Year 18 : $78,000,000
Year 19 : $46,000,000
Year 20 : $37,250,000
Year 21 : $8,000,000
Salary Average Commitment
Year 18 : $75,500,000
Year 19 : $46,000,000
Year 20 : $37,250,000
Year 21 : $8,000,000
Salary Cap with 1 Way Contract
Year 18 : $78,000,000
Year 19 : $46,000,000
Year 20 : $37,250,000
Year 21 : $8,000,000

Farm Players Salaries

Mitchell Stephens $130,000 (1)
Mikhail Vorobyev $120,000 (2)
Sami Niku $120,000 (1)
Paul Cotter $120,000 (1)
Andrej Nestrasil $100,000 (1)
Jordan Weal $90,000 (1)
Jacob Bernard-Docker $90,000 (2)
Adam Edstrom $90,000 (1)
Samuel Poulin $90,000 (3)
Vladislav Kolyachonok $90,000 (2)
Victor Mancini $90,000 (1)
Ty Smith $90,000 (3)
Brandon Hickey $80,000 (2)
Vladimir Kuznetsov $80,000 (2)
Dryden Hunt $80,000 (1)
Ethan Bowen $75,000 (3)
Bryce Misley $75,000 (1)
Egor Serdyuk $75,000 (3)
Nathan Dunkley $75,000 (3)
Lenni Killinen $75,000 (3)
Lukas Elvenes $75,000 (3)
Pavel Novak $75,000 (3)
Riley Stotts $75,000 (3)
Thimo Nickl $75,000 (3)
Vasiliy Ponomarev $75,000 (3)
Erik Thorell $65,000 (1)
Joel Mustonen $65,000 (1)
Olivier Archambault $65,000 (1)
Isaac Poulter $50,000 (2)
Cameron Morrison $50,000 (2)
Keaton Thompson $50,000 (1)
Nikita Tolopilo $50,000 (2)
Devin Cooley $50,000 (2)
Total Farm Players33
Salary Commitment
Year 18 : $2,655,000
Year 19 : $1,515,000
Year 20 : $855,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,655,000
Year 19 : $1,515,000
Year 20 : $855,000
Year 21 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $125 - 7 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :19000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 000 - 100,00%
Average Income per Game$2,520,000
Year to Date Revenue$10,080,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$79,650,000
Farm Players Total Salaries$3,370,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,541,852
Farm Year To Date Expenses$347,612
Pro Salary Cap To Date$7,492,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,760,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$435,598
Pro Estimated Expenses$72,309,268
Farm Remaining Season Days166
Farm Expenses Per Days$18,859
Farm Estimated Expenses$3,130,594
Estimated Season Expenses$75,439,862
Season Salary Cap$79,650,000
Estimate Under Maximum Salary Cap of $81,000,000$1,350,000
Estimate Over Minimum Salary Cap of $0 $79,650,000
Current Bank Account$52,892,542
Projected Bank Account$80,007,080

Pro Players Salaries

Mika Zibanejad $10,500,000 (5)
Erik Karlsson $9,500,000 (1)
Evgeny Kuznetsov $8,500,000 (2)
Matt Murray $8,000,000 (4)
Tyler Ennis $7,500,000 (3)
Joshua Morrissey $6,750,000 (2)
Lucas Raymond $5,000,000 (4)
Erik Gustafsson $4,500,000 (2)
Pavel Zacha $3,500,000 (2)
Martin Fehervary $1,700,000 (1)
Joseph Veleno $1,700,000 (1)
Nathan Bastian $1,700,000 (1)
Vinnie Hinostroza $1,500,000 (1)
Jesperi Kotkaniemi $1,500,000 (1)
Linus Soderstrom $1,500,000 (1)
Alex Newhook $900,000 (1)
Dylan Guenther $900,000 (2)
Jamie Drysdale $900,000 (2)
Nils Hoglander $900,000 (1)
Seth Jarvis $900,000 (1)
Ty Emberson $900,000 (1)
Connor Murphy $900,000 (1)
Total Pro Players22
Salary Commitment
Year 18 : $79,650,000
Year 19 : $56,050,000
Year 20 : $31,000,000
Year 21 : $23,500,000
Salary Average Commitment
Year 18 : $76,800,000
Year 19 : $54,200,000
Year 20 : $31,000,000
Year 21 : $23,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,650,000
Year 19 : $56,050,000
Year 20 : $31,000,000
Year 21 : $23,500,000

Farm Players Salaries

Mikhail Grigorenko $200,000 (2)
Joona Luoto $170,000 (1)
Noah Juulsen $150,000 (1)
Victor Antipin $150,000 (1)
Spencer Martin $150,000 (1)
Markus Niemelainen $150,000 (2)
Joseph Labate $140,000 (3)
Conor Timmins $135,000 (2)
Adam Ruzicka $130,000 (3)
Brett Leason $130,000 (3)
Vitaly Abramov $120,000 (2)
Wiley Sherman $120,000 (1)
Justin Bailey $120,000 (1)
Chase Pearson $120,000 (2)
Kalle Kossila $120,000 (1)
Kevin Connauton $120,000 (3)
Anton Lindholm $100,000 (2)
Jerome Gauthier-Leduc $100,000 (2)
Oscar Dansk $100,000 (2)
Olivier Roy $90,000 (2)
Adam Boqvist $90,000 (2)
Marc Gatcomb $90,000 (1)
Tyson Kozak $90,000 (1)
Linus Karlsson $90,000 (2)
Oskar Back $90,000 (2)
Benjamin Conz $80,000 (3)
Alexander Khovanov $75,000 (2)
Leevi Aaltonen $75,000 (2)
Mikhail Abramov $75,000 (3)
Total Farm Players29
Salary Commitment
Year 18 : $3,370,000
Year 19 : $2,210,000
Year 20 : $675,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,370,000
Year 19 : $2,210,000
Year 20 : $675,000
Year 21 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %22 000 - 100,00%
Average Income per Game$2,870,000
Year to Date Revenue$11,480,000
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$80,750,000
Farm Players Total Salaries$3,495,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,927,178
Farm Year To Date Expenses$350,596
Pro Salary Cap To Date$7,878,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,060,000
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$441,576
Pro Estimated Expenses$73,301,616
Farm Remaining Season Days166
Farm Expenses Per Days$19,541
Farm Estimated Expenses$3,243,806
Estimated Season Expenses$76,545,422
Season Salary Cap$80,750,000
Estimate Under Maximum Salary Cap of $81,000,000$250,000
Estimate Over Minimum Salary Cap of $0 $80,750,000
Current Bank Account$51,548,592
Projected Bank Account$90,678,770

Pro Players Salaries

Tyler Seguin $9,500,000 (4)
Mikael Granlund $8,000,000 (2)
Tyson Barrie $7,500,000 (2)
Brady Tkachuk $7,000,000 (1)
Jean Gabriel Pageau $6,500,000 (1)
Anders Lee $6,000,000 (2)
Zach Werenski $6,000,000 (1)
Vitek Vanecek $5,000,000 (1)
Kirill Marchenko $5,000,000 (3)
Christian Jaros $4,000,000 (2)
Ukko-Pekka Luukkonen $3,500,000 (1)
Adam Gaudette $2,500,000 (3)
Gabriel Carlsson $1,700,000 (2)
Dylan McIlrath $1,500,000 (1)
Rasmus Asplund $1,500,000 (1)
Maksim Sushko $1,350,000 (2)
Alex Barre-Boulet $1,200,000 (1)
Charles Hudon $1,200,000 (3)
Connor Clifton $900,000 (1)
Oscar Lindberg $900,000 (2)
Total Pro Players20
Salary Commitment
Year 18 : $80,750,000
Year 19 : $47,650,000
Year 20 : $18,200,000
Year 21 : $9,500,000
Salary Average Commitment
Year 18 : $79,750,000
Year 19 : $47,650,000
Year 20 : $18,200,000
Year 21 : $9,500,000
Salary Cap with 1 Way Contract
Year 18 : $80,750,000
Year 19 : $47,650,000
Year 20 : $18,200,000
Year 21 : $9,500,000

Farm Players Salaries

Michael Bunting $200,000 (1)
Arber Xhekaj $150,000 (2)
Austin Strand $130,000 (3)
Jake Walman $120,000 (2)
Antti Suomela $120,000 (1)
Dustin Tokarski $120,000 (3)
Anton Slepyshev $110,000 (2)
Hunter Shinkaruk $110,000 (1)
Tyler Lewington $100,000 (2)
Calvin de Haan $100,000 (2)
Oliver Kylington $100,000 (1)
Curtis Mckenzie $90,500 (1)
Colton Dach $90,000 (3)
Otto Makinen $90,000 (1)
Charle-Edouard D'Astous $90,000 (1)
Josh Samanski $90,000 (1)
Gregory Hofmann $90,000 (1)
Samuel Helenius $90,000 (3)
Eetu Tuulola $80,000 (2)
Mattias Norlinder $75,000 (1)
Samu Salminen $75,000 (3)
Evan Nause $75,000 (3)
Mason Beaupit $75,000 (2)
Isaac Belliveau $75,000 (3)
Xavier Bouchard $75,000 (2)
Adam Ginning $75,000 (1)
Simon Knak $75,000 (2)
Adam Beckman $75,000 (2)
Ty Gallagher $75,000 (3)
Jacob Leguerrier $75,000 (2)
Ryder Rolston $75,000 (2)
Alex Belzile $70,000 (2)
Daniel Catenacci $70,000 (1)
Cliff Pu $70,000 (1)
Fredrik Forsberg $70,000 (1)
Jordan Bellerive $70,000 (2)
Austin Lotz $65,000 (2)
Joseph Cecconi $60,000 (2)
Joni Tuulola $50,000 (2)
Total Farm Players39
Salary Commitment
Year 18 : $3,495,500
Year 19 : $2,155,000
Year 20 : $730,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,495,500
Year 19 : $2,155,000
Year 20 : $730,000
Year 21 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,695,000
Year to Date Revenue$13,475,000
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$80,350,000
Farm Players Total Salaries$2,105,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,909,236
Farm Year To Date Expenses$210,574
Pro Salary Cap To Date$7,860,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,715,000
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$439,402
Pro Estimated Expenses$72,940,732
Farm Remaining Season Days166
Farm Expenses Per Days$11,984
Farm Estimated Expenses$1,989,344
Estimated Season Expenses$74,930,076
Season Salary Cap$80,350,000
Estimate Under Maximum Salary Cap of $81,000,000$650,000
Estimate Over Minimum Salary Cap of $0 $80,350,000
Current Bank Account$51,141,421
Projected Bank Account$82,541,945

Pro Players Salaries

Paul Stastny $8,500,000 (1)
Brad Marchand $8,000,000 (3)
Quinn Hughes $7,500,000 (3)
Anthony DeAngelo (Out of Payroll) $7,000,000 (4)
Pavel Buchnevich $6,500,000 (1)
Nail Yakupov $6,000,000 (2)
Filip Gustavsson $6,000,000 (2)
K'andre Miller $5,400,000 (1)
Filip Hronek $5,000,000 (1)
Trevor Zegras $4,500,000 (2)
Gabriel Vilardi $3,000,000 (2)
Robert Bortuzzo $2,000,000 (2)
Mitchell Chaffee $2,000,000 (2)
Jakub Zboril $1,700,000 (2)
Jesper Boqvist $1,700,000 (1)
Alexey Toropchenko $1,500,000 (2)
Marc McLaughlin $1,350,000 (2)
Robby Fabbri $900,000 (1)
Macklin Celebrini $900,000 (2)
Jet Greaves $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $80,350,000
Year 19 : $51,450,000
Year 20 : $22,500,000
Year 21 : $7,000,000
Salary Average Commitment
Year 18 : $80,850,000
Year 19 : $51,450,000
Year 20 : $22,500,000
Year 21 : $7,000,000
Salary Cap with 1 Way Contract
Year 18 : $80,350,000
Year 19 : $51,450,000
Year 20 : $22,500,000
Year 21 : $7,000,000

Farm Players Salaries

Sebastian Aho (DEF) $250,000 (2)
Malcolm Subban $120,000 (2)
Jon Gillies $120,000 (2)
Kale Clague $120,000 (2)
Zachary Senyshyn $120,000 (1)
Filip Chlapik $100,000 (1)
Maxwell Gildon $100,000 (3)
Mathieu Joseph $100,000 (3)
Pascal Laberge $100,000 (2)
Jeff Malott $90,000 (1)
Kailer Yamamoto $90,000 (3)
Kirill Slepets $80,000 (3)
Ivan Chekhovich $80,000 (3)
Ruslan Iskhakov $75,000 (3)
jake wise $75,000 (3)
Karl Henriksson $75,000 (3)
arvid bergstrom $75,000 (3)
Ben Thomas $70,000 (1)
Filip Westerlund $70,000 (3)
Robin Kovacs $65,000 (1)
Timotej Sille $65,000 (1)
Brendan Harms $65,000 (1)
Total Farm Players22
Salary Commitment
Year 18 : $2,105,000
Year 19 : $1,530,000
Year 20 : $820,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,105,000
Year 19 : $1,530,000
Year 20 : $820,000
Year 21 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 872 - 95,72%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %21 872 - 99,42%
Average Income per Game$2,861,012
Year to Date Revenue$14,305,060
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$80,650,000
Farm Players Total Salaries$2,790,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,938,594
Farm Year To Date Expenses$284,676
Pro Salary Cap To Date$7,889,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,857,444
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$441,033
Pro Estimated Expenses$73,211,478
Farm Remaining Season Days166
Farm Expenses Per Days$15,707
Farm Estimated Expenses$2,607,362
Estimated Season Expenses$75,818,840
Season Salary Cap$80,650,000
Estimate Under Maximum Salary Cap of $81,000,000$350,000
Estimate Over Minimum Salary Cap of $0 $80,650,000
Current Bank Account$93,689,318
Projected Bank Account$130,522,322

Pro Players Salaries

David Pastrnak $10,000,000 (2)
Patrik Laine $7,900,000 (1)
Kirill Kaprizov $7,900,000 (1)
Jacob Trouba $6,750,000 (5)
Hampus Lindholm $6,750,000 (2)
John Marino $6,500,000 (5)
Jared McCann $6,000,000 (2)
Chandler Stephenson $5,500,000 (3)
Jeremy Swayman $5,000,000 (2)
Blaze Lizotte $3,500,000 (1)
Kirby Dach $3,000,000 (1)
Jack Lafontaine $2,000,000 (1)
Mark Kastelic $2,000,000 (2)
Michael Benning $1,700,000 (1)
Urho Vaakanainen $1,350,000 (2)
Linus Nyman $1,200,000 (1)
Matthew Poitras $900,000 (1)
John Beecher $900,000 (1)
Evan Rodrigues $900,000 (1)
Declan Chisholm $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $80,650,000
Year 19 : $49,850,000
Year 20 : $18,750,000
Year 21 : $13,250,000
Salary Average Commitment
Year 18 : $80,650,000
Year 19 : $49,850,000
Year 20 : $18,750,000
Year 21 : $13,250,000
Salary Cap with 1 Way Contract
Year 18 : $80,650,000
Year 19 : $49,850,000
Year 20 : $18,750,000
Year 21 : $13,250,000

Farm Players Salaries

Cam Dineen $200,000 (2)
Mattias Janmark $175,000 (3)
Daniil Miromanov $170,000 (1)
Maxim Letunov $160,000 (3)
Colin Miller $160,000 (2)
Jonah Gadjovich $130,000 (3)
Oskar Steen $120,000 (1)
Jakob Forsbacka Karlsson $120,000 (3)
Mason McDonald $100,000 (1)
Pavel Shen (Out of Payroll) $100,000 (2)
Jakub Lauko $90,000 (1)
Ilya Solovyov $90,000 (1)
Nolan Patrick $90,000 (3)
Jake Leschyshyn $90,000 (3)
Pierre-Olivier Joseph $90,000 (1)
Leevi Merilainen $90,000 (1)
Casey Fitzgerald $90,000 (1)
Carson Bantle $75,000 (2)
Samuel Fagemo $75,000 (1)
Pavel Gogolev $75,000 (1)
Kasper Puutio $75,000 (1)
Akil Thomas $75,000 (1)
Daniel Torgersson $75,000 (2)
Henri Nikkanen $75,000 (2)
Milton Oscarson $75,000 (3)
Eamon Powell $75,000 (3)
Lukas Cormier $75,000 (3)
Jan Bednar $75,000 (3)
Total Farm Players28
Salary Commitment
Year 18 : $2,890,000
Year 19 : $1,750,000
Year 20 : $1,065,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,890,000
Year 19 : $1,750,000
Year 20 : $1,065,000
Year 21 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 943 - 98,10%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %21 943 - 99,74%
Average Income per Game$2,866,010
Year to Date Revenue$11,464,040
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$80,650,000
Farm Players Total Salaries$2,890,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,450,543
Farm Year To Date Expenses$310,434
Pro Salary Cap To Date$7,401,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,908,380
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$441,033
Pro Estimated Expenses$73,211,478
Farm Remaining Season Days166
Farm Expenses Per Days$16,250
Farm Estimated Expenses$2,697,500
Estimated Season Expenses$75,908,978
Season Salary Cap$80,650,000
Estimate Under Maximum Salary Cap of $81,000,000$350,000
Estimate Over Minimum Salary Cap of $0 $80,650,000
Current Bank Account$35,284,632
Projected Bank Account$74,899,634

Pro Players Salaries

Mark Scheifele $10,000,000 (4)
Patrick Kane $10,000,000 (3)
Derek Stepan $8,750,000 (1)
Roman Josi $8,000,000 (3)
Roope Hintz $7,500,000 (2)
Matthew Boldy $7,500,000 (2)
Charlie McAvoy $6,150,000 (1)
Alexandre Carrier $4,500,000 (2)
Riley Stillman $3,500,000 (1)
Nick Perbix $2,500,000 (2)
Andrei Kuzmenko $2,350,000 (3)
Nathan Smith $1,700,000 (2)
Barrett Hayton $1,500,000 (1)
Adam Erne $1,300,000 (1)
Ville Husso $1,200,000 (1)
Nick Leddy (Out of Payroll) $900,000 (1)
Sam Carrick $900,000 (1)
Spencer Knight $900,000 (2)
William Eklund $900,000 (1)
John Gilmour $800,000 (2)
Matej Stransky $700,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $81,550,000
Year 19 : $55,750,000
Year 20 : $30,350,000
Year 21 : $10,000,000
Salary Average Commitment
Year 18 : $80,300,000
Year 19 : $55,750,000
Year 20 : $30,350,000
Year 21 : $10,000,000
Salary Cap with 1 Way Contract
Year 18 : $81,550,000
Year 19 : $55,750,000
Year 20 : $30,350,000
Year 21 : $10,000,000

Farm Players Salaries

Radim Simek $200,000 (2)
Victor Mete $200,000 (1)
Victor Rask $170,000 (1)
Johan Larsson $150,000 (1)
Justin Danforth $150,000 (3)
Zachary Sanford (Out of Payroll) $150,000 (2)
Rudolfs Balcers $140,000 (3)
Madison Bowey $140,000 (3)
Scott Harrington $130,000 (2)
Jyrki Jokipakka $120,000 (2)
Juho Lammikko (Out of Payroll) $100,000 (2)
Michael Pastujov $100,000 (1)
Ryan Sproul $100,000 (2)
Oscar Fantenberg $100,000 (2)
Remi Elie $95,000 (1)
Patrik Bartosak $90,000 (2)
Yan Kuznetsov (Out of Payroll) $90,000 (3)
Adam Klapka $90,000 (1)
Radim Zohorna $90,000 (2)
Mark McNeill $90,000 (2)
Raphael Bussieres $80,000 (2)
Brendan Warren $80,000 (2)
Radovan Bondra $80,000 (2)
Julian Melchiori $80,000 (2)
Luke Adam $80,000 (2)
Kevin Roy $65,000 (1)
Curtis Valk $60,000 (2)
Vyacheslav Osnovin $60,000 (2)
Keegan Iverson $50,000 (2)
Dylan Garland $50,000 (2)
Erik Portillo $50,000 (2)
Total Farm Players31
Salary Commitment
Year 18 : $3,230,000
Year 19 : $2,360,000
Year 20 : $520,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,230,000
Year 19 : $2,360,000
Year 20 : $520,000
Year 21 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 891 - 96,37%
Level 4: 5000 - $50 - 4 918 - 98,35%
Luxury : 1500 - $250 - 1 304 - 86,92%
Total Capacity :23500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %23 112 - 98,35%
Average Income per Game$3,032,908
Year to Date Revenue$12,131,630
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$80,350,000
Farm Players Total Salaries$2,885,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,860,872
Farm Year To Date Expenses$292,014
Pro Salary Cap To Date$7,811,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,250,485
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$439,402
Pro Estimated Expenses$72,940,732
Farm Remaining Season Days166
Farm Expenses Per Days$16,223
Farm Estimated Expenses$2,693,018
Estimated Season Expenses$75,633,750
Season Salary Cap$80,350,000
Estimate Under Maximum Salary Cap of $81,000,000$650,000
Estimate Over Minimum Salary Cap of $0 $80,350,000
Current Bank Account$124,666,202
Projected Bank Account$170,898,537

Pro Players Salaries

Sam Reinhart $9,000,000 (3)
Morgan Rielly $8,250,000 (3)
Mathew Barzal $8,000,000 (2)
Tomas Hertl $7,500,000 (1)
Rasmus Dahlin $7,500,000 (3)
Drake Batherson $7,500,000 (5)
Alex Pietrangelo $7,000,000 (1)
Logan Thompson $6,500,000 (3)
Dylan Cozens $5,500,000 (4)
Niko Mikkola $2,000,000 (2)
Henri Jokiharju $2,000,000 (2)
Ryan Mcleod $1,700,000 (2)
Curtis Lazar $1,500,000 (1)
Keegan Kolesar $1,000,000 (1)
Colten Ellis $900,000 (3)
Leo Carlsson $900,000 (3)
Jack Quinn $900,000 (1)
Connor Mcmichael $900,000 (2)
Ryan Shea $900,000 (1)
Zemgus Girgensons $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $80,350,000
Year 19 : $60,650,000
Year 20 : $46,050,000
Year 21 : $13,000,000
Salary Average Commitment
Year 18 : $79,600,000
Year 19 : $60,650,000
Year 20 : $46,050,000
Year 21 : $13,000,000
Salary Cap with 1 Way Contract
Year 18 : $80,350,000
Year 19 : $60,650,000
Year 20 : $46,050,000
Year 21 : $13,000,000

Farm Players Salaries

Kevin Lankinen $135,000 (2)
Mikhail Maltsev $135,000 (2)
Joel Kiviranta $120,000 (2)
Dmitri Jaskin $120,000 (2)
Ben Meyers $110,000 (1)
Joel Teasdale $100,000 (3)
Adam Musil $100,000 (2)
Dakota Mermis $100,000 (2)
Michal Kempny $100,000 (2)
Shane Bowers $100,000 (3)
Jon Merrill $100,000 (2)
Tanner Richard $95,000 (1)
Alexander Nylander $90,000 (1)
Zach Metsa $90,000 (1)
Alexander Khokhlachev $90,000 (1)
Landon Slaggert $90,000 (2)
Robbie Russo $90,000 (1)
Nicholas Merkley $90,000 (1)
Marek Langhamer $80,000 (3)
Christian Folin $80,000 (2)
Brady Lyle $80,000 (2)
Daniel Carr $80,000 (1)
Nick Campoli $75,000 (2)
Dominik Bokk $75,000 (3)
Ryan Suzuki $75,000 (3)
Semyon Chystyakov $75,000 (3)
Chase Wouters $75,000 (1)
Linus Weissbach $70,000 (1)
Anton Lander $70,000 (2)
Tyler Wotherspoon $70,000 (2)
Connor Hughes $65,000 (2)
Chris Martenet $60,000 (1)
Total Farm Players32
Salary Commitment
Year 18 : $2,885,000
Year 19 : $1,945,000
Year 20 : $505,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,885,000
Year 19 : $1,945,000
Year 20 : $505,000
Year 21 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $135 - 7 153 - 89,41%
Level 2: 6000 - $71 - 6 000 - 100,00%
Level 3: 3000 - $70 - 2 002 - 66,73%
Level 4: 5000 - $55 - 4 106 - 82,12%
Luxury : 1000 - $265 - 1 000 - 100,00%
Total Capacity :23000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %20 261 - 88,09%
Average Income per Game$2,831,631
Year to Date Revenue$11,326,525
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$78,650,000
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$7,767,387
Farm Year To Date Expenses$341,910
Pro Salary Cap To Date$7,718,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,601,988
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$430,163
Pro Estimated Expenses$71,407,058
Farm Remaining Season Days166
Farm Expenses Per Days$18,995
Farm Estimated Expenses$3,153,170
Estimated Season Expenses$74,560,228
Season Salary Cap$78,650,000
Estimate Under Maximum Salary Cap of $81,000,000$2,350,000
Estimate Over Minimum Salary Cap of $0 $78,650,000
Current Bank Account$259,730,652
Projected Bank Account$299,388,012

Pro Players Salaries

Andrei Vasilevski $8,750,000 (4)
William Nylander $8,750,000 (2)
Evgeni Malkin $8,500,000 (2)
Brandon Carlo $6,500,000 (4)
Vince Dunn $6,250,000 (3)
Bryan Rust $6,000,000 (2)
Moritz Seider $5,500,000 (2)
Jordan Greenway $5,000,000 (1)
Alexandre Texier $4,000,000 (1)
Timothy Liljegren $4,000,000 (1)
Scott Laughton (1 Way Contract) $3,500,000 (2)
Ryan Poehling $2,000,000 (2)
Ross Colton $1,700,000 (2)
Nils Lundkvist $1,500,000 (1)
Connor Ingram $1,300,000 (3)
Frank Nazar $900,000 (3)
Justin Barron $900,000 (1)
Justin Hryckowian $900,000 (1)
Brandon Saad $900,000 (1)
Zachary Bolduc $900,000 (2)
Jordan Spence $900,000 (2)
Total Pro Players21
Salary Commitment
Year 18 : $78,650,000
Year 19 : $61,450,000
Year 20 : $23,700,000
Year 21 : $15,250,000
Salary Average Commitment
Year 18 : $78,650,000
Year 19 : $61,450,000
Year 20 : $23,700,000
Year 21 : $15,250,000
Salary Cap with 1 Way Contract
Year 18 : $78,650,000
Year 19 : $61,450,000
Year 20 : $23,700,000
Year 21 : $15,250,000

Farm Players Salaries

Warren Foegele $250,000 (2)
Michael Amadio $170,000 (1)
Sami Vatanen $150,000 (1)
Frederik Gauthier $130,000 (1)
Nils Aman $130,000 (1)
Anthony Richard $130,000 (3)
Maxim Mamin $130,000 (1)
Brandon Gormley $120,000 (1)
Daniel Sprong $120,000 (1)
Pavel Kraskovsky $120,000 (1)
Simon Despres $120,000 (3)
Sven Andrighetto $120,000 (2)
Brendan Guhle $110,000 (1)
Nick Sorensen $100,000 (1)
Mason Shaw $100,000 (1)
Dylan Wells $100,000 (1)
Julius Nattinen $100,000 (3)
Albert Johansson $90,000 (3)
Nikita Grebenkin $90,000 (1)
Rasmus Kupari $90,000 (1)
Sergey Tolchinsky $90,000 (1)
Felix Sandstrom $90,000 (2)
Chad Krys $80,000 (1)
Amir Miftakhov $75,000 (3)
Ruben Rafkin $75,000 (2)
Michal Teply $75,000 (2)
Judd Caulfield $75,000 (3)
Maxim Groshev $75,000 (3)
Keith Petruzzelli $75,000 (2)
Valentin Nussbaumer $75,000 (2)
Jeremy Bracco $70,000 (3)
Lias Andersson $70,000 (2)
Total Farm Players32
Salary Commitment
Year 18 : $3,395,000
Year 19 : $1,565,000
Year 20 : $735,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,395,000
Year 19 : $1,565,000
Year 20 : $735,000
Year 21 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $125 - 7 413 - 92,66%
Level 2: 6000 - $65 - 4 741 - 79,01%
Level 3: 3000 - $55 - 1 967 - 65,57%
Level 4: 5000 - $45 - 3 538 - 70,76%
Luxury : 1000 - $230 - 1 000 - 100,00%
Total Capacity :23000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $55 - 1 645 - 82,24%
Farm Level 2: 1000 - $40 - 762 - 76,18%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %18 658 - 81,12%
Average Income per Game$2,815,969
Year to Date Revenue$11,263,875
Farm
Home Games Left37
Average Attendance - %2 407 - 80,22%
Average Income per Game$180,195
Year to Date Revenue$900,974

Expense

Pro Players Total Salaries$77,700,001
Farm Players Total Salaries$4,490,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,651,497
Farm Year To Date Expenses$431,926
Pro Salary Cap To Date$7,602,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,006,812
Farm Estimated Season Revenue$6,667,208
Pro Remaining Season Days166
Pro Expenses Per Days$425,000
Pro Estimated Expenses$70,550,000
Farm Remaining Season Days166
Farm Expenses Per Days$24,946
Farm Estimated Expenses$4,141,036
Estimated Season Expenses$74,691,036
Season Salary Cap$77,700,001
Estimate Under Maximum Salary Cap of $81,000,000$3,299,999
Estimate Over Minimum Salary Cap of $0 $77,700,001
Current Bank Account$68,795,346
Projected Bank Account$107,778,330

Pro Players Salaries

Gabriel Landeskog $8,750,000 (4)
Claude Giroux $8,500,000 (1)
Taylor Hall $8,500,000 (3)
Boone Jenner $6,800,000 (2)
Conor Sheary $6,000,000 (3)
Esa Lindell $5,650,000 (2)
Rickard Rakell $4,500,000 (2)
Frederick Gaudreau $4,000,001 (2)
Roland Mckeown $3,825,000 (2)
Michael McCarron $3,675,000 (2)
Jani Hakanpaa $2,575,000 (2)
Devin Shore $2,525,000 (2)
Samuel Ersson $2,500,000 (3)
Daniil Tarasov $2,500,000 (2)
Drew O'Connor $2,000,000 (3)
Artyom Levshunov $900,000 (2)
Brandt Clarke $900,000 (2)
Luke Evangelista $900,000 (2)
Will Smith $900,000 (2)
Matt Grzelcyk $900,000 (1)
Jake Neighbours $900,000 (2)
Total Pro Players21
Salary Commitment
Year 18 : $77,700,001
Year 19 : $68,300,001
Year 20 : $27,750,000
Year 21 : $8,750,000
Salary Average Commitment
Year 18 : $76,350,001
Year 19 : $67,450,001
Year 20 : $27,750,000
Year 21 : $8,750,000
Salary Cap with 1 Way Contract
Year 18 : $77,700,001
Year 19 : $68,300,001
Year 20 : $27,750,000
Year 21 : $8,750,000

Farm Players Salaries

Philipp Grubauer $325,100 (2)
Ty Rattie $220,000 (3)
Justin Holl $215,000 (3)
Ben Harpur $200,000 (2)
Patrik Nemeth $200,000 (2)
Xavier Ouellet $200,000 (3)
Sam Steel $200,000 (2)
Michael Pezzetta $200,000 (3)
Connor Carrick $185,000 (3)
Nikita Tryamkin $150,000 (3)
Jakub Vrana $135,000 (3)
Eric Cornel $135,000 (3)
Kurtis MacDermid $135,000 (3)
Julius Bergman $130,000 (3)
Nicolas Shore $127,500 (3)
Albert Yarullin $122,500 (2)
Nicklas Jensen $100,000 (1)
Max Friberg $100,000 (1)
Carl Klingberg $100,000 (1)
Scott Sabourin $100,000 (1)
Cody Almond $100,000 (1)
Taylor Beck $97,500 (2)
Sheldon Dries $97,500 (2)
Pavol Regenda $90,000 (1)
Max Sasson $90,000 (1)
Jachym Kondelik $75,000 (2)
Jaroslav Chmelar $75,000 (2)
Luke Henman $75,000 (2)
Riley Kidney $75,000 (2)
Gavin Hayes $75,000 (3)
Hunter Haight $75,000 (3)
Danila Klimovich $75,000 (3)
Hugo Alnefelt $75,000 (3)
Collin Delia $70,000 (2)
Matthew Murray $65,000 (2)
Total Farm Players35
Salary Commitment
Year 18 : $4,490,100
Year 19 : $3,810,100
Year 20 : $2,132,500
Year 21 : $0
Salary Average Commitment
Year 18 : $4,490,100
Year 19 : $3,810,100
Year 20 : $2,132,500
Year 21 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $150 - 6 647 - 83,08%
Level 2: 5000 - $80 - 5 000 - 100,00%
Level 3: 2000 - $60 - 2 000 - 100,00%
Level 4: 4000 - $59 - 3 561 - 89,03%
Luxury : 1000 - $300 - 906 - 90,63%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $50 - 1 851 - 92,55%
Farm Level 2: 1000 - $40 - 721 - 72,10%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %18 114 - 90,57%
Average Income per Game$2,798,549
Year to Date Revenue$11,194,196
Farm
Home Games Left38
Average Attendance - %2 572 - 85,73%
Average Income per Game$180,871
Year to Date Revenue$723,485

Expense

Pro Players Total Salaries$70,000,000
Farm Players Total Salaries$3,356,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,424,188
Farm Year To Date Expenses$334,125
Pro Salary Cap To Date$7,375,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,344,862
Farm Estimated Season Revenue$6,873,108
Pro Remaining Season Days166
Pro Expenses Per Days$383,152
Pro Estimated Expenses$63,603,232
Farm Remaining Season Days166
Farm Expenses Per Days$18,783
Farm Estimated Expenses$3,117,978
Estimated Season Expenses$66,721,210
Season Salary Cap$70,000,000
Estimate Under Maximum Salary Cap of $81,000,000$11,000,000
Estimate Over Minimum Salary Cap of $0 $70,000,000
Current Bank Account$36,421,609
Projected Bank Account$82,918,369

Pro Players Salaries

Dylan Larkin (Out of Payroll) $9,500,000 (5)
J.T. Miller $9,000,000 (3)
John Carlson $8,250,000 (3)
Robert Thomas $8,250,000 (2)
Nikolaj Ehlers $7,000,000 (2)
Noah Dobson $6,150,000 (1)
Clayton Keller $6,000,000 (2)
Thatcher Demko $5,400,000 (1)
Aliaksei Protas $4,500,000 (2)
Nicolas Meloche $3,000,000 (1)
Mattias Samuelsson $2,500,000 (3)
Jack Mcbain $1,700,000 (2)
Jacob Larsson $1,500,000 (1)
Calvin Petersen $1,250,000 (2)
Cody Glass $1,000,000 (2)
Kaedan Korczak $900,000 (1)
John-jason Peterka $900,000 (1)
Braeden Bowman $900,000 (1)
Alexander Holtz $900,000 (1)
Oliver Bjorkstrand $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,500,000
Year 19 : $58,950,000
Year 20 : $29,250,000
Year 21 : $9,500,000
Salary Average Commitment
Year 18 : $76,500,000
Year 19 : $55,950,000
Year 20 : $26,250,000
Year 21 : $9,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,500,000
Year 19 : $58,950,000
Year 20 : $29,250,000
Year 21 : $9,500,000

Farm Players Salaries

Dennis Cholowski $250,500 (2)
Mads Sogaard $225,000 (3)
Martin Frk $205,000 (2)
Nikita Zaitsev $200,500 (2)
Christian Djoos $160,000 (2)
Michael Hutchinson $160,000 (3)
Zachary Sawchenko $160,000 (1)
Henrik Borgstrom $150,000 (2)
Nikita Scherbak $130,000 (1)
Carsen Twarynski $120,000 (1)
Andy Andreoff $100,000 (2)
Rushan Rafikov $100,000 (2)
Michal Jordan $100,000 (2)
Lars Volden $90,000 (1)
Joshua Dunne $90,000 (1)
Nicklas Lasu $80,000 (2)
Phil Varone $80,000 (2)
Marek Tvrdon $80,000 (2)
Andrei Pribylsky $75,000 (1)
Marcus Westfalt $75,000 (1)
Bogdan Trineyev $75,000 (2)
John Farinacci $75,000 (2)
Victor Sjoholm $75,000 (2)
Aidan Hreschuk $75,000 (3)
Alexander Campbell $75,000 (3)
Isac Born $75,000 (3)
Luke Toporowski $75,000 (3)
Maxence Guenette $75,000 (3)
Taro Jentzsch $75,000 (3)
Austin Pratt $50,000 (3)
Total Farm Players30
Salary Commitment
Year 18 : $3,356,000
Year 19 : $2,616,000
Year 20 : $885,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,356,000
Year 19 : $2,616,000
Year 20 : $885,000
Year 21 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,695,000
Year to Date Revenue$10,780,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$79,050,000
Farm Players Total Salaries$3,140,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,769,026
Farm Year To Date Expenses$318,258
Pro Salary Cap To Date$7,720,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,410,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$432,337
Pro Estimated Expenses$71,767,942
Farm Remaining Season Days166
Farm Expenses Per Days$17,609
Farm Estimated Expenses$2,923,094
Estimated Season Expenses$74,691,036
Season Salary Cap$79,050,000
Estimate Under Maximum Salary Cap of $81,000,000$1,950,000
Estimate Over Minimum Salary Cap of $0 $79,050,000
Current Bank Account$14,015,862
Projected Bank Account$48,529,226

Pro Players Salaries

Travis Konecny $7,500,000 (4)
Vincent Trocheck $7,000,000 (2)
Mikhail Sergachev $6,500,000 (2)
Brayden Schenn $6,500,000 (1)
Michael Matheson $6,000,000 (2)
Jesper Bratt $6,000,000 (2)
Brett Pesce $5,500,000 (1)
Linus Ullmark $5,500,000 (3)
Joel Farabee $5,500,000 (2)
Kiefer Sherwood $5,000,000 (3)
Radko Gudas $4,500,000 (3)
Adam Lowry $3,000,000 (2)
Garnet Hathaway $1,750,000 (1)
Eeli Tolvanen $1,500,000 (1)
Joseph Woll $1,500,000 (1)
Simon Benoit $1,500,000 (1)
Mike Hardman $1,500,000 (1)
Mackenzie Entwistle $1,000,000 (1)
Marcus Foligno $900,000 (1)
Declan Carlile $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,050,000
Year 19 : $56,500,000
Year 20 : $22,500,000
Year 21 : $7,500,000
Salary Average Commitment
Year 18 : $79,050,000
Year 19 : $56,500,000
Year 20 : $22,500,000
Year 21 : $7,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,050,000
Year 19 : $56,500,000
Year 20 : $22,500,000
Year 21 : $7,500,000

Farm Players Salaries

Rafael Harvey-pinard $150,000 (2)
Valentin Zykov $125,000 (2)
Ryan Carpenter $120,000 (2)
Fredrik Claesson $120,000 (2)
Patrick Russell $110,000 (2)
Logan Shaw $110,000 (2)
Mackenzie MacEachern $110,000 (2)
Dominic Toninato $100,000 (1)
Matthew Highmore $100,000 (3)
Antoine Morand $100,000 (3)
Chris Wagner $100,000 (3)
Brendan Leipsic $100,000 (2)
Tommy Miller $100,000 (3)
Jordan Schroeder $95,000 (2)
Maxim Shalunov $95,000 (2)
Nikita Nesterov $90,000 (3)
Elmer Soderblom $90,000 (1)
Emil Djuse $90,000 (2)
Thomas(Chase) Perry $90,000 (3)
Niklas Hansson $90,000 (2)
Thomas Schemitsch $90,000 (1)
Nikita Serebryakov $85,000 (2)
Veini Vehvilainen $85,000 (2)
Ryan Macinnis $85,000 (3)
Marian Studenic $80,000 (3)
Nick Wolff $80,000 (1)
Aleksandr Kisakov $75,000 (2)
Grant Slukynsky $75,000 (2)
Jett Woo $75,000 (1)
Adam Mascherin $70,000 (2)
Jeremy Roy $70,000 (1)
Griffin Luce $70,000 (1)
Timo Pielmeier $65,000 (1)
Luke Green $50,000 (2)
Total Farm Players34
Salary Commitment
Year 18 : $3,140,000
Year 19 : $2,500,000
Year 20 : $745,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,140,000
Year 19 : $2,500,000
Year 20 : $745,000
Year 21 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $138 - 7 412 - 92,65%
Level 2: 5000 - $93 - 4 903 - 98,05%
Level 3: 2000 - $70 - 1 883 - 94,13%
Level 4: 4000 - $58 - 3 722 - 93,04%
Luxury : 1000 - $276 - 981 - 98,05%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $48 - 1 853 - 92,64%
Farm Level 2: 1000 - $31 - 931 - 93,13%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %18 900 - 94,50%
Average Income per Game$2,938,788
Year to Date Revenue$11,755,153
Farm
Home Games Left38
Average Attendance - %2 784 - 92,80%
Average Income per Game$178,068
Year to Date Revenue$712,271

Expense

Pro Players Total Salaries$80,900,000
Farm Players Total Salaries$3,440,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,842,117
Farm Year To Date Expenses$366,380
Pro Salary Cap To Date$7,793,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,673,954
Farm Estimated Season Revenue$6,766,574
Pro Remaining Season Days166
Pro Expenses Per Days$442,391
Pro Estimated Expenses$73,436,906
Farm Remaining Season Days166
Farm Expenses Per Days$19,239
Farm Estimated Expenses$3,193,674
Estimated Season Expenses$76,630,580
Season Salary Cap$80,900,000
Estimate Under Maximum Salary Cap of $81,000,000$100,000
Estimate Over Minimum Salary Cap of $0 $80,900,000
Current Bank Account$72,087,758
Projected Bank Account$113,897,706

Pro Players Salaries

Elias Lindholm $8,000,000 (3)
Oliver Ekman Larsson $8,000,000 (5)
Alex Debrincat $7,000,000 (1)
Kevin Fiala $7,000,000 (2)
Teuvo Teravainen $6,500,000 (3)
Alexander Wennberg $6,000,000 (2)
Jake DeBrusk $6,000,000 (5)
Karel Vejmelka $6,000,000 (4)
Zachary Hyman $5,500,000 (1)
Artem Zub $5,000,000 (3)
Spencer Stastney $2,500,000 (3)
Andreas Borgman $2,000,000 (1)
Jacob Middleton $2,000,000 (1)
Samuel Blais $2,000,000 (2)
Nico Sturm $1,500,000 (1)
Luke Kunin $1,500,000 (1)
Travis Boyd $1,300,000 (1)
Scott Wilson $1,300,000 (3)
Michael Kesselring $900,000 (1)
Anton Forsberg $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $80,900,000
Year 19 : $58,300,000
Year 20 : $43,300,000
Year 21 : $20,000,000
Salary Average Commitment
Year 18 : $80,900,000
Year 19 : $58,300,000
Year 20 : $43,300,000
Year 21 : $20,000,000
Salary Cap with 1 Way Contract
Year 18 : $80,900,000
Year 19 : $58,300,000
Year 20 : $43,300,000
Year 21 : $20,000,000

Farm Players Salaries

Jack Dougherty $200,000 (2)
Michael Carcone $200,000 (2)
Julius Honka $200,000 (2)
Chase de Leo $200,000 (1)
Christoffer Ehn $200,000 (2)
Dillon Heatherington $150,000 (2)
Dean Kukan $130,000 (3)
Logan O'Connor $130,000 (3)
Riley Tufte (Out of Payroll) $130,000 (1)
Austin Czarnik $120,000 (1)
Jacob Bryson $120,000 (1)
Par Lindholm $110,000 (2)
Dmitri Yudin $100,000 (3)
James Hamblin $100,000 (2)
Jon Bracco $100,000 (3)
Eamon McAdam $95,000 (2)
Cole Smith $90,000 (1)
Lian Bichsel $90,000 (3)
Tye Kartye $90,000 (2)
Emmitt Finnie $90,000 (1)
Jansen Harkins $90,000 (3)
Connor Bunnaman $85,000 (1)
Parker Wotherspoon $80,000 (1)
Frederic Allard $80,000 (1)
Ilya Konovalov $75,000 (1)
Jack Gorniak $75,000 (2)
Joe Vrbetic $75,000 (2)
Albin Eriksson $75,000 (1)
Gabriel Fortier $75,000 (1)
Patrick Giles $75,000 (1)
German Rubtsov $70,000 (1)
Josh Wesley $70,000 (1)
Total Farm Players32
Salary Commitment
Year 18 : $3,570,000
Year 19 : $2,135,000
Year 20 : $640,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,570,000
Year 19 : $2,135,000
Year 20 : $640,000
Year 21 : $0

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - $130 - 7 846 - 98,07%
Level 2: 6000 - $80 - 5 427 - 90,45%
Level 3: 2000 - $68 - 1 991 - 99,55%
Level 4: 4000 - $52 - 3 990 - 99,74%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :21000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $25 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %20 254 - 96,45%
Average Income per Game$2,865,748
Year to Date Revenue$11,462,990
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$156,450
Year to Date Revenue$782,250

Expense

Pro Players Total Salaries$79,600,000
Farm Players Total Salaries$3,065,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,835,868
Farm Year To Date Expenses$308,802
Pro Salary Cap To Date$7,786,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,898,405
Farm Estimated Season Revenue$5,788,650
Pro Remaining Season Days166
Pro Expenses Per Days$435,326
Pro Estimated Expenses$72,264,116
Farm Remaining Season Days166
Farm Expenses Per Days$17,201
Farm Estimated Expenses$2,855,366
Estimated Season Expenses$75,119,482
Season Salary Cap$79,600,000
Estimate Under Maximum Salary Cap of $81,000,000$1,400,000
Estimate Over Minimum Salary Cap of $0 $79,600,000
Current Bank Account$53,924,056
Projected Bank Account$93,491,629

Pro Players Salaries

Auston Matthews $10,150,000 (1)
Nikita Kucherov $10,000,000 (3)
John Gibson $9,000,000 (1)
Rasmus Ristolainen $7,000,000 (3)
Travis Sanheim $7,000,000 (4)
Pius Suter $5,500,000 (4)
Robert Hagg $5,000,000 (2)
Mats Zuccarello (1 Way Contract) $5,000,000 (1)
Morgan Frost $4,500,000 (2)
Trent Frederic $2,850,000 (3)
Philipp Kurashev $2,600,000 (2)
Vladislav Gavrikov $2,000,000 (1)
Givani Smith $1,700,000 (1)
Jackson Cates $1,000,000 (2)
Marat Khusnutdinov $900,000 (3)
Olen Zellweger $900,000 (3)
Carson Soucy $900,000 (1)
Filip Zadina $900,000 (1)
Lane Hutson $900,000 (2)
Connor Bedard $900,000 (2)
Alex Lyon $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $79,600,000
Year 19 : $49,050,000
Year 20 : $34,150,000
Year 21 : $12,500,000
Salary Average Commitment
Year 18 : $77,250,000
Year 19 : $47,700,000
Year 20 : $32,800,000
Year 21 : $12,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,600,000
Year 19 : $49,050,000
Year 20 : $34,150,000
Year 21 : $12,500,000

Farm Players Salaries

Joel Hanley $200,000 (1)
Emil Lilleberg $200,000 (2)
Laurent Dauphin $180,000 (2)
William Lagesson $170,000 (1)
Andrey Pedan $160,000 (3)
Pontus Aberg $150,000 (1)
Sami Aittokallio $100,000 (2)
Pavel Tyutnev $100,000 (2)
JC Lipon $95,000 (2)
Connor Zary $90,000 (1)
Nick DeSimone $90,000 (1)
Peyton Krebs $90,000 (1)
Lukas Reichel $90,000 (2)
Vinni Lettieri $85,000 (2)
Brendan Brisson $75,000 (3)
Marcus Kallionkeli $75,000 (1)
Danila Galenyuk $75,000 (1)
David Farrance $75,000 (1)
David Kvasnicka $75,000 (1)
Evan Barratt $75,000 (1)
Jan Jenik $75,000 (1)
Kyle Topping $75,000 (1)
Zachary Jones $75,000 (3)
William Villeneuve $75,000 (3)
Reid Valade $75,000 (3)
Noel Gunler $75,000 (3)
Carter Savoie $75,000 (3)
Zion Nybeck $75,000 (3)
Damian Clara $75,000 (3)
Maksim Zhukov $70,000 (3)
Maxime Fortier $70,000 (1)
Total Farm Players31
Salary Commitment
Year 18 : $3,065,000
Year 19 : $1,680,000
Year 20 : $830,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,065,000
Year 19 : $1,680,000
Year 20 : $830,000
Year 21 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $133 - 7 401 - 92,51%
Level 2: 5000 - $90 - 4 957 - 99,13%
Level 3: 2000 - $67 - 1 942 - 97,08%
Level 4: 4000 - $58 - 3 937 - 98,43%
Luxury : 1000 - $295 - 886 - 88,58%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $53 - 1 707 - 85,35%
Farm Level 2: 1000 - $38 - 768 - 76,83%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 122 - 95,61%
Average Income per Game$2,821,300
Year to Date Revenue$11,285,200
Farm
Home Games Left38
Average Attendance - %2 475 - 82,51%
Average Income per Game$183,667
Year to Date Revenue$734,666

Expense

Pro Players Total Salaries$80,400,000
Farm Players Total Salaries$3,265,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,802,174
Farm Year To Date Expenses$357,930
Pro Salary Cap To Date$7,753,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,209,400
Farm Estimated Season Revenue$6,979,327
Pro Remaining Season Days166
Pro Expenses Per Days$439,674
Pro Estimated Expenses$72,985,884
Farm Remaining Season Days166
Farm Expenses Per Days$18,288
Farm Estimated Expenses$3,035,808
Estimated Season Expenses$76,021,692
Season Salary Cap$80,400,000
Estimate Under Maximum Salary Cap of $81,000,000$600,000
Estimate Over Minimum Salary Cap of $0 $80,400,000
Current Bank Account$12,559,913
Projected Bank Account$50,726,948

Pro Players Salaries

Brayden Point $9,000,000 (2)
Tage Thompson $7,500,000 (3)
Shayne Gostisbehere $6,500,000 (1)
Justin Faulk $5,750,000 (1)
Jordan Eberle $5,500,000 (1)
Tyler Toffoli $5,500,000 (2)
Adin Hill (Out of Payroll) $5,400,000 (1)
Adam Pelech $5,000,000 (1)
Conor Garland $4,550,000 (1)
Tanner Jeannot $4,500,000 (2)
Nino Niederreiter (1 Way Contract) $4,500,000 (1)
Casey Mittelstadt $3,500,000 (3)
Dante Fabbro $3,000,000 (1)
Bogdan Yakimov $2,000,000 (1)
Christian Fischer $2,000,000 (3)
Brandon Bussi $1,700,000 (2)
Brock Faber $900,000 (1)
Ridly Greig $900,000 (1)
Tyler Kleven $900,000 (3)
Zach Benson $900,000 (3)
Brendan Gallagher $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $80,400,000
Year 19 : $35,500,000
Year 20 : $14,800,000
Year 21 : $0
Salary Average Commitment
Year 18 : $75,550,000
Year 19 : $35,500,000
Year 20 : $14,800,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $80,400,000
Year 19 : $35,500,000
Year 20 : $14,800,000
Year 21 : $0

Farm Players Salaries

Justin Brazeau (Out of Payroll) $170,000 (1)
Sam Lafferty $170,000 (2)
Kevin Gravel $150,000 (3)
Egor Korshkov $150,000 (2)
Sonny Milano $150,000 (3)
Christopher Wilkie (Out of Payroll) $150,000 (3)
Eric Comrie $130,000 (3)
Mason Geertsen $125,000 (2)
Martin Marincin $125,000 (2)
Jesper Pettersson $125,000 (2)
Andrew Agozzino $120,000 (2)
A.J. Greer $120,000 (2)
Philippe Desrosiers $120,000 (2)
Jaedon Descheneau $100,000 (1)
Eric O'dell $100,000 (1)
Viktor Svedberg $100,000 (2)
Lance Bouma $100,000 (1)
Tanner Kero $100,000 (2)
David Musil $100,000 (2)
Bobby Brink (Out of Payroll) $90,000 (1)
Jack St. Ivany $90,000 (1)
Dominik Masin $90,000 (2)
Ty Dellandrea $90,000 (1)
Alex Grant $90,000 (2)
Cole Schwindt $90,000 (1)
Jiri Sekac $90,000 (2)
Jordan Szwarz $90,000 (2)
Jordy Stallard $80,000 (1)
Hunter Smith $80,000 (1)
Nicolas Beaudin $75,000 (1)
Arthur Kaliyev $75,000 (3)
Francis Perron $70,000 (2)
Loik Leveille $70,000 (3)
Callum Booth $50,000 (1)
Clay Stevenson $50,000 (3)
Total Farm Players35
Salary Commitment
Year 18 : $3,675,000
Year 19 : $2,560,000
Year 20 : $775,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,675,000
Year 19 : $2,560,000
Year 20 : $775,000
Year 21 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $142 - 7 495 - 93,69%
Level 2: 6000 - $80 - 5 765 - 96,09%
Level 3: 3000 - $53 - 2 662 - 88,72%
Level 4: 5000 - $52 - 4 774 - 95,48%
Luxury : 1000 - $275 - 974 - 97,35%
Total Capacity :23000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $49 - 1 788 - 89,41%
Farm Level 2: 1000 - $34 - 879 - 87,88%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %21 669 - 94,21%
Average Income per Game$2,855,542
Year to Date Revenue$11,422,166
Farm
Home Games Left38
Average Attendance - %2 667 - 88,90%
Average Income per Game$185,854
Year to Date Revenue$743,416

Expense

Pro Players Total Salaries$79,950,000
Farm Players Total Salaries$3,120,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,870,104
Farm Year To Date Expenses$317,037
Pro Salary Cap To Date$7,821,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,510,577
Farm Estimated Season Revenue$7,062,452
Pro Remaining Season Days166
Pro Expenses Per Days$437,228
Pro Estimated Expenses$72,579,848
Farm Remaining Season Days166
Farm Expenses Per Days$17,500
Farm Estimated Expenses$2,905,000
Estimated Season Expenses$75,484,848
Season Salary Cap$79,950,000
Estimate Under Maximum Salary Cap of $81,000,000$1,050,000
Estimate Over Minimum Salary Cap of $0 $79,950,000
Current Bank Account$162,557,217
Projected Bank Account$202,645,398

Pro Players Salaries

Kyle Connor $9,500,000 (5)
Ryan O'Reilly $8,750,000 (3)
Ryan Nugent-Hopkins $8,500,000 (4)
Jason Robertson $8,500,000 (3)
Dylan Strome $7,500,000 (3)
Jonas Siegenthaler $6,500,000 (4)
Colton Parayko $6,000,000 (1)
Jonas Brodin $5,000,000 (2)
Pavel Dorofeyev $3,500,000 (3)
Mason Lohrei $2,500,000 (2)
Yegor Chinakhov $2,500,000 (3)
Oskar Lindblom $1,600,000 (1)
Matt Benning $1,500,000 (1)
Kevin Stenlund $1,500,000 (3)
Thomas Novak $1,500,000 (1)
Alexander Petrovic $1,500,000 (1)
Rodrigo Abols $900,000 (1)
Cayden Primeau $900,000 (1)
Steven Lorentz $900,000 (1)
Jake Oettinger $900,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,950,000
Year 19 : $64,250,000
Year 20 : $56,750,000
Year 21 : $24,500,000
Salary Average Commitment
Year 18 : $78,450,000
Year 19 : $62,750,000
Year 20 : $56,750,000
Year 21 : $24,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,950,000
Year 19 : $64,250,000
Year 20 : $56,750,000
Year 21 : $24,500,000

Farm Players Salaries

Sam Malinski $200,000 (2)
Derrick Pouliot $175,000 (1)
Marcus Hogberg $175,000 (2)
Evgeny Svechnikov $175,000 (1)
Calle Rosen $160,000 (1)
Kyle Maclean $150,000 (2)
Jacob Moverare $135,000 (2)
Gustav Olofsson (Out of Payroll) $125,000 (3)
Lucas Wallmark $125,000 (1)
Jack Studnicka $120,000 (2)
Mikael Pyyhtia $120,000 (2)
David Tomasek $100,000 (3)
Ryan Greene $90,000 (3)
Philip Tomasino $90,000 (1)
Jonas Rondbjerg $90,000 (2)
Josiah Slavin $90,000 (2)
Ethan Cardwell $90,000 (2)
Jonatan Berggren $90,000 (2)
Dominic James $90,000 (1)
Ryan Johnson $90,000 (1)
Zachary Fucale $85,000 (1)
Kenneth Johnson $80,000 (1)
Artem Shlaine $75,000 (3)
Cross Hanas $75,000 (3)
Tristen Robins $75,000 (2)
Ronan Seeley $75,000 (3)
Artem Grushnikov $75,000 (3)
Aleksi Heimosalmi $75,000 (3)
Daniil Gutik $75,000 (2)
Semyon Vyazovoi $75,000 (3)
Total Farm Players30
Salary Commitment
Year 18 : $3,245,000
Year 19 : $2,175,000
Year 20 : $765,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,245,000
Year 19 : $2,175,000
Year 20 : $765,000
Year 21 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $140 - 6 729 - 84,11%
Level 2: 6000 - $80 - 5 421 - 90,34%
Level 3: 3000 - $65 - 2 324 - 77,45%
Level 4: 5000 - $60 - 3 995 - 79,91%
Luxury : 1500 - $250 - 1 269 - 84,60%
Total Capacity :23500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 737 - 83,99%
Average Income per Game$2,845,599
Year to Date Revenue$11,382,395
Farm
Home Games Left36
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$1,072,800

Expense

Pro Players Total Salaries$79,100,000
Farm Players Total Salaries$3,105,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,798,913
Farm Year To Date Expenses$305,320
Pro Salary Cap To Date$7,749,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,132,752
Farm Estimated Season Revenue$6,436,800
Pro Remaining Season Days166
Pro Expenses Per Days$432,609
Pro Estimated Expenses$71,813,094
Farm Remaining Season Days166
Farm Expenses Per Days$17,418
Farm Estimated Expenses$2,891,388
Estimated Season Expenses$74,704,482
Season Salary Cap$79,100,000
Estimate Under Maximum Salary Cap of $81,000,000$1,900,000
Estimate Over Minimum Salary Cap of $0 $79,100,000
Current Bank Account$168,328,957
Projected Bank Account$208,194,027

Pro Players Salaries

Connor McDavid $10,500,000 (5)
Sidney Crosby $10,500,000 (2)
Mikko Rantanen $10,000,000 (4)
Aaron Ekblad $8,500,000 (1)
Alexander Ovechkin $8,150,000 (1)
Evan Bouchard $7,000,000 (2)
Igor Shesterkin $7,000,000 (3)
Haydn Fleury $6,000,000 (4)
Jeffrey Viel $1,700,000 (1)
Cameron York $900,000 (1)
Oliver Wahlstrom $900,000 (1)
Cole Caufield $900,000 (1)
Jesper Wallstedt $900,000 (3)
Alexis Lafreniere $900,000 (1)
Alex Laferriere $900,000 (1)
Rasmus Sandin $900,000 (1)
Matthew Coronato $900,000 (2)
Kevin Hayes $900,000 (1)
Bowen Byram $900,000 (1)
Jonathan Gruden $750,000 (1)
Total Pro Players20
Salary Commitment
Year 18 : $79,100,000
Year 19 : $52,800,000
Year 20 : $34,400,000
Year 21 : $26,500,000
Salary Average Commitment
Year 18 : $78,500,000
Year 19 : $52,200,000
Year 20 : $34,400,000
Year 21 : $26,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,100,000
Year 19 : $52,800,000
Year 20 : $34,400,000
Year 21 : $26,500,000

Farm Players Salaries

Magnus Hellberg $160,000 (1)
Nicholas Baptiste $150,000 (1)
Robin Salo $120,000 (1)
Brayden Burke $120,000 (1)
Tim Wahlgren (Out of Payroll) $120,000 (1)
Alexander Chmelevski $120,000 (3)
Kristian Vesalainen $100,000 (2)
Filip Kral $100,000 (3)
Alex Turcotte $90,000 (2)
Adam Wilsby $90,000 (1)
Mackie Samoskevich $90,000 (3)
Matvei Michkov $90,000 (3)
Tim Washe $90,000 (1)
Jack Thompson $90,000 (2)
Elias Pettersson $90,000 (3)
Fedor Svechkov $90,000 (3)
Reid Schaefer $90,000 (3)
Ville Heinola $75,000 (1)
Riley Sutter $75,000 (1)
Martin Kaut $75,000 (1)
Trent Miner $75,000 (2)
Filip Johansson $75,000 (2)
Jaromir Pytlik $75,000 (2)
Nathan Legare $75,000 (2)
Nolan Foote $75,000 (2)
Tyller Tullio $75,000 (2)
William Dufour $75,000 (2)
Alex Beaucage $75,000 (3)
Roman Kantserov $75,000 (3)
Zayde Wisdom $75,000 (3)
Jack Matier $75,000 (3)
Joni Jurmo $75,000 (3)
Eemil Viro $75,000 (3)
Ethan Edwards $75,000 (3)
Olivier Rodrigue $75,000 (1)
Egor Sokolov $75,000 (1)
Total Farm Players36
Salary Commitment
Year 18 : $3,225,000
Year 19 : $2,000,000
Year 20 : $1,195,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,225,000
Year 19 : $2,000,000
Year 20 : $1,195,000
Year 21 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 5000 - $50 - 4 887 - 97,73%
Luxury : 1500 - $250 - 1 278 - 85,17%
Total Capacity :23500
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %23 164 - 98,57%
Average Income per Game$3,029,180
Year to Date Revenue$12,116,720
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$78,750,000
Farm Players Total Salaries$2,750,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,809,242
Farm Year To Date Expenses$277,516
Pro Salary Cap To Date$7,760,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,108,840
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$430,707
Pro Estimated Expenses$71,497,362
Farm Remaining Season Days166
Farm Expenses Per Days$15,490
Farm Estimated Expenses$2,571,340
Estimated Season Expenses$74,068,702
Season Salary Cap$78,750,000
Estimate Under Maximum Salary Cap of $81,000,000$2,250,000
Estimate Over Minimum Salary Cap of $0 $78,750,000
Current Bank Account$29,619,951
Projected Bank Account$77,454,489

Pro Players Salaries

Nicklas Backstrom $9,500,000 (2)
Jeff Skinner $8,500,000 (2)
P.K. Subban $8,500,000 (2)
Alex Tuch $8,000,000 (3)
Shea Theodore $7,500,000 (4)
Adrian Kempe $7,000,000 (4)
Yegor Sharangovich $5,500,000 (1)
Torey Krug $5,400,000 (2)
Cody Ceci $4,500,000 (1)
Jacob Markstrom $4,000,000 (1)
Tomas Tatar $1,750,000 (2)
Jesse Ylonen $1,700,000 (2)
Shane Wright $900,000 (2)
Justus Annunen $900,000 (2)
Nick Paul $900,000 (1)
Simon Nemec $900,000 (3)
Vincent Desharnais $900,000 (1)
Juraj Slafkovsky $900,000 (1)
David Gustafsson $900,000 (1)
Dmitry Sokolov $600,000 (2)
Total Pro Players20
Salary Commitment
Year 18 : $78,750,000
Year 19 : $61,150,000
Year 20 : $23,400,000
Year 21 : $14,500,000
Salary Average Commitment
Year 18 : $74,900,000
Year 19 : $58,800,000
Year 20 : $23,400,000
Year 21 : $14,500,000
Salary Cap with 1 Way Contract
Year 18 : $78,750,000
Year 19 : $61,150,000
Year 20 : $23,400,000
Year 21 : $14,500,000

Farm Players Salaries

Louis Crevier $200,000 (2)
Corey Schueneman $180,000 (1)
Lane Pederson $135,000 (2)
Liam O'Brien $132,500 (3)
Emil Johansson $130,000 (3)
Antoine Bibeau $120,050 (1)
Stepan Falkovsky $120,000 (1)
Otto Somppi $120,000 (2)
Christopher Gibson $100,050 (1)
Tobias Rieder $100,000 (3)
Nikolay Goldobin $100,000 (3)
Phillip Digiuseppe $100,000 (3)
Nikolai Prokhorkin $100,000 (3)
Brendan Perlini $90,000 (3)
Joel Nystrom $90,000 (1)
Ostap Safin $90,000 (2)
Matthew Phillips $90,000 (2)
Jere Innala $90,000 (2)
Jonathan Ang $90,000 (2)
Simon Stransky $80,000 (1)
Marc Del Gaizo $75,000 (1)
Tobias Bjornfot $75,000 (2)
Brandon Halverson $72,500 (3)
Max Zimmer $70,000 (2)
Patrick Harper $50,000 (2)
Nathan Knoepke $50,000 (2)
Adam Marsh $50,000 (2)
Cole Candella $50,000 (2)
Total Farm Players28
Salary Commitment
Year 18 : $2,750,100
Year 19 : $1,985,000
Year 20 : $825,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,750,100
Year 19 : $1,985,000
Year 20 : $825,000
Year 21 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $125 - 7 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :19000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %19 000 - 100,00%
Average Income per Game$2,520,000
Year to Date Revenue$12,600,000
Farm
Home Games Left39
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$536,400

Expense

Pro Players Total Salaries$72,800,000
Farm Players Total Salaries$2,928,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$3,301,630
Pro Year To Date Expenses$7,007,337
Farm Year To Date Expenses$312,573
Pro Salary Cap To Date$6,958,425
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,240,000
Farm Estimated Season Revenue$6,973,200
Pro Remaining Season Days166
Pro Expenses Per Days$398,370
Pro Estimated Expenses$66,129,420
Farm Remaining Season Days166
Farm Expenses Per Days$16,459
Farm Estimated Expenses$2,732,194
Estimated Season Expenses$68,861,614
Season Salary Cap$76,101,630
Estimate Under Maximum Salary Cap of $81,000,000$4,898,370
Estimate Over Minimum Salary Cap of $0 $76,101,630
Current Bank Account$10,476,958
Projected Bank Account$41,828,544

Pro Players Salaries

Artturi Lehkonen $8,500,000 (5)
Jake Guentzel $8,000,000 (2)
Jack Johnson (Out of Payroll) $7,500,000 (2)
Jakob Chychrun $6,750,000 (4)
Peter Mueller (Out of Payroll) $6,500,000 (2)
Ivan Barbashev $5,500,000 (3)
Fabian Zetterlund $4,500,000 (2)
Nick Ritchie $4,000,000 (1)
Stuart Skinner $4,000,000 (2)
Caleb Jones $4,000,000 (1)
Samuel Montembeault $2,700,000 (3)
Ian Mitchell $2,500,000 (3)
Dmitri Samorukov $2,000,000 (2)
Carl Grundstrom $2,000,000 (3)
Benjamin Gleason $2,000,000 (3)
Otto Koivula $1,500,000 (1)
Axel Jonsson-Fjallby $1,500,000 (3)
Lucas Johansen $1,200,000 (2)
Jean-Francois Berube $1,200,000 (3)
Zack Ostapchuk $900,000 (3)
Ivan Demidov $900,000 (3)
Ryan Hartman $900,000 (1)
Liam Foudy $750,000 (1)
Total Pro Players23
Salary Commitment
Year 18 : $79,300,000
Year 19 : $68,150,000
Year 20 : $34,450,000
Year 21 : $15,250,000
Salary Average Commitment
Year 18 : $79,300,000
Year 19 : $68,150,000
Year 20 : $34,450,000
Year 21 : $15,250,000
Salary Cap with 1 Way Contract
Year 18 : $79,300,000
Year 19 : $68,150,000
Year 20 : $34,450,000
Year 21 : $15,250,000

Farm Players Salaries

Cole Guttman $150,000 (2)
Jean-Christophe Beaudin $150,000 (2)
Dylan Coghlan $150,000 (3)
Daniel Marmenlind $150,000 (2)
Julien Gauthier $135,000 (2)
Nic Petan $120,000 (1)
Tomas Jurco $120,000 (1)
James Hardie $120,000 (2)
Timothy Gettinger $120,000 (2)
Tim Heed $100,000 (2)
Tyler Steenbergen $100,000 (2)
Cole Koepke $90,000 (1)
Cole Reinhardt $90,000 (1)
Tyson Baillie $90,000 (1)
Stephen Halliday $90,000 (3)
Ondrej Kachyna $90,000 (1)
Josh Jooris $90,000 (2)
Olli Juolevi $90,000 (3)
Austin Poganski $90,000 (1)
Anderson Macdonald $90,000 (1)
Shane Gersich $80,000 (2)
Nikita Korostelev $80,000 (2)
Keaton Middleton (Out of Payroll) $75,000 (1)
Jackson Millar $75,000 (3)
Kirill Maksimov $75,000 (1)
Leon Gawanke $73,500 (2)
Daniel Kurovsky $70,000 (2)
Alex D'orio $70,000 (3)
Greg Mckegg $65,000 (1)
Mitchell Vande Sompel $65,000 (2)
Hunter Shepard $50,000 (2)
Total Farm Players31
Salary Commitment
Year 18 : $3,003,500
Year 19 : $2,008,500
Year 20 : $475,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,003,500
Year 19 : $2,008,500
Year 20 : $475,000
Year 21 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :21000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left37
Average Attendance - %21 000 - 100,00%
Average Income per Game$2,800,000
Year to Date Revenue$14,000,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$54,000,000
Farm Players Total Salaries$2,467,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,554,349
Farm Year To Date Expenses$244,646
Pro Salary Cap To Date$7,505,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,600,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$296,196
Pro Estimated Expenses$49,168,536
Farm Remaining Season Days166
Farm Expenses Per Days$13,954
Farm Estimated Expenses$2,316,364
Estimated Season Expenses$51,484,900
Season Salary Cap$54,000,000
Estimate Under Maximum Salary Cap of $81,000,000$27,000,000
Estimate Over Minimum Salary Cap of $0 $54,000,000
Current Bank Account$37,056,333
Projected Bank Account$95,965,833

Pro Players Salaries

Drew Doughty $9,250,000 (2)
Vladimir Tarasenko (Out of Payroll) $8,500,000 (1)
Filip Forsberg (Out of Payroll) $8,000,000 (3)
Nico Hischier (Out of Payroll) $7,500,000 (2)
Jack Hughes $6,000,000 (1)
Ilya Sorokin $6,000,000 (3)
Rasmus Andersson $5,750,000 (2)
Anthony Mantha $5,500,000 (1)
Brady Skjei $5,000,000 (1)
Jake Mccabe $4,500,000 (2)
Owen Power (Out of Payroll) $3,000,000 (2)
Jonas Johansson $2,500,000 (1)
Marcus Davidsson $2,500,000 (2)
Kieffer Bellows $1,500,000 (1)
Jonathan Davidsson (Out of Payroll) $1,200,000 (1)
Anders Bjork $1,000,000 (1)
Jimmy Snuggerud $900,000 (3)
Jackson Lacombe $900,000 (1)
Pontus Holmberg $900,000 (1)
William Bitten $900,000 (1)
Max Domi $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $82,200,000
Year 19 : $47,400,000
Year 20 : $14,900,000
Year 21 : $0
Salary Average Commitment
Year 18 : $78,950,000
Year 19 : $46,150,000
Year 20 : $14,900,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $82,200,000
Year 19 : $47,400,000
Year 20 : $14,900,000
Year 21 : $0

Farm Players Salaries

Dominik Kahun $155,000 (2)
Blake Speers $150,000 (2)
Sean Malone $150,000 (2)
Trevor Carrick $132,500 (2)
Colton White (Out of Payroll) $120,000 (1)
Luke Martin $120,000 (1)
John Leonard (Out of Payroll) $120,000 (1)
Jasper Weatherby $120,000 (1)
Brett Bulmer $100,000 (1)
Matt Rempe $100,000 (1)
Marko Dano $100,000 (2)
Mark Arcobello $100,000 (1)
Seth Griffith $100,000 (1)
Lucas Edmonds $90,000 (2)
Jake Christiansen $90,000 (1)
Christian Thomas $90,000 (1)
Andrew Nielsen $90,000 (1)
Calle Andersson $80,000 (1)
Brycen Martin $80,000 (1)
Martin Rysavy $75,000 (3)
Martin Schreiber $75,000 (3)
Vasily Atanasov $75,000 (3)
Nico Daws $75,000 (2)
Donovan Sebrango $75,000 (2)
Alexander Samoilov $70,000 (2)
Carl Lindbom $65,000 (2)
Max Comtois $60,000 (2)
Travis Barron $50,000 (3)
Total Farm Players28
Salary Commitment
Year 18 : $2,707,500
Year 19 : $1,397,500
Year 20 : $275,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,707,500
Year 19 : $1,397,500
Year 20 : $275,000
Year 21 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 5000 - $75 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %20 000 - 100,00%
Average Income per Game$2,695,000
Year to Date Revenue$10,780,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$79,500,000
Farm Players Total Salaries$3,860,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,826,094
Farm Year To Date Expenses$384,460
Pro Salary Cap To Date$7,777,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,410,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$434,783
Pro Estimated Expenses$72,173,978
Farm Remaining Season Days166
Farm Expenses Per Days$21,522
Farm Estimated Expenses$3,572,652
Estimated Season Expenses$75,746,630
Season Salary Cap$79,500,000
Estimate Under Maximum Salary Cap of $81,000,000$1,500,000
Estimate Over Minimum Salary Cap of $0 $79,500,000
Current Bank Account$21,981,425
Projected Bank Account$55,439,195

Pro Players Salaries

William Karlsson $8,000,000 (3)
Brock Boeser $7,500,000 (3)
Tyler Myers $7,500,000 (1)
Phil Kessel $7,000,000 (2)
Carter Verhaeghe $7,000,000 (2)
Brock Nelson $6,500,000 (1)
Tristan Jarry $6,000,000 (1)
Jake Sanderson $5,000,000 (2)
Damon Severson $5,000,000 (2)
Dylan DeMelo $5,000,000 (1)
Elvis Merzlikins $3,000,000 (1)
Eetu Luostarinen $2,500,000 (1)
Noah Gregor $1,700,000 (1)
Brett Howden $1,500,000 (1)
Max Jones $1,500,000 (1)
John Ludvig $1,200,000 (1)
Nikita Zadorov $900,000 (1)
Cole Sillinger $900,000 (1)
Drake Rymsha $900,000 (1)
Tyson Foerster $900,000 (2)
Total Pro Players20
Salary Commitment
Year 18 : $79,500,000
Year 19 : $40,400,000
Year 20 : $15,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $78,500,000
Year 19 : $40,400,000
Year 20 : $15,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $79,500,000
Year 19 : $40,400,000
Year 20 : $15,500,000
Year 21 : $0

Farm Players Salaries

Olli Maatta $250,000 (1)
Louis Domingue $200,000 (1)
Lukas Sedlak $150,000 (3)
Adam Tambellini $150,000 (3)
Markus Hannikainen $150,000 (1)
Shane Prince $150,000 (2)
Joseph Blandisi $150,000 (2)
Tim Erixon $140,000 (2)
William Borgen $135,000 (2)
Brett Ritchie $125,000 (1)
Miikka Salomaki $120,000 (2)
Gavin Bayreuther $120,000 (2)
Keegan Lowe $120,000 (2)
Jakob Lilja $120,000 (3)
Linden Vey $120,000 (3)
Ondrej Kase $120,000 (2)
Edward Pasquale $110,000 (2)
Cale Fleury $100,000 (1)
Dan O'Regan $90,000 (3)
Iiro Pakarinen $90,000 (2)
Jonathan Aspirot $90,000 (1)
Matthew Peca $90,000 (3)
Matej Tomek $90,000 (2)
Joel Kellman $90,000 (2)
Jacob Melanson $90,000 (1)
Kasper Kotkansalo $80,000 (1)
Jack Sadek $80,000 (2)
Oleg Zaytsev $75,000 (2)
Cedrick Guindon $75,000 (3)
Ivan Morozov $75,000 (1)
Xavier Bernard $75,000 (1)
William Lockwood $70,000 (1)
Ty Ronning $70,000 (1)
Brendan DeJong $50,000 (3)
Kevin Hancock $50,000 (1)
Total Farm Players35
Salary Commitment
Year 18 : $3,860,000
Year 19 : $2,435,000
Year 20 : $845,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,860,000
Year 19 : $2,435,000
Year 20 : $845,000
Year 21 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :21000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %21 000 - 100,00%
Average Income per Game$2,800,000
Year to Date Revenue$11,200,000
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$715,200

Expense

Pro Players Total Salaries$80,300,000
Farm Players Total Salaries$3,205,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,904,340
Farm Year To Date Expenses$341,416
Pro Salary Cap To Date$7,855,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,400,000
Farm Estimated Season Revenue$6,794,400
Pro Remaining Season Days166
Pro Expenses Per Days$439,130
Pro Estimated Expenses$72,895,580
Farm Remaining Season Days166
Farm Expenses Per Days$17,962
Farm Estimated Expenses$2,981,692
Estimated Season Expenses$75,877,272
Season Salary Cap$80,300,000
Estimate Under Maximum Salary Cap of $81,000,000$700,000
Estimate Over Minimum Salary Cap of $0 $80,300,000
Current Bank Account$51,599,467
Projected Bank Account$88,916,595

Pro Players Salaries

Carter Hart $8,500,000 (2)
Bo Horvat $8,500,000 (1)
Timo Meier $7,500,000 (4)
Pierre-Luc Dubois $7,500,000 (1)
Ethan Bear $5,500,000 (4)
Will Butcher $5,500,000 (1)
Mathew Dumba $5,500,000 (1)
Radek Faksa $5,000,000 (1)
Tom Wilson $4,500,000 (2)
Michael Rasmussen $4,000,000 (2)
Denis Malgin $2,500,000 (3)
Erik Kallgren $2,500,000 (3)
Maxim Golod $2,000,000 (2)
Victor Olofsson $2,000,000 (2)
Emil Bemstrom $2,000,000 (3)
Michael Anderson $1,700,000 (1)
Carson Meyer (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
Marco Rossi $900,000 (1)
Matthew Schaefer $900,000 (3)
Kyle Palmieri $900,000 (1)
Egor Zamula $900,000 (1)
Beckett Sennecke $900,000 (3)
Total Pro Players22
Salary Commitment
Year 18 : $80,300,000
Year 19 : $42,800,000
Year 20 : $21,800,000
Year 21 : $13,000,000
Salary Average Commitment
Year 18 : $80,300,000
Year 19 : $42,800,000
Year 20 : $21,800,000
Year 21 : $13,000,000
Salary Cap with 1 Way Contract
Year 18 : $80,300,000
Year 19 : $42,800,000
Year 20 : $21,800,000
Year 21 : $13,000,000

Farm Players Salaries

David Honzik (Out of Payroll) $225,000 (2)
Alec Regula $200,000 (2)
Aleksi Saarela $170,000 (1)
Gerald Mayhew $165,000 (2)
Grant Hutton $160,000 (3)
Andreas Englund $160,000 (3)
Joe Snively $150,000 (2)
Calen Addison $130,000 (3)
Alexander Younan $120,000 (2)
Mathieu Olivier $120,000 (2)
Tobias Geisser $105,000 (3)
Jakub Galvas $100,000 (2)
Guillaume Brisebois $100,000 (2)
Brett Lernout $100,000 (2)
Olle Lycksell $100,000 (2)
Lukas Zetterberg $90,000 (2)
Arshdeep Bains $90,000 (1)
Zach Solow $90,000 (2)
Noah Laba $90,000 (1)
Aatu Raty $90,000 (3)
Ryan Chyzowski $75,000 (3)
Ryan O'Reilys $75,000 (2)
Blade Jenkins $75,000 (2)
Mathias Emilio Pettersen $75,000 (2)
Stanislav Demin $75,000 (3)
Michal Kvasnica $75,000 (2)
Sampo Ranta $75,000 (2)
Jacob Ingham $75,000 (2)
Jonathan Tychonick $75,000 (3)
Jacob Olofsson $75,000 (1)
Curtis Douglas $75,000 (1)
Artur Akhtyamov $50,000 (3)
Total Farm Players32
Salary Commitment
Year 18 : $3,430,000
Year 19 : $2,930,000
Year 20 : $920,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,430,000
Year 19 : $2,930,000
Year 20 : $920,000
Year 21 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $130 - 8 000 - 100,00%
Level 2: 5000 - $80 - 5 000 - 100,00%
Level 3: 2000 - $60 - 2 000 - 100,00%
Level 4: 4000 - $53 - 3 952 - 98,81%
Luxury : 1000 - $255 - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %19 952 - 99,76%
Average Income per Game$2,762,857
Year to Date Revenue$11,051,428
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$77,550,000
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$7,640,764
Farm Year To Date Expenses$313,801
Pro Salary Cap To Date$7,591,842
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,988,566
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$424,185
Pro Estimated Expenses$70,414,710
Farm Remaining Season Days166
Farm Expenses Per Days$17,717
Farm Estimated Expenses$2,941,022
Estimated Season Expenses$73,355,732
Season Salary Cap$77,550,000
Estimate Under Maximum Salary Cap of $81,000,000$3,450,000
Estimate Over Minimum Salary Cap of $0 $77,550,000
Current Bank Account$74,220,040
Projected Bank Account$112,468,474

Pro Players Salaries

Mitchell Marner $10,500,000 (3)
Aleksander Barkov $10,000,000 (3)
Victor Hedman $9,000,000 (3)
Connor Hellebuyck $8,000,000 (4)
Sebastian Aho $8,000,000 (2)
Jordan Kyrou $7,000,000 (1)
Thomas Chabot $6,000,000 (3)
Erik Cernak $5,000,000 (1)
Anthony Duclair (Out of Payroll) $4,500,000 (1)
Josh Brown $2,000,000 (1)
Tyler Motte $2,000,000 (1)
Arvid Soderblom $1,700,000 (1)
Beck Malenstyn $1,500,000 (1)
Cole Perfetti $900,000 (2)
Ben Chiarot $900,000 (1)
Jack Drury $900,000 (1)
Drew Helleson $900,000 (2)
Josh Doan $900,000 (3)
Oliver Kapanen $900,000 (3)
Kyle Olson $750,000 (1)
Aleksi Heponiemi $700,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $82,050,000
Year 19 : $55,100,000
Year 20 : $45,300,000
Year 21 : $8,000,000
Salary Average Commitment
Year 18 : $80,050,000
Year 19 : $53,100,000
Year 20 : $43,300,000
Year 21 : $8,000,000
Salary Cap with 1 Way Contract
Year 18 : $82,050,000
Year 19 : $55,100,000
Year 20 : $45,300,000
Year 21 : $8,000,000

Farm Players Salaries

Andreas Athanasiou $250,000 (2)
Dominik Kubalik $250,000 (2)
Mike Reilly $210,000 (1)
Luke Glendening $200,000 (1)
Barclay Goodrow $200,000 (1)
Sam Gagner $200,000 (1)
Jordan Subban $120,000 (1)
Jonathan Dahlen $120,000 (1)
Carl Dahlstrom $115,000 (3)
Michael Houser $110,000 (1)
Veeti Vainio $100,000 (1)
David Kase $100,000 (1)
Nikita Okhotyuk $90,000 (1)
Max Shabanov $90,000 (1)
Nikita Nesterenko $90,000 (1)
Nikita Alexandrov $90,000 (1)
Brett Murray $75,000 (1)
Dillon Hamaliuk $75,000 (2)
Lassi Thomson $75,000 (2)
Michael Vujojevic $75,000 (2)
Alexander Suzdalev $75,000 (3)
Kyle Masters $75,000 (3)
Tucker Robertson $75,000 (3)
Victor Soderstrom $75,000 (3)
Adam Ahman $75,000 (1)
Chase Hartje $50,000 (1)
Jacob Cederholm $50,000 (1)
Matthew Villata $50,000 (2)
Total Farm Players28
Salary Commitment
Year 18 : $3,160,000
Year 19 : $1,190,000
Year 20 : $415,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,160,000
Year 19 : $1,190,000
Year 20 : $415,000
Year 21 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $75 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 823 - 94,10%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %21 823 - 99,20%
Average Income per Game$2,857,610
Year to Date Revenue$11,430,440
Farm
Home Games Left37
Average Attendance - %3 000 - 100,00%
Average Income per Game$178,800
Year to Date Revenue$894,000

Expense

Pro Players Total Salaries$79,700,000
Farm Players Total Salaries$3,150,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,845,660
Farm Year To Date Expenses$323,970
Pro Salary Cap To Date$7,796,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,589,180
Farm Estimated Season Revenue$6,615,600
Pro Remaining Season Days166
Pro Expenses Per Days$435,870
Pro Estimated Expenses$72,354,420
Farm Remaining Season Days166
Farm Expenses Per Days$17,663
Farm Estimated Expenses$2,932,058
Estimated Season Expenses$75,286,478
Season Salary Cap$79,700,000
Estimate Under Maximum Salary Cap of $81,000,000$1,300,000
Estimate Over Minimum Salary Cap of $0 $79,700,000
Current Bank Account$129,901,212
Projected Bank Account$169,819,514

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
Anze Kopitar $10,500,000 (3)
Sean Monahan $8,500,000 (1)
Juuse Saros $8,000,000 (2)
Adam Fox $7,650,000 (1)
Martin Necas $7,000,000 (2)
Brandon Hagel $6,000,000 (4)
Jason Dickinson $3,500,000 (1)
Alexander Radulov $3,150,000 (1)
Nic Dowd $2,050,000 (2)
Jordan Martinook $1,800,000 (1)
Noel Acciari $1,750,000 (2)
Tyler Tucker $1,500,000 (1)
Martin Pospisil $1,500,000 (1)
Scott Mayfield $900,000 (1)
Akira Schmid $900,000 (1)
Vasily Podkolzin $900,000 (2)
Philip Broberg $900,000 (2)
Alex Vlasic $900,000 (1)
Miro Heiskanen $900,000 (1)
Darren Raddysh $900,000 (1)
Total Pro Players21
Salary Commitment
Year 18 : $79,700,000
Year 19 : $47,600,000
Year 20 : $27,000,000
Year 21 : $16,500,000
Salary Average Commitment
Year 18 : $79,700,000
Year 19 : $47,600,000
Year 20 : $27,000,000
Year 21 : $16,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,700,000
Year 19 : $47,600,000
Year 20 : $27,000,000
Year 21 : $16,500,000

Farm Players Salaries

Nikolai Kovalenko $200,000 (1)
Logan Brown $170,000 (1)
Evan Cowley $170,000 (1)
Vitali Kravtsov $150,000 (3)
Michael Dal Colle $130,000 (1)
Jarred Tinordi $130,000 (3)
Rickard Hugg $120,000 (2)
Matthew Kessel $120,000 (3)
Kristians Rubins $120,000 (2)
Nicholas Caamano $100,000 (2)
Justin Kirkland $100,000 (3)
Ruslan Gazizov $100,000 (3)
Ben Jones $90,000 (1)
Scott Perunovich $90,000 (2)
Taro Hirose $90,000 (2)
Cameron Crotty (Out of Payroll) $80,000 (2)
Maxim Cajkovic $75,000 (2)
Benjamin Baumgartner $75,000 (1)
Ilya Nikolaev $75,000 (3)
Layton Ahac $75,000 (1)
Graham Sward $75,000 (3)
Antti Saarela $75,000 (3)
Liam Dower-Nilsson $75,000 (3)
Jere Lassila $75,000 (1)
Zach Uens $75,000 (2)
Ludvig Jansson $75,000 (2)
Patrik Puistola $75,000 (1)
Tyler Weiss $75,000 (1)
Markus Vidicek $75,000 (3)
Olof Lindbom $75,000 (2)
Will Cranley $75,000 (2)
Jamieson Rees $75,000 (2)
Dysin Mayo $70,000 (2)
Total Farm Players33
Salary Commitment
Year 18 : $3,230,000
Year 19 : $2,095,000
Year 20 : $975,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,230,000
Year 19 : $2,095,000
Year 20 : $975,000
Year 21 : $0

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $130 - 8 000 - 100,00%
Level 2: 6000 - $80 - 6 000 - 100,00%
Level 3: 3000 - $50 - 2 457 - 81,88%
Level 4: 4000 - $45 - 4 000 - 100,00%
Luxury : 1000 - $260 - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 125,00%
Farm
Farm Level 1: 2000 - $50 - 1 877 - 93,84%
Farm Level 2: 1000 - $35 - 877 - 87,72%
Farm Total Capacity :3000
Team Popularity : 125,00%

Income

Home Games Left38
Average Attendance - %21 457 - 97,53%
Average Income per Game$2,796,590
Year to Date Revenue$11,186,358
Farm
Home Games Left36
Average Attendance - %2 754 - 91,80%
Average Income per Game$185,569
Year to Date Revenue$1,113,412

Expense

Pro Players Total Salaries$81,100,000
Farm Players Total Salaries$2,960,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,672,286
Farm Year To Date Expenses$305,652
Pro Salary Cap To Date$7,623,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,270,401
Farm Estimated Season Revenue$6,680,472
Pro Remaining Season Days166
Pro Expenses Per Days$443,478
Pro Estimated Expenses$73,617,348
Farm Remaining Season Days166
Farm Expenses Per Days$16,630
Farm Estimated Expenses$2,760,580
Estimated Season Expenses$76,377,928
Season Salary Cap$81,100,000
Estimate Under Maximum Salary Cap of $81,000,000-$100,000
Estimate Over Minimum Salary Cap of $0 $81,100,000
Current Bank Account$35,167,044
Projected Bank Account$71,739,989

Pro Players Salaries

Steven Stamkos $10,500,000 (3)
Mike Richards $8,150,000 (1)
Blake Wheeler $8,000,000 (1)
Neal Pionk $6,500,000 (2)
Petr Mrazek $5,650,000 (1)
Matthew Beniers $5,500,000 (1)
Andrew Mangiapane $5,500,000 (1)
Jake Evans $4,500,000 (2)
Joel Edmundson $3,000,000 (1)
Yakov Trenin $3,000,000 (2)
Dmitri Voronkov $3,000,000 (1)
Christopher Tanev $2,500,000 (1)
Erik Gudbranson $2,500,000 (1)
Taylor Raddysh $2,000,000 (1)
Jens Looke $2,000,000 (3)
Austin Wagner $1,700,000 (2)
Nick Seeler $1,700,000 (1)
Josh Mahura $1,500,000 (1)
Matt Luff $1,200,000 (2)
Emil Heineman $900,000 (3)
Joey Daccord (Out of Payroll) $900,000 (1)
Cam Fowler $900,000 (1)
Total Pro Players22
Salary Commitment
Year 18 : $81,100,000
Year 19 : $30,300,000
Year 20 : $13,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $80,600,000
Year 19 : $30,300,000
Year 20 : $13,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $81,100,000
Year 19 : $30,300,000
Year 20 : $13,400,000
Year 21 : $0

Farm Players Salaries

Pavel Francouz $275,000 (1)
Chris Driedger $170,000 (2)
Richard Panik $160,000 (2)
Cooper Marody $150,000 (2)
Andrej Sustr $150,000 (2)
Luc Snuggerud $120,000 (2)
Colin White $120,000 (2)
Dylan Samberg $120,000 (1)
Adam Helewka $100,000 (3)
Rocco Grimaldi $100,000 (2)
Lucas Lessio (Out of Payroll) $100,000 (2)
Andreas Johnsson $100,000 (1)
Gabriel Dumont $100,000 (1)
Ian Moore $90,000 (3)
Vincent Iorio $90,000 (3)
Maxwell Crozier $90,000 (1)
David Bernhardt $90,000 (1)
Michael Spacek $90,000 (1)
Jaret Anderson-Dolan $90,000 (1)
Gage Goncalves $90,000 (2)
Artur Kayumov $80,000 (1)
Tarrmo Reunanen $80,000 (1)
lorenzo cononica $75,000 (3)
Topi Niemela $75,000 (3)
Helge Grans $75,000 (3)
Daniil Misyul $75,000 (2)
Raphael Lavoie (Out of Payroll) $75,000 (2)
Vladislav Firstov $75,000 (2)
Domenic Divincentiis $70,000 (2)
Nate Schnarr $60,000 (1)
Total Farm Players30
Salary Commitment
Year 18 : $3,135,000
Year 19 : $1,960,000
Year 20 : $505,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,135,000
Year 19 : $1,960,000
Year 20 : $505,000
Year 21 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$30,000,000

Pro Players

Farm Players

Total Players

Avalanches $78,831,000 $80,150,000 $850,000 $80,150,000 $4,230,000 $25,770,000 223456
BlackHawks $43,612,851 $78,750,000 $2,250,000 $78,750,000 $3,600,000 $26,400,000 213051
BlueJacket $73,778,215 $79,400,000 $1,600,000 $79,400,000 $2,910,000 $27,090,000 203252
Blues $92,380,894 $79,965,000 $1,035,000 $79,965,000 $5,105,000 $24,895,000 203454
Bruins $70,448,866 $73,700,000 $7,300,000 $73,700,000 $2,535,000 $27,465,000 203050
Canadiens $74,805,730 $78,900,000 $2,100,000 $78,900,000 $2,580,000 $27,420,000 212950
Canucks $86,742,181 $77,850,000 $3,150,000 $77,850,000 $2,645,000 $27,355,000 202949
Capitals $8,937,416 $80,600,000 $400,000 $80,600,000 $2,505,000 $27,495,000 212748
Devils $46,590,467 $78,000,000 $3,000,000 $78,000,000 $2,655,000 $27,345,000 203353
Ducks $52,892,542 $79,650,000 $1,350,000 $79,650,000 $3,370,000 $26,630,000 222951
Flames $51,548,592 $80,750,000 $250,000 $80,750,000 $3,495,500 $26,504,500 203959
Flyers $51,141,421 $80,350,000 $650,000 $80,350,000 $2,105,000 $27,895,000 202242
GoldenKnights $93,689,318 $80,650,000 $350,000 $80,650,000 $2,790,000 $27,210,000 202848
Hurricanes $35,284,632 $80,650,000 $350,000 $80,650,000 $2,890,000 $27,110,000 213152
Islanders $124,666,202 $80,350,000 $650,000 $80,350,000 $2,885,000 $27,115,000 203252
Jets $259,730,652 $78,650,000 $2,350,000 $78,650,000 $3,395,000 $26,605,000 213253
Kings $68,795,346 $77,700,001 $3,299,999 $77,700,001 $4,490,100 $25,509,900 213556
Kraken $36,421,609 $70,000,000 $11,000,000 $70,000,000 $3,356,000 $26,644,000 203050
Lightning $14,015,862 $79,050,000 $1,950,000 $79,050,000 $3,140,000 $26,860,000 203454
Mammoth $72,087,758 $80,900,000 $100,000 $80,900,000 $3,440,000 $26,560,000 203252
MapleLeafs $53,924,056 $79,600,000 $1,400,000 $79,600,000 $3,065,000 $26,935,000 213152
Oilers $12,559,913 $80,400,000 $600,000 $80,400,000 $3,265,000 $26,735,000 213556
Panthers $162,557,217 $79,950,000 $1,050,000 $79,950,000 $3,120,000 $26,880,000 203050
Penguins $168,328,957 $79,100,000 $1,900,000 $79,100,000 $3,105,000 $26,895,000 203656
Predators $29,619,951 $78,750,000 $2,250,000 $78,750,000 $2,750,100 $27,249,900 202848
Rangers $10,476,958 $76,101,630 $4,898,370 $76,101,630 $2,928,500 $27,071,500 233154
RedWings $37,056,333 $54,000,000 $27,000,000 $54,000,000 $2,467,500 $27,532,500 212849
Sabres $21,981,425 $79,500,000 $1,500,000 $79,500,000 $3,860,000 $26,140,000 203555
Senators $51,599,467 $80,300,000 $700,000 $80,300,000 $3,205,000 $26,795,000 223254
Sharks $74,220,040 $77,550,000 $3,450,000 $77,550,000 $3,160,000 $26,840,000 212849
Stars $129,901,212 $79,700,000 $1,300,000 $79,700,000 $3,150,000 $26,850,000 213354
Wild $35,167,044 $81,100,000 -$100,000 $81,100,000 $2,960,000 $27,040,000 223052