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 - $85 - 7 501 - 93,77%
Level 2: 6000 - $50 - 5 585 - 93,08%
Level 3: 3000 - $20 - 2 619 - 87,30%
Level 4: 5000 - $15 - 4 562 - 91,23%
Luxury : 1000 - $165 - 994 - 99,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 888 - 94,42%
Farm Level 2: 1000 - $20 - 724 - 72,37%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %21 261 - 92,44%
Average Income per Game$1,790,501
Year to Date Revenue$5,371,502
Farm
Home Games Left38
Average Attendance - %2 612 - 87,07%
Average Income per Game$120,042
Year to Date Revenue$360,125

Expense

Pro Players Total Salaries$74,050,000
Farm Players Total Salaries$3,915,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,565,586
Farm Year To Date Expenses$312,325
Pro Salary Cap To Date$5,527,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,039,025
Farm Estimated Season Revenue$4,561,583
Pro Remaining Season Days172
Pro Expenses Per Days$400,806
Pro Estimated Expenses$68,938,632
Farm Remaining Season Days171
Farm Expenses Per Days$21,703
Farm Estimated Expenses$3,711,213
Estimated Season Expenses$72,649,845
Season Salary Cap$74,050,000
Estimate Under Maximum Salary Cap of $79,000,000$4,950,000
Estimate Over Minimum Salary Cap of $0 $74,050,000
Current Bank Account$33,144,779
Projected Bank Account$33,095,542

Pro Players Salaries

Travis Konecny $7,500,000 (5)
Brock Boeser $7,500,000 (4)
Viktor Arvidsson $7,000,000 (1)
Tyler Bertuzzi $5,500,000 (3)
Adam Pelech $5,000,000 (2)
Ethan Bear $5,000,000 (1)
Andrew Peeke $5,000,000 (2)
Kaapo Kahkonen $4,000,000 (2)
David Levin $3,500,000 (3)
Noah Cates $3,500,000 (3)
Tanner Pearson $3,000,000 (1)
Martin Fehervary $3,000,000 (1)
Jan Rutta $2,500,000 (1)
Jalen Chatfield $2,500,000 (2)
Karson Kuhlman $2,000,000 (1)
Jaycob Megna $2,000,000 (1)
Curtis Lazar $1,900,000 (1)
Brent Gates $1,100,000 (2)
Cutter Gauthier $900,000 (3)
Stuart Skinner $900,000 (1)
Grant Slukynsky $750,000 (3)
Total Pro Players21
Salary Commitment
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000
Salary Average Commitment
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000
Salary Cap with 1 Way Contract
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000

Farm Players Salaries

Dakota Joshua $350,000 (3)
Philipp Kurashev $260,000 (3)
Marcus Davidsson $250,000 (3)
Gustav Lindstrom $250,000 (3)
Daniil Tarasov $250,000 (3)
Matt Benning $210,000 (1)
Libor Hajek $180,000 (1)
Joseph Blandisi $170,000 (1)
Andrei Svetlakov $150,000 (2)
Adam Clendening $150,000 (2)
Ian McCoshen $130,000 (2)
Andreas Soderberg $130,000 (1)
Magnus Paajarvi $120,000 (1)
Tim Wahlgren $120,000 (2)
Joseph Cramarossa $115,000 (2)
Adam Samuelsson $100,000 (2)
Pavel Koltygin $90,000 (3)
Ethan Del mastro $90,000 (3)
Filip Berglund $80,000 (3)
Servac Petrovsky $75,000 (2)
Colton Point $75,000 (1)
Aleksandr Kisakov $75,000 (3)
Kirill Ustimenko $75,000 (1)
Jan Sprynar $75,000 (3)
Pano Fimis $75,000 (3)
Brandon Lisowsky $75,000 (1)
Alexander Teleguine $75,000 (3)
Daniel Kurovsky $70,000 (3)
Tobias Eder $50,000 (3)
Total Farm Players29
Salary Commitment
Year 17 : $3,915,000
Year 18 : $2,880,000
Year 19 : $2,040,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,915,000
Year 18 : $2,880,000
Year 19 : $2,040,000
Year 20 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 774 - 97,17%
Level 2: 6000 - $50 - 5 389 - 89,82%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 859 - 85,87%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 999 - 99,93%
Farm Level 2: 1000 - $11 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 021 - 95,34%
Average Income per Game$1,755,933
Year to Date Revenue$5,267,798
Farm
Home Games Left38
Average Attendance - %2 999 - 99,96%
Average Income per Game$99,774
Year to Date Revenue$299,323

Expense

Pro Players Total Salaries$78,950,000
Farm Players Total Salaries$4,120,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,980,114
Farm Year To Date Expenses$334,864
Pro Salary Cap To Date$5,942,468
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,725,441
Farm Estimated Season Revenue$3,791,425
Pro Remaining Season Days172
Pro Expenses Per Days$427,151
Pro Estimated Expenses$73,469,972
Farm Remaining Season Days171
Farm Expenses Per Days$22,811
Farm Estimated Expenses$3,900,681
Estimated Season Expenses$77,370,653
Season Salary Cap$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000$50,000
Estimate Over Minimum Salary Cap of $0 $78,950,000
Current Bank Account$14,702,639
Projected Bank Account$7,848,852

Pro Players Salaries

Yanni Gourde $8,500,000 (5)
Ivan Provorov $8,000,000 (4)
Sean Bergenheim $7,500,000 (1)
Sean Couturier $7,500,000 (1)
Dougie Hamilton $6,750,000 (2)
Jared McCann $6,000,000 (3)
Ilya Samsonov $5,750,000 (3)
Sean Durzi $5,000,000 (2)
Marcus Pettersson $4,000,000 (1)
Nic Dowd $4,000,000 (2)
Reese Johnson $2,500,000 (1)
Eric Comrie $2,500,000 (2)
Dylan Samberg $2,500,000 (1)
Remi Elie $2,000,000 (1)
Matt Luff $1,550,000 (1)
Glenn Gawdin $1,300,000 (1)
Kevin Bahl $900,000 (2)
Jesperi Kotkaniemi $900,000 (1)
Kirby Dach $900,000 (1)
Owen Tippett $900,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000
Salary Average Commitment
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000

Farm Players Salaries

Ryker Evans $250,000 (3)
Michael Hutchinson $250,000 (2)
Chris Tierney $250,000 (3)
Morgan Ellis (Out of Payroll) $220,000 (3)
Rem Pitlick $200,000 (3)
Victor Olofsson $200,000 (3)
Chris Bigras $200,000 (2)
Derek Grant $200,000 (3)
Kevin Labanc $180,000 (1)
Radim Zohorna $180,000 (1)
Jujhar Khaira $150,000 (3)
Cole Guttman $150,000 (3)
Dominik Simon $150,000 (3)
Tim Erixon $140,000 (3)
Reece Scarlett $140,000 (3)
Michael Sgarbossa $130,000 (1)
Rocco Grimaldi $130,000 (1)
Eric Florchuk $120,000 (1)
Scott Kosmachuk $120,000 (3)
Nick Ebert $120,000 (3)
Tyler Beskorowany $120,000 (1)
Keegan Lowe $120,000 (3)
Boris Katchouk (Out of Payroll) $120,000 (1)
Anton Blidh $120,000 (3)
Brandon Gignac $80,000 (1)
Alexander Pashin $75,000 (3)
Artemi Kniazev $75,000 (3)
Filip Kral $75,000 (1)
Ronald Attard $75,000 (1)
Gustav Bouramman $70,000 (1)
Dennis Yan $50,000 (1)
Total Farm Players31
Salary Commitment
Year 17 : $4,460,000
Year 18 : $3,130,000
Year 19 : $2,680,000
Year 20 : $0
Salary Average Commitment
Year 17 : $4,460,000
Year 18 : $3,130,000
Year 19 : $2,680,000
Year 20 : $0

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $85 - 7 548 - 94,35%
Level 2: 6000 - $40 - 5 395 - 89,92%
Level 3: 3000 - $20 - 2 622 - 87,38%
Level 4: 5000 - $15 - 4 469 - 89,37%
Luxury : 1500 - $70 - 1 315 - 87,67%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $28 - 1 893 - 94,63%
Farm Level 2: 1000 - $14 - 934 - 93,37%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21 348 - 90,84%
Average Income per Game$1,671,504
Year to Date Revenue$3,343,007
Farm
Home Games Left38
Average Attendance - %2 826 - 94,21%
Average Income per Game$103,129
Year to Date Revenue$309,388

Expense

Pro Players Total Salaries$79,000,000
Farm Players Total Salaries$2,985,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,864,512
Farm Year To Date Expenses$232,246
Pro Salary Cap To Date$5,826,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,188,636
Farm Estimated Season Revenue$3,918,915
Pro Remaining Season Days172
Pro Expenses Per Days$427,419
Pro Estimated Expenses$73,516,068
Farm Remaining Season Days171
Farm Expenses Per Days$16,676
Farm Estimated Expenses$2,851,596
Estimated Season Expenses$76,367,664
Season Salary Cap$79,000,000
Estimate Under Maximum Salary Cap of $79,000,000$0
Estimate Over Minimum Salary Cap of $0 $79,000,000
Current Bank Account($492,332)
Projected Bank Account($7,752,445)

Pro Players Salaries

Nathan MacKinnon $10,500,000 (3)
Elias Pettersson $9,150,000 (2)
Cale Makar $8,150,000 (2)
Alexander Ovechkin $8,150,000 (2)
Joel Eriksson Ek $7,500,000 (3)
Devon Toews $5,750,000 (2)
Noah Hanifin $5,400,000 (1)
Alexandre Carrier $4,500,000 (3)
Blake Coleman $4,000,000 (1)
Kevin Lankinen $3,000,000 (1)
Nicolas Roy $3,000,000 (1)
Sergey Tolchinsky $2,000,000 (1)
Justin Dowling $1,200,000 (3)
Teemu Pulkkinen $1,100,000 (1)
Andrew Desjardins $1,100,000 (1)
Dustin Wolf $900,000 (3)
Thomas Harley $900,000 (2)
Joseph Veleno $900,000 (1)
Juuso Valimaki $900,000 (1)
Jack Mcbain $900,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $79,000,000
Year 18 : $56,700,000
Year 19 : $24,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,750,000
Year 18 : $53,450,000
Year 19 : $24,600,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $79,000,000
Year 18 : $56,700,000
Year 19 : $24,600,000
Year 20 : $0

Farm Players Salaries

Joona Luoto $170,000 (2)
Spencer Martin $150,000 (2)
Brendan Gaunce $130,000 (2)
Drake Caggiula $130,000 (2)
Hudson Fasching $130,000 (2)
Markus Granlund $120,000 (3)
Alexander Burmistrov $120,000 (3)
Michal Repik $110,000 (1)
Dan Sexton $110,000 (1)
Seth Griffith $110,000 (1)
Jaroslav Janus $105,000 (1)
Danick Paquette $100,000 (1)
Alexis Binner $100,000 (1)
Mark Katic $100,000 (1)
Kaedan Korczak $90,000 (2)
Daniel Muzito-Bagenda $90,000 (1)
John Ramage $90,000 (3)
Philip Samuelsson $90,000 (3)
Marc-Olivier Roy $80,000 (1)
Conner Bleackley $80,000 (1)
Zach Gallant $80,000 (2)
Ryan Merkley $75,000 (3)
Mikko Kokkonen $75,000 (3)
Egor Afanasyev $75,000 (3)
Bryce Brodzinski $75,000 (3)
Anttoni Honka $75,000 (3)
Antti Tuomisto $75,000 (3)
Nico Gross $75,000 (2)
Yegor Spiridonov $75,000 (3)
Brent Moran $50,000 (1)
Keenan Suthers $50,000 (1)
Total Farm Players31
Salary Commitment
Year 17 : $2,985,000
Year 18 : $1,900,000
Year 19 : $945,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,985,000
Year 18 : $1,900,000
Year 19 : $945,000
Year 20 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $100 - 6 801 - 85,01%
Level 2: 6000 - $65 - 4 377 - 72,96%
Level 3: 3000 - $40 - 1 697 - 56,57%
Level 4: 4000 - $30 - 2 880 - 72,00%
Luxury : 1500 - $200 - 868 - 57,84%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $50 - 1 176 - 58,81%
Farm Level 2: 1000 - $35 - 462 - 46,18%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16 623 - 73,88%
Average Income per Game$1,856,791
Year to Date Revenue$5,570,372
Farm
Home Games Left37
Average Attendance - %1 638 - 54,60%
Average Income per Game$104,503
Year to Date Revenue$418,012

Expense

Pro Players Total Salaries$78,765,000
Farm Players Total Salaries$5,157,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,966,184
Farm Year To Date Expenses$395,431
Pro Salary Cap To Date$5,928,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,558,045
Farm Estimated Season Revenue$3,866,611
Pro Remaining Season Days172
Pro Expenses Per Days$426,156
Pro Estimated Expenses$73,298,832
Farm Remaining Season Days171
Farm Expenses Per Days$28,419
Farm Estimated Expenses$4,859,649
Estimated Season Expenses$78,158,481
Season Salary Cap$78,765,000
Estimate Under Maximum Salary Cap of $79,000,000$235,000
Estimate Over Minimum Salary Cap of $0 $78,765,000
Current Bank Account$60,408,842
Projected Bank Account$56,675,017

Pro Players Salaries

Sergei Bobrovsky $8,500,000 (5)
Evander Kane $8,500,000 (4)
Ryan Strome $7,000,000 (1)
Kyle Turris $7,000,000 (2)
Christian Dvorak $6,500,000 (3)
Mattias Ekholm $6,265,000 (2)
Alexander Semin $6,000,000 (1)
Dmitri Orlov $5,925,000 (1)
Xavier Ouellet $4,000,000 (1)
Zach Whitecloud $3,000,000 (1)
Jack Campbell $2,525,000 (2)
Teddy Blueger $2,500,000 (2)
Brendan Lemieux $2,350,000 (1)
Logan Stanley $1,800,000 (1)
Juuso Parssinen $1,800,000 (1)
Brandon Duhaime $1,500,000 (1)
Benoit-Olivier Groulx $900,000 (2)
Brayden Pachal $900,000 (2)
William Cuylle $900,000 (3)
Simon Holmstrom $900,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,765,000
Year 18 : $45,390,000
Year 19 : $25,300,000
Year 20 : $17,000,000
Salary Average Commitment
Year 17 : $75,265,000
Year 18 : $40,390,000
Year 19 : $21,800,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,765,000
Year 18 : $45,390,000
Year 19 : $25,300,000
Year 20 : $17,000,000

Farm Players Salaries

Jonny Brodzinski $272,500 (3)
Colin Blackwell $252,500 (2)
Scott Wedgewood $252,500 (3)
Brock McGinn $250,000 (1)
Alex Kerfoot $247,500 (2)
Austin Watson $242,500 (2)
John Hayden $222,500 (3)
Dylan Gambrell $222,500 (3)
Dillon Fournier $172,500 (3)
Jacob De La Rose $172,500 (3)
Simon Despres $167,500 (1)
Tom Kuhnhackl $152,500 (2)
Alexei Marchenko $152,500 (2)
Jake Bean $150,000 (1)
Daniel Audette $150,000 (3)
Maxime Lagace $145,000 (1)
Ryan Murphy $140,000 (2)
Patrick Sieloff $137,500 (1)
Miikka Salomaki $137,500 (1)
Matt Puempel $137,500 (2)
Eric Gelinas $132,500 (3)
Carter Rowney $132,500 (1)
Peter Holland $130,000 (2)
Marcus Sorensen $130,000 (2)
Lucas Lessio $115,000 (1)
Sergey Kalinin $115,000 (2)
Jakub Jerabek $115,000 (1)
Mark Borowiecki $110,000 (1)
Tyler Wotherspoon $110,000 (1)
Jack Rathbone $90,000 (1)
Kole Lind $75,000 (1)
Grigori Denisenko $75,000 (2)
Edwin Minney $50,000 (1)
Total Farm Players33
Salary Commitment
Year 17 : $5,157,500
Year 18 : $3,372,500
Year 19 : $1,597,500
Year 20 : $0
Salary Average Commitment
Year 17 : $5,157,500
Year 18 : $3,372,500
Year 19 : $1,597,500
Year 20 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 7 268 - 90,85%
Level 2: 6000 - $57 - 4 961 - 82,68%
Level 3: 3000 - $26 - 2 627 - 87,57%
Level 4: 5000 - $21 - 4 398 - 87,95%
Luxury : 1500 - $133 - 1 090 - 72,67%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 604 - 80,22%
Farm Level 2: 1000 - $17 - 947 - 94,70%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 343 - 86,57%
Average Income per Game$1,872,968
Year to Date Revenue$5,618,903
Farm
Home Games Left38
Average Attendance - %2 551 - 85,04%
Average Income per Game$114,825
Year to Date Revenue$344,475

Expense

Pro Players Total Salaries$77,220,000
Farm Players Total Salaries$2,100,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,954,731
Farm Year To Date Expenses$162,978
Pro Salary Cap To Date$5,917,099
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,172,771
Farm Estimated Season Revenue$4,363,350
Pro Remaining Season Days172
Pro Expenses Per Days$417,849
Pro Estimated Expenses$71,870,028
Farm Remaining Season Days171
Farm Expenses Per Days$11,892
Farm Estimated Expenses$2,033,532
Estimated Season Expenses$73,903,560
Season Salary Cap$77,220,000
Estimate Under Maximum Salary Cap of $79,000,000$1,780,000
Estimate Over Minimum Salary Cap of $0 $77,220,000
Current Bank Account$18,909,175
Projected Bank Account$20,541,736

Pro Players Salaries

Jamie Benn $10,920,000 (5)
Jack Eichel $9,650,000 (1)
Darnell Nurse $7,000,000 (3)
Brayden Schenn $6,500,000 (2)
Adam Larsson $6,500,000 (1)
Jonathan Drouin $6,500,000 (2)
Alexander Radulov $6,000,000 (1)
Mackenzie Blackwood $6,000,000 (1)
Carson Soucy $4,000,000 (1)
Nick Seeler $3,000,000 (1)
Calvin Pickard $2,500,000 (1)
Joey Anderson $2,500,000 (1)
Valtteri Puustinen (Out of Payroll) $1,500,000 (1)
Morgan Geekie $900,000 (2)
Isac Lundestrom $900,000 (2)
Kaiden Guhle $900,000 (2)
Shane Pinto $900,000 (2)
Dylan Holloway $900,000 (3)
Henry Thrun $900,000 (3)
Semyon Der-Arguchintsev $750,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $78,720,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $78,070,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $78,720,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000

Farm Players Salaries

Peter Cehlarik $130,000 (2)
Luke Philp $120,000 (3)
John Quenneville $100,000 (3)
Justice Schoulard $90,000 (3)
Dennis Gilbertolo $90,000 (3)
Tyler Inamoto $80,000 (3)
Brent Pedersen $80,000 (3)
Maxime Lajoie $75,000 (1)
Eemeli Rasanen $75,000 (1)
Jack Kopacka $75,000 (1)
Grant Mismash $75,000 (1)
Cole Fonstad $75,000 (2)
Josh Brook $75,000 (1)
Evan Vierling $75,000 (3)
Roni Hirvonen $75,000 (3)
Linus Lindstrom $75,000 (1)
Thomas Bordeleau $75,000 (3)
Ty Smilanic $75,000 (3)
Dmitry Zlodeyev $70,000 (3)
Roberts Lipsbergs $70,000 (3)
Brandon Crawley $70,000 (2)
Juuso Ikonen $70,000 (2)
Samuel Kurker $70,000 (1)
Garin Bjorklund $70,000 (3)
Magnus Chrona $65,000 (1)
Jake Paterson $50,000 (1)
Sebastian Collberg $50,000 (1)
Total Farm Players27
Salary Commitment
Year 17 : $2,100,000
Year 18 : $1,415,000
Year 19 : $1,070,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,100,000
Year 18 : $1,415,000
Year 19 : $1,070,000
Year 20 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 791 - 97,38%
Level 2: 6000 - $55 - 5 434 - 90,57%
Level 3: 3000 - $35 - 2 183 - 72,78%
Level 4: 5000 - $15 - 4 576 - 91,53%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $15 - 2 000 - 100,00%
Farm Level 2: 1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 985 - 91,24%
Average Income per Game$1,681,093
Year to Date Revenue$5,043,278
Farm
Home Games Left38
Average Attendance - %3 000 - 100,00%
Average Income per Game$58,110
Year to Date Revenue$174,330

Expense

Pro Players Total Salaries$78,850,000
Farm Players Total Salaries$2,900,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,972,582
Farm Year To Date Expenses$225,809
Pro Salary Cap To Date$5,934,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,881,521
Farm Estimated Season Revenue$2,208,180
Pro Remaining Season Days172
Pro Expenses Per Days$426,613
Pro Estimated Expenses$73,377,436
Farm Remaining Season Days171
Farm Expenses Per Days$16,216
Farm Estimated Expenses$2,772,936
Estimated Season Expenses$76,150,372
Season Salary Cap$78,850,000
Estimate Under Maximum Salary Cap of $79,000,000$150,000
Estimate Over Minimum Salary Cap of $0 $78,850,000
Current Bank Account$30,535,946
Projected Bank Account$20,475,275

Pro Players Salaries

Jonathan Toews $9,650,000 (2)
Jakub Voracek $8,500,000 (1)
Anthony Cirelli $8,250,000 (2)
Frederik Andersen $7,500,000 (1)
John Klingberg $7,000,000 (3)
Nick Suzuki $6,500,000 (1)
Tyler Toffoli $6,000,000 (1)
Dawson Mercer $5,000,000 (2)
Nicolas Hague $4,500,000 (2)
Caleb Jones $4,000,000 (2)
Trevor Moore $2,500,000 (1)
Kyle Capobianco $1,800,000 (1)
Johnathan Kovacevic $1,800,000 (1)
Morgan Barron $900,000 (1)
Jordan Harris $900,000 (1)
Joel Hofer $900,000 (2)
Wyatt Johnston $900,000 (2)
Dmitry Zavgorodniy $800,000 (2)
Albin Grewe $750,000 (1)
Aapeli Rasanen $700,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,850,000
Year 18 : $41,000,000
Year 19 : $7,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,750,000
Year 18 : $39,600,000
Year 19 : $6,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,850,000
Year 18 : $41,000,000
Year 19 : $7,000,000
Year 20 : $0

Farm Players Salaries

Mark Friedman $180,000 (1)
Xavier Simoneau $180,000 (1)
Maxim Letunov $180,000 (1)
Francesco Lapenna $170,000 (2)
Alexander Barabanov $170,000 (2)
Alexander Dergachyov $150,000 (1)
Adam Erne $130,000 (1)
Dylan Blujus $120,000 (1)
Oscar Lindberg $120,000 (1)
Juho Lammikko $120,000 (1)
Lucas Carlsson $110,000 (1)
Stanislav Galiev $90,000 (1)
Seth Helgeson $90,000 (1)
Logan Stankoven $90,000 (3)
Oliver Okuliar $90,000 (1)
Alexander Alexeyev $90,000 (2)
Jan Mysak $75,000 (3)
Graeme Clarke $75,000 (3)
Riley Mercer $75,000 (3)
Marshall Warren $75,000 (3)
Riley Damiani $75,000 (3)
Tyler Madden $75,000 (3)
Roby Jarventie $75,000 (2)
Reilly Walsh $75,000 (1)
Carter Serhyenko $75,000 (3)
Chaz Lucius $75,000 (3)
Brad Morrison $70,000 (1)
Total Farm Players27
Salary Commitment
Year 17 : $2,900,000
Year 18 : $1,195,000
Year 19 : $690,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,900,000
Year 18 : $1,195,000
Year 19 : $690,000
Year 20 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $100 - 5 910 - 84,43%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 1 955 - 97,75%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $200 - 719 - 71,87%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 957 - 97,85%
Farm Level 2: 1000 - $15 - 957 - 95,73%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17 584 - 92,55%
Average Income per Game$1,762,906
Year to Date Revenue$5,288,718
Farm
Home Games Left38
Average Attendance - %2 914 - 97,14%
Average Income per Game$123,454
Year to Date Revenue$370,362

Expense

Pro Players Total Salaries$78,410,000
Farm Players Total Salaries$2,600,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,939,458
Farm Year To Date Expenses$201,680
Pro Salary Cap To Date$5,901,826
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,990,428
Farm Estimated Season Revenue$4,691,252
Pro Remaining Season Days172
Pro Expenses Per Days$424,247
Pro Estimated Expenses$72,970,484
Farm Remaining Season Days171
Farm Expenses Per Days$14,595
Farm Estimated Expenses$2,495,745
Estimated Season Expenses$75,466,229
Season Salary Cap$78,410,000
Estimate Under Maximum Salary Cap of $79,000,000$590,000
Estimate Over Minimum Salary Cap of $0 $78,410,000
Current Bank Account$42,007,073
Projected Bank Account$38,222,524

Pro Players Salaries

Leon Draisaitl $11,060,000 (5)
Robert Thomas $8,250,000 (3)
Andrei Svechnikov $7,500,000 (1)
Joonas Korpisalo $6,750,000 (2)
Ryan Graves $6,500,000 (4)
TJ Brodie $6,500,000 (2)
Tyler Ennis $6,500,000 (1)
Conor Sheary $5,500,000 (1)
Brian Dumoulin $4,500,000 (2)
Jason Dickinson $3,500,000 (2)
Nicolas Meloche $3,000,000 (2)
Mirco Mueller $1,300,000 (2)
Dakota Mermis $1,200,000 (1)
Connor Dewar $1,200,000 (1)
Matias Maccelli $900,000 (2)
Tim Stutzle $900,000 (1)
Emile Poirier $900,000 (1)
Filip Chytil $900,000 (3)
Artem Artemov $800,000 (1)
Dylan Ferguson $750,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $78,410,000
Year 18 : $53,910,000
Year 19 : $26,710,000
Year 20 : $17,560,000
Salary Average Commitment
Year 17 : $75,560,000
Year 18 : $53,410,000
Year 19 : $26,710,000
Year 20 : $17,560,000
Salary Cap with 1 Way Contract
Year 17 : $78,410,000
Year 18 : $53,910,000
Year 19 : $26,710,000
Year 20 : $17,560,000

Farm Players Salaries

Isaac Ratcliffe (Out of Payroll) $250,000 (3)
Scott Harrington $175,000 (1)
Tyler Pitlick $170,000 (1)
Jeremy Smith $135,000 (1)
Ryan Dzingel $130,000 (1)
Alexander Petrovic $130,000 (1)
Matt Filipe $120,000 (1)
Walteri Merela $120,000 (3)
Stuart Percy $120,000 (2)
Nikita Gusev $120,000 (2)
Ben Maxwell $100,000 (1)
Niklas Tikkinen $100,000 (1)
Dalton Smith $100,000 (1)
Nicolas Deschamps $100,000 (1)
David Warsofsky $100,000 (1)
Ryan Poehling $90,000 (1)
Sergey Zborovskiy $90,000 (1)
Kasper Bjorkqvist $90,000 (2)
Ivan Lodnia $75,000 (2)
Bode Wilde $75,000 (3)
Milos Roman $75,000 (3)
Miles Gendron $70,000 (1)
Dennis Hildeby $65,000 (1)
Total Farm Players23
Salary Commitment
Year 17 : $2,600,000
Year 18 : $925,000
Year 19 : $520,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,590,000
Year 18 : $925,000
Year 19 : $520,000
Year 20 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $100 - 6 123 - 76,54%
Level 2: 5000 - $80 - 3 363 - 67,26%
Level 3: 2000 - $50 - 1 474 - 73,72%
Level 4: 4000 - $35 - 2 361 - 59,03%
Luxury : 1000 - $200 - 719 - 71,87%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 947 - 97,35%
Farm Level 2: 1000 - $15 - 974 - 97,40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %14 040 - 70,20%
Average Income per Game$1,760,323
Year to Date Revenue$5,280,970
Farm
Home Games Left38
Average Attendance - %2 921 - 97,37%
Average Income per Game$108,800
Year to Date Revenue$326,400

Expense

Pro Players Total Salaries$74,300,000
Farm Players Total Salaries$2,365,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,778,496
Farm Year To Date Expenses$207,405
Pro Salary Cap To Date$5,740,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,892,287
Farm Estimated Season Revenue$4,134,400
Pro Remaining Season Days172
Pro Expenses Per Days$402,151
Pro Estimated Expenses$69,169,972
Farm Remaining Season Days171
Farm Expenses Per Days$13,324
Farm Estimated Expenses$2,278,404
Estimated Season Expenses$71,448,376
Season Salary Cap$74,300,000
Estimate Under Maximum Salary Cap of $79,000,000$4,700,000
Estimate Over Minimum Salary Cap of $0 $74,300,000
Current Bank Account($22,975,977)
Projected Bank Account($23,397,666)

Pro Players Salaries

Max Domi $6,500,000 (3)
Anthony Beauvillier $6,500,000 (2)
David Savard $6,000,000 (3)
Petr Mrazek $5,650,000 (2)
Bryan Rust $5,500,000 (1)
Jamieson Oleksiak $5,500,000 (2)
Seth Jones $5,000,000 (4)
Sam Bennett $5,000,000 (4)
Danton Heinen (Out of Payroll) $5,000,000 (1)
Alex Galchenyuk $5,000,000 (1)
Nick Schmaltz $4,500,000 (3)
Philippe Myers $4,000,000 (1)
Anton Lundell $4,000,000 (2)
Mason Marchment $3,500,000 (1)
Denis Gurianov $1,800,000 (1)
Charles Hudon $1,500,000 (1)
Shakir Mukhamadullin $900,000 (3)
Adam Fantilli $900,000 (3)
Cody Glass $900,000 (1)
Braden Schneider $900,000 (1)
Jakub Skarek $750,000 (2)
Total Pro Players21
Salary Commitment
Year 17 : $79,300,000
Year 18 : $51,200,000
Year 19 : $28,800,000
Year 20 : $10,000,000
Salary Average Commitment
Year 17 : $78,450,000
Year 18 : $50,350,000
Year 19 : $28,800,000
Year 20 : $10,000,000
Salary Cap with 1 Way Contract
Year 17 : $79,300,000
Year 18 : $51,200,000
Year 19 : $28,800,000
Year 20 : $10,000,000

Farm Players Salaries

Ryan Reaves (Out of Payroll) $250,000 (1)
Erik Brannstrom $180,000 (1)
Parker Kelly $180,000 (1)
Nathan Beaulieu $170,000 (1)
Connor Carrick $170,000 (1)
Walker Duehr $150,000 (3)
Michael Downing $120,000 (2)
Ryan Spooner $120,000 (3)
Josh Leivo $120,000 (2)
Mark Arcobello $100,000 (1)
Corban Knight $90,000 (1)
Klas Dahlbeck $90,000 (1)
Joakim Nygard $90,000 (3)
Vladislav Kamenev $90,000 (1)
Timo Pielmeier (Out of Payroll) $90,000 (1)
Linus Arnesson $80,000 (2)
Greg Meireles $75,000 (1)
Ian Scott $75,000 (1)
Ronald Brickey $75,000 (1)
Artyom Minulin (Out of Payroll) $75,000 (1)
Ivan Muranov $75,000 (2)
Joni Ikonen $75,000 (1)
Remi Poirier $75,000 (3)
Filip Hallander $75,000 (2)
Total Farm Players24
Salary Commitment
Year 17 : $2,690,000
Year 18 : $905,000
Year 19 : $435,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,690,000
Year 18 : $905,000
Year 19 : $435,000
Year 20 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 443 - 93,03%
Level 2: 5000 - $55 - 5 000 - 100,00%
Level 3: 2000 - $45 - 1 583 - 79,13%
Level 4: 4000 - $30 - 2 773 - 69,33%
Luxury : 1000 - $150 - 997 - 99,73%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 876 - 93,80%
Farm Level 2: 1000 - $15 - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17 796 - 88,98%
Average Income per Game$1,749,906
Year to Date Revenue$5,249,717
Farm
Home Games Left38
Average Attendance - %2 872 - 95,73%
Average Income per Game$120,094
Year to Date Revenue$360,282

Expense

Pro Players Total Salaries$78,500,000
Farm Players Total Salaries$2,110,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,887,095
Farm Year To Date Expenses$164,649
Pro Salary Cap To Date$5,849,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,496,415
Farm Estimated Season Revenue$4,563,572
Pro Remaining Season Days172
Pro Expenses Per Days$424,731
Pro Estimated Expenses$73,053,732
Farm Remaining Season Days171
Farm Expenses Per Days$11,946
Farm Estimated Expenses$2,042,766
Estimated Season Expenses$75,096,498
Season Salary Cap$78,500,000
Estimate Under Maximum Salary Cap of $79,000,000$500,000
Estimate Over Minimum Salary Cap of $0 $78,500,000
Current Bank Account$15,947,791
Projected Bank Account$11,911,280

Pro Players Salaries

Matt Murray $8,000,000 (5)
Ryan Johansen $8,000,000 (2)
Andre Burakowsky $7,000,000 (1)
Chris Kreider $6,500,000 (2)
Joe Pavelski $6,500,000 (2)
Mikhail Sergachev $6,500,000 (3)
David Perron $6,000,000 (1)
Jacob Trouba $6,000,000 (1)
Travis Dermott $4,500,000 (2)
Ryan Lindgren $4,000,000 (2)
Andreas Johnsson $3,000,000 (1)
Jacob Peterson $3,000,000 (1)
Paul Cotter $2,500,000 (1)
Nicholas Merkley $1,500,000 (1)
Mitchell Stephens $1,300,000 (2)
Alexander Romanov $900,000 (1)
Lukas Dostal $900,000 (1)
Klim Kostin $900,000 (1)
Ty Smith $750,000 (1)
Carter Mazur $750,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,500,000
Year 18 : $46,050,000
Year 19 : $15,250,000
Year 20 : $8,000,000
Salary Average Commitment
Year 17 : $76,000,000
Year 18 : $43,550,000
Year 19 : $15,250,000
Year 20 : $8,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,500,000
Year 18 : $46,050,000
Year 19 : $15,250,000
Year 20 : $8,000,000

Farm Players Salaries

Grant Hutton $150,000 (1)
Steven Kampfer $120,000 (1)
Sami Niku $120,000 (2)
Mikhail Vorobyev $120,000 (3)
Connor Hurley $100,000 (1)
Andrej Nestrasil $100,000 (2)
Pierre-Olivier Joseph $90,000 (2)
Jacob Bernard-Docker $90,000 (3)
Vladislav Kolyachonok $90,000 (3)
Max Mccormick $90,000 (1)
Jordan Weal $90,000 (2)
Alexandre Picard $90,000 (1)
Brandon Hickey $80,000 (3)
Vladimir Kuznetsov $80,000 (3)
Dryden Hunt $80,000 (2)
Cameron Morrison $75,000 (1)
Samuel Poulin $75,000 (1)
Bryce Misley $75,000 (2)
Joel Mustonen $65,000 (2)
Olivier Archambault $65,000 (2)
Erik Thorell $65,000 (2)
Isaac Poulter $50,000 (3)
Keaton Thompson $50,000 (2)
Nikita Tolopilo $50,000 (3)
Devin Cooley $50,000 (3)
Total Farm Players25
Salary Commitment
Year 17 : $2,110,000
Year 18 : $1,410,000
Year 19 : $610,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,110,000
Year 18 : $1,410,000
Year 19 : $610,000
Year 20 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $95 - 6 498 - 92,83%
Level 2: 5000 - $70 - 3 941 - 78,81%
Level 3: 2000 - $45 - 1 839 - 91,93%
Level 4: 4000 - $25 - 3 684 - 92,09%
Luxury : 1000 - $180 - 797 - 79,70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 1 609 - 80,47%
Farm Level 2: 1000 - $20 - 895 - 89,53%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16 758 - 88,20%
Average Income per Game$1,722,608
Year to Date Revenue$3,445,215
Farm
Home Games Left38
Average Attendance - %2 505 - 83,49%
Average Income per Game$109,028
Year to Date Revenue$327,085

Expense

Pro Players Total Salaries$74,150,000
Farm Players Total Salaries$3,050,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,699,462
Farm Year To Date Expenses$250,924
Pro Salary Cap To Date$5,661,830
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,181,692
Farm Estimated Season Revenue$4,143,077
Pro Remaining Season Days172
Pro Expenses Per Days$401,344
Pro Estimated Expenses$69,031,168
Farm Remaining Season Days171
Farm Expenses Per Days$17,027
Farm Estimated Expenses$2,911,617
Estimated Season Expenses$71,942,785
Season Salary Cap$74,150,000
Estimate Under Maximum Salary Cap of $79,000,000$4,850,000
Estimate Over Minimum Salary Cap of $0 $74,150,000
Current Bank Account$19,641,839
Projected Bank Account$19,023,823

Pro Players Salaries

Erik Karlsson $9,500,000 (2)
Evgeny Kuznetsov $8,500,000 (3)
Mika Zibanejad $7,000,000 (1)
Kevin Fiala $7,000,000 (3)
Ryan Pulock (Out of Payroll) $6,750,000 (4)
Joshua Morrissey $6,750,000 (3)
Linus Ullmark $5,850,000 (1)
Lucas Raymond $5,000,000 (5)
Valeri Nichushkin $4,500,000 (2)
Pavel Zacha $4,500,000 (1)
Erik Gustafsson $4,500,000 (3)
Mikhail Grigorenko $2,000,000 (3)
Jordan Oesterle $2,000,000 (2)
Nils Hoglander $900,000 (2)
Cameron York $900,000 (2)
Seth Jarvis $900,000 (2)
Alex Newhook $900,000 (2)
Adam Ruzicka $900,000 (1)
Ty Emberson $900,000 (2)
Dylan Guenther $900,000 (3)
Kevin Mandolese $750,000 (1)
Total Pro Players21
Salary Commitment
Year 17 : $80,900,000
Year 18 : $61,900,000
Year 19 : $41,400,000
Year 20 : $11,750,000
Salary Average Commitment
Year 17 : $78,050,000
Year 18 : $59,050,000
Year 19 : $39,550,000
Year 20 : $11,750,000
Salary Cap with 1 Way Contract
Year 17 : $80,900,000
Year 18 : $61,900,000
Year 19 : $41,400,000
Year 20 : $11,750,000

Farm Players Salaries

Kevin Rooney $200,000 (2)
Victor Antipin $150,000 (2)
Markus Niemelainen $150,000 (3)
Linus Soderstrom $150,000 (2)
Arttu Ruotsalainen $150,000 (1)
Vinnie Hinostroza $150,000 (2)
Noah Juulsen $150,000 (2)
Phillip Digiuseppe $130,000 (1)
Linden Vey $125,000 (1)
Justin Bailey $120,000 (2)
Vitaly Abramov $120,000 (3)
Wiley Sherman $120,000 (2)
Nikolai Prokhorkin $120,000 (1)
Kalle Kossila $120,000 (2)
Chase Pearson $120,000 (3)
Jerome Gauthier-Leduc $100,000 (3)
Anton Lindholm $100,000 (3)
Oscar Dansk $100,000 (3)
Olivier Roy $90,000 (3)
Conor Timmins $90,000 (1)
Linus Karlsson $90,000 (3)
Adam Boqvist (Out of Payroll) $90,000 (3)
Oskar Back $90,000 (3)
Leevi Aaltonen $75,000 (3)
Alexander Khovanov $75,000 (3)
Sondre Olden $65,000 (1)
Evan Allen $50,000 (1)
Shane Eiserman $50,000 (1)
Total Farm Players28
Salary Commitment
Year 17 : $3,140,000
Year 18 : $2,360,000
Year 19 : $1,200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,140,000
Year 18 : $2,360,000
Year 19 : $1,200,000
Year 20 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - $96 - 5 952 - 74,40%
Level 2: 6000 - $66 - 3 927 - 65,44%
Level 3: 3000 - $39 - 1 761 - 58,70%
Level 4: 4000 - $27 - 3 157 - 78,93%
Luxury : 1000 - $186 - 821 - 82,07%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 609 - 80,43%
Farm Level 2: 1000 - $17 - 916 - 91,63%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15 618 - 70,99%
Average Income per Game$1,694,361
Year to Date Revenue$5,083,082
Farm
Home Games Left38
Average Attendance - %2 525 - 84,17%
Average Income per Game$109,500
Year to Date Revenue$328,499

Expense

Pro Players Total Salaries$77,150,000
Farm Players Total Salaries$3,065,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,844,622
Farm Year To Date Expenses$243,069
Pro Salary Cap To Date$5,806,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,385,705
Farm Estimated Season Revenue$4,160,987
Pro Remaining Season Days172
Pro Expenses Per Days$417,473
Pro Estimated Expenses$71,805,356
Farm Remaining Season Days171
Farm Expenses Per Days$17,111
Farm Estimated Expenses$2,925,981
Estimated Season Expenses$74,731,337
Season Salary Cap$77,150,000
Estimate Under Maximum Salary Cap of $79,000,000$1,850,000
Estimate Over Minimum Salary Cap of $0 $77,150,000
Current Bank Account$25,088,894
Projected Bank Account$18,904,249

Pro Players Salaries

Tyler Seguin $9,500,000 (1)
Mikael Granlund $8,000,000 (3)
Tyson Barrie $7,500,000 (3)
Jean Gabriel Pageau $6,500,000 (2)
Zach Werenski $6,000,000 (2)
Vitek Vanecek $5,000,000 (2)
Troy Terry $5,000,000 (1)
Tanner Jeannot $4,500,000 (3)
Christian Jaros $4,000,000 (3)
Casey DeSmith $3,000,000 (1)
Adam Gaudette $2,500,000 (1)
Nathan Smith $2,500,000 (1)
Rasmus Asplund $2,000,000 (1)
Joel Hanley $2,000,000 (2)
Alex Barre-Boulet $2,000,000 (1)
Michael Bunting $2,000,000 (2)
Carl Grundstrom $2,000,000 (1)
Arber Xhekaj $1,500,000 (3)
Kirill Marchenko $900,000 (1)
Adam Ginning $750,000 (2)
Criss de peewee $0 (0)
Total Pro Players21
Salary Commitment
Year 17 : $77,150,000
Year 18 : $47,750,000
Year 19 : $25,500,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,650,000
Year 18 : $46,750,000
Year 19 : $25,500,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $77,150,000
Year 18 : $47,750,000
Year 19 : $25,500,000
Year 20 : $0

Farm Players Salaries

Calvin Petersen $200,000 (2)
Ryan Macinnis $180,000 (1)
Joe Morrow $165,000 (1)
Maksim Sushko $150,000 (1)
Austin Strand $130,000 (1)
Oliver Kylington $130,000 (1)
Samuel Morin (Out of Payroll) $130,000 (1)
Jake Walman $120,000 (3)
Antti Suomela $120,000 (2)
Anton Slepyshev $110,000 (3)
Hunter Shinkaruk $110,000 (2)
Julian Melchiori $100,000 (1)
Yannick Veilleux $100,000 (1)
Curtis Mckenzie $90,500 (2)
Alex Belzile $90,000 (1)
Gregory Hofmann $90,000 (2)
Otto Makinen $90,000 (2)
Chris Brown $85,000 (1)
Eetu Tuulola $80,000 (3)
Mattias Norlinder $75,000 (2)
Jordan Bellerive $75,000 (1)
Mason Beaupit $75,000 (3)
Jacob Leguerrier $75,000 (3)
Ryder Rolston $75,000 (3)
Xavier Bouchard $75,000 (3)
Simon Knak $75,000 (3)
Daniel Catenacci $70,000 (2)
Cliff Pu $70,000 (2)
Fredrik Forsberg $70,000 (2)
Joseph Cecconi $70,000 (1)
Charlie Lindgren $70,000 (1)
Joni Tuulola $50,000 (3)
Total Farm Players32
Salary Commitment
Year 17 : $3,195,500
Year 18 : $1,720,500
Year 19 : $735,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,195,500
Year 18 : $1,720,500
Year 19 : $735,000
Year 20 : $0

Flyers

Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - $88 - 7 153 - 89,41%
Level 2: 5000 - $55 - 5 000 - 100,00%
Level 3: 2000 - $33 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 992 - 99,81%
Luxury : 1000 - $185 - 818 - 81,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 902 - 95,09%
Farm Level 2: 1000 - $15 - 960 - 95,98%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 964 - 94,82%
Average Income per Game$1,778,639
Year to Date Revenue$5,335,918
Farm
Home Games Left37
Average Attendance - %2 862 - 95,38%
Average Income per Game$120,627
Year to Date Revenue$482,507

Expense

Pro Players Total Salaries$79,150,000
Farm Players Total Salaries$1,895,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,790,860
Farm Year To Date Expenses$177,460
Pro Salary Cap To Date$5,753,228
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,588,295
Farm Estimated Season Revenue$4,463,190
Pro Remaining Season Days172
Pro Expenses Per Days$428,226
Pro Estimated Expenses$73,654,872
Farm Remaining Season Days171
Farm Expenses Per Days$10,784
Farm Estimated Expenses$1,844,064
Estimated Season Expenses$75,498,936
Season Salary Cap$79,150,000
Estimate Under Maximum Salary Cap of $79,000,000-$150,000
Estimate Over Minimum Salary Cap of $0 $79,150,000
Current Bank Account$16,139,763
Projected Bank Account$12,692,312

Pro Players Salaries

Paul Stastny $8,500,000 (2)
Brad Marchand $8,250,000 (1)
Quinn Hughes $7,500,000 (4)
David Krejci $7,000,000 (2)
Anthony DeAngelo $7,000,000 (5)
Pavel Buchnevich $6,500,000 (2)
Nail Yakupov $6,000,000 (3)
K'andre Miller $5,400,000 (2)
Filip Hronek $5,000,000 (2)
Trevor Zegras $4,500,000 (3)
Robert Bortuzzo $2,000,000 (3)
Jakub Zboril $2,000,000 (1)
Alexey Toropchenko $1,500,000 (3)
Marc McLaughlin $1,500,000 (1)
Kale Clague $1,200,000 (3)
Malcolm Subban $1,200,000 (3)
Filip Gustavsson $900,000 (1)
Gabriel Vilardi $900,000 (1)
Macklin Celebrini $900,000 (3)
Ivan Chekhovich $750,000 (1)
Brendan Harms $650,000 (2)
Total Pro Players21
Salary Commitment
Year 17 : $79,150,000
Year 18 : $64,850,000
Year 19 : $31,800,000
Year 20 : $14,500,000
Salary Average Commitment
Year 17 : $79,400,000
Year 18 : $65,350,000
Year 19 : $31,800,000
Year 20 : $14,500,000
Salary Cap with 1 Way Contract
Year 17 : $79,150,000
Year 18 : $64,850,000
Year 19 : $31,800,000
Year 20 : $14,500,000

Farm Players Salaries

Sebastian Aho (DEF) $250,000 (3)
Mitchell Chaffee (Out of Payroll) $200,000 (3)
Jesper Boqvist $170,000 (2)
Vyacheslav Leshchenko $170,000 (1)
Jon Gillies $120,000 (3)
Kiefer Sherwood (Out of Payroll) $120,000 (1)
Zachary Senyshyn (Out of Payroll) $120,000 (2)
Pascal Laberge $100,000 (3)
Filip Chlapik $100,000 (2)
Marek Langhamer $90,000 (1)
Justin Kea $90,000 (1)
Brycen Martin $80,000 (1)
Maxwell Gildon $75,000 (1)
Kirill Slepets $75,000 (1)
Filip Westerlund $75,000 (1)
Ben Thomas $70,000 (2)
Robin Kovacs $65,000 (2)
Timotej Sille $65,000 (2)
Jakub Izacky $50,000 (1)
Ryan Rehill $50,000 (1)
Total Farm Players20
Salary Commitment
Year 17 : $2,135,000
Year 18 : $1,260,000
Year 19 : $670,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,135,000
Year 18 : $1,260,000
Year 19 : $670,000
Year 20 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $90 - 7 629 - 95,37%
Level 2: 6000 - $60 - 5 345 - 89,09%
Level 3: 3000 - $32 - 2 547 - 84,90%
Level 4: 4000 - $25 - 3 738 - 93,45%
Luxury : 1000 - $188 - 782 - 78,23%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 205 - 60,23%
Farm Level 2: 1000 - $25 - 592 - 59,17%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 042 - 91,10%
Average Income per Game$1,980,795
Year to Date Revenue$5,942,385
Farm
Home Games Left38
Average Attendance - %1 796 - 59,88%
Average Income per Game$102,812
Year to Date Revenue$308,437

Expense

Pro Players Total Salaries$78,950,000
Farm Players Total Salaries$3,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,965,597
Farm Year To Date Expenses$241,409
Pro Salary Cap To Date$5,927,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,270,210
Farm Estimated Season Revenue$3,906,869
Pro Remaining Season Days172
Pro Expenses Per Days$427,151
Pro Estimated Expenses$73,469,972
Farm Remaining Season Days171
Farm Expenses Per Days$17,703
Farm Estimated Expenses$3,027,213
Estimated Season Expenses$76,497,185
Season Salary Cap$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000$50,000
Estimate Over Minimum Salary Cap of $0 $78,950,000
Current Bank Account$43,919,435
Projected Bank Account$46,599,329

Pro Players Salaries

David Pastrnak $10,000,000 (3)
John Tavares $9,500,000 (2)
Corey Perry $9,500,000 (1)
Patrik Laine $7,900,000 (2)
Patrice Bergeron $7,000,000 (1)
Hampus Lindholm $6,750,000 (3)
John Marino $5,000,000 (1)
Jeremy Swayman $5,000,000 (3)
Jeremy Lauzon $3,500,000 (1)
Jack Lafontaine $2,000,000 (2)
Mark Kastelic $2,000,000 (1)
Juuso Riikola $1,800,000 (1)
Michael Benning $1,700,000 (2)
Axel Jonsson Fjällby $1,500,000 (1)
Linus Nyman $1,200,000 (2)
James Hamblin $1,000,000 (3)
Matthew Poitras $900,000 (2)
John Beecher $900,000 (2)
Urho Vaakanainen $900,000 (1)
Jakub Lauko $900,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $47,750,000
Year 19 : $22,750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $78,450,000
Year 18 : $47,250,000
Year 19 : $22,750,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $47,750,000
Year 19 : $22,750,000
Year 20 : $0

Farm Players Salaries

Cam Dineen $200,000 (3)
Matt Tennyson $185,000 (1)
Jake Virtanen $180,000 (1)
Julien Pelletier $180,000 (1)
Jesse Blacker $175,000 (1)
Daniil Miromanov $170,000 (2)
Connor Clifton $170,000 (1)
Magnus Hellberg $160,000 (2)
Beck Malenstyn $150,000 (1)
Yury Alexandrov $145,000 (1)
Nicolas Shore $145,000 (1)
Jakob Forsbacka Karlsson $130,000 (1)
Oskar Steen $120,000 (2)
Mason McDonald $100,000 (2)
Pavel Shen $100,000 (3)
Adam Brooks $90,000 (1)
Jake Leschyshyn $90,000 (1)
Casey Fitzgerald $90,000 (2)
Samuel Fagemo $75,000 (2)
Pavel Gogolev $75,000 (2)
Kasper Puutio $75,000 (2)
Carson Bantle $75,000 (3)
Akil Thomas $75,000 (2)
Henri Nikkanen $75,000 (3)
Daniel Torgersson $75,000 (3)
Josh Wesley $70,000 (2)
Total Farm Players26
Salary Commitment
Year 17 : $3,175,000
Year 18 : $1,535,000
Year 19 : $525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,175,000
Year 18 : $1,535,000
Year 19 : $525,000
Year 20 : $0

Hockey club



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $78 - 7 498 - 93,73%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $24 - 3 899 - 97,47%
Luxury : 1000 - $169 - 1 000 - 100,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 920 - 96,00%
Farm Level 2: 1000 - $15 - 980 - 98,03%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 397 - 96,98%
Average Income per Game$1,796,618
Year to Date Revenue$5,389,853
Farm
Home Games Left38
Average Attendance - %2 900 - 96,68%
Average Income per Game$101,954
Year to Date Revenue$305,863

Expense

Pro Players Total Salaries$79,000,000
Farm Players Total Salaries$3,530,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,983,866
Farm Year To Date Expenses$292,004
Pro Salary Cap To Date$5,946,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,271,471
Farm Estimated Season Revenue$3,874,265
Pro Remaining Season Days172
Pro Expenses Per Days$427,419
Pro Estimated Expenses$73,516,068
Farm Remaining Season Days171
Farm Expenses Per Days$19,622
Farm Estimated Expenses$3,355,362
Estimated Season Expenses$76,871,430
Season Salary Cap$79,000,000
Estimate Under Maximum Salary Cap of $79,000,000$0
Estimate Over Minimum Salary Cap of $0 $79,000,000
Current Bank Account$9,226,641
Projected Bank Account$4,500,947

Pro Players Salaries

Elias Lindholm $8,000,000 (4)
Alex Debrincat $7,000,000 (2)
Oliver Ekman Larsson $6,500,000 (1)
Teuvo Teravainen $6,500,000 (4)
Alexander Wennberg $6,000,000 (3)
Karel Vejmelka $6,000,000 (5)
Haydn Fleury $6,000,000 (5)
Zachary Hyman $5,500,000 (2)
Artem Zub $5,000,000 (4)
Jake DeBrusk $4,500,000 (1)
Josh Anderson $3,500,000 (1)
Ty Rattie $3,500,000 (1)
Spencer Stastney $2,500,000 (1)
Gustav Olofsson $2,000,000 (1)
Colin White $1,700,000 (1)
Zac Dalpe $1,300,000 (1)
Eamon McAdam $950,000 (3)
Michael Kesselring $900,000 (2)
Nico Sturm $900,000 (1)
Gabriel Fortier $750,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $79,000,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000
Salary Average Commitment
Year 17 : $78,650,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000
Salary Cap with 1 Way Contract
Year 17 : $79,000,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000

Farm Players Salaries

Christoffer Ehn $200,000 (3)
Chase de Leo (Out of Payroll) $200,000 (2)
Samuel Blais $200,000 (3)
Michael Carcone $200,000 (3)
Julius Honka $200,000 (3)
Jacob Middleton $200,000 (2)
Jack Dougherty (Out of Payroll) $200,000 (3)
Jacob Bryson $180,000 (1)
Dillon Heatherington $150,000 (3)
Riley Tufte $130,000 (2)
Austin Czarnik $120,000 (2)
Tomas Jurco $120,000 (2)
Par Lindholm $110,000 (3)
Logan O'Connor $110,000 (1)
Marcel Noebels $110,000 (1)
Tim Heed $100,000 (3)
Deven Sideroff $100,000 (1)
Myles Bell $90,000 (1)
Tye Kartye $90,000 (3)
Gaetan Haas $90,000 (1)
Christian Folin $90,000 (1)
Jansen Harkins $90,000 (1)
Connor Bunnaman $85,000 (2)
Parker Wotherspoon $80,000 (2)
Tobias Geisser $80,000 (1)
Connor Hughes $80,000 (1)
Patrick Giles $75,000 (2)
Albin Eriksson $75,000 (2)
Joe Vrbetic $75,000 (3)
Jack Gorniak $75,000 (3)
German Rubtsov $75,000 (1)
Frederic Allard $75,000 (1)
Ilya Konovalov $75,000 (2)
Total Farm Players33
Salary Commitment
Year 17 : $3,930,000
Year 18 : $2,760,000
Year 19 : $1,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,930,000
Year 18 : $2,760,000
Year 19 : $1,600,000
Year 20 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 470 - 93,38%
Level 2: 6000 - $45 - 5 608 - 93,46%
Level 3: 3000 - $30 - 2 385 - 79,51%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $180 - 804 - 80,40%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 890 - 94,50%
Farm Level 2: 1000 - $15 - 990 - 99,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 267 - 92,12%
Average Income per Game$1,763,569
Year to Date Revenue$5,290,707
Farm
Home Games Left38
Average Attendance - %2 880 - 96,00%
Average Income per Game$120,690
Year to Date Revenue$362,070

Expense

Pro Players Total Salaries$73,650,000
Farm Players Total Salaries$2,485,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,852,688
Farm Year To Date Expenses$192,703
Pro Salary Cap To Date$5,815,055
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,015,622
Farm Estimated Season Revenue$4,586,220
Pro Remaining Season Days172
Pro Expenses Per Days$398,656
Pro Estimated Expenses$68,568,832
Farm Remaining Season Days171
Farm Expenses Per Days$13,973
Farm Estimated Expenses$2,389,383
Estimated Season Expenses$70,958,215
Season Salary Cap$73,650,000
Estimate Under Maximum Salary Cap of $79,000,000$5,350,000
Estimate Over Minimum Salary Cap of $0 $73,650,000
Current Bank Account$938,872
Projected Bank Account$1,582,499

Pro Players Salaries

Mark Scheifele $10,000,000 (5)
Patrick Kane $10,000,000 (4)
John Gibson $9,000,000 (2)
Derek Stepan $8,750,000 (2)
Roman Josi $8,000,000 (1)
Roope Hintz $7,500,000 (3)
Charlie McAvoy (Out of Payroll) $6,150,000 (2)
Riley Stillman $3,500,000 (2)
Nick Perbix $2,500,000 (3)
Madison Bowey $2,000,000 (1)
Troy Stetcher $1,700,000 (1)
Morgan Klimchuk $1,700,000 (1)
Tobias Rieder $1,300,000 (1)
Chris Wagner $1,300,000 (1)
Nate Schmidt $1,000,000 (1)
Matthew Boldy $900,000 (1)
Connor Zary $900,000 (2)
William Eklund $900,000 (2)
William Knierim $900,000 (1)
Barrett Hayton $900,000 (1)
Patrik Bartosak $900,000 (3)
Total Pro Players21
Salary Commitment
Year 17 : $79,800,000
Year 18 : $60,100,000
Year 19 : $30,900,000
Year 20 : $20,000,000
Salary Average Commitment
Year 17 : $78,550,000
Year 18 : $58,850,000
Year 19 : $30,900,000
Year 20 : $20,000,000
Salary Cap with 1 Way Contract
Year 17 : $79,800,000
Year 18 : $60,100,000
Year 19 : $30,900,000
Year 20 : $20,000,000

Farm Players Salaries

Radim Simek $200,000 (3)
Victor Rask $170,000 (2)
Zachary Sanford $150,000 (3)
Kurtis MacDermid $150,000 (1)
Johan Larsson $150,000 (2)
Nicolas Deslauriers $130,000 (1)
Jyrki Jokipakka $120,000 (3)
Ville Husso $120,000 (2)
Michael Pastujov $100,000 (2)
Oscar Fantenberg $100,000 (3)
Ryan Sproul (Out of Payroll) $100,000 (3)
Colin Miller $100,000 (1)
Mark McNeill $90,000 (3)
Quentin Shore $90,000 (1)
Calle Andersson $90,000 (1)
Luke Adam $80,000 (3)
Raphael Bussieres $80,000 (3)
Brendan Warren $80,000 (3)
Radovan Bondra $80,000 (3)
Matej Stransky $70,000 (2)
Kevin Roy $65,000 (2)
Vyacheslav Osnovin $60,000 (3)
Curtis Valk $60,000 (3)
Keegan Iverson $50,000 (3)
Dylan Garland $50,000 (3)
Erik Portillo $50,000 (3)
Total Farm Players26
Salary Commitment
Year 17 : $2,585,000
Year 18 : $2,025,000
Year 19 : $1,350,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,585,000
Year 18 : $2,025,000
Year 19 : $1,350,000
Year 20 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 564 - 94,55%
Level 2: 6000 - $60 - 5 255 - 87,59%
Level 3: 3000 - $30 - 2 367 - 78,90%
Level 4: 5000 - $20 - 4 111 - 82,21%
Luxury : 1500 - $150 - 1 109 - 73,91%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 991 - 99,55%
Farm Level 2: 1000 - $15 - 955 - 95,50%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 406 - 86,83%
Average Income per Game$1,960,294
Year to Date Revenue$5,880,881
Farm
Home Games Left38
Average Attendance - %2 946 - 98,20%
Average Income per Game$125,175
Year to Date Revenue$375,525

Expense

Pro Players Total Salaries$78,900,000
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$5,956,991
Farm Year To Date Expenses$196,486
Pro Salary Cap To Date$5,919,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,491,159
Farm Estimated Season Revenue$4,756,650
Pro Remaining Season Days172
Pro Expenses Per Days$426,882
Pro Estimated Expenses$73,423,704
Farm Remaining Season Days171
Farm Expenses Per Days$14,243
Farm Estimated Expenses$2,435,553
Estimated Season Expenses$75,859,257
Season Salary Cap$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000$100,000
Estimate Over Minimum Salary Cap of $0 $78,900,000
Current Bank Account$84,023,559
Projected Bank Account$87,412,111

Pro Players Salaries

Sam Reinhart $9,000,000 (4)
Morgan Rielly $8,000,000 (1)
Mathew Barzal $8,000,000 (3)
Matt Duchene $8,000,000 (1)
Tomas Hertl $7,500,000 (2)
Alex Pietrangelo $7,000,000 (2)
Adrian Kempe $6,000,000 (1)
Darcy Kuemper $5,400,000 (1)
Adam Henrique $4,500,000 (1)
Henri Jokiharju $3,000,000 (1)
Justin Holl $2,500,000 (1)
Niko Mikkola $2,000,000 (1)
Mikhail Maltsev $1,700,000 (1)
Rasmus Dahlin $900,000 (1)
Dylan Cozens $900,000 (1)
Casey Mittelstadt $900,000 (1)
Daniel Vladar $900,000 (1)
Connor Mcmichael $900,000 (3)
Ryan Mcleod $900,000 (1)
Landon Slaggert $900,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,900,000
Year 18 : $33,300,000
Year 19 : $18,800,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $77,650,000
Year 18 : $32,550,000
Year 19 : $18,800,000
Year 20 : $9,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,900,000
Year 18 : $33,300,000
Year 19 : $18,800,000
Year 20 : $9,000,000

Farm Players Salaries

Josh Ho-Sang $120,000 (1)
Kevin Connauton $120,000 (1)
Joel Kiviranta $120,000 (3)
Dmitri Jaskin $120,000 (3)
Christopher Wilkie $110,000 (1)
Ben Meyers $110,000 (2)
Tanner Richard $95,000 (2)
David Rittich $90,000 (1)
Nikita Nesterov $90,000 (1)
Gavin Bayreuther $90,000 (1)
Alexander Khokhlachev $90,000 (2)
Robbie Russo $90,000 (2)
Adam Musil $90,000 (1)
Brandon Manning $90,000 (1)
Alexander Nylander $90,000 (2)
Andrei Kuzmenko $80,000 (1)
Chris Martenet $80,000 (1)
Anton Lander $80,000 (1)
Daniel Carr $80,000 (2)
Shane Bowers $75,000 (1)
Nikolai Glukhov $75,000 (1)
Chase Wouters $75,000 (2)
Joel Teasdale $75,000 (1)
Brady Lyle $75,000 (1)
Linus Weissbach $70,000 (2)
Griffin Luce $70,000 (2)
Kelly Summers $70,000 (1)
Matt Tomkins $65,000 (1)
Callum Booth $50,000 (2)
Total Farm Players29
Salary Commitment
Year 17 : $2,535,000
Year 18 : $1,060,000
Year 19 : $240,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,535,000
Year 18 : $1,060,000
Year 19 : $240,000
Year 20 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $100 - 6 221 - 77,76%
Level 2: 6000 - $65 - 4 250 - 70,84%
Level 3: 3000 - $35 - 2 313 - 77,11%
Level 4: 5000 - $25 - 3 640 - 72,81%
Luxury : 1000 - $200 - 742 - 74,20%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 933 - 96,67%
Farm Level 2: 1000 - $20 - 713 - 71,33%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17 167 - 74,64%
Average Income per Game$1,815,883
Year to Date Revenue$5,447,648
Farm
Home Games Left38
Average Attendance - %2 647 - 88,22%
Average Income per Game$122,081
Year to Date Revenue$366,242

Expense

Pro Players Total Salaries$78,350,000
Farm Players Total Salaries$3,220,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,934,950
Farm Year To Date Expenses$251,244
Pro Salary Cap To Date$5,897,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,003,541
Farm Estimated Season Revenue$4,639,065
Pro Remaining Season Days172
Pro Expenses Per Days$423,925
Pro Estimated Expenses$72,915,100
Farm Remaining Season Days171
Farm Expenses Per Days$17,946
Farm Estimated Expenses$3,068,766
Estimated Season Expenses$75,983,866
Season Salary Cap$78,350,000
Estimate Under Maximum Salary Cap of $79,000,000$650,000
Estimate Over Minimum Salary Cap of $0 $78,350,000
Current Bank Account$221,034,524
Projected Bank Account$218,693,264

Pro Players Salaries

William Nylander $8,750,000 (3)
Evgeni Malkin $8,500,000 (3)
Andrei Vasilevski $7,900,000 (1)
Jonathan Marchessault $6,500,000 (2)
Vince Dunn $6,250,000 (4)
Brandon Carlo $5,650,000 (1)
Moritz Seider $5,500,000 (3)
Jordan Greenway $5,000,000 (2)
Timothy Liljegren $4,000,000 (2)
Alexandre Texier $4,000,000 (2)
Mario Ferraro $3,500,000 (1)
Nick Cousins $2,000,000 (1)
Daniel Sprong $2,000,000 (1)
Ross Colton $2,000,000 (1)
Justin Danforth $1,700,000 (1)
Ryan Lomberg $1,500,000 (1)
Mason Shaw $900,000 (1)
Justin Barron $900,000 (2)
Zachary Bolduc $900,000 (3)
Connor Ingram $900,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Average Commitment
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Cap with 1 Way Contract
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000

Farm Players Salaries

Andrei Mironov $250,000 (2)
Nathan Walker $170,000 (1)
Sonny Milano $150,000 (1)
Sami Vatanen $150,000 (2)
Jarred Tinordi $150,000 (1)
Pavel Kraskovsky $150,000 (1)
Nils Aman $130,000 (2)
Frederik Gauthier $130,000 (2)
Maxim Mamin $130,000 (2)
Anthony Richard $130,000 (1)
Brandon Gormley $120,000 (2)
Sven Andrighetto $120,000 (3)
Brendan Guhle $110,000 (2)
Nick Sorensen $100,000 (2)
Stefan Matteau $100,000 (1)
Rasmus Kupari $90,000 (2)
Julius Nattinen $90,000 (1)
Jordan Spence $90,000 (3)
Felix Sandstrom $90,000 (3)
Nils Lundkvist $90,000 (1)
Chad Krys $80,000 (2)
Jeremy Bracco $80,000 (1)
Michal Teply $75,000 (3)
Keith Petruzzelli $75,000 (3)
Lias Andersson $75,000 (1)
Ruben Rafkin $75,000 (3)
Valentin Nussbaumer $75,000 (3)
Dylan Wells $75,000 (1)
Vladimir Tkachyov $70,000 (1)
Total Farm Players29
Salary Commitment
Year 17 : $3,220,000
Year 18 : $1,890,000
Year 19 : $600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,220,000
Year 18 : $1,890,000
Year 19 : $600,000
Year 20 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $150 - 4 096 - 51,20%
Level 2: 6000 - $100 - 2 710 - 45,16%
Level 3: 3000 - $50 - 1 510 - 50,33%
Level 4: 5000 - $35 - 2 069 - 41,38%
Luxury : 1000 - $250 - 592 - 59,17%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $50 - 1 029 - 51,46%
Farm Level 2: 1000 - $35 - 361 - 36,08%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %10 977 - 47,72%
Average Income per Game$1,787,874
Year to Date Revenue$5,363,621
Farm
Home Games Left37
Average Attendance - %1 390 - 46,33%
Average Income per Game$105,196
Year to Date Revenue$420,784

Expense

Pro Players Total Salaries$78,376,001
Farm Players Total Salaries$3,200,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,937,715
Farm Year To Date Expenses$249,647
Pro Salary Cap To Date$5,900,071
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,939,199
Farm Estimated Season Revenue$3,892,252
Pro Remaining Season Days172
Pro Expenses Per Days$424,065
Pro Estimated Expenses$72,939,180
Farm Remaining Season Days171
Farm Expenses Per Days$17,838
Farm Estimated Expenses$3,050,298
Estimated Season Expenses$75,989,478
Season Salary Cap$78,376,001
Estimate Under Maximum Salary Cap of $79,000,000$623,999
Estimate Over Minimum Salary Cap of $0 $78,376,001
Current Bank Account$38,958,124
Projected Bank Account$34,800,097

Pro Players Salaries

Gabriel Landeskog $8,500,000 (1)
Claude Giroux $8,500,000 (2)
Taylor Hall $8,500,000 (4)
Tuukka Rask $7,500,000 (1)
Boone Jenner $6,800,000 (3)
Esa Lindell $5,650,000 (3)
Jaccob Slavin $4,500,000 (1)
Rickard Rakell $4,500,000 (3)
Frederick Gaudreau $4,000,001 (3)
Roland Mckeown $3,825,000 (3)
Michael McCarron $3,675,000 (3)
Philipp Grubauer $3,251,000 (3)
Jani Hakanpaa $2,575,000 (3)
Albert Yarullin $1,225,000 (3)
Nicklas Jensen $1,000,000 (2)
Taylor Beck $975,000 (3)
Andrew Bodnarchuk $950,000 (1)
Jake Neighbours $900,000 (3)
Tomas Vincour $800,000 (1)
Luke Henman $750,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,376,001
Year 18 : $56,126,001
Year 19 : $46,626,001
Year 20 : $8,500,000
Salary Average Commitment
Year 17 : $77,126,001
Year 18 : $54,776,001
Year 19 : $45,776,001
Year 20 : $8,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,376,001
Year 18 : $56,126,001
Year 19 : $46,626,001
Year 20 : $8,500,000

Farm Players Salaries

Ilya Mikheyev $350,000 (1)
Devin Shore $252,500 (3)
Ben Harpur $200,000 (3)
Patrik Nemeth $200,000 (3)
Sam Steel $200,000 (3)
Drew O'Connor $150,000 (1)
Joakim Ryan $105,000 (1)
Cody Almond $100,000 (2)
Scott Sabourin $100,000 (2)
Max Friberg $100,000 (2)
Carl Klingberg $100,000 (2)
Sheldon Dries $97,500 (3)
Brandt Clarke $90,000 (3)
Artyom Levshunov $90,000 (3)
Samuel Ersson $90,000 (1)
Luke Evangelista $90,000 (3)
T.J. Tynan $90,000 (1)
Roman Horak $90,000 (1)
Will Smith $90,000 (3)
Aaron Ness $85,000 (1)
Luke Witkowski $85,000 (1)
Christian Thomas $85,000 (1)
Jachym Kondelik $75,000 (3)
Jaroslav Chmelar $75,000 (3)
Riley Kidney $75,000 (3)
Collin Delia $70,000 (3)
Matthew Murray $65,000 (3)
Total Farm Players27
Salary Commitment
Year 17 : $3,200,000
Year 18 : $2,070,000
Year 19 : $1,670,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,200,000
Year 18 : $2,070,000
Year 19 : $1,670,000
Year 20 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $150 - 3 777 - 47,21%
Level 2: 5000 - $100 - 2 796 - 55,91%
Level 3: 2000 - $50 - 1 356 - 67,80%
Level 4: 4000 - $49 - 1 751 - 43,78%
Luxury : 1000 - $190 - 817 - 81,70%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $45 - 1 240 - 61,98%
Farm Level 2: 1000 - $25 - 589 - 58,87%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %10 497 - 52,48%
Average Income per Game$1,720,844
Year to Date Revenue$3,441,688
Farm
Home Games Left38
Average Attendance - %1 828 - 60,94%
Average Income per Game$105,048
Year to Date Revenue$315,143

Expense

Pro Players Total Salaries$76,750,000
Farm Players Total Salaries$3,227,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,814,522
Farm Year To Date Expenses$251,776
Pro Salary Cap To Date$5,776,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,112,916
Farm Estimated Season Revenue$3,991,811
Pro Remaining Season Days172
Pro Expenses Per Days$415,323
Pro Estimated Expenses$71,435,556
Farm Remaining Season Days171
Farm Expenses Per Days$17,984
Farm Estimated Expenses$3,075,264
Estimated Season Expenses$74,510,820
Season Salary Cap$76,750,000
Estimate Under Maximum Salary Cap of $79,000,000$2,250,000
Estimate Over Minimum Salary Cap of $0 $76,750,000
Current Bank Account$4,603,238
Projected Bank Account$1,197,145

Pro Players Salaries

J.T. Miller $9,000,000 (4)
Dylan Larkin $8,150,000 (1)
John Carlson $8,000,000 (1)
Nikolaj Ehlers $7,000,000 (3)
Noah Dobson $6,150,000 (2)
Clayton Keller $6,000,000 (3)
Thatcher Demko $5,400,000 (2)
Joshua Norris $5,000,000 (2)
Aliaksei Protas $4,500,000 (3)
Samuel Girard $4,500,000 (1)
Brett Howden $2,500,000 (1)
Jayce Hawryluk $2,000,000 (1)
Jacob Larsson $1,800,000 (1)
Henrik Borgstrom $1,500,000 (3)
Pyotr Kochetkov $900,000 (1)
Mattias Samuelsson $900,000 (1)
Mason Mctavish $900,000 (1)
John-jason Peterka $900,000 (2)
Marco Rossi $900,000 (2)
Andrei Pribylsky $750,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $76,750,000
Year 18 : $47,100,000
Year 19 : $28,000,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $72,250,000
Year 18 : $44,100,000
Year 19 : $25,000,000
Year 20 : $6,000,000
Salary Cap with 1 Way Contract
Year 17 : $76,750,000
Year 18 : $47,100,000
Year 19 : $28,000,000
Year 20 : $9,000,000

Farm Players Salaries

Steven Santini $250,500 (3)
Dennis Cholowski $250,500 (3)
Martin Frk $205,000 (3)
Nikita Zaitsev $200,500 (3)
Robby Fabbri $200,000 (2)
Carsen Twarynski $180,500 (1)
Jakub Vrana $180,000 (1)
Zachary Sawchenko $160,000 (2)
Christian Djoos $160,000 (3)
Jared Coreau $155,000 (1)
Nikita Scherbak $130,000 (2)
Jordon Southorn $100,000 (1)
Michal Jordan $100,000 (3)
Rushan Rafikov $100,000 (3)
Andy Andreoff $100,000 (3)
Lars Volden $90,000 (2)
Phil Varone $80,000 (3)
Marek Tvrdon $80,000 (3)
Nicklas Lasu $80,000 (3)
Bogdan Trineyev $75,000 (3)
Marcus Westfalt $75,000 (2)
John Farinacci $75,000 (3)
Victor Sjoholm $75,000 (3)
Austin Pratt $75,000 (1)
Connor Rankin $50,000 (1)
Total Farm Players25
Salary Commitment
Year 17 : $3,227,000
Year 18 : $2,486,500
Year 19 : $1,831,500
Year 20 : $0
Salary Average Commitment
Year 17 : $3,227,000
Year 18 : $2,486,500
Year 19 : $1,831,500
Year 20 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $88 - 7 938 - 99,23%
Level 2: 5000 - $58 - 4 993 - 99,86%
Level 3: 2000 - $35 - 1 965 - 98,27%
Level 4: 4000 - $23 - 4 000 - 100,00%
Luxury : 1000 - $177 - 898 - 89,77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 974 - 98,72%
Farm Level 2: 1000 - $15 - 990 - 98,97%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 794 - 98,97%
Average Income per Game$1,948,639
Year to Date Revenue$5,845,918
Farm
Home Games Left38
Average Attendance - %2 964 - 98,80%
Average Income per Game$125,081
Year to Date Revenue$375,242

Expense

Pro Players Total Salaries$78,050,000
Farm Players Total Salaries$2,765,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,912,368
Farm Year To Date Expenses$216,804
Pro Salary Cap To Date$5,874,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,048,295
Farm Estimated Season Revenue$4,753,065
Pro Remaining Season Days172
Pro Expenses Per Days$422,312
Pro Estimated Expenses$72,637,664
Farm Remaining Season Days171
Farm Expenses Per Days$15,486
Farm Estimated Expenses$2,648,106
Estimated Season Expenses$75,285,770
Season Salary Cap$78,050,000
Estimate Under Maximum Salary Cap of $79,000,000$950,000
Estimate Over Minimum Salary Cap of $0 $78,050,000
Current Bank Account$4,445,702
Projected Bank Account$7,961,292

Pro Players Salaries

Kirill Kaprizov $7,900,000 (1)
Ryan Getzlaf $7,800,000 (1)
Vincent Trocheck $7,000,000 (1)
Travis Sanheim $7,000,000 (5)
Samuel Montembeault $6,500,000 (5)
Jesper Bratt $6,000,000 (3)
Joel Farabee $5,500,000 (3)
Brett Pesce $5,500,000 (2)
Mackenzie Weegar $5,000,000 (1)
Stefan Noesen $3,500,000 (1)
Mark Jankowski $2,500,000 (1)
Simon Benoit $2,500,000 (1)
Ben Hutton $2,500,000 (1)
Rafael Harvey-pinard $1,500,000 (3)
Dustin Tokarski $1,500,000 (1)
Mason Appleton $1,500,000 (1)
Kyle Maclean $1,500,000 (3)
Ryan Carpenter $1,200,000 (3)
Mackenzie Entwistle $900,000 (1)
Tommy Miller $750,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000

Farm Players Salaries

Valentin Zykov $125,000 (3)
JC Lipon $120,000 (1)
Fredrik Claesson $120,000 (3)
Johan Sundstrom $110,000 (1)
Logan Shaw $110,000 (3)
Mackenzie MacEachern $110,000 (3)
Patrick Russell $110,000 (3)
Corey Trivino $100,000 (1)
Brendan Leipsic $100,000 (3)
Tomas Hyka $100,000 (1)
James Sheppard $100,000 (1)
Jonathan Matsumoto $100,000 (1)
Jordan Schroeder $95,000 (3)
Maxim Shalunov $95,000 (3)
Niklas Hansson $90,000 (3)
Brandon Bussi $90,000 (1)
Tanner Fritz $90,000 (3)
Emil Djuse $90,000 (3)
Petter Granberg $90,000 (3)
Thomas Schemitsch $90,000 (2)
Nikita Serebryakov $85,000 (3)
Veini Vehvilainen $85,000 (3)
Nick Wolff $80,000 (2)
Antoine Morand $75,000 (1)
Kasper Kotkansalo $75,000 (1)
Jett Woo $75,000 (2)
Adam Mascherin $70,000 (3)
Jeremy Roy $70,000 (2)
Dominik Uher $65,000 (1)
Luke Green $50,000 (3)
Total Farm Players30
Salary Commitment
Year 17 : $2,765,000
Year 18 : $1,830,000
Year 19 : $1,515,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,765,000
Year 18 : $1,830,000
Year 19 : $1,515,000
Year 20 : $0

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - $88 - 7 620 - 95,25%
Level 2: 6000 - $60 - 5 557 - 92,62%
Level 3: 2000 - $38 - 1 843 - 92,13%
Level 4: 4000 - $20 - 3 946 - 98,64%
Luxury : 1000 - $165 - 1 000 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 886 - 94,32%
Farm Level 2: 1000 - $15 - 976 - 97,57%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 965 - 95,07%
Average Income per Game$1,963,679
Year to Date Revenue$5,891,037
Farm
Home Games Left38
Average Attendance - %2 862 - 95,40%
Average Income per Game$106,125
Year to Date Revenue$318,376

Expense

Pro Players Total Salaries$78,950,000
Farm Players Total Salaries$3,270,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,980,114
Farm Year To Date Expenses$259,896
Pro Salary Cap To Date$5,942,468
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,619,802
Farm Estimated Season Revenue$4,032,763
Pro Remaining Season Days172
Pro Expenses Per Days$427,151
Pro Estimated Expenses$73,469,972
Farm Remaining Season Days171
Farm Expenses Per Days$18,216
Farm Estimated Expenses$3,114,936
Estimated Season Expenses$76,584,908
Season Salary Cap$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000$50,000
Estimate Over Minimum Salary Cap of $0 $78,950,000
Current Bank Account$1,582,019
Projected Bank Account$3,649,676

Pro Players Salaries

Auston Matthews $10,150,000 (2)
Nikita Kucherov $10,000,000 (4)
Rasmus Ristolainen $7,000,000 (4)
Logan Thompson $6,500,000 (4)
Justin Faulk $5,750,000 (2)
Reilly Smith $5,500,000 (1)
Pius Suter $5,500,000 (5)
Mats Zuccarello (1 Way Contract) $5,000,000 (2)
Jack Roslovic $5,000,000 (3)
Robert Hagg $5,000,000 (1)
Ilya Lyubushkin $3,700,000 (2)
Janne Kuokkanen $2,500,000 (2)
Eric Cornel $1,200,000 (1)
Spencer Knight $900,000 (3)
Morgan Frost $900,000 (1)
Kaapo Kakko $900,000 (1)
Lane Hutson $900,000 (3)
Jamie Drysdale $900,000 (3)
Connor Bedard $900,000 (3)
Pavel Tyutnev $750,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $64,700,000
Year 19 : $37,600,000
Year 20 : $29,000,000
Salary Average Commitment
Year 17 : $71,750,000
Year 18 : $57,500,000
Year 19 : $36,250,000
Year 20 : $27,650,000
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $64,700,000
Year 19 : $37,600,000
Year 20 : $29,000,000

Farm Players Salaries

Vladislav Gavrikov $200,000 (2)
Emil Lilleberg $200,000 (3)
Michael Houser $195,000 (1)
Givani Smith $180,000 (1)
Laurent Dauphin $180,000 (3)
William Lagesson $170,000 (2)
Pontus Aberg $150,000 (2)
Thomas Larkin $125,000 (1)
Dmitri Yudin $120,000 (1)
Nikita Cherepanov $120,000 (1)
Jackson Cates $100,000 (1)
Philippe Cornet $100,000 (1)
Sami Aittokallio $100,000 (3)
Will Weber $95,000 (1)
Peyton Krebs $90,000 (2)
Luke Hughes $90,000 (2)
Nicholas Robertson $90,000 (3)
Lukas Reichel $90,000 (3)
Dan O'Regan $85,000 (1)
Greg Mckegg $80,000 (1)
Adam Helewka $80,000 (1)
Marcus Kallionkeli $75,000 (2)
Kyle Topping $75,000 (2)
Jan Jenik (Out of Payroll) $75,000 (2)
Evan Barratt $75,000 (2)
David Kvasnicka $75,000 (2)
David Farrance $75,000 (2)
Danila Galenyuk $75,000 (2)
Maxime Fortier $70,000 (2)
Maksim Zhukov $60,000 (1)
Alan Lyszczarczyk $50,000 (1)
Total Farm Players31
Salary Commitment
Year 17 : $3,345,000
Year 18 : $1,955,000
Year 19 : $660,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,345,000
Year 18 : $1,955,000
Year 19 : $660,000
Year 20 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $100 - 6 223 - 77,78%
Level 2: 5000 - $70 - 4 101 - 82,02%
Level 3: 2000 - $40 - 1 660 - 82,98%
Level 4: 4000 - $30 - 2 876 - 71,90%
Luxury : 1000 - $180 - 868 - 86,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 913 - 95,66%
Farm Level 2: 1000 - $15 - 948 - 94,75%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15 728 - 78,64%
Average Income per Game$1,815,272
Year to Date Revenue$5,445,815
Farm
Home Games Left37
Average Attendance - %2 861 - 95,36%
Average Income per Game$106,699
Year to Date Revenue$426,795

Expense

Pro Players Total Salaries$78,900,000
Farm Players Total Salaries$3,310,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,917,742
Farm Year To Date Expenses$269,186
Pro Salary Cap To Date$5,880,110
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,980,323
Farm Estimated Season Revenue$3,947,854
Pro Remaining Season Days172
Pro Expenses Per Days$426,882
Pro Estimated Expenses$73,423,704
Farm Remaining Season Days171
Farm Expenses Per Days$18,432
Farm Estimated Expenses$3,151,872
Estimated Season Expenses$76,575,576
Season Salary Cap$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000$100,000
Estimate Over Minimum Salary Cap of $0 $78,900,000
Current Bank Account$13,218,001
Projected Bank Account$9,570,602

Pro Players Salaries

Artemi Panarin $9,250,000 (5)
Brayden Point $9,000,000 (3)
Shayne Gostisbehere $6,500,000 (2)
Tage Thompson $6,000,000 (1)
Ivan Barbashev $5,500,000 (4)
Jordan Eberle $5,500,000 (2)
Adin Hill $5,400,000 (2)
Scott Mayfield $5,000,000 (1)
Conor Garland $4,550,000 (2)
Nino Niederreiter (1 Way Contract) $4,500,000 (2)
Dante Fabbro $4,000,000 (1)
Trent Frederic $3,500,000 (1)
Nathan Bastian $3,000,000 (1)
William Borgen $1,800,000 (1)
Dominik Masin $900,000 (3)
Mads Sogaard $900,000 (1)
Bobby Brink $900,000 (2)
Brock Faber $900,000 (2)
Ridly Greig $900,000 (2)
Ty Dellandrea $900,000 (2)
Nicolas Beaudin (Out of Payroll) $750,000 (2)
Total Pro Players21
Salary Commitment
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000
Salary Average Commitment
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000
Salary Cap with 1 Way Contract
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000

Farm Players Salaries

Bogdan Yakimov (Out of Payroll) $200,000 (2)
Christian Fischer $180,000 (1)
Tyler Lewington (Out of Payroll) $170,000 (1)
Justin Brazeau $170,000 (2)
Keegan Kolesar $170,000 (1)
Egor Korshkov $150,000 (3)
Martin Marincin $125,000 (3)
Mason Geertsen $125,000 (3)
Jesper Pettersson $125,000 (3)
Philippe Desrosiers $120,000 (3)
A.J. Greer $120,000 (3)
Andrew Agozzino $120,000 (3)
Eric O'dell $100,000 (2)
Carter Ashton $100,000 (1)
Jaedon Descheneau $100,000 (2)
Tanner Kero $100,000 (3)
Lance Bouma $100,000 (2)
David Musil $100,000 (3)
Viktor Svedberg $100,000 (3)
Cory Emmerton $100,000 (1)
Robert Baillargeon $100,000 (1)
Aaron Dell $100,000 (1)
Alex Grant $90,000 (3)
Jordan Szwarz $90,000 (3)
Jiri Sekac $90,000 (3)
Jordy Stallard $80,000 (2)
Hunter Smith $80,000 (2)
Loik Leveille $70,000 (1)
Francis Perron $70,000 (3)
Andrew Nielsen $70,000 (1)
Brandon Halverson $65,000 (1)
Total Farm Players31
Salary Commitment
Year 17 : $3,480,000
Year 18 : $2,355,000
Year 19 : $1,525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,480,000
Year 18 : $2,355,000
Year 19 : $1,525,000
Year 20 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $90 - 7 717 - 96,47%
Level 2: 6000 - $45 - 5 517 - 91,94%
Level 3: 3000 - $30 - 2 439 - 81,30%
Level 4: 5000 - $20 - 4 265 - 85,29%
Luxury : 1000 - $178 - 848 - 84,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 854 - 92,72%
Farm Level 2: 1000 - $16 - 965 - 96,47%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 786 - 90,37%
Average Income per Game$1,839,800
Year to Date Revenue$5,519,401
Farm
Home Games Left38
Average Attendance - %2 819 - 93,97%
Average Income per Game$114,157
Year to Date Revenue$342,470

Expense

Pro Players Total Salaries$78,750,000
Farm Players Total Salaries$3,605,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,965,050
Farm Year To Date Expenses$280,378
Pro Salary Cap To Date$5,927,418
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,912,413
Farm Estimated Season Revenue$4,337,953
Pro Remaining Season Days172
Pro Expenses Per Days$426,075
Pro Estimated Expenses$73,284,900
Farm Remaining Season Days171
Farm Expenses Per Days$20,027
Farm Estimated Expenses$3,424,617
Estimated Season Expenses$76,709,517
Season Salary Cap$78,750,000
Estimate Under Maximum Salary Cap of $79,000,000$250,000
Estimate Over Minimum Salary Cap of $0 $78,750,000
Current Bank Account$125,614,508
Projected Bank Account$123,155,357

Pro Players Salaries

Mark Stone $9,000,000 (3)
Ryan O'Reilly $8,750,000 (4)
Kyle Connor $8,000,000 (1)
Dylan Strome $7,500,000 (4)
Ryan Nugent-Hopkins $7,000,000 (1)
Jason Robertson $6,500,000 (1)
Jonas Siegenthaler $6,500,000 (5)
Colton Parayko $6,000,000 (2)
Jonas Brodin $5,000,000 (3)
Yegor Chinakhov $3,000,000 (1)
Eeli Tolvanen $2,000,000 (1)
Benjamin Gleason $1,700,000 (1)
Jacob Moverare $1,700,000 (1)
Pavel Dorofeyev $900,000 (1)
Cayden Primeau $900,000 (2)
Jakob Lilja $900,000 (1)
Michael Anderson $900,000 (1)
Jake Oettinger $900,000 (2)
Shane Gersich $800,000 (1)
Matthew Peca $800,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,750,000
Year 18 : $44,550,000
Year 19 : $36,750,000
Year 20 : $22,750,000
Salary Average Commitment
Year 17 : $73,750,000
Year 18 : $39,550,000
Year 19 : $31,750,000
Year 20 : $22,750,000
Salary Cap with 1 Way Contract
Year 17 : $78,750,000
Year 18 : $44,550,000
Year 19 : $36,750,000
Year 20 : $22,750,000

Farm Players Salaries

Vladislav Namestnikov $250,000 (1)
Mason Lohrei $250,000 (3)
Sam Malinski $200,000 (3)
Thomas Novak $180,000 (1)
Derrick Pouliot $175,000 (2)
Marcus Hogberg $175,000 (3)
Evgeny Svechnikov $175,000 (2)
Calle Rosen $160,000 (2)
Oskar Lindblom $160,000 (2)
Joseph Woll $150,000 (2)
Carl Dahlstrom $125,000 (1)
John Gilmour $125,000 (1)
Lucas Wallmark $125,000 (2)
Mikael Pyyhtia $120,000 (3)
Jonatan Berggren $90,000 (3)
Ethan Cardwell $90,000 (3)
Iiro Pakarinen $90,000 (1)
Jonas Rondbjerg $90,000 (1)
Joel Kellman $90,000 (1)
Jack Studnicka $90,000 (1)
Ryan Johnson $90,000 (2)
Zachary Fucale $85,000 (2)
Andrew Welinski $80,000 (1)
Taylor Leier $80,000 (1)
Kenneth Johnson $80,000 (2)
Tristen Robins $75,000 (3)
Daniil Gutik $75,000 (3)
Brett Bulmer $65,000 (1)
Ludwig Bystrom $65,000 (1)
Total Farm Players29
Salary Commitment
Year 17 : $3,605,000
Year 18 : $2,275,000
Year 19 : $1,075,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,605,000
Year 18 : $2,275,000
Year 19 : $1,075,000
Year 20 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $95 - 7 125 - 89,06%
Level 2: 6000 - $60 - 5 795 - 96,59%
Level 3: 3000 - $35 - 2 621 - 87,37%
Level 4: 5000 - $30 - 4 092 - 81,83%
Luxury : 1500 - $125 - 1 150 - 76,64%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $42 - 1 215 - 60,75%
Farm Level 2: 1000 - $28 - 474 - 47,37%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 783 - 88,44%
Average Income per Game$1,791,740
Year to Date Revenue$5,375,219
Farm
Home Games Left38
Average Attendance - %1 689 - 56,29%
Average Income per Game$101,295
Year to Date Revenue$303,886

Expense

Pro Players Total Salaries$78,300,000
Farm Players Total Salaries$3,245,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,891,130
Farm Year To Date Expenses$260,676
Pro Salary Cap To Date$5,853,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,086,107
Farm Estimated Season Revenue$3,849,223
Pro Remaining Season Days172
Pro Expenses Per Days$423,656
Pro Estimated Expenses$72,868,832
Farm Remaining Season Days171
Farm Expenses Per Days$18,081
Farm Estimated Expenses$3,091,851
Estimated Season Expenses$75,960,683
Season Salary Cap$78,300,000
Estimate Under Maximum Salary Cap of $79,000,000$700,000
Estimate Over Minimum Salary Cap of $0 $78,300,000
Current Bank Account$111,809,130
Projected Bank Account$107,783,777

Pro Players Salaries

Connor McDavid $10,800,000 (1)
Sidney Crosby $10,500,000 (3)
Matthew Tkachuk $9,150,000 (2)
Aaron Ekblad $8,500,000 (2)
Mikko Rantanen $8,000,000 (1)
Brady Tkachuk $7,000,000 (2)
Igor Shesterkin $7,000,000 (4)
Evan Bouchard $7,000,000 (3)
Quinton Byfield $900,000 (2)
Cole Caufield $900,000 (2)
Bowen Byram $900,000 (2)
Ukko-Pekka Luukkonen $900,000 (1)
Rasmus Sandin $900,000 (2)
Matthew Coronato $900,000 (3)
Alex Turcotte $900,000 (3)
Jack Thompson $900,000 (3)
Alexis Lafreniere $900,000 (2)
Nolan Patrick $750,000 (1)
Ville Heinola $750,000 (2)
Egor Sokolov $750,000 (2)
Total Pro Players20
Salary Commitment
Year 17 : $78,300,000
Year 18 : $57,850,000
Year 19 : $27,200,000
Year 20 : $7,000,000
Salary Average Commitment
Year 17 : $77,700,000
Year 18 : $57,250,000
Year 19 : $26,600,000
Year 20 : $7,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,300,000
Year 18 : $57,850,000
Year 19 : $27,200,000
Year 20 : $7,000,000

Farm Players Salaries

Robin Salo $180,000 (1)
Isaak Phillips $180,000 (1)
Dylan McIlrath $175,000 (1)
Jeffrey Viel $170,000 (2)
Matthew Highmore $150,000 (1)
Nicholas Baptiste (Out of Payroll) $150,000 (2)
Ryan Donato $150,000 (1)
Brayden Burke $120,000 (2)
Kristian Reichel $120,000 (3)
Kristian Vesalainen $100,000 (3)
Zane McIntyre $100,000 (1)
Oliver Wahlstrom $90,000 (2)
Pavel Karnaukhov $90,000 (2)
Jonah Gadjovich $90,000 (1)
Alex Laferriere $90,000 (2)
Filip Zadina $90,000 (2)
Ryan Collins $80,000 (1)
Jaromir Pytlik $75,000 (3)
Martin Kaut $75,000 (2)
Riley Sutter $75,000 (2)
Olivier Rodrigue $75,000 (2)
Alexander Chmelevski $75,000 (1)
William Dufour $75,000 (3)
Filip Johansson $75,000 (3)
Tyller Tullio $75,000 (3)
Nolan Foote $75,000 (3)
Nathan Legare $75,000 (3)
Trent Miner $75,000 (3)
Jared McIsaac $75,000 (3)
Leon Gawanke $75,000 (3)
Adam Beckman $75,000 (3)
Christoffer Sedoff $75,000 (3)
Jonathan Gruden $75,000 (2)
Jack Glover $70,000 (1)
Total Farm Players34
Salary Commitment
Year 17 : $3,395,000
Year 18 : $2,145,000
Year 19 : $1,045,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,395,000
Year 18 : $2,145,000
Year 19 : $1,045,000
Year 20 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $80 - 7 482 - 93,53%
Level 2: 6000 - $50 - 5 575 - 92,91%
Level 3: 3000 - $21 - 2 579 - 85,97%
Level 4: 5000 - $17 - 4 228 - 84,57%
Luxury : 1500 - $140 - 1 043 - 69,51%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 964 - 98,20%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 907 - 88,97%
Average Income per Game$1,712,507
Year to Date Revenue$5,137,522
Farm
Home Games Left38
Average Attendance - %2 964 - 98,80%
Average Income per Game$88,059
Year to Date Revenue$264,177

Expense

Pro Players Total Salaries$76,350,000
Farm Players Total Salaries$2,965,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,890,855
Farm Year To Date Expenses$227,794
Pro Salary Cap To Date$5,853,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,075,279
Farm Estimated Season Revenue$3,346,242
Pro Remaining Season Days172
Pro Expenses Per Days$413,172
Pro Estimated Expenses$71,065,584
Farm Remaining Season Days171
Farm Expenses Per Days$16,568
Farm Estimated Expenses$2,833,128
Estimated Season Expenses$73,898,712
Season Salary Cap$76,350,000
Estimate Under Maximum Salary Cap of $79,000,000$2,650,000
Estimate Over Minimum Salary Cap of $0 $76,350,000
Current Bank Account($12,507,091)
Projected Bank Account($17,984,282)

Pro Players Salaries

Nicklas Backstrom $9,500,000 (3)
Jeff Skinner $8,500,000 (3)
P.K. Subban $8,500,000 (3)
Alex Tuch $8,000,000 (4)
Shea Theodore $7,500,000 (5)
Yegor Sharangovich $5,500,000 (2)
Torey Krug $5,400,000 (1)
Drake Batherson $5,000,000 (1)
Cody Ceci $4,500,000 (2)
Jacob Markstrom $4,000,000 (2)
Rickard Hugg $2,500,000 (1)
Kevin Gravel (Out of Payroll) $1,800,000 (1)
Otto Somppi $1,500,000 (1)
Justus Annunen $900,000 (3)
Jesse Ylonen $900,000 (1)
Juraj Slafkovsky $900,000 (2)
Shane Wright $900,000 (3)
David Gustafsson $900,000 (2)
Marc Del Gaizo $750,000 (2)
Dmitry Sokolov $700,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,150,000
Year 18 : $60,350,000
Year 19 : $43,800,000
Year 20 : $15,500,000
Salary Average Commitment
Year 17 : $74,300,000
Year 18 : $56,500,000
Year 19 : $41,450,000
Year 20 : $15,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,150,000
Year 18 : $60,350,000
Year 19 : $43,800,000
Year 20 : $15,500,000

Farm Players Salaries

Philip Danault $300,000 (1)
Louis Crevier $200,000 (3)
Corey Schueneman $180,000 (2)
Rudolfs Balcers $180,000 (1)
Lane Pederson $150,000 (1)
Antoine Bibeau $120,050 (2)
Stepan Falkovsky $120,000 (2)
Emil Johansson $120,000 (1)
Julius Bergman $120,000 (1)
Christopher Gibson $100,050 (2)
Joseph Labate $100,000 (1)
Eero Elo $100,000 (1)
Joonas Rask $100,000 (1)
Troy Rutkowski $100,000 (1)
Matthew Phillips $90,000 (3)
Jere Innala $90,000 (3)
David Quenneville $90,000 (1)
Simon Stransky $80,000 (2)
Jonathan Ang $80,000 (1)
Patrick Harper $75,000 (1)
Tobias Bjornfot $75,000 (3)
Ostap Safin $75,000 (1)
Nathan Knoepke $75,000 (1)
Max Zimmer $70,000 (1)
Ken Appleby $65,000 (1)
Adam Marsh $60,000 (1)
Cole Candella $50,000 (3)
Total Farm Players27
Salary Commitment
Year 17 : $2,965,100
Year 18 : $1,105,100
Year 19 : $505,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,965,100
Year 18 : $1,105,100
Year 19 : $505,000
Year 20 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $150 - 4 011 - 57,30%
Level 2: 5000 - $100 - 2 774 - 55,49%
Level 3: 2000 - $50 - 1 447 - 72,35%
Level 4: 4000 - $35 - 1 800 - 45,00%
Luxury : 1000 - $250 - 574 - 57,37%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $50 - 1 311 - 65,53%
Farm Level 2: 1000 - $22 - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %10 606 - 55,82%
Average Income per Game$1,754,624
Year to Date Revenue$5,263,873
Farm
Home Games Left38
Average Attendance - %2 309 - 76,96%
Average Income per Game$114,646
Year to Date Revenue$343,939

Expense

Pro Players Total Salaries$73,550,000
Farm Players Total Salaries$3,055,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,839,786
Farm Year To Date Expenses$254,077
Pro Salary Cap To Date$5,802,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,675,725
Farm Estimated Season Revenue$4,356,561
Pro Remaining Season Days172
Pro Expenses Per Days$398,118
Pro Estimated Expenses$68,476,296
Farm Remaining Season Days171
Farm Expenses Per Days$17,054
Farm Estimated Expenses$2,916,234
Estimated Season Expenses$71,392,530
Season Salary Cap$73,550,000
Estimate Under Maximum Salary Cap of $79,000,000$5,450,000
Estimate Over Minimum Salary Cap of $0 $73,550,000
Current Bank Account($10,945,414)
Projected Bank Account($11,305,658)

Pro Players Salaries

Jake Guentzel $8,000,000 (3)
Jack Johnson $7,500,000 (3)
Charlie Coyle (Out of Payroll) $6,750,000 (2)
Jakob Chychrun $6,750,000 (5)
Peter Mueller $6,500,000 (3)
Michael Matheson $6,000,000 (3)
Alex Nedeljkovic $5,500,000 (2)
Artturi Lehkonen $5,000,000 (1)
Nick Ritchie $4,000,000 (2)
Alexandar Georgiev $4,000,000 (5)
Pierre Engvall $3,500,000 (3)
Fabian Zetterlund $3,000,000 (1)
Gabriel Carlsson $3,000,000 (1)
Tyson Jost $2,500,000 (3)
Kevin Stenlund $1,800,000 (1)
Michael Amadio $1,700,000 (2)
Nic Petan $1,200,000 (2)
Philip Tomasino $900,000 (2)
Ian Mitchell $900,000 (1)
Jack Quinn $900,000 (2)
Declan Chisholm $900,000 (2)
Total Pro Players21
Salary Commitment
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000
Salary Average Commitment
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000
Salary Cap with 1 Way Contract
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000

Farm Players Salaries

Andreas Borgman $200,000 (2)
Dmitri Samorukov $200,000 (3)
Nicolas Aube-Kubel $150,000 (1)
Daniel Marmenlind $150,000 (3)
Josiah Slavin (Out of Payroll) $150,000 (1)
Lucas Johansen $150,000 (1)
Jean-Christophe Beaudin (Out of Payroll) $150,000 (3)
Vinni Lettieri $130,000 (1)
James Hardie $120,000 (3)
Timothy Gettinger $120,000 (3)
Jean-Francois Berube $100,000 (1)
Nikita Korostelev $100,000 (1)
Tyler Steenbergen $100,000 (3)
Joshua Jacobs $100,000 (1)
Josh Jooris $90,000 (3)
Tyson Baillie $90,000 (2)
Austin Poganski $90,000 (2)
Benjamin Conz $90,000 (1)
Anderson Macdonald $90,000 (2)
Ondrej Kachyna $90,000 (2)
Brett Pollock $80,000 (1)
Kirill Maksimov $75,000 (2)
Alex D'orio $75,000 (1)
Keaton Middleton $75,000 (2)
Liam Foudy $75,000 (2)
Marian Studenic $75,000 (1)
Olli Juolevi $75,000 (1)
Nick Campoli $75,000 (3)
Brett Murray $75,000 (2)
Dante Salituro $65,000 (1)
Total Farm Players30
Salary Commitment
Year 17 : $3,205,000
Year 18 : $1,865,000
Year 19 : $1,005,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,220,000
Year 18 : $1,865,000
Year 19 : $1,005,000
Year 20 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $80 - 8 000 - 100,00%
Level 2: 6000 - $58 - 5 501 - 91,68%
Level 3: 2000 - $43 - 1 671 - 83,55%
Level 4: 4000 - $28 - 3 016 - 75,40%
Luxury : 1000 - $175 - 878 - 87,77%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 894 - 94,68%
Farm Level 2: 1000 - $20 - 706 - 70,60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 065 - 90,79%
Average Income per Game$1,890,708
Year to Date Revenue$5,672,123
Farm
Home Games Left37
Average Attendance - %2 600 - 86,65%
Average Income per Game$119,785
Year to Date Revenue$479,139

Expense

Pro Players Total Salaries$73,400,000
Farm Players Total Salaries$2,772,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,492,741
Farm Year To Date Expenses$235,105
Pro Salary Cap To Date$5,455,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,846,891
Farm Estimated Season Revenue$4,432,036
Pro Remaining Season Days172
Pro Expenses Per Days$397,312
Pro Estimated Expenses$68,337,664
Farm Remaining Season Days171
Farm Expenses Per Days$15,527
Farm Estimated Expenses$2,655,117
Estimated Season Expenses$70,992,781
Season Salary Cap$73,400,000
Estimate Under Maximum Salary Cap of $79,000,000$5,600,000
Estimate Over Minimum Salary Cap of $0 $73,400,000
Current Bank Account$3,669,670
Projected Bank Account$8,955,816

Pro Players Salaries

Drew Doughty $9,250,000 (3)
Vladimir Tarasenko $8,500,000 (2)
Filip Forsberg $8,000,000 (4)
Jack Hughes $6,000,000 (2)
Ilya Sorokin $6,000,000 (4)
Rasmus Andersson (Out of Payroll) $5,750,000 (3)
Anthony Mantha $5,500,000 (2)
Brady Skjei $5,000,000 (2)
Jake Mccabe (Out of Payroll) $4,500,000 (1)
Zach Aston-Reese $3,500,000 (1)
Colton Sissons $3,500,000 (2)
Jasper Weatherby $3,000,000 (1)
Jonas Johansson $2,500,000 (2)
Colton White $2,000,000 (1)
Kieffer Bellows $2,000,000 (1)
Sean Walker $1,700,000 (1)
Travis Boyd $1,300,000 (2)
Matt Rempe $1,200,000 (1)
Marko Dano $1,000,000 (3)
Nico Hischier $900,000 (1)
Jackson Lacombe $900,000 (2)
Owen Power $900,000 (1)
William Bitten $750,000 (1)
Total Pro Players23
Salary Commitment
Year 17 : $83,650,000
Year 18 : $63,200,000
Year 19 : $30,000,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $80,400,000
Year 18 : $59,950,000
Year 19 : $28,750,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $83,650,000
Year 18 : $63,200,000
Year 19 : $30,000,000
Year 20 : $14,000,000

Farm Players Salaries

Dmytro Timashov $200,000 (2)
Calvin de Haan $200,000 (1)
Anders Bjork $175,000 (1)
Jan Kostalek $170,000 (1)
Jonathan Davidsson $170,000 (1)
Dominik Kahun $155,000 (3)
John Leonard $150,000 (1)
Otto Koivula $150,000 (2)
Sean Malone $150,000 (3)
Blake Speers $150,000 (3)
Trevor Carrick $132,500 (3)
Luke Martin (Out of Payroll) $120,000 (2)
Rourke Chartier $120,000 (1)
Anthony Florentino $100,000 (1)
Cody Sol $100,000 (1)
Dennis Rasmussen $80,000 (1)
Travis Barron $75,000 (1)
Lucas Edmonds $75,000 (1)
Donovan Sebrango $75,000 (3)
Nico Daws $75,000 (3)
Kenny Agostino $70,000 (1)
Alexander Samoilov $70,000 (3)
Dane Fox $65,000 (1)
Carl Lindbom $65,000 (3)
Total Farm Players24
Salary Commitment
Year 17 : $2,892,500
Year 18 : $1,342,500
Year 19 : $872,500
Year 20 : $0
Salary Average Commitment
Year 17 : $2,892,500
Year 18 : $1,342,500
Year 19 : $872,500
Year 20 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 617 - 95,22%
Level 2: 5000 - $65 - 4 319 - 86,38%
Level 3: 2000 - $45 - 1 543 - 77,13%
Level 4: 4000 - $35 - 2 376 - 59,40%
Luxury : 1000 - $200 - 713 - 71,33%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 354 - 67,72%
Farm Level 2: 1000 - $15 - 977 - 97,67%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16 568 - 82,84%
Average Income per Game$1,766,199
Year to Date Revenue$5,298,596
Farm
Home Games Left38
Average Attendance - %2 331 - 77,70%
Average Income per Game$102,547
Year to Date Revenue$307,641

Expense

Pro Players Total Salaries$78,900,000
Farm Players Total Salaries$3,752,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,976,348
Farm Year To Date Expenses$291,536
Pro Salary Cap To Date$5,938,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,115,549
Farm Estimated Season Revenue$3,896,786
Pro Remaining Season Days172
Pro Expenses Per Days$426,882
Pro Estimated Expenses$73,423,704
Farm Remaining Season Days171
Farm Expenses Per Days$20,824
Farm Estimated Expenses$3,560,904
Estimated Season Expenses$76,984,608
Season Salary Cap$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000$100,000
Estimate Over Minimum Salary Cap of $0 $78,900,000
Current Bank Account($5,075,324)
Projected Bank Account($11,047,597)

Pro Players Salaries

Tyler Myers $7,500,000 (2)
Carter Verhaeghe $7,000,000 (2)
Phil Kessel $7,000,000 (3)
William Karlsson $6,500,000 (1)
Brock Nelson $6,500,000 (2)
Anders Lee $6,000,000 (3)
Tristan Jarry $6,000,000 (2)
Andrew Copp $5,000,000 (1)
Dylan DeMelo $5,000,000 (2)
Damon Severson $5,000,000 (3)
Eetu Luostarinen $3,000,000 (1)
Derek Forbort $3,000,000 (1)
Elvis Merzlikins $3,000,000 (2)
Noah Gregor $2,500,000 (1)
Max Jones $2,000,000 (1)
Cole Sillinger $900,000 (2)
Jake Sanderson $900,000 (1)
Noel Hoefenmayer $750,000 (1)
Drake Rymsha $750,000 (1)
Kevin Hancock $600,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,900,000
Year 18 : $53,900,000
Year 19 : $18,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $77,050,000
Year 18 : $52,900,000
Year 19 : $18,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,900,000
Year 18 : $53,900,000
Year 19 : $18,000,000
Year 20 : $0

Farm Players Salaries

Louis Domingue $200,000 (2)
Sam Lafferty $200,000 (1)
Steven Lorentz $180,000 (1)
Dominic Toninato $172,500 (1)
Lukas Sedlak $170,000 (1)
Tomas Nosek $170,000 (1)
Jon Merrill $170,000 (1)
Andrey Pedan $150,000 (1)
John Ludvig $150,000 (1)
Dominic Turgeon $150,000 (3)
Markus Hannikainen $150,000 (2)
Scott Wilson $150,000 (1)
Shane Prince $150,000 (3)
Gemel Smith $130,000 (1)
David Rundblad $130,000 (1)
Brett Ritchie $125,000 (2)
Ondrej Kase $120,000 (3)
Nikolay Goldobin $110,000 (1)
Ty Ronning $110,000 (1)
Edward Pasquale $110,000 (3)
Tyson Foerster $90,000 (3)
Cale Fleury $90,000 (1)
Matej Tomek $90,000 (3)
Jack Sadek $80,000 (3)
William Lockwood $80,000 (1)
Ivan Morozov $75,000 (2)
Xavier Bernard $75,000 (2)
Oleg Zaytsev $75,000 (3)
Austin Lotz $50,000 (1)
Brendan DeJong $50,000 (1)
Total Farm Players30
Salary Commitment
Year 17 : $3,752,500
Year 18 : $1,490,000
Year 19 : $865,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,752,500
Year 18 : $1,490,000
Year 19 : $865,000
Year 20 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - $90 - 7 824 - 97,80%
Level 2: 6000 - $55 - 5 398 - 89,97%
Level 3: 2000 - $40 - 1 700 - 84,98%
Level 4: 4000 - $25 - 3 717 - 92,92%
Luxury : 1000 - $175 - 873 - 87,27%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 892 - 94,62%
Farm Level 2: 1000 - $16 - 909 - 90,90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 511 - 92,91%
Average Income per Game$1,958,858
Year to Date Revenue$5,876,575
Farm
Home Games Left38
Average Attendance - %2 801 - 93,38%
Average Income per Game$111,897
Year to Date Revenue$335,692

Expense

Pro Players Total Salaries$75,200,000
Farm Players Total Salaries$3,425,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,748,924
Farm Year To Date Expenses$275,028
Pro Salary Cap To Date$5,711,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,436,617
Farm Estimated Season Revenue$4,252,099
Pro Remaining Season Days172
Pro Expenses Per Days$406,989
Pro Estimated Expenses$70,002,108
Farm Remaining Season Days171
Farm Expenses Per Days$19,054
Farm Estimated Expenses$3,258,234
Estimated Season Expenses$73,260,342
Season Salary Cap$75,200,000
Estimate Under Maximum Salary Cap of $79,000,000$3,800,000
Estimate Over Minimum Salary Cap of $0 $75,200,000
Current Bank Account$2,373,242
Projected Bank Account$7,801,616

Pro Players Salaries

Pierre-Luc Dubois $7,500,000 (2)
Timo Meier $6,500,000 (1)
Ryan McDonagh (Out of Payroll) $6,500,000 (1)
Jordan Binnington $6,000,000 (1)
Will Butcher $5,500,000 (2)
Mathew Dumba $5,500,000 (2)
Radek Faksa $5,000,000 (2)
Anthony Duclair $4,500,000 (2)
Gustav Forsling $4,500,000 (3)
Tom Wilson $4,500,000 (3)
Michael Rasmussen $4,000,000 (3)
Blaze Lizotte $3,500,000 (2)
Maxim Golod $3,500,000 (1)
Zack MacEwen $3,000,000 (2)
Julien Gauthier $3,000,000 (1)
Erik Kallgren $2,000,000 (1)
Dylan Coghlan $2,000,000 (1)
Carson Meyer (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Emil Bemstrom $900,000 (1)
Egor Zamula $900,000 (2)
Alexander Holtz $900,000 (2)
Calen Addison $900,000 (1)
Total Pro Players22
Salary Commitment
Year 17 : $81,700,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $80,600,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $81,700,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0

Farm Players Salaries

Nikita Tryamkin $350,000 (1)
David Honzik $225,000 (3)
Denis Malgin $200,000 (1)
Alec Regula (Out of Payroll) $200,000 (3)
Luke Kunin $180,000 (1)
Brett Leason $180,000 (1)
Aleksi Saarela $170,000 (2)
Gerald Mayhew $165,000 (3)
Joe Snively $150,000 (3)
Alexander Younan $150,000 (1)
Guillaume Brisebois $130,000 (1)
Michael Pezzetta $120,000 (1)
Mathieu Olivier $120,000 (3)
Brett Lernout $100,000 (3)
Olle Lycksell $100,000 (3)
Lukas Zetterberg $90,000 (3)
Ryan O'Reilys $75,000 (3)
Curtis Douglas $75,000 (2)
Jacob Olofsson $75,000 (2)
Jakub Galvas $75,000 (1)
Mitchell Vande Sompel $75,000 (1)
Zach Solow $75,000 (1)
Jacob Ingham $75,000 (3)
Blade Jenkins $75,000 (3)
Mathias Emilio Pettersen $75,000 (3)
Michal Kvasnica $75,000 (3)
Sampo Ranta $75,000 (3)
Thomas(Chase) Perry $70,000 (1)
Artur Akhtyamov $50,000 (1)
Vaclav Karabacek $50,000 (1)
Total Farm Players30
Salary Commitment
Year 17 : $3,625,000
Year 18 : $1,920,000
Year 19 : $1,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,625,000
Year 18 : $1,920,000
Year 19 : $1,600,000
Year 20 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 350 - 91,88%
Level 2: 5000 - $58 - 5 000 - 100,00%
Level 3: 2000 - $37 - 1 953 - 97,63%
Level 4: 4000 - $20 - 3 949 - 98,73%
Luxury : 1000 - $170 - 981 - 98,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 458 - 72,92%
Farm Level 2: 1000 - $19 - 741 - 74,13%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19 233 - 96,17%
Average Income per Game$1,804,035
Year to Date Revenue$5,412,106
Farm
Home Games Left38
Average Attendance - %2 200 - 73,32%
Average Income per Game$103,558
Year to Date Revenue$310,673

Expense

Pro Players Total Salaries$78,790,000
Farm Players Total Salaries$3,125,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,968,060
Farm Year To Date Expenses$247,296
Pro Salary Cap To Date$5,930,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,553,343
Farm Estimated Season Revenue$3,935,191
Pro Remaining Season Days172
Pro Expenses Per Days$426,290
Pro Estimated Expenses$73,321,880
Farm Remaining Season Days171
Farm Expenses Per Days$17,432
Farm Estimated Expenses$2,980,872
Estimated Season Expenses$76,302,752
Season Salary Cap$78,790,000
Estimate Under Maximum Salary Cap of $79,000,000$210,000
Estimate Over Minimum Salary Cap of $0 $78,790,000
Current Bank Account$46,660,502
Projected Bank Account$42,846,284

Pro Players Salaries

Mitchell Marner $10,640,000 (4)
Aleksander Barkov $10,000,000 (4)
Victor Hedman $9,000,000 (4)
Bo Horvat $8,500,000 (2)
Sebastian Aho $8,500,000 (1)
Connor Hellebuyck $7,000,000 (1)
Erik Cernak $5,500,000 (1)
Thomas Chabot $5,300,000 (1)
David Kampf $3,000,000 (2)
Arvid Soderblom $2,500,000 (1)
David Kase $1,000,000 (2)
Nikita Okhotyuk $900,000 (2)
Jordan Kyrou $900,000 (1)
Drew Helleson $900,000 (3)
Marcus Kruger $900,000 (1)
Liam O'Brien $900,000 (1)
Cole Perfetti $900,000 (3)
Jack Drury $900,000 (2)
Joachim Nermark $800,000 (1)
Lassi Thomson $750,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,790,000
Year 18 : $46,490,000
Year 19 : $32,190,000
Year 20 : $29,640,000
Salary Average Commitment
Year 17 : $76,790,000
Year 18 : $44,490,000
Year 19 : $30,190,000
Year 20 : $27,640,000
Salary Cap with 1 Way Contract
Year 17 : $78,790,000
Year 18 : $46,490,000
Year 19 : $32,190,000
Year 20 : $29,640,000

Farm Players Salaries

Andreas Athanasiou $250,000 (3)
Dominik Kubalik $250,000 (3)
Mike Reilly $210,000 (2)
Jimmy Vesey $200,000 (2)
Josh Brown $200,000 (2)
Sam Gagner $200,000 (2)
Luke Glendening $200,000 (2)
Tyler Motte $200,000 (2)
Barclay Goodrow $200,000 (2)
Andreas Englund $150,000 (1)
Jordan Subban $120,000 (2)
Jonathan Dahlen $120,000 (2)
Reece Willcox $120,000 (1)
Veeti Vainio $100,000 (2)
Aleksi Heponiemi $90,000 (1)
Nikita Alexandrov $90,000 (2)
Dillon Hamaliuk $75,000 (3)
Michael Vujojevic (Out of Payroll) $75,000 (3)
Adam Ahman $75,000 (2)
Kyle Olson $75,000 (2)
Matthew Villata $50,000 (3)
Hunter Shepard $50,000 (3)
Chase Hartje $50,000 (1)
Jacob Cederholm $50,000 (1)
Total Farm Players24
Salary Commitment
Year 17 : $3,200,000
Year 18 : $2,740,000
Year 19 : $750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,200,000
Year 18 : $2,740,000
Year 19 : $750,000
Year 20 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $95 - 5 953 - 74,41%
Level 2: 6000 - $60 - 5 468 - 91,14%
Level 3: 3000 - $30 - 2 390 - 79,67%
Level 4: 4000 - $25 - 3 994 - 99,84%
Luxury : 1000 - $190 - 763 - 76,33%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 884 - 94,18%
Farm Level 2: 1000 - $15 - 938 - 93,77%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18 568 - 84,40%
Average Income per Game$1,803,166
Year to Date Revenue$5,409,497
Farm
Home Games Left38
Average Attendance - %2 821 - 94,04%
Average Income per Game$119,190
Year to Date Revenue$357,569

Expense

Pro Players Total Salaries$78,970,000
Farm Players Total Salaries$3,285,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,981,612
Farm Year To Date Expenses$255,348
Pro Salary Cap To Date$5,943,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,520,295
Farm Estimated Season Revenue$4,529,207
Pro Remaining Season Days172
Pro Expenses Per Days$427,258
Pro Estimated Expenses$73,488,376
Farm Remaining Season Days171
Farm Expenses Per Days$18,297
Farm Estimated Expenses$3,128,787
Estimated Season Expenses$76,617,163
Season Salary Cap$78,970,000
Estimate Under Maximum Salary Cap of $79,000,000$30,000
Estimate Over Minimum Salary Cap of $0 $78,970,000
Current Bank Account$76,224,353
Projected Bank Account$72,656,692

Pro Players Salaries

Anze Kopitar $10,920,000 (4)
Jonathan Huberdeau $9,000,000 (1)
Sean Monahan $8,500,000 (2)
Juuse Saros $8,000,000 (3)
Adam Fox $7,650,000 (2)
Brandon Saad $7,000,000 (1)
Martin Necas $6,500,000 (1)
Chandler Stephenson $4,500,000 (1)
Martin Pospisil $2,500,000 (1)
Tyler Tucker $2,500,000 (1)
Miles Wood $2,000,000 (1)
Cedric Paquette $1,850,000 (1)
Matthew Nieto $1,750,000 (1)
Miro Heiskanen $900,000 (2)
Vitali Kravtsov $900,000 (1)
Brandon Hagel $900,000 (1)
Alex Vlasic $900,000 (2)
Philip Broberg $900,000 (3)
Akira Schmid $900,000 (2)
Janis Moser $900,000 (1)
Total Pro Players20
Salary Commitment
Year 17 : $78,970,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $76,120,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $78,970,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000

Farm Players Salaries

Matthew Kessel $500,000 (1)
Nikolai Kovalenko $200,000 (2)
Justin Kirkland $200,000 (1)
Victor Mete $200,000 (2)
Logan Brown $170,000 (2)
Evan Cowley $170,000 (2)
Kyle Clifford $150,000 (1)
Michael Dal Colle $130,000 (2)
Kristians Rubins $120,000 (3)
Dysin Mayo $90,000 (1)
Taro Hirose $90,000 (3)
Vasily Podkolzin $90,000 (3)
Jamieson Rees $75,000 (3)
Will Cranley $75,000 (3)
Ruslan Gazizov $75,000 (1)
Cameron Crotty $75,000 (1)
Ludvig Jansson $75,000 (3)
Patrik Puistola $75,000 (2)
Jere Lassila $75,000 (2)
Maxim Cajkovic $75,000 (3)
Benjamin Baumgartner $75,000 (2)
Zach Uens $75,000 (3)
Olof Lindbom $75,000 (3)
Scott Perunovich $75,000 (1)
Layton Ahac $75,000 (2)
Nicholas Caamano $75,000 (1)
Tyler Weiss $75,000 (2)
Denis Smirnov $50,000 (1)
Total Farm Players28
Salary Commitment
Year 17 : $3,285,000
Year 18 : $1,995,000
Year 19 : $750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,285,000
Year 18 : $1,995,000
Year 19 : $750,000
Year 20 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $85 - 7 593 - 94,91%
Level 2: 6000 - $50 - 5 690 - 94,83%
Level 3: 3000 - $30 - 2 329 - 77,63%
Level 4: 4000 - $22 - 3 952 - 98,80%
Luxury : 1000 - $150 - 995 - 99,50%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 449 - 72,45%
Farm Level 2: 1000 - $30 - 651 - 65,07%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20 559 - 93,45%
Average Income per Game$1,839,068
Year to Date Revenue$5,517,204
Farm
Home Games Left38
Average Attendance - %2 100 - 69,99%
Average Income per Game$103,890
Year to Date Revenue$311,671

Expense

Pro Players Total Salaries$78,790,000
Farm Players Total Salaries$3,235,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,968,060
Farm Year To Date Expenses$252,594
Pro Salary Cap To Date$5,930,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,884,584
Farm Estimated Season Revenue$3,947,833
Pro Remaining Season Days172
Pro Expenses Per Days$426,290
Pro Estimated Expenses$73,321,880
Farm Remaining Season Days171
Farm Expenses Per Days$18,027
Farm Estimated Expenses$3,082,617
Estimated Season Expenses$76,404,497
Season Salary Cap$78,790,000
Estimate Under Maximum Salary Cap of $79,000,000$210,000
Estimate Over Minimum Salary Cap of $0 $78,790,000
Current Bank Account$6,333,894
Projected Bank Account$3,761,814

Pro Players Salaries

Steven Stamkos $10,640,000 (4)
Mike Richards $8,150,000 (2)
Blake Wheeler $8,000,000 (2)
Neal Pionk $6,500,000 (3)
Jared Spurgeon $5,500,000 (1)
Matthew Beniers $5,500,000 (2)
Andrew Mangiapane $5,500,000 (2)
Jake Evans $4,500,000 (3)
Anthony Stolarz $4,000,000 (1)
Dmitri Voronkov $3,000,000 (2)
Pavel Francouz $2,750,000 (2)
Olli Maatta $2,500,000 (2)
Ross Johnston $2,500,000 (1)
Dean Kukan $2,000,000 (1)
Josh Mahura $1,800,000 (1)
Yakov Trenin $1,700,000 (1)
Chad Ruhwedel $1,700,000 (1)
Jaret Anderson-Dolan $900,000 (2)
Gage Goncalves $900,000 (3)
Raphael Lavoie $750,000 (3)
Total Pro Players20
Salary Commitment
Year 17 : $78,790,000
Year 18 : $59,590,000
Year 19 : $23,290,000
Year 20 : $10,640,000
Salary Average Commitment
Year 17 : $78,000,000
Year 18 : $58,800,000
Year 19 : $23,000,000
Year 20 : $10,350,000
Salary Cap with 1 Way Contract
Year 17 : $78,790,000
Year 18 : $59,590,000
Year 19 : $23,290,000
Year 20 : $10,640,000

Farm Players Salaries

Warren Foegele $250,000 (3)
Taylor Raddysh $200,000 (2)
Austin Wagner $180,000 (1)
Jakob Silfverberg $180,000 (1)
Chris Driedger $170,000 (3)
Richard Panik $160,000 (3)
Andrej Sustr $150,000 (3)
Mike Hardman $150,000 (1)
Cooper Marody $150,000 (3)
Michal Kempny $150,000 (1)
Jens Looke $150,000 (1)
Adam Tambellini $130,000 (1)
Luc Snuggerud $120,000 (3)
Kevin Poulin $120,000 (1)
Brandon Davidson $110,000 (1)
Gabriel Dumont $100,000 (2)
Michael Spacek $90,000 (2)
David Bernhardt $90,000 (2)
Tarrmo Reunanen (Out of Payroll) $80,000 (2)
Artur Kayumov $80,000 (2)
Daniil Misyul $75,000 (3)
Vladislav Firstov $75,000 (3)
Nate Schnarr $75,000 (1)
Stelio Mattheos $75,000 (1)
Domenic Divincentiis $70,000 (3)
Alex Coulombe $70,000 (1)
Mirko Hoefflin $65,000 (1)
Total Farm Players27
Salary Commitment
Year 17 : $3,315,000
Year 18 : $1,860,000
Year 19 : $1,220,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,315,000
Year 18 : $1,860,000
Year 19 : $1,220,000
Year 20 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $79,000,000
Available Cap Space

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$30,000,000

Pro Players

Farm Players

Total Players

Avalanches $33,144,779 $74,050,000 $4,950,000 $74,050,000 $3,915,000 $26,085,000 212950
BlackHawks $14,702,639 $78,950,000 $50,000 $78,950,000 $4,120,000 $25,880,000 203151
BlueJacket ($492,332) $79,000,000 $0 $79,000,000 $2,985,000 $27,015,000 203151
Blues $60,408,842 $78,765,000 $235,000 $78,765,000 $5,157,500 $24,842,500 203353
Bruins $18,909,175 $77,220,000 $1,780,000 $77,220,000 $2,100,000 $27,900,000 202747
Canadiens $30,535,946 $78,850,000 $150,000 $78,850,000 $2,900,000 $27,100,000 202747
Canucks $42,007,073 $78,410,000 $590,000 $78,410,000 $2,600,000 $27,400,000 202343
Capitals ($22,975,977) $74,300,000 $4,700,000 $74,300,000 $2,365,000 $27,635,000 212445
Devils $15,947,791 $78,500,000 $500,000 $78,500,000 $2,110,000 $27,890,000 202545
Ducks $19,641,839 $74,150,000 $4,850,000 $74,150,000 $3,050,000 $26,950,000 212849
Flames $25,088,894 $77,150,000 $1,850,000 $77,150,000 $3,065,500 $26,934,500 213253
Flyers $16,139,763 $79,150,000 -$150,000 $79,150,000 $1,895,000 $28,105,000 212041
GoldenKnights $43,919,435 $78,950,000 $50,000 $78,950,000 $3,175,000 $26,825,000 202646
Hockey club $9,226,641 $79,000,000 $0 $79,000,000 $3,530,000 $26,470,000 203353
Hurricanes $938,872 $73,650,000 $5,350,000 $73,650,000 $2,485,000 $27,515,000 212647
Islanders $84,023,559 $78,900,000 $100,000 $78,900,000 $2,535,000 $27,465,000 202949
Jets $221,034,524 $78,350,000 $650,000 $78,350,000 $3,220,000 $26,780,000 202949
Kings $38,958,124 $78,376,001 $623,999 $78,376,001 $3,200,000 $26,800,000 202747
Kraken $4,603,238 $76,750,000 $2,250,000 $76,750,000 $3,227,000 $26,773,000 202545
Lightning $4,445,702 $78,050,000 $950,000 $78,050,000 $2,765,000 $27,235,000 203050
MapleLeafs $1,582,019 $78,950,000 $50,000 $78,950,000 $3,270,000 $26,730,000 203151
Oilers $13,218,001 $78,900,000 $100,000 $78,900,000 $3,310,000 $26,690,000 213152
Panthers $125,614,508 $78,750,000 $250,000 $78,750,000 $3,605,000 $26,395,000 202949
Penguins $111,809,130 $78,300,000 $700,000 $78,300,000 $3,245,000 $26,755,000 203454
Predators ($12,507,091) $76,350,000 $2,650,000 $76,350,000 $2,965,100 $27,034,900 202747
Rangers ($10,945,414) $73,550,000 $5,450,000 $73,550,000 $3,055,000 $26,945,000 213051
RedWings $3,669,670 $73,400,000 $5,600,000 $73,400,000 $2,772,500 $27,227,500 232447
Sabres ($5,075,324) $78,900,000 $100,000 $78,900,000 $3,752,500 $26,247,500 203050
Senators $2,373,242 $75,200,000 $3,800,000 $75,200,000 $3,425,000 $26,575,000 223052
Sharks $46,660,502 $78,790,000 $210,000 $78,790,000 $3,125,000 $26,875,000 202444
Stars $76,224,353 $78,970,000 $30,000 $78,970,000 $3,285,000 $26,715,000 202848
Wild $6,333,894 $78,790,000 $210,000 $78,790,000 $3,235,000 $26,765,000 202747