Connexion

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $85 - 7 628 - 95,34%
Level 2: 6000 - $49 - 5 497 - 91,62%
Level 3: 3000 - $20 - 2 637 - 87,90%
Level 4: 5000 - $12 - 4 656 - 93,12%
Luxury : 1000 - $165 - 973 - 97,32%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 895 - 94,75%
Farm Level 2: 1000 - $16 - 888 - 88,79%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 391 - 93,00%
Average Income per Game$1,670,755
Year to Date Revenue$40,098,122
Farm
Home Games Left17
Average Attendance - %2 783 - 92,76%
Average Income per Game$112,204
Year to Date Revenue$2,692,885

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$2,820,000
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,188,199
Farm Year To Date Expenses$1,659,520
Pro Salary Cap To Date$44,935,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,402,836
Farm Estimated Season Revenue$1,907,460
Pro Remaining Season Days75
Pro Expenses Per Days$421,429
Pro Estimated Expenses$31,607,175
Farm Remaining Season Days75
Farm Expenses Per Days$16,044
Farm Estimated Expenses$1,203,300
Estimated Season Expenses$32,810,475
Season Salary Cap$76,600,000
Estimate Under Maximum Salary Cap of $76,900,000$300,000
Estimate Over Minimum Salary Cap of $0 $76,600,000
Current Bank Account$44,341,909
Projected Bank Account$41,841,730

Pro Players Salaries

Steven Stamkos $10,350,000 (1)
John Gibson $9,000,000 (4)
Ryan Johansen $8,000,000 (3)
Sean Couturier $7,500,000 (3)
Tyson Barrie $7,500,000 (2)
Tyler Johnson $6,000,000 (2)
Anders Lee $5,000,000 (1)
Jonas Siegenthaler $4,500,000 (2)
Travis Dermott $4,000,000 (2)
Sonny Milano $3,000,000 (2)
Lawson Crouse $3,000,000 (2)
Andreas Johnsson $2,000,000 (1)
Magnus Paajarvi $1,200,000 (3)
Gustav Lindstrom $900,000 (2)
Ethan Bear (Out of Payroll) $900,000 (1)
Justin Faulk $900,000 (1)
Noel Acciari (Out of Payroll) $900,000 (2)
Lucas Edmonds $750,000 (3)
Dmitri Samorukov $750,000 (2)
James Hardie $750,000 (2)
Tim Wahlgren $750,000 (1)
Jack Lafontaine $750,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000
Salary Average Commitment
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000

Farm Players Salaries

Axel Jonsson Fjällby $150,000 (3)
Ian McCoshen $130,000 (2)
Alexander Burmistrov $130,000 (2)
Griffin Reinhart $130,000 (2)
Gerald Mayhew $130,000 (2)
Iiro Pakarinen $115,000 (1)
Shane Prince $115,000 (2)
Andreas Soderberg $100,000 (1)
Steven Shipley $90,000 (1)
Cam Dineen $90,000 (2)
Adam Samuelsson $85,000 (1)
Beau Starrett $80,000 (1)
Scott Darling $80,000 (1)
Alex Hutchings $80,000 (1)
Rasmus Bengtsson $80,000 (1)
Cal O'Reilly $80,000 (2)
Jakub Galvas $75,000 (3)
Marcus Davidsson $75,000 (2)
Kirill Ustimenko $75,000 (3)
Ruslan Gazizov $75,000 (3)
Alexander Nylander $75,000 (2)
Denis Smirnov $75,000 (2)
Daniel Kurovsky $75,000 (2)
Pavel Koltygin $75,000 (2)
Filip Berglund $75,000 (2)
David Bernhardt $75,000 (2)
Andrei Svetlakov $75,000 (1)
Brandon Lisowsky $75,000 (3)
Tobias Eder $70,000 (2)
Kyle Beach $70,000 (2)
Niklas Lundstrom $65,000 (2)
Edwin Minney $50,000 (1)
Total Farm Players32
Salary Commitment
Year 15 : $2,820,000
Year 16 : $1,985,000
Year 17 : $450,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,820,000
Year 16 : $1,985,000
Year 17 : $450,000
Year 18 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 434 - 92,93%
Level 2: 6000 - $50 - 5 504 - 91,73%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 851 - 85,14%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 944 - 97,20%
Farm Level 2: 1000 - $11 - 977 - 97,73%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 790 - 94,24%
Average Income per Game$1,615,749
Year to Date Revenue$38,777,977
Farm
Home Games Left17
Average Attendance - %2 921 - 97,38%
Average Income per Game$94,516
Year to Date Revenue$2,268,382

Expense

Pro Players Total Salaries$71,650,000
Farm Players Total Salaries$3,165,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,864,001
Farm Year To Date Expenses$1,955,976
Pro Salary Cap To Date$43,570,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,467,734
Farm Estimated Season Revenue$1,606,771
Pro Remaining Season Days75
Pro Expenses Per Days$396,429
Pro Estimated Expenses$29,732,175
Farm Remaining Season Days75
Farm Expenses Per Days$17,940
Farm Estimated Expenses$1,345,500
Estimated Season Expenses$31,077,675
Season Salary Cap$71,650,000
Estimate Under Maximum Salary Cap of $76,900,000$5,250,000
Estimate Over Minimum Salary Cap of $0 $71,650,000
Current Bank Account$18,842,949
Projected Bank Account$16,839,779

Pro Players Salaries

Sean Bergenheim $7,500,000 (3)
Yanni Gourde $7,000,000 (2)
Evgeny Kuznetsov $7,000,000 (1)
Dougie Hamilton $6,750,000 (4)
Robert Hagg $5,000,000 (3)
Jared McCann $5,000,000 (2)
Mats Zuccarello (Out of Payroll) $5,000,000 (3)
Kevin Fiala $4,500,000 (2)
Jake DeBrusk $4,000,000 (1)
Igor Shesterkin $4,000,000 (2)
Nick Jensen $3,500,000 (1)
Ivan Barbashev $3,500,000 (1)
Nikita Zaitsev $3,000,000 (1)
Zachary Sawchenko $2,100,000 (2)
Reese Johnson $2,000,000 (2)
Brad Malone $1,700,000 (2)
Justin Danforth $1,500,000 (1)
Justin Schultz $900,000 (1)
Sean Durzi $900,000 (2)
Nick Foligno $900,000 (2)
Owen Tippett $900,000 (3)
Total Pro Players21
Salary Commitment
Year 15 : $76,650,000
Year 16 : $53,250,000
Year 17 : $25,150,000
Year 18 : $6,750,000
Salary Average Commitment
Year 15 : $75,650,000
Year 16 : $52,250,000
Year 17 : $24,150,000
Year 18 : $6,750,000
Salary Cap with 1 Way Contract
Year 15 : $76,650,000
Year 16 : $53,250,000
Year 17 : $25,150,000
Year 18 : $6,750,000

Farm Players Salaries

Charlie Lindgren $200,000 (1)
Radim Zohorna $170,000 (2)
Slater Koekkoek $170,000 (2)
Sven Andrighetto $150,000 (2)
Fredrik Claesson $150,000 (2)
Oskar Sundqvist $130,000 (2)
Rocco Grimaldi $130,000 (3)
Michael Sgarbossa $130,000 (3)
Jakob Lilja $130,000 (2)
Chris Bigras $130,000 (1)
Justin Dowling $130,000 (2)
Jhonas Enroth $120,000 (2)
Eric Florchuk $120,000 (3)
Justin Bailey $90,000 (1)
Samu Perhonen $90,000 (1)
Boris Katchouk $90,000 (2)
Brian Ferlin $90,000 (2)
Dakota Mermis $90,000 (2)
Nikolai Glukhov $90,000 (2)
Gavin Bayreuther $90,000 (1)
Kevin Roy $80,000 (2)
Ronald Attard $75,000 (3)
Matthew Spencer $75,000 (1)
Timothy Gettinger $75,000 (2)
Gustav Bouramman $75,000 (1)
Dennis Yan $75,000 (1)
Glenn Gawdin $75,000 (1)
Brandon Gignac $75,000 (2)
Raphael Bussieres $70,000 (2)
Total Farm Players29
Salary Commitment
Year 15 : $3,165,000
Year 16 : $2,265,000
Year 17 : $455,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,165,000
Year 16 : $2,265,000
Year 17 : $455,000
Year 18 : $0

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $95 - 6 027 - 75,34%
Level 2: 6000 - $60 - 4 266 - 71,09%
Level 3: 3000 - $35 - 1 858 - 61,93%
Level 4: 5000 - $25 - 3 204 - 64,07%
Luxury : 1500 - $120 - 1 094 - 72,96%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $40 - 1 373 - 68,64%
Farm Level 2: 1000 - $20 - 655 - 65,54%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 449 - 70,00%
Average Income per Game$1,546,974
Year to Date Revenue$37,127,370
Farm
Home Games Left17
Average Attendance - %2 028 - 67,61%
Average Income per Game$98,631
Year to Date Revenue$2,367,154

Expense

Pro Players Total Salaries$75,900,000
Farm Players Total Salaries$3,090,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,227,177
Farm Year To Date Expenses$1,772,504
Pro Salary Cap To Date$43,933,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,298,554
Farm Estimated Season Revenue$1,676,734
Pro Remaining Season Days75
Pro Expenses Per Days$419,780
Pro Estimated Expenses$31,483,500
Farm Remaining Season Days75
Farm Expenses Per Days$17,527
Farm Estimated Expenses$1,314,525
Estimated Season Expenses$32,798,025
Season Salary Cap$75,900,000
Estimate Under Maximum Salary Cap of $76,900,000$1,000,000
Estimate Over Minimum Salary Cap of $0 $75,900,000
Current Bank Account$17,134,442
Projected Bank Account$12,311,705

Pro Players Salaries

Nathan MacKinnon $10,500,000 (5)
Carey Price $9,250,000 (2)
David Pastrnak $8,000,000 (2)
John Carlson $8,000,000 (3)
Cale Makar $6,650,000 (2)
Joel Eriksson Ek $6,000,000 (2)
Noah Hanifin $4,500,000 (1)
Mike Hoffman $4,500,000 (1)
Dylan Strome $4,000,000 (2)
Mikhail Grigorenko $2,000,000 (2)
Mattias Janmark $2,000,000 (1)
Sergey Tolchinsky $1,700,000 (1)
Frederick Gaudreau $1,500,000 (2)
Marco Cousineau $1,300,000 (1)
Casey Cizikas $1,300,000 (1)
Sam Lafferty $1,100,000 (1)
Libor Hajek $900,000 (1)
Christopher Tanev $900,000 (1)
Kirill Kaprizov $900,000 (1)
Nick Holden $900,000 (2)
Total Pro Players20
Salary Commitment
Year 15 : $75,900,000
Year 16 : $56,800,000
Year 17 : $18,500,000
Year 18 : $10,500,000
Salary Average Commitment
Year 15 : $74,300,000
Year 16 : $55,300,000
Year 17 : $17,000,000
Year 18 : $10,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,900,000
Year 16 : $56,800,000
Year 17 : $18,500,000
Year 18 : $10,500,000

Farm Players Salaries

Steven Lorentz $170,000 (2)
Jacob Peterson $170,000 (2)
Lucas Johansen $150,000 (3)
Vyacheslav Leshchenko $130,000 (1)
Matt Bartkowski $125,000 (2)
Tyler Cuma $125,000 (2)
Linden Vey $125,000 (3)
Michal Repik $110,000 (3)
Andrew Desjardins $110,000 (3)
Teemu Pulkkinen $110,000 (3)
Dan Sexton $110,000 (3)
Seth Griffith $110,000 (3)
Jaroslav Janus $105,000 (3)
Alexis Binner $100,000 (3)
Danick Paquette $100,000 (3)
Victor Mete $90,000 (2)
Jack Mcbain $90,000 (3)
Juuso Valimaki $90,000 (3)
Joseph Veleno $90,000 (3)
David Desharnais $90,000 (2)
TJ Brennan $90,000 (1)
Jordan Schroeder $90,000 (2)
Rushan Rafikov $90,000 (1)
Ondrej Roman $80,000 (1)
Matt Frattin $80,000 (1)
Mason McDonald $75,000 (1)
Brent Moran $75,000 (2)
Gage Ausmus $70,000 (1)
Kelsey Tessier $70,000 (1)
Petr Vrana $70,000 (1)
Total Farm Players30
Salary Commitment
Year 15 : $3,090,000
Year 16 : $2,335,000
Year 17 : $1,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,090,000
Year 16 : $2,335,000
Year 17 : $1,400,000
Year 18 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $90 - 6 767 - 84,58%
Level 2: 6000 - $60 - 4 230 - 70,51%
Level 3: 3000 - $40 - 1 646 - 54,85%
Level 4: 4000 - $30 - 2 607 - 65,18%
Luxury : 1500 - $170 - 910 - 60,69%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $40 - 1 346 - 67,30%
Farm Level 2: 1000 - $25 - 519 - 51,89%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 160 - 71,82%
Average Income per Game$1,640,401
Year to Date Revenue$39,369,617
Farm
Home Games Left16
Average Attendance - %1 865 - 62,16%
Average Income per Game$96,877
Year to Date Revenue$2,421,937

Expense

Pro Players Total Salaries$72,900,000
Farm Players Total Salaries$4,362,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,054,554
Farm Year To Date Expenses$2,638,688
Pro Salary Cap To Date$42,760,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,886,812
Farm Estimated Season Revenue$1,550,040
Pro Remaining Season Days75
Pro Expenses Per Days$403,297
Pro Estimated Expenses$30,247,275
Farm Remaining Season Days75
Farm Expenses Per Days$24,519
Farm Estimated Expenses$1,838,925
Estimated Season Expenses$32,086,200
Season Salary Cap$72,900,000
Estimate Under Maximum Salary Cap of $76,900,000$4,000,000
Estimate Over Minimum Salary Cap of $0 $72,900,000
Current Bank Account$60,086,834
Projected Bank Account$57,437,486

Pro Players Salaries

Sergei Bobrovsky $7,000,000 (2)
Kyle Turris $7,000,000 (3)
Ryan Strome $7,000,000 (2)
Alexander Semin $6,000,000 (3)
Dmitri Orlov $5,925,000 (3)
Christian Dvorak $5,500,000 (2)
Evander Kane $5,000,000 (1)
Boone Jenner $4,500,000 (1)
Xavier Ouellet $4,000,000 (3)
Joel Armia $3,000,000 (1)
Austin Watson $3,000,000 (1)
Alexander Barabanov $3,000,000 (2)
Brock McGinn $2,500,000 (3)
Scott Wedgewood $2,375,000 (2)
Maxim Mamin $2,000,000 (2)
Zach Whitecloud $1,500,000 (2)
Logan Stanley $900,000 (2)
Jake Bean $900,000 (2)
Dmitry Kulikov $900,000 (1)
Sean Kuraly $900,000 (2)
Total Pro Players20
Salary Commitment
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0
Salary Average Commitment
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0

Farm Players Salaries

Brendan Lemieux $235,000 (3)
Jesse Joensuu $210,000 (1)
J.T. Brown $190,000 (1)
Jayson Megna $185,000 (2)
Jeff Glass $175,000 (1)
Oscar Moller $175,000 (1)
Jordan Caron $175,000 (1)
Raphael Diaz $172,500 (1)
Teddy Blueger $170,000 (1)
Alexei Marchenko $170,000 (1)
Simon Despres (Out of Payroll) $167,500 (3)
Leo Komarov $155,000 (2)
Brandon Duhaime $150,000 (3)
Ludvig Rensfeldt $150,000 (1)
Maxime Lagace $145,000 (3)
Cameron Gaunce $145,000 (2)
Taylor Fedun $140,000 (2)
Patrick Sieloff $137,500 (3)
Miikka Salomaki $137,500 (3)
Carter Rowney $132,500 (3)
Luke Adam $130,000 (2)
Cody McLeod $115,000 (1)
Jakub Jerabek $115,000 (3)
Daniel Audette $110,000 (2)
Tyler Wotherspoon $110,000 (3)
Mark Borowiecki $110,000 (3)
Anthony Peluso $97,500 (1)
Chet Pickard $95,000 (1)
Jack Rathbone $90,000 (3)
Yann Sauve $90,000 (1)
Henrik Samuelsson $75,000 (1)
Kole Lind $75,000 (3)
Total Farm Players32
Salary Commitment
Year 15 : $4,530,000
Year 16 : $2,470,000
Year 17 : $1,605,000
Year 18 : $0
Salary Average Commitment
Year 15 : $4,530,000
Year 16 : $2,470,000
Year 17 : $1,605,000
Year 18 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 6 180 - 77,25%
Level 2: 6000 - $57 - 5 315 - 88,58%
Level 3: 3000 - $26 - 2 460 - 81,99%
Level 4: 5000 - $21 - 4 155 - 83,09%
Luxury : 1500 - $133 - 1 089 - 72,59%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 421 - 71,05%
Farm Level 2: 1000 - $17 - 748 - 74,82%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 198 - 81,69%
Average Income per Game$1,634,555
Year to Date Revenue$39,229,317
Farm
Home Games Left16
Average Attendance - %2 169 - 72,31%
Average Income per Game$96,739
Year to Date Revenue$2,418,475

Expense

Pro Players Total Salaries$76,800,000
Farm Players Total Salaries$2,990,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,234,592
Farm Year To Date Expenses$1,723,247
Pro Salary Cap To Date$44,940,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,787,433
Farm Estimated Season Revenue$1,547,824
Pro Remaining Season Days75
Pro Expenses Per Days$424,725
Pro Estimated Expenses$31,854,375
Farm Remaining Season Days75
Farm Expenses Per Days$16,978
Farm Estimated Expenses$1,273,350
Estimated Season Expenses$33,127,725
Season Salary Cap$76,800,000
Estimate Under Maximum Salary Cap of $76,900,000$100,000
Estimate Over Minimum Salary Cap of $0 $76,800,000
Current Bank Account$663,303
Projected Bank Account($3,129,165)

Pro Players Salaries

Jamie Benn $9,500,000 (2)
Jack Eichel $9,000,000 (1)
P.K. Subban $8,000,000 (1)
Brayden Schenn $6,500,000 (1)
Adam Larsson $6,500,000 (3)
Jonathan Drouin $6,500,000 (4)
Mackenzie Blackwood $6,000,000 (3)
Darnell Nurse $5,000,000 (1)
Ty Rattie $4,500,000 (2)
Carson Soucy $3,000,000 (1)
Sebastian Aho (DEF) $1,700,000 (2)
Johan Sundstrom $1,700,000 (1)
Calle Rosen $1,500,000 (1)
Boo Nieves $1,300,000 (1)
Nicolas Aube-Kubel $1,300,000 (2)
Patrick Russell $1,200,000 (2)
Philipp Grubauer $900,000 (2)
Morgan Geekie $900,000 (3)
Kyle Palmieri $900,000 (1)
Luke Philp $900,000 (2)
Total Pro Players20
Salary Commitment
Year 15 : $76,800,000
Year 16 : $39,900,000
Year 17 : $19,900,000
Year 18 : $6,500,000
Salary Average Commitment
Year 15 : $85,600,009
Year 16 : $48,700,009
Year 17 : $19,900,000
Year 18 : $6,500,000
Salary Cap with 1 Way Contract
Year 15 : $76,800,000
Year 16 : $39,900,000
Year 17 : $19,900,000
Year 18 : $6,500,000

Farm Players Salaries

Austin Madaisky $170,000 (1)
Martin Ouellette $150,000 (1)
Philip Lane $150,000 (1)
Victor Rask $130,000 (2)
Artur Gavrus $130,000 (1)
Peter Cehlarik $110,000 (2)
Joachim Nermark $100,000 (2)
Mikael Wikstrand $100,000 (2)
Kristoffer Berglund $100,000 (1)
Nicolas Kerdiles $100,000 (2)
Matt Donovan $100,000 (2)
Shawn Lalonde $100,000 (2)
Keaton Ellerby $90,000 (2)
Austen Brassard $90,000 (2)
Lance Bouma $80,000 (1)
Olivier Archambault $80,000 (2)
Petter Granberg $80,000 (2)
Keegan Iverson $80,000 (2)
John Quenneville $80,000 (2)
Maxime Lajoie $75,000 (3)
Frederic Allard $75,000 (3)
Max Gardiner $75,000 (1)
Brandon Halverson $75,000 (2)
Linus Lindstrom $75,000 (3)
Josh Brook $75,000 (3)
Jack Kopacka $75,000 (3)
Eemeli Rasanen $75,000 (3)
Julien Nantel $75,000 (1)
Grant Mismash $75,000 (3)
Samuel Kurker $70,000 (3)
Juuso Ikonen $50,000 (1)
Jake Paterson $50,000 (3)
Sebastian Collberg $50,000 (3)
Total Farm Players33
Salary Commitment
Year 15 : $2,990,000
Year 16 : $2,010,000
Year 17 : $695,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,980,000
Year 16 : $2,000,000
Year 17 : $695,000
Year 18 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 770 - 97,13%
Level 2: 6000 - $55 - 5 510 - 91,83%
Level 3: 3000 - $35 - 1 919 - 63,97%
Level 4: 5000 - $15 - 4 507 - 90,13%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $15 - 1 998 - 99,91%
Farm Level 2: 1000 - $9 - 998 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20 706 - 90,03%
Average Income per Game$1,568,825
Year to Date Revenue$40,789,462
Farm
Home Games Left17
Average Attendance - %2 996 - 99,86%
Average Income per Game$56,481
Year to Date Revenue$1,355,555

Expense

Pro Players Total Salaries$74,850,000
Farm Players Total Salaries$3,030,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,364,831
Farm Year To Date Expenses$1,884,677
Pro Salary Cap To Date$44,070,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,532,382
Farm Estimated Season Revenue$960,185
Pro Remaining Season Days75
Pro Expenses Per Days$414,011
Pro Estimated Expenses$31,050,825
Farm Remaining Season Days75
Farm Expenses Per Days$17,198
Farm Estimated Expenses$1,289,850
Estimated Season Expenses$32,340,675
Season Salary Cap$74,850,000
Estimate Under Maximum Salary Cap of $76,900,000$2,050,000
Estimate Over Minimum Salary Cap of $0 $74,850,000
Current Bank Account$44,038,262
Projected Bank Account$36,190,154

Pro Players Salaries

Jonathan Toews $9,650,000 (2)
Jakub Voracek $8,500,000 (3)
Frederik Andersen $7,500,000 (3)
Derick Brassard $7,500,000 (1)
Anthony Cirelli $6,500,000 (1)
Zach Boychuk $6,500,000 (2)
John Klingberg $6,000,000 (1)
Alexander Radulov $6,000,000 (3)
Matt Roy $3,000,000 (2)
Caleb Jones $3,000,000 (2)
Trevor Moore $2,500,000 (3)
Parker Kelly $1,300,000 (2)
Philipp Kurashev $900,000 (2)
Dawson Mercer $900,000 (2)
Semyon Varlamov $900,000 (2)
Nicolas Hague $900,000 (1)
Mark Giordano $900,000 (1)
Andrew Peeke $900,000 (2)
Aapeli Rasanen $750,000 (2)
Albin Grewe $750,000 (3)
Total Pro Players20
Salary Commitment
Year 15 : $74,850,000
Year 16 : $53,050,000
Year 17 : $25,250,000
Year 18 : $0
Salary Average Commitment
Year 15 : $72,100,000
Year 16 : $50,300,000
Year 17 : $22,900,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $74,850,000
Year 16 : $53,050,000
Year 17 : $25,250,000
Year 18 : $0

Farm Players Salaries

Maxim Letunov $170,000 (2)
Mark Friedman $170,000 (2)
Jesper Pettersson $170,000 (2)
Marcus Hogberg $130,000 (2)
Alexander Dergachyov $130,000 (2)
Brendan Gaunce $130,000 (2)
Julien Pelletier $130,000 (1)
Dylan Blujus $120,000 (3)
Tim Heed $120,000 (2)
Juho Lammikko (Out of Payroll) $120,000 (3)
Mark McNeill $120,000 (2)
Oscar Lindberg $120,000 (3)
Taylor Beck $100,000 (2)
Ethan Werek $100,000 (2)
David Musil $100,000 (2)
Kyle Capobianco $90,000 (2)
Simon Fernholm $90,000 (2)
Brandon Whitney $90,000 (2)
Morgan Barron $90,000 (3)
Dustin Jeffrey $90,000 (1)
Lucas Carlsson $90,000 (1)
Jordan Harris $90,000 (3)
Dylan Sadowy $80,000 (1)
Francesco Lapenna $75,000 (2)
Dmitry Zavgorodniy $75,000 (2)
Oliver Okuliar $75,000 (1)
Brad Morrison $75,000 (1)
Xavier Simoneau $75,000 (1)
Reilly Walsh $75,000 (3)
Robin Kovacs $60,000 (2)
Total Farm Players30
Salary Commitment
Year 15 : $3,150,000
Year 16 : $2,535,000
Year 17 : $615,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,150,000
Year 16 : $2,535,000
Year 17 : $615,000
Year 18 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $100 - 5 733 - 81,90%
Level 2: 5000 - $60 - 4 420 - 88,41%
Level 3: 2000 - $35 - 1 889 - 94,46%
Level 4: 4000 - $20 - 3 974 - 99,35%
Luxury : 1000 - $200 - 732 - 73,23%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 535 - 76,74%
Farm Level 2: 1000 - $15 - 962 - 96,15%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 749 - 88,15%
Average Income per Game$1,582,825
Year to Date Revenue$37,987,803
Farm
Home Games Left17
Average Attendance - %2 496 - 83,21%
Average Income per Game$98,808
Year to Date Revenue$2,371,383

Expense

Pro Players Total Salaries$65,600,000
Farm Players Total Salaries$2,515,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,236,565
Farm Year To Date Expenses$1,510,163
Pro Salary Cap To Date$43,942,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,908,027
Farm Estimated Season Revenue$1,679,730
Pro Remaining Season Days75
Pro Expenses Per Days$363,187
Pro Estimated Expenses$27,239,025
Farm Remaining Season Days75
Farm Expenses Per Days$14,368
Farm Estimated Expenses$1,077,600
Estimated Season Expenses$28,316,625
Season Salary Cap$65,600,000
Estimate Under Maximum Salary Cap of $76,900,000$11,300,000
Estimate Over Minimum Salary Cap of $0 $65,600,000
Current Bank Account$45,825,221
Projected Bank Account$46,096,353

Pro Players Salaries

Leon Draisaitl $9,500,000 (2)
Andrei Svechnikov $7,500,000 (3)
Steve Mason $7,500,000 (2)
Tyler Ennis $6,500,000 (3)
TJ Brodie $6,000,000 (1)
Conor Sheary $5,500,000 (3)
Anthony Duclair $5,000,000 (2)
Brian Dumoulin $4,500,000 (2)
Ryan Graves $4,000,000 (1)
Derek Forbort $3,500,000 (2)
Jason Dickinson $3,000,000 (2)
Carter Hutton $2,000,000 (1)
Mirco Mueller $2,000,000 (1)
Mark Jankowski $2,000,000 (2)
Derek Grant (1 Way Contract) $1,950,000 (1)
Vladimir Sobotka $1,050,000 (2)
Robert Thomas $900,000 (2)
Tim Stutzle $900,000 (3)
Marc-Edouard Vlasic $900,000 (1)
Gustav Nyquist $900,000 (2)
Total Pro Players20
Salary Commitment
Year 15 : $75,100,000
Year 16 : $58,250,000
Year 17 : $20,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $71,250,000
Year 16 : $55,900,000
Year 17 : $18,050,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,100,000
Year 16 : $58,250,000
Year 17 : $20,400,000
Year 18 : $0

Farm Players Salaries

Brendan Woods $150,000 (1)
Jeremy Smith $135,000 (3)
Joe Morrow $130,000 (1)
Josh Archibald $130,000 (1)
Justin Pogge $125,000 (2)
Connor Dewar (Out of Payroll) $120,000 (3)
Niklas Tikkinen $100,000 (3)
Geoff Platt $100,000 (2)
Dalton Smith $100,000 (3)
Daniel Rahimi $100,000 (1)
Dennis Gilbert $100,000 (1)
Curtis Valk $100,000 (2)
Aaron Ness $100,000 (1)
David Warsofsky $100,000 (3)
Ryan Poehling $90,000 (3)
Emile Poirier $90,000 (3)
Nicolas Meloche $90,000 (2)
Isaac Ratcliffe $90,000 (2)
Ivan Telegin $90,000 (1)
Miles Gendron $80,000 (2)
Chris Brown $80,000 (1)
Artem Artemov $75,000 (1)
Sergey Zborovskiy $75,000 (1)
Matt Filipe $75,000 (2)
Kasper Bjorkqvist $75,000 (2)
Matej Stransky $70,000 (2)
Justin Peters $65,000 (1)
Total Farm Players27
Salary Commitment
Year 15 : $2,635,000
Year 16 : $1,540,000
Year 17 : $735,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,635,000
Year 16 : $1,540,000
Year 17 : $735,000
Year 18 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $90 - 7 395 - 92,44%
Level 2: 5000 - $50 - 4 991 - 99,81%
Level 3: 2000 - $35 - 1 849 - 92,44%
Level 4: 4000 - $20 - 3 984 - 99,60%
Luxury : 1000 - $140 - 996 - 99,65%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $45 - 1 219 - 60,96%
Farm Level 2: 1000 - $20 - 649 - 64,87%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19 215 - 96,08%
Average Income per Game$1,678,587
Year to Date Revenue$41,964,685
Farm
Home Games Left16
Average Attendance - %1 868 - 62,27%
Average Income per Game$98,371
Year to Date Revenue$2,459,272

Expense

Pro Players Total Salaries$75,400,000
Farm Players Total Salaries$2,725,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,440,658
Farm Year To Date Expenses$1,571,724
Pro Salary Cap To Date$44,146,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,857,398
Farm Estimated Season Revenue$1,573,934
Pro Remaining Season Days75
Pro Expenses Per Days$417,033
Pro Estimated Expenses$31,277,475
Farm Remaining Season Days75
Farm Expenses Per Days$15,522
Farm Estimated Expenses$1,164,150
Estimated Season Expenses$32,441,625
Season Salary Cap$75,400,000
Estimate Under Maximum Salary Cap of $76,900,000$1,500,000
Estimate Over Minimum Salary Cap of $0 $75,400,000
Current Bank Account$1,349,352
Projected Bank Account($2,660,941)

Pro Players Salaries

Gabriel Landeskog $8,500,000 (3)
Jordan Staal $8,000,000 (4)
Tuukka Rask $7,500,000 (3)
David Savard $6,000,000 (4)
Anthony Beauvillier $5,500,000 (2)
Ondrej Palat $5,000,000 (2)
Danton Heinen $5,000,000 (3)
Brady Skjei $4,500,000 (1)
Philippe Myers $4,000,000 (3)
Seth Jones $3,500,000 (2)
Chris Driedger $3,000,000 (5)
Devon Toews (Out of Payroll) $2,500,000 (1)
Dominik Kubalik $2,500,000 (1)
Ryan Reaves $2,500,000 (3)
Sam Bennett $2,000,000 (2)
Cody Glass $900,000 (3)
Braden Schneider $900,000 (3)
Anton Lundell $900,000 (2)
Joshua Norris $900,000 (1)
Calle Jarnkrok $900,000 (1)
Denis Gurianov $900,000 (1)
Total Pro Players21
Salary Commitment
Year 15 : $75,400,000
Year 16 : $63,200,000
Year 17 : $46,300,000
Year 18 : $17,000,000
Salary Average Commitment
Year 15 : $74,000,000
Year 16 : $61,800,000
Year 17 : $44,900,000
Year 18 : $15,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,400,000
Year 16 : $63,200,000
Year 17 : $46,300,000
Year 18 : $17,000,000

Farm Players Salaries

Charles Hudon $150,000 (3)
Hunter Shinkaruk $150,000 (1)
Andrey Pedan $130,000 (1)
Zack Kassian $120,000 (1)
Alex Grant $100,000 (1)
Chris Bourque $100,000 (2)
Juraj Mikus $100,000 (1)
Kirill Kabanov $100,000 (2)
Mark Arcobello $100,000 (3)
Richard Nedomlel $100,000 (1)
Albert Yarullin $90,000 (2)
Daniel Sprong $90,000 (1)
Michael Downing $90,000 (1)
Gaetan Haas $90,000 (1)
Lauri Korpikoski $90,000 (1)
Robin Figren $90,000 (2)
Timo Pielmeier $90,000 (3)
Chris Wideman $90,000 (2)
Corban Knight $90,000 (3)
Simon Hjalmarsson $90,000 (2)
Linus Arnesson $80,000 (1)
Greg Meireles $75,000 (3)
Ian Scott $75,000 (3)
Ronald Brickey $75,000 (3)
Artyom Minulin $75,000 (3)
Ty Lewis $75,000 (2)
Joni Ikonen $75,000 (3)
Vladislav Kamenev $75,000 (2)
Jonas Gustavsson $70,000 (2)
Total Farm Players29
Salary Commitment
Year 15 : $2,725,000
Year 16 : $1,585,000
Year 17 : $805,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,725,000
Year 16 : $1,585,000
Year 17 : $805,000
Year 18 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $77 - 7 707 - 96,34%
Level 2: 5000 - $58 - 4 748 - 94,95%
Level 3: 2000 - $34 - 1 907 - 95,34%
Level 4: 4000 - $23 - 3 858 - 96,45%
Luxury : 1000 - $168 - 903 - 90,34%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $28 - 1 962 - 98,09%
Farm Level 2: 1000 - $15 - 908 - 90,83%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 123 - 95,61%
Average Income per Game$1,632,623
Year to Date Revenue$39,182,950
Farm
Home Games Left16
Average Attendance - %2 870 - 95,67%
Average Income per Game$93,640
Year to Date Revenue$2,341,010

Expense

Pro Players Total Salaries$74,250,000
Farm Players Total Salaries$3,045,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,031,594
Farm Year To Date Expenses$1,961,381
Pro Salary Cap To Date$43,737,661
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,754,590
Farm Estimated Season Revenue$1,498,246
Pro Remaining Season Days75
Pro Expenses Per Days$410,714
Pro Estimated Expenses$30,803,550
Farm Remaining Season Days75
Farm Expenses Per Days$17,280
Farm Estimated Expenses$1,296,000
Estimated Season Expenses$32,099,550
Season Salary Cap$74,250,000
Estimate Under Maximum Salary Cap of $76,900,000$2,650,000
Estimate Over Minimum Salary Cap of $0 $74,250,000
Current Bank Account$15,657,236
Projected Bank Account$12,810,522

Pro Players Salaries

Oliver Ekman Larsson $6,500,000 (3)
Nikolaj Ehlers $6,500,000 (2)
Petr Mrazek $6,250,000 (2)
Elias Lindholm $6,000,000 (1)
Zachary Hyman $5,500,000 (4)
Alex Killorn $5,000,000 (2)
Bryan Rust $4,500,000 (2)
Alexander Wennberg $4,500,000 (1)
Neal Pionk $4,000,000 (1)
Josh Manson $3,500,000 (1)
Josh Anderson $3,500,000 (3)
Esa Lindell $3,500,000 (2)
Artem Zub $3,500,000 (2)
Mathieu Joseph $3,000,000 (2)
Ryan Macinnis $2,000,000 (2)
Jaycob Megna (Out of Payroll) $1,700,000 (1)
Daniil Miromanov $1,700,000 (2)
Laurent Brossoit $1,700,000 (1)
Michael McCarron $1,300,000 (1)
Barclay Goodrow $900,000 (1)
Nico Sturm $900,000 (2)
Total Pro Players21
Salary Commitment
Year 15 : $75,950,000
Year 16 : $52,350,000
Year 17 : $15,500,000
Year 18 : $5,500,000
Salary Average Commitment
Year 15 : $75,700,000
Year 16 : $52,100,000
Year 17 : $15,250,000
Year 18 : $5,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,950,000
Year 16 : $52,350,000
Year 17 : $15,500,000
Year 18 : $5,500,000

Farm Players Salaries

Chase de Leo $200,000 (2)
Julius Honka $170,000 (2)
Jacob Middleton $170,000 (2)
Nathan Walker $155,000 (1)
Jujhar Khaira $150,000 (1)
Ben Harpur (Out of Payroll) $150,000 (1)
Brett Ritchie $150,000 (1)
Jack Dougherty $130,000 (2)
Jacob De La Rose $130,000 (2)
Brendan Leipsic $120,000 (1)
Zac Dalpe $120,000 (1)
Christoffer Ehn $120,000 (2)
Nick Ebert $110,000 (2)
Marcel Noebels $110,000 (3)
Logan O'Connor $100,000 (1)
Deven Sideroff $100,000 (3)
Liam O'Brien $100,000 (2)
Myles Bell $90,000 (3)
Ville Husso $90,000 (1)
Riley Tufte $90,000 (2)
Christian Folin $90,000 (3)
Jansen Harkins $90,000 (1)
Nic Petan $90,000 (1)
Oscar Dansk $80,000 (2)
Parker Wotherspoon $75,000 (2)
German Rubtsov $75,000 (3)
Tobias Geisser $75,000 (1)
Filip Sandberg $65,000 (1)
Total Farm Players28
Salary Commitment
Year 15 : $3,195,000
Year 16 : $1,840,000
Year 17 : $465,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,195,000
Year 16 : $1,840,000
Year 17 : $465,000
Year 18 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 593 - 94,92%
Level 2: 5000 - $55 - 4 993 - 99,86%
Level 3: 2000 - $45 - 1 496 - 74,79%
Level 4: 4000 - $30 - 2 589 - 64,73%
Luxury : 1000 - $150 - 997 - 99,65%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 514 - 75,70%
Farm Level 2: 1000 - $15 - 960 - 95,96%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 668 - 88,34%
Average Income per Game$1,647,139
Year to Date Revenue$39,531,324
Farm
Home Games Left16
Average Attendance - %2 473 - 82,45%
Average Income per Game$97,702
Year to Date Revenue$2,442,547

Expense

Pro Players Total Salaries$75,400,000
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$44,162,917
Farm Year To Date Expenses$1,957,568
Pro Salary Cap To Date$43,868,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,001,354
Farm Estimated Season Revenue$1,563,230
Pro Remaining Season Days75
Pro Expenses Per Days$417,033
Pro Estimated Expenses$31,277,475
Farm Remaining Season Days75
Farm Expenses Per Days$17,720
Farm Estimated Expenses$1,329,000
Estimated Season Expenses$32,606,475
Season Salary Cap$75,400,000
Estimate Under Maximum Salary Cap of $76,900,000$1,500,000
Estimate Over Minimum Salary Cap of $0 $75,400,000
Current Bank Account$25,391,680
Projected Bank Account$22,349,789

Pro Players Salaries

Matt Murray $6,650,000 (2)
Chris Kreider $6,500,000 (4)
Mikhail Sergachev $6,500,000 (5)
Jacob Trouba $6,000,000 (3)
Teuvo Teravainen $6,000,000 (2)
Joe Pavelski $6,000,000 (1)
David Perron $6,000,000 (3)
Jussi Jokinen $5,550,000 (2)
Oliver Bjorkstrand $4,500,000 (2)
Adam Henrique $4,500,000 (1)
Charlie Coyle $4,000,000 (1)
Cedric Paquette $3,500,000 (2)
Jasper Weatherby $2,500,000 (3)
Ryan Lindgren $900,000 (1)
Filip Gustavsson $900,000 (3)
Alexandre Carrier $900,000 (1)
Pavel Zacha $900,000 (1)
Alexander Romanov $900,000 (3)
Ryan Suter $900,000 (1)
Evgeny Svechnikov $900,000 (1)
Ilya Samsonov $900,000 (2)
Total Pro Players21
Salary Commitment
Year 15 : $75,400,000
Year 16 : $56,400,000
Year 17 : $29,300,000
Year 18 : $13,000,000
Salary Average Commitment
Year 15 : $73,850,000
Year 16 : $54,850,000
Year 17 : $27,300,000
Year 18 : $11,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,400,000
Year 16 : $56,400,000
Year 17 : $29,300,000
Year 18 : $13,000,000

Farm Players Salaries

Grant Hutton $170,000 (2)
Jordan Schmaltz (Out of Payroll) $170,000 (2)
Richard Bachman $150,000 (1)
Mark Olver $150,000 (1)
Alex Biega $130,000 (2)
Drake Caggiula $130,000 (2)
Cory Conacher $125,000 (2)
Mikhail Vorobyev $120,000 (2)
Chad Ruhwedel $120,000 (1)
Steven Kampfer $120,000 (3)
Connor Hurley $100,000 (3)
Max Reinhart $100,000 (1)
Patrik Bartosak $100,000 (2)
Niklas Hansson $90,000 (2)
Alexandre Picard $90,000 (3)
Lukas Dostal $90,000 (3)
Eddie Lack $90,000 (2)
Klim Kostin $90,000 (3)
Andrej Sustr $90,000 (2)
Max Mccormick $90,000 (3)
Nicholas Merkley $90,000 (1)
Vladimir Zharkov $80,000 (1)
Brandon Hickey $80,000 (2)
Taylor Cammarata $80,000 (2)
Matt Murphy $80,000 (2)
Cameron Morrison $75,000 (3)
Ty Smith $75,000 (3)
Sami Niku $75,000 (1)
Samuel Poulin $75,000 (3)
Keaton Thompson $75,000 (1)
Mitchell Stephens $75,000 (1)
Alexander Avtsin $70,000 (1)
Ryan Fitzgerald $50,000 (2)
Total Farm Players33
Salary Commitment
Year 15 : $3,295,000
Year 16 : $2,310,000
Year 17 : $805,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,465,000
Year 16 : $2,380,000
Year 17 : $805,000
Year 18 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $90 - 6 981 - 99,72%
Level 2: 5000 - $65 - 3 980 - 79,61%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 981 - 99,52%
Luxury : 1000 - $175 - 855 - 85,50%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 514 - 75,69%
Farm Level 2: 1000 - $15 - 944 - 94,45%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 797 - 93,67%
Average Income per Game$1,646,711
Year to Date Revenue$41,167,763
Farm
Home Games Left16
Average Attendance - %2 458 - 81,94%
Average Income per Game$97,368
Year to Date Revenue$2,434,198

Expense

Pro Players Total Salaries$74,400,000
Farm Players Total Salaries$2,620,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,256,030
Farm Year To Date Expenses$1,665,192
Pro Salary Cap To Date$43,962,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,347,368
Farm Estimated Season Revenue$1,557,887
Pro Remaining Season Days75
Pro Expenses Per Days$411,538
Pro Estimated Expenses$30,865,350
Farm Remaining Season Days75
Farm Expenses Per Days$14,945
Farm Estimated Expenses$1,120,875
Estimated Season Expenses$31,986,225
Season Salary Cap$74,400,000
Estimate Under Maximum Salary Cap of $76,900,000$2,500,000
Estimate Over Minimum Salary Cap of $0 $74,400,000
Current Bank Account$24,775,374
Projected Bank Account$20,694,404

Pro Players Salaries

Erik Karlsson $9,500,000 (4)
Nicklas Backstrom $9,500,000 (2)
Mika Zibanejad $7,000,000 (3)
Joshua Morrissey $6,750,000 (5)
J.T. Miller $6,000,000 (1)
Linus Ullmark $5,850,000 (3)
Tomas Tatar $5,500,000 (1)
Ryan Pulock $4,500,000 (1)
Erik Gustafsson $4,500,000 (5)
Anthony Mantha $4,500,000 (1)
Colton Sissons (Out of Payroll) $2,000,000 (2)
Corey Schueneman $2,000,000 (2)
Tyler Motte $1,700,000 (1)
Matt Puempel $1,700,000 (1)
Martin Fehervary $900,000 (2)
Lucas Raymond $900,000 (2)
Jesse Puljujarvi $900,000 (2)
Nicolas Roy $900,000 (1)
Jake Allen $900,000 (2)
Jeff Carter $900,000 (1)
Total Pro Players20
Salary Commitment
Year 15 : $76,400,000
Year 16 : $50,700,000
Year 17 : $33,600,000
Year 18 : $20,750,000
Salary Average Commitment
Year 15 : $73,550,000
Year 16 : $47,850,000
Year 17 : $30,750,000
Year 18 : $17,900,000
Salary Cap with 1 Way Contract
Year 15 : $76,400,000
Year 16 : $50,700,000
Year 17 : $33,600,000
Year 18 : $20,750,000

Farm Players Salaries

Arttu Ruotsalainen $150,000 (3)
Andreas Borgman $130,000 (1)
Jyrki Jokipakka $125,000 (2)
Eric Gelinas $125,000 (2)
Eric Cornel $120,000 (3)
JC Lipon $120,000 (3)
Nikolai Prokhorkin $120,000 (3)
Tyler Beskorowany $120,000 (3)
Damien Brunner $100,000 (2)
Zane McIntyre $100,000 (3)
Ludwig Bystrom $90,000 (2)
Daniel Muzito-Bagenda $90,000 (3)
Adam Ruzicka $90,000 (3)
Conor Timmins $90,000 (3)
Markus Niemelainen $90,000 (2)
Edward Pasquale $90,000 (2)
Wiley Sherman $90,000 (1)
Zack Mitchell $80,000 (2)
Marc-Olivier Roy $80,000 (3)
Conner Bleackley $80,000 (3)
Noah Juulsen $75,000 (1)
Vitaly Abramov $75,000 (2)
Linus Soderstrom $75,000 (1)
Zach Gallant $75,000 (1)
Alex Coulombe $70,000 (3)
Logan Nelson $70,000 (1)
Evan Allen $50,000 (3)
Shane Eiserman $50,000 (3)
Total Farm Players28
Salary Commitment
Year 15 : $2,620,000
Year 16 : $2,105,000
Year 17 : $1,330,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,620,000
Year 16 : $2,105,000
Year 17 : $1,330,000
Year 18 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - $95 - 5 776 - 72,20%
Level 2: 6000 - $67 - 3 868 - 64,47%
Level 3: 3000 - $38 - 1 703 - 56,75%
Level 4: 4000 - $28 - 2 832 - 70,80%
Luxury : 1000 - $185 - 787 - 78,69%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 483 - 74,14%
Farm Level 2: 1000 - $18 - 700 - 69,97%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14 966 - 68,03%
Average Income per Game$1,536,433
Year to Date Revenue$36,874,398
Farm
Home Games Left16
Average Attendance - %2 182 - 72,75%
Average Income per Game$95,663
Year to Date Revenue$2,391,569

Expense

Pro Players Total Salaries$72,300,000
Farm Players Total Salaries$2,785,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,287,386
Farm Year To Date Expenses$1,663,670
Pro Salary Cap To Date$43,993,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,119,365
Farm Estimated Season Revenue$1,530,604
Pro Remaining Season Days75
Pro Expenses Per Days$400,000
Pro Estimated Expenses$30,000,000
Farm Remaining Season Days75
Farm Expenses Per Days$15,852
Farm Estimated Expenses$1,188,900
Estimated Season Expenses$31,188,900
Season Salary Cap$72,300,000
Estimate Under Maximum Salary Cap of $76,900,000$4,600,000
Estimate Over Minimum Salary Cap of $0 $72,300,000
Current Bank Account$42,125,584
Projected Bank Account$38,586,653

Pro Players Salaries

Tyler Seguin $9,500,000 (3)
Alexander Ovechkin $9,000,000 (2)
Mikael Granlund $7,000,000 (2)
Marc Staal $6,000,000 (2)
Shea Theodore $6,000,000 (2)
Haydn Fleury $4,000,000 (2)
Vitek Vanecek $3,500,000 (2)
Tanner Jeannot (Out of Payroll) $3,500,000 (2)
Brandon Montour $3,500,000 (1)
Troy Terry $3,000,000 (1)
Adam Gaudette $2,500,000 (1)
Joseph Blandisi $2,500,000 (1)
Nathan Smith $2,500,000 (3)
Zemgus Girgensons $2,000,000 (2)
Josh Brown $2,000,000 (2)
Alan Quine $2,000,000 (2)
Matt Benning $2,000,000 (1)
Adam Erne $1,700,000 (1)
Joel Edmundson $900,000 (1)
Kaapo Kahkonen $900,000 (1)
Frank Vatrano $900,000 (2)
Carl Grundstrom $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $75,800,000
Year 16 : $57,900,000
Year 17 : $12,000,000
Year 18 : $0
Salary Average Commitment
Year 15 : $75,450,000
Year 16 : $57,550,000
Year 17 : $11,500,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,800,000
Year 16 : $57,900,000
Year 17 : $12,000,000
Year 18 : $0

Farm Players Salaries

Markus Nutivaara $350,000 (2)
Jason Missiaen $140,000 (1)
Andrej Nestrasil $140,000 (1)
Antoine Bibeau $130,000 (1)
Samuel Morin $120,000 (1)
Ryan Dzingel $120,000 (1)
Jake Walman $110,000 (2)
Joel Kellman $100,000 (1)
Harri Sateri $100,000 (1)
Kristian Reichel $90,000 (2)
Austin Strand $90,000 (1)
Kirill Marchenko $90,000 (3)
Jeffrey Viel $90,000 (2)
Brock Beukeboom $90,000 (1)
Andrew Welinski $90,000 (2)
Fredrik Forsberg $80,000 (2)
Brandon Mcmillan $80,000 (2)
Cody Almond $80,000 (1)
Tye McGinn $80,000 (2)
Sergey Andronov $80,000 (2)
Tanner Fritz $80,000 (2)
Kristopher Foucault $80,000 (2)
Eetu Tuulola $75,000 (2)
Oliver Kylington $75,000 (1)
Joseph Cecconi $75,000 (1)
Otto Makinen $75,000 (2)
Joni Tuulola $75,000 (1)
Total Farm Players27
Salary Commitment
Year 15 : $2,785,000
Year 16 : $1,450,000
Year 17 : $90,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,785,000
Year 16 : $1,450,000
Year 17 : $90,000
Year 18 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - $88 - 7 535 - 94,18%
Level 2: 5000 - $55 - 4 997 - 99,95%
Level 3: 2000 - $33 - 1 988 - 99,38%
Level 4: 4000 - $18 - 3 994 - 99,86%
Luxury : 1000 - $185 - 783 - 78,31%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 503 - 75,16%
Farm Level 2: 1000 - $15 - 944 - 94,40%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19 297 - 96,48%
Average Income per Game$1,708,361
Year to Date Revenue$42,709,037
Farm
Home Games Left16
Average Attendance - %2 447 - 81,57%
Average Income per Game$96,815
Year to Date Revenue$2,420,383

Expense

Pro Players Total Salaries$75,700,000
Farm Players Total Salaries$2,395,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,521,945
Farm Year To Date Expenses$1,497,261
Pro Salary Cap To Date$44,228,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,333,784
Farm Estimated Season Revenue$1,549,045
Pro Remaining Season Days75
Pro Expenses Per Days$418,681
Pro Estimated Expenses$31,401,075
Farm Remaining Season Days75
Farm Expenses Per Days$13,709
Farm Estimated Expenses$1,028,175
Estimated Season Expenses$32,429,250
Season Salary Cap$75,700,000
Estimate Under Maximum Salary Cap of $76,900,000$1,200,000
Estimate Over Minimum Salary Cap of $0 $75,700,000
Current Bank Account$30,473,053
Projected Bank Account$26,926,632

Pro Players Salaries

Paul Stastny $9,000,000 (1)
Brad Marchand $8,250,000 (3)
Jaden Schwartz $7,000,000 (2)
Ben Bishop $6,500,000 (1)
Pavel Buchnevich $6,500,000 (4)
Nazem Kadri $6,000,000 (2)
Anthony DeAngelo $5,500,000 (2)
Nail Yakupov $5,500,000 (2)
Torey Krug $5,000,000 (1)
Filip Hronek $4,000,000 (2)
Louis Domingue $2,750,000 (2)
Brendan Perlini $1,700,000 (2)
Scott Wilson $1,700,000 (1)
K'andre Miller $900,000 (2)
Alexey Toropchenko $900,000 (2)
Trevor Zegras $900,000 (2)
Quinn Hughes $900,000 (1)
Max Comtois $900,000 (1)
Nic Dowd $900,000 (2)
Ben Chiarot $900,000 (1)
Total Pro Players20
Salary Commitment
Year 15 : $75,700,000
Year 16 : $50,800,000
Year 17 : $14,750,000
Year 18 : $6,500,000
Salary Average Commitment
Year 15 : $74,600,000
Year 16 : $49,700,000
Year 17 : $14,500,000
Year 18 : $6,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,700,000
Year 16 : $50,800,000
Year 17 : $14,750,000
Year 18 : $6,500,000

Farm Players Salaries

Rob O'Gara (Out of Payroll) $130,000 (2)
Kiefer Sherwood $120,000 (3)
Erik Karlsson (foward) $100,000 (2)
Nathan Noel $100,000 (1)
Dan Blackburn $100,000 (1)
Marek Tvrdon $100,000 (2)
Peter Regin $100,000 (2)
Marek Langhamer $90,000 (3)
Justin Kea $90,000 (3)
Jakub Zboril $90,000 (1)
Jesper Boqvist $90,000 (2)
Kale Clague $90,000 (2)
Robin Salo $90,000 (2)
Scott Timmins $80,000 (1)
Johan Motin $80,000 (1)
Graham Knott $80,000 (1)
Tim Bozon $80,000 (1)
Mattias Modig $80,000 (1)
Brycen Martin $80,000 (3)
Spencer Watson $80,000 (1)
Kirill Slepets $75,000 (3)
Filip Westerlund $75,000 (3)
Ivan Chekhovich (Out of Payroll) $75,000 (3)
Pascal Laberge $75,000 (2)
Maxwell Gildon (Out of Payroll) $75,000 (3)
Ben Thomas $75,000 (1)
Zachary Senyshyn $75,000 (1)
Filip Chlapik $75,000 (1)
Joel Mustonen $50,000 (2)
Ryan Rehill $50,000 (3)
Jakub Izacky $50,000 (3)
Total Farm Players31
Salary Commitment
Year 15 : $2,600,000
Year 16 : $1,605,000
Year 17 : $780,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,600,000
Year 16 : $1,605,000
Year 17 : $780,000
Year 18 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $90 - 7 537 - 94,21%
Level 2: 6000 - $60 - 4 294 - 71,56%
Level 3: 3000 - $32 - 2 397 - 79,89%
Level 4: 4000 - $25 - 3 138 - 78,46%
Luxury : 1000 - $188 - 769 - 76,86%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 193 - 59,66%
Farm Level 2: 1000 - $25 - 529 - 52,90%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18 135 - 82,43%
Average Income per Game$1,729,862
Year to Date Revenue$43,246,558
Farm
Home Games Left16
Average Attendance - %1 722 - 57,40%
Average Income per Game$97,027
Year to Date Revenue$2,425,685

Expense

Pro Players Total Salaries$74,100,000
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$43,965,665
Farm Year To Date Expenses$1,905,744
Pro Salary Cap To Date$43,671,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,677,797
Farm Estimated Season Revenue$1,552,438
Pro Remaining Season Days75
Pro Expenses Per Days$409,890
Pro Estimated Expenses$30,741,750
Farm Remaining Season Days75
Farm Expenses Per Days$18,242
Farm Estimated Expenses$1,368,150
Estimated Season Expenses$32,109,900
Season Salary Cap$74,100,000
Estimate Under Maximum Salary Cap of $76,900,000$2,800,000
Estimate Over Minimum Salary Cap of $0 $74,100,000
Current Bank Account$17,210,664
Projected Bank Account$14,330,999

Pro Players Salaries

Corey Perry $9,500,000 (2)
John Tavares $9,000,000 (1)
Patrik Laine $7,500,000 (1)
Patrice Bergeron $7,000,000 (3)
Hampus Lindholm $6,750,000 (5)
Andre Burakowsky $6,000,000 (1)
John Marino (Out of Payroll) $5,000,000 (3)
Jeremy Swayman $5,000,000 (5)
Tanner Pearson $3,500,000 (1)
Nick Ritchie $3,000,000 (1)
Anders Bjork $2,000,000 (1)
Pierre Engvall $2,000,000 (2)
Steven Santini $1,700,000 (1)
Jani Hakanpaa $900,000 (1)
Jeremy Lauzon $900,000 (1)
Tyson Jost $900,000 (2)
Trent Frederic $900,000 (1)
Erik Brannstrom $900,000 (1)
Karel Vejmelka $900,000 (2)
Oskar Steen $750,000 (1)
Total Pro Players20
Salary Commitment
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000
Salary Average Commitment
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000
Salary Cap with 1 Way Contract
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000

Farm Players Salaries

Matt Tennyson $185,000 (3)
Jake Virtanen $185,000 (1)
Jesse Blacker $175,000 (3)
Juuso Riikola $170,000 (2)
Connor Clifton $170,000 (1)
Malcolm Subban $160,000 (2)
Josh Leivo $150,000 (1)
Beck Malenstyn $150,000 (3)
Yury Alexandrov $145,000 (3)
Nicolas Shore $145,000 (3)
Michael Amadio $130,000 (2)
Brad Ross $115,000 (1)
William Carrier $110,000 (1)
Joona Luoto $100,000 (1)
Scott Sabourin $100,000 (1)
Jon Gillies $100,000 (2)
Urho Vaakanainen $90,000 (3)
Adam Brooks $90,000 (1)
Filip Ahl $87,500 (1)
Josh Wesley $87,500 (1)
Pavel Shen $75,000 (2)
Jakob Forsbacka Karlsson $75,000 (1)
Alex D'orio $75,000 (3)
Maksim Sushko $75,000 (2)
Michael Benning $75,000 (2)
Casey Fitzgerald $75,000 (1)
Filip Kral $75,000 (3)
Timotej Sille $50,000 (2)
Total Farm Players28
Salary Commitment
Year 15 : $3,220,000
Year 16 : $1,875,000
Year 17 : $1,040,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,235,000
Year 16 : $1,890,000
Year 17 : $1,055,000
Year 18 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 454 - 93,17%
Level 2: 6000 - $45 - 5 529 - 92,15%
Level 3: 3000 - $30 - 2 457 - 81,89%
Level 4: 4000 - $20 - 3 972 - 99,30%
Luxury : 1000 - $180 - 797 - 79,68%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 557 - 77,85%
Farm Level 2: 1000 - $15 - 954 - 95,40%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %20 208 - 91,86%
Average Income per Game$1,650,509
Year to Date Revenue$39,612,209
Farm
Home Games Left16
Average Attendance - %2 511 - 83,70%
Average Income per Game$99,764
Year to Date Revenue$2,494,099

Expense

Pro Players Total Salaries$73,950,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,874,734
Farm Year To Date Expenses$1,687,323
Pro Salary Cap To Date$42,580,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,058,648
Farm Estimated Season Revenue$1,596,223
Pro Remaining Season Days75
Pro Expenses Per Days$409,066
Pro Estimated Expenses$30,679,950
Farm Remaining Season Days75
Farm Expenses Per Days$14,725
Farm Estimated Expenses$1,104,375
Estimated Season Expenses$31,784,325
Season Salary Cap$73,950,000
Estimate Under Maximum Salary Cap of $76,900,000$2,950,000
Estimate Over Minimum Salary Cap of $0 $73,950,000
Current Bank Account$8,261,627
Projected Bank Account$6,132,173

Pro Players Salaries

Patrick Kane $10,000,000 (1)
Mark Scheifele $8,500,000 (2)
Roman Josi $8,000,000 (3)
Tristan Jarry $6,000,000 (4)
Roope Hintz $6,000,000 (2)
Travis Konecny $5,500,000 (2)
Charlie McAvoy $5,400,000 (2)
Mackenzie Weegar $5,000,000 (3)
Jakub Vrana $4,500,000 (1)
Lucas Wallmark $2,000,000 (1)
Lukas Sedlak $2,000,000 (1)
Travis Hamonic (Out of Payroll) $2,000,000 (2)
Kurtis MacDermid $1,500,000 (3)
Mattias Backman $1,500,000 (2)
Ryan Carpenter $1,300,000 (2)
Morgan Klimchuk $1,300,000 (1)
Patrice Cormier $950,000 (2)
Barrett Hayton $900,000 (3)
Darcy Kuemper $900,000 (2)
Matthew Boldy $900,000 (2)
Brayden McNabb $900,000 (1)
Ryan Spooner $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $75,950,000
Year 16 : $54,350,000
Year 17 : $21,400,000
Year 18 : $6,000,000
Salary Average Commitment
Year 15 : $76,450,000
Year 16 : $54,850,000
Year 17 : $21,400,000
Year 18 : $6,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,950,000
Year 16 : $54,350,000
Year 17 : $21,400,000
Year 18 : $6,000,000

Farm Players Salaries

Ryan Pilon $170,000 (1)
Anders Lindback $160,000 (2)
Jalen Chatfield $150,000 (1)
Nick Seeler $150,000 (1)
Martin Marincin $130,000 (2)
Andrew Agozzino $130,000 (2)
Vyacheslav Osnovin $100,000 (2)
Jack Campbell $100,000 (1)
Gabriel Dumont $100,000 (1)
Michael Chaput $100,000 (2)
Curtis Mckenzie $100,000 (2)
Quentin Shore $90,000 (3)
Ville Pokka $90,000 (1)
Calle Andersson $90,000 (3)
Mike Morrison $80,000 (2)
Steven Fogarty $80,000 (2)
Mirko Hoefflin $80,000 (2)
Dominik Masin $80,000 (2)
Tomas Vincour $80,000 (1)
Jacob Lagace $80,000 (1)
Victor Ohman $80,000 (1)
Brendan Warren $75,000 (2)
Michael Pastujov $75,000 (1)
Alex Belzile $70,000 (1)
William Knierim $70,000 (1)
Brent Pedersen $70,000 (2)
Total Farm Players26
Salary Commitment
Year 15 : $2,580,000
Year 16 : $1,365,000
Year 17 : $180,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,560,000
Year 16 : $1,345,000
Year 17 : $180,000
Year 18 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 312 - 91,40%
Level 2: 6000 - $60 - 4 252 - 70,87%
Level 3: 3000 - $30 - 2 349 - 78,29%
Level 4: 5000 - $20 - 4 087 - 81,75%
Luxury : 1500 - $150 - 1 071 - 71,42%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 536 - 76,80%
Farm Level 2: 1000 - $15 - 941 - 94,11%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 072 - 81,16%
Average Income per Game$1,716,566
Year to Date Revenue$41,197,576
Farm
Home Games Left17
Average Attendance - %2 477 - 82,57%
Average Income per Game$98,424
Year to Date Revenue$2,362,165

Expense

Pro Players Total Salaries$75,950,000
Farm Players Total Salaries$3,995,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,210,232
Farm Year To Date Expenses$1,815,961
Pro Salary Cap To Date$43,916,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,181,616
Farm Estimated Season Revenue$1,673,200
Pro Remaining Season Days75
Pro Expenses Per Days$420,055
Pro Estimated Expenses$31,504,125
Farm Remaining Season Days75
Farm Expenses Per Days$22,500
Farm Estimated Expenses$1,687,500
Estimated Season Expenses$33,191,625
Season Salary Cap$75,950,000
Estimate Under Maximum Salary Cap of $76,900,000$950,000
Estimate Over Minimum Salary Cap of $0 $75,950,000
Current Bank Account$40,588,360
Projected Bank Account$38,251,551

Pro Players Salaries

Max Pacioretty $8,250,000 (2)
Matt Duchene $8,000,000 (3)
Morgan Rielly $8,000,000 (3)
Tomas Hertl $7,000,000 (2)
Braden Holtby $6,650,000 (1)
Sam Reinhart $6,500,000 (2)
Alex Pietrangelo $6,250,000 (1)
Mathew Barzal $6,000,000 (2)
Niklas Hjalmarsson $5,400,000 (1)
Damon Severson $4,000,000 (1)
Eeli Tolvanen $900,000 (1)
Mikhail Maltsev $900,000 (1)
Casey Mittelstadt $900,000 (3)
Dylan Cozens $900,000 (3)
Rasmus Dahlin $900,000 (3)
Erik Haula $900,000 (1)
Adrian Kempe $900,000 (1)
Cal Clutterbuck (Out of Payroll) $900,000 (2)
Daniel Vladar $900,000 (3)
Henri Jokiharju $900,000 (2)
Ryan Mcleod $900,000 (2)
Colin White $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $76,850,000
Year 16 : $50,050,000
Year 17 : $19,600,000
Year 18 : $0
Salary Average Commitment
Year 15 : $75,750,000
Year 16 : $49,300,000
Year 17 : $19,100,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $76,850,000
Year 16 : $50,050,000
Year 17 : $19,600,000
Year 18 : $0

Farm Players Salaries

Joel Hanley $1,320,000 (2)
Melker Karlsson $130,000 (1)
Matt Moulson $125,000 (2)
Brett Connolly $125,000 (2)
Nikita Nesterov $120,000 (2)
Joel Kiviranta $110,000 (2)
Kerby Rychel $110,000 (1)
Thomas McCollum $110,000 (2)
Nicola Riopel $100,000 (1)
Taylor Aronson $90,000 (1)
Josh Ho-Sang $90,000 (1)
Rem Pitlick $90,000 (1)
Brandon Manning $90,000 (1)
Connor Bunnaman $90,000 (2)
Brandon Davidson $90,000 (1)
Korbanian Holzer $90,000 (1)
Troy Bourke $80,000 (1)
Andrei Kuzmenko $80,000 (3)
Brady Lyle $75,000 (3)
Linus Weissbach $75,000 (2)
Radovan Bondra $75,000 (1)
Shane Bowers $75,000 (3)
Paul Bittner $75,000 (1)
Adam Musil $75,000 (1)
Matthew Finn $75,000 (1)
Griffin Luce $75,000 (2)
Christopher Wilkie $75,000 (1)
Joel Teasdale $75,000 (3)
Callum Booth $75,000 (2)
Jeremy Gregoire $70,000 (1)
Kelly Summers $60,000 (1)
Total Farm Players31
Salary Commitment
Year 15 : $3,995,000
Year 16 : $1,342,000
Year 17 : $305,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,995,000
Year 16 : $1,342,000
Year 17 : $305,000
Year 18 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $80 - 7 515 - 93,94%
Level 2: 6000 - $65 - 4 123 - 68,72%
Level 3: 3000 - $26 - 2 479 - 82,62%
Level 4: 5000 - $20 - 4 193 - 83,86%
Luxury : 1000 - $170 - 870 - 86,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $30 - 1 933 - 96,66%
Farm Level 2: 1000 - $15 - 952 - 95,23%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 180 - 83,39%
Average Income per Game$1,642,096
Year to Date Revenue$39,410,314
Farm
Home Games Left16
Average Attendance - %2 886 - 96,19%
Average Income per Game$104,811
Year to Date Revenue$2,620,268

Expense

Pro Players Total Salaries$70,700,000
Farm Players Total Salaries$2,680,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,678,065
Farm Year To Date Expenses$1,677,670
Pro Salary Cap To Date$44,384,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,915,639
Farm Estimated Season Revenue$1,676,972
Pro Remaining Season Days75
Pro Expenses Per Days$391,209
Pro Estimated Expenses$29,340,675
Farm Remaining Season Days75
Farm Expenses Per Days$15,275
Farm Estimated Expenses$1,145,625
Estimated Season Expenses$30,486,300
Season Salary Cap$70,700,000
Estimate Under Maximum Salary Cap of $76,900,000$6,200,000
Estimate Over Minimum Salary Cap of $0 $70,700,000
Current Bank Account$188,028,200
Projected Bank Account$187,134,511

Pro Players Salaries

Ilya Kovalchuk $10,150,000 (2)
Evgeni Malkin $9,000,000 (2)
Andrei Vasilevski $8,150,000 (1)
Mattias Ekholm (Out of Payroll) $5,500,000 (1)
Brandon Carlo $5,000,000 (1)
Alex Galchenyuk $5,000,000 (3)
William Nylander $4,500,000 (1)
Jordan Greenway $4,000,000 (2)
Andreas Athanasiou $3,500,000 (1)
Vince Dunn $3,500,000 (2)
Robby Fabbri $3,000,000 (2)
Pontus Aberg $3,000,000 (2)
Alex Iafallo $3,000,000 (1)
Michael Bournival $1,700,000 (1)
Kevin Shattenkirk $900,000 (1)
James vanRiemsdyk $900,000 (2)
Moritz Seider $900,000 (2)
Julien Gauthier $900,000 (1)
Dillon Dube $900,000 (3)
Gabriel Carlsson $900,000 (1)
Dante Fabbro $900,000 (1)
Stuart Skinner $900,000 (3)
Total Pro Players22
Salary Commitment
Year 15 : $76,200,000
Year 16 : $41,250,000
Year 17 : $6,800,000
Year 18 : $0
Salary Average Commitment
Year 15 : $68,300,000
Year 16 : $41,000,000
Year 17 : $6,800,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $76,200,000
Year 16 : $41,250,000
Year 17 : $6,800,000
Year 18 : $0

Farm Players Salaries

Yegor Chinakhov $170,000 (2)
Ryan Lomberg $150,000 (3)
Mike Reilly $150,000 (1)
Valentin Zykov $150,000 (2)
Peter Holland $130,000 (1)
Joakim Nygard $120,000 (2)
Andrei Mironov $120,000 (1)
Alexander Petrovic (Out of Payroll) $120,000 (1)
Spencer Martin $120,000 (1)
Anton Lindholm $110,000 (2)
Phil Varone $100,000 (2)
Stefan Matteau $100,000 (3)
Nils Lundkvist $90,000 (3)
Mason Shaw $90,000 (3)
Riley Sheahan $90,000 (1)
Greg Mckegg $90,000 (1)
Nick Sorensen $80,000 (1)
Lias Andersson $75,000 (3)
Dylan Wells $75,000 (3)
Felix Sandstrom $75,000 (2)
Brendan Guhle $75,000 (2)
James Greenway $75,000 (2)
Chad Krys $75,000 (2)
Pavel Kraskovsky $75,000 (1)
Anthony Richard $75,000 (1)
Jeremy Bracco $75,000 (1)
Julius Nattinen $75,000 (1)
Vladimir Tkachyov $70,000 (1)
Total Farm Players28
Salary Commitment
Year 15 : $2,800,000
Year 16 : $1,530,000
Year 17 : $580,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,800,000
Year 16 : $1,530,000
Year 17 : $580,000
Year 18 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $90 - 7 593 - 94,91%
Level 2: 6000 - $55 - 5 387 - 89,78%
Level 3: 3000 - $26 - 2 516 - 83,85%
Level 4: 5000 - $19 - 4 278 - 85,55%
Luxury : 1000 - $185 - 805 - 80,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 864 - 93,18%
Farm Level 2: 1000 - $14 - 955 - 95,51%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20 578 - 89,47%
Average Income per Game$1,785,392
Year to Date Revenue$44,634,812
Farm
Home Games Left16
Average Attendance - %2 819 - 93,96%
Average Income per Game$111,266
Year to Date Revenue$2,781,662

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$2,530,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,659,360
Farm Year To Date Expenses$1,585,261
Pro Salary Cap To Date$41,365,430
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,566,280
Farm Estimated Season Revenue$1,780,264
Pro Remaining Season Days75
Pro Expenses Per Days$370,879
Pro Estimated Expenses$27,815,925
Farm Remaining Season Days75
Farm Expenses Per Days$14,451
Farm Estimated Expenses$1,083,825
Estimated Season Expenses$28,899,750
Season Salary Cap$67,000,000
Estimate Under Maximum Salary Cap of $76,900,000$9,900,000
Estimate Over Minimum Salary Cap of $0 $67,000,000
Current Bank Account$41,381,944
Projected Bank Account$42,828,738

Pro Players Salaries

Taylor Hall $8,500,000 (2)
Claude Giroux $8,000,000 (1)
Jonathan Quick (Out of Payroll) $7,000,000 (2)
Max Domi (Out of Payroll) $5,000,000 (1)
Patric Hornqvist $4,600,000 (1)
Jaccob Slavin $4,500,000 (2)
Rickard Rakell $4,500,000 (5)
Matt Grzelcyk $4,000,000 (2)
Lars Eller $4,000,000 (2)
Ilya Mikheyev $3,500,000 (3)
Justin Holl $3,500,000 (1)
Dylan DeMelo $3,000,000 (1)
Kevin Rooney $2,000,000 (1)
Jacob Bryson $2,000,000 (2)
Johan Larsson $1,700,000 (1)
Joakim Nordstrom $1,300,000 (1)
Austin Czarnik $1,300,000 (1)
Mikael Backlund $900,000 (1)
Philip Larsen $900,000 (1)
Evan Rodrigues $900,000 (2)
Samuel Ersson $900,000 (3)
Total Pro Players21
Salary Commitment
Year 15 : $72,000,000
Year 16 : $39,800,000
Year 17 : $8,900,000
Year 18 : $4,500,000
Salary Average Commitment
Year 15 : $70,900,000
Year 16 : $38,700,000
Year 17 : $8,050,000
Year 18 : $3,650,000
Salary Cap with 1 Way Contract
Year 15 : $72,000,000
Year 16 : $39,800,000
Year 17 : $8,900,000
Year 18 : $4,500,000

Farm Players Salaries

Drew O'Connor $150,000 (3)
Tim Erixon $135,000 (1)
Sven Baertschi $125,000 (2)
Ryan Sproul $110,000 (2)
Nick Ross $100,000 (1)
Keegan Lowe $100,000 (2)
Viktor Tikhonov $100,000 (2)
John Armstrong $95,000 (2)
Sam Steel $90,000 (2)
Mattias Tedenby $90,000 (2)
Stephen Michalek (Out of Payroll) $90,000 (1)
Chris Terry $90,000 (2)
Joakim Ryan $90,000 (1)
Wilhelm Westlund $80,000 (2)
Tyler Soy $80,000 (1)
Daniel Brodin $80,000 (1)
Mikko Vainonen $80,000 (2)
Sergey Kalinin $80,000 (1)
Michal Jordan $80,000 (1)
Patrick McNally $80,000 (2)
Paul Carey $80,000 (1)
Veini Vehvilainen $75,000 (2)
Shane Gersich $75,000 (1)
Nikita Serebryakov $75,000 (1)
Anthony Camara $70,000 (1)
Michael St-Croix $70,000 (1)
Jeremy Boyce-Rotevall $60,000 (1)
Anton Zlobin $50,000 (1)
Tyrel Seaman $50,000 (1)
Total Farm Players29
Salary Commitment
Year 15 : $2,530,000
Year 16 : $1,265,000
Year 17 : $150,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,530,000
Year 16 : $1,265,000
Year 17 : $150,000
Year 18 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $150 - 3 702 - 46,27%
Level 2: 5000 - $80 - 3 160 - 63,19%
Level 3: 2000 - $50 - 1 269 - 63,47%
Level 4: 4000 - $40 - 1 879 - 46,98%
Luxury : 1000 - $170 - 835 - 83,53%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 382 - 69,09%
Farm Level 2: 1000 - $25 - 521 - 52,15%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %10 845 - 54,23%
Average Income per Game$1,524,131
Year to Date Revenue$36,579,144
Farm
Home Games Left16
Average Attendance - %1 903 - 63,45%
Average Income per Game$99,053
Year to Date Revenue$2,476,318

Expense

Pro Players Total Salaries$73,800,000
Farm Players Total Salaries$3,215,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,726,671
Farm Year To Date Expenses$2,001,485
Pro Salary Cap To Date$43,432,701
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,910,227
Farm Estimated Season Revenue$1,584,844
Pro Remaining Season Days75
Pro Expenses Per Days$408,242
Pro Estimated Expenses$30,618,150
Farm Remaining Season Days75
Farm Expenses Per Days$18,217
Farm Estimated Expenses$1,366,275
Estimated Season Expenses$31,984,425
Season Salary Cap$73,800,000
Estimate Under Maximum Salary Cap of $76,900,000$3,100,000
Estimate Over Minimum Salary Cap of $0 $73,800,000
Current Bank Account($3,189,477)
Projected Bank Account($7,678,831)

Pro Players Salaries

Derek Stepan $8,750,000 (4)
Nikita Kucherov $8,650,000 (1)
Johnny Gaudreau $8,500,000 (4)
Dylan Larkin $7,500,000 (1)
Robin Lehner $5,500,000 (2)
Zach Werenski $5,000,000 (1)
Kyle Okposo $4,500,000 (1)
Kevin Labanc $4,500,000 (1)
Travis Sanheim $4,500,000 (2)
Jack Roslovic $4,500,000 (2)
Adam Lowry $1,700,000 (1)
Jonny Brodzinski $1,700,000 (1)
Blake Coleman $1,300,000 (1)
Mattias Samuelsson $900,000 (3)
Mason Mctavish $900,000 (3)
Dylan Coghlan (Out of Payroll) $900,000 (1)
Niko Mikkola $900,000 (1)
Jesperi Kotkaniemi $900,000 (3)
Noah Dobson $900,000 (2)
Pyotr Kochetkov $900,000 (3)
Jacob Larsson $900,000 (1)
Joel Farabee $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $74,700,000
Year 16 : $36,250,000
Year 17 : $20,850,000
Year 18 : $17,250,000
Salary Average Commitment
Year 15 : $71,650,000
Year 16 : $33,500,000
Year 17 : $19,600,000
Year 18 : $16,000,000
Salary Cap with 1 Way Contract
Year 15 : $74,700,000
Year 16 : $36,250,000
Year 17 : $20,850,000
Year 18 : $17,250,000

Farm Players Salaries

Alex Barre-Boulet $200,000 (3)
Denis Malgin $200,000 (3)
Carsen Twarynski $180,500 (3)
Jared Coreau $155,000 (3)
Michael Hutchinson $150,000 (1)
Jayce Hawryluk (Out of Payroll) $150,000 (1)
Nikita Scherbak $130,000 (1)
Lucas Lessio $130,000 (1)
Brandon Pirri $125,000 (2)
Justin Azevedo $100,000 (2)
Connor Ingram $90,000 (3)
Aliaksei Protas $90,000 (2)
Henrik Borgstrom $90,000 (2)
Brad Hunt $90,000 (2)
Oscar Fantenberg $90,000 (2)
Ben Blood $80,000 (1)
Robert Czarnik $80,000 (1)
Gleason Fournier $80,000 (1)
Jamie Devane $80,000 (1)
Niklas Lucenius $80,000 (1)
Jeremy Williams $80,000 (1)
Ryan White $80,000 (1)
Jonas Junland $80,000 (2)
Louis-Marc Aubry $80,000 (1)
Ryan Stanton $80,000 (1)
Jay Dickman $80,000 (1)
Brendan Mikkelson $80,000 (2)
Stefan Warg $80,000 (1)
Tomas Kundratek $80,000 (2)
Peter Stratis $75,000 (1)
Nolan Patrick $75,000 (3)
Austin Pratt $75,000 (3)
Connor Rankin $50,000 (3)
Total Farm Players33
Salary Commitment
Year 15 : $3,365,500
Year 16 : $1,850,500
Year 17 : $1,025,500
Year 18 : $0
Salary Average Commitment
Year 15 : $3,365,500
Year 16 : $1,850,500
Year 17 : $1,025,500
Year 18 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $88 - 7 509 - 93,86%
Level 2: 5000 - $58 - 4 998 - 99,96%
Level 3: 2000 - $35 - 1 851 - 92,53%
Level 4: 4000 - $23 - 3 927 - 98,17%
Luxury : 1000 - $177 - 821 - 82,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 566 - 78,28%
Farm Level 2: 1000 - $15 - 964 - 96,43%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 106 - 95,53%
Average Income per Game$1,751,574
Year to Date Revenue$42,037,765
Farm
Home Games Left16
Average Attendance - %2 530 - 84,33%
Average Income per Game$100,430
Year to Date Revenue$2,510,757

Expense

Pro Players Total Salaries$76,900,000
Farm Players Total Salaries$2,840,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,221,984
Farm Year To Date Expenses$1,663,388
Pro Salary Cap To Date$43,927,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,776,750
Farm Estimated Season Revenue$1,606,884
Pro Remaining Season Days75
Pro Expenses Per Days$425,275
Pro Estimated Expenses$31,895,625
Farm Remaining Season Days75
Farm Expenses Per Days$16,154
Farm Estimated Expenses$1,211,550
Estimated Season Expenses$33,107,175
Season Salary Cap$76,900,000
Estimate Under Maximum Salary Cap of $76,900,000$0
Estimate Over Minimum Salary Cap of $0 $76,900,000
Current Bank Account$18,534,602
Projected Bank Account$16,811,061

Pro Players Salaries

Ryan Getzlaf $9,000,000 (1)
Kris Letang $8,500,000 (2)
Elias Pettersson $8,000,000 (2)
Tyler Myers $7,500,000 (2)
Vincent Trocheck $7,000,000 (3)
Clayton Keller $6,000,000 (5)
Brett Pesce $5,500,000 (4)
Kasperi Kapanen $4,500,000 (1)
Kevin Hayes $4,300,000 (1)
Conor Garland $4,000,000 (2)
Chandler Stephenson $2,500,000 (1)
Victor Antipin $2,000,000 (1)
Calvin Petersen $1,800,000 (1)
Samuel Girard $900,000 (1)
Josh Bailey $900,000 (1)
Jesper Bratt $900,000 (1)
Alexander Edler $900,000 (2)
Dylan Gambrell $900,000 (1)
Luke Kunin $900,000 (1)
Samuel Montembeault $900,000 (2)
Total Pro Players20
Salary Commitment
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000
Salary Average Commitment
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000
Salary Cap with 1 Way Contract
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000

Farm Players Salaries

Simon Benoit $170,000 (2)
Marcus Kruger $150,000 (1)
Dustin Tokarski $150,000 (3)
Par Lindholm $130,000 (2)
Trevor Carrick $130,000 (2)
Mikkel Boedker $125,000 (1)
Klas Dahlbeck $125,000 (2)
Stefan Noesen $120,000 (2)
Alexander Khokhlachev $120,000 (2)
Tomas Jurco $110,000 (1)
Laurent Dauphin $110,000 (1)
Jonathan Matsumoto $100,000 (3)
James Sheppard $100,000 (3)
Brandon Gormley $100,000 (1)
Mackenzie Entwistle $90,000 (3)
Andrey Makarov $90,000 (1)
Joey Hishon $90,000 (1)
Linden Rowat $90,000 (2)
Kasper Kotkansalo $75,000 (3)
Adam Mascherin $75,000 (2)
Thomas Schemitsch $75,000 (1)
Jeremy Roy $75,000 (1)
Tommy Miller $75,000 (3)
Antoine Morand $75,000 (3)
Nick Wolff $75,000 (1)
Luke Green $75,000 (2)
Dominik Uher $70,000 (2)
Graham Black $70,000 (2)
Total Farm Players28
Salary Commitment
Year 15 : $2,840,000
Year 16 : $1,840,000
Year 17 : $665,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,840,000
Year 16 : $1,840,000
Year 17 : $665,000
Year 18 : $0

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - $88 - 7 616 - 95,21%
Level 2: 6000 - $60 - 4 367 - 72,79%
Level 3: 2000 - $38 - 1 735 - 86,74%
Level 4: 4000 - $20 - 3 970 - 99,24%
Luxury : 1000 - $165 - 994 - 99,39%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 933 - 96,64%
Farm Level 2: 1000 - $15 - 972 - 97,23%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 682 - 88,96%
Average Income per Game$1,738,229
Year to Date Revenue$41,717,498
Farm
Home Games Left16
Average Attendance - %2 905 - 96,84%
Average Income per Game$105,226
Year to Date Revenue$2,630,640

Expense

Pro Players Total Salaries$76,500,000
Farm Players Total Salaries$3,115,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,983,253
Farm Year To Date Expenses$1,817,222
Pro Salary Cap To Date$43,689,299
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,549,894
Farm Estimated Season Revenue$1,683,610
Pro Remaining Season Days75
Pro Expenses Per Days$423,077
Pro Estimated Expenses$31,730,775
Farm Remaining Season Days75
Farm Expenses Per Days$17,665
Farm Estimated Expenses$1,324,875
Estimated Season Expenses$33,055,650
Season Salary Cap$76,500,000
Estimate Under Maximum Salary Cap of $76,900,000$400,000
Estimate Over Minimum Salary Cap of $0 $76,500,000
Current Bank Account($11,374,576)
Projected Bank Account($13,196,722)

Pro Players Salaries

Auston Matthews $8,750,000 (2)
Zach Parise $8,150,000 (2)
Viktor Arvidsson $7,000,000 (3)
Ivan Provorov $6,000,000 (1)
Jared Spurgeon $6,000,000 (1)
Reilly Smith $5,500,000 (2)
Jean Gabriel Pageau $5,500,000 (1)
Thomas Chabot $5,400,000 (2)
Nikita Zadorov $5,000,000 (4)
Pius Suter $3,000,000 (2)
Logan Thompson $2,500,000 (2)
Nick Paul $2,500,000 (1)
Vladislav Gavrikov $2,000,000 (2)
Madison Bowey $2,000,000 (1)
Antti Raanta $900,000 (2)
Morgan Frost $900,000 (2)
Kailer Yamamoto $900,000 (2)
Austin Wagner $900,000 (1)
Erik Gudbranson $900,000 (1)
Kaapo Kakko $900,000 (3)
Janne Kuokkanen $900,000 (1)
Alex Nedeljkovic $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $76,500,000
Year 16 : $50,900,000
Year 17 : $12,900,000
Year 18 : $5,000,000
Salary Average Commitment
Year 15 : $77,600,000
Year 16 : $52,000,000
Year 17 : $12,900,000
Year 18 : $5,000,000
Salary Cap with 1 Way Contract
Year 15 : $76,500,000
Year 16 : $50,900,000
Year 17 : $12,900,000
Year 18 : $5,000,000

Farm Players Salaries

Michael Houser $195,000 (3)
Karson Kuhlman $170,000 (1)
Alexander Ruuttu $150,000 (1)
Sami Aittokallio $140,000 (2)
Joseph Cramarossa $140,000 (2)
Sebastian Wannstrom $130,000 (1)
William Lagesson $130,000 (2)
Thomas Larkin $125,000 (3)
Dmitri Yudin $120,000 (3)
Nikita Cherepanov $120,000 (3)
Sondre Olden $120,000 (2)
Joonas Nattinen $110,000 (1)
Jackson Cates $100,000 (3)
Marc McNulty $100,000 (2)
Philippe Cornet $100,000 (3)
Will Weber $95,000 (3)
Givani Smith $90,000 (1)
Alex Theriau $90,000 (1)
T.J. Tynan $90,000 (1)
Jordan Weal $90,000 (1)
Tanner Richard $90,000 (2)
Zakhar Arzamastsev $85,000 (2)
Adam Helewka $80,000 (2)
Freddie Hamilton $80,000 (1)
Maksim Zhukov $75,000 (2)
Alan Lyszczarczyk $75,000 (2)
Kevin Hancock $75,000 (2)
Maxime Fortier $75,000 (1)
Kristians Rubins $75,000 (2)
Total Farm Players29
Salary Commitment
Year 15 : $3,115,000
Year 16 : $2,040,000
Year 17 : $855,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,115,000
Year 16 : $2,040,000
Year 17 : $855,000
Year 18 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $100 - 5 509 - 68,87%
Level 2: 5000 - $70 - 3 765 - 75,29%
Level 3: 2000 - $40 - 1 630 - 81,51%
Level 4: 4000 - $30 - 2 590 - 64,74%
Luxury : 1000 - $180 - 800 - 79,96%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 912 - 95,60%
Farm Level 2: 1000 - $15 - 942 - 94,18%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14 293 - 71,47%
Average Income per Game$1,541,795
Year to Date Revenue$38,544,870
Farm
Home Games Left16
Average Attendance - %2 854 - 95,12%
Average Income per Game$103,654
Year to Date Revenue$2,591,338

Expense

Pro Players Total Salaries$69,250,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,408,246
Farm Year To Date Expenses$1,307,667
Pro Salary Cap To Date$43,114,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,668,717
Farm Estimated Season Revenue$1,658,456
Pro Remaining Season Days75
Pro Expenses Per Days$383,242
Pro Estimated Expenses$28,743,150
Farm Remaining Season Days75
Farm Expenses Per Days$10,879
Farm Estimated Expenses$815,925
Estimated Season Expenses$29,559,075
Season Salary Cap$69,250,000
Estimate Under Maximum Salary Cap of $76,900,000$7,650,000
Estimate Over Minimum Salary Cap of $0 $69,250,000
Current Bank Account$38,943,069
Projected Bank Account$35,711,167

Pro Players Salaries

Artemi Panarin $8,500,000 (2)
Martin Jones $7,650,000 (2)
Brayden Point $7,500,000 (2)
Dustin Byfuglien (Out of Payroll) $6,500,000 (1)
Shayne Gostisbehere $6,500,000 (4)
Tyler Bertuzzi $5,500,000 (5)
Scott Mayfield $5,000,000 (3)
Adam Pelech $4,500,000 (1)
Nino Niederreiter (1 Way Contract) $4,500,000 (1)
Adin Hill $3,500,000 (2)
Frederik Gauthier $2,000,000 (2)
Zachary Yuen $1,700,000 (1)
Marcus Sorensen $1,700,000 (1)
William Borgen $1,700,000 (2)
Daniel Marmenlind $1,500,000 (1)
Anton Slepyshev $1,500,000 (1)
Nathan Bastian $900,000 (1)
Tage Thompson $900,000 (1)
Luke Glendening $900,000 (1)
Kevin Stenlund $900,000 (1)
Christian Fischer $900,000 (1)
Sam Gagner $900,000 (2)
Francis Perron $600,000 (1)
Total Pro Players23
Salary Commitment
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000
Salary Average Commitment
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000

Farm Players Salaries

Tyler Lewington $130,000 (1)
Bogdan Yakimov (Out of Payroll) $110,000 (1)
Dave Labrecque $100,000 (1)
Dominic Toninato $100,000 (1)
Emil Djuse $100,000 (2)
Carter Ashton $100,000 (3)
Dalton Thrower $100,000 (2)
Aaron Dell $100,000 (3)
Philippe Hudon $90,000 (1)
Kale Kessy $90,000 (1)
Philippe Desrosiers (Out of Payroll) $90,000 (2)
Devante Smith-Pelly $90,000 (1)
Jaedon Descheneau $90,000 (1)
Mason Geertsen (Out of Payroll) $90,000 (1)
Nikolas Brouillard $90,000 (1)
Keegan Kolesar (Out of Payroll) $90,000 (1)
Loik Leveille $90,000 (1)
Jordy Stallard $90,000 (1)
Mads Sogaard (Out of Payroll) $90,000 (3)
Kurt Etchegary $90,000 (1)
A.J. Greer $75,000 (1)
Chaz Reddekopp $75,000 (1)
Egor Korshkov $75,000 (1)
Andrew Nielsen $75,000 (1)
Mitch Wahl $70,000 (1)
Hunter Smith $60,000 (1)
Total Farm Players26
Salary Commitment
Year 15 : $2,350,000
Year 16 : $580,000
Year 17 : $290,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,350,000
Year 16 : $580,000
Year 17 : $290,000
Year 18 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $85 - 7 443 - 93,04%
Level 2: 6000 - $45 - 5 551 - 92,51%
Level 3: 3000 - $25 - 2 474 - 82,45%
Level 4: 5000 - $20 - 4 249 - 84,98%
Luxury : 1000 - $175 - 831 - 83,07%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 919 - 95,95%
Farm Level 2: 1000 - $15 - 953 - 95,31%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20 547 - 89,33%
Average Income per Game$1,651,971
Year to Date Revenue$41,299,286
Farm
Home Games Left16
Average Attendance - %2 872 - 95,73%
Average Income per Game$112,550
Year to Date Revenue$2,813,745

Expense

Pro Players Total Salaries$76,300,000
Farm Players Total Salaries$2,575,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,711,546
Farm Year To Date Expenses$1,525,495
Pro Salary Cap To Date$44,417,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,431,543
Farm Estimated Season Revenue$1,800,797
Pro Remaining Season Days75
Pro Expenses Per Days$421,978
Pro Estimated Expenses$31,648,350
Farm Remaining Season Days75
Farm Expenses Per Days$14,698
Farm Estimated Expenses$1,102,350
Estimated Season Expenses$32,750,700
Season Salary Cap$76,300,000
Estimate Under Maximum Salary Cap of $76,900,000$600,000
Estimate Over Minimum Salary Cap of $0 $76,300,000
Current Bank Account$122,983,466
Projected Bank Account$118,465,106

Pro Players Salaries

Mark Stone $9,000,000 (5)
Kyle Connor $8,000,000 (3)
Brent Burns $8,000,000 (2)
Ryan O'Reilly $7,500,000 (2)
Ryan Nugent-Hopkins $7,000,000 (3)
Colton Parayko $6,000,000 (4)
Brock Boeser $5,500,000 (2)
Thatcher Demko $4,500,000 (2)
Noah Cates $3,500,000 (5)
Jonas Brodin $3,500,000 (1)
Philip Danault $3,000,000 (3)
J.T. Compher $1,700,000 (1)
Zach Aston-Reese $1,700,000 (1)
Sean Malone $1,300,000 (1)
Pavel Dorofeyev (Out of Payroll) $900,000 (3)
Jake Oettinger $900,000 (3)
Riley Stillman $900,000 (1)
Jan Rutta $900,000 (2)
Dennis Cholowski $900,000 (1)
Jason Robertson $900,000 (1)
Trevor Van Riemsdyk $900,000 (1)
Nicklas Jensen $700,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $77,200,000
Year 16 : $64,700,000
Year 17 : $38,300,000
Year 18 : $18,500,000
Salary Average Commitment
Year 15 : $73,700,000
Year 16 : $61,200,000
Year 17 : $34,800,000
Year 18 : $15,000,000
Salary Cap with 1 Way Contract
Year 15 : $77,200,000
Year 16 : $64,700,000
Year 17 : $38,300,000
Year 18 : $18,500,000

Farm Players Salaries

Hudson Fasching $170,000 (2)
Luka Gracnar $150,000 (2)
Gemel Smith $130,000 (3)
Marko Dano $125,000 (2)
Carl Dahlstrom $125,000 (3)
John Gilmour $125,000 (3)
Josiah Slavin $110,000 (2)
Mason Appleton $100,000 (1)
Jack Studnicka $90,000 (3)
Dan O'Regan $90,000 (1)
Maxim Shalunov $90,000 (2)
Kevin Gravel $90,000 (1)
Adam Polasek $90,000 (1)
Taylor Leier $90,000 (1)
Kenny Agostino $80,000 (1)
Anton Lander $80,000 (1)
Joey Anderson $75,000 (1)
Benjamin Gleason $75,000 (1)
Jacob Moverare $75,000 (1)
Joseph Woll $75,000 (1)
Viktor Svedberg $70,000 (1)
Steve Oleksy $70,000 (1)
Ryan Button $70,000 (1)
Jerome Flaake $70,000 (1)
Luca Cunti $65,000 (1)
Henrik Bjorklund $65,000 (1)
David Gilbert $65,000 (1)
Ludwig Blomstrand $65,000 (1)
Total Farm Players28
Salary Commitment
Year 15 : $2,575,000
Year 16 : $1,115,000
Year 17 : $470,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,575,000
Year 16 : $1,115,000
Year 17 : $470,000
Year 18 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $70 - 7 803 - 97,53%
Level 2: 6000 - $38 - 5 789 - 96,49%
Level 3: 3000 - $14 - 2 775 - 92,50%
Level 4: 5000 - $10 - 4 852 - 97,05%
Luxury : 1500 - $75 - 1 228 - 81,90%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 979 - 98,93%
Farm Level 2: 1000 - $10 - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %22 448 - 95,52%
Average Income per Game$1,337,411
Year to Date Revenue$32,097,861
Farm
Home Games Left17
Average Attendance - %2 973 - 99,12%
Average Income per Game$86,148
Year to Date Revenue$2,067,540

Expense

Pro Players Total Salaries$76,000,000
Farm Players Total Salaries$3,460,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,913,212
Farm Year To Date Expenses$2,107,986
Pro Salary Cap To Date$43,619,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,735,985
Farm Estimated Season Revenue$1,464,508
Pro Remaining Season Days75
Pro Expenses Per Days$420,330
Pro Estimated Expenses$31,524,750
Farm Remaining Season Days75
Farm Expenses Per Days$19,560
Farm Estimated Expenses$1,467,000
Estimated Season Expenses$32,991,750
Season Salary Cap$76,000,000
Estimate Under Maximum Salary Cap of $76,900,000$900,000
Estimate Over Minimum Salary Cap of $0 $76,000,000
Current Bank Account$143,330,784
Projected Bank Account$134,539,527

Pro Players Salaries

Connor McDavid $10,800,000 (3)
Sidney Crosby $10,500,000 (5)
Carter Hart $8,500,000 (3)
Mikko Rantanen $8,000,000 (3)
Matthew Tkachuk $8,000,000 (2)
Drew Doughty (Out of Payroll) $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Marcus Pettersson $3,000,000 (1)
Rasmus Sandin $900,000 (3)
Rasmus Asplund $900,000 (1)
Gabriel Vilardi $900,000 (3)
Kirby Dach $900,000 (3)
Ukko-Pekka Luukkonen $900,000 (3)
Alexandre Texier $900,000 (2)
Brady Tkachuk $900,000 (2)
Evan Bouchard $900,000 (2)
Luke Schenn $900,000 (2)
Nick Suzuki $900,000 (1)
Brett Howden $900,000 (1)
Max Jones $900,000 (1)
Michael Bunting $900,000 (1)
Total Pro Players21
Salary Commitment
Year 15 : $76,000,000
Year 16 : $53,000,000
Year 17 : $41,400,000
Year 18 : $10,500,000
Salary Average Commitment
Year 15 : $75,400,000
Year 16 : $52,400,000
Year 17 : $40,800,000
Year 18 : $9,900,000
Salary Cap with 1 Way Contract
Year 15 : $76,000,000
Year 16 : $53,000,000
Year 17 : $41,400,000
Year 18 : $10,500,000

Farm Players Salaries

Kirill Petrov $200,000 (1)
Toni Rajala $200,000 (1)
Nicholas Baptiste $175,000 (1)
Dylan McIlrath $175,000 (3)
Ales Stezka $170,000 (2)
Martin Frk $170,000 (2)
Christian Jaros $170,000 (2)
Matthew Highmore $150,000 (3)
Marc McLaughlin $150,000 (3)
Ryan Donato $150,000 (3)
Brady Vail $120,000 (2)
Seth Helgeson $100,000 (2)
Jerome Gauthier-Leduc $100,000 (2)
Jonah Gadjovich $90,000 (3)
Kristian Vesalainen $90,000 (2)
Brett Leason $90,000 (2)
Dylan Samberg (Out of Payroll) $90,000 (2)
Dryden Hunt $90,000 (1)
Eamon McAdam $90,000 (2)
John Ramage $80,000 (2)
Ryan Collins $80,000 (3)
Tyler Inamoto $75,000 (3)
Jordan Bellerive $75,000 (3)
Brayden Burke $75,000 (1)
Ryan Gropp $75,000 (1)
Veeti Vainio $75,000 (1)
Alexander Chmelevski $75,000 (3)
Vladimir Kuznetsov $75,000 (2)
Tyler Steenbergen $75,000 (2)
Kevin Mandolese $75,000 (3)
Pavel Karnaukhov $75,000 (1)
Jack Glover $70,000 (3)
Total Farm Players32
Salary Commitment
Year 15 : $3,550,000
Year 16 : $2,585,000
Year 17 : $1,165,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,550,000
Year 16 : $2,585,000
Year 17 : $1,165,000
Year 18 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $80 - 7 500 - 93,76%
Level 2: 6000 - $50 - 5 342 - 89,03%
Level 3: 3000 - $21 - 2 606 - 86,86%
Level 4: 5000 - $17 - 4 287 - 85,73%
Luxury : 1500 - $140 - 1 058 - 70,50%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 940 - 96,98%
Farm Level 2: 1000 - $10 - 977 - 97,66%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20 792 - 88,48%
Average Income per Game$1,599,875
Year to Date Revenue$39,996,883
Farm
Home Games Left17
Average Attendance - %2 916 - 97,21%
Average Income per Game$84,474
Year to Date Revenue$2,027,374

Expense

Pro Players Total Salaries$63,600,000
Farm Players Total Salaries$2,510,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,454,417
Farm Year To Date Expenses$1,376,274
Pro Salary Cap To Date$38,160,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,598,005
Farm Estimated Season Revenue$1,436,057
Pro Remaining Season Days75
Pro Expenses Per Days$352,198
Pro Estimated Expenses$26,414,850
Farm Remaining Season Days75
Farm Expenses Per Days$14,341
Farm Estimated Expenses$1,075,575
Estimated Season Expenses$27,490,425
Season Salary Cap$63,600,000
Estimate Under Maximum Salary Cap of $76,900,000$13,300,000
Estimate Over Minimum Salary Cap of $0 $63,600,000
Current Bank Account$6,808,267
Projected Bank Account$6,351,904

Pro Players Salaries

Jeff Skinner $8,500,000 (5)
Jordan Eberle $6,000,000 (2)
Cody Ceci (Out of Payroll) $4,500,000 (3)
Alex Tuch $4,500,000 (1)
Marcus Johansson $4,500,000 (1)
Alec Martinez $4,500,000 (1)
Jacob Markstrom $4,000,000 (4)
Drake Batherson $4,000,000 (1)
Yegor Sharangovich $3,500,000 (2)
Carl Soderberg $3,500,000 (1)
Ryan Hartman $3,500,000 (1)
Valeri Nichushkin $3,000,000 (1)
Radim Simek $2,500,000 (2)
Dillon Fournier $2,000,000 (2)
Eric Robinson $2,000,000 (2)
Anthony Stolarz $2,000,000 (2)
Rudolfs Balcers $1,500,000 (1)
Emil Johansson $1,300,000 (2)
Joseph Labate $1,000,000 (3)
Ross Colton $900,000 (1)
Jordie Benn $900,000 (1)
Total Pro Players21
Salary Commitment
Year 15 : $68,100,000
Year 16 : $37,300,000
Year 17 : $18,000,000
Year 18 : $12,500,000
Salary Average Commitment
Year 15 : $64,750,000
Year 16 : $33,950,000
Year 17 : $14,650,000
Year 18 : $9,150,000
Salary Cap with 1 Way Contract
Year 15 : $68,100,000
Year 16 : $37,300,000
Year 17 : $18,000,000
Year 18 : $12,500,000

Farm Players Salaries

Rickard Hugg $170,000 (2)
Travis Boyd $150,000 (1)
Lane Pederson $150,000 (3)
Jordan Szwarz $150,000 (1)
Julius Bergman $120,000 (3)
Troy Rutkowski $100,000 (3)
Joonas Rask $100,000 (3)
Magnus Hellberg $100,000 (1)
Matt Mackenzie $100,000 (2)
Eero Elo $100,000 (3)
Mark Barberio $90,000 (2)
Gregory Hofmann $90,000 (2)
Jesse Ylonen $90,000 (3)
Dmitry Sokolov $75,000 (2)
Max Zimmer $75,000 (2)
Cole Candella $75,000 (2)
David Quenneville $75,000 (2)
Simon Stransky $75,000 (2)
Ostap Safin $75,000 (3)
Nathan Knoepke $75,000 (3)
Patrick Harper $75,000 (3)
Otto Somppi $75,000 (2)
Jonathan Ang $75,000 (2)
Stepan Falkovsky $75,000 (1)
Matthew Phillips $75,000 (2)
Zachary Fucale $50,000 (1)
Adam Marsh $50,000 (1)
Total Farm Players27
Salary Commitment
Year 15 : $2,510,000
Year 16 : $1,935,000
Year 17 : $885,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,510,000
Year 16 : $1,935,000
Year 17 : $885,000
Year 18 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $150 - 3 715 - 53,06%
Level 2: 5000 - $100 - 2 562 - 51,24%
Level 3: 2000 - $50 - 1 295 - 64,77%
Level 4: 4000 - $46 - 1 726 - 43,15%
Luxury : 1000 - $250 - 571 - 57,13%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $45 - 1 228 - 61,40%
Farm Level 2: 1000 - $18 - 702 - 70,21%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %9 870 - 51,95%
Average Income per Game$1,540,557
Year to Date Revenue$36,973,364
Farm
Home Games Left17
Average Attendance - %1 930 - 64,34%
Average Income per Game$98,451
Year to Date Revenue$2,362,833

Expense

Pro Players Total Salaries$76,450,000
Farm Players Total Salaries$2,795,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,653,832
Farm Year To Date Expenses$1,674,623
Pro Salary Cap To Date$44,359,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,189,466
Farm Estimated Season Revenue$1,673,673
Pro Remaining Season Days75
Pro Expenses Per Days$422,802
Pro Estimated Expenses$31,710,150
Farm Remaining Season Days75
Farm Expenses Per Days$15,907
Farm Estimated Expenses$1,193,025
Estimated Season Expenses$32,903,175
Season Salary Cap$76,450,000
Estimate Under Maximum Salary Cap of $76,900,000$450,000
Estimate Over Minimum Salary Cap of $0 $76,450,000
Current Bank Account($6,545,019)
Projected Bank Account($11,585,055)

Pro Players Salaries

Jake Guentzel $8,000,000 (5)
Jack Johnson $7,500,000 (1)
Peter Mueller $7,000,000 (2)
Joonas Korpisalo $6,750,000 (4)
Andrew Mangiapane $5,500,000 (4)
Artturi Lehkonen $5,000,000 (3)
Dakota Joshua $3,500,000 (5)
David Levin $3,500,000 (5)
Alexandar Georgiev $3,500,000 (2)
Olli Maatta $3,500,000 (4)
Chris Tierney $3,000,000 (1)
Derrick Pouliot $3,000,000 (2)
Mason Marchment $3,000,000 (2)
Tucker Poolman $2,500,000 (2)
Vladislav Namestnikov $2,500,000 (2)
Maxim Trunev $2,000,000 (1)
Victor Olofsson $2,000,000 (2)
Adam Janosik $2,000,000 (2)
Michael Anderson $900,000 (3)
Brandon Tanev $900,000 (1)
Jakob Chychrun $900,000 (2)
Total Pro Players21
Salary Commitment
Year 15 : $76,450,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000
Salary Average Commitment
Year 15 : $77,100,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000
Salary Cap with 1 Way Contract
Year 15 : $76,450,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000

Farm Players Salaries

Mark Kastelic $200,000 (3)
Remi Elie $170,000 (1)
Tom Kuhnhackl $170,000 (1)
Stuart Percy $150,000 (1)
Jonathan Racine $150,000 (1)
Vinni Lettieri $150,000 (1)
Mark Katic $100,000 (3)
Nikita Korostelev $100,000 (3)
Joshua Jacobs $100,000 (3)
Jean-Francois Berube $100,000 (3)
Colby Robak $90,000 (1)
Jake Leschyshyn $90,000 (3)
Benjamin Conz $90,000 (3)
Brendan Harms $90,000 (2)
Tyson Baillie (Out of Payroll) $80,000 (1)
Austin Poganski $80,000 (2)
Brett Pollock $80,000 (3)
Olli Juolevi $75,000 (3)
Alex Schoenborn $75,000 (2)
Marian Studenic $75,000 (3)
Gabriel Gagne $75,000 (2)
Brandon Crawley $75,000 (2)
Jean-Christophe Beaudin $75,000 (2)
Anderson Macdonald $75,000 (1)
Linus Nyman $75,000 (1)
Aaron Haydon $75,000 (1)
Ondrej Kachyna $75,000 (1)
Lars Volden $70,000 (2)
Dante Salituro $65,000 (3)
Total Farm Players29
Salary Commitment
Year 15 : $2,875,000
Year 16 : $1,615,000
Year 17 : $1,075,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,875,000
Year 16 : $1,615,000
Year 17 : $1,075,000
Year 18 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $70 - 7 745 - 96,81%
Level 2: 6000 - $55 - 5 359 - 89,32%
Level 3: 2000 - $40 - 1 620 - 81,01%
Level 4: 4000 - $28 - 2 785 - 69,62%
Luxury : 1000 - $185 - 789 - 78,88%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 592 - 79,60%
Farm Level 2: 1000 - $20 - 645 - 64,45%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 298 - 87,13%
Average Income per Game$1,575,849
Year to Date Revenue$37,820,375
Farm
Home Games Left16
Average Attendance - %2 237 - 74,55%
Average Income per Game$99,489
Year to Date Revenue$2,487,227

Expense

Pro Players Total Salaries$68,850,000
Farm Players Total Salaries$2,550,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,944,235
Farm Year To Date Expenses$1,621,050
Pro Salary Cap To Date$43,650,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,789,432
Farm Estimated Season Revenue$1,591,825
Pro Remaining Season Days75
Pro Expenses Per Days$381,044
Pro Estimated Expenses$28,578,300
Farm Remaining Season Days75
Farm Expenses Per Days$14,560
Farm Estimated Expenses$1,092,000
Estimated Season Expenses$29,670,300
Season Salary Cap$68,850,000
Estimate Under Maximum Salary Cap of $76,900,000$8,050,000
Estimate Over Minimum Salary Cap of $0 $68,850,000
Current Bank Account$7,420,723
Projected Bank Account$6,131,680

Pro Players Salaries

Eric Staal (Out of Payroll) $9,500,000 (2)
Vladimir Tarasenko $8,500,000 (4)
Shea Weber $8,500,000 (2)
Filip Forsberg $6,500,000 (2)
Jonathan Marchessault $6,500,000 (1)
Ilya Sorokin $6,000,000 (5)
Jamieson Oleksiak $5,500,000 (4)
Jeff Petry $5,500,000 (1)
Jake Mccabe $4,500,000 (3)
Dominik Kahun $3,500,000 (1)
Dmytro Timashov $2,000,000 (2)
Curtis Lazar $2,000,000 (1)
Colin Blackwell $1,500,000 (1)
Daniel Carr $1,500,000 (1)
Andy Andreoff $1,450,000 (2)
Jack Hughes $900,000 (2)
Nico Hischier $900,000 (2)
Cam Talbot $900,000 (2)
Nick Bjugstad $900,000 (1)
Owen Power $900,000 (3)
Rasmus Andersson $900,000 (2)
Total Pro Players21
Salary Commitment
Year 15 : $78,350,000
Year 16 : $56,950,000
Year 17 : $25,400,000
Year 18 : $20,000,000
Salary Average Commitment
Year 15 : $76,000,000
Year 16 : $54,600,000
Year 17 : $23,050,000
Year 18 : $17,650,000
Salary Cap with 1 Way Contract
Year 15 : $78,350,000
Year 16 : $56,950,000
Year 17 : $25,400,000
Year 18 : $20,000,000

Farm Players Salaries

Sean Walker $170,000 (1)
Johan Gustafsson $170,000 (1)
Matt Luff $155,000 (3)
John Leonard (Out of Payroll) $150,000 (3)
Dominik Simon $140,000 (2)
Phillip Digiuseppe $130,000 (1)
Dennis Rasmussen $125,000 (2)
Anthony Bitetto $125,000 (2)
Rourke Chartier (Out of Payroll) $120,000 (3)
Brian Gibbons $110,000 (2)
Reid Boucher $110,000 (2)
Jan Kostalek $110,000 (1)
Blake Speers $110,000 (2)
Jonathon Blum $110,000 (2)
Luke Martin $100,000 (1)
Peter Andersson $100,000 (1)
Jonas Johansson $90,000 (1)
Kieffer Bellows $90,000 (1)
Ben Smith $80,000 (1)
William Bitten $75,000 (3)
Alexander Samoilov $75,000 (2)
Kenneth Johnson $75,000 (2)
Jonathan Davidsson $75,000 (1)
Otto Koivula $75,000 (1)
Colton White $75,000 (1)
Travis Barron $75,000 (3)
Total Farm Players26
Salary Commitment
Year 15 : $2,820,000
Year 16 : $1,555,000
Year 17 : $575,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,820,000
Year 16 : $1,555,000
Year 17 : $575,000
Year 18 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 536 - 94,20%
Level 2: 5000 - $65 - 4 081 - 81,62%
Level 3: 2000 - $45 - 1 452 - 72,60%
Level 4: 4000 - $35 - 2 249 - 56,22%
Luxury : 1000 - $200 - 736 - 73,58%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 347 - 67,34%
Farm Level 2: 1000 - $15 - 970 - 97,04%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16 053 - 80,27%
Average Income per Game$1,623,054
Year to Date Revenue$40,576,354
Farm
Home Games Left17
Average Attendance - %2 317 - 77,24%
Average Income per Game$99,216
Year to Date Revenue$2,381,175

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$3,670,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,384,607
Farm Year To Date Expenses$2,142,399
Pro Salary Cap To Date$43,090,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,968,867
Farm Estimated Season Revenue$1,686,666
Pro Remaining Season Days75
Pro Expenses Per Days$370,879
Pro Estimated Expenses$27,815,925
Farm Remaining Season Days75
Farm Expenses Per Days$20,714
Farm Estimated Expenses$1,553,550
Estimated Season Expenses$29,369,475
Season Salary Cap$67,000,000
Estimate Under Maximum Salary Cap of $76,900,000$9,900,000
Estimate Over Minimum Salary Cap of $0 $67,000,000
Current Bank Account($5,689,871)
Projected Bank Account($7,403,813)

Pro Players Salaries

Phil Kessel (Out of Payroll) $8,000,000 (2)
Marc-Andre Fleury $8,000,000 (1)
David Krejci $7,500,000 (2)
William Karlsson $6,500,000 (3)
Brock Nelson $5,500,000 (1)
Cam Fowler $5,000,000 (1)
Andrew Copp $5,000,000 (3)
Nick Schmaltz $4,000,000 (2)
Nick Leddy $3,500,000 (1)
Eetu Luostarinen $3,000,000 (2)
Nikita Gusev $2,500,000 (1)
Elvis Merzlikins $2,000,000 (1)
Christian Djoos $2,000,000 (2)
Adam Clendening $2,000,000 (1)
Dmitri Jaskin $2,000,000 (1)
Connor Carrick $2,000,000 (1)
Markus Hannikainen $2,000,000 (2)
Noah Gregor $900,000 (2)
Carter Verhaeghe $900,000 (1)
Jason Zucker $900,000 (1)
Brenden Dillon $900,000 (2)
Jake Sanderson $900,000 (3)
Total Pro Players22
Salary Commitment
Year 15 : $75,000,000
Year 16 : $40,700,000
Year 17 : $12,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $73,650,000
Year 16 : $39,350,000
Year 17 : $11,550,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,000,000
Year 16 : $40,700,000
Year 17 : $12,400,000
Year 18 : $0

Farm Players Salaries

Anton Khudobin $250,000 (1)
Sheldon Dries $250,000 (2)
Tanner Kero $250,000 (2)
Matthew Peca $200,000 (2)
Olivier Roy $180,000 (2)
Stephane Da Costa $170,000 (2)
Austin Levi $150,000 (1)
Yohann Auvitu $150,000 (2)
Ilya Lyubushkin $150,000 (1)
Joonas Kemppainen $150,000 (2)
Eric O'dell $120,000 (1)
Anton Blidh $120,000 (1)
Paul Postma $120,000 (1)
Joel Champagne $100,000 (1)
Robbie Russo $100,000 (1)
William Lockwood $90,000 (2)
Jack Sadek $90,000 (2)
Dominic Turgeon $90,000 (1)
Cale Fleury $90,000 (3)
Nikolay Goldobin $90,000 (1)
Antti Suomela $90,000 (2)
Logan Shaw $90,000 (1)
Henri Ikonen $80,000 (1)
Brendan DeJong $75,000 (2)
Drake Rymsha (Out of Payroll) $75,000 (3)
Chase Pearson $75,000 (2)
Noel Hoefenmayer $75,000 (3)
Matej Tomek $75,000 (2)
Keenan Suthers $75,000 (2)
Ty Ronning $75,000 (1)
Austin Lotz $50,000 (3)
Total Farm Players31
Salary Commitment
Year 15 : $3,745,000
Year 16 : $2,210,000
Year 17 : $290,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,745,000
Year 16 : $2,210,000
Year 17 : $290,000
Year 18 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - $85 - 7 594 - 94,92%
Level 2: 6000 - $55 - 5 327 - 88,79%
Level 3: 2000 - $35 - 1 945 - 97,23%
Level 4: 4000 - $25 - 3 404 - 85,09%
Luxury : 1000 - $180 - 828 - 82,79%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 880 - 93,99%
Farm Level 2: 1000 - $14 - 951 - 95,10%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 098 - 90,94%
Average Income per Game$1,722,504
Year to Date Revenue$41,340,089
Farm
Home Games Left16
Average Attendance - %2 831 - 94,36%
Average Income per Game$106,529
Year to Date Revenue$2,663,228

Expense

Pro Players Total Salaries$71,200,000
Farm Players Total Salaries$2,875,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,779,654
Farm Year To Date Expenses$1,722,898
Pro Salary Cap To Date$43,485,715
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,282,563
Farm Estimated Season Revenue$1,704,466
Pro Remaining Season Days75
Pro Expenses Per Days$393,956
Pro Estimated Expenses$29,546,700
Farm Remaining Season Days75
Farm Expenses Per Days$16,346
Farm Estimated Expenses$1,225,950
Estimated Season Expenses$30,772,650
Season Salary Cap$71,200,000
Estimate Under Maximum Salary Cap of $76,900,000$5,700,000
Estimate Over Minimum Salary Cap of $0 $71,200,000
Current Bank Account$9,111,141
Projected Bank Account$9,325,520

Pro Players Salaries

Pierre-Luc Dubois (Out of Payroll) $7,500,000 (4)
Evgeni Dadonov $6,650,000 (1)
Ryan McDonagh $6,500,000 (3)
Timo Meier $6,500,000 (3)
Jordan Binnington $6,000,000 (3)
Will Butcher $5,500,000 (4)
Ryan Kesler $5,400,000 (2)
Radek Faksa $5,000,000 (4)
Maxim Golod $3,500,000 (3)
Nikita Tryamkin $3,500,000 (3)
Mathew Dumba $3,500,000 (1)
Gustav Forsling $3,500,000 (2)
Blaze Lizotte $2,500,000 (1)
Zack MacEwen $2,500,000 (1)
Joe Snively $1,700,000 (2)
Carson Meyer (1 Way Contract) $1,600,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Nigel Dawes $1,350,000 (2)
Reece Scarlett $1,300,000 (1)
Mackenzie MacEachern $1,300,000 (2)
Erik Johnson $900,000 (1)
Tom Wilson $900,000 (2)
Michael Rasmussen $900,000 (2)
Thomas(Chase) Perry $700,000 (3)
Total Pro Players23
Salary Commitment
Year 15 : $78,700,000
Year 16 : $61,350,000
Year 17 : $44,700,000
Year 18 : $18,000,000
Salary Average Commitment
Year 15 : $77,600,000
Year 16 : $60,250,000
Year 17 : $43,600,000
Year 18 : $18,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,700,000
Year 16 : $61,350,000
Year 17 : $44,700,000
Year 18 : $18,000,000

Farm Players Salaries

Erik Kallgren $200,000 (3)
Aleksi Saarela $170,000 (2)
Stanislav Galiev $155,000 (2)
Alexander Younan $150,000 (3)
Darren Archibald $135,000 (2)
Ryan Murphy $130,000 (1)
Mathieu Olivier $120,000 (2)
Michael Pezzetta $120,000 (3)
Gustav Olofsson $110,000 (1)
Jiri Sekac $110,000 (2)
Peter Hrehorcak $100,000 (2)
Vaclav Karabacek $100,000 (3)
Emil Bemstrom $90,000 (3)
Alec Regula $90,000 (2)
Calen Addison $90,000 (3)
Jamie Arniel $90,000 (2)
Ian Mitchell $90,000 (3)
Blake Weyrick $90,000 (1)
Lukas Zetterberg (Out of Payroll) $80,000 (2)
Brett Lernout $80,000 (2)
Zach Solow $75,000 (3)
Thomas Novak $75,000 (1)
Mitchell Vande Sompel $75,000 (3)
Adam Ollas-Mattsson $75,000 (1)
Sean Day $75,000 (1)
Jesper Lindgren $75,000 (1)
Roman Horak (Out of Payroll) $70,000 (1)
Linus Omark $70,000 (1)
Micheal Wall $70,000 (2)
Marek Viedensky $65,000 (1)
Total Farm Players30
Salary Commitment
Year 15 : $3,025,000
Year 16 : $2,190,000
Year 17 : $990,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,025,000
Year 16 : $2,190,000
Year 17 : $990,000
Year 18 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 593 - 94,91%
Level 2: 5000 - $58 - 4 974 - 99,48%
Level 3: 2000 - $37 - 1 725 - 86,25%
Level 4: 4000 - $20 - 3 965 - 99,12%
Luxury : 1000 - $170 - 869 - 86,87%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 403 - 70,13%
Farm Level 2: 1000 - $19 - 661 - 66,15%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 126 - 95,63%
Average Income per Game$1,682,694
Year to Date Revenue$40,384,650
Farm
Home Games Left17
Average Attendance - %2 064 - 68,80%
Average Income per Game$95,505
Year to Date Revenue$2,292,131

Expense

Pro Players Total Salaries$68,200,000
Farm Players Total Salaries$2,590,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,078,005
Farm Year To Date Expenses$1,690,950
Pro Salary Cap To Date$43,784,074
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,605,794
Farm Estimated Season Revenue$1,623,593
Pro Remaining Season Days75
Pro Expenses Per Days$377,473
Pro Estimated Expenses$28,310,475
Farm Remaining Season Days75
Farm Expenses Per Days$14,780
Farm Estimated Expenses$1,108,500
Estimated Season Expenses$29,418,975
Season Salary Cap$68,200,000
Estimate Under Maximum Salary Cap of $76,900,000$8,700,000
Estimate Over Minimum Salary Cap of $0 $68,200,000
Current Bank Account$41,215,054
Projected Bank Account$42,025,466

Pro Players Salaries

Bo Horvat $8,500,000 (4)
Sebastian Aho $8,500,000 (3)
Aleksander Barkov (Out of Payroll) $7,500,000 (1)
Mitchell Marner $7,500,000 (1)
Connor Hellebuyck (Out of Payroll) $7,000,000 (3)
Victor Hedman $7,000,000 (1)
Rasmus Ristolainen $5,750,000 (1)
Erik Cernak $5,500,000 (3)
Samuel Blais $3,500,000 (1)
Jon Merrill $2,500,000 (1)
David Kampf $2,000,000 (2)
Andreas Englund $1,500,000 (1)
Scott Laughton $1,500,000 (1)
Kevin Lankinen $1,500,000 (1)
Kalle Kossila $1,300,000 (1)
Michael Mersch $1,200,000 (2)
Jordan Kyrou $900,000 (2)
Connor Murphy $900,000 (1)
Alex Chiasson $900,000 (2)
David Kase $750,000 (1)
Total Pro Players20
Salary Commitment
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000
Salary Average Commitment
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000

Farm Players Salaries

Patrick Wiercioch $170,000 (1)
Viktor Stalberg $130,000 (1)
Gabriel Bourque $120,000 (2)
Reece Willcox (Out of Payroll) $120,000 (3)
Eddie Wittchow $100,000 (2)
Erik Thorell $100,000 (2)
Roberts Lipsbergs $100,000 (2)
Karl Johansson $100,000 (1)
Brett Bulmer $100,000 (2)
Jonathan Dahlen $90,000 (1)
Scott Kosmachuk $90,000 (1)
Aleksi Heponiemi $90,000 (3)
Jeff Frazee $90,000 (1)
James Livingston (Out of Payroll) $80,000 (2)
Marek Zagrapan $80,000 (2)
Nicklas Lasu $80,000 (2)
Radek Smolenak $80,000 (2)
Jordan Subban $80,000 (1)
Justin Hache $80,000 (1)
Brett Sutter $80,000 (1)
Tyson Sexsmith $80,000 (2)
Colin Jacobs $80,000 (1)
Dane Fox $80,000 (2)
Daniel Catenacci $80,000 (2)
Vladimir Ruzicka $80,000 (2)
Evgeny Grachev (Out of Payroll) $80,000 (2)
Chase Hartje $75,000 (2)
Jacob Cederholm $75,000 (2)
Brent Gates $75,000 (2)
Guillaume Brisebois $75,000 (1)
Francois Tremblay $70,000 (2)
Jared Hauf $60,000 (1)
Total Farm Players32
Salary Commitment
Year 15 : $2,870,000
Year 16 : $1,745,000
Year 17 : $210,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,870,000
Year 16 : $1,745,000
Year 17 : $210,000
Year 18 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $95 - 6 036 - 75,45%
Level 2: 6000 - $60 - 4 347 - 72,45%
Level 3: 3000 - $30 - 2 411 - 80,35%
Level 4: 4000 - $25 - 3 216 - 80,39%
Luxury : 1000 - $190 - 770 - 77,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 566 - 78,30%
Farm Level 2: 1000 - $15 - 959 - 95,86%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16 779 - 76,27%
Average Income per Game$1,586,514
Year to Date Revenue$39,662,847
Farm
Home Games Left16
Average Attendance - %2 525 - 84,16%
Average Income per Game$100,328
Year to Date Revenue$2,508,201

Expense

Pro Players Total Salaries$74,450,000
Farm Players Total Salaries$3,225,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,927,188
Farm Year To Date Expenses$1,898,528
Pro Salary Cap To Date$43,633,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,384,222
Farm Estimated Season Revenue$1,605,249
Pro Remaining Season Days75
Pro Expenses Per Days$411,813
Pro Estimated Expenses$30,885,975
Farm Remaining Season Days75
Farm Expenses Per Days$18,269
Farm Estimated Expenses$1,370,175
Estimated Season Expenses$32,256,150
Season Salary Cap$74,450,000
Estimate Under Maximum Salary Cap of $76,900,000$2,450,000
Estimate Over Minimum Salary Cap of $0 $74,450,000
Current Bank Account$50,062,553
Projected Bank Account$44,795,874

Pro Players Salaries

Anze Kopitar $10,350,000 (2)
Jonathan Huberdeau $9,000,000 (3)
Sean Monahan $8,000,000 (1)
T.J. Oshie $7,500,000 (1)
Adam Fox $7,150,000 (2)
Brandon Saad $7,000,000 (3)
Oscar Klefbom $5,750,000 (1)
Cam Atkinson $5,000,000 (1)
Juuse Saros $4,000,000 (1)
John Hayden $1,700,000 (1)
Martin Necas $900,000 (1)
Janis Moser $900,000 (3)
Miro Heiskanen $900,000 (3)
Brandon Hagel $900,000 (2)
Timothy Liljegren $900,000 (2)
Cory Schneider $900,000 (2)
Fabian Zetterlund $900,000 (2)
Michael McLeod $900,000 (2)
Mario Ferraro $900,000 (1)
Loui Eriksson $900,000 (1)
Total Pro Players20
Salary Commitment
Year 15 : $74,450,000
Year 16 : $39,800,000
Year 17 : $17,800,000
Year 18 : $0
Salary Average Commitment
Year 15 : $73,600,000
Year 16 : $38,950,000
Year 17 : $16,950,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $74,450,000
Year 16 : $39,800,000
Year 17 : $17,800,000
Year 18 : $0

Farm Players Salaries

Michael Dal Colle $200,000 (2)
Justin Kirkland $200,000 (3)
Tyler Tucker $180,000 (2)
Devin Shore $170,000 (2)
Michael Carcone $170,000 (2)
Christopher Gibson $160,000 (1)
Philip Samuelsson $150,000 (2)
Dillon Heatherington $150,000 (2)
Nikolai Kulemin $140,000 (1)
Josh Jooris $140,000 (2)
Stefan Elliott $140,000 (2)
David Rundblad $120,000 (1)
Evan Cowley $120,000 (2)
Tommy Cross $100,000 (1)
Andrew Yogan $100,000 (1)
Dick Axelsson $100,000 (1)
Logan Brown $90,000 (2)
Christian Thomas $90,000 (1)
Vitali Kravtsov $90,000 (3)
Jonas Rondbjerg $90,000 (3)
Colton Point $75,000 (3)
Cameron Crotty $75,000 (3)
Pavel Tyutnev $75,000 (3)
Dysin Mayo $75,000 (1)
Scott Perunovich $75,000 (3)
Nicholas Caamano $75,000 (3)
Nikolai Kovalenko $75,000 (2)
Total Farm Players27
Salary Commitment
Year 15 : $3,225,000
Year 16 : $2,340,000
Year 17 : $755,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,225,000
Year 16 : $2,340,000
Year 17 : $755,000
Year 18 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $89 - 7 560 - 94,50%
Level 2: 6000 - $50 - 5 351 - 89,18%
Level 3: 3000 - $28 - 2 488 - 82,92%
Level 4: 4000 - $23 - 3 719 - 92,97%
Luxury : 1000 - $168 - 845 - 84,46%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $32 - 1 930 - 96,52%
Farm Level 2: 1000 - $15 - 964 - 96,43%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 962 - 90,74%
Average Income per Game$1,782,637
Year to Date Revenue$42,783,281
Farm
Home Games Left16
Average Attendance - %2 895 - 96,49%
Average Income per Game$110,548
Year to Date Revenue$2,763,707

Expense

Pro Players Total Salaries$75,750,000
Farm Players Total Salaries$3,100,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,359,629
Farm Year To Date Expenses$1,959,258
Pro Salary Cap To Date$44,065,655
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,304,824
Farm Estimated Season Revenue$1,768,772
Pro Remaining Season Days75
Pro Expenses Per Days$418,956
Pro Estimated Expenses$31,421,700
Farm Remaining Season Days75
Farm Expenses Per Days$17,582
Farm Estimated Expenses$1,318,650
Estimated Season Expenses$32,740,350
Season Salary Cap$75,750,000
Estimate Under Maximum Salary Cap of $76,900,000$1,150,000
Estimate Over Minimum Salary Cap of $0 $75,750,000
Current Bank Account$16,841,990
Projected Bank Account$16,175,236

Pro Players Salaries

Mike Richards $7,900,000 (2)
Blake Wheeler $7,500,000 (1)
Alex Debrincat $7,000,000 (4)
Tyler Toffoli $6,000,000 (3)
Paul Byron $5,000,000 (1)
Justin Braun $5,000,000 (2)
Jake Muzzin $5,000,000 (2)
Nick Bonino $4,250,000 (2)
Michael Matheson $4,000,000 (1)
Morgan Ellis $4,000,000 (2)
David Honzik $3,500,000 (2)
Josh Mahura (Out of Payroll) $3,000,000 (2)
Jason Demers $2,500,000 (1)
Ross Johnston $2,500,000 (3)
Jake Evans $2,000,000 (2)
Matthew Nieto $2,000,000 (1)
Warren Foegele $2,000,000 (2)
Dean Kukan $2,000,000 (3)
Matthew Beniers $900,000 (2)
James Reimer $900,000 (2)
Logan Couture $900,000 (1)
Yakov Trenin $900,000 (1)
Total Pro Players22
Salary Commitment
Year 15 : $78,750,000
Year 16 : $55,950,000
Year 17 : $17,500,000
Year 18 : $7,000,000
Salary Average Commitment
Year 15 : $78,500,000
Year 16 : $55,700,000
Year 17 : $17,500,000
Year 18 : $7,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,750,000
Year 16 : $55,950,000
Year 17 : $17,500,000
Year 18 : $7,000,000

Farm Players Salaries

Eric Comrie $200,000 (2)
Zachary Sanford $170,000 (2)
Valeri Vasiliev $170,000 (2)
Roland Mckeown $170,000 (2)
Jacob Deserres $150,000 (1)
Mike Hardman $150,000 (3)
Jens Looke $150,000 (3)
Michal Kempny $150,000 (3)
Colton Sceviour $130,000 (2)
Kevin Poulin $120,000 (3)
Kevin Connauton $120,000 (1)
Adam Tambellini $110,000 (1)
Luke Lockhart $100,000 (3)
Quinton Howden $100,000 (1)
Taro Hirose $90,000 (1)
Taylor Raddysh $90,000 (2)
Michael Spacek $90,000 (2)
Luc Snuggerud $90,000 (2)
Cliff Pu $75,000 (2)
Austen Keating $75,000 (1)
Connor Hobbs $75,000 (1)
Chris Martenet $75,000 (1)
Matthew Strome $75,000 (1)
Cooper Marody $75,000 (1)
Artur Kayumov $75,000 (2)
Nate Schnarr $75,000 (3)
Tarrmo Reunanen $75,000 (2)
Stelio Mattheos $75,000 (3)
Total Farm Players28
Salary Commitment
Year 15 : $3,100,000
Year 16 : $2,155,000
Year 17 : $820,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,100,000
Year 16 : $2,155,000
Year 17 : $820,000
Year 18 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $76,900,000
Available Cap Space

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$30,000,000

Pro Players

Farm Players

Total Players

Avalanches $44,341,909 $76,600,000 $300,000 $76,600,000 $2,820,000 $27,180,000 223254
BlackHawks $18,842,949 $71,650,000 $5,250,000 $71,650,000 $3,165,000 $26,835,000 212950
BlueJacket $17,134,442 $75,900,000 $1,000,000 $75,900,000 $3,090,000 $26,910,000 203050
Blues $60,086,834 $72,900,000 $4,000,000 $72,900,000 $4,362,500 $25,637,500 203252
Bruins $663,303 $76,800,000 $100,000 $76,800,000 $2,990,000 $27,010,000 203353
Canadiens $44,038,262 $74,850,000 $2,050,000 $74,850,000 $3,030,000 $26,970,000 203050
Canucks $45,825,221 $65,600,000 $11,300,000 $65,600,000 $2,515,000 $27,485,000 202747
Capitals $1,349,352 $75,400,000 $1,500,000 $75,400,000 $2,725,000 $27,275,000 212950
Coyotes $15,657,236 $74,250,000 $2,650,000 $74,250,000 $3,045,000 $26,955,000 212849
Devils $25,391,680 $75,400,000 $1,500,000 $75,400,000 $3,125,000 $26,875,000 213354
Ducks $24,775,374 $74,400,000 $2,500,000 $74,400,000 $2,620,000 $27,380,000 202848
Flames $42,125,584 $72,300,000 $4,600,000 $72,300,000 $2,785,000 $27,215,000 222749
Flyers $30,473,053 $75,700,000 $1,200,000 $75,700,000 $2,395,000 $27,605,000 203151
GoldenKnights $17,210,664 $74,100,000 $2,800,000 $74,100,000 $3,220,000 $26,780,000 202848
Hurricanes $8,261,627 $73,950,000 $2,950,000 $73,950,000 $2,580,000 $27,420,000 222648
Islanders $40,588,360 $75,950,000 $950,000 $75,950,000 $3,995,000 $26,005,000 223153
Jets $188,028,200 $70,700,000 $6,200,000 $70,700,000 $2,680,000 $27,320,000 222850
Kings $41,381,944 $67,000,000 $9,900,000 $67,000,000 $2,530,000 $27,470,000 212950
Kraken ($3,189,477) $73,800,000 $3,100,000 $73,800,000 $3,215,500 $26,784,500 223355
Lightning $18,534,602 $76,900,000 $0 $76,900,000 $2,840,000 $27,160,000 202848
MapleLeafs ($11,374,576) $76,500,000 $400,000 $76,500,000 $3,115,000 $26,885,000 222951
Oilers $38,943,069 $69,250,000 $7,650,000 $69,250,000 $1,880,000 $28,120,000 232649
Panthers $122,983,466 $76,300,000 $600,000 $76,300,000 $2,575,000 $27,425,000 222850
Penguins $143,330,784 $76,000,000 $900,000 $76,000,000 $3,460,000 $26,540,000 213253
Predators $6,808,267 $63,600,000 $13,300,000 $63,600,000 $2,510,000 $27,490,000 212748
Rangers ($6,545,019) $76,450,000 $450,000 $76,450,000 $2,795,000 $27,205,000 212950
RedWings $7,420,723 $68,850,000 $8,050,000 $68,850,000 $2,550,000 $27,450,000 212647
Sabres ($5,689,871) $67,000,000 $9,900,000 $67,000,000 $3,670,000 $26,330,000 223153
Senators $9,111,141 $71,200,000 $5,700,000 $71,200,000 $2,875,000 $27,125,000 233053
Sharks $41,215,054 $68,200,000 $8,700,000 $68,200,000 $2,590,000 $27,410,000 203252
Stars $50,062,553 $74,450,000 $2,450,000 $74,450,000 $3,225,000 $26,775,000 202747
Wild $16,841,990 $75,750,000 $1,150,000 $75,750,000 $3,100,000 $26,900,000 222850