Essayer le nouveau site
Login

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $85 - 7 468 - 93,35%
Level 2: 6000 - $49 - 5 373 - 89,54%
Level 3: 3000 - $20 - 2 572 - 85,74%
Level 4: 5000 - $12 - 4 611 - 92,23%
Luxury : 1000 - $165 - 990 - 99,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 891 - 94,56%
Farm Level 2: 1000 - $16 - 941 - 94,08%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 014 - 91,37%
Average Income per Game$1,682,235
Year to Date Revenue$30,280,224
Farm
Home Games Left23
Average Attendance - %2 832 - 94,40%
Average Income per Game$115,424
Year to Date Revenue$2,077,624

Expense

Pro Players Total Salaries$75,400,000
Farm Players Total Salaries$4,170,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,903,943
Farm Year To Date Expenses$1,642,282
Pro Salary Cap To Date$32,792,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,691,397
Farm Estimated Season Revenue$2,654,742
Pro Remaining Season Days106
Pro Expenses Per Days$410,270
Pro Estimated Expenses$43,488,620
Farm Remaining Season Days106
Farm Expenses Per Days$23,081
Farm Estimated Expenses$2,446,586
Estimated Season Expenses$45,935,206
Season Salary Cap$75,400,000
Estimate Under Maximum Salary Cap of $78,000,000$2,600,000
Estimate Over Minimum Salary Cap of $0 $75,400,000
Current Bank Account$41,908,396
Projected Bank Account$37,319,329

Pro Players Salaries

Tyson Barrie $7,500,000 (1)
Viktor Arvidsson $7,000,000 (2)
Joonas Korpisalo $6,750,000 (3)
Nikolaj Ehlers $6,500,000 (1)
Tyler Toffoli $6,000,000 (2)
Travis Konecny $5,500,000 (1)
Ethan Bear $5,000,000 (2)
Ondrej Palat $5,000,000 (1)
Alex Killorn $5,000,000 (1)
Dylan Strome $4,000,000 (1)
Mario Ferraro $3,500,000 (2)
Gabriel Carlsson $3,000,000 (2)
Mathieu Joseph $3,000,000 (1)
John Hayden (Out of Payroll) $1,800,000 (1)
J.T. Compher $1,700,000 (1)
Magnus Paajarvi $1,200,000 (2)
Shane Prince $1,150,000 (1)
Connor Ingram $900,000 (2)
Brandon Tanev $900,000 (1)
Gustav Lindstrom $900,000 (1)
Timothy Liljegren $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0

Farm Players Salaries

Bobby Brink $900,000 (3)
Jalen Chatfield $250,000 (3)
Jaycob Megna $200,000 (2)
Joseph Blandisi $170,000 (2)
Magnus Hellberg $160,000 (3)
Andrei Svetlakov $150,000 (3)
Adam Clendening $150,000 (3)
Alexander Burmistrov $130,000 (1)
Griffin Reinhart $130,000 (1)
Ian McCoshen $130,000 (1)
Andreas Soderberg $130,000 (2)
Gerald Mayhew $130,000 (1)
Kalle Kossila $120,000 (3)
Tim Wahlgren $120,000 (3)
Adam Samuelsson $100,000 (3)
Ian Mitchell $90,000 (2)
Cal O'Reilly $80,000 (1)
Benjamin Baumgartner $75,000 (3)
Servac Petrovsky $75,000 (3)
Kirill Ustimenko $75,000 (2)
Brandon Lisowsky $75,000 (2)
Ruslan Gazizov $75,000 (2)
Lucas Edmonds $75,000 (2)
Daniel Kurovsky $75,000 (1)
Pavel Koltygin $75,000 (1)
Filip Berglund $75,000 (1)
David Bernhardt $75,000 (1)
Marcus Davidsson $75,000 (1)
Tobias Eder $70,000 (1)
Kyle Beach $70,000 (1)
Niklas Lundstrom $65,000 (1)
Total Farm Players31
Salary Commitment
Year 16 : $4,170,000
Year 17 : $2,180,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,170,000
Year 17 : $2,180,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 509 - 93,87%
Level 2: 6000 - $50 - 5 570 - 92,83%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 843 - 84,30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 922 - 96,12%
Farm Level 2: 1000 - $11 - 987 - 98,67%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 922 - 94,87%
Average Income per Game$1,673,713
Year to Date Revenue$30,126,837
Farm
Home Games Left24
Average Attendance - %2 909 - 96,97%
Average Income per Game$96,378
Year to Date Revenue$1,638,418

Expense

Pro Players Total Salaries$77,750,000
Farm Players Total Salaries$3,260,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,881,073
Farm Year To Date Expenses$1,665,969
Pro Salary Cap To Date$32,667,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,495,403
Farm Estimated Season Revenue$2,313,061
Pro Remaining Season Days106
Pro Expenses Per Days$422,973
Pro Estimated Expenses$44,835,138
Farm Remaining Season Days106
Farm Expenses Per Days$18,162
Farm Estimated Expenses$1,925,172
Estimated Season Expenses$46,760,310
Season Salary Cap$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000$250,000
Estimate Over Minimum Salary Cap of $0 $77,750,000
Current Bank Account$15,443,628
Projected Bank Account$9,491,782

Pro Players Salaries

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

Farm Players Salaries

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

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 8000 - $70 - 7 705 - 96,31%
Level 2: 6000 - $40 - 5 782 - 96,37%
Level 3: 3000 - $20 - 2 640 - 87,99%
Level 4: 5000 - $15 - 4 440 - 88,80%
Luxury : 1500 - $90 - 1 193 - 79,51%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $40 - 1 367 - 68,34%
Farm Level 2: 1000 - $20 - 629 - 62,94%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 760 - 92,59%
Average Income per Game$1,436,209
Year to Date Revenue$25,851,759
Farm
Home Games Left23
Average Attendance - %1 996 - 66,54%
Average Income per Game$100,216
Year to Date Revenue$1,803,884

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$5,592,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,604,303
Farm Year To Date Expenses$1,857,001
Pro Salary Cap To Date$32,390,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,032,803
Farm Estimated Season Revenue$2,304,963
Pro Remaining Season Days106
Pro Expenses Per Days$424,324
Pro Estimated Expenses$44,978,344
Farm Remaining Season Days106
Farm Expenses Per Days$30,770
Farm Estimated Expenses$3,261,620
Estimated Season Expenses$48,239,964
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000$0
Estimate Over Minimum Salary Cap of $0 $78,000,000
Current Bank Account$2,552,392
Projected Bank Account($10,349,806)

Pro Players Salaries

Nathan MacKinnon $10,500,000 (4)
Carey Price $9,250,000 (1)
David Pastrnak $8,000,000 (1)
Elias Pettersson $8,000,000 (1)
Cale Makar $6,650,000 (1)
Joel Eriksson Ek $6,000,000 (1)
Noah Hanifin $5,400,000 (2)
Chandler Stephenson $4,500,000 (2)
Blake Coleman $4,000,000 (2)
Nicolas Roy $3,000,000 (1)
Jakob Silfverberg $2,500,000 (1)
Mikhail Grigorenko $2,000,000 (1)
Travis Boyd $1,800,000 (1)
Andrew Desjardins $1,100,000 (2)
Thomas Harley $900,000 (3)
Cam Fowler $900,000 (1)
Juuso Valimaki $900,000 (2)
Brenden Dillon $900,000 (1)
Philipp Grubauer $900,000 (1)
Daniel Carr $800,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $25,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries

David Desharnais $900,000 (1)
Jordan Szwarz $800,000 (1)
Sergey Tolchinsky $200,000 (2)
Sam Lafferty $200,000 (2)
Dominic Toninato $172,500 (2)
Steven Lorentz $170,000 (1)
Vyacheslav Leshchenko $170,000 (2)
Tomas Nosek $170,000 (2)
Lukas Sedlak $170,000 (2)
Sebastian Aho (DEF) $170,000 (1)
Jacob Peterson $170,000 (1)
Malcolm Subban $160,000 (1)
Victor Antipin $150,000 (3)
Tyler Cuma $125,000 (1)
Linden Vey $125,000 (2)
Matt Bartkowski $125,000 (1)
Dan Sexton $110,000 (2)
Teemu Pulkkinen $110,000 (2)
Michal Repik $110,000 (2)
Seth Griffith $110,000 (2)
Jaroslav Janus $105,000 (2)
Danick Paquette $100,000 (2)
Alexis Binner $100,000 (2)
Mark Katic $100,000 (2)
Jordan Schroeder $90,000 (1)
Sam Malinski $90,000 (1)
Victor Mete $90,000 (1)
Joseph Veleno $90,000 (2)
Kaedan Korczak $90,000 (3)
Jack Mcbain $90,000 (2)
Kevin Gravel $80,000 (1)
Nico Gross $75,000 (3)
Brent Moran $75,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $5,592,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,592,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $90 - 7 395 - 92,43%
Level 2: 6000 - $60 - 4 301 - 71,68%
Level 3: 3000 - $40 - 1 634 - 54,46%
Level 4: 4000 - $30 - 2 703 - 67,58%
Luxury : 1500 - $170 - 837 - 55,83%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $40 - 1 353 - 67,66%
Farm Level 2: 1000 - $25 - 501 - 50,08%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 870 - 74,98%
Average Income per Game$1,745,818
Year to Date Revenue$33,170,543
Farm
Home Games Left23
Average Attendance - %1 854 - 61,80%
Average Income per Game$99,309
Year to Date Revenue$1,787,569

Expense

Pro Players Total Salaries$71,340,000
Farm Players Total Salaries$5,475,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,723,018
Farm Year To Date Expenses$2,054,858
Pro Salary Cap To Date$31,509,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,407,997
Farm Estimated Season Revenue$2,284,116
Pro Remaining Season Days106
Pro Expenses Per Days$388,324
Pro Estimated Expenses$41,162,344
Farm Remaining Season Days106
Farm Expenses Per Days$30,135
Farm Estimated Expenses$3,194,310
Estimated Season Expenses$44,356,654
Season Salary Cap$71,340,000
Estimate Under Maximum Salary Cap of $78,000,000$6,660,000
Estimate Over Minimum Salary Cap of $0 $71,340,000
Current Bank Account$59,082,668
Projected Bank Account$55,418,127

Pro Players Salaries

Evander Kane $8,500,000 (5)
Sergei Bobrovsky $7,000,000 (1)
Kyle Turris $7,000,000 (2)
Ryan Strome $7,000,000 (2)
Mattias Ekholm $6,265,000 (3)
Alexander Semin (Out of Payroll) $6,000,000 (2)
Dmitri Orlov $5,925,000 (2)
Christian Dvorak $5,500,000 (1)
Xavier Ouellet $4,000,000 (2)
Alexander Barabanov $3,000,000 (1)
Teddy Blueger $2,500,000 (3)
Scott Wedgewood $2,375,000 (1)
Brendan Lemieux $2,350,000 (2)
Maxim Mamin $2,000,000 (1)
Tom Kuhnhackl $1,525,000 (3)
Zach Whitecloud $1,500,000 (1)
Marcus Sorensen $1,300,000 (3)
Alex Iafallo $900,000 (1)
Logan Stanley $900,000 (1)
Jake Bean $900,000 (1)
Sean Kuraly $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $77,340,000
Year 17 : $52,365,000
Year 18 : $20,090,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $73,840,000
Year 17 : $48,865,000
Year 18 : $16,590,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,340,000
Year 17 : $52,365,000
Year 18 : $20,090,000
Year 19 : $8,500,000

Farm Players Salaries

Juuso Parssinen $900,000 (1)
Jack Campbell $252,500 (3)
Colin Blackwell $252,500 (3)
Brock McGinn $250,000 (2)
Alex Kerfoot $247,500 (3)
Austin Watson $242,500 (3)
Jayson Megna $185,000 (1)
Simon Despres $167,500 (2)
Leo Komarov $155,000 (1)
Alexei Marchenko $152,500 (3)
Brandon Duhaime $150,000 (2)
Maxime Lagace $145,000 (2)
Cameron Gaunce $145,000 (1)
Taylor Fedun $140,000 (1)
Ryan Murphy $140,000 (3)
Matt Puempel $137,500 (3)
Patrick Sieloff $137,500 (2)
Miikka Salomaki $137,500 (2)
Carter Rowney $132,500 (2)
Peter Holland $130,000 (3)
Luke Adam $130,000 (1)
Lucas Lessio $115,000 (2)
Sergey Kalinin $115,000 (3)
Jakub Jerabek $115,000 (2)
Tyler Wotherspoon $110,000 (2)
Mark Borowiecki $110,000 (2)
Daniel Audette $110,000 (1)
Jack Rathbone $90,000 (2)
Benoit-Olivier Groulx $90,000 (3)
Brayden Pachal $90,000 (3)
Kole Lind $75,000 (2)
Grigori Denisenko $75,000 (3)
Edwin Minney $50,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $5,475,000
Year 17 : $3,660,000
Year 18 : $1,925,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,475,000
Year 17 : $3,660,000
Year 18 : $1,925,000
Year 19 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 6 118 - 76,47%
Level 2: 6000 - $57 - 5 467 - 91,11%
Level 3: 3000 - $26 - 2 422 - 80,72%
Level 4: 5000 - $21 - 4 230 - 84,61%
Luxury : 1500 - $133 - 1 089 - 72,59%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 420 - 70,99%
Farm Level 2: 1000 - $17 - 757 - 75,74%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 325 - 82,24%
Average Income per Game$1,686,321
Year to Date Revenue$30,353,782
Farm
Home Games Left23
Average Attendance - %2 177 - 72,58%
Average Income per Game$99,579
Year to Date Revenue$1,792,418

Expense

Pro Players Total Salaries$70,100,000
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$30,189,188
Farm Year To Date Expenses$1,038,530
Pro Salary Cap To Date$29,975,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,785,388
Farm Estimated Season Revenue$2,290,312
Pro Remaining Season Days106
Pro Expenses Per Days$381,622
Pro Estimated Expenses$40,451,932
Farm Remaining Season Days106
Farm Expenses Per Days$17,649
Farm Estimated Expenses$1,870,794
Estimated Season Expenses$42,322,726
Season Salary Cap$70,100,000
Estimate Under Maximum Salary Cap of $78,000,000$7,900,000
Estimate Over Minimum Salary Cap of $0 $70,100,000
Current Bank Account$9,214,900
Projected Bank Account$7,967,874

Pro Players Salaries

Jack Eichel $9,650,000 (2)
Jamie Benn $9,500,000 (1)
Darnell Nurse $7,000,000 (4)
Brayden Schenn $6,500,000 (3)
Adam Larsson $6,500,000 (2)
Jonathan Drouin (Out of Payroll) $6,500,000 (3)
Mackenzie Blackwood $6,000,000 (2)
Ty Rattie $4,500,000 (1)
Carson Soucy $4,000,000 (2)
Ben Hutton $2,500,000 (1)
Calvin Pickard $2,500,000 (2)
Nicolas Aube-Kubel $1,300,000 (1)
Victor Rask $1,300,000 (1)
Marko Dano $1,250,000 (1)
Patrick Russell $1,200,000 (1)
Joachim Nermark $1,000,000 (1)
Nick Holden $900,000 (1)
Jason Zucker $900,000 (1)
Isac Lundestrom $900,000 (3)
Morgan Geekie $900,000 (3)
Valtteri Puustinen (Out of Payroll) $900,000 (1)
Kaiden Guhle $900,000 (3)
Shane Pinto $900,000 (3)
Total Pro Players23
Salary Commitment
Year 16 : $77,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $86,200,009
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries

Peter Cehlarik $1,100,000 (1)
Casey DeSmith $180,000 (1)
Matt Donovan $100,000 (1)
Mikael Wikstrand $100,000 (1)
Nicolas Kerdiles (Out of Payroll) $100,000 (1)
Shawn Lalonde $100,000 (1)
Austen Brassard $90,000 (1)
Luke Philp $90,000 (1)
Keaton Ellerby $90,000 (1)
TJ Brennan $80,000 (1)
Olivier Archambault $80,000 (1)
Petter Granberg $80,000 (1)
Keegan Iverson $80,000 (1)
John Quenneville $80,000 (1)
Cole Fonstad $75,000 (3)
Linus Lindstrom $75,000 (2)
Frederic Allard $75,000 (2)
Maxime Lajoie $75,000 (2)
Brandon Halverson $75,000 (1)
Josh Brook $75,000 (2)
Jack Kopacka $75,000 (2)
Eemeli Rasanen $75,000 (2)
Grant Mismash $75,000 (2)
Juuso Ikonen $70,000 (3)
Samuel Kurker $70,000 (2)
Jake Paterson $50,000 (2)
Sebastian Collberg $50,000 (2)
Total Farm Players27
Salary Commitment
Year 16 : $3,265,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,265,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 686 - 96,07%
Level 2: 6000 - $55 - 5 480 - 91,33%
Level 3: 3000 - $35 - 1 839 - 61,30%
Level 4: 5000 - $15 - 4 552 - 91,04%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $15 - 2 000 - 99,98%
Farm Level 2: 1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 557 - 89,38%
Average Income per Game$1,599,087
Year to Date Revenue$28,783,557
Farm
Home Games Left24
Average Attendance - %3 000 - 99,99%
Average Income per Game$58,102
Year to Date Revenue$987,736

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$3,150,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,970,292
Farm Year To Date Expenses$1,471,420
Pro Salary Cap To Date$32,756,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,778,990
Farm Estimated Season Revenue$1,394,451
Pro Remaining Season Days106
Pro Expenses Per Days$420,541
Pro Estimated Expenses$44,577,346
Farm Remaining Season Days106
Farm Expenses Per Days$17,568
Farm Estimated Expenses$1,862,208
Estimated Season Expenses$46,439,554
Season Salary Cap$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000$700,000
Estimate Over Minimum Salary Cap of $0 $77,300,000
Current Bank Account$31,859,954
Projected Bank Account$23,593,841

Pro Players Salaries

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

Farm Players Salaries

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

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $100 - 5 635 - 80,51%
Level 2: 5000 - $60 - 4 358 - 87,16%
Level 3: 2000 - $35 - 1 893 - 94,65%
Level 4: 4000 - $20 - 3 995 - 99,88%
Luxury : 1000 - $200 - 726 - 72,60%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 563 - 78,13%
Farm Level 2: 1000 - $15 - 962 - 96,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 607 - 87,41%
Average Income per Game$1,607,572
Year to Date Revenue$28,936,301
Farm
Home Games Left23
Average Attendance - %2 525 - 84,17%
Average Income per Game$102,998
Year to Date Revenue$1,853,962

Expense

Pro Players Total Salaries$72,400,000
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$31,608,108
Farm Year To Date Expenses$1,277,886
Pro Salary Cap To Date$31,394,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,974,162
Farm Estimated Season Revenue$2,368,951
Pro Remaining Season Days106
Pro Expenses Per Days$394,054
Pro Estimated Expenses$41,769,724
Farm Remaining Season Days106
Farm Expenses Per Days$15,892
Farm Estimated Expenses$1,684,552
Estimated Season Expenses$43,454,276
Season Salary Cap$72,400,000
Estimate Under Maximum Salary Cap of $78,000,000$5,600,000
Estimate Over Minimum Salary Cap of $0 $72,400,000
Current Bank Account$43,873,475
Projected Bank Account$39,762,312

Pro Players Salaries

Leon Draisaitl $9,500,000 (1)
Steve Mason $7,500,000 (1)
Andrei Svechnikov $7,500,000 (2)
Tyler Ennis $6,500,000 (2)
TJ Brodie $6,500,000 (3)
Ryan Graves $6,500,000 (5)
Conor Sheary $5,500,000 (2)
Brian Dumoulin $4,500,000 (1)
Derek Forbort $3,500,000 (1)
Jason Dickinson $3,000,000 (1)
Kevin Lankinen $3,000,000 (1)
Mark Jankowski (Out of Payroll) $2,000,000 (1)
Tyler Pitlick $1,700,000 (2)
Ryan Poehling $900,000 (2)
Robert Thomas $900,000 (1)
Tim Stutzle $900,000 (2)
Nicolas Meloche $900,000 (1)
Isaac Ratcliffe $900,000 (1)
Gustav Nyquist $900,000 (1)
Brandon Montour $900,000 (1)
Matias Maccelli $900,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $74,400,000
Year 17 : $36,900,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $71,550,000
Year 17 : $34,050,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,400,000
Year 17 : $36,900,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries

Mirco Mueller $180,000 (1)
Scott Harrington $175,000 (2)
Jeremy Smith $135,000 (2)
Alexander Petrovic $130,000 (2)
Ryan Dzingel $130,000 (2)
Justin Pogge $125,000 (1)
Nikita Gusev $120,000 (3)
Connor Dewar $120,000 (2)
Stuart Percy $120,000 (3)
Vladimir Sobotka $105,000 (1)
Nicolas Deschamps $100,000 (2)
Ben Maxwell (Out of Payroll) $100,000 (2)
Curtis Valk $100,000 (1)
Niklas Tikkinen $100,000 (2)
Geoff Platt $100,000 (1)
Dennis Gilbert $100,000 (1)
Dalton Smith $100,000 (2)
David Warsofsky $100,000 (2)
Sergey Zborovskiy $90,000 (2)
Walteri Merela $90,000 (1)
Emile Poirier $90,000 (2)
Artem Artemov $80,000 (2)
Miles Gendron $80,000 (1)
Ivan Lodnia $75,000 (3)
Dylan Ferguson $75,000 (3)
Matt Filipe $75,000 (1)
Kasper Bjorkqvist $75,000 (1)
Matej Stransky $70,000 (1)
Total Farm Players28
Salary Commitment
Year 16 : $2,940,000
Year 17 : $1,840,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,930,000
Year 17 : $1,830,000
Year 18 : $390,000
Year 19 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $82 - 7 365 - 92,06%
Level 2: 5000 - $60 - 4 439 - 88,79%
Level 3: 2000 - $35 - 1 953 - 97,64%
Level 4: 4000 - $22 - 3 807 - 95,18%
Luxury : 1000 - $175 - 854 - 85,37%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 669 - 83,43%
Farm Level 2: 1000 - $15 - 958 - 95,80%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 418 - 92,09%
Average Income per Game$1,619,802
Year to Date Revenue$29,156,444
Farm
Home Games Left23
Average Attendance - %2 627 - 87,55%
Average Income per Game$105,134
Year to Date Revenue$1,892,406

Expense

Pro Players Total Salaries$75,350,000
Farm Players Total Salaries$3,255,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,116,745
Farm Year To Date Expenses$1,448,282
Pro Salary Cap To Date$31,903,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,255,456
Farm Estimated Season Revenue$2,418,074
Pro Remaining Season Days106
Pro Expenses Per Days$410,000
Pro Estimated Expenses$43,460,000
Farm Remaining Season Days106
Farm Expenses Per Days$18,135
Farm Estimated Expenses$1,922,310
Estimated Season Expenses$45,382,310
Season Salary Cap$75,350,000
Estimate Under Maximum Salary Cap of $78,000,000$2,650,000
Estimate Over Minimum Salary Cap of $0 $75,350,000
Current Bank Account($2,781,224)
Projected Bank Account($8,490,004)

Pro Players Salaries

Jordan Staal $8,000,000 (3)
Jonathan Quick $7,000,000 (1)
Max Domi $6,500,000 (4)
David Savard $6,000,000 (3)
Anders Lee $6,000,000 (4)
Anthony Beauvillier $5,500,000 (1)
Brady Skjei $5,000,000 (3)
Danton Heinen $5,000,000 (2)
Oliver Bjorkstrand $4,500,000 (1)
Philippe Myers $4,000,000 (2)
Seth Jones $3,500,000 (1)
Jordan Martinook $3,000,000 (1)
Erik Brannstrom $2,500,000 (1)
Dominik Kubalik $2,500,000 (1)
Sam Bennett $2,000,000 (1)
Kyle Palmieri $900,000 (1)
Cody Glass $900,000 (2)
Braden Schneider $900,000 (2)
Anton Lundell $900,000 (1)
Jakub Skarek $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $41,050,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000

Farm Players Salaries

Chris Driedger $300,000 (4)
Ryan Reaves $250,000 (2)
Denis Gurianov $180,000 (1)
Nathan Beaulieu $170,000 (2)
Connor Carrick (Out of Payroll) $170,000 (2)
Hunter Shinkaruk $150,000 (1)
Charles Hudon $150,000 (2)
Parker Kelly $130,000 (1)
Josh Leivo $120,000 (3)
Michael Downing $120,000 (3)
Kirill Kabanov $100,000 (1)
Mark Arcobello $100,000 (2)
Chris Bourque $100,000 (1)
Walker Duehr $90,000 (1)
Robin Figren $90,000 (1)
Timo Pielmeier $90,000 (2)
Chris Wideman $90,000 (1)
Corban Knight $90,000 (2)
Simon Hjalmarsson $90,000 (1)
Albert Yarullin $90,000 (1)
Linus Arnesson $80,000 (3)
Ian Scott $75,000 (2)
Greg Meireles $75,000 (2)
Ronald Brickey $75,000 (2)
Artyom Minulin $75,000 (2)
Ivan Muranov $75,000 (3)
Ty Lewis $75,000 (1)
Joni Ikonen $75,000 (2)
Vladislav Kamenev $75,000 (1)
Filip Hallander $75,000 (3)
Total Farm Players30
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 553 - 94,42%
Level 2: 5000 - $55 - 4 987 - 99,74%
Level 3: 2000 - $45 - 1 471 - 73,54%
Level 4: 4000 - $30 - 2 658 - 66,45%
Luxury : 1000 - $150 - 1 000 - 99,98%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 553 - 77,63%
Farm Level 2: 1000 - $15 - 970 - 96,99%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 669 - 88,34%
Average Income per Game$1,691,186
Year to Date Revenue$30,441,340
Farm
Home Games Left23
Average Attendance - %2 523 - 84,09%
Average Income per Game$102,650
Year to Date Revenue$1,847,698

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$2,915,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,242,992
Farm Year To Date Expenses$1,315,701
Pro Salary Cap To Date$33,029,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,897,268
Farm Estimated Season Revenue$2,360,947
Pro Remaining Season Days106
Pro Expenses Per Days$423,514
Pro Estimated Expenses$44,892,484
Farm Remaining Season Days106
Farm Expenses Per Days$16,297
Farm Estimated Expenses$1,727,482
Estimated Season Expenses$46,619,966
Season Salary Cap$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000$150,000
Estimate Over Minimum Salary Cap of $0 $77,850,000
Current Bank Account$22,228,557
Projected Bank Account$16,866,806

Pro Players Salaries

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

Farm Players Salaries

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

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $90 - 6 938 - 99,12%
Level 2: 5000 - $65 - 3 946 - 78,92%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 972 - 99,30%
Luxury : 1000 - $175 - 815 - 81,47%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 548 - 77,40%
Farm Level 2: 1000 - $15 - 962 - 96,21%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 671 - 93,01%
Average Income per Game$1,674,659
Year to Date Revenue$30,143,866
Farm
Home Games Left23
Average Attendance - %2 510 - 83,67%
Average Income per Game$102,227
Year to Date Revenue$1,840,087

Expense

Pro Players Total Salaries$77,950,000
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$32,225,661
Farm Year To Date Expenses$1,458,135
Pro Salary Cap To Date$32,012,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,517,162
Farm Estimated Season Revenue$2,351,222
Pro Remaining Season Days106
Pro Expenses Per Days$424,054
Pro Estimated Expenses$44,949,724
Farm Remaining Season Days106
Farm Expenses Per Days$17,649
Farm Estimated Expenses$1,870,794
Estimated Season Expenses$46,820,518
Season Salary Cap$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000$50,000
Estimate Over Minimum Salary Cap of $0 $77,950,000
Current Bank Account$15,087,373
Projected Bank Account$9,135,239

Pro Players Salaries

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

Farm Players Salaries

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

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 8000 - $96 - 5 976 - 74,70%
Level 2: 6000 - $66 - 3 907 - 65,11%
Level 3: 3000 - $39 - 1 708 - 56,94%
Level 4: 4000 - $27 - 3 035 - 75,87%
Luxury : 1000 - $186 - 792 - 79,21%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 531 - 76,57%
Farm Level 2: 1000 - $17 - 769 - 76,89%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 418 - 70,08%
Average Income per Game$1,623,498
Year to Date Revenue$29,222,970
Farm
Home Games Left23
Average Attendance - %2 300 - 76,67%
Average Income per Game$101,617
Year to Date Revenue$1,829,100

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$3,455,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,137,261
Farm Year To Date Expenses$1,656,197
Pro Salary Cap To Date$32,923,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,340,462
Farm Estimated Season Revenue$2,337,183
Pro Remaining Season Days106
Pro Expenses Per Days$419,459
Pro Estimated Expenses$44,462,654
Farm Remaining Season Days106
Farm Expenses Per Days$19,216
Farm Estimated Expenses$2,036,896
Estimated Season Expenses$46,499,550
Season Salary Cap$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000$900,000
Estimate Over Minimum Salary Cap of $0 $77,100,000
Current Bank Account$36,902,694
Projected Bank Account$30,080,789

Pro Players Salaries

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

Farm Players Salaries

Markus Nutivaara (Out of Payroll) $350,000 (1)
Rasmus Asplund $200,000 (2)
Calvin Petersen $200,000 (3)
Carl Grundstrom $200,000 (2)
Alan Quine $200,000 (1)
Ryan Macinnis $180,000 (2)
Adam Gaudette $180,000 (1)
Joe Morrow $165,000 (2)
Samuel Morin $130,000 (2)
Oliver Kylington $130,000 (2)
Austin Strand $130,000 (2)
Jake Walman $110,000 (1)
Julian Melchiori (Out of Payroll) $100,000 (2)
Criss de peewee $100,000 (1)
Liam O'Brien $100,000 (1)
Yannick Veilleux $100,000 (2)
Alex Belzile $90,000 (2)
Jeffrey Viel $90,000 (1)
Andrew Welinski $90,000 (1)
Chris Brown $85,000 (2)
Fredrik Forsberg $80,000 (1)
Laurent Brossoit $80,000 (1)
Brandon Mcmillan $80,000 (1)
Tye McGinn $80,000 (1)
Sergey Andronov $80,000 (1)
Tanner Fritz $80,000 (1)
Kristopher Foucault $80,000 (1)
Adam Ginning $75,000 (3)
Eetu Tuulola $75,000 (1)
Maksim Sushko $75,000 (1)
Charlie Lindgren $70,000 (2)
Joseph Cecconi $70,000 (2)
Joni Tuulola $50,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 8000 - $88 - 7 361 - 92,01%
Level 2: 5000 - $55 - 4 967 - 99,33%
Level 3: 2000 - $33 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 990 - 99,75%
Luxury : 1000 - $185 - 766 - 76,59%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 525 - 76,26%
Farm Level 2: 1000 - $15 - 967 - 96,73%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 084 - 95,42%
Average Income per Game$1,728,662
Year to Date Revenue$31,115,920
Farm
Home Games Left23
Average Attendance - %2 493 - 83,09%
Average Income per Game$101,160
Year to Date Revenue$1,820,885

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,415,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,954,864
Farm Year To Date Expenses$1,018,864
Pro Salary Cap To Date$31,741,333
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,759,231
Farm Estimated Season Revenue$2,326,686
Pro Remaining Season Days106
Pro Expenses Per Days$401,081
Pro Estimated Expenses$42,514,586
Farm Remaining Season Days106
Farm Expenses Per Days$13,595
Farm Estimated Expenses$1,441,070
Estimated Season Expenses$43,955,656
Season Salary Cap$73,700,000
Estimate Under Maximum Salary Cap of $78,000,000$4,300,000
Estimate Over Minimum Salary Cap of $0 $73,700,000
Current Bank Account$27,699,947
Projected Bank Account$25,830,208

Pro Players Salaries

Paul Stastny $8,500,000 (3)
Brad Marchand $8,250,000 (2)
Quinn Hughes $7,500,000 (5)
Jaden Schwartz $7,000,000 (1)
Pavel Buchnevich $6,500,000 (3)
Nazem Kadri $6,000,000 (1)
Anthony DeAngelo $5,500,000 (1)
Nail Yakupov $5,500,000 (1)
Filip Hronek $4,000,000 (1)
Max Comtois $3,000,000 (2)
Louis Domingue $2,750,000 (1)
Josh Brown $2,000,000 (1)
K'andre Miller $900,000 (1)
Jesper Boqvist $900,000 (1)
Alexey Toropchenko $900,000 (1)
Trevor Zegras $900,000 (1)
Mike Reilly $900,000 (1)
Gabriel Vilardi $900,000 (2)
Nic Dowd $900,000 (1)
Filip Gustavsson $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $35,800,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000

Farm Players Salaries

Jakub Zboril $200,000 (2)
Brendan Perlini $170,000 (1)
Jordan Schmaltz $170,000 (1)
Marc McLaughlin $150,000 (2)
Rob O'Gara $130,000 (1)
Kiefer Sherwood $120,000 (2)
Zachary Senyshyn $120,000 (3)
Criss de jambon $100,000 (1)
Filip Chlapik $100,000 (3)
Erik Karlsson (foward) $100,000 (1)
Peter Regin $100,000 (1)
Marek Tvrdon (Out of Payroll) $100,000 (1)
Martin Jones $100,000 (1)
Mitchell Chaffee (Out of Payroll) $90,000 (1)
Justin Kea $90,000 (2)
Marek Langhamer $90,000 (2)
Kale Clague (Out of Payroll) $90,000 (1)
Brycen Martin (Out of Payroll) $80,000 (2)
Tomas Kundratek $80,000 (1)
Maxwell Gildon $75,000 (2)
Kirill Slepets $75,000 (2)
Ivan Chekhovich $75,000 (2)
Filip Westerlund $75,000 (2)
Pascal Laberge $75,000 (1)
Ben Thomas $70,000 (3)
Jakub Izacky $50,000 (2)
Joel Mustonen $50,000 (1)
Ryan Rehill $50,000 (2)
Total Farm Players28
Salary Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 8000 - $90 - 7 623 - 95,29%
Level 2: 6000 - $60 - 4 454 - 74,23%
Level 3: 3000 - $32 - 2 469 - 82,30%
Level 4: 4000 - $25 - 3 210 - 80,25%
Luxury : 1000 - $188 - 786 - 78,58%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 171 - 58,56%
Farm Level 2: 1000 - $25 - 503 - 50,28%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 541 - 84,28%
Average Income per Game$1,814,785
Year to Date Revenue$32,666,124
Farm
Home Games Left23
Average Attendance - %1 674 - 55,80%
Average Income per Game$97,263
Year to Date Revenue$1,750,727

Expense

Pro Players Total Salaries$77,800,000
Farm Players Total Salaries$4,895,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,273,236
Farm Year To Date Expenses$1,920,209
Pro Salary Cap To Date$33,059,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,740,047
Farm Estimated Season Revenue$2,237,040
Pro Remaining Season Days106
Pro Expenses Per Days$423,243
Pro Estimated Expenses$44,863,758
Farm Remaining Season Days106
Farm Expenses Per Days$27,000
Farm Estimated Expenses$2,862,000
Estimated Season Expenses$47,725,758
Season Salary Cap$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000$200,000
Estimate Over Minimum Salary Cap of $0 $77,800,000
Current Bank Account$9,502,060
Projected Bank Account$5,753,389

Pro Players Salaries

Corey Perry $9,500,000 (2)
John Tavares $9,500,000 (3)
Alexander Ovechkin $9,000,000 (1)
Patrik Laine $7,900,000 (2)
Patrice Bergeron $7,000,000 (2)
Hampus Lindholm $6,750,000 (4)
John Marino $5,000,000 (2)
Jeremy Swayman $5,000,000 (4)
Trent Frederic $3,500,000 (2)
Jeremy Lauzon $3,500,000 (2)
Colin Miller $2,750,000 (1)
William Carrier $1,500,000 (1)
Damon Severson $900,000 (1)
Urho Vaakanainen $900,000 (2)
James Hamblin $900,000 (1)
Jake Leschyshyn $900,000 (2)
Jakub Lauko $900,000 (3)
Karel Vejmelka $900,000 (1)
Pavel Shen $750,000 (1)
Akil Thomas $750,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $77,800,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,800,000
Year 17 : $60,600,000
Year 18 : $22,400,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000

Farm Players Salaries

Matthew Poitras $900,000 (3)
Pierre Engvall $200,000 (1)
Mark Kastelic $200,000 (2)
Matt Tennyson $185,000 (2)
Jake Virtanen $180,000 (1)
Dennis Cholowski $180,000 (1)
Julien Pelletier $180,000 (1)
Joona Luoto $180,000 (1)
Steven Santini $180,000 (1)
Jesse Blacker $175,000 (2)
Juuso Riikola $170,000 (1)
Connor Clifton (Out of Payroll) $170,000 (2)
Beck Malenstyn $150,000 (2)
Axel Jonsson Fjällby $150,000 (2)
Yury Alexandrov $145,000 (2)
Nicolas Shore $145,000 (2)
Jakob Forsbacka Karlsson $130,000 (2)
Oskar Steen $120,000 (3)
Linus Nyman $120,000 (3)
Jon Gillies $100,000 (1)
Mason McDonald $100,000 (3)
John Beecher $90,000 (3)
Cam Dineen $90,000 (1)
Adam Brooks $90,000 (2)
Casey Fitzgerald $90,000 (3)
Kasper Puutio $75,000 (3)
Pavel Gogolev $75,000 (3)
Samuel Fagemo $75,000 (3)
Alex Schoenborn $75,000 (1)
Michael Benning $75,000 (1)
Liam Foudy $75,000 (3)
Alex D'orio $75,000 (2)
Josh Wesley $70,000 (3)
Timotej Sille $50,000 (1)
Total Farm Players34
Salary Commitment
Year 16 : $5,065,000
Year 17 : $2,595,000
Year 18 : $980,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,080,000
Year 17 : $2,610,000
Year 18 : $980,000
Year 19 : $0

Hockey club



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $83 - 7 562 - 94,52%
Level 2: 5000 - $58 - 4 870 - 97,40%
Level 3: 2000 - $37 - 1 791 - 89,54%
Level 4: 4000 - $22 - 3 919 - 97,98%
Luxury : 1000 - $167 - 915 - 91,53%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $28 - 1 921 - 96,05%
Farm Level 2: 1000 - $14 - 945 - 94,45%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 057 - 95,29%
Average Income per Game$1,751,176
Year to Date Revenue$31,521,168
Farm
Home Games Left23
Average Attendance - %2 866 - 95,52%
Average Income per Game$98,328
Year to Date Revenue$1,769,909

Expense

Pro Players Total Salaries$71,250,000
Farm Players Total Salaries$3,095,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,043,256
Farm Year To Date Expenses$1,459,639
Pro Salary Cap To Date$32,829,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,277,048
Farm Estimated Season Revenue$2,261,550
Pro Remaining Season Days106
Pro Expenses Per Days$387,838
Pro Estimated Expenses$41,110,828
Farm Remaining Season Days106
Farm Expenses Per Days$17,270
Farm Estimated Expenses$1,830,620
Estimated Season Expenses$42,941,448
Season Salary Cap$71,250,000
Estimate Under Maximum Salary Cap of $78,000,000$6,750,000
Estimate Over Minimum Salary Cap of $0 $71,250,000
Current Bank Account$14,010,286
Projected Bank Account$13,607,436

Pro Players Salaries

Elias Lindholm $8,000,000 (5)
Neal Pionk $6,500,000 (4)
Oliver Ekman Larsson $6,500,000 (2)
Petr Mrazek $6,250,000 (1)
Teuvo Teravainen $6,000,000 (1)
Alexander Wennberg (Out of Payroll) $6,000,000 (4)
Zachary Hyman $5,500,000 (3)
Bryan Rust $4,500,000 (1)
Pavel Zacha $4,500,000 (2)
Haydn Fleury $4,000,000 (1)
Josh Anderson $3,500,000 (2)
Artem Zub $3,500,000 (1)
Chase de Leo $2,000,000 (1)
Gustav Olofsson $2,000,000 (2)
Matthew Nieto $1,800,000 (1)
Michael Carcone $1,700,000 (1)
Colin White $1,700,000 (2)
Connor Murphy $900,000 (1)
Myles Bell $900,000 (2)
Gabriel Fortier $750,000 (3)
Ilya Konovalov $750,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $77,250,000
Year 17 : $46,600,000
Year 18 : $27,500,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $77,000,000
Year 17 : $46,350,000
Year 18 : $27,500,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $46,600,000
Year 18 : $27,500,000
Year 19 : $20,500,000

Farm Players Salaries

Ben Harpur $180,000 (1)
Jacob Middleton $170,000 (1)
Daniil Miromanov $170,000 (1)
Julius Honka $170,000 (1)
Keith Kinkaid $150,000 (1)
Jujhar Khaira $150,000 (1)
Zac Dalpe $130,000 (2)
Jacob De La Rose (Out of Payroll) $130,000 (1)
Jack Dougherty $130,000 (1)
Tomas Jurco $120,000 (3)
Christoffer Ehn $120,000 (1)
Austin Czarnik $120,000 (3)
Logan O'Connor $110,000 (2)
Marcel Noebels $110,000 (2)
Deven Sideroff $100,000 (2)
Gaetan Haas $90,000 (2)
Christian Folin $90,000 (2)
Riley Tufte $90,000 (1)
Nico Sturm $90,000 (2)
Spencer Stastney $90,000 (1)
Jansen Harkins $90,000 (2)
Michael Kesselring $90,000 (3)
Oscar Dansk $80,000 (1)
Tobias Geisser $80,000 (2)
Patrick Giles $75,000 (3)
Albin Eriksson $75,000 (3)
Parker Wotherspoon $75,000 (1)
Gabriel Gagne $75,000 (1)
German Rubtsov $75,000 (2)
Total Farm Players29
Salary Commitment
Year 16 : $3,225,000
Year 17 : $1,445,000
Year 18 : $480,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,215,000
Year 17 : $1,435,000
Year 18 : $480,000
Year 19 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 518 - 93,97%
Level 2: 6000 - $45 - 5 673 - 94,54%
Level 3: 3000 - $30 - 2 455 - 81,83%
Level 4: 4000 - $20 - 3 992 - 99,79%
Luxury : 1000 - $180 - 816 - 81,64%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,37%
Farm Level 2: 1000 - $15 - 943 - 94,27%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 454 - 92,97%
Average Income per Game$1,720,405
Year to Date Revenue$30,967,286
Farm
Home Games Left23
Average Attendance - %2 490 - 83,01%
Average Income per Game$101,769
Year to Date Revenue$1,831,843

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$3,025,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,293,525
Farm Year To Date Expenses$1,377,347
Pro Salary Cap To Date$33,080,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,569,310
Farm Estimated Season Revenue$2,340,688
Pro Remaining Season Days106
Pro Expenses Per Days$423,514
Pro Estimated Expenses$44,892,484
Farm Remaining Season Days106
Farm Expenses Per Days$16,892
Farm Estimated Expenses$1,790,552
Estimated Season Expenses$46,683,036
Season Salary Cap$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000$150,000
Estimate Over Minimum Salary Cap of $0 $77,850,000
Current Bank Account$4,171,310
Projected Bank Account($601,728)

Pro Players Salaries

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

Farm Players Salaries

Madison Bowey $200,000 (2)
Mattias Janmark $180,000 (1)
Ryan Pilon $180,000 (1)
Troy Stetcher $170,000 (2)
Anders Lindback $160,000 (1)
Mattias Backman $150,000 (1)
Kurtis MacDermid $150,000 (2)
Johan Larsson $150,000 (3)
Tobias Rieder (Out of Payroll) $130,000 (2)
Martin Marincin (Out of Payroll) $130,000 (1)
Andrew Agozzino $130,000 (1)
Nicolas Deslauriers $130,000 (2)
Ville Husso $120,000 (3)
Michael Pastujov $100,000 (3)
Michael Chaput $100,000 (1)
Curtis Mckenzie $100,000 (1)
Vyacheslav Osnovin $100,000 (1)
Patrice Cormier $95,000 (1)
Calle Andersson $90,000 (2)
Connor Zary $90,000 (3)
Quentin Shore $90,000 (2)
William Knierim (Out of Payroll) $90,000 (2)
Mike Morrison $80,000 (1)
Steven Fogarty $80,000 (1)
Mirko Hoefflin $80,000 (1)
Dominik Masin $80,000 (1)
Alexander Nylander $75,000 (1)
Brendan Warren $75,000 (1)
Brent Pedersen $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,375,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,355,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 423 - 92,79%
Level 2: 6000 - $60 - 4 300 - 71,67%
Level 3: 3000 - $30 - 2 379 - 79,31%
Level 4: 5000 - $20 - 4 344 - 86,89%
Luxury : 1500 - $150 - 1 087 - 72,46%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,11%
Farm Level 2: 1000 - $15 - 959 - 95,87%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 534 - 83,12%
Average Income per Game$1,796,262
Year to Date Revenue$32,332,709
Farm
Home Games Left23
Average Attendance - %2 521 - 84,03%
Average Income per Game$102,897
Year to Date Revenue$1,852,151

Expense

Pro Players Total Salaries$69,350,000
Farm Players Total Salaries$2,987,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,903,400
Farm Year To Date Expenses$1,262,030
Pro Salary Cap To Date$31,689,892
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,314,017
Farm Estimated Season Revenue$2,366,637
Pro Remaining Season Days106
Pro Expenses Per Days$377,568
Pro Estimated Expenses$40,022,208
Farm Remaining Season Days106
Farm Expenses Per Days$16,686
Farm Estimated Expenses$1,768,716
Estimated Season Expenses$41,790,924
Season Salary Cap$69,350,000
Estimate Under Maximum Salary Cap of $78,000,000$8,650,000
Estimate Over Minimum Salary Cap of $0 $69,350,000
Current Bank Account$55,329,054
Projected Bank Account$57,218,784

Pro Players Salaries

Max Pacioretty $8,250,000 (1)
Matt Duchene $8,000,000 (2)
Morgan Rielly $8,000,000 (2)
Tomas Hertl $7,000,000 (1)
Alex Pietrangelo (Out of Payroll) $7,000,000 (3)
Sam Reinhart $6,500,000 (1)
Adrian Kempe $6,000,000 (2)
Mathew Barzal $6,000,000 (1)
Robin Lehner $5,500,000 (1)
Calvin de Haan $3,000,000 (1)
Joel Edmundson $3,000,000 (1)
Luke Glendening $1,800,000 (1)
Daniel Vladar $900,000 (2)
Cal Clutterbuck (Out of Payroll) $900,000 (1)
Henri Jokiharju $900,000 (1)
Rasmus Dahlin $900,000 (2)
Dylan Cozens $900,000 (2)
Casey Mittelstadt $900,000 (2)
Barclay Goodrow $900,000 (1)
Ryan Mcleod $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,250,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries

Rem Pitlick $180,000 (1)
Mikhail Maltsev $170,000 (2)
Kerby Rychel $150,000 (1)
Joel Hanley $132,000 (1)
Brett Connolly $125,000 (1)
Matt Moulson $125,000 (1)
Kevin Connauton $120,000 (2)
Nikita Nesterov $120,000 (1)
Christopher Wilkie $110,000 (2)
Joel Kiviranta $110,000 (1)
Thomas McCollum $110,000 (1)
Josh Ho-Sang $90,000 (1)
Gavin Bayreuther $90,000 (2)
Ben Meyers $90,000 (1)
David Rittich $90,000 (2)
Connor Bunnaman $90,000 (1)
Brandon Manning $90,000 (2)
Ryan Stanton $90,000 (1)
Adam Musil $90,000 (2)
Anton Lander $80,000 (2)
Andrei Kuzmenko $80,000 (2)
Brady Lyle $75,000 (2)
Shane Bowers $75,000 (2)
Linus Weissbach $75,000 (1)
Chase Wouters $75,000 (3)
Griffin Luce $75,000 (1)
Joel Teasdale $75,000 (2)
Callum Booth $75,000 (1)
Kelly Summers $70,000 (2)
Radovan Bondra $60,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $2,987,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,987,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 8000 - $80 - 7 653 - 95,66%
Level 2: 6000 - $55 - 5 296 - 88,27%
Level 3: 3000 - $22 - 2 383 - 79,42%
Level 4: 5000 - $18 - 4 154 - 83,07%
Luxury : 1000 - $175 - 822 - 82,16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $30 - 1 922 - 96,10%
Farm Level 2: 1000 - $15 - 959 - 95,93%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 307 - 88,29%
Average Income per Game$1,730,303
Year to Date Revenue$31,145,454
Farm
Home Games Left24
Average Attendance - %2 881 - 96,04%
Average Income per Game$107,351
Year to Date Revenue$1,824,967

Expense

Pro Players Total Salaries$74,950,000
Farm Players Total Salaries$3,960,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,822,441
Farm Year To Date Expenses$1,606,817
Pro Salary Cap To Date$32,608,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,796,969
Farm Estimated Season Revenue$2,576,424
Pro Remaining Season Days106
Pro Expenses Per Days$407,838
Pro Estimated Expenses$43,230,828
Farm Remaining Season Days106
Farm Expenses Per Days$21,946
Farm Estimated Expenses$2,326,276
Estimated Season Expenses$45,557,104
Season Salary Cap$74,950,000
Estimate Under Maximum Salary Cap of $78,000,000$3,050,000
Estimate Over Minimum Salary Cap of $0 $74,950,000
Current Bank Account$212,641,724
Projected Bank Account$209,458,013

Pro Players Salaries

Ilya Kovalchuk $10,150,000 (1)
Evgeni Malkin $9,000,000 (1)
William Nylander $8,750,000 (4)
Andrei Vasilevski $7,900,000 (2)
Jonathan Marchessault $6,500,000 (3)
Brandon Carlo $5,650,000 (2)
Alex Galchenyuk $5,000,000 (2)
Dante Fabbro (Out of Payroll) $4,000,000 (2)
Jordan Greenway $4,000,000 (1)
Vince Dunn $3,500,000 (1)
Dylan Gambrell $2,500,000 (1)
Dylan Coghlan $2,000,000 (2)
Nick Cousins $2,000,000 (2)
Justin Danforth $1,700,000 (2)
Stuart Skinner $900,000 (2)
Marcus Johansson $900,000 (1)
Nils Lundkvist $900,000 (2)
Alexandre Texier $900,000 (1)
Justin Barron $900,000 (3)
James vanRiemsdyk $900,000 (1)
Moritz Seider $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $78,950,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $78,700,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $78,950,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries

Rasmus Kupari $900,000 (3)
Pontus Aberg (Out of Payroll) $300,000 (2)
Andrei Mironov $250,000 (3)
Daniel Sprong $200,000 (2)
Jarred Tinordi $180,000 (1)
Nathan Walker $170,000 (2)
Sami Vatanen $150,000 (3)
Spencer Martin $150,000 (3)
Valentin Zykov $150,000 (1)
Ryan Lomberg $150,000 (2)
Anthony Richard $130,000 (2)
Joakim Nygard $120,000 (1)
Brandon Gormley $120,000 (3)
Pavel Kraskovsky $120,000 (1)
Anton Lindholm (Out of Payroll) $110,000 (1)
Stefan Matteau $100,000 (2)
Phil Varone $100,000 (1)
Nick Sorensen $100,000 (3)
Mason Shaw $90,000 (2)
Nils Aman $90,000 (1)
Julius Nattinen $90,000 (2)
Jeremy Bracco $80,000 (2)
Brendan Guhle $75,000 (1)
Felix Sandstrom $75,000 (1)
James Greenway $75,000 (1)
Chad Krys $75,000 (1)
Lias Andersson $75,000 (2)
Dylan Wells $75,000 (2)
Vladimir Tkachyov $70,000 (2)
Total Farm Players29
Salary Commitment
Year 16 : $4,370,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,370,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $90 - 7 277 - 90,96%
Level 2: 6000 - $55 - 5 268 - 87,80%
Level 3: 3000 - $26 - 2 493 - 83,10%
Level 4: 5000 - $19 - 4 301 - 86,02%
Luxury : 1000 - $185 - 772 - 77,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 723 - 86,15%
Farm Level 2: 1000 - $14 - 982 - 98,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 110 - 87,44%
Average Income per Game$1,776,923
Year to Date Revenue$31,984,622
Farm
Home Games Left23
Average Attendance - %2 705 - 90,18%
Average Income per Game$107,781
Year to Date Revenue$1,940,057

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$2,440,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,837,853
Farm Year To Date Expenses$1,222,272
Pro Salary Cap To Date$32,624,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,869,239
Farm Estimated Season Revenue$2,478,962
Pro Remaining Season Days106
Pro Expenses Per Days$420,541
Pro Estimated Expenses$44,577,346
Farm Remaining Season Days106
Farm Expenses Per Days$13,730
Farm Estimated Expenses$1,455,380
Estimated Season Expenses$46,032,726
Season Salary Cap$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000$700,000
Estimate Over Minimum Salary Cap of $0 $77,300,000
Current Bank Account$39,382,049
Projected Bank Account$36,697,524

Pro Players Salaries

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

Farm Players Salaries

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

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8000 - $150 - 3 783 - 47,29%
Level 2: 5000 - $80 - 3 198 - 63,97%
Level 3: 2000 - $50 - 1 299 - 64,97%
Level 4: 4000 - $40 - 1 964 - 49,09%
Luxury : 1000 - $170 - 825 - 82,49%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 371 - 68,55%
Farm Level 2: 1000 - $25 - 537 - 53,74%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %11 070 - 55,35%
Average Income per Game$1,594,275
Year to Date Revenue$30,291,222
Farm
Home Games Left23
Average Attendance - %1 908 - 63,61%
Average Income per Game$101,728
Year to Date Revenue$1,831,105

Expense

Pro Players Total Salaries$77,500,000
Farm Players Total Salaries$3,165,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,698,935
Farm Year To Date Expenses$1,273,337
Pro Salary Cap To Date$32,485,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,074,047
Farm Estimated Season Revenue$2,339,745
Pro Remaining Season Days106
Pro Expenses Per Days$421,622
Pro Estimated Expenses$44,691,932
Farm Remaining Season Days106
Farm Expenses Per Days$17,651
Farm Estimated Expenses$1,871,006
Estimated Season Expenses$46,562,938
Season Salary Cap$77,500,000
Estimate Under Maximum Salary Cap of $78,000,000$500,000
Estimate Over Minimum Salary Cap of $0 $77,500,000
Current Bank Account$7,279,420
Projected Bank Account($1,869,726)

Pro Players Salaries

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

Farm Players Salaries

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

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 8000 - $88 - 7 538 - 94,23%
Level 2: 5000 - $58 - 4 895 - 97,89%
Level 3: 2000 - $35 - 1 859 - 92,93%
Level 4: 4000 - $23 - 3 929 - 98,22%
Luxury : 1000 - $177 - 786 - 78,59%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 558 - 77,91%
Farm Level 2: 1000 - $15 - 944 - 94,45%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 006 - 95,03%
Average Income per Game$1,788,140
Year to Date Revenue$32,186,520
Farm
Home Games Left24
Average Attendance - %2 503 - 83,42%
Average Income per Game$102,368
Year to Date Revenue$1,740,253

Expense

Pro Players Total Salaries$76,700,000
Farm Players Total Salaries$2,535,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,812,420
Farm Year To Date Expenses$1,066,681
Pro Salary Cap To Date$32,598,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,127,220
Farm Estimated Season Revenue$2,456,828
Pro Remaining Season Days106
Pro Expenses Per Days$417,297
Pro Estimated Expenses$44,233,482
Farm Remaining Season Days106
Farm Expenses Per Days$14,243
Farm Estimated Expenses$1,509,758
Estimated Season Expenses$45,743,240
Season Salary Cap$76,700,000
Estimate Under Maximum Salary Cap of $78,000,000$1,300,000
Estimate Over Minimum Salary Cap of $0 $76,700,000
Current Bank Account$7,947,584
Projected Bank Account$5,788,392

Pro Players Salaries

Ryan Getzlaf $9,000,000 (1)
Kris Letang $8,500,000 (1)
Kirill Kaprizov $7,900,000 (2)
Vincent Trocheck $7,000,000 (2)
Jesper Bratt $6,000,000 (4)
Clayton Keller $6,000,000 (4)
Brett Pesce $5,500,000 (3)
Samuel Girard $4,500,000 (2)
Conor Garland $4,000,000 (1)
Tomas Tatar $3,500,000 (1)
Marco Scandella $2,500,000 (1)
Thomas Novak $2,500,000 (1)
Kyle Clifford $1,800,000 (1)
Simon Benoit $1,700,000 (1)
Frederick Gaudreau $1,500,000 (1)
Alexander Khokhlachev $1,200,000 (1)
Alexander Edler $900,000 (1)
Daniil Tarasov $900,000 (1)
Andreas Athanasiou $900,000 (1)
Samuel Montembeault $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries

Laurent Dauphin $150,000 (1)
Dustin Tokarski $150,000 (2)
Par Lindholm $130,000 (1)
Trevor Carrick $130,000 (1)
Klas Dahlbeck $125,000 (1)
JC Lipon $120,000 (2)
Stefan Noesen $120,000 (1)
Johan Sundstrom $110,000 (2)
Jonathan Matsumoto $100,000 (2)
Corey Trivino $100,000 (2)
James Sheppard $100,000 (2)
Tomas Hyka $100,000 (2)
Kyle Maclean $90,000 (1)
Mackenzie Entwistle $90,000 (2)
Linden Rowat (Out of Payroll) $90,000 (1)
Thomas Schemitsch $90,000 (3)
Nick Wolff $80,000 (3)
Antoine Morand $75,000 (2)
Adam Mascherin $75,000 (1)
Kasper Kotkansalo $75,000 (2)
Jett Woo $75,000 (3)
Luke Green $75,000 (1)
Tommy Miller $75,000 (2)
Graham Black $70,000 (1)
Dominik Uher $70,000 (1)
Jeremy Roy $70,000 (3)
Total Farm Players26
Salary Commitment
Year 16 : $2,535,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,535,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 8000 - $88 - 7 501 - 93,76%
Level 2: 6000 - $60 - 4 200 - 70,00%
Level 3: 2000 - $38 - 1 726 - 86,32%
Level 4: 4000 - $20 - 3 982 - 99,56%
Luxury : 1000 - $165 - 990 - 99,02%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 900 - 94,99%
Farm Level 2: 1000 - $15 - 957 - 95,66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 400 - 87,62%
Average Income per Game$1,757,871
Year to Date Revenue$31,641,681
Farm
Home Games Left24
Average Attendance - %2 857 - 95,22%
Average Income per Game$106,306
Year to Date Revenue$1,807,198

Expense

Pro Players Total Salaries$74,750,000
Farm Players Total Salaries$3,680,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,242,426
Farm Year To Date Expenses$1,584,398
Pro Salary Cap To Date$33,028,921
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,431,037
Farm Estimated Season Revenue$2,551,338
Pro Remaining Season Days106
Pro Expenses Per Days$406,757
Pro Estimated Expenses$43,116,242
Farm Remaining Season Days106
Farm Expenses Per Days$20,432
Farm Estimated Expenses$2,165,792
Estimated Season Expenses$45,282,034
Season Salary Cap$74,750,000
Estimate Under Maximum Salary Cap of $78,000,000$3,250,000
Estimate Over Minimum Salary Cap of $0 $74,750,000
Current Bank Account$13,065,935
Projected Bank Account$10,766,276

Pro Players Salaries

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

Farm Players Salaries

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

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8000 - $100 - 5 610 - 70,13%
Level 2: 5000 - $70 - 3 685 - 73,70%
Level 3: 2000 - $40 - 1 620 - 80,99%
Level 4: 4000 - $30 - 2 659 - 66,47%
Luxury : 1000 - $180 - 793 - 79,33%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 933 - 96,67%
Farm Level 2: 1000 - $15 - 952 - 95,17%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14 367 - 71,84%
Average Income per Game$1,593,087
Year to Date Revenue$28,675,569
Farm
Home Games Left24
Average Attendance - %2 885 - 96,17%
Average Income per Game$107,697
Year to Date Revenue$1,830,846

Expense

Pro Players Total Salaries$77,700,000
Farm Players Total Salaries$3,220,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,429,744
Farm Year To Date Expenses$1,157,148
Pro Salary Cap To Date$32,216,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,641,005
Farm Estimated Season Revenue$2,584,724
Pro Remaining Season Days106
Pro Expenses Per Days$422,703
Pro Estimated Expenses$44,806,518
Farm Remaining Season Days106
Farm Expenses Per Days$17,946
Farm Estimated Expenses$1,902,276
Estimated Season Expenses$46,708,794
Season Salary Cap$77,700,000
Estimate Under Maximum Salary Cap of $78,000,000$300,000
Estimate Over Minimum Salary Cap of $0 $77,700,000
Current Bank Account$23,308,032
Projected Bank Account$15,824,967

Pro Players Salaries

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

Farm Players Salaries

Ridly Greig $900,000 (3)
Bogdan Yakimov (Out of Payroll) $200,000 (3)
Daniel Marmenlind $180,000 (1)
Kevin Stenlund $180,000 (1)
Tyler Lewington $170,000 (2)
Keegan Kolesar (Out of Payroll) $170,000 (2)
Jaedon Descheneau $100,000 (3)
Emil Djuse $100,000 (1)
Lance Bouma (Out of Payroll) $100,000 (3)
Tyler Inamoto $100,000 (1)
Carter Ashton $100,000 (2)
Cory Emmerton $100,000 (2)
Aaron Dell $100,000 (2)
Eric O'dell $100,000 (3)
Dalton Thrower $100,000 (1)
Robert Baillargeon $100,000 (2)
Kurt Etchegary (Out of Payroll) $90,000 (1)
Ty Dellandrea $90,000 (3)
Egor Korshkov $90,000 (1)
A.J. Greer $90,000 (1)
Mason Geertsen $90,000 (1)
Philippe Desrosiers $90,000 (1)
Jordy Stallard $80,000 (3)
Hunter Smith $80,000 (3)
Loik Leveille $70,000 (2)
Andrew Nielsen $70,000 (2)
Francis Perron $50,000 (1)
Total Farm Players27
Salary Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $85 - 7 501 - 93,76%
Level 2: 6000 - $45 - 5 701 - 95,01%
Level 3: 3000 - $30 - 2 457 - 81,91%
Level 4: 5000 - $20 - 4 227 - 84,54%
Luxury : 1000 - $170 - 827 - 82,69%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 732 - 86,61%
Farm Level 2: 1000 - $15 - 958 - 95,79%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 713 - 90,06%
Average Income per Game$1,719,750
Year to Date Revenue$30,955,491
Farm
Home Games Left24
Average Attendance - %2 690 - 89,67%
Average Income per Game$109,554
Year to Date Revenue$1,862,418

Expense

Pro Players Total Salaries$77,900,000
Farm Players Total Salaries$6,205,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,223,511
Farm Year To Date Expenses$1,680,464
Pro Salary Cap To Date$33,010,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,554,238
Farm Estimated Season Revenue$2,629,296
Pro Remaining Season Days106
Pro Expenses Per Days$423,784
Pro Estimated Expenses$44,921,104
Farm Remaining Season Days106
Farm Expenses Per Days$34,081
Farm Estimated Expenses$3,612,586
Estimated Season Expenses$48,533,690
Season Salary Cap$77,900,000
Estimate Under Maximum Salary Cap of $78,000,000$100,000
Estimate Over Minimum Salary Cap of $0 $77,900,000
Current Bank Account$123,629,605
Projected Bank Account$117,279,449

Pro Players Salaries

Mark Stone $9,000,000 (4)
Kyle Connor $8,000,000 (2)
Brent Burns $8,000,000 (1)
Ryan O'Reilly $7,500,000 (1)
Ryan Nugent-Hopkins $7,000,000 (2)
Jason Robertson $6,500,000 (2)
Colton Parayko $6,000,000 (3)
Brock Boeser $5,500,000 (1)
Jonas Brodin $5,000,000 (4)
Jonas Siegenthaler $4,500,000 (1)
Mason Appleton $1,800,000 (1)
Samuel Blais $1,500,000 (1)
Oskar Sundqvist $1,300,000 (1)
Kasperi Kapanen $900,000 (1)
Mason Lohrei $900,000 (1)
Jake Oettinger $900,000 (3)
Cayden Primeau $900,000 (3)
Pavel Dorofeyev $900,000 (2)
Jan Rutta $900,000 (1)
Jonas Rondbjerg $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,900,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,900,000
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,900,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries

Yegor Chinakhov $1,700,000 (1)
Mikael Pyyhtia $900,000 (1)
Noah Cates $350,000 (4)
Joey Anderson $180,000 (1)
Evgeny Svechnikov $175,000 (3)
Jacob Moverare $170,000 (2)
Benjamin Gleason $170,000 (2)
Hudson Fasching $170,000 (1)
Calle Rosen $160,000 (3)
Oskar Lindblom $160,000 (3)
Matt Luff $155,000 (2)
Luka Gracnar $150,000 (1)
Joseph Woll $150,000 (3)
Gemel Smith $130,000 (2)
John Gilmour (Out of Payroll) $125,000 (2)
Carl Dahlstrom $125,000 (2)
Lucas Wallmark $125,000 (3)
Brett Ritchie $125,000 (3)
Jani Hakanpaa $100,000 (1)
Ryan Johnson $90,000 (3)
Jack Studnicka $90,000 (2)
Iiro Pakarinen $90,000 (2)
Alex Grant $90,000 (1)
Joel Kellman $90,000 (2)
Maxim Shalunov $90,000 (1)
Zachary Fucale $85,000 (3)
Taylor Leier $80,000 (2)
Greg Mckegg $80,000 (2)
Tim Erixon $80,000 (1)
Ivan Morozov $75,000 (3)
Viktor Svedberg $70,000 (1)
Total Farm Players31
Salary Commitment
Year 16 : $6,330,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $6,330,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $85 - 7 654 - 95,67%
Level 2: 6000 - $42 - 5 565 - 92,74%
Level 3: 3000 - $14 - 2 765 - 92,18%
Level 4: 5000 - $13 - 4 488 - 89,77%
Luxury : 1500 - $70 - 1 251 - 83,39%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $30 - 1 681 - 84,06%
Farm Level 2: 1000 - $15 - 749 - 74,85%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 722 - 92,44%
Average Income per Game$1,545,964
Year to Date Revenue$27,827,347
Farm
Home Games Left23
Average Attendance - %2 430 - 80,99%
Average Income per Game$103,193
Year to Date Revenue$1,857,472

Expense

Pro Players Total Salaries$76,800,000
Farm Players Total Salaries$3,495,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,424,875
Farm Year To Date Expenses$1,505,202
Pro Salary Cap To Date$32,211,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,557,166
Farm Estimated Season Revenue$2,373,436
Pro Remaining Season Days106
Pro Expenses Per Days$417,838
Pro Estimated Expenses$44,290,828
Farm Remaining Season Days106
Farm Expenses Per Days$19,432
Farm Estimated Expenses$2,059,792
Estimated Season Expenses$46,350,620
Season Salary Cap$76,800,000
Estimate Under Maximum Salary Cap of $78,000,000$1,200,000
Estimate Over Minimum Salary Cap of $0 $76,800,000
Current Bank Account$112,817,050
Projected Bank Account$104,397,032

Pro Players Salaries

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

Farm Players Salaries

Max Jones $200,000 (2)
Dylan McIlrath $175,000 (2)
Markus Granlund $170,000 (1)
Nicholas Baptiste $150,000 (3)
Ryan Donato $150,000 (2)
Matthew Highmore $150,000 (2)
Brady Vail $120,000 (1)
Brayden Burke $120,000 (3)
Seth Helgeson $100,000 (1)
Jerome Gauthier-Leduc $100,000 (1)
Kristian Vesalainen $90,000 (1)
Jonah Gadjovich $90,000 (2)
Isaak Phillips $90,000 (1)
Alex Laferriere $90,000 (3)
Filip Zadina $90,000 (3)
Oliver Wahlstrom $90,000 (3)
Eamon McAdam $90,000 (1)
Brett Leason $90,000 (1)
Kristian Reichel $90,000 (1)
Robin Salo $90,000 (1)
Dylan Samberg $90,000 (1)
Pavel Karnaukhov $90,000 (3)
John Ramage $80,000 (1)
Ryan Collins $80,000 (2)
Kevin Mandolese $75,000 (2)
Ville Heinola $75,000 (3)
Jonathan Gruden $75,000 (3)
Martin Kaut $75,000 (3)
Riley Sutter $75,000 (3)
Nolan Patrick $75,000 (2)
Olivier Rodrigue $75,000 (3)
Alexander Chmelevski $75,000 (2)
Jordan Bellerive $75,000 (2)
Egor Sokolov $75,000 (3)
Jack Glover $70,000 (2)
Total Farm Players35
Salary Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0

Predators

Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $80 - 7 622 - 95,28%
Level 2: 6000 - $50 - 5 357 - 89,28%
Level 3: 3000 - $21 - 2 529 - 84,30%
Level 4: 5000 - $17 - 4 323 - 86,47%
Luxury : 1500 - $140 - 1 058 - 70,53%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 976 - 98,78%
Farm Level 2: 1000 - $10 - 985 - 98,49%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 890 - 88,89%
Average Income per Game$1,659,388
Year to Date Revenue$29,868,987
Farm
Home Games Left23
Average Attendance - %2 961 - 98,68%
Average Income per Game$88,265
Year to Date Revenue$1,588,772

Expense

Pro Players Total Salaries$79,750,000
Farm Players Total Salaries$4,485,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,033,251
Farm Year To Date Expenses$1,399,166
Pro Salary Cap To Date$31,819,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,165,928
Farm Estimated Season Revenue$2,030,098
Pro Remaining Season Days106
Pro Expenses Per Days$433,784
Pro Estimated Expenses$45,981,104
Farm Remaining Season Days106
Farm Expenses Per Days$24,784
Farm Estimated Expenses$2,627,104
Estimated Season Expenses$48,608,208
Season Salary Cap$79,750,000
Estimate Under Maximum Salary Cap of $78,000,000-$1,750,000
Estimate Over Minimum Salary Cap of $0 $79,750,000
Current Bank Account($339,047)
Projected Bank Account($8,751,229)

Pro Players Salaries

P.K. Subban $8,500,000 (4)
Jeff Skinner $8,500,000 (4)
Alex Tuch $8,000,000 (5)
Jordan Eberle $6,000,000 (1)
Shea Theodore $6,000,000 (1)
Torey Krug $5,400,000 (2)
Drake Batherson $5,000,000 (2)
Cody Ceci $4,500,000 (3)
Valeri Nichushkin $4,500,000 (3)
Jacob Markstrom $4,000,000 (3)
Yegor Sharangovich $3,500,000 (1)
Philip Danault $3,000,000 (2)
Radim Simek $2,500,000 (1)
Anthony Stolarz $2,000,000 (1)
Dillon Fournier $2,000,000 (1)
Ross Colton $2,000,000 (2)
Juraj Slafkovsky $900,000 (3)
Jesse Ylonen $900,000 (2)
David Gustafsson $900,000 (3)
Boone Jenner $900,000 (1)
Simon Stransky $750,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $79,750,000
Year 17 : $56,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $75,900,000
Year 17 : $52,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $79,750,000
Year 17 : $56,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries

Rudolfs Balcers $1,800,000 (1)
Eric Robinson $200,000 (1)
Rickard Hugg $170,000 (1)
Lane Pederson $150,000 (2)
Emil Johansson $130,000 (1)
Antoine Bibeau $120,050 (3)
Julius Bergman $120,000 (2)
Stepan Falkovsky $120,000 (3)
Christopher Gibson $100,050 (3)
Matt Mackenzie $100,000 (1)
Troy Rutkowski $100,000 (2)
Joseph Labate $100,000 (2)
Joonas Rask $100,000 (2)
Eero Elo $100,000 (2)
Gregory Hofmann $90,000 (1)
Mark Barberio $90,000 (1)
Louis Crevier $90,000 (1)
Patrick Harper $75,000 (2)
Marc Del Gaizo (Out of Payroll) $75,000 (3)
Matthew Phillips $75,000 (1)
Nathan Knoepke $75,000 (2)
Ostap Safin $75,000 (2)
Cole Candella $75,000 (1)
Max Zimmer $75,000 (1)
Dmitry Sokolov $75,000 (1)
Otto Somppi $75,000 (1)
Jonathan Ang $75,000 (1)
David Quenneville (Out of Payroll) $75,000 (1)
Harri Sateri $70,000 (1)
Adam Marsh $60,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $4,635,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $4,635,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $150 - 3 755 - 53,64%
Level 2: 5000 - $100 - 2 569 - 51,38%
Level 3: 2000 - $50 - 1 311 - 65,54%
Level 4: 4000 - $46 - 1 741 - 43,52%
Luxury : 1000 - $250 - 573 - 57,31%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $45 - 1 211 - 60,53%
Farm Level 2: 1000 - $18 - 729 - 72,86%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %9 949 - 52,36%
Average Income per Game$1,597,063
Year to Date Revenue$27,150,079
Farm
Home Games Left24
Average Attendance - %1 939 - 64,64%
Average Income per Game$100,708
Year to Date Revenue$1,712,042

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$3,940,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,844,055
Farm Year To Date Expenses$1,593,737
Pro Salary Cap To Date$30,630,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,329,523
Farm Estimated Season Revenue$2,417,000
Pro Remaining Season Days106
Pro Expenses Per Days$394,595
Pro Estimated Expenses$41,827,070
Farm Remaining Season Days106
Farm Expenses Per Days$21,838
Farm Estimated Expenses$2,314,828
Estimated Season Expenses$44,141,898
Season Salary Cap$72,500,000
Estimate Under Maximum Salary Cap of $78,000,000$5,500,000
Estimate Over Minimum Salary Cap of $0 $72,500,000
Current Bank Account($13,204,853)
Projected Bank Account($16,600,228)

Pro Players Salaries

Jake Guentzel $8,000,000 (4)
Jack Johnson $7,500,000 (4)
Peter Mueller $7,000,000 (1)
Andrew Mangiapane $5,500,000 (3)
Alex Nedeljkovic $5,500,000 (3)
Artturi Lehkonen $5,000,000 (2)
Nick Ritchie $4,000,000 (3)
Marcus Pettersson $4,000,000 (2)
Alexandar Georgiev (Out of Payroll) $3,500,000 (1)
Dakota Joshua $3,500,000 (4)
David Levin $3,500,000 (4)
Derrick Pouliot $3,000,000 (1)
Mason Marchment $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
Andreas Borgman $2,000,000 (3)
Martin Frk $1,700,000 (1)
Lucas Johansen $1,500,000 (2)
Michael Amadio $1,300,000 (1)
Michael Anderson $900,000 (2)
Tyson Jost $900,000 (1)
Jack Quinn $900,000 (3)
Nick Bjugstad $900,000 (1)
Jakob Chychrun $900,000 (1)
Total Pro Players23
Salary Commitment
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000

Farm Players Salaries

Philip Tomasino $900,000 (3)
Remi Elie $200,000 (2)
Victor Olofsson $200,000 (1)
Jack Lafontaine $200,000 (3)
Vinni Lettieri $130,000 (2)
Nic Petan $120,000 (3)
Nick Ebert $110,000 (1)
Josiah Slavin $110,000 (1)
Jean-Francois Berube $100,000 (2)
Joshua Jacobs $100,000 (2)
Nikita Korostelev $100,000 (2)
Tyson Baillie $90,000 (3)
Declan Chisholm $90,000 (3)
Cole Guttman $90,000 (1)
Benjamin Conz $90,000 (2)
Anderson Macdonald $90,000 (3)
Ondrej Kachyna $90,000 (3)
Brett Pollock $80,000 (2)
Austin Poganski $80,000 (1)
Rushan Rafikov $80,000 (1)
Olli Juolevi $75,000 (2)
Keaton Middleton $75,000 (3)
Kirill Maksimov $75,000 (3)
James Hardie $75,000 (1)
Tyler Steenbergen $75,000 (1)
Nicolas Beaudin $75,000 (3)
Filip Kral (Out of Payroll) $75,000 (2)
Jean-Christophe Beaudin $75,000 (1)
Brandon Crawley $75,000 (1)
Dmitri Samorukov $75,000 (1)
Marian Studenic $75,000 (2)
Brett Murray $75,000 (3)
Dante Salituro $65,000 (2)
Total Farm Players33
Salary Commitment
Year 16 : $4,015,000
Year 17 : $2,160,000
Year 18 : $1,070,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,015,000
Year 17 : $2,160,000
Year 18 : $1,070,000
Year 19 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $80 - 7 637 - 95,46%
Level 2: 6000 - $63 - 4 459 - 74,32%
Level 3: 2000 - $48 - 1 465 - 73,25%
Level 4: 4000 - $35 - 2 258 - 56,44%
Luxury : 1000 - $180 - 781 - 78,12%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 593 - 79,64%
Farm Level 2: 1000 - $20 - 651 - 65,08%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 600 - 79,05%
Average Income per Game$1,647,824
Year to Date Revenue$29,660,828
Farm
Home Games Left24
Average Attendance - %2 244 - 74,79%
Average Income per Game$102,459
Year to Date Revenue$1,741,795

Expense

Pro Players Total Salaries$67,900,000
Farm Players Total Salaries$3,690,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,852,160
Farm Year To Date Expenses$1,495,564
Pro Salary Cap To Date$31,638,633
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,899,947
Farm Estimated Season Revenue$2,459,005
Pro Remaining Season Days106
Pro Expenses Per Days$369,730
Pro Estimated Expenses$39,191,380
Farm Remaining Season Days106
Farm Expenses Per Days$20,486
Farm Estimated Expenses$2,171,516
Estimated Season Expenses$41,362,896
Season Salary Cap$67,900,000
Estimate Under Maximum Salary Cap of $78,000,000$10,100,000
Estimate Over Minimum Salary Cap of $0 $67,900,000
Current Bank Account($2,722,304)
Projected Bank Account($3,726,248)

Pro Players Salaries

Eric Staal $9,500,000 (1)
Drew Doughty (Out of Payroll) $9,250,000 (4)
Vladimir Tarasenko $8,500,000 (3)
Filip Forsberg $6,500,000 (1)
Ilya Sorokin $6,000,000 (5)
Jamieson Oleksiak $5,500,000 (3)
Anthony Mantha $5,500,000 (3)
Jake Mccabe $4,500,000 (2)
Zach Aston-Reese $3,500,000 (2)
Robby Fabbri $3,000,000 (1)
Jasper Weatherby $3,000,000 (2)
Tanner Pearson $3,000,000 (2)
Dmytro Timashov $2,000,000 (1)
Colton White $2,000,000 (2)
Rasmus Andersson $900,000 (1)
Cam Talbot $900,000 (1)
Nico Hischier $900,000 (2)
Jack Hughes $900,000 (1)
Marcus Foligno $900,000 (1)
Owen Power $900,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $48,950,000
Year 18 : $31,150,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000

Farm Players Salaries

Kieffer Bellows $200,000 (2)
Dominik Kahun $180,000 (1)
Jonas Johansson $180,000 (1)
Curtis Lazar $180,000 (1)
Nikita Zaitsev $180,000 (1)
Anders Bjork $175,000 (2)
Sean Walker $170,000 (2)
Jan Kostalek (Out of Payroll) $170,000 (2)
Jonathan Davidsson $170,000 (2)
Otto Koivula $150,000 (3)
John Leonard $150,000 (2)
Andy Andreoff $145,000 (1)
Dominik Simon $140,000 (1)
Anthony Bitetto $125,000 (1)
Dennis Rasmussen $125,000 (1)
Luke Martin $120,000 (3)
Rourke Chartier $120,000 (2)
Blake Speers $110,000 (1)
Jonathon Blum $110,000 (1)
Brian Gibbons $110,000 (1)
Cody Sol $100,000 (2)
Anthony Florentino $100,000 (2)
Richard Panik $100,000 (1)
Matt Rempe $90,000 (1)
Jackson Lacombe $90,000 (3)
Travis Barron $75,000 (2)
William Bitten $75,000 (2)
Alexander Samoilov $75,000 (1)
Kenneth Johnson $75,000 (1)
Jonas Gustavsson $70,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 585 - 94,81%
Level 2: 5000 - $65 - 3 951 - 79,02%
Level 3: 2000 - $45 - 1 475 - 73,76%
Level 4: 4000 - $35 - 2 266 - 56,66%
Luxury : 1000 - $200 - 719 - 71,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 339 - 66,96%
Farm Level 2: 1000 - $15 - 947 - 94,75%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %15 996 - 79,98%
Average Income per Game$1,660,391
Year to Date Revenue$28,226,651
Farm
Home Games Left24
Average Attendance - %2 287 - 76,23%
Average Income per Game$100,998
Year to Date Revenue$1,716,964

Expense

Pro Players Total Salaries$77,800,000
Farm Players Total Salaries$3,960,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,462,142
Farm Year To Date Expenses$1,767,468
Pro Salary Cap To Date$33,248,682
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,849,390
Farm Estimated Season Revenue$2,423,949
Pro Remaining Season Days106
Pro Expenses Per Days$423,243
Pro Estimated Expenses$44,863,758
Farm Remaining Season Days106
Farm Expenses Per Days$21,946
Farm Estimated Expenses$2,326,276
Estimated Season Expenses$47,190,034
Season Salary Cap$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000$200,000
Estimate Over Minimum Salary Cap of $0 $77,800,000
Current Bank Account($5,076,814)
Projected Bank Account($9,993,509)

Pro Players Salaries

Phil Kessel $8,000,000 (1)
Tyler Myers $7,500,000 (3)
David Krejci $7,500,000 (1)
Carter Verhaeghe $7,000,000 (3)
William Karlsson $6,500,000 (2)
Brock Nelson $6,500,000 (3)
Andrew Copp $5,000,000 (2)
Dylan DeMelo $5,000,000 (3)
Adam Henrique $4,500,000 (1)
Nick Schmaltz $4,000,000 (1)
Eetu Luostarinen $3,000,000 (1)
Elvis Merzlikins $3,000,000 (3)
Markus Hannikainen $2,000,000 (1)
Corey Schueneman $2,000,000 (1)
Patrik Nemeth $1,800,000 (1)
Noah Gregor $900,000 (1)
Cole Sillinger $900,000 (3)
Semyon Varlamov $900,000 (1)
Jake Sanderson $900,000 (2)
Ben Chiarot $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,450,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries

Sheldon Dries $250,000 (1)
Tanner Kero $250,000 (1)
Christian Djoos $200,000 (1)
Matthew Peca $200,000 (1)
Dmitri Jaskin $200,000 (1)
Matt Martin $200,000 (1)
Olivier Roy $180,000 (1)
Jon Merrill $170,000 (2)
Stephane Da Costa $170,000 (1)
Andrey Pedan $150,000 (2)
Sven Andrighetto $150,000 (1)
Anton Blidh $150,000 (1)
Yohann Auvitu $150,000 (1)
Joonas Kemppainen $150,000 (1)
Scott Wilson $150,000 (2)
David Rundblad $130,000 (2)
Ondrej Kase $120,000 (1)
Dominic Turgeon (Out of Payroll) $120,000 (1)
Nikolay Goldobin $110,000 (2)
Ty Ronning $110,000 (2)
Jack Sadek $90,000 (1)
Cale Fleury $90,000 (2)
William Lockwood $90,000 (1)
Noel Hoefenmayer $75,000 (2)
Keenan Suthers $75,000 (1)
Drake Rymsha $75,000 (2)
Matej Tomek $75,000 (1)
Xavier Bernard $75,000 (3)
Brendan DeJong $75,000 (1)
Austin Lotz $50,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 8000 - $90 - 7 580 - 94,75%
Level 2: 6000 - $55 - 5 313 - 88,55%
Level 3: 2000 - $40 - 1 645 - 82,24%
Level 4: 4000 - $25 - 3 214 - 80,36%
Luxury : 1000 - $175 - 815 - 81,54%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 901 - 95,05%
Farm Level 2: 1000 - $16 - 957 - 95,68%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 568 - 88,42%
Average Income per Game$1,815,486
Year to Date Revenue$32,678,748
Farm
Home Games Left23
Average Attendance - %2 858 - 95,26%
Average Income per Game$113,289
Year to Date Revenue$2,039,210

Expense

Pro Players Total Salaries$71,600,000
Farm Players Total Salaries$7,790,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,110,811
Farm Year To Date Expenses$1,534,993
Pro Salary Cap To Date$31,897,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,756,178
Farm Estimated Season Revenue$2,605,657
Pro Remaining Season Days106
Pro Expenses Per Days$389,730
Pro Estimated Expenses$41,311,380
Farm Remaining Season Days106
Farm Expenses Per Days$42,649
Farm Estimated Expenses$4,520,794
Estimated Season Expenses$45,832,174
Season Salary Cap$71,600,000
Estimate Under Maximum Salary Cap of $78,000,000$6,400,000
Estimate Over Minimum Salary Cap of $0 $71,600,000
Current Bank Account$5,472,846
Projected Bank Account$4,002,507

Pro Players Salaries

Pierre-Luc Dubois $7,500,000 (3)
Timo Meier $6,500,000 (2)
Ryan McDonagh $6,500,000 (2)
Jordan Binnington $6,000,000 (2)
Will Butcher $5,500,000 (3)
Mathew Dumba $5,500,000 (3)
Ryan Kesler $5,400,000 (1)
Radek Faksa $5,000,000 (3)
Blaze Lizotte $3,500,000 (3)
Gustav Forsling $3,500,000 (1)
Maxim Golod $3,500,000 (2)
Julien Gauthier $3,000,000 (2)
Sonny Milano $3,000,000 (1)
Zack MacEwen $2,500,000 (1)
Erik Kallgren $2,000,000 (2)
Joe Snively $1,700,000 (1)
Carson Meyer (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Guillaume Brisebois $1,300,000 (2)
Luke Kunin $900,000 (1)
Tom Wilson $900,000 (1)
Michael Rasmussen $900,000 (1)
Egor Zamula $900,000 (3)
Total Pro Players22
Salary Commitment
Year 16 : $77,100,000
Year 17 : $56,700,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $55,600,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $56,700,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries

Nikita Tryamkin $3,500,000 (2)
Mackenzie MacEachern $1,300,000 (1)
Aleksi Saarela $170,000 (1)
Stanislav Galiev $155,000 (1)
Alexander Younan $150,000 (2)
Darren Archibald $135,000 (1)
Nigel Dawes $135,000 (1)
Reece Scarlett $130,000 (1)
Michael Pezzetta $120,000 (2)
Mathieu Olivier $120,000 (1)
Jiri Sekac $110,000 (1)
Peter Hrehorcak $100,000 (1)
Vaclav Karabacek $100,000 (2)
Brendan Leipsic $90,000 (1)
Paul Postma $90,000 (1)
Robbie Russo $90,000 (1)
Emil Bemstrom $90,000 (2)
Jamie Arniel $90,000 (1)
Calen Addison $90,000 (2)
Alec Regula $90,000 (1)
Olle Lycksell $90,000 (1)
Alexander Holtz $90,000 (3)
Logan Shaw $80,000 (1)
Lukas Zetterberg $80,000 (1)
Brett Lernout $80,000 (1)
Mitchell Vande Sompel $75,000 (2)
Zach Solow $75,000 (2)
Jakub Galvas $75,000 (2)
Jacob Olofsson $75,000 (3)
Curtis Douglas $75,000 (3)
Micheal Wall $70,000 (1)
Thomas(Chase) Perry $70,000 (2)
Total Farm Players32
Salary Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 613 - 95,16%
Level 2: 5000 - $58 - 4 937 - 98,73%
Level 3: 2000 - $37 - 1 819 - 90,94%
Level 4: 4000 - $20 - 3 939 - 98,48%
Luxury : 1000 - $170 - 852 - 85,17%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 416 - 70,80%
Farm Level 2: 1000 - $19 - 680 - 68,02%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 159 - 95,79%
Average Income per Game$1,730,032
Year to Date Revenue$31,140,568
Farm
Home Games Left23
Average Attendance - %2 096 - 69,87%
Average Income per Game$99,433
Year to Date Revenue$1,789,788

Expense

Pro Players Total Salaries$69,590,000
Farm Players Total Salaries$2,350,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,868,268
Farm Year To Date Expenses$1,056,110
Pro Salary Cap To Date$31,654,749
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,790,726
Farm Estimated Season Revenue$2,286,951
Pro Remaining Season Days106
Pro Expenses Per Days$378,865
Pro Estimated Expenses$40,159,690
Farm Remaining Season Days106
Farm Expenses Per Days$13,243
Farm Estimated Expenses$1,403,758
Estimated Season Expenses$41,563,448
Season Salary Cap$69,590,000
Estimate Under Maximum Salary Cap of $78,000,000$8,410,000
Estimate Over Minimum Salary Cap of $0 $69,590,000
Current Bank Account$50,427,140
Projected Bank Account$50,941,369

Pro Players Salaries

Mitchell Marner $10,640,000 (5)
Aleksander Barkov $10,000,000 (5)
Victor Hedman $9,000,000 (5)
Bo Horvat $8,500,000 (3)
Sebastian Aho $8,500,000 (2)
Connor Hellebuyck $7,000,000 (2)
Erik Cernak $5,500,000 (2)
Thomas Chabot $5,400,000 (1)
David Kampf $2,000,000 (1)
Andreas Englund $1,800,000 (1)
Justin Holl $1,800,000 (1)
Michael Mersch $1,200,000 (1)
Riley Nash $1,200,000 (1)
Nikita Okhotyuk $900,000 (3)
Jordan Kyrou $900,000 (2)
Nikita Alexandrov $900,000 (3)
Arvid Soderblom $900,000 (1)
Erik Johnson (Out of Payroll) $900,000 (1)
Aleksi Heponiemi $900,000 (2)
Alex Chiasson $900,000 (1)
Jack Drury $900,000 (3)
Brent Gates $750,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $80,490,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $78,490,000
Year 17 : $61,640,000
Year 18 : $38,840,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $80,490,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000

Farm Players Salaries

Gabriel Bourque $120,000 (1)
Jordan Subban $120,000 (3)
Reece Willcox $120,000 (2)
Jonathan Dahlen $120,000 (3)
Roberts Lipsbergs $100,000 (1)
Erik Thorell $100,000 (1)
Veeti Vainio $100,000 (3)
David Kase $100,000 (3)
Brett Bulmer $100,000 (1)
Eddie Wittchow $100,000 (1)
Ryan Spooner $90,000 (1)
Michal Jordan $90,000 (1)
Dane Fox $80,000 (1)
Tyson Sexsmith $80,000 (1)
Radek Smolenak $80,000 (1)
Daniel Catenacci $80,000 (1)
Vladimir Ruzicka $80,000 (1)
Evgeny Grachev $80,000 (1)
James Livingston $80,000 (1)
Marek Zagrapan $80,000 (1)
Nicklas Lasu $80,000 (1)
Kyle Olson $75,000 (3)
Chase Hartje $75,000 (1)
Jacob Cederholm $75,000 (1)
Adam Ahman $75,000 (3)
Francois Tremblay $70,000 (1)
Total Farm Players26
Salary Commitment
Year 16 : $2,350,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,350,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $95 - 5 934 - 74,17%
Level 2: 6000 - $60 - 4 251 - 70,86%
Level 3: 3000 - $30 - 2 426 - 80,86%
Level 4: 4000 - $25 - 3 146 - 78,65%
Luxury : 1000 - $190 - 756 - 75,59%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 545 - 77,26%
Farm Level 2: 1000 - $15 - 953 - 95,29%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 513 - 75,06%
Average Income per Game$1,603,932
Year to Date Revenue$28,870,769
Farm
Home Games Left23
Average Attendance - %2 498 - 83,27%
Average Income per Game$101,880
Year to Date Revenue$1,833,848

Expense

Pro Players Total Salaries$76,850,000
Farm Players Total Salaries$3,305,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,792,693
Farm Year To Date Expenses$1,481,695
Pro Salary Cap To Date$32,579,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,890,427
Farm Estimated Season Revenue$2,343,250
Pro Remaining Season Days106
Pro Expenses Per Days$418,108
Pro Estimated Expenses$44,319,448
Farm Remaining Season Days106
Farm Expenses Per Days$18,405
Farm Estimated Expenses$1,950,930
Estimated Season Expenses$46,270,378
Season Salary Cap$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000$1,150,000
Estimate Over Minimum Salary Cap of $0 $76,850,000
Current Bank Account$58,149,473
Projected Bank Account$51,112,772

Pro Players Salaries

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

Farm Players Salaries

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

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $91 - 6 920 - 86,49%
Level 2: 6000 - $56 - 5 451 - 90,85%
Level 3: 3000 - $31 - 2 223 - 74,11%
Level 4: 4000 - $26 - 3 095 - 77,38%
Luxury : 1000 - $137 - 1 000 - 100,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $30 - 1 620 - 81,01%
Farm Level 2: 1000 - $15 - 728 - 72,78%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 689 - 84,95%
Average Income per Game$1,728,817
Year to Date Revenue$31,118,697
Farm
Home Games Left24
Average Attendance - %2 348 - 78,26%
Average Income per Game$102,287
Year to Date Revenue$1,738,881

Expense

Pro Players Total Salaries$76,990,000
Farm Players Total Salaries$3,820,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,850,445
Farm Year To Date Expenses$1,797,689
Pro Salary Cap To Date$32,636,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,762,780
Farm Estimated Season Revenue$2,454,891
Pro Remaining Season Days106
Pro Expenses Per Days$418,865
Pro Estimated Expenses$44,399,690
Farm Remaining Season Days106
Farm Expenses Per Days$21,189
Farm Estimated Expenses$2,246,034
Estimated Season Expenses$46,645,724
Season Salary Cap$76,990,000
Estimate Under Maximum Salary Cap of $78,000,000$1,010,000
Estimate Over Minimum Salary Cap of $0 $76,990,000
Current Bank Account$18,545,527
Projected Bank Account$14,117,474

Pro Players Salaries

Steven Stamkos $10,640,000 (5)
Blake Wheeler $8,000,000 (3)
Mike Richards $7,900,000 (1)
Alex Debrincat $7,000,000 (3)
Jared Spurgeon $5,500,000 (2)
Jake Muzzin $5,000,000 (1)
Justin Braun $5,000,000 (1)
Logan Couture (Out of Payroll) $4,500,000 (1)
Nick Bonino $4,250,000 (1)
Morgan Ellis $4,000,000 (1)
David Honzik $3,500,000 (1)
Ross Johnston $2,500,000 (2)
Jake Evans $2,000,000 (1)
Warren Foegele $2,000,000 (1)
Robert Bortuzzo $2,000,000 (2)
Jordie Benn $1,800,000 (1)
Zachary Sanford $1,700,000 (1)
Mike Hardman $1,500,000 (2)
James Reimer $900,000 (1)
Matthew Beniers $900,000 (1)
Mike Hoffman $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $81,490,000
Year 17 : $37,140,000
Year 18 : $25,640,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $80,450,000
Year 17 : $36,350,000
Year 18 : $24,850,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $81,490,000
Year 17 : $37,140,000
Year 18 : $25,640,000
Year 19 : $10,640,000

Farm Players Salaries

Pavel Francouz $275,000 (3)
Olli Maatta $250,000 (3)
Eric Comrie $200,000 (1)
Dean Kukan $200,000 (2)
Austin Wagner $180,000 (2)
Landon Ferraro $170,000 (1)
Valeri Vasiliev $170,000 (1)
Yakov Trenin $170,000 (2)
Chad Ruhwedel $170,000 (2)
Roland Mckeown $170,000 (1)
Michal Kempny $150,000 (2)
Jens Looke $150,000 (2)
Adam Tambellini $130,000 (2)
Colton Sceviour $130,000 (1)
Kevin Poulin $120,000 (2)
Brandon Davidson $110,000 (2)
Gabriel Dumont $100,000 (3)
Jaret Anderson-Dolan $90,000 (3)
Taylor Raddysh $90,000 (1)
Michael Spacek $90,000 (1)
Cooper Marody $90,000 (1)
Dmitri Voronkov $90,000 (1)
Luc Snuggerud $90,000 (1)
Stelio Mattheos $75,000 (2)
Nate Schnarr $75,000 (2)
Tarrmo Reunanen $75,000 (1)
Cliff Pu $75,000 (1)
Artur Kayumov $75,000 (1)
Chris Martenet $60,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,820,000
Year 17 : $2,245,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,820,000
Year 17 : $2,245,000
Year 18 : $715,000
Year 19 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$0

Farm Salary Cap

Under Maximum of
$30,000,000

Pro Players

Farm Players

Total Players

Avalanches $41,908,396 $75,400,000 $2,600,000 $75,400,000 $4,170,000 $25,830,000 213152
BlackHawks $15,443,628 $77,750,000 $250,000 $77,750,000 $3,260,000 $26,740,000 203252
BlueJacket $2,552,392 $78,000,000 $0 $78,000,000 $5,592,500 $24,407,500 203353
Blues $59,082,668 $71,340,000 $6,660,000 $71,340,000 $5,475,000 $24,525,000 213354
Bruins $9,214,900 $70,100,000 $7,900,000 $70,100,000 $3,165,000 $26,835,000 232750
Canadiens $31,859,954 $77,300,000 $700,000 $77,300,000 $3,150,000 $26,850,000 203252
Canucks $43,873,475 $72,400,000 $5,600,000 $72,400,000 $2,840,000 $27,160,000 212849
Capitals ($2,781,224) $75,350,000 $2,650,000 $75,350,000 $3,255,000 $26,745,000 203050
Devils $22,228,557 $77,850,000 $150,000 $77,850,000 $2,915,000 $27,085,000 203151
Ducks $15,087,373 $77,950,000 $50,000 $77,950,000 $3,165,000 $26,835,000 203252
Flames $36,902,694 $77,100,000 $900,000 $77,100,000 $3,455,000 $26,545,000 203353
Flyers $27,699,947 $73,700,000 $4,300,000 $73,700,000 $2,415,000 $27,585,000 202848
GoldenKnights $9,502,060 $77,800,000 $200,000 $77,800,000 $4,895,000 $25,105,000 203454
Hockey club $14,010,286 $71,250,000 $6,750,000 $71,250,000 $3,095,000 $26,905,000 212950
Hurricanes $4,171,310 $77,850,000 $150,000 $77,850,000 $3,025,000 $26,975,000 202949
Islanders $55,329,054 $69,350,000 $8,650,000 $69,350,000 $2,987,000 $27,013,000 203050
Jets $212,641,724 $74,950,000 $3,050,000 $74,950,000 $3,960,000 $26,040,000 212950
Kings $39,382,049 $77,300,000 $700,000 $77,300,000 $2,440,000 $27,560,000 213051
Kraken $7,279,420 $77,500,000 $500,000 $77,500,000 $3,165,500 $26,834,500 202646
Lightning $7,947,584 $76,700,000 $1,300,000 $76,700,000 $2,535,000 $27,465,000 202646
MapleLeafs $13,065,935 $74,750,000 $3,250,000 $74,750,000 $3,680,000 $26,320,000 203454
Oilers $23,308,032 $77,700,000 $300,000 $77,700,000 $3,220,000 $26,780,000 202747
Panthers $123,629,605 $77,900,000 $100,000 $77,900,000 $6,205,000 $23,795,000 203151
Penguins $112,817,050 $76,800,000 $1,200,000 $76,800,000 $3,495,000 $26,505,000 213556
Predators ($339,047) $79,750,000 -$1,750,000 $79,750,000 $4,485,100 $25,514,900 213051
Rangers ($13,204,853) $72,500,000 $5,500,000 $72,500,000 $3,940,000 $26,060,000 233356
RedWings ($2,722,304) $67,900,000 $10,100,000 $67,900,000 $3,690,000 $26,310,000 203050
Sabres ($5,076,814) $77,800,000 $200,000 $77,800,000 $3,960,000 $26,040,000 203050
Senators $5,472,846 $71,600,000 $6,400,000 $71,600,000 $7,790,000 $22,210,000 223254
Sharks $50,427,140 $69,590,000 $8,410,000 $69,590,000 $2,350,000 $27,650,000 222648
Stars $58,149,473 $76,850,000 $1,150,000 $76,850,000 $3,305,000 $26,695,000 202949
Wild $18,545,527 $76,990,000 $1,010,000 $76,990,000 $3,820,000 $26,180,000 212950