Essayer le nouveau site
Connexion

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 8000 - $85 - 7 540 - 94,25%
Level 2: 6000 - $49 - 5 389 - 89,82%
Level 3: 3000 - $20 - 2 547 - 84,90%
Level 4: 5000 - $12 - 4 587 - 91,75%
Luxury : 1000 - $165 - 988 - 98,84%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $33 - 1 898 - 94,89%
Farm Level 2: 1000 - $16 - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 052 - 91,53%
Average Income per Game$1,690,636
Year to Date Revenue$25,359,536
Farm
Home Games Left26
Average Attendance - %2 837 - 94,56%
Average Income per Game$115,697
Year to Date Revenue$1,735,459

Expense

Pro Players Total Salaries$77,940,000
Farm Players Total Salaries$4,250,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,522,106
Farm Year To Date Expenses$1,346,576
Pro Salary Cap To Date$27,445,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,956,529
Farm Estimated Season Revenue$3,008,129
Pro Remaining Season Days119
Pro Expenses Per Days$424,000
Pro Estimated Expenses$50,456,000
Farm Remaining Season Days119
Farm Expenses Per Days$23,514
Farm Estimated Expenses$2,798,166
Estimated Season Expenses$53,254,166
Season Salary Cap$77,940,000
Estimate Under Maximum Salary Cap of $78,000,000$60,000
Estimate Over Minimum Salary Cap of $0 $77,940,000
Current Bank Account$42,323,086
Projected Bank Account$36,033,578

Pro Players Salaries

Steven Stamkos $10,640,000 (5)
Tyson Barrie $7,500,000 (1)
Viktor Arvidsson $7,000,000 (2)
Joonas Korpisalo $6,750,000 (3)
Teuvo Teravainen $6,000,000 (1)
Travis Konecny $5,500,000 (1)
Ethan Bear $5,000,000 (2)
Pavel Zacha $4,500,000 (2)
Oliver Bjorkstrand $4,500,000 (1)
Jonas Siegenthaler $4,500,000 (1)
Dylan Strome $4,000,000 (1)
Erik Brannstrom $2,500,000 (1)
John Hayden $1,800,000 (1)
Michael Carcone $1,700,000 (1)
Oskar Sundqvist $1,300,000 (1)
Shane Prince $1,150,000 (1)
Brenden Dillon $900,000 (1)
Connor Ingram $900,000 (2)
Gustav Lindstrom $900,000 (1)
Brandon Tanev $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,940,000
Year 17 : $34,790,000
Year 18 : $17,390,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $77,650,000
Year 17 : $34,500,000
Year 18 : $17,100,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $77,940,000
Year 17 : $34,790,000
Year 18 : $17,390,000
Year 19 : $10,640,000

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)
Adam Clendening $150,000 (3)
Andrei Svetlakov $150,000 (3)
Alexander Burmistrov $130,000 (1)
Griffin Reinhart (Out of Payroll) $130,000 (1)
Ian McCoshen $130,000 (1)
Gerald Mayhew $130,000 (1)
Andreas Soderberg $130,000 (2)
Kalle Kossila $120,000 (3)
Tim Wahlgren $120,000 (3)
Magnus Paajarvi $120,000 (2)
Adam Samuelsson $100,000 (3)
Ian Mitchell $90,000 (2)
Mikael Pyyhtia $90,000 (1)
Cal O'Reilly $80,000 (1)
Benjamin Baumgartner $75,000 (3)
Servac Petrovsky $75,000 (3)
Kirill Ustimenko $75,000 (2)
Lucas Edmonds $75,000 (2)
Ruslan Gazizov $75,000 (2)
Brandon Lisowsky $75,000 (2)
Daniel Kurovsky $75,000 (1)
Pavel Koltygin $75,000 (1)
Filip Berglund $75,000 (1)
David Bernhardt $75,000 (1)
Marcus Davidsson $75,000 (1)
Tobias Eder $70,000 (1)
Kyle Beach $70,000 (1)
Niklas Lundstrom $65,000 (1)
Total Farm Players33
Salary Commitment
Year 16 : $4,380,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,380,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $85 - 7 465 - 93,31%
Level 2: 6000 - $50 - 5 546 - 92,43%
Level 3: 2000 - $21 - 2 000 - 100,00%
Level 4: 4000 - $14 - 4 000 - 100,00%
Luxury : 1000 - $175 - 842 - 84,15%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $28 - 1 920 - 96,01%
Farm Level 2: 1000 - $11 - 984 - 98,39%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 852 - 94,53%
Average Income per Game$1,666,174
Year to Date Revenue$24,992,604
Farm
Home Games Left27
Average Attendance - %2 904 - 96,80%
Average Income per Game$96,237
Year to Date Revenue$1,347,314

Expense

Pro Players Total Salaries$77,750,000
Farm Players Total Salaries$3,810,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,420,262
Farm Year To Date Expenses$1,398,511
Pro Salary Cap To Date$27,241,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,320,514
Farm Estimated Season Revenue$2,598,391
Pro Remaining Season Days119
Pro Expenses Per Days$422,973
Pro Estimated Expenses$50,333,787
Farm Remaining Season Days119
Farm Expenses Per Days$21,135
Farm Estimated Expenses$2,515,065
Estimated Season Expenses$52,848,852
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$15,746,560
Projected Bank Account$8,816,613

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 $200,000 (1)
Reese Johnson $200,000 (1)
Chris Tierney $200,000 (1)
Chris Bigras $200,000 (3)
Kevin Labanc $180,000 (1)
Radim Zohorna (Out of Payroll) $170,000 (1)
Slater Koekkoek $170,000 (1)
Fredrik Claesson $150,000 (1)
Justin Dowling $130,000 (1)
Rocco Grimaldi $130,000 (2)
Michael Sgarbossa $130,000 (2)
Glenn Gawdin $130,000 (2)
Jakob Lilja $130,000 (1)
Jyrki Jokipakka $125,000 (1)
Eric Florchuk $120,000 (2)
Tyler Beskorowany $120,000 (2)
Jhonas Enroth $120,000 (1)
Boris Katchouk $90,000 (1)
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 - 7 693 - 96,17%
Level 2: 6000 - $40 - 5 779 - 96,32%
Level 3: 3000 - $20 - 2 670 - 88,99%
Level 4: 5000 - $15 - 4 415 - 88,30%
Luxury : 1500 - $90 - 1 189 - 79,27%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $40 - 1 376 - 68,79%
Farm Level 2: 1000 - $20 - 626 - 62,63%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 746 - 92,54%
Average Income per Game$1,434,728
Year to Date Revenue$21,520,923
Farm
Home Games Left26
Average Attendance - %2 002 - 66,74%
Average Income per Game$100,658
Year to Date Revenue$1,509,877

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$4,902,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,088,091
Farm Year To Date Expenses$1,480,932
Pro Salary Cap To Date$26,909,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,302,933
Farm Estimated Season Revenue$2,617,120
Pro Remaining Season Days119
Pro Expenses Per Days$424,324
Pro Estimated Expenses$50,494,556
Farm Remaining Season Days119
Farm Expenses Per Days$27,041
Farm Estimated Expenses$3,217,879
Estimated Season Expenses$53,712,435
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$3,819,830
Projected Bank Account($9,972,552)

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)
Jack Roslovic $4,500,000 (1)
Chandler Stephenson $4,500,000 (2)
Blake Coleman $4,000,000 (2)
Mikhail Grigorenko $2,000,000 (1)
Travis Boyd $1,800,000 (1)
Phillip Digiuseppe $1,300,000 (2)
Juuso Valimaki $900,000 (2)
Philipp Grubauer $900,000 (1)
Cam Fowler $900,000 (1)
Timothy Liljegren $900,000 (1)
Thomas Harley $900,000 (3)
Daniel Carr $800,000 (1)
Jordan Szwarz $800,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $27,500,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $25,500,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $27,500,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries

David Desharnais $900,000 (1)
Sergey Tolchinsky $200,000 (2)
Sam Lafferty $200,000 (2)
Dominic Toninato $172,500 (2)
Steven Lorentz $170,000 (1)
Jacob Peterson $170,000 (1)
Tomas Nosek $170,000 (2)
Lukas Sedlak $170,000 (2)
Vyacheslav Leshchenko $170,000 (2)
Sebastian Aho (DEF) $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)
Andrew Desjardins $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 : $4,902,500
Year 17 : $2,657,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,902,500
Year 17 : $2,657,500
Year 18 : $315,000
Year 19 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 8000 - $90 - 7 333 - 91,66%
Level 2: 6000 - $60 - 4 271 - 71,18%
Level 3: 3000 - $40 - 1 627 - 54,24%
Level 4: 4000 - $30 - 2 694 - 67,34%
Luxury : 1500 - $170 - 840 - 56,01%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $40 - 1 355 - 67,73%
Farm Level 2: 1000 - $25 - 500 - 49,95%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16 765 - 74,51%
Average Income per Game$1,735,157
Year to Date Revenue$27,762,507
Farm
Home Games Left26
Average Attendance - %1 854 - 61,81%
Average Income per Game$99,346
Year to Date Revenue$1,490,187

Expense

Pro Players Total Salaries$76,040,000
Farm Players Total Salaries$5,262,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,615,074
Farm Year To Date Expenses$1,714,058
Pro Salary Cap To Date$26,436,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,378,917
Farm Estimated Season Revenue$2,582,991
Pro Remaining Season Days119
Pro Expenses Per Days$413,730
Pro Estimated Expenses$49,233,870
Farm Remaining Season Days119
Farm Expenses Per Days$28,986
Farm Estimated Expenses$3,449,334
Estimated Season Expenses$52,683,204
Season Salary Cap$76,040,000
Estimate Under Maximum Salary Cap of $78,000,000$1,960,000
Estimate Over Minimum Salary Cap of $0 $76,040,000
Current Bank Account$58,825,994
Projected Bank Account$52,104,698

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 $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)
Alex Iafallo $900,000 (1)
Logan Stanley $900,000 (1)
Jake Bean $900,000 (1)
Sean Kuraly $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $76,040,000
Year 17 : $51,065,000
Year 18 : $18,790,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $72,540,000
Year 17 : $47,565,000
Year 18 : $15,290,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,040,000
Year 17 : $51,065,000
Year 18 : $18,790,000
Year 19 : $8,500,000

Farm Players Salaries

Juuso Parssinen $900,000 (1)
Jack Campbell $252,500 (3)
Colin Blackwell (Out of Payroll) $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)
Ryan Murphy $140,000 (3)
Taylor Fedun $140,000 (1)
Miikka Salomaki $137,500 (2)
Matt Puempel $137,500 (3)
Patrick Sieloff $137,500 (2)
Carter Rowney $132,500 (2)
Peter Holland $130,000 (3)
Marcus Sorensen $130,000 (3)
Luke Adam $130,000 (1)
Jakub Jerabek $115,000 (2)
Sergey Kalinin $115,000 (3)
Lucas Lessio $115,000 (2)
Daniel Audette $110,000 (1)
Mark Borowiecki $110,000 (2)
Tyler Wotherspoon $110,000 (2)
Jack Rathbone $90,000 (2)
Benoit-Olivier Groulx $90,000 (3)
Brayden Pachal (Out of Payroll) $90,000 (3)
Kole Lind $75,000 (2)
Grigori Denisenko $75,000 (3)
Edwin Minney $50,000 (1)
Total Farm Players34
Salary Commitment
Year 16 : $5,605,000
Year 17 : $3,790,000
Year 18 : $2,055,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,605,000
Year 17 : $3,790,000
Year 18 : $2,055,000
Year 19 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 8000 - $92 - 6 131 - 76,63%
Level 2: 6000 - $57 - 5 456 - 90,93%
Level 3: 3000 - $26 - 2 434 - 81,14%
Level 4: 5000 - $21 - 4 231 - 84,63%
Luxury : 1500 - $133 - 1 083 - 72,20%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $38 - 1 415 - 70,74%
Farm Level 2: 1000 - $17 - 764 - 76,36%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 335 - 82,28%
Average Income per Game$1,686,516
Year to Date Revenue$25,297,746
Farm
Home Games Left26
Average Attendance - %2 178 - 72,62%
Average Income per Game$99,452
Year to Date Revenue$1,491,777

Expense

Pro Players Total Salaries$66,300,000
Farm Players Total Salaries$2,215,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,435,673
Farm Year To Date Expenses$863,907
Pro Salary Cap To Date$25,257,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,849,426
Farm Estimated Season Revenue$2,585,747
Pro Remaining Season Days119
Pro Expenses Per Days$361,081
Pro Estimated Expenses$42,968,639
Farm Remaining Season Days119
Farm Expenses Per Days$12,514
Farm Estimated Expenses$1,489,166
Estimated Season Expenses$44,457,805
Season Salary Cap$66,300,000
Estimate Under Maximum Salary Cap of $78,000,000$11,700,000
Estimate Over Minimum Salary Cap of $0 $66,300,000
Current Bank Account$8,786,361
Projected Bank Account$10,763,729

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 (Out of Payroll) $2,500,000 (1)
Calvin Pickard $2,500,000 (2)
Nicolas Aube-Kubel $1,300,000 (1)
Victor Rask $1,300,000 (1)
Patrick Russell $1,200,000 (1)
Peter Cehlarik $1,100,000 (1)
Nick Holden (Out of Payroll) $900,000 (1)
Jason Zucker $900,000 (1)
Isac Lundestrom $900,000 (3)
Morgan Geekie (Out of Payroll) $900,000 (3)
Valtteri Puustinen $900,000 (1)
Kaiden Guhle $900,000 (3)
Shane Pinto $900,000 (3)
Frederic Allard $750,000 (2)
Total Pro Players23
Salary Commitment
Year 16 : $77,100,000
Year 17 : $53,000,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $85,800,009
Year 17 : $53,000,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $53,000,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries

Casey DeSmith $180,000 (1)
Marko Dano $125,000 (1)
Matt Donovan $100,000 (1)
Joachim Nermark $100,000 (1)
Mikael Wikstrand $100,000 (1)
Shawn Lalonde $100,000 (1)
Nicolas Kerdiles (Out of Payroll) $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)
Linus Lindstrom $75,000 (2)
Cole Fonstad $75,000 (3)
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 : $2,315,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,315,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 8000 - $75 - 7 733 - 96,66%
Level 2: 6000 - $55 - 5 478 - 91,30%
Level 3: 3000 - $35 - 1 832 - 61,07%
Level 4: 5000 - $15 - 4 541 - 90,82%
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 Left26
Average Attendance - %20 584 - 89,49%
Average Income per Game$1,603,399
Year to Date Revenue$24,050,989
Farm
Home Games Left27
Average Attendance - %3 000 - 99,99%
Average Income per Game$58,100
Year to Date Revenue$813,406

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$3,410,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,503,259
Farm Year To Date Expenses$1,233,201
Pro Salary Cap To Date$27,324,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,688,381
Farm Estimated Season Revenue$1,568,712
Pro Remaining Season Days119
Pro Expenses Per Days$420,541
Pro Estimated Expenses$50,044,379
Farm Remaining Season Days119
Farm Expenses Per Days$18,973
Farm Estimated Expenses$2,257,787
Estimated Season Expenses$52,302,166
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$32,658,308
Projected Bank Account$23,613,235

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 $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 $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 - 5 658 - 80,82%
Level 2: 5000 - $60 - 4 365 - 87,30%
Level 3: 2000 - $35 - 1 903 - 95,16%
Level 4: 4000 - $20 - 4 000 - 99,99%
Luxury : 1000 - $200 - 721 - 72,06%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 557 - 77,83%
Farm Level 2: 1000 - $15 - 962 - 96,21%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 646 - 87,61%
Average Income per Game$1,610,469
Year to Date Revenue$24,157,035
Farm
Home Games Left26
Average Attendance - %2 519 - 83,95%
Average Income per Game$102,675
Year to Date Revenue$1,540,131

Expense

Pro Players Total Salaries$73,500,000
Farm Players Total Salaries$2,910,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,442,432
Farm Year To Date Expenses$1,067,320
Pro Salary Cap To Date$26,264,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,872,194
Farm Estimated Season Revenue$2,669,560
Pro Remaining Season Days119
Pro Expenses Per Days$400,000
Pro Estimated Expenses$47,600,000
Farm Remaining Season Days119
Farm Expenses Per Days$16,270
Farm Estimated Expenses$1,936,130
Estimated Season Expenses$49,536,130
Season Salary Cap$73,500,000
Estimate Under Maximum Salary Cap of $78,000,000$4,500,000
Estimate Over Minimum Salary Cap of $0 $73,500,000
Current Bank Account$44,156,620
Projected Bank Account$39,162,244

Pro Players Salaries

Leon Draisaitl $9,500,000 (1)
Steve Mason $7,500,000 (1)
Andrei Svechnikov $7,500,000 (2)
Tyler Ennis $6,500,000 (2)
TJ Brodie $6,500,000 (3)
Ryan Graves $6,500,000 (5)
Conor Sheary $5,500,000 (2)
Brian Dumoulin $4,500,000 (1)
Derek Forbort $3,500,000 (1)
Jason Dickinson $3,000,000 (1)
Kevin Lankinen $3,000,000 (1)
Mark Jankowski $2,000,000 (1)
Tyler Pitlick $1,700,000 (2)
Robert Thomas $900,000 (1)
Tim Stutzle $900,000 (2)
Nicolas Meloche $900,000 (1)
Isaac Ratcliffe $900,000 (1)
Gustav Nyquist $900,000 (1)
Brandon Montour $900,000 (1)
Matias Maccelli $900,000 (3)
Total Pro Players20
Salary Commitment
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries

Mirco Mueller $180,000 (1)
Scott Harrington $175,000 (2)
Jeremy Smith $135,000 (2)
Alexander Petrovic $130,000 (2)
Ryan Dzingel $130,000 (2)
Justin Pogge $125,000 (1)
Nikita Gusev $120,000 (3)
Connor Dewar (Out of Payroll) $120,000 (2)
Stuart Percy $120,000 (3)
Vladimir Sobotka $105,000 (1)
Nicolas Deschamps $100,000 (2)
Ben Maxwell $100,000 (2)
Curtis Valk $100,000 (1)
Niklas Tikkinen $100,000 (2)
Geoff Platt $100,000 (1)
Dennis Gilbert $100,000 (1)
Dalton Smith $100,000 (2)
David Warsofsky $100,000 (2)
Sergey Zborovskiy $90,000 (2)
Ryan Poehling $90,000 (2)
Walteri Merela $90,000 (1)
Emile Poirier $90,000 (2)
Artem Artemov $80,000 (2)
Miles Gendron $80,000 (1)
Ivan Lodnia $75,000 (3)
Dylan Ferguson $75,000 (3)
Matt Filipe $75,000 (1)
Kasper Bjorkqvist $75,000 (1)
Matej Stransky $70,000 (1)
Total Farm Players29
Salary Commitment
Year 16 : $3,030,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,020,000
Year 17 : $1,920,000
Year 18 : $390,000
Year 19 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 8000 - $80 - 7 373 - 92,16%
Level 2: 5000 - $60 - 4 428 - 88,57%
Level 3: 2000 - $33 - 1 967 - 98,34%
Level 4: 4000 - $20 - 3 798 - 94,95%
Luxury : 1000 - $170 - 866 - 86,55%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 632 - 81,58%
Farm Level 2: 1000 - $15 - 955 - 95,53%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 431 - 92,16%
Average Income per Game$1,612,548
Year to Date Revenue$24,188,220
Farm
Home Games Left26
Average Attendance - %2 587 - 86,23%
Average Income per Game$105,254
Year to Date Revenue$1,578,812

Expense

Pro Players Total Salaries$76,200,000
Farm Players Total Salaries$3,350,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,747,553
Farm Year To Date Expenses$1,211,468
Pro Salary Cap To Date$26,569,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,926,248
Farm Estimated Season Revenue$2,736,607
Pro Remaining Season Days119
Pro Expenses Per Days$414,595
Pro Estimated Expenses$49,336,805
Farm Remaining Season Days119
Farm Expenses Per Days$18,649
Farm Estimated Expenses$2,219,231
Estimated Season Expenses$51,556,036
Season Salary Cap$76,200,000
Estimate Under Maximum Salary Cap of $78,000,000$1,800,000
Estimate Over Minimum Salary Cap of $0 $76,200,000
Current Bank Account($2,457,036)
Projected Bank Account($9,350,217)

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)
Ondrej Palat $5,000,000 (1)
Danton Heinen $5,000,000 (2)
Philippe Myers $4,000,000 (2)
Seth Jones $3,500,000 (1)
Jordan Martinook $3,000,000 (1)
Gabriel Carlsson $3,000,000 (2)
Dominik Kubalik $2,500,000 (1)
Sam Bennett $2,000,000 (1)
Braden Schneider $900,000 (2)
Cody Glass $900,000 (2)
Kyle Palmieri $900,000 (1)
Anton Lundell (Out of Payroll) $900,000 (1)
Filip Hallander $750,000 (3)
Jakub Skarek $750,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $77,100,000
Year 17 : $46,800,000
Year 18 : $33,000,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $74,850,000
Year 17 : $44,800,000
Year 18 : $31,000,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $46,800,000
Year 18 : $33,000,000
Year 19 : $12,500,000

Farm Players Salaries

Chris Driedger $300,000 (4)
Ryan Reaves $250,000 (2)
Denis Gurianov $180,000 (1)
Nathan Beaulieu $170,000 (2)
Connor Carrick $170,000 (2)
Hunter Shinkaruk $150,000 (1)
Charles Hudon $150,000 (2)
Parker Kelly $130,000 (1)
Josh Leivo $120,000 (3)
Michael Downing $120,000 (3)
Kirill Kabanov $100,000 (1)
Mark Arcobello $100,000 (2)
Chris Bourque $100,000 (1)
Walker Duehr $90,000 (1)
Robin Figren $90,000 (1)
Timo Pielmeier $90,000 (2)
Albert Yarullin $90,000 (1)
Chris Wideman $90,000 (1)
Corban Knight $90,000 (2)
Simon Hjalmarsson $90,000 (1)
Linus Arnesson $80,000 (3)
Ian Scott $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)
Greg Meireles $75,000 (2)
Total Farm Players29
Salary Commitment
Year 16 : $3,350,000
Year 17 : $2,090,000
Year 18 : $695,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,350,000
Year 17 : $2,090,000
Year 18 : $695,000
Year 19 : $300,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 8000 - $80 - 7 606 - 95,08%
Level 2: 5000 - $55 - 4 986 - 99,71%
Level 3: 2000 - $45 - 1 476 - 73,82%
Level 4: 4000 - $30 - 2 655 - 66,38%
Luxury : 1000 - $150 - 1 000 - 99,97%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 563 - 78,14%
Farm Level 2: 1000 - $15 - 973 - 97,29%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17 723 - 88,61%
Average Income per Game$1,697,395
Year to Date Revenue$25,460,920
Farm
Home Games Left27
Average Attendance - %2 536 - 84,52%
Average Income per Game$103,246
Year to Date Revenue$1,445,450

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$27,737,310
Farm Year To Date Expenses$1,104,326
Pro Salary Cap To Date$27,558,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,132,261
Farm Estimated Season Revenue$2,787,654
Pro Remaining Season Days119
Pro Expenses Per Days$423,514
Pro Estimated Expenses$50,398,166
Farm Remaining Season Days119
Farm Expenses Per Days$16,297
Farm Estimated Expenses$1,939,343
Estimated Season Expenses$52,337,509
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$22,562,946
Projected Bank Account$17,145,352

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 (Out of Payroll) $90,000 (1)
Niklas Hansson $90,000 (1)
Eddie Lack $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 - 6 926 - 98,94%
Level 2: 5000 - $65 - 3 983 - 79,67%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 973 - 99,33%
Luxury : 1000 - $175 - 810 - 81,03%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1 560 - 77,99%
Farm Level 2: 1000 - $15 - 962 - 96,16%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17 693 - 93,12%
Average Income per Game$1,675,465
Year to Date Revenue$25,131,982
Farm
Home Games Left26
Average Attendance - %2 521 - 84,04%
Average Income per Game$102,832
Year to Date Revenue$1,542,475

Expense

Pro Players Total Salaries$77,650,000
Farm Players Total Salaries$3,425,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,721,069
Farm Year To Date Expenses$1,217,511
Pro Salary Cap To Date$26,542,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,562,102
Farm Estimated Season Revenue$2,673,623
Pro Remaining Season Days119
Pro Expenses Per Days$422,432
Pro Estimated Expenses$50,269,408
Farm Remaining Season Days119
Farm Expenses Per Days$19,054
Farm Estimated Expenses$2,267,426
Estimated Season Expenses$52,536,834
Season Salary Cap$77,650,000
Estimate Under Maximum Salary Cap of $78,000,000$350,000
Estimate Over Minimum Salary Cap of $0 $77,650,000
Current Bank Account$15,523,093
Projected Bank Account$9,221,984

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)
Erik Gustafsson $4,500,000 (4)
Nicolas Roy $3,000,000 (1)
Jakob Silfverberg $2,500,000 (1)
Tyler Motte $2,500,000 (1)
Colton Sissons $2,000,000 (1)
Zack Kassian $1,500,000 (1)
Seth Jarvis $900,000 (3)
Cameron York $900,000 (3)
Martin Fehervary $900,000 (1)
Jake Allen $900,000 (1)
Jesse Puljujarvi $900,000 (1)
Kevin Hayes $900,000 (1)
Lucas Raymond $900,000 (1)
Total Pro Players20
Salary Commitment
Year 16 : $77,650,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $73,450,000
Year 17 : $47,950,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $77,650,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries

Kevin Rooney $200,000 (3)
Jordan Oesterle $200,000 (3)
Brad Malone $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 $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 - 5 979 - 74,73%
Level 2: 6000 - $66 - 3 916 - 65,27%
Level 3: 3000 - $39 - 1 712 - 57,07%
Level 4: 4000 - $27 - 3 043 - 76,07%
Luxury : 1000 - $186 - 803 - 80,27%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $36 - 1 532 - 76,62%
Farm Level 2: 1000 - $17 - 769 - 76,91%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %15 453 - 70,24%
Average Income per Game$1,628,159
Year to Date Revenue$24,422,392
Farm
Home Games Left26
Average Attendance - %2 301 - 76,72%
Average Income per Game$101,677
Year to Date Revenue$1,525,148

Expense

Pro Players Total Salaries$77,100,000
Farm Players Total Salaries$3,905,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,684,294
Farm Year To Date Expenses$1,388,276
Pro Salary Cap To Date$27,505,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,332,146
Farm Estimated Season Revenue$2,643,590
Pro Remaining Season Days119
Pro Expenses Per Days$419,459
Pro Estimated Expenses$49,915,621
Farm Remaining Season Days119
Farm Expenses Per Days$21,649
Farm Estimated Expenses$2,576,231
Estimated Season Expenses$52,491,852
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$37,519,052
Projected Bank Account$30,002,936

Pro Players Salaries

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

Farm Players Salaries

Markus Nutivaara $350,000 (1)
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 $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 - 7 436 - 92,95%
Level 2: 5000 - $55 - 4 969 - 99,39%
Level 3: 2000 - $33 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 988 - 99,70%
Luxury : 1000 - $185 - 767 - 76,73%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 540 - 77,01%
Farm Level 2: 1000 - $15 - 977 - 97,71%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 160 - 95,80%
Average Income per Game$1,738,660
Year to Date Revenue$26,079,903
Farm
Home Games Left26
Average Attendance - %2 517 - 83,91%
Average Income per Game$102,162
Year to Date Revenue$1,532,436

Expense

Pro Players Total Salaries$73,700,000
Farm Players Total Salaries$2,515,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,786,757
Farm Year To Date Expenses$842,887
Pro Salary Cap To Date$26,608,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,205,165
Farm Estimated Season Revenue$2,656,222
Pro Remaining Season Days119
Pro Expenses Per Days$401,081
Pro Estimated Expenses$47,728,639
Farm Remaining Season Days119
Farm Expenses Per Days$14,135
Farm Estimated Expenses$1,682,065
Estimated Season Expenses$49,410,704
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$27,719,565
Projected Bank Account$26,170,248

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 (Out of Payroll) $170,000 (1)
Marc McLaughlin (Out of Payroll) $150,000 (2)
Rob O'Gara $130,000 (1)
Kiefer Sherwood (Out of Payroll) $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 $100,000 (1)
Martin Jones $100,000 (1)
Mitchell Chaffee $90,000 (1)
Justin Kea $90,000 (2)
Marek Langhamer $90,000 (2)
Kale Clague (Out of Payroll) $90,000 (1)
Brycen Martin $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 - 7 599 - 94,99%
Level 2: 6000 - $60 - 4 462 - 74,37%
Level 3: 3000 - $32 - 2 502 - 83,39%
Level 4: 4000 - $25 - 3 173 - 79,33%
Luxury : 1000 - $188 - 780 - 77,99%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $45 - 1 181 - 59,04%
Farm Level 2: 1000 - $25 - 502 - 50,19%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 516 - 84,16%
Average Income per Game$1,811,047
Year to Date Revenue$27,165,707
Farm
Home Games Left26
Average Attendance - %1 683 - 56,09%
Average Income per Game$97,872
Year to Date Revenue$1,468,074

Expense

Pro Players Total Salaries$77,800,000
Farm Players Total Salaries$5,065,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,771,077
Farm Year To Date Expenses$1,569,695
Pro Salary Cap To Date$27,592,689
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,087,225
Farm Estimated Season Revenue$2,544,662
Pro Remaining Season Days119
Pro Expenses Per Days$423,243
Pro Estimated Expenses$50,365,917
Farm Remaining Season Days119
Farm Expenses Per Days$27,919
Farm Estimated Expenses$3,322,361
Estimated Season Expenses$53,688,278
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$9,571,663
Projected Bank Account$5,515,272

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)
Axel Jonsson Fjällby $1,500,000 (2)
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 : $62,600,000
Year 18 : $22,900,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,800,000
Year 17 : $62,100,000
Year 18 : $22,400,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $62,600,000
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 $170,000 (2)
Beck Malenstyn $150,000 (2)
William Carrier $150,000 (1)
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 : $2,445,000
Year 18 : $980,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,080,000
Year 17 : $2,460,000
Year 18 : $980,000
Year 19 : $0

Hockey club



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 8000 - $83 - 7 511 - 93,89%
Level 2: 5000 - $58 - 4 833 - 96,65%
Level 3: 2000 - $37 - 1 808 - 90,38%
Level 4: 4000 - $22 - 3 922 - 98,05%
Luxury : 1000 - $167 - 920 - 91,97%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $28 - 1 902 - 95,08%
Farm Level 2: 1000 - $14 - 942 - 94,21%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18 993 - 94,97%
Average Income per Game$1,744,379
Year to Date Revenue$24,421,302
Farm
Home Games Left27
Average Attendance - %2 844 - 94,79%
Average Income per Game$97,032
Year to Date Revenue$1,358,446

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$3,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,803,256
Farm Year To Date Expenses$1,226,126
Pro Salary Cap To Date$27,624,867
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,098,225
Farm Estimated Season Revenue$2,619,860
Pro Remaining Season Days119
Pro Expenses Per Days$424,324
Pro Estimated Expenses$50,494,556
Farm Remaining Season Days119
Farm Expenses Per Days$17,703
Farm Estimated Expenses$2,106,657
Estimated Season Expenses$52,601,213
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$11,972,470
Projected Bank Account$9,089,342

Pro Players Salaries

Elias Lindholm $8,000,000 (5)
Neal Pionk $6,500,000 (4)
Oliver Ekman Larsson $6,500,000 (2)
Nikolaj Ehlers $6,500,000 (1)
Petr Mrazek $6,250,000 (1)
Alexander Wennberg $6,000,000 (4)
Zachary Hyman $5,500,000 (3)
Alex Killorn $5,000,000 (1)
Bryan Rust $4,500,000 (1)
Haydn Fleury $4,000,000 (1)
Josh Anderson $3,500,000 (2)
Artem Zub $3,500,000 (1)
Mathieu Joseph $3,000,000 (1)
Chase de Leo $2,000,000 (1)
Matthew Nieto $1,800,000 (1)
Ben Harpur $1,800,000 (1)
Tomas Jurco $1,200,000 (3)
Connor Murphy $900,000 (1)
Oscar Dansk $800,000 (1)
German Rubtsov $750,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $37,950,000
Year 18 : $27,200,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $77,750,000
Year 17 : $37,700,000
Year 18 : $27,200,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $37,950,000
Year 18 : $27,200,000
Year 19 : $20,500,000

Farm Players Salaries

Gustav Olofsson $200,000 (2)
Jacob Middleton $170,000 (1)
Daniil Miromanov $170,000 (1)
Julius Honka $170,000 (1)
Colin White $170,000 (2)
Keith Kinkaid $150,000 (1)
Jujhar Khaira $150,000 (1)
Zac Dalpe $130,000 (2)
Jacob De La Rose $130,000 (1)
Jack Dougherty (Out of Payroll) $130,000 (1)
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)
Myles Bell $90,000 (2)
Jansen Harkins $90,000 (2)
Spencer Stastney $90,000 (1)
Nico Sturm $90,000 (2)
Riley Tufte $90,000 (1)
Gaetan Haas $90,000 (2)
Christian Folin $90,000 (2)
Michael Kesselring $90,000 (3)
Tobias Geisser $80,000 (2)
Albin Eriksson $75,000 (3)
Gabriel Gagne $75,000 (1)
Gabriel Fortier $75,000 (3)
Patrick Giles (Out of Payroll) $75,000 (3)
Ilya Konovalov $75,000 (3)
Parker Wotherspoon $75,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $3,380,000
Year 17 : $1,860,000
Year 18 : $510,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,370,000
Year 17 : $1,850,000
Year 18 : $510,000
Year 19 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 8000 - $85 - 7 541 - 94,27%
Level 2: 6000 - $45 - 5 746 - 95,76%
Level 3: 3000 - $30 - 2 453 - 81,77%
Level 4: 4000 - $20 - 3 992 - 99,81%
Luxury : 1000 - $180 - 820 - 81,95%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 558 - 77,89%
Farm Level 2: 1000 - $15 - 950 - 95,02%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 552 - 93,42%
Average Income per Game$1,728,738
Year to Date Revenue$25,931,074
Farm
Home Games Left26
Average Attendance - %2 508 - 83,60%
Average Income per Game$102,480
Year to Date Revenue$1,537,196

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$2,895,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,809,467
Farm Year To Date Expenses$1,166,291
Pro Salary Cap To Date$27,631,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,947,195
Farm Estimated Season Revenue$2,664,473
Pro Remaining Season Days119
Pro Expenses Per Days$423,514
Pro Estimated Expenses$50,398,166
Farm Remaining Season Days119
Farm Expenses Per Days$16,189
Farm Estimated Expenses$1,926,491
Estimated Season Expenses$52,324,657
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$4,535,565
Projected Bank Account($177,424)

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 (Out of Payroll) $2,000,000 (1)
Madison Bowey $2,000,000 (2)
Morgan Klimchuk $1,700,000 (2)
Chris Wagner $1,300,000 (2)
Ryan Carpenter $1,300,000 (1)
Matthew Boldy $900,000 (2)
William Eklund $900,000 (3)
Scott Laughton $900,000 (1)
Nick Perbix $900,000 (1)
Barrett Hayton $900,000 (2)
Darcy Kuemper $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $79,850,000
Year 17 : $48,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $79,100,000
Year 17 : $47,200,000
Year 18 : $27,400,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,850,000
Year 17 : $48,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000

Farm Players Salaries

Mattias Janmark $180,000 (1)
Ryan Pilon $180,000 (1)
Troy Stetcher $170,000 (2)
Anders Lindback $160,000 (1)
Kurtis MacDermid $150,000 (2)
Johan Larsson $150,000 (3)
Mattias Backman (Out of Payroll) $150,000 (1)
Tobias Rieder (Out of Payroll) $130,000 (2)
Martin Marincin $130,000 (1)
Andrew Agozzino $130,000 (1)
Nicolas Deslauriers $130,000 (2)
Ville Husso $120,000 (3)
Vyacheslav Osnovin $100,000 (1)
Michael Pastujov $100,000 (3)
Michael Chaput $100,000 (1)
Curtis Mckenzie $100,000 (1)
Patrice Cormier $95,000 (1)
William Knierim $90,000 (2)
Calle Andersson $90,000 (2)
Connor Zary $90,000 (3)
Quentin Shore $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 Players28
Salary Commitment
Year 16 : $3,175,000
Year 17 : $1,310,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,155,000
Year 17 : $1,310,000
Year 18 : $460,000
Year 19 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 8000 - $90 - 7 338 - 91,72%
Level 2: 6000 - $60 - 4 277 - 71,28%
Level 3: 3000 - $30 - 2 388 - 79,60%
Level 4: 5000 - $20 - 4 339 - 86,77%
Luxury : 1500 - $150 - 1 094 - 72,92%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $35 - 1 556 - 77,80%
Farm Level 2: 1000 - $15 - 963 - 96,28%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 435 - 82,70%
Average Income per Game$1,784,850
Year to Date Revenue$26,772,754
Farm
Home Games Left26
Average Attendance - %2 519 - 83,96%
Average Income per Game$102,664
Year to Date Revenue$1,539,959

Expense

Pro Players Total Salaries$72,750,000
Farm Players Total Salaries$2,765,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,647,456
Farm Year To Date Expenses$1,054,712
Pro Salary Cap To Date$26,469,079
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,406,107
Farm Estimated Season Revenue$2,669,262
Pro Remaining Season Days119
Pro Expenses Per Days$395,946
Pro Estimated Expenses$47,117,574
Farm Remaining Season Days119
Farm Expenses Per Days$15,486
Farm Estimated Expenses$1,842,834
Estimated Season Expenses$48,960,408
Season Salary Cap$72,750,000
Estimate Under Maximum Salary Cap of $78,000,000$5,250,000
Estimate Over Minimum Salary Cap of $0 $72,750,000
Current Bank Account$54,920,169
Projected Bank Account$55,035,130

Pro Players Salaries

Max Pacioretty $8,250,000 (1)
Matt Duchene $8,000,000 (2)
Morgan Rielly $8,000,000 (2)
Tomas Hertl $7,000,000 (1)
Alex Pietrangelo $7,000,000 (3)
Sam Reinhart $6,500,000 (1)
Mathew Barzal (Out of Payroll) $6,000,000 (1)
Adrian Kempe $6,000,000 (2)
Robin Lehner $5,500,000 (1)
Joel Edmundson $3,000,000 (1)
Calvin de Haan $3,000,000 (1)
Luke Glendening $1,800,000 (1)
Samuel Blais $1,500,000 (1)
Dylan Cozens $900,000 (2)
Casey Mittelstadt $900,000 (2)
Cal Clutterbuck $900,000 (1)
Rasmus Dahlin $900,000 (2)
Daniel Vladar $900,000 (2)
Henri Jokiharju $900,000 (1)
Barclay Goodrow $900,000 (1)
Ryan Mcleod $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $78,750,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,750,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,750,000
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 (Out of Payroll) $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 (Out of Payroll) $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 - 7 649 - 95,62%
Level 2: 6000 - $55 - 5 247 - 87,46%
Level 3: 3000 - $25 - 2 352 - 78,40%
Level 4: 5000 - $20 - 4 170 - 83,39%
Luxury : 1000 - $175 - 816 - 81,56%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $30 - 1 920 - 95,98%
Farm Level 2: 1000 - $15 - 963 - 96,34%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 234 - 87,97%
Average Income per Game$1,730,333
Year to Date Revenue$25,955,001
Farm
Home Games Left27
Average Attendance - %2 883 - 96,10%
Average Income per Game$107,336
Year to Date Revenue$1,502,702

Expense

Pro Players Total Salaries$75,650,000
Farm Players Total Salaries$3,590,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,477,032
Farm Year To Date Expenses$1,326,518
Pro Salary Cap To Date$27,298,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,988,668
Farm Estimated Season Revenue$2,898,068
Pro Remaining Season Days119
Pro Expenses Per Days$411,622
Pro Estimated Expenses$48,983,018
Farm Remaining Season Days119
Farm Expenses Per Days$19,946
Farm Estimated Expenses$2,373,574
Estimated Season Expenses$51,356,592
Season Salary Cap$75,650,000
Estimate Under Maximum Salary Cap of $78,000,000$2,350,000
Estimate Over Minimum Salary Cap of $0 $75,650,000
Current Bank Account$212,754,714
Projected Bank Account$209,284,858

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)
Jordan Greenway $4,000,000 (1)
Dante Fabbro (Out of Payroll) $4,000,000 (2)
Vince Dunn $3,500,000 (1)
Julien Gauthier $3,000,000 (2)
Andrei Mironov $2,500,000 (3)
Dylan Gambrell $2,500,000 (1)
Justin Barron $900,000 (3)
Moritz Seider $900,000 (1)
James vanRiemsdyk $900,000 (1)
Rasmus Kupari $900,000 (3)
Alexandre Texier $900,000 (1)
Nils Lundkvist $900,000 (2)
Marcus Johansson $900,000 (1)
Stuart Skinner $900,000 (2)
Total Pro Players21
Salary Commitment
Year 16 : $79,650,000
Year 17 : $46,900,000
Year 18 : $19,550,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $79,400,000
Year 17 : $46,900,000
Year 18 : $19,550,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $79,650,000
Year 17 : $46,900,000
Year 18 : $19,550,000
Year 19 : $8,750,000

Farm Players Salaries

Pontus Aberg $300,000 (2)
Daniel Sprong $200,000 (2)
Nick Cousins $200,000 (2)
Jarred Tinordi $180,000 (1)
Justin Danforth $170,000 (2)
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)
Brandon Gormley $120,000 (3)
Joakim Nygard $120,000 (1)
Pavel Kraskovsky $120,000 (1)
Anton Lindholm $110,000 (1)
Stefan Matteau $100,000 (2)
Phil Varone $100,000 (1)
Nick Sorensen $100,000 (3)
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 : $3,590,000
Year 17 : $2,420,000
Year 18 : $520,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,590,000
Year 17 : $2,420,000
Year 18 : $520,000
Year 19 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 8000 - $90 - 7 266 - 90,82%
Level 2: 6000 - $55 - 5 300 - 88,34%
Level 3: 3000 - $26 - 2 492 - 83,07%
Level 4: 5000 - $19 - 4 314 - 86,27%
Luxury : 1000 - $185 - 776 - 77,57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 766 - 88,31%
Farm Level 2: 1000 - $14 - 985 - 98,49%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 148 - 87,60%
Average Income per Game$1,779,400
Year to Date Revenue$26,691,006
Farm
Home Games Left26
Average Attendance - %2 751 - 91,70%
Average Income per Game$110,018
Year to Date Revenue$1,650,270

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$27,416,766
Farm Year To Date Expenses$1,027,758
Pro Salary Cap To Date$27,238,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,264,410
Farm Estimated Season Revenue$2,860,468
Pro Remaining Season Days119
Pro Expenses Per Days$420,541
Pro Estimated Expenses$50,044,379
Farm Remaining Season Days119
Farm Expenses Per Days$13,730
Farm Estimated Expenses$1,633,870
Estimated Season Expenses$51,678,249
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$39,414,247
Projected Bank Account$36,860,876

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 - 3 777 - 47,21%
Level 2: 5000 - $80 - 3 211 - 64,22%
Level 3: 2000 - $50 - 1 303 - 65,14%
Level 4: 4000 - $40 - 1 963 - 49,07%
Luxury : 1000 - $170 - 831 - 83,14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 371 - 68,57%
Farm Level 2: 1000 - $25 - 541 - 54,07%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %11 084 - 55,42%
Average Income per Game$1,596,022
Year to Date Revenue$25,536,356
Farm
Home Games Left26
Average Attendance - %1 912 - 63,74%
Average Income per Game$101,878
Year to Date Revenue$1,528,165

Expense

Pro Players Total Salaries$77,000,000
Farm Players Total Salaries$3,000,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,220,552
Farm Year To Date Expenses$1,049,631
Pro Salary Cap To Date$27,042,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,900,556
Farm Estimated Season Revenue$2,648,819
Pro Remaining Season Days119
Pro Expenses Per Days$418,919
Pro Estimated Expenses$49,851,361
Farm Remaining Season Days119
Farm Expenses Per Days$16,759
Farm Estimated Expenses$1,994,321
Estimated Season Expenses$51,845,682
Season Salary Cap$77,000,000
Estimate Under Maximum Salary Cap of $78,000,000$1,000,000
Estimate Over Minimum Salary Cap of $0 $77,000,000
Current Bank Account$7,923,703
Projected Bank Account($1,372,604)

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)
Thatcher Demko $4,500,000 (1)
Brett Howden $2,500,000 (1)
Robert Bortuzzo $2,000,000 (2)
Denis Malgin $2,000,000 (2)
Dylan Coghlan $2,000,000 (2)
Jacob Larsson $1,800,000 (1)
Aliaksei Protas $900,000 (1)
Jakub Vrana $900,000 (1)
Mattias Samuelsson $900,000 (2)
Mason Mctavish $900,000 (2)
Pyotr Kochetkov $900,000 (2)
John-jason Peterka $900,000 (3)
Noah Dobson $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $77,000,000
Year 17 : $65,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $72,500,000
Year 17 : $61,000,000
Year 18 : $32,650,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,000,000
Year 17 : $65,500,000
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 (Out of Payroll) $90,000 (1)
Brendan Mikkelson $80,000 (1)
Jonas Junland $80,000 (1)
Marcus Westfalt $75,000 (3)
Andrei Pribylsky (Out of Payroll) $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 - 7 461 - 93,27%
Level 2: 5000 - $58 - 4 874 - 97,47%
Level 3: 2000 - $35 - 1 840 - 91,99%
Level 4: 4000 - $23 - 3 928 - 98,21%
Luxury : 1000 - $177 - 787 - 78,69%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 553 - 77,65%
Farm Level 2: 1000 - $15 - 943 - 94,33%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 890 - 94,45%
Average Income per Game$1,775,939
Year to Date Revenue$26,639,081
Farm
Home Games Left26
Average Attendance - %2 496 - 83,21%
Average Income per Game$102,072
Year to Date Revenue$1,531,086

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$27,387,559
Farm Year To Date Expenses$882,333
Pro Salary Cap To Date$27,209,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,174,407
Farm Estimated Season Revenue$2,653,882
Pro Remaining Season Days119
Pro Expenses Per Days$417,297
Pro Estimated Expenses$49,658,343
Farm Remaining Season Days119
Farm Expenses Per Days$14,243
Farm Estimated Expenses$1,694,917
Estimated Season Expenses$51,353,260
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$7,800,187
Projected Bank Account$5,275,216

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 $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 - 7 487 - 93,59%
Level 2: 6000 - $60 - 4 212 - 70,20%
Level 3: 2000 - $38 - 1 717 - 85,85%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $165 - 988 - 98,82%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $30 - 1 895 - 94,77%
Farm Level 2: 1000 - $15 - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 404 - 87,64%
Average Income per Game$1,756,568
Year to Date Revenue$26,348,518
Farm
Home Games Left27
Average Attendance - %2 853 - 95,10%
Average Income per Game$106,127
Year to Date Revenue$1,485,782

Expense

Pro Players Total Salaries$77,250,000
Farm Players Total Salaries$3,525,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,792,429
Farm Year To Date Expenses$1,326,315
Pro Salary Cap To Date$27,614,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,670,765
Farm Estimated Season Revenue$2,865,437
Pro Remaining Season Days119
Pro Expenses Per Days$420,270
Pro Estimated Expenses$50,012,130
Farm Remaining Season Days119
Farm Expenses Per Days$19,595
Farm Estimated Expenses$2,331,805
Estimated Season Expenses$52,343,935
Season Salary Cap$77,250,000
Estimate Under Maximum Salary Cap of $78,000,000$750,000
Estimate Over Minimum Salary Cap of $0 $77,250,000
Current Bank Account$13,159,436
Projected Bank Account$9,351,703

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 $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 (Out of Payroll) $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 (Out of Payroll) $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 - 5 726 - 71,57%
Level 2: 5000 - $70 - 3 741 - 74,82%
Level 3: 2000 - $40 - 1 606 - 80,31%
Level 4: 4000 - $30 - 2 675 - 66,86%
Luxury : 1000 - $180 - 794 - 79,37%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $30 - 1 919 - 95,96%
Farm Level 2: 1000 - $15 - 943 - 94,25%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14 541 - 72,71%
Average Income per Game$1,615,371
Year to Date Revenue$24,230,562
Farm
Home Games Left27
Average Attendance - %2 862 - 95,39%
Average Income per Game$106,854
Year to Date Revenue$1,495,954

Expense

Pro Players Total Salaries$77,700,000
Farm Players Total Salaries$2,590,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,265,960
Farm Year To Date Expenses$979,416
Pro Salary Cap To Date$27,087,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,999,641
Farm Estimated Season Revenue$2,885,054
Pro Remaining Season Days119
Pro Expenses Per Days$422,703
Pro Estimated Expenses$50,301,657
Farm Remaining Season Days119
Farm Expenses Per Days$14,541
Farm Estimated Expenses$1,730,379
Estimated Season Expenses$52,032,036
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$23,869,649
Projected Bank Account$16,722,308

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)
Ridly Greig $900,000 (3)
Brock Faber $900,000 (3)
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 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $40,700,000
Year 18 : $28,800,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,700,000
Year 17 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000

Farm Players Salaries

Bogdan Yakimov (Out of Payroll) $200,000 (3)
Daniel Marmenlind $180,000 (1)
Kevin Stenlund $180,000 (1)
Tyler Lewington $170,000 (2)
Keegan Kolesar $170,000 (2)
Jaedon Descheneau $100,000 (3)
Emil Djuse $100,000 (1)
Lance Bouma $100,000 (3)
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 $90,000 (1)
Egor Korshkov $90,000 (1)
Ty Dellandrea $90,000 (3)
A.J. Greer $90,000 (1)
Justin Brazeau (Out of Payroll) $90,000 (1)
Mason Geertsen $90,000 (1)
Philippe Desrosiers $90,000 (1)
Jordy Stallard $80,000 (3)
Hunter Smith $80,000 (3)
Loik Leveille $70,000 (2)
Andrew Nielsen $70,000 (2)
Francis Perron $50,000 (1)
Total Farm Players27
Salary Commitment
Year 16 : $2,880,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,880,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 8000 - $85 - 7 588 - 94,85%
Level 2: 6000 - $45 - 5 678 - 94,63%
Level 3: 3000 - $30 - 2 482 - 82,72%
Level 4: 5000 - $20 - 4 266 - 85,31%
Luxury : 1000 - $170 - 826 - 82,56%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $34 - 1 739 - 86,97%
Farm Level 2: 1000 - $15 - 961 - 96,14%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 839 - 90,60%
Average Income per Game$1,731,158
Year to Date Revenue$25,967,367
Farm
Home Games Left26
Average Attendance - %2 701 - 90,02%
Average Income per Game$110,044
Year to Date Revenue$1,650,664

Expense

Pro Players Total Salaries$77,500,000
Farm Players Total Salaries$3,930,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,730,804
Farm Year To Date Expenses$1,297,245
Pro Salary Cap To Date$27,552,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,010,103
Farm Estimated Season Revenue$2,861,151
Pro Remaining Season Days119
Pro Expenses Per Days$421,622
Pro Estimated Expenses$50,173,018
Farm Remaining Season Days119
Farm Expenses Per Days$21,784
Farm Estimated Expenses$2,592,296
Estimated Season Expenses$52,765,314
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$124,305,653
Projected Bank Account$119,411,593

Pro Players Salaries

Mark Stone $9,000,000 (4)
Kyle Connor $8,000,000 (2)
Brent Burns $8,000,000 (1)
Ryan O'Reilly $7,500,000 (1)
Ryan Nugent-Hopkins $7,000,000 (2)
Jason Robertson $6,500,000 (2)
Colton Parayko $6,000,000 (3)
Brock Boeser $5,500,000 (1)
Jonas Brodin $5,000,000 (4)
Mario Ferraro $3,500,000 (2)
Joey Anderson $1,800,000 (1)
Mason Appleton $1,800,000 (1)
J.T. Compher $1,700,000 (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)
Kasperi Kapanen $900,000 (1)
Taylor Leier $800,000 (2)
Total Pro Players20
Salary Commitment
Year 16 : $77,500,000
Year 17 : $48,500,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,500,000
Year 17 : $43,500,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $48,500,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries

Philip Tomasino $900,000 (3)
Noah Cates $350,000 (4)
Evgeny Svechnikov $175,000 (3)
Jacob Moverare $170,000 (2)
Benjamin Gleason $170,000 (2)
Hudson Fasching $170,000 (1)
Calle Rosen (Out of Payroll) $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)
Brett Ritchie $125,000 (3)
Carl Dahlstrom $125,000 (2)
John Gilmour $125,000 (2)
Lucas Wallmark $125,000 (3)
Iiro Pakarinen $90,000 (2)
Maxim Shalunov $90,000 (1)
Joel Kellman $90,000 (2)
Alex Grant (Out of Payroll) $90,000 (1)
Ryan Johnson (Out of Payroll) $90,000 (3)
Jack Studnicka $90,000 (2)
Zachary Fucale $85,000 (3)
Tim Erixon $80,000 (1)
Greg Mckegg $80,000 (2)
Ivan Morozov $75,000 (3)
Viktor Svedberg $70,000 (1)
Total Farm Players27
Salary Commitment
Year 16 : $4,270,000
Year 17 : $2,810,000
Year 18 : $1,585,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $4,270,000
Year 17 : $2,810,000
Year 18 : $1,585,000
Year 19 : $350,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 8000 - $80 - 7 625 - 95,32%
Level 2: 6000 - $42 - 5 548 - 92,47%
Level 3: 3000 - $14 - 2 756 - 91,87%
Level 4: 5000 - $13 - 4 442 - 88,85%
Luxury : 1500 - $70 - 1 251 - 83,40%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $30 - 1 634 - 81,69%
Farm Level 2: 1000 - $15 - 700 - 70,04%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 623 - 92,01%
Average Income per Game$1,553,074
Year to Date Revenue$23,296,110
Farm
Home Games Left27
Average Attendance - %2 334 - 77,80%
Average Income per Game$103,229
Year to Date Revenue$1,445,203

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$27,332,983
Farm Year To Date Expenses$1,264,149
Pro Salary Cap To Date$27,154,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,379,924
Farm Estimated Season Revenue$2,787,177
Pro Remaining Season Days119
Pro Expenses Per Days$417,838
Pro Estimated Expenses$49,722,722
Farm Remaining Season Days119
Farm Expenses Per Days$19,432
Farm Estimated Expenses$2,312,408
Estimated Season Expenses$52,035,130
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$113,206,489
Projected Bank Account$104,338,460

Pro Players Salaries

Connor McDavid $10,800,000 (2)
Sidney Crosby (Out of Payroll) $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



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 8000 - $80 - 7 703 - 96,29%
Level 2: 6000 - $50 - 5 338 - 88,96%
Level 3: 3000 - $21 - 2 530 - 84,32%
Level 4: 5000 - $17 - 4 345 - 86,91%
Luxury : 1500 - $140 - 1 060 - 70,64%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $25 - 1 971 - 98,53%
Farm Level 2: 1000 - $10 - 983 - 98,32%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20 975 - 89,26%
Average Income per Game$1,668,194
Year to Date Revenue$25,022,908
Farm
Home Games Left26
Average Attendance - %2 954 - 98,46%
Average Income per Game$88,057
Year to Date Revenue$1,320,855

Expense

Pro Players Total Salaries$77,550,000
Farm Players Total Salaries$4,340,100
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,649,195
Farm Year To Date Expenses$1,079,377
Pro Salary Cap To Date$26,470,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,373,041
Farm Estimated Season Revenue$2,289,482
Pro Remaining Season Days119
Pro Expenses Per Days$421,892
Pro Estimated Expenses$50,205,148
Farm Remaining Season Days119
Farm Expenses Per Days$24,001
Farm Estimated Expenses$2,856,119
Estimated Season Expenses$53,061,267
Season Salary Cap$77,550,000
Estimate Under Maximum Salary Cap of $78,000,000$450,000
Estimate Over Minimum Salary Cap of $0 $77,550,000
Current Bank Account$250,802
Projected Bank Account($7,147,942)

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)
Valeri Nichushkin $4,500,000 (3)
Cody Ceci $4,500,000 (3)
Jacob Markstrom $4,000,000 (3)
Yegor Sharangovich (Out of Payroll) $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)
Emil Johansson $1,300,000 (1)
Jesse Ylonen $900,000 (2)
Juraj Slafkovsky $900,000 (3)
David Gustafsson $900,000 (3)
Boone Jenner $900,000 (1)
Simon Stransky $750,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $81,050,000
Year 17 : $56,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $52,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $81,050,000
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)
Antoine Bibeau $120,050 (3)
Julius Bergman $120,000 (2)
Stepan Falkovsky $120,000 (3)
Christopher Gibson $100,050 (3)
Eero Elo $100,000 (2)
Joseph Labate $100,000 (2)
Matt Mackenzie $100,000 (1)
Troy Rutkowski $100,000 (2)
Joonas Rask $100,000 (2)
Mark Barberio (Out of Payroll) $90,000 (1)
Louis Crevier $90,000 (1)
Gregory Hofmann (Out of Payroll) $90,000 (1)
Marc Del Gaizo $75,000 (3)
Nathan Knoepke $75,000 (2)
Patrick Harper $75,000 (2)
Max Zimmer $75,000 (1)
Ostap Safin $75,000 (2)
Matthew Phillips $75,000 (1)
Cole Candella $75,000 (1)
Dmitry Sokolov $75,000 (1)
Otto Somppi $75,000 (1)
Jonathan Ang $75,000 (1)
David Quenneville (Out of Payroll) $75,000 (1)
Harri Sateri $70,000 (1)
Adam Marsh $60,000 (2)
Total Farm Players29
Salary Commitment
Year 16 : $4,505,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $4,505,100
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 - 3 770 - 53,85%
Level 2: 5000 - $100 - 2 578 - 51,56%
Level 3: 2000 - $50 - 1 314 - 65,72%
Level 4: 4000 - $46 - 1 733 - 43,34%
Luxury : 1000 - $250 - 579 - 57,91%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $45 - 1 210 - 60,51%
Farm Level 2: 1000 - $18 - 732 - 73,19%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %9 975 - 52,50%
Average Income per Game$1,603,458
Year to Date Revenue$22,448,418
Farm
Home Games Left26
Average Attendance - %1 942 - 64,74%
Average Income per Game$100,777
Year to Date Revenue$1,511,656

Expense

Pro Players Total Salaries$72,300,000
Farm Players Total Salaries$4,810,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,774,866
Farm Year To Date Expenses$1,344,383
Pro Salary Cap To Date$25,596,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,293,378
Farm Estimated Season Revenue$2,620,204
Pro Remaining Season Days119
Pro Expenses Per Days$393,514
Pro Estimated Expenses$46,828,166
Farm Remaining Season Days119
Farm Expenses Per Days$26,541
Farm Estimated Expenses$3,158,379
Estimated Season Expenses$49,986,545
Season Salary Cap$72,300,000
Estimate Under Maximum Salary Cap of $78,000,000$5,700,000
Estimate Over Minimum Salary Cap of $0 $72,300,000
Current Bank Account($12,788,357)
Projected Bank Account($16,861,320)

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 $3,500,000 (1)
Dakota Joshua (Out of Payroll) $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)
Lucas Johansen $1,500,000 (2)
Michael Amadio $1,300,000 (1)
Jean-Francois Berube $1,000,000 (2)
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 : $75,800,000
Year 17 : $55,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $75,800,000
Year 17 : $55,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,800,000
Year 17 : $55,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000

Farm Players Salaries

Yegor Chinakhov $1,700,000 (1)
Jack Lafontaine $200,000 (3)
Remi Elie $200,000 (2)
Victor Olofsson $200,000 (1)
Martin Frk $170,000 (1)
Vinni Lettieri $130,000 (2)
Nic Petan $120,000 (3)
Josiah Slavin $110,000 (1)
Nick Ebert $110,000 (1)
Nikita Korostelev $100,000 (2)
Joshua Jacobs $100,000 (2)
Declan Chisholm $90,000 (3)
Anderson Macdonald $90,000 (3)
Cole Guttman $90,000 (1)
Tyson Baillie $90,000 (3)
Benjamin Conz $90,000 (2)
Ondrej Kachyna $90,000 (3)
Brett Pollock $80,000 (2)
Austin Poganski $80,000 (1)
Rushan Rafikov $80,000 (1)
Nicolas Beaudin $75,000 (3)
Marian Studenic $75,000 (2)
Filip Kral (Out of Payroll) $75,000 (2)
Dmitri Samorukov $75,000 (1)
Brandon Crawley $75,000 (1)
Olli Juolevi $75,000 (2)
Jean-Christophe Beaudin $75,000 (1)
Tyler Steenbergen $75,000 (1)
James Hardie $75,000 (1)
Kirill Maksimov $75,000 (3)
Keaton Middleton $75,000 (3)
Brett Murray $75,000 (3)
Dante Salituro $65,000 (2)
Total Farm Players33
Salary Commitment
Year 16 : $4,885,000
Year 17 : $1,970,000
Year 18 : $980,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,885,000
Year 17 : $1,970,000
Year 18 : $980,000
Year 19 : $0

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 8000 - $80 - 7 663 - 95,79%
Level 2: 6000 - $63 - 4 465 - 74,42%
Level 3: 2000 - $48 - 1 473 - 73,65%
Level 4: 4000 - $35 - 2 245 - 56,12%
Luxury : 1000 - $180 - 782 - 78,22%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 605 - 80,26%
Farm Level 2: 1000 - $20 - 650 - 65,00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 628 - 79,18%
Average Income per Game$1,640,792
Year to Date Revenue$24,611,881
Farm
Home Games Left26
Average Attendance - %2 255 - 75,17%
Average Income per Game$103,081
Year to Date Revenue$1,546,217

Expense

Pro Players Total Salaries$69,300,000
Farm Players Total Salaries$3,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,599,725
Farm Year To Date Expenses$1,242,565
Pro Salary Cap To Date$26,421,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,660,594
Farm Estimated Season Revenue$2,680,109
Pro Remaining Season Days119
Pro Expenses Per Days$377,297
Pro Estimated Expenses$44,898,343
Farm Remaining Season Days119
Farm Expenses Per Days$17,703
Farm Estimated Expenses$2,106,657
Estimated Season Expenses$47,005,000
Season Salary Cap$69,300,000
Estimate Under Maximum Salary Cap of $78,000,000$8,700,000
Estimate Over Minimum Salary Cap of $0 $69,300,000
Current Bank Account($2,461,395)
Projected Bank Account($4,125,692)

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)
Jasper Weatherby $3,000,000 (2)
Robby Fabbri $3,000,000 (1)
Tanner Pearson $3,000,000 (2)
Dmytro Timashov $2,000,000 (1)
Colton White (Out of Payroll) $2,000,000 (2)
Jan Kostalek $1,700,000 (2)
Sean Walker $1,700,000 (2)
Cam Talbot $900,000 (1)
Nico Hischier $900,000 (2)
Jack Hughes $900,000 (1)
Rasmus Andersson $900,000 (1)
Marcus Foligno $900,000 (1)
Owen Power $900,000 (2)
Total Pro Players22
Salary Commitment
Year 16 : $80,550,000
Year 17 : $55,950,000
Year 18 : $34,750,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $76,950,000
Year 17 : $52,350,000
Year 18 : $31,150,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $80,550,000
Year 17 : $55,950,000
Year 18 : $34,750,000
Year 19 : $15,250,000

Farm Players Salaries

Kieffer Bellows $200,000 (2)
Curtis Lazar $180,000 (1)
Jonas Johansson $180,000 (1)
Nikita Zaitsev $180,000 (1)
Dominik Kahun $180,000 (1)
Anders Bjork $175,000 (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 (Out of Payroll) $125,000 (1)
Dennis Rasmussen $125,000 (1)
Luke Martin $120,000 (3)
Rourke Chartier (Out of Payroll) $120,000 (2)
Blake Speers $110,000 (1)
Jonathon Blum $110,000 (1)
Brian Gibbons $110,000 (1)
Cody Sol (Out of Payroll) $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 Players28
Salary Commitment
Year 16 : $3,520,000
Year 17 : $1,525,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,520,000
Year 17 : $1,525,000
Year 18 : $360,000
Year 19 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8000 - $80 - 7 676 - 95,95%
Level 2: 5000 - $65 - 3 982 - 79,64%
Level 3: 2000 - $45 - 1 478 - 73,92%
Level 4: 4000 - $35 - 2 297 - 57,42%
Luxury : 1000 - $200 - 719 - 71,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1 333 - 66,67%
Farm Level 2: 1000 - $15 - 942 - 94,23%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16 152 - 80,76%
Average Income per Game$1,675,492
Year to Date Revenue$23,456,888
Farm
Home Games Left27
Average Attendance - %2 276 - 75,86%
Average Income per Game$100,532
Year to Date Revenue$1,407,453

Expense

Pro Players Total Salaries$77,800,000
Farm Players Total Salaries$4,080,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,959,983
Farm Year To Date Expenses$1,482,168
Pro Salary Cap To Date$27,781,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,238,284
Farm Estimated Season Revenue$2,714,374
Pro Remaining Season Days119
Pro Expenses Per Days$423,243
Pro Estimated Expenses$50,365,917
Farm Remaining Season Days119
Farm Expenses Per Days$22,595
Farm Estimated Expenses$2,688,805
Estimated Season Expenses$53,054,722
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($4,368,629)
Projected Bank Account($9,470,693)

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 $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 - 7 571 - 94,64%
Level 2: 6000 - $55 - 5 291 - 88,18%
Level 3: 2000 - $40 - 1 653 - 82,65%
Level 4: 4000 - $25 - 3 214 - 80,36%
Luxury : 1000 - $175 - 818 - 81,85%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $32 - 1 906 - 95,31%
Farm Level 2: 1000 - $16 - 960 - 96,03%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 547 - 88,32%
Average Income per Game$1,813,018
Year to Date Revenue$27,195,264
Farm
Home Games Left26
Average Attendance - %2 866 - 95,55%
Average Income per Game$113,589
Year to Date Revenue$1,703,829

Expense

Pro Players Total Salaries$75,900,000
Farm Players Total Salaries$2,990,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,771,895
Farm Year To Date Expenses$1,084,340
Pro Salary Cap To Date$26,593,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,138,458
Farm Estimated Season Revenue$2,953,304
Pro Remaining Season Days119
Pro Expenses Per Days$412,973
Pro Estimated Expenses$49,143,787
Farm Remaining Season Days119
Farm Expenses Per Days$16,703
Farm Estimated Expenses$1,987,657
Estimated Season Expenses$51,131,444
Season Salary Cap$75,900,000
Estimate Under Maximum Salary Cap of $78,000,000$2,100,000
Estimate Over Minimum Salary Cap of $0 $75,900,000
Current Bank Account$5,443,550
Projected Bank Account$4,403,868

Pro Players Salaries

Pierre-Luc Dubois $7,500,000 (3)
Timo Meier $6,500,000 (2)
Ryan McDonagh $6,500,000 (2)
Jordan Binnington $6,000,000 (2)
Will Butcher $5,500,000 (3)
Mathew Dumba $5,500,000 (3)
Ryan Kesler $5,400,000 (1)
Radek Faksa $5,000,000 (3)
Nikita Tryamkin $3,500,000 (2)
Maxim Golod $3,500,000 (2)
Gustav Forsling $3,500,000 (1)
Blaze Lizotte $3,500,000 (3)
Zack MacEwen $2,500,000 (1)
Erik Kallgren $2,000,000 (2)
Joe Snively $1,700,000 (1)
Carson Meyer (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie MacEachern $1,300,000 (1)
Guillaume Brisebois $1,300,000 (2)
Tom Wilson $900,000 (1)
Michael Rasmussen $900,000 (1)
Egor Zamula $900,000 (3)
Luke Kunin $900,000 (1)
Total Pro Players22
Salary Commitment
Year 16 : $75,900,000
Year 17 : $57,200,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,800,000
Year 17 : $56,100,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $75,900,000
Year 17 : $57,200,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries

Aleksi Saarela $170,000 (1)
Stanislav Galiev $155,000 (1)
Alexander Younan $150,000 (2)
Darren Archibald $135,000 (1)
Nigel Dawes $135,000 (1)
Reece Scarlett $130,000 (1)
Mathieu Olivier $120,000 (1)
Michael Pezzetta $120,000 (2)
Jiri Sekac $110,000 (1)
Vaclav Karabacek $100,000 (2)
Peter Hrehorcak $100,000 (1)
Jamie Arniel $90,000 (1)
Alexander Holtz $90,000 (3)
Olle Lycksell $90,000 (1)
Calen Addison $90,000 (2)
Emil Bemstrom $90,000 (2)
Paul Postma $90,000 (1)
Robbie Russo $90,000 (1)
Brendan Leipsic $90,000 (1)
Alec Regula $90,000 (1)
Logan Shaw $80,000 (1)
Lukas Zetterberg $80,000 (1)
Brett Lernout $80,000 (1)
Jacob Olofsson $75,000 (3)
Jakub Galvas $75,000 (2)
Curtis Douglas $75,000 (3)
Mitchell Vande Sompel $75,000 (2)
Zach Solow $75,000 (2)
Micheal Wall $70,000 (1)
Thomas(Chase) Perry $70,000 (2)
Total Farm Players30
Salary Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8000 - $82 - 7 681 - 96,01%
Level 2: 5000 - $58 - 4 924 - 98,48%
Level 3: 2000 - $37 - 1 863 - 93,16%
Level 4: 4000 - $20 - 3 959 - 98,98%
Luxury : 1000 - $170 - 849 - 84,94%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $38 - 1 417 - 70,86%
Farm Level 2: 1000 - $19 - 690 - 69,03%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19 276 - 96,38%
Average Income per Game$1,739,427
Year to Date Revenue$26,091,408
Farm
Home Games Left26
Average Attendance - %2 108 - 70,25%
Average Income per Game$99,787
Year to Date Revenue$1,496,807

Expense

Pro Players Total Salaries$69,440,000
Farm Players Total Salaries$2,315,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,815,457
Farm Year To Date Expenses$856,759
Pro Salary Cap To Date$26,637,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,225,107
Farm Estimated Season Revenue$2,594,465
Pro Remaining Season Days119
Pro Expenses Per Days$378,054
Pro Estimated Expenses$44,988,426
Farm Remaining Season Days119
Farm Expenses Per Days$13,054
Farm Estimated Expenses$1,553,426
Estimated Season Expenses$46,541,852
Season Salary Cap$69,440,000
Estimate Under Maximum Salary Cap of $78,000,000$8,560,000
Estimate Over Minimum Salary Cap of $0 $69,440,000
Current Bank Account$51,337,161
Projected Bank Account$52,614,881

Pro Players Salaries

Mitchell Marner $10,640,000 (5)
Aleksander Barkov $10,000,000 (5)
Victor Hedman $9,000,000 (5)
Bo Horvat (Out of Payroll) $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)
Michael Mersch $1,200,000 (1)
Riley Nash $1,200,000 (1)
Nikita Okhotyuk $900,000 (3)
Jordan Kyrou $900,000 (2)
Arvid Soderblom $900,000 (1)
Jack Drury $900,000 (3)
Erik Johnson (Out of Payroll) $900,000 (1)
Aleksi Heponiemi $900,000 (2)
Michal Jordan $900,000 (1)
Alex Chiasson $900,000 (1)
Nikita Alexandrov $900,000 (3)
Total Pro Players21
Salary Commitment
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,840,000
Year 17 : $61,640,000
Year 18 : $38,840,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000

Farm Players Salaries

Justin Holl $180,000 (1)
Jonathan Dahlen $120,000 (3)
Jordan Subban $120,000 (3)
Reece Willcox (Out of Payroll) $120,000 (2)
Gabriel Bourque $120,000 (1)
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)
Dane Fox (Out of Payroll) $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)
Brent Gates $75,000 (1)
Adam Ahman $75,000 (3)
Francois Tremblay $70,000 (1)
Total Farm Players27
Salary Commitment
Year 16 : $2,515,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,515,000
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 - 5 916 - 73,95%
Level 2: 6000 - $60 - 4 229 - 70,49%
Level 3: 3000 - $30 - 2 408 - 80,27%
Level 4: 4000 - $25 - 3 158 - 78,94%
Luxury : 1000 - $190 - 755 - 75,47%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $35 - 1 551 - 77,53%
Farm Level 2: 1000 - $15 - 951 - 95,12%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 466 - 74,84%
Average Income per Game$1,598,890
Year to Date Revenue$23,983,351
Farm
Home Games Left26
Average Attendance - %2 502 - 83,40%
Average Income per Game$102,127
Year to Date Revenue$1,531,899

Expense

Pro Players Total Salaries$76,850,000
Farm Players Total Salaries$3,470,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,357,289
Farm Year To Date Expenses$1,238,696
Pro Salary Cap To Date$27,178,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,571,142
Farm Estimated Season Revenue$2,655,292
Pro Remaining Season Days119
Pro Expenses Per Days$418,108
Pro Estimated Expenses$49,754,852
Farm Remaining Season Days119
Farm Expenses Per Days$19,297
Farm Estimated Expenses$2,296,343
Estimated Season Expenses$52,051,195
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$58,638,509
Projected Bank Account$50,813,748

Pro Players Salaries

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

Farm Players Salaries

Libor Hajek $400,000 (1)
Michael Dal Colle $200,000 (1)
Justin Kirkland $200,000 (2)
Miles Wood $200,000 (2)
Tyler Tucker $180,000 (1)
Dillon Heatherington $150,000 (1)
Philip Samuelsson $150,000 (1)
Stefan Elliott $140,000 (1)
Josh Jooris $140,000 (1)
Evan Cowley $120,000 (1)
Vitali Kravtsov $90,000 (2)
Martin Pospisil $90,000 (1)
Jonas Rondbjerg $90,000 (2)
Dysin Mayo $90,000 (2)
Akira Schmid $90,000 (3)
Dan O'Regan $85,000 (2)
Kenny Agostino $80,000 (1)
Scott Perunovich $75,000 (2)
Nicholas Caamano $75,000 (2)
Tyler Weiss $75,000 (3)
Jere Lassila $75,000 (3)
Mattias Norlinder $75,000 (3)
Patrik Puistola $75,000 (3)
Semyon Der-Arguchintsev $75,000 (3)
Colton Point $75,000 (2)
Cameron Crotty $75,000 (2)
Pavel Tyutnev $75,000 (2)
Denis Smirnov $75,000 (1)
Taro Hirose $75,000 (1)
Nikolai Kovalenko $75,000 (1)
Total Farm Players30
Salary Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 8000 - $91 - 6 976 - 87,20%
Level 2: 6000 - $56 - 5 479 - 91,32%
Level 3: 3000 - $31 - 2 164 - 72,14%
Level 4: 4000 - $25 - 3 116 - 77,91%
Luxury : 1000 - $135 - 1 000 - 100,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $30 - 1 559 - 77,96%
Farm Level 2: 1000 - $15 - 675 - 67,46%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 735 - 85,16%
Average Income per Game$1,730,620
Year to Date Revenue$25,959,301
Farm
Home Games Left27
Average Attendance - %2 234 - 74,46%
Average Income per Game$101,289
Year to Date Revenue$1,418,047

Expense

Pro Players Total Salaries$77,050,000
Farm Players Total Salaries$4,180,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,622,716
Farm Year To Date Expenses$1,524,500
Pro Salary Cap To Date$27,444,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,996,122
Farm Estimated Season Revenue$2,734,805
Pro Remaining Season Days119
Pro Expenses Per Days$419,189
Pro Estimated Expenses$49,883,491
Farm Remaining Season Days119
Farm Expenses Per Days$23,135
Farm Estimated Expenses$2,753,065
Estimated Season Expenses$52,636,556
Season Salary Cap$77,050,000
Estimate Under Maximum Salary Cap of $78,000,000$950,000
Estimate Over Minimum Salary Cap of $0 $77,050,000
Current Bank Account$18,566,215
Projected Bank Account$13,660,586

Pro Players Salaries

Blake Wheeler $8,000,000 (3)
Mike Richards $7,900,000 (1)
Alex Debrincat $7,000,000 (3)
Tyler Toffoli $6,000,000 (2)
Jared Spurgeon $5,500,000 (2)
Justin Braun $5,000,000 (1)
Jake Muzzin $5,000,000 (1)
Travis Sanheim $4,500,000 (1)
Logan Couture $4,500,000 (1)
Nick Bonino $4,250,000 (1)
Morgan Ellis $4,000,000 (1)
David Honzik $3,500,000 (1)
Sonny Milano $3,000,000 (1)
Jake Evans $2,000,000 (1)
Jordie Benn $1,800,000 (1)
Zachary Sanford (Out of Payroll) $1,700,000 (1)
Mike Hardman $1,500,000 (2)
Taylor Raddysh $900,000 (1)
Matthew Beniers $900,000 (1)
James Reimer $900,000 (1)
Mike Hoffman $900,000 (1)
Total Pro Players21
Salary Commitment
Year 16 : $78,750,000
Year 17 : $28,000,000
Year 18 : $15,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $78,000,000
Year 17 : $27,500,000
Year 18 : $14,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,750,000
Year 17 : $28,000,000
Year 18 : $15,000,000
Year 19 : $0

Farm Players Salaries

Pavel Francouz $275,000 (3)
Ross Johnston $250,000 (2)
Olli Maatta $250,000 (3)
Warren Foegele $200,000 (1)
Eric Comrie $200,000 (1)
Dean Kukan $200,000 (2)
Austin Wagner $180,000 (2)
Valeri Vasiliev $170,000 (1)
Yakov Trenin $170,000 (2)
Chad Ruhwedel $170,000 (2)
Roland Mckeown $170,000 (1)
Landon Ferraro $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)
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 Players30
Salary Commitment
Year 16 : $4,180,000
Year 17 : $2,495,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,180,000
Year 17 : $2,495,000
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 $42,323,086 $77,940,000 $60,000 $77,940,000 $4,250,000 $25,750,000 203353
BlackHawks $15,746,560 $77,750,000 $250,000 $77,750,000 $3,810,000 $26,190,000 203252
BlueJacket $3,819,830 $78,000,000 $0 $78,000,000 $4,902,500 $25,097,500 203353
Blues $58,825,994 $76,040,000 $1,960,000 $76,040,000 $5,262,500 $24,737,500 203454
Bruins $8,786,361 $66,300,000 $11,700,000 $66,300,000 $2,215,000 $27,785,000 232750
Canadiens $32,658,308 $77,300,000 $700,000 $77,300,000 $3,410,000 $26,590,000 203252
Canucks $44,156,620 $73,500,000 $4,500,000 $73,500,000 $2,910,000 $27,090,000 202949
Capitals ($2,457,036) $76,200,000 $1,800,000 $76,200,000 $3,350,000 $26,650,000 212950
Devils $22,562,946 $77,850,000 $150,000 $77,850,000 $2,915,000 $27,085,000 203151
Ducks $15,523,093 $77,650,000 $350,000 $77,650,000 $3,425,000 $26,575,000 203252
Flames $37,519,052 $77,100,000 $900,000 $77,100,000 $3,905,000 $26,095,000 203353
Flyers $27,719,565 $73,700,000 $4,300,000 $73,700,000 $2,515,000 $27,485,000 202848
GoldenKnights $9,571,663 $77,800,000 $200,000 $77,800,000 $5,065,000 $24,935,000 203454
Hockey club $11,972,470 $78,000,000 $0 $78,000,000 $3,175,000 $26,825,000 203050
Hurricanes $4,535,565 $77,850,000 $150,000 $77,850,000 $2,895,000 $27,105,000 212849
Islanders $54,920,169 $72,750,000 $5,250,000 $72,750,000 $2,765,000 $27,235,000 213051
Jets $212,754,714 $75,650,000 $2,350,000 $75,650,000 $3,590,000 $26,410,000 212950
Kings $39,414,247 $77,300,000 $700,000 $77,300,000 $2,440,000 $27,560,000 213051
Kraken $7,923,703 $77,000,000 $1,000,000 $77,000,000 $3,000,500 $26,999,500 212647
Lightning $7,800,187 $76,700,000 $1,300,000 $76,700,000 $2,535,000 $27,465,000 202646
MapleLeafs $13,159,436 $77,250,000 $750,000 $77,250,000 $3,525,000 $26,475,000 203454
Oilers $23,869,649 $77,700,000 $300,000 $77,700,000 $2,590,000 $27,410,000 202747
Panthers $124,305,653 $77,500,000 $500,000 $77,500,000 $3,930,000 $26,070,000 202747
Penguins $113,206,489 $76,800,000 $1,200,000 $76,800,000 $3,495,000 $26,505,000 213556
Predators $250,802 $77,550,000 $450,000 $77,550,000 $4,340,100 $25,659,900 222951
Rangers ($12,788,357) $72,300,000 $5,700,000 $72,300,000 $4,810,000 $25,190,000 233356
RedWings ($2,461,395) $69,300,000 $8,700,000 $69,300,000 $3,175,000 $26,825,000 222850
Sabres ($4,368,629) $77,800,000 $200,000 $77,800,000 $4,080,000 $25,920,000 203050
Senators $5,443,550 $75,900,000 $2,100,000 $75,900,000 $2,990,000 $27,010,000 223052
Sharks $51,337,161 $69,440,000 $8,560,000 $69,440,000 $2,315,000 $27,685,000 212748
Stars $58,638,509 $76,850,000 $1,150,000 $76,850,000 $3,470,000 $26,530,000 203050
Wild $18,566,215 $77,050,000 $950,000 $77,050,000 $4,180,000 $25,820,000 213051