Team FinanceLast Update - December 7, 2019 at 08:02
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 6,050 - 86.42%
Level 2: 6000 - $45 - 5,347 - 89.11%
Level 3: 3000 - $24 - 2,999 - 99.97%
Level 4: 4000 - $16 - 3,970 - 99.26%
Luxury : 1500 - $190 - 1,032 - 68.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 2,000 - 100.00%
Farm Level 2: 1000 - $20 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,397 - 90.22%
Average Income per Game$1,421,476
Year to Date Revenue$18,479,184
Farm
Home Games Left26
Average Attendance - %2,999 - 99.98%
Average Income per Game$149,985
Year to Date Revenue$2,249,775

Expense

Pro Players Total Salaries$81,675,000
Farm Players Total Salaries$1,985,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,378,650
Farm Year To Date Expenses$827,316
Pro Salary Cap To Date$29,198,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,801,319
Farm Estimated Season Revenue$3,899,610
Pro Remaining Season Days119
Pro Expenses Per Days$441,801
Pro Estimated Expenses$52,574,319
Farm Remaining Season Days114
Farm Expenses Per Days$12,348
Farm Estimated Expenses$1,407,672
Estimated Season Expenses$53,981,991
Estimated Season Salary Cap$81,452,942
Estimate Under Maximum Salary Cap of $82,000,000$547,058
Estimate Over Minimum Salary Cap of $60,500,000 $20,952,942
Current Bank Account$81,280,167
Projected Bank Account$70,999,105

Pro Players Salaries

Auston Matthews $10,000,000 (5)
Alex Pietrangelo $9,000,000 (3)
Gabriel Landeskog $8,100,000 (3)
Marc-Andre Fleury $7,250,000 (3)
Teuvo Teravainen $5,600,000 (3)
Ivan Provorov $5,600,000 (4)
Mark Scheifele $5,550,000 (1)
Tyson Barrie $5,000,000 (2)
Carl Hagelin $3,500,000 (2)
Jakob Chychrun $3,500,000 (2)
Frans Nielsen $3,250,000 (3)
Jimmy Vesey $2,275,000 (2)
Dion Phaneuf $1,800,000 (1)
Valeri Nichushkin $1,750,000 (1)
Zach Sanford $1,500,000 (2)
Cam Ward $1,500,000 (1)
Clayton Keller $1,500,000 (1)
Pierre-Edouard Bellemare $1,250,000 (2)
Michael Rasmussen $1,200,000 (2)
Karl Alzner $1,000,000 (1)
Dale Weise $850,000 (2)
Joe Morrow $700,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $81,675,000
Year 20 : $67,875,000
Year 21 : $48,800,000
Year 22 : $15,600,000
Salary Average Commitment
Year 19 : $82,150,000
Year 20 : $68,350,000
Year 21 : $48,800,000
Year 22 : $15,600,000
Salary Cap with 1 Way Contract
Year 19 : $81,675,000
Year 20 : $67,875,000
Year 21 : $48,800,000
Year 22 : $15,600,000

Farm Players Salaries

Tom Pyatt $160,000 (1)
Chandler Stephenson $125,000 (2)
Ryan Sproul $100,000 (1)
Oliver Kylington $100,000 (2)
Thatcher Demko $100,000 (1)
Alexandre Grenier $100,000 (2)
Jonny Brodzinski $100,000 (2)
Nick Lappin $95,000 (2)
Patrick Sieloff $90,000 (1)
Jordan Schroeder $90,000 (2)
Greg Carey $85,000 (1)
Stefan Matteau $80,000 (1)
Ashton Sautner $80,000 (2)
Joel Hanley $80,000 (1)
Anthony Bitetto $80,000 (1)
Radim Simek $80,000 (2)
Colton Hargrove $80,000 (1)
Turner Elson $80,000 (1)
Ryan Schmelzer $70,000 (1)
Cal Petersen $70,000 (1)
Joseph LaBate $70,000 (2)
Emerson Clark $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,985,000
Year 20 : $840,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,985,000
Year 20 : $840,000
Year 21 : $0
Year 22 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 5,935 - 98.92%
Level 2: 5000 - $44 - 4,976 - 99.52%
Level 3: 3000 - $25 - 2,974 - 99.12%
Level 4: 4000 - $14 - 3,970 - 99.25%
Luxury : 1000 - $182 - 995 - 99.47%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,148 - 57.38%
Farm Level 2: 1000 - $100 - 573 - 57.33%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,850 - 99.21%
Average Income per Game$1,367,592
Year to Date Revenue$21,881,476
Farm
Home Games Left25
Average Attendance - %1,721 - 57.36%
Average Income per Game$358,539
Year to Date Revenue$5,736,625

Expense

Pro Players Total Salaries$81,706,250
Farm Players Total Salaries$1,925,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,316,744
Farm Year To Date Expenses$817,293
Pro Salary Cap To Date$29,136,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,189,806
Farm Estimated Season Revenue$8,963,477
Pro Remaining Season Days119
Pro Expenses Per Days$441,969
Pro Estimated Expenses$52,594,311
Farm Remaining Season Days114
Farm Expenses Per Days$12,017
Farm Estimated Expenses$1,369,938
Estimated Season Expenses$53,964,249
Estimated Season Salary Cap$81,411,087
Estimate Under Maximum Salary Cap of $82,000,000$588,913
Estimate Over Minimum Salary Cap of $60,500,000 $20,911,087
Current Bank Account$62,531,118
Projected Bank Account$51,720,152

Pro Players Salaries

Mark Stone $9,500,000 (5)
Erik Karlsson $9,000,000 (2)
John Tavares $9,000,000 (2)
Tuukka Rask $8,250,000 (1)
Justin Faulk $6,000,000 (4)
Brady Skjei $5,250,000 (4)
Joe Thornton $5,000,000 (2)
Brad Marchand $4,500,000 (1)
Kevin Hayes $3,956,250 (3)
Nikita Zadorov $3,750,000 (3)
Frank Vatrano $2,500,000 (3)
Anthony Beauvillier $2,200,000 (2)
Troy Brouwer $2,000,000 (1)
Danton Heinen $2,000,000 (1)
Bryan Rust $2,000,000 (1)
Brad Richardson $1,600,000 (2)
Anton Khudobin $1,500,000 (1)
Jonathan Ericsson $1,050,000 (1)
Niklas Kronwall $1,000,000 (1)
Steven Kampfer $850,000 (2)
Joakim Nordstrom $800,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $81,706,250
Year 20 : $58,606,250
Year 21 : $30,956,250
Year 22 : $20,750,000
Salary Average Commitment
Year 19 : $81,706,250
Year 20 : $58,606,250
Year 21 : $30,956,250
Year 22 : $20,750,000
Salary Cap with 1 Way Contract
Year 19 : $81,706,250
Year 20 : $58,606,250
Year 21 : $30,956,250
Year 22 : $20,750,000

Farm Players Salaries

Jamie Oleksiak $175,000 (1)
Lias Andersson $150,000 (2)
Logan Brown $120,000 (2)
Jack Roslovic $120,000 (1)
Pheonix Copley $110,000 (3)
Michael Bunting $90,000 (1)
Rob O'Gara $80,000 (1)
Chris Terry $80,000 (2)
Bobby Butler $80,000 (1)
Hudson Fasching $75,000 (1)
Anton Blidh $75,000 (2)
Ben Gleason $70,000 (2)
Anton Lindholm $70,000 (1)
Maxim Lamarche $70,000 (1)
Matt Luff $70,000 (1)
Tyler Gaudet $70,000 (1)
Vincent Praplan $70,000 (1)
Cody Bass $70,000 (1)
Tomas Hyka $70,000 (1)
Jakob Forsbacka Karlsson $70,000 (1)
Joe Hicketts $70,000 (1)
Zane McIntyre $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,925,000
Year 20 : $605,000
Year 21 : $110,000
Year 22 : $0
Salary Average Commitment
Year 19 : $1,925,000
Year 20 : $605,000
Year 21 : $110,000
Year 22 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée de Québec
Level 1: 6000 - $65 - 5,940 - 99.00%
Level 2: 5000 - $40 - 4,990 - 99.80%
Level 3: 3000 - $26 - 2,971 - 99.05%
Level 4: 4000 - $15 - 3,959 - 98.98%
Luxury : 1000 - $194 - 963 - 96.29%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,167 - 58.34%
Farm Level 2: 1000 - $100 - 583 - 58.30%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,823 - 99.07%
Average Income per Game$1,271,719
Year to Date Revenue$22,890,947
Farm
Home Games Left26
Average Attendance - %1,750 - 58.32%
Average Income per Game$364,558
Year to Date Revenue$5,468,375

Expense

Pro Players Total Salaries$77,625,000
Farm Players Total Salaries$1,970,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,141,809
Farm Year To Date Expenses$821,755
Pro Salary Cap To Date$27,961,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,249,543
Farm Estimated Season Revenue$9,478,517
Pro Remaining Season Days119
Pro Expenses Per Days$420,027
Pro Estimated Expenses$49,983,213
Farm Remaining Season Days114
Farm Expenses Per Days$12,265
Farm Estimated Expenses$1,398,210
Estimated Season Expenses$51,381,423
Estimated Season Salary Cap$77,625,054
Estimate Under Maximum Salary Cap of $82,000,000$4,374,946
Estimate Over Minimum Salary Cap of $60,500,000 $17,125,054
Current Bank Account$60,662,370
Projected Bank Account$48,009,007

Pro Players Salaries

Jakub Voracek $7,150,000 (1)
Ryan Johansen $7,000,000 (5)
Derick Brassard $6,000,000 (3)
Mats Zuccarello $5,750,000 (3)
Dougie Hamilton $5,400,000 (1)
Erik Gustafsson $5,250,000 (2)
John Gibson $5,250,000 (1)
Hampus Lindholm $5,000,000 (2)
Jakob Silfverberg $4,750,000 (3)
Anze Kopitar $4,625,000 (1)
Nick Bjugstad $4,000,000 (1)
Tanner Pearson $3,000,000 (1)
Brock McGinn $2,750,000 (3)
Brenden Dillon $2,200,000 (1)
Jordan Martinook $2,000,000 (2)
Michal Kempny $1,500,000 (1)
Fredrik Claesson $1,500,000 (2)
Riley Nash $1,500,000 (2)
Malcolm Subban $1,500,000 (3)
Karson Kuhlman $1,500,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $77,625,000
Year 20 : $43,000,000
Year 21 : $27,750,000
Year 22 : $7,000,000
Salary Average Commitment
Year 19 : $82,250,000
Year 20 : $43,000,000
Year 21 : $27,750,000
Year 22 : $7,000,000
Salary Cap with 1 Way Contract
Year 19 : $77,625,000
Year 20 : $43,000,000
Year 21 : $27,750,000
Year 22 : $7,000,000

Farm Players Salaries

Jeffrey Truchon-Viel $100,000 (2)
Frank Corrado $100,000 (1)
Dillon Heatherington $100,000 (1)
Michael Paliotta $97,500 (2)
Harry Zolnierczyk $97,500 (2)
Gemel Smith $97,500 (3)
Liam O'Brien $97,500 (3)
Steven Fogarty $97,500 (3)
Jake Bischoff $97,500 (2)
Scott Wedgewood $97,500 (2)
Sam Carrick $97,500 (2)
Henrik Samuelsson $90,000 (1)
Brian Lashoff $90,000 (2)
Josh Jacobs $90,000 (2)
Jeremy Lauzon $90,000 (2)
Alan Quine $80,000 (1)
Michael Carcone $80,000 (1)
Dan DeSalvo $80,000 (1)
John Ramage $80,000 (1)
David Gust $70,000 (1)
Ty Reichenbach $70,000 (1)
Terry Broadhurst $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,970,000
Year 20 : $1,150,000
Year 21 : $292,500
Year 22 : $0
Salary Average Commitment
Year 19 : $1,970,000
Year 20 : $1,150,000
Year 21 : $292,500
Year 22 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $75 - 5,905 - 98.41%
Level 2: 5000 - $43 - 4,956 - 99.12%
Level 3: 3000 - $25 - 2,934 - 97.80%
Level 4: 4000 - $14 - 3,977 - 99.42%
Luxury : 1000 - $180 - 993 - 99.29%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,185 - 59.24%
Farm Level 2: 1000 - $100 - 574 - 57.44%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,765 - 98.76%
Average Income per Game$1,345,164
Year to Date Revenue$18,832,298
Farm
Home Games Left25
Average Attendance - %1,759 - 58.64%
Average Income per Game$367,992
Year to Date Revenue$5,887,875

Expense

Pro Players Total Salaries$71,450,000
Farm Players Total Salaries$2,220,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$916,666
Pro Year To Date Expenses$25,168,564
Farm Year To Date Expenses$862,188
Pro Salary Cap To Date$24,988,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,319,432
Farm Estimated Season Revenue$9,199,805
Pro Remaining Season Days119
Pro Expenses Per Days$386,828
Pro Estimated Expenses$46,032,532
Farm Remaining Season Days114
Farm Expenses Per Days$13,646
Farm Estimated Expenses$1,555,644
Estimated Season Expenses$47,588,176
Estimated Season Salary Cap$71,617,757
Estimate Under Maximum Salary Cap of $82,000,000$10,382,243
Estimate Over Minimum Salary Cap of $60,500,000 $11,117,757
Current Bank Account$72,112,559
Projected Bank Account$70,043,620

Pro Players Salaries

Nick Foligno $6,500,000 (3)
Sean Couturier $6,500,000 (4)
Roberto Luongo $6,500,000 (2)
David Savard $6,000,000 (4)
Jason Zucker $5,500,000 (2)
Jacob Markstrom $5,000,000 (3)
Jake Muzzin $4,500,000 (1)
Nate Schmidt $4,000,000 (2)
Alex Killorn $3,200,000 (1)
Vladislav Namestnikov $3,000,000 (3)
Kyle Okposo $2,800,000 (2)
Artturi Lehkonen $2,750,000 (3)
Brandon Manning $2,500,000 (2)
Carl Gunnarsson $2,500,000 (3)
Jake Virtanen $2,000,000 (1)
Oscar Lindberg $2,000,000 (1)
Rasmus Dahlin $1,500,000 (2)
Nico Hischier $1,500,000 (1)
Michael Raffl $1,300,000 (2)
Samuel Girard $1,000,000 (1)
Anthony Cirelli $900,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $71,450,000
Year 20 : $56,350,000
Year 21 : $32,250,000
Year 22 : $12,500,000
Salary Average Commitment
Year 19 : $71,450,000
Year 20 : $56,350,000
Year 21 : $32,250,000
Year 22 : $12,500,000
Salary Cap with 1 Way Contract
Year 19 : $71,450,000
Year 20 : $56,350,000
Year 21 : $32,250,000
Year 22 : $12,500,000

Farm Players Salaries

Alex Stalock $200,000 (3)
Nick DeSimone $150,000 (1)
Tanner Kero $150,000 (1)
Darren Raddysh $150,000 (1)
Jon Merrill $125,000 (1)
Jake Bean $120,000 (2)
Nick Schneider $120,000 (2)
Kurtis MacDermid $100,000 (1)
Tyler Wong $100,000 (2)
Anthony Richard $90,000 (2)
Adam Clendening $90,000 (1)
Hunter Miska $90,000 (1)
Bobby Sanguinetti $90,000 (1)
Stephen Gionta $75,000 (1)
Kevin Porter $75,000 (1)
T.J. Hensick $75,000 (1)
Ben Holmstrom $70,000 (1)
Scott Eansor $70,000 (2)
Tom Sestito $70,000 (1)
Victor Olofsson $70,000 (1)
Rich Clune $70,000 (1)
Drake Batherson $70,000 (2)
Total Farm Players22
Salary Commitment
Year 19 : $2,220,000
Year 20 : $770,000
Year 21 : $200,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,220,000
Year 20 : $770,000
Year 21 : $200,000
Year 22 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,934 - 98.91%
Level 2: 5000 - $45 - 4,985 - 99.70%
Level 3: 3000 - $38 - 1,882 - 62.73%
Level 4: 4000 - $30 - 1,900 - 47.49%
Luxury : 1000 - $250 - 745 - 74.54%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $101 - 1,937 - 96.84%
Farm Level 2: 1000 - $60 - 958 - 95.83%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %15,446 - 81.30%
Average Income per Game$1,393,603
Year to Date Revenue$23,691,245
Farm
Home Games Left26
Average Attendance - %2,895 - 96.50%
Average Income per Game$316,387
Year to Date Revenue$4,745,811

Expense

Pro Players Total Salaries$81,850,000
Farm Players Total Salaries$2,470,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,663,714
Farm Year To Date Expenses$1,006,876
Pro Salary Cap To Date$29,483,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,446,464
Farm Estimated Season Revenue$8,226,072
Pro Remaining Season Days119
Pro Expenses Per Days$442,742
Pro Estimated Expenses$52,686,298
Farm Remaining Season Days114
Farm Expenses Per Days$15,028
Farm Estimated Expenses$1,713,192
Estimated Season Expenses$54,399,490
Estimated Season Salary Cap$81,850,044
Estimate Under Maximum Salary Cap of $82,000,000$149,956
Estimate Over Minimum Salary Cap of $60,500,000 $21,350,044
Current Bank Account$40,313,072
Projected Bank Account$27,586,118

Pro Players Salaries

Brayden Point $8,500,000 (4)
Ryan Suter $7,500,000 (3)
David Krejci $7,250,000 (2)
Brock Boeser $6,875,000 (4)
James van Riemsdyk $6,375,000 (3)
Anton Stralman $5,750,000 (2)
Zdeno Chara $5,000,000 (1)
Travis Hamonic $5,000,000 (1)
Micheal Ferland $3,750,000 (4)
Reilly Smith $3,750,000 (1)
Chris Tierney $3,500,000 (2)
Vladimir Sobotka $3,250,000 (2)
Jimmy Howard $2,750,000 (3)
Riley Sheahan $2,100,000 (3)
Antoine Roussel $2,000,000 (2)
Kevin Connauton $2,000,000 (4)
Jaroslav Halak $2,000,000 (1)
Michael Stone $1,500,000 (2)
Patrick Eaves $1,150,000 (1)
Markus Hannikainen $1,000,000 (1)
Alex Biega $850,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $81,850,000
Year 20 : $63,100,000
Year 21 : $39,850,000
Year 22 : $21,125,000
Salary Average Commitment
Year 19 : $81,850,000
Year 20 : $63,100,000
Year 21 : $39,850,000
Year 22 : $21,125,000
Salary Cap with 1 Way Contract
Year 19 : $81,850,000
Year 20 : $63,100,000
Year 21 : $39,850,000
Year 22 : $21,125,000

Farm Players Salaries

Lukas Radil $175,000 (3)
Mike Vecchione $150,000 (1)
Michael Kapla $150,000 (1)
Kalle Kossila $150,000 (1)
Blake Lizotte $150,000 (2)
Josef Korenar $150,000 (2)
Charlie Lindgren $150,000 (2)
Andrew Sturtz $140,000 (1)
Gage Quinney $135,000 (1)
Andy Welinski $125,000 (3)
Sheldon Dries $125,000 (1)
Sam Anas $125,000 (1)
Lane Pederson $125,000 (2)
Kevin Roy $100,000 (2)
David Warsofsky $100,000 (1)
Justin Dowling $100,000 (2)
Cole Schneider $100,000 (1)
Ethan Prow $80,000 (1)
Nate Prosser $70,000 (1)
Chris Summers $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $2,470,000
Year 20 : $1,075,000
Year 21 : $300,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,470,000
Year 20 : $1,075,000
Year 21 : $300,000
Year 22 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $72 - 6,284 - 89.77%
Level 2: 6000 - $52 - 3,910 - 65.17%
Level 3: 4000 - $27 - 3,051 - 76.26%
Level 4: 5000 - $20 - 2,770 - 55.40%
Luxury : 2000 - $127 - 1,329 - 66.45%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,181 - 59.05%
Farm Level 2: 1000 - $100 - 577 - 57.73%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,344 - 72.27%
Average Income per Game$1,352,863
Year to Date Revenue$22,998,667
Farm
Home Games Left26
Average Attendance - %1,758 - 58.61%
Average Income per Game$367,417
Year to Date Revenue$5,511,250

Expense

Pro Players Total Salaries$79,400,000
Farm Players Total Salaries$2,550,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$732,600
Pro Year To Date Expenses$28,824,198
Farm Year To Date Expenses$1,032,066
Pro Salary Cap To Date$28,644,102
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,468,706
Farm Estimated Season Revenue$9,552,833
Pro Remaining Season Days119
Pro Expenses Per Days$429,570
Pro Estimated Expenses$51,118,830
Farm Remaining Season Days114
Farm Expenses Per Days$15,470
Farm Estimated Expenses$1,763,580
Estimated Season Expenses$52,882,410
Estimated Season Salary Cap$80,175,660
Estimate Under Maximum Salary Cap of $82,000,000$1,824,340
Estimate Over Minimum Salary Cap of $60,500,000 $19,675,660
Current Bank Account$70,677,896
Projected Bank Account$59,817,025

Pro Players Salaries

Connor McDavid $10,500,000 (4)
Patrick Marleau $7,000,000 (1)
Thomas Vanek $6,250,000 (1)
Mikael Backlund $4,850,000 (2)
Tyler Toffoli $4,750,000 (2)
Sami Vatanen $4,600,000 (3)
Brian Dumoulin $4,500,000 (5)
Martin Jones $4,250,000 (3)
Jonas Brodin $4,200,000 (2)
Jason Pominville $4,000,000 (1)
Mathieu Perreault $3,500,000 (1)
Radek Faksa $3,500,000 (2)
Kevin Labanc $3,300,000 (2)
Joel Edmundson $3,000,000 (1)
Brayden McNabb $3,000,000 (3)
Luke Glendening $2,000,000 (2)
Trevor Lewis $2,000,000 (2)
Cedric Paquette $1,800,000 (2)
Aaron Dell $1,500,000 (2)
Erik Cernak $900,000 (2)
Total Pro Players20
Salary Commitment
Year 19 : $79,400,000
Year 20 : $55,650,000
Year 21 : $26,850,000
Year 22 : $15,000,000
Salary Average Commitment
Year 19 : $79,400,000
Year 20 : $55,650,000
Year 21 : $26,850,000
Year 22 : $15,000,000
Salary Cap with 1 Way Contract
Year 19 : $79,400,000
Year 20 : $55,650,000
Year 21 : $26,850,000
Year 22 : $15,000,000

Farm Players Salaries

Marko Dano $190,000 (1)
Daniel Sprong $180,000 (2)
Nico Sturm $150,000 (1)
Sonny Milano $150,000 (2)
Jacob Nilsson $150,000 (1)
Alexandar Georgiev $150,000 (1)
Kevin Lankinen $150,000 (1)
Ville Meskanen $150,000 (2)
Seth Helgeson $120,000 (1)
Zach Trotman $120,000 (1)
Nicolas Deslauriers $120,000 (2)
William Carrier $100,000 (3)
Keegan Lowe $100,000 (1)
Paul Carey $100,000 (2)
Jayce Hawryluk $100,000 (2)
Curtis McKenzie $95,000 (2)
JC Lipon $95,000 (2)
Nick Paul $90,000 (1)
Victor Mete $90,000 (1)
Dennis Gilbert $80,000 (2)
Colton White $70,000 (2)
Total Farm Players21
Salary Commitment
Year 19 : $2,550,000
Year 20 : $1,240,000
Year 21 : $100,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,550,000
Year 20 : $1,240,000
Year 21 : $100,000
Year 22 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pacific Coliseum
Level 1: 7000 - $72 - 6,196 - 88.51%
Level 2: 6000 - $44 - 5,418 - 90.30%
Level 3: 4000 - $26 - 3,076 - 76.91%
Level 4: 5000 - $10 - 4,577 - 91.54%
Luxury : 2000 - $145 - 1,313 - 65.65%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $34 - 2,000 - 100.00%
Farm Level 2: 1000 - $21 - 999 - 99.91%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %20,579 - 85.75%
Average Income per Game$1,409,894
Year to Date Revenue$18,328,627
Farm
Home Games Left26
Average Attendance - %2,999 - 99.97%
Average Income per Game$111,227
Year to Date Revenue$1,668,409

Expense

Pro Players Total Salaries$81,750,000
Farm Players Total Salaries$2,235,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,358,581
Farm Year To Date Expenses$922,885
Pro Salary Cap To Date$29,178,485
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,477,043
Farm Estimated Season Revenue$2,891,909
Pro Remaining Season Days119
Pro Expenses Per Days$442,204
Pro Estimated Expenses$52,622,276
Farm Remaining Season Days114
Farm Expenses Per Days$13,729
Farm Estimated Expenses$1,565,106
Estimated Season Expenses$54,187,382
Estimated Season Salary Cap$81,480,889
Estimate Under Maximum Salary Cap of $82,000,000$519,111
Estimate Over Minimum Salary Cap of $60,500,000 $20,980,889
Current Bank Account$28,468,993
Projected Bank Account$16,650,563

Pro Players Salaries

Mikko Rantanen $9,000,000 (1)
Sergei Bobrovsky $8,200,000 (4)
Evander Kane $7,000,000 (5)
Ryan Ellis $6,250,000 (4)
Jake Gardiner $5,750,000 (4)
Jeff Petry $5,500,000 (2)
Tyler Johnson $5,000,000 (4)
Vincent Trocheck $4,750,000 (2)
Josh Bailey $4,500,000 (3)
Nikita Zaitsev $4,000,000 (4)
Mattias Ekholm $3,100,000 (1)
Richard Panik $3,000,000 (2)
Colton Sissons $3,000,000 (4)
Mike Smith $2,250,000 (1)
Austin Czarnik $1,500,000 (1)
Jujhar Khaira $1,500,000 (1)
Nick Ritchie $1,500,000 (1)
Derek Ryan $1,450,000 (1)
Alex DeBrincat $1,200,000 (1)
Frederik Gauthier $900,000 (1)
Dylan DeMelo $900,000 (1)
MacKenzie Weegar $800,000 (2)
Noel Acciari $700,000 (1)
Total Pro Players23
Salary Commitment
Year 19 : $81,750,000
Year 20 : $57,750,000
Year 21 : $43,700,000
Year 22 : $39,200,000
Salary Average Commitment
Year 19 : $81,750,000
Year 20 : $57,750,000
Year 21 : $43,700,000
Year 22 : $39,200,000
Salary Cap with 1 Way Contract
Year 19 : $81,750,000
Year 20 : $57,750,000
Year 21 : $43,700,000
Year 22 : $39,200,000

Farm Players Salaries

Andy Andreoff $145,000 (2)
Isac Lundestrom $120,000 (2)
Reid Boucher $120,000 (1)
Nicholas Merkley $120,000 (1)
Dante Fabbro $120,000 (2)
Zach Senyshyn $120,000 (2)
Vitaly Abramov $100,000 (2)
Roland McKeown $100,000 (1)
Alex Nedeljkovic $100,000 (1)
Nicolas Aube-Kubel $100,000 (2)
Paul LaDue $80,000 (1)
Chase De Leo $80,000 (1)
Robbie Russo $80,000 (1)
Kevin Gravel $75,000 (3)
Trevor Carrick $75,000 (2)
Louie Belpedio $70,000 (1)
Brett Seney $70,000 (2)
Will Butcher $70,000 (1)
Andreas Johnsson $70,000 (1)
Mark Friedman $70,000 (2)
Rourke Chartier $70,000 (2)
Timothy Gettinger $70,000 (2)
Nathan Walker $70,000 (1)
Richard Bachman $70,000 (1)
Riley Barber $70,000 (1)
Total Farm Players25
Salary Commitment
Year 19 : $2,235,000
Year 20 : $1,135,000
Year 21 : $75,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,235,000
Year 20 : $1,135,000
Year 21 : $75,000
Year 22 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 5,007 - 83.44%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 3000 - $25 - 2,954 - 98.46%
Level 4: 4000 - $16 - 3,940 - 98.51%
Luxury : 1000 - $220 - 868 - 86.77%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,157 - 57.83%
Farm Level 2: 1000 - $100 - 576 - 57.58%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,769 - 93.52%
Average Income per Game$1,341,491
Year to Date Revenue$17,439,378
Farm
Home Games Left25
Average Attendance - %1,732 - 57.74%
Average Income per Game$361,102
Year to Date Revenue$5,777,625

Expense

Pro Players Total Salaries$78,500,000
Farm Players Total Salaries$1,615,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,456,977
Farm Year To Date Expenses$690,368
Pro Salary Cap To Date$28,276,881
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,561,737
Farm Estimated Season Revenue$9,027,539
Pro Remaining Season Days119
Pro Expenses Per Days$424,731
Pro Estimated Expenses$50,542,989
Farm Remaining Season Days114
Farm Expenses Per Days$10,304
Farm Estimated Expenses$1,174,656
Estimated Season Expenses$51,717,645
Estimated Season Salary Cap$78,499,998
Estimate Under Maximum Salary Cap of $82,000,000$3,500,002
Estimate Over Minimum Salary Cap of $60,500,000 $17,999,998
Current Bank Account$71,243,453
Projected Bank Account$66,115,084

Pro Players Salaries

Braden Holtby $8,000,000 (2)
Patrik Laine $8,000,000 (5)
John Carlson $7,500,000 (2)
Nicklas Backstrom $7,000,000 (1)
Keith Yandle $6,500,000 (1)
Jeff Skinner $6,000,000 (4)
Johnny Gaudreau $6,000,000 (1)
TJ Brodie $5,400,000 (4)
Jakub Vrana $4,400,000 (4)
Mikko Koivu $3,500,000 (1)
Paul Byron $2,050,000 (2)
Ryan Murray $2,000,000 (1)
Brooks Orpik $1,900,000 (1)
Kyle Brodziak $1,750,000 (2)
Mark Jankowski $1,650,000 (2)
Matt Cullen $1,650,000 (1)
Pierre-Luc Dubois $1,500,000 (1)
Garret Sparks $1,500,000 (1)
Travis Sanheim $1,200,000 (1)
Jason Dickinson $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $78,500,000
Year 20 : $44,750,000
Year 21 : $23,800,000
Year 22 : $23,800,000
Salary Average Commitment
Year 19 : $75,700,000
Year 20 : $44,750,000
Year 21 : $23,800,000
Year 22 : $23,800,000
Salary Cap with 1 Way Contract
Year 19 : $78,500,000
Year 20 : $44,750,000
Year 21 : $23,800,000
Year 22 : $23,800,000

Farm Players Salaries

Henri Jokiharju $100,000 (2)
Teddy Blueger $90,000 (1)
Kyle Capobianco $90,000 (1)
Stuart Percy $75,000 (2)
Erik Condra $70,000 (1)
Corban Knight $70,000 (1)
Dennis Robertson $70,000 (1)
Ryan Stanton $70,000 (2)
Austin Fyten $70,000 (1)
Tye McGinn $70,000 (1)
Chris Casto $70,000 (2)
Griffen Molino $70,000 (1)
Derek Hulak $70,000 (1)
Cameron Hebig $70,000 (2)
Mathieu Olivier $70,000 (2)
Michael Leighton $70,000 (1)
Adam Wilcox $70,000 (2)
Will O'Neill $70,000 (2)
Corey Tropp $70,000 (1)
Mike Sislo $70,000 (1)
Aaron Luchuk $70,000 (2)
Wayne Simpson $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,615,000
Year 20 : $665,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,615,000
Year 20 : $665,000
Year 21 : $0
Year 22 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 6,279 - 89.70%
Level 2: 6000 - $30 - 5,601 - 93.35%
Level 3: 3000 - $25 - 2,971 - 99.03%
Level 4: 4000 - $15 - 3,882 - 97.06%
Luxury : 1500 - $160 - 1,276 - 85.04%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,166 - 58.30%
Farm Level 2: 1000 - $100 - 571 - 57.10%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,009 - 93.07%
Average Income per Game$1,314,878
Year to Date Revenue$19,723,174
Farm
Home Games Left25
Average Attendance - %1,737 - 57.90%
Average Income per Game$362,875
Year to Date Revenue$5,806,000

Expense

Pro Players Total Salaries$70,275,000
Farm Players Total Salaries$1,695,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$6,188,175
Pro Year To Date Expenses$26,354,180
Farm Year To Date Expenses$772,954
Pro Salary Cap To Date$26,174,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,186,835
Farm Estimated Season Revenue$9,071,875
Pro Remaining Season Days119
Pro Expenses Per Days$380,511
Pro Estimated Expenses$45,280,809
Farm Remaining Season Days114
Farm Expenses Per Days$10,746
Farm Estimated Expenses$1,225,044
Estimated Season Expenses$46,505,853
Estimated Season Salary Cap$77,323,172
Estimate Under Maximum Salary Cap of $82,000,000$4,676,828
Estimate Over Minimum Salary Cap of $60,500,000 $16,823,172
Current Bank Account$56,877,539
Projected Bank Account$53,630,396

Pro Players Salaries

Blake Wheeler $9,250,000 (4)
Max Pacioretty $7,700,000 (2)
Matt Duchene $7,000,000 (4)
Kyle Turris $5,900,000 (3)
Mikkel Boedker $4,750,000 (2)
Braydon Coburn $4,350,000 (1)
Ryan Spooner $3,500,000 (1)
Brian Elliott $3,000,000 (1)
Sam Gagner $3,000,000 (2)
Mike Green $2,875,000 (1)
Mark Pysyk $2,750,000 (2)
Troy Stecher $2,500,000 (2)
Markus Nutivaara $2,000,000 (2)
Greg Pateryn $1,900,000 (1)
Mike Condon $1,500,000 (2)
Casey DeSmith $1,500,000 (1)
Tanner Fritz $1,500,000 (2)
Slater Koekkoek $1,350,000 (1)
Andrew Cogliano $1,250,000 (2)
Zach Aston-Reese $1,000,000 (2)
Dominic Turgeon $1,000,000 (1)
Dominic Toninato $700,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $70,275,000
Year 20 : $50,100,000
Year 21 : $22,150,000
Year 22 : $16,250,000
Salary Average Commitment
Year 19 : $73,150,000
Year 20 : $50,100,000
Year 21 : $22,150,000
Year 22 : $16,250,000
Salary Cap with 1 Way Contract
Year 19 : $70,275,000
Year 20 : $50,100,000
Year 21 : $22,150,000
Year 22 : $16,250,000

Farm Players Salaries

Andrew Poturalski $150,000 (1)
Griffin Reinhart $150,000 (1)
Marek Mazanec $150,000 (1)
Janne Kuokkanen $100,000 (2)
Max McCormick $100,000 (2)
Carter Hart $100,000 (2)
Eric Robinson $95,000 (1)
Justin Kloos $95,000 (1)
Jacob MacDonald $85,000 (1)
Matt Bartkowski $80,000 (1)
Zach Palmquist $80,000 (1)
Stefan Elliott $80,000 (1)
C.J. Smith $75,000 (2)
Ben Thomson $75,000 (2)
Ryan Murphy $70,000 (1)
Daniel O'Regan $70,000 (1)
Dylan Sikura $70,000 (1)
Tobias Lindberg $70,000 (1)
Total Farm Players18
Salary Commitment
Year 19 : $1,695,000
Year 20 : $450,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,370,000
Year 20 : $1,125,000
Year 21 : $0
Year 22 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $75 - 5,847 - 83.53%
Level 2: 6000 - $42 - 4,951 - 82.51%
Level 3: 4000 - $25 - 2,797 - 69.92%
Level 4: 5000 - $15 - 3,598 - 71.96%
Luxury : 2000 - $170 - 1,026 - 51.29%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,173 - 58.63%
Farm Level 2: 1000 - $99 - 590 - 59.03%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,219 - 75.91%
Average Income per Game$1,370,759
Year to Date Revenue$21,932,146
Farm
Home Games Left26
Average Attendance - %1,763 - 58.76%
Average Income per Game$364,746
Year to Date Revenue$5,471,197

Expense

Pro Players Total Salaries$78,758,333
Farm Players Total Salaries$1,870,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$833,333
Pro Year To Date Expenses$28,308,120
Farm Year To Date Expenses$809,611
Pro Salary Cap To Date$28,128,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,268,978
Farm Estimated Season Revenue$9,483,408
Pro Remaining Season Days119
Pro Expenses Per Days$426,120
Pro Estimated Expenses$50,708,280
Farm Remaining Season Days114
Farm Expenses Per Days$11,713
Farm Estimated Expenses$1,335,282
Estimated Season Expenses$52,043,562
Estimated Season Salary Cap$79,349,765
Estimate Under Maximum Salary Cap of $82,000,000$2,650,235
Estimate Over Minimum Salary Cap of $60,500,000 $18,849,765
Current Bank Account$134,256,690
Projected Bank Account$125,965,514

Pro Players Salaries

Taylor Hall $9,333,333 (3)
Sebastian Aho $8,000,000 (5)
Bo Horvat $6,350,000 (5)
Kyle Connor $6,125,000 (4)
Henrik Lundqvist $5,750,000 (1)
Colton Parayko $5,500,000 (4)
Morgan Rielly $5,000,000 (2)
Mika Zibanejad $4,750,000 (3)
Boone Jenner $4,200,000 (2)
Mark Giordano $3,600,000 (2)
Max Domi $2,800,000 (1)
Erik Johnson $2,800,000 (1)
Andrew Ladd $2,750,000 (1)
Darren Helm $2,500,000 (2)
Miro Heiskanen $1,500,000 (2)
Jordan Binnington $1,500,000 (1)
Brendan Lemieux $1,200,000 (1)
Sam Steel $1,200,000 (2)
Christian Folin $1,000,000 (2)
Max Comtois $1,000,000 (2)
Robert Bortuzzo $1,000,000 (2)
Josh Archibald $900,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $78,758,333
Year 20 : $61,058,333
Year 21 : $40,058,333
Year 22 : $25,975,000
Salary Average Commitment
Year 19 : $87,908,333
Year 20 : $64,658,333
Year 21 : $40,058,333
Year 22 : $25,975,000
Salary Cap with 1 Way Contract
Year 19 : $78,758,333
Year 20 : $61,058,333
Year 21 : $40,058,333
Year 22 : $25,975,000

Farm Players Salaries

Quinn Hughes $150,000 (2)
Ryan Lindgren $100,000 (2)
Wacey Hamilton $100,000 (1)
Ben Street $100,000 (1)
Trevor Smith $100,000 (1)
Brett Ritchie $100,000 (1)
Ben Sexton $100,000 (1)
Carter Bancks $70,000 (1)
Tyler Randell $70,000 (1)
Tim Erixon $70,000 (1)
Zack Stortini $70,000 (1)
Alex Krushelnyski $70,000 (1)
Simon Benoit $70,000 (2)
Ryan Horvat $70,000 (1)
Vince Pedrie $70,000 (1)
Jeff Glass $70,000 (1)
Harri Sateri $70,000 (1)
Patrick McGrath $70,000 (1)
Jordan Gross $70,000 (1)
Dawson Leedahl $70,000 (2)
Josh Healey $70,000 (1)
Mason Mitchell $70,000 (1)
Logan Day $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $1,870,000
Year 20 : $390,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,870,000
Year 20 : $390,000
Year 21 : $0
Year 22 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $70 - 6,276 - 89.66%
Level 2: 6000 - $44 - 5,186 - 86.43%
Level 3: 4000 - $23 - 3,172 - 79.31%
Level 4: 5000 - $15 - 4,175 - 83.50%
Luxury : 2000 - $100 - 1,403 - 70.13%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,189 - 59.47%
Farm Level 2: 1000 - $100 - 587 - 58.71%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,212 - 84.22%
Average Income per Game$1,319,872
Year to Date Revenue$21,117,945
Farm
Home Games Left26
Average Attendance - %1,776 - 59.22%
Average Income per Game$370,725
Year to Date Revenue$5,560,875

Expense

Pro Players Total Salaries$74,875,000
Farm Players Total Salaries$2,170,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,600,000
Pro Year To Date Expenses$26,822,447
Farm Year To Date Expenses$913,687
Pro Salary Cap To Date$26,732,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,996,789
Farm Estimated Season Revenue$9,638,850
Pro Remaining Season Days119
Pro Expenses Per Days$403,898
Pro Estimated Expenses$48,063,862
Farm Remaining Season Days114
Farm Expenses Per Days$13,370
Farm Estimated Expenses$1,524,180
Estimated Season Expenses$49,588,042
Estimated Season Salary Cap$81,236,310
Estimate Under Maximum Salary Cap of $82,000,000$763,690
Estimate Over Minimum Salary Cap of $60,500,000 $20,736,310
Current Bank Account$114,214,783
Projected Bank Account$107,262,380

Pro Players Salaries

Vladimir Tarasenko $8,000,000 (5)
T.J. Oshie $7,050,000 (1)
Nazem Kadri $6,000,000 (4)
Yanni Gourde $5,250,000 (3)
Frederik Andersen $5,000,000 (2)
Noah Hanifin $4,850,000 (4)
Olli Maatta $4,500,000 (4)
Patrik Berglund $4,300,000 (2)
Carl Soderberg $4,000,000 (2)
Christopher Tanev $4,000,000 (3)
Justin Braun $3,900,000 (1)
Jason Demers $3,500,000 (2)
Blake Coleman $3,500,000 (3)
Tyson Jost $1,500,000 (1)
Pontus Aberg $1,500,000 (2)
Jack Campbell $1,500,000 (1)
Dominik Kahun $1,500,000 (1)
Tim Heed $1,425,000 (2)
Travis Boyd $1,000,000 (1)
Christian Djoos $900,000 (2)
Micheal Haley $900,000 (3)
Greg McKegg $800,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $74,875,000
Year 20 : $57,625,000
Year 21 : $37,000,000
Year 22 : $23,350,000
Salary Average Commitment
Year 19 : $74,875,000
Year 20 : $57,625,000
Year 21 : $37,000,000
Year 22 : $23,350,000
Salary Cap with 1 Way Contract
Year 19 : $74,875,000
Year 20 : $57,625,000
Year 21 : $37,000,000
Year 22 : $23,350,000

Farm Players Salaries

Joel L'Esperance $150,000 (1)
Mason Marchment $150,000 (1)
Zach Whitecloud $150,000 (1)
Max Jones $120,000 (2)
Jakub Zboril $120,000 (2)
Brendan Smith $100,000 (1)
Peter Holland $100,000 (1)
Henrik Borgstrom $100,000 (1)
Travis Dermott $100,000 (1)
Shane Starrett $100,000 (1)
Trent Frederic $100,000 (2)
Philippe Myers $100,000 (2)
Matt Moulson $100,000 (2)
Martin Marincin $100,000 (1)
Chris Thorburn $90,000 (1)
Korbinian Holzer $90,000 (1)
MacKenzie MacEachern $90,000 (1)
Giovanni Fiore $80,000 (1)
Jimmy Hayes $80,000 (1)
Jon Gillies $80,000 (1)
Michael Sgarbossa $70,000 (1)
Total Farm Players21
Salary Commitment
Year 19 : $2,170,000
Year 20 : $540,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,170,000
Year 20 : $540,000
Year 21 : $0
Year 22 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 5,949 - 99.14%
Level 2: 5000 - $40 - 4,993 - 99.85%
Level 3: 3000 - $25 - 2,982 - 99.39%
Level 4: 4000 - $14 - 3,986 - 99.64%
Luxury : 1000 - $180 - 993 - 99.27%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,615 - 80.74%
Farm Level 2: 1000 - $60 - 769 - 76.91%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,901 - 99.48%
Average Income per Game$1,315,540
Year to Date Revenue$19,733,100
Farm
Home Games Left25
Average Attendance - %2,384 - 79.46%
Average Income per Game$371,996
Year to Date Revenue$5,951,938

Expense

Pro Players Total Salaries$83,606,250
Farm Players Total Salaries$3,872,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,739,424
Farm Year To Date Expenses$961,857
Pro Salary Cap To Date$28,682,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,204,040
Farm Estimated Season Revenue$9,299,903
Pro Remaining Season Days119
Pro Expenses Per Days$452,184
Pro Estimated Expenses$53,809,896
Farm Remaining Season Days114
Farm Expenses Per Days$22,776
Farm Estimated Expenses$2,596,464
Estimated Season Expenses$56,406,360
Estimated Season Salary Cap$78,974,037
Estimate Under Maximum Salary Cap of $82,000,000$3,025,963
Estimate Over Minimum Salary Cap of $60,500,000 $18,474,037
Current Bank Account$139,936,060
Projected Bank Account$127,033,643

Pro Players Salaries

Steven Stamkos $10,500,000 (5)
David Pastrnak $9,200,000 (4)
Oliver Ekman-Larsson $8,000,000 (4)
Pekka Rinne $6,300,000 (3)
Matt Dumba $6,000,000 (4)
Alex Galchenyuk $5,650,000 (3)
Brayden Schenn (Out of Payroll) $5,000,000 (2)
Chris Kreider $5,000,000 (2)
Victor Rask $3,956,250 (3)
Anthony Mantha $3,150,000 (1)
Kasperi Kapanen $3,000,000 (2)
Brandon Carlo $3,000,000 (3)
Ian Cole $2,900,000 (1)
Jake McCabe $2,500,000 (3)
James Reimer $1,500,000 (1)
Jared McCann $1,450,000 (1)
Scott Harrington $1,400,000 (2)
Tobias Rieder $1,200,000 (1)
Jake DeBrusk $1,200,000 (1)
Devante Smith-Pelly $1,000,000 (2)
Brett Howden $1,000,000 (2)
Vincent LoVerde $700,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $83,606,250
Year 20 : $71,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000
Salary Average Commitment
Year 19 : $85,106,250
Year 20 : $71,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000
Salary Cap with 1 Way Contract
Year 19 : $83,606,250
Year 20 : $71,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000

Farm Players Salaries

Roope Hintz $1,000,000 (2)
Carl Dahlstrom $900,000 (1)
Jesse Puljujarvi $160,000 (2)
Andreas Englund $125,000 (3)
Ian McCoshen $125,000 (3)
Filip Chytil $120,000 (2)
Haydn Fleury $120,000 (1)
Michael McLeod $120,000 (2)
Valentin Zykov $115,000 (3)
Troy Grosenick $110,000 (1)
Hunter Shinkaruk $100,000 (1)
Kerby Rychel $100,000 (1)
Libor Hajek $100,000 (2)
Morgan Klimchuk $100,000 (1)
Matt Puempel $97,500 (2)
Cody McLeod $92,500 (1)
Dylan Gambrell $90,000 (1)
Adin Hill $80,000 (1)
Dean Kukan $76,000 (1)
Darren Archibald $71,500 (1)
Gavin Bayreuther $70,000 (1)
Total Farm Players21
Salary Commitment
Year 19 : $3,872,500
Year 20 : $1,062,500
Year 21 : $365,000
Year 22 : $0
Salary Average Commitment
Year 19 : $3,872,500
Year 20 : $1,062,500
Year 21 : $365,000
Year 22 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 6,000 - 100.00%
Level 2: 5000 - $47 - 4,324 - 86.48%
Level 3: 3000 - $26 - 2,970 - 99.00%
Level 4: 4000 - $15 - 3,976 - 99.40%
Luxury : 1000 - $192 - 980 - 98.02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,151 - 57.54%
Farm Level 2: 1000 - $100 - 582 - 58.19%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,250 - 96.05%
Average Income per Game$1,363,090
Year to Date Revenue$24,535,612
Farm
Home Games Left26
Average Attendance - %1,733 - 57.76%
Average Income per Game$360,450
Year to Date Revenue$5,406,750

Expense

Pro Players Total Salaries$81,625,000
Farm Players Total Salaries$1,712,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,598,772
Farm Year To Date Expenses$751,669
Pro Salary Cap To Date$29,418,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,351,060
Farm Estimated Season Revenue$9,371,700
Pro Remaining Season Days119
Pro Expenses Per Days$441,532
Pro Estimated Expenses$52,542,308
Farm Remaining Season Days114
Farm Expenses Per Days$10,843
Farm Estimated Expenses$1,236,102
Estimated Season Expenses$53,778,410
Estimated Season Salary Cap$81,641,112
Estimate Under Maximum Salary Cap of $82,000,000$358,888
Estimate Over Minimum Salary Cap of $60,500,000 $21,141,112
Current Bank Account$59,576,085
Projected Bank Account$46,520,435

Pro Players Salaries

Seth Jones $8,750,000 (4)
Paul Stastny $7,250,000 (3)
Ryan McDonagh $7,200,000 (1)
Brent Seabrook $6,875,000 (2)
Jeff Carter $6,500,000 (1)
Alexander Radulov $6,150,000 (4)
Phillip Danault $5,500,000 (3)
Jaden Schwartz $5,350,000 (2)
Ron Hainsey $5,150,000 (2)
Gustav Nyquist $4,650,000 (3)
Corey Crawford $4,000,000 (2)
Jack Johnson $3,000,000 (2)
Brian Boyle $2,000,000 (3)
Ryan Miller $1,750,000 (1)
Nic Dowd $1,600,000 (2)
Mattias Janmark $1,500,000 (1)
Blake Comeau $1,250,000 (4)
Ryan Carpenter $1,250,000 (2)
Adam Erne $1,000,000 (1)
Luke Schenn $900,000 (2)
Total Pro Players20
Salary Commitment
Year 19 : $81,625,000
Year 20 : $63,675,000
Year 21 : $35,550,000
Year 22 : $16,150,000
Salary Average Commitment
Year 19 : $78,425,000
Year 20 : $60,475,000
Year 21 : $30,600,000
Year 22 : $16,150,000
Salary Cap with 1 Way Contract
Year 19 : $81,625,000
Year 20 : $63,675,000
Year 21 : $35,550,000
Year 22 : $16,150,000

Farm Players Salaries

Mike Reilly $125,000 (1)
Alexandre Alain $100,000 (2)
Daniel Carr $100,000 (2)
Laurent Dauphin $100,000 (1)
Landon Bow $95,000 (1)
Casey Nelson $92,500 (3)
John Gilmour $90,000 (1)
Nicholas Baptiste $90,000 (2)
Kevin Rooney $85,000 (1)
Chad Johnson $85,000 (1)
Jakub Jerabek $80,000 (2)
Maximilian Kammerer $80,000 (2)
Tyrell Goulbourne $80,000 (1)
Steve Bernier $77,500 (1)
Justin Falk $75,000 (1)
Nikita Jevpalovs $75,000 (1)
Brian Flynn $72,500 (1)
Erik Burgdoerfer $70,000 (1)
Mason Appleton $70,000 (2)
Josh Jooris $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $1,712,500
Year 20 : $612,500
Year 21 : $92,500
Year 22 : $0
Salary Average Commitment
Year 19 : $1,712,500
Year 20 : $612,500
Year 21 : $92,500
Year 22 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $75 - 4,712 - 78.53%
Level 2: 5000 - $45 - 3,945 - 78.89%
Level 3: 2000 - $35 - 1,977 - 98.83%
Level 4: 4000 - $15 - 2,851 - 71.28%
Luxury : 1000 - $190 - 924 - 92.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 99.99%
Farm Level 2: 1000 - $15 - 1,000 - 99.96%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14,409 - 80.05%
Average Income per Game$1,314,117
Year to Date Revenue$19,711,759
Farm
Home Games Left25
Average Attendance - %2,999 - 99.98%
Average Income per Game$106,234
Year to Date Revenue$1,699,738

Expense

Pro Players Total Salaries$61,985,000
Farm Players Total Salaries$2,060,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,545,360
Pro Year To Date Expenses$23,611,273
Farm Year To Date Expenses$861,938
Pro Salary Cap To Date$23,431,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,167,049
Farm Estimated Season Revenue$2,655,841
Pro Remaining Season Days119
Pro Expenses Per Days$335,941
Pro Estimated Expenses$39,976,979
Farm Remaining Season Days114
Farm Expenses Per Days$12,762
Farm Estimated Expenses$1,454,868
Estimated Season Expenses$41,431,847
Estimated Season Salary Cap$68,633,635
Estimate Under Maximum Salary Cap of $82,000,000$13,366,365
Estimate Over Minimum Salary Cap of $60,500,000 $8,133,635
Current Bank Account$17,392,925
Projected Bank Account$12,783,968

Pro Players Salaries

Tyler Ennis $4,600,000 (1)
Andrej Sekera $4,500,000 (1)
Tony DeAngelo $4,500,000 (5)
Petr Mrazek $4,250,000 (1)
Brandon Sutter $4,200,000 (1)
Andrew MacDonald $4,200,000 (3)
Marcus Johansson $4,000,000 (1)
Colin Miller $3,875,000 (3)
Nick Jensen $3,500,000 (4)
Loui Eriksson $3,500,000 (2)
Marc Methot $3,100,000 (1)
Mark Letestu $2,500,000 (1)
Matt Nieto $2,060,000 (1)
Lawson Crouse $2,000,000 (1)
Anthony Duclair $1,900,000 (2)
Evan Rodrigues $1,750,000 (1)
Brandon Pirri $1,400,000 (2)
Mirco Mueller $1,400,000 (2)
Brendan Perlini $1,200,000 (1)
Charles Hudon $1,000,000 (2)
Tristan Jarry $900,000 (3)
Lucas Wallmark $850,000 (1)
Eric Comrie $800,000 (1)
Total Pro Players23
Salary Commitment
Year 19 : $61,985,000
Year 20 : $26,175,000
Year 21 : $16,975,000
Year 22 : $8,000,000
Salary Average Commitment
Year 19 : $60,485,000
Year 20 : $26,175,000
Year 21 : $16,975,000
Year 22 : $8,000,000
Salary Cap with 1 Way Contract
Year 19 : $61,985,000
Year 20 : $26,175,000
Year 21 : $16,975,000
Year 22 : $8,000,000

Farm Players Salaries

Par Lindholm $150,000 (1)
Max Veronneau $150,000 (2)
Nathan Beaulieu $130,000 (1)
Calvin Pickard $125,000 (2)
Robby Fabbri $120,000 (1)
Xavier Ouellet $120,000 (1)
Lee Stempniak $100,000 (1)
Nic Petan $100,000 (2)
Jacob De La Rose $100,000 (1)
Denis Malgin $100,000 (2)
Nathan Gerbe $90,000 (1)
Matt Read $90,000 (1)
Matt Martin $85,000 (2)
Logan Shaw $80,000 (1)
Steven Oleksy $75,000 (1)
Matt Hunwick $75,000 (1)
Chris Butler $75,000 (1)
Marcus Hogstrom $75,000 (1)
Spencer Martin $75,000 (1)
Logan Pyett $75,000 (1)
Colin Greening $70,000 (1)
Total Farm Players21
Salary Commitment
Year 19 : $2,060,000
Year 20 : $560,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,060,000
Year 20 : $560,000
Year 21 : $0
Year 22 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $120 - 3,344 - 51.45%
Level 2: 6500 - $80 - 2,638 - 40.59%
Level 3: 4500 - $45 - 1,800 - 40.00%
Level 4: 5500 - $24 - 2,385 - 43.36%
Luxury : 1000 - $250 - 758 - 75.75%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,169 - 58.47%
Farm Level 2: 1000 - $100 - 585 - 58.52%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %10,925 - 45.52%
Average Income per Game$1,309,344
Year to Date Revenue$22,258,845
Farm
Home Games Left25
Average Attendance - %1,755 - 58.49%
Average Income per Game$365,508
Year to Date Revenue$5,848,125

Expense

Pro Players Total Salaries$73,425,000
Farm Players Total Salaries$1,687,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,628,882
Farm Year To Date Expenses$717,168
Pro Salary Cap To Date$26,448,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,424,252
Farm Estimated Season Revenue$9,137,695
Pro Remaining Season Days119
Pro Expenses Per Days$397,446
Pro Estimated Expenses$47,296,074
Farm Remaining Season Days114
Farm Expenses Per Days$10,704
Farm Estimated Expenses$1,220,256
Estimated Season Expenses$48,516,330
Estimated Season Salary Cap$73,424,988
Estimate Under Maximum Salary Cap of $82,000,000$8,575,012
Estimate Over Minimum Salary Cap of $60,500,000 $12,924,988
Current Bank Account$78,668,961
Projected Bank Account$70,714,578

Pro Players Salaries

Ryan Nugent-Hopkins $7,500,000 (5)
Duncan Keith $7,000,000 (3)
Derek Stepan $6,200,000 (2)
Kevin Shattenkirk $6,000,000 (4)
Wayne Simmonds $6,000,000 (2)
Dylan Larkin $5,000,000 (1)
Justin Abdelkader $4,000,000 (2)
Mikko Koskinen $4,000,000 (2)
Corey Perry $3,500,000 (2)
Tyler Bertuzzi $3,500,000 (3)
J.T. Compher $3,000,000 (2)
Robert Hagg $3,000,000 (3)
Cody Ceci $2,900,000 (1)
Josh Anderson $2,500,000 (1)
Adam Lowry $2,500,000 (2)
Joel Eriksson Ek $2,000,000 (2)
Brett Kulak $1,500,000 (2)
Derrick Pouliot $1,500,000 (1)
Michal Neuvirth $1,000,000 (1)
Lukas Sedlak $825,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $73,425,000
Year 20 : $59,700,000
Year 21 : $27,000,000
Year 22 : $13,500,000
Salary Average Commitment
Year 19 : $73,425,000
Year 20 : $59,700,000
Year 21 : $27,000,000
Year 22 : $13,500,000
Salary Cap with 1 Way Contract
Year 19 : $73,425,000
Year 20 : $59,700,000
Year 21 : $27,000,000
Year 22 : $13,500,000

Farm Players Salaries

Samuel Morin $150,000 (1)
Connor Carrick $125,000 (1)
Dustin Tokarski $107,500 (1)
Michael McCarron $100,000 (1)
Martin Frk $100,000 (2)
Gustav Olofsson $100,000 (1)
Kevin Stenlund $90,000 (2)
Mike McKenna $75,000 (1)
Joseph Cramarossa $70,000 (1)
Justin Holl $70,000 (1)
Cole Bardreau $70,000 (1)
Philippe Maillet $70,000 (1)
Chris Mueller $70,000 (1)
Mitch Hults $70,000 (1)
Wade Megan $70,000 (1)
Mikhail Vorobyev $70,000 (2)
Michael Bournival $70,000 (1)
Ryan Graves $70,000 (1)
Josh Brown $70,000 (1)
Jordan Szwarz $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $1,687,500
Year 20 : $260,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,687,500
Year 20 : $260,000
Year 21 : $0
Year 22 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $75 - 6,313 - 90.18%
Level 2: 6000 - $45 - 5,378 - 89.63%
Level 3: 4000 - $25 - 3,137 - 78.42%
Level 4: 5000 - $15 - 4,086 - 81.72%
Luxury : 2000 - $140 - 1,300 - 65.02%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,190 - 59.48%
Farm Level 2: 1000 - $100 - 583 - 58.33%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %20,214 - 84.22%
Average Income per Game$1,461,640
Year to Date Revenue$19,001,320
Farm
Home Games Left26
Average Attendance - %1,773 - 59.10%
Average Income per Game$370,300
Year to Date Revenue$5,554,500

Expense

Pro Players Total Salaries$78,318,333
Farm Players Total Salaries$2,165,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,420,552
Farm Year To Date Expenses$890,993
Pro Salary Cap To Date$28,240,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,925,920
Farm Estimated Season Revenue$9,627,800
Pro Remaining Season Days119
Pro Expenses Per Days$423,754
Pro Estimated Expenses$50,426,726
Farm Remaining Season Days114
Farm Expenses Per Days$13,343
Farm Estimated Expenses$1,521,102
Estimated Season Expenses$51,947,828
Estimated Season Salary Cap$78,347,310
Estimate Under Maximum Salary Cap of $82,000,000$3,652,690
Estimate Over Minimum Salary Cap of $60,500,000 $17,847,310
Current Bank Account$191,487,069
Projected Bank Account$190,092,961

Pro Players Salaries

Jonathan Huberdeau $6,850,000 (4)
Zach Werenski $6,500,000 (5)
Ryan O'Reilly $6,500,000 (2)
Cam Fowler $6,500,000 (5)
Semyon Varlamov $6,000,000 (1)
Sean Monahan $5,460,000 (2)
Brendan Gallagher $5,000,000 (2)
Brock Nelson $4,750,000 (3)
Kyle Palmieri $4,500,000 (2)
Alex Goligoski $4,500,000 (1)
Brett Pesce $4,000,000 (4)
Kris Russell $3,900,000 (1)
Cam Talbot $2,750,000 (2)
Matt Calvert $2,250,000 (3)
Marcus Foligno $1,833,333 (3)
Dan Hamhuis $1,500,000 (1)
Garnet Hathaway $1,500,000 (4)
Zach Hyman $1,425,000 (1)
Jay Beagle $1,250,000 (2)
Mathieu Joseph $700,000 (2)
Chris Wagner $650,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $78,318,333
Year 20 : $60,343,333
Year 21 : $34,183,333
Year 22 : $25,350,000
Salary Average Commitment
Year 19 : $78,318,333
Year 20 : $60,343,333
Year 21 : $34,183,333
Year 22 : $25,350,000
Salary Cap with 1 Way Contract
Year 19 : $78,318,333
Year 20 : $60,343,333
Year 21 : $34,183,333
Year 22 : $25,350,000

Farm Players Salaries

Michael Joly $150,000 (1)
Jonathon Martin $150,000 (1)
Travis St. Denis $150,000 (1)
Jayden Halbgewachs $150,000 (1)
Jake Lucchini $150,000 (1)
Phillip Di Giuseppe $100,000 (1)
Chris Bigras $100,000 (1)
Jonas Siegenthaler $90,000 (2)
Colby Cave $90,000 (3)
Jordan Nolan $85,000 (1)
Christian Jaros $80,000 (1)
Sean Walker $80,000 (1)
Christopher Gibson $80,000 (3)
Julian Melchiori $75,000 (3)
Jean-Sebastien Dea $75,000 (3)
Dryden Hunt $70,000 (1)
Jeremy Smith $70,000 (1)
Andrew Mangiapane $70,000 (1)
Kyle Rau $70,000 (1)
Michael Mersch $70,000 (1)
Taylor Leier $70,000 (1)
Tyler Lewington $70,000 (1)
Garrett Wilson $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $2,165,000
Year 20 : $410,000
Year 21 : $320,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,165,000
Year 20 : $410,000
Year 21 : $320,000
Year 22 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $80 - 4,870 - 69.57%
Level 2: 6000 - $50 - 3,899 - 64.98%
Level 3: 3000 - $27 - 2,936 - 97.85%
Level 4: 4000 - $17 - 3,494 - 87.35%
Luxury : 1500 - $150 - 1,318 - 87.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,998 - 99.92%
Farm Level 2: 1000 - $15 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,516 - 76.82%
Average Income per Game$1,298,799
Year to Date Revenue$19,481,987
Farm
Home Games Left25
Average Attendance - %2,998 - 99.93%
Average Income per Game$106,171
Year to Date Revenue$1,698,738

Expense

Pro Players Total Salaries$65,990,000
Farm Players Total Salaries$1,460,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,375,000
Pro Year To Date Expenses$23,752,315
Farm Year To Date Expenses$680,569
Pro Salary Cap To Date$23,572,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,768,777
Farm Estimated Season Revenue$2,654,278
Pro Remaining Season Days119
Pro Expenses Per Days$357,473
Pro Estimated Expenses$42,539,287
Farm Remaining Season Days114
Farm Expenses Per Days$9,448
Farm Estimated Expenses$1,077,072
Estimated Season Expenses$43,616,359
Estimated Season Salary Cap$70,166,634
Estimate Under Maximum Salary Cap of $82,000,000$11,833,366
Estimate Over Minimum Salary Cap of $60,500,000 $9,666,634
Current Bank Account$87,179,854
Projected Bank Account$79,986,550

Pro Players Salaries

Joe Pavelski $8,000,000 (3)
Alexander Steen $6,000,000 (1)
Trevor Daley $5,250,000 (1)
Jason Spezza $5,100,000 (1)
Danny DeKeyser $5,000,000 (2)
Tyler Bozak $4,500,000 (2)
Charlie Coyle $4,500,000 (1)
Shayne Gostisbehere $4,290,000 (3)
Esa Lindell $3,500,000 (2)
Ryan Strome $2,800,000 (1)
Alex Iafallo $2,600,000 (3)
Trevor van Riemsdyk $2,500,000 (2)
Andreas Athanasiou $2,400,000 (2)
Carter Hutton $1,650,000 (2)
David Kampf $1,500,000 (1)
Vinni Lettieri $1,500,000 (1)
Andrew Hammond $1,500,000 (1)
Nikolay Goldobin (Out of Payroll) $1,200,000 (2)
Jordan Kyrou $1,000,000 (2)
Brad Hunt $1,000,000 (1)
Byron Froese $700,000 (2)
Brett Sutter $700,000 (2)
Total Pro Players22
Salary Commitment
Year 19 : $67,190,000
Year 20 : $38,040,000
Year 21 : $14,890,000
Year 22 : $0
Salary Average Commitment
Year 19 : $67,190,000
Year 20 : $38,040,000
Year 21 : $14,890,000
Year 22 : $0
Salary Cap with 1 Way Contract
Year 19 : $67,190,000
Year 20 : $38,040,000
Year 21 : $14,890,000
Year 22 : $0

Farm Players Salaries

Collin Delia $100,000 (2)
Nathan Bastian $100,000 (2)
Mike Liambas $70,000 (1)
Luke Witkowski $70,000 (2)
Justin Auger $70,000 (1)
Jordan Murray $70,000 (2)
Matt Taormina $70,000 (2)
Duncan Siemens $70,000 (2)
Nolan Valleau $70,000 (2)
Christopher Breen $70,000 (2)
Andrew Oglevie $70,000 (1)
Shawn O'Donnell $70,000 (1)
Sam Vigneault $70,000 (1)
Eddie Lack $70,000 (1)
Vincent Arseneau $70,000 (1)
Sam Herr $70,000 (1)
Braden Christoffer $70,000 (1)
Antoine Waked $70,000 (2)
Nicholas Schilkey $70,000 (1)
Justin Scott $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $1,460,000
Year 20 : $690,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,460,000
Year 20 : $690,000
Year 21 : $0
Year 22 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $115 - 3,477 - 57.95%
Level 2: 5000 - $75 - 2,707 - 54.14%
Level 3: 2000 - $40 - 1,796 - 89.82%
Level 4: 4000 - $25 - 2,266 - 56.65%
Luxury : 1000 - $225 - 813 - 81.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,172 - 58.61%
Farm Level 2: 1000 - $100 - 585 - 58.48%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %11,059 - 61.44%
Average Income per Game$1,286,021
Year to Date Revenue$16,718,276
Farm
Home Games Left25
Average Attendance - %1,757 - 58.57%
Average Income per Game$366,156
Year to Date Revenue$5,858,500

Expense

Pro Players Total Salaries$81,970,500
Farm Players Total Salaries$1,870,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$558,333
Pro Year To Date Expenses$29,416,252
Farm Year To Date Expenses$800,227
Pro Salary Cap To Date$28,464,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,008,594
Farm Estimated Season Revenue$9,153,906
Pro Remaining Season Days119
Pro Expenses Per Days$443,390
Pro Estimated Expenses$52,763,410
Farm Remaining Season Days114
Farm Expenses Per Days$11,713
Farm Estimated Expenses$1,335,282
Estimated Season Expenses$54,098,692
Estimated Season Salary Cap$78,683,203
Estimate Under Maximum Salary Cap of $82,000,000$3,316,797
Estimate Over Minimum Salary Cap of $60,500,000 $18,183,203
Current Bank Account$63,811,472
Projected Bank Account$54,875,280

Pro Players Salaries

P.K. Subban $8,500,000 (5)
Jack Eichel $8,500,000 (4)
Elias Lindholm $7,000,000 (5)
Artemi Panarin $6,700,000 (3)
Filip Forsberg $5,800,000 (2)
Connor Hellebuyck $5,250,000 (4)
William Karlsson $5,002,500 (1)
Bobby Ryan $4,750,000 (1)
Torey Krug (Out of Payroll) $4,350,000 (1)
Valtteri Filppula $3,750,000 (2)
Radko Gudas $3,300,000 (2)
Dan Girardi $3,250,000 (2)
Sam Bennett $2,550,000 (3)
Milan Lucic $2,000,000 (2)
Brett Connolly $1,800,000 (4)
Eric Fehr $1,750,000 (2)
Ben Chiarot $1,500,000 (2)
Laurent Brossoit $1,500,000 (2)
Mikhail Sergachev $1,500,000 (1)
Juuse Saros $1,218,000 (1)
Zack Kassian $1,000,000 (1)
Madison Bowey $1,000,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $81,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000
Salary Average Commitment
Year 19 : $81,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000
Salary Cap with 1 Way Contract
Year 19 : $81,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000

Farm Players Salaries

Sven Andrighetto $150,000 (1)
Denis Gurianov $120,000 (2)
Emerson Etem $120,000 (1)
Rasmus Andersson $100,000 (1)
Mackenzie Blackwood $100,000 (2)
Nicolas Roy $90,000 (1)
Alex Belzile $90,000 (1)
Rinat Valiev $90,000 (1)
Cory Conacher $80,000 (1)
Brandon Halverson $80,000 (1)
Scott Sabourin $80,000 (1)
Jake Chelios $70,000 (1)
Adam Cracknell $70,000 (1)
Brian Strait $70,000 (1)
Dillon Simpson $70,000 (1)
Matt Mangene $70,000 (1)
Tony Calderone $70,000 (1)
Trevor Cheek $70,000 (1)
Ken Appleby $70,000 (1)
Travis Morin $70,000 (1)
Zac Dalpe $70,000 (1)
Kevin Czuczman $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,870,000
Year 20 : $220,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,840,000
Year 20 : $220,000
Year 21 : $0
Year 22 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 6000 - $69 - 6,000 - 100.00%
Level 2: 5000 - $42 - 4,984 - 99.67%
Level 3: 3000 - $24 - 2,978 - 99.26%
Level 4: 4000 - $14 - 3,985 - 99.63%
Luxury : 1000 - $197 - 958 - 95.83%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $85 - 1,981 - 99.07%
Farm Level 2: 1000 - $42 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,905 - 99.50%
Average Income per Game$1,301,793
Year to Date Revenue$18,225,102
Farm
Home Games Left26
Average Attendance - %2,979 - 99.28%
Average Income per Game$262,873
Year to Date Revenue$3,943,098

Expense

Pro Players Total Salaries$80,625,000
Farm Players Total Salaries$1,280,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,911,687
Farm Year To Date Expenses$614,117
Pro Salary Cap To Date$28,731,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,148,411
Farm Estimated Season Revenue$6,834,703
Pro Remaining Season Days119
Pro Expenses Per Days$436,156
Pro Estimated Expenses$51,902,564
Farm Remaining Season Days114
Farm Expenses Per Days$8,453
Farm Estimated Expenses$963,642
Estimated Season Expenses$52,866,206
Estimated Season Salary Cap$80,314,278
Estimate Under Maximum Salary Cap of $82,000,000$1,685,722
Estimate Over Minimum Salary Cap of $60,500,000 $19,814,278
Current Bank Account$37,302,939
Projected Bank Account$26,419,847

Pro Players Salaries

Alexander Edler $6,500,000 (3)
Nikolaj Ehlers $6,000,000 (4)
Leon Draisaitl $6,000,000 (3)
Devan Dubnyk $5,000,000 (3)
Justin Schultz $4,900,000 (2)
James Neal $4,800,000 (4)
Colin White $4,500,000 (3)
Adam Henrique $4,450,000 (1)
Ryan Getzlaf $4,400,000 (2)
Shea Weber $4,375,000 (1)
Leo Komarov $4,000,000 (3)
Johnny Boychuk $4,000,000 (3)
Michael Grabner $4,000,000 (2)
Andrew Shaw $3,300,000 (1)
Michael Frolik $3,250,000 (2)
Thomas Hickey $2,300,000 (2)
Jonathan Bernier $2,250,000 (2)
Nick Holden $2,200,000 (2)
Tomas Jurco $1,000,000 (1)
Jamie McGinn $1,000,000 (1)
Marcus Kruger $1,000,000 (1)
Andrew Campbell $700,000 (1)
Joakim Ryan $700,000 (2)
Total Pro Players23
Salary Commitment
Year 19 : $80,625,000
Year 20 : $64,800,000
Year 21 : $40,800,000
Year 22 : $10,800,000
Salary Average Commitment
Year 19 : $88,400,000
Year 20 : $68,200,000
Year 21 : $40,800,000
Year 22 : $10,800,000
Salary Cap with 1 Way Contract
Year 19 : $80,625,000
Year 20 : $64,800,000
Year 21 : $40,800,000
Year 22 : $10,800,000

Farm Players Salaries

Tyler Wotherspoon $90,000 (1)
Connor Jones $70,000 (1)
Brendan Woods $70,000 (1)
Phelix Martineau $70,000 (2)
Jamie Devane $70,000 (1)
Andrew MacWilliam $70,000 (1)
Adam Johnson $70,000 (1)
Andrew Agozzino $70,000 (1)
Jaime Sifers $70,000 (1)
Ryan Bourque $70,000 (1)
Jarrett Burton $70,000 (1)
Brady Brassart $70,000 (1)
Peter Budaj $70,000 (1)
John Muse $70,000 (1)
Zack Mitchell $70,000 (1)
Ryan Haggerty $70,000 (1)
Jimmy Oligny $70,000 (1)
Grayson Downing $70,000 (1)
Total Farm Players18
Salary Commitment
Year 19 : $1,280,000
Year 20 : $70,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,280,000
Year 20 : $70,000
Year 21 : $0
Year 22 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameKoodo Arena
Level 1: 6000 - $80 - 5,062 - 84.37%
Level 2: 6000 - $40 - 5,261 - 87.68%
Level 3: 5000 - $25 - 3,111 - 62.22%
Level 4: 5000 - $15 - 4,156 - 83.13%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $60 - 2,000 - 99.99%
Farm Level 2: 1000 - $33 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,590 - 80.83%
Average Income per Game$1,298,582
Year to Date Revenue$18,180,142
Farm
Home Games Left26
Average Attendance - %3,000 - 99.99%
Average Income per Game$191,227
Year to Date Revenue$2,868,401

Expense

Pro Players Total Salaries$75,800,000
Farm Players Total Salaries$3,122,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$27,675,698
Farm Year To Date Expenses$932,688
Pro Salary Cap To Date$27,495,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,061,702
Farm Estimated Season Revenue$4,971,895
Pro Remaining Season Days119
Pro Expenses Per Days$410,215
Pro Estimated Expenses$48,815,585
Farm Remaining Season Days114
Farm Expenses Per Days$18,633
Farm Estimated Expenses$2,124,162
Estimated Season Expenses$50,939,747
Estimated Season Salary Cap$80,616,264
Estimate Under Maximum Salary Cap of $82,000,000$1,383,736
Estimate Over Minimum Salary Cap of $60,500,000 $20,116,264
Current Bank Account$50,420,073
Projected Bank Account$39,513,923

Pro Players Salaries

Victor Hedman $8,000,000 (1)
Aleksander Barkov $5,900,000 (2)
Jordan Eberle $5,650,000 (4)
John Klingberg $5,100,000 (1)
Ondrej Palat $5,000,000 (1)
Ryan Dzingel $5,000,000 (4)
Michael Matheson $4,800,000 (4)
Viktor Arvidsson $4,750,000 (2)
William Nylander $4,250,000 (1)
Darcy Kuemper $4,000,000 (4)
Shea Theodore $4,000,000 (4)
Jesper Fast $3,000,000 (3)
Tom Wilson $2,900,000 (1)
Devin Shore $2,300,000 (3)
David Schlemko $2,250,000 (1)
Zemgus Girgensons $1,600,000 (2)
Marcus Sorensen $1,500,000 (2)
Mathew Barzal $1,200,000 (1)
Jordan Greenway $1,000,000 (1)
Vince Dunn $1,000,000 (1)
Julius Honka $1,000,000 (1)
Linus Ullmark $900,000 (2)
Maxime Lajoie $700,000 (2)
Nick Seeler $0 (0)
Total Pro Players24
Salary Commitment
Year 19 : $75,800,000
Year 20 : $44,100,000
Year 21 : $28,750,000
Year 22 : $23,450,000
Salary Average Commitment
Year 19 : $75,800,000
Year 20 : $44,100,000
Year 21 : $28,750,000
Year 22 : $23,450,000
Salary Cap with 1 Way Contract
Year 19 : $75,800,000
Year 20 : $44,100,000
Year 21 : $28,750,000
Year 22 : $23,450,000

Farm Players Salaries

Marcus Pettersson $1,000,000 (1)
Stefan Noesen $172,500 (1)
Michael Dal Colle $150,000 (1)
Steven Whitney $150,000 (1)
Noah Juulsen $120,000 (1)
Luke Kunin $120,000 (1)
Filip Chlapik $100,000 (1)
Carl Grundstrom $100,000 (2)
Dillon Dube $100,000 (2)
John Quenneville $100,000 (2)
Guillaume Brisebois $90,000 (2)
Anton Forsberg $90,000 (1)
Joey Anderson $90,000 (2)
Samuel Montembeault $90,000 (2)
John Hayden $80,000 (2)
Brandon Gignac $80,000 (2)
Clark Bishop $70,000 (2)
William Borgen $70,000 (2)
Jacob Middleton $70,000 (2)
Connor Clifton $70,000 (1)
Michael Amadio $70,000 (1)
Shane Gersich $70,000 (1)
Luke Johnson $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $3,122,500
Year 20 : $940,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $3,092,500
Year 20 : $940,000
Year 21 : $0
Year 22 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Center
Level 1: 6000 - $90 - 4,167 - 69.45%
Level 2: 5000 - $55 - 3,389 - 67.79%
Level 3: 2000 - $40 - 1,909 - 95.43%
Level 4: 4000 - $20 - 2,330 - 58.24%
Luxury : 1000 - $200 - 931 - 93.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %12,726 - 70.70%
Average Income per Game$1,285,909
Year to Date Revenue$19,288,635
Farm
Home Games Left25
Average Attendance - %3,000 - 99.99%
Average Income per Game$110,932
Year to Date Revenue$1,774,906

Expense

Pro Players Total Salaries$64,550,000
Farm Players Total Salaries$2,212,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,673,325
Pro Year To Date Expenses$24,329,031
Farm Year To Date Expenses$909,876
Pro Salary Cap To Date$24,148,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,433,634
Farm Estimated Season Revenue$2,773,291
Pro Remaining Season Days119
Pro Expenses Per Days$349,731
Pro Estimated Expenses$41,617,989
Farm Remaining Season Days114
Farm Expenses Per Days$13,605
Farm Estimated Expenses$1,550,970
Estimated Season Expenses$43,168,959
Estimated Season Salary Cap$71,120,377
Estimate Under Maximum Salary Cap of $82,000,000$10,879,623
Estimate Over Minimum Salary Cap of $60,500,000 $10,620,377
Current Bank Account$20,151,309
Projected Bank Account$13,189,275

Pro Players Salaries

Cory Schneider $8,000,000 (2)
Ryan Kesler $5,800,000 (1)
Marc-Edouard Vlasic $5,500,000 (4)
Artem Anisimov $5,000,000 (3)
J.T. Miller $4,800,000 (3)
Erik Gudbranson $4,000,000 (1)
Cody Eakin $4,000,000 (4)
Nick Bonino $3,500,000 (1)
Patrick Maroon $3,500,000 (2)
Joel Armia $2,600,000 (2)
John Moore $2,350,000 (1)
Connor Brown $2,200,000 (2)
Zack Smith $2,100,000 (3)
Ben Lovejoy $1,750,000 (1)
Colton Sceviour $1,650,000 (2)
Markus Granlund $1,425,000 (1)
Louis Domingue $1,300,000 (1)
Jordan Oesterle $1,250,000 (2)
Tomas Nosek $1,200,000 (2)
Brendan Leipsic $1,000,000 (2)
Barclay Goodrow $925,000 (2)
Yannick Weber $700,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $64,550,000
Year 20 : $43,725,000
Year 21 : $21,400,000
Year 22 : $9,500,000
Salary Average Commitment
Year 19 : $72,875,000
Year 20 : $52,050,000
Year 21 : $21,400,000
Year 22 : $9,500,000
Salary Cap with 1 Way Contract
Year 19 : $64,550,000
Year 20 : $43,725,000
Year 21 : $21,400,000
Year 22 : $9,500,000

Farm Players Salaries

Brandon Davidson $180,000 (1)
Brian Gibbons $175,000 (2)
Taro Hirose $150,000 (2)
Alexander True $150,000 (2)
Alex Barre-Boulet $150,000 (2)
Logan O'Connor $100,000 (2)
Igor Ozhiganov $100,000 (1)
Zach Redmond $85,000 (1)
Ben Harpur $72,500 (2)
Tanner Macmaster $70,000 (1)
Thomas Ebbing $70,000 (1)
Alex Kile $70,000 (1)
Joe Cox $70,000 (1)
Sam Jardine $70,000 (1)
Jalen Smereck $70,000 (2)
Steven Lorentz $70,000 (2)
Brad Thiessen $70,000 (1)
Zach Magwood $70,000 (2)
Jalen Chatfield $70,000 (2)
Bokondji Imama $70,000 (2)
Cam Johnson $70,000 (1)
Clifford Watson $70,000 (1)
Hunter Warner $70,000 (2)
David Sklenicka $70,000 (2)
Total Farm Players24
Salary Commitment
Year 19 : $2,212,500
Year 20 : $1,287,500
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,212,500
Year 20 : $1,287,500
Year 21 : $0
Year 22 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 6,358 - 90.83%
Level 2: 6000 - $40 - 5,299 - 88.31%
Level 3: 3000 - $25 - 2,964 - 98.80%
Level 4: 4000 - $15 - 3,963 - 99.06%
Luxury : 1500 - $173 - 1,252 - 83.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 2,000 - 99.99%
Farm Level 2: 1000 - $13 - 1,000 - 99.99%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19,835 - 92.25%
Average Income per Game$1,448,406
Year to Date Revenue$27,519,721
Farm
Home Games Left26
Average Attendance - %3,000 - 99.99%
Average Income per Game$86,239
Year to Date Revenue$1,293,578

Expense

Pro Players Total Salaries$58,075,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,625,000
Pro Year To Date Expenses$21,144,734
Farm Year To Date Expenses$968,872
Pro Salary Cap To Date$20,964,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,864,940
Farm Estimated Season Revenue$2,242,202
Pro Remaining Season Days119
Pro Expenses Per Days$314,919
Pro Estimated Expenses$37,475,361
Farm Remaining Season Days114
Farm Expenses Per Days$14,530
Farm Estimated Expenses$1,656,420
Estimated Season Expenses$39,131,781
Estimated Season Salary Cap$63,745,127
Estimate Under Maximum Salary Cap of $82,000,000$18,254,873
Estimate Over Minimum Salary Cap of $60,500,000 $3,245,127
Current Bank Account$78,437,157
Projected Bank Account$73,412,518

Pro Players Salaries

Ben Bishop $8,100,000 (4)
Ryan Callahan $5,200,000 (1)
Jacob Trouba $4,900,000 (2)
Tomas Tatar $4,350,000 (2)
Austin Watson $3,700,000 (4)
Matt Beleskey $3,500,000 (1)
Calle Jarnkrok $3,300,000 (2)
Thomas Greiss $2,900,000 (3)
Nick Schmaltz $2,500,000 (2)
Matt Grzelcyk $2,000,000 (2)
Jan Rutta $2,000,000 (3)
Miles Wood $1,875,000 (1)
Nick Cousins $1,850,000 (3)
Drake Caggiula $1,800,000 (2)
Andrei Svechnikov $1,500,000 (2)
Neal Pionk $1,500,000 (1)
Tim Schaller $1,450,000 (2)
Jordan Weal $1,400,000 (2)
Scott Mayfield $1,250,000 (1)
Charlie McAvoy $1,200,000 (1)
Dylan McIlrath $1,000,000 (2)
Oskar Sundqvist $800,000 (1)
Total Pro Players22
Salary Commitment
Year 19 : $58,075,000
Year 20 : $42,750,000
Year 21 : $18,550,000
Year 22 : $11,800,000
Salary Average Commitment
Year 19 : $59,575,000
Year 20 : $44,250,000
Year 21 : $18,550,000
Year 22 : $11,800,000
Salary Cap with 1 Way Contract
Year 19 : $58,075,000
Year 20 : $42,750,000
Year 21 : $18,550,000
Year 22 : $11,800,000

Farm Players Salaries

Alexander Nylander $150,000 (2)
Spencer Foo $150,000 (1)
Jake Dotchin $125,000 (2)
Mark Barberio $125,000 (1)
Robert Thomas $120,000 (2)
Kailer Yamamoto $120,000 (2)
Kenny Agostino $100,000 (1)
Emile Poirier $100,000 (1)
Jacob Larsson $100,000 (2)
Matt Hendricks $100,000 (1)
Buddy Robinson $100,000 (1)
Al Montoya $100,000 (2)
Josh Mahura $90,000 (2)
Chris Wideman $90,000 (2)
Jean-Francois Berube $90,000 (3)
Rem Pitlick $90,000 (2)
Warren Foegele $90,000 (1)
Patrick Russell $85,000 (1)
Brad Malone $85,000 (1)
Joseph Blandisi $80,000 (1)
Peter Cehlarik $80,000 (2)
Mark Alt $70,000 (1)
Rudolfs Balcers $70,000 (2)
Landon Ferraro $70,000 (1)
Total Farm Players24
Salary Commitment
Year 19 : $2,380,000
Year 20 : $1,225,000
Year 21 : $90,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,380,000
Year 20 : $1,225,000
Year 21 : $90,000
Year 22 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $75 - 5,861 - 97.69%
Level 2: 5000 - $43 - 4,995 - 99.91%
Level 3: 3000 - $26 - 2,971 - 99.04%
Level 4: 4000 - $17 - 3,711 - 92.78%
Luxury : 1000 - $176 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,162 - 58.09%
Farm Level 2: 1000 - $100 - 599 - 59.92%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,539 - 97.58%
Average Income per Game$1,351,016
Year to Date Revenue$22,967,277
Farm
Home Games Left25
Average Attendance - %1,761 - 58.70%
Average Income per Game$365,367
Year to Date Revenue$5,845,875

Expense

Pro Players Total Salaries$82,512,500
Farm Players Total Salaries$2,290,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,942,972
Farm Year To Date Expenses$940,211
Pro Salary Cap To Date$28,762,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,424,391
Farm Estimated Season Revenue$9,134,180
Pro Remaining Season Days119
Pro Expenses Per Days$446,304
Pro Estimated Expenses$53,110,176
Farm Remaining Season Days114
Farm Expenses Per Days$14,033
Farm Estimated Expenses$1,599,762
Estimated Season Expenses$54,709,938
Estimated Season Salary Cap$81,553,121
Estimate Under Maximum Salary Cap of $82,000,000$446,879
Estimate Over Minimum Salary Cap of $60,500,000 $21,053,121
Current Bank Account$62,701,818
Projected Bank Account$49,550,451

Pro Players Salaries

Sidney Crosby $10,500,000 (4)
Jamie Benn $8,900,000 (2)
Kristopher Letang $8,500,000 (5)
Jake Guentzel $6,000,000 (4)
Jaccob Slavin $5,300,000 (4)
Bryan Little $4,900,000 (3)
Alex Tuch $4,750,000 (4)
Craig Smith $4,500,000 (4)
Jonathan Marchessault $4,200,000 (1)
Andrei Vasilevskiy $3,750,000 (1)
Darnell Nurse $3,562,500 (2)
Jean-Gabriel Pageau $3,100,000 (1)
Matt Benning $2,000,000 (3)
Anders Nilsson $2,000,000 (2)
Ryan Pulock $2,000,000 (1)
Scott Laughton $2,000,000 (2)
Jay Bouwmeester $1,700,000 (2)
Carter Rowney $1,350,000 (3)
Magnus Paajarvi $1,300,000 (3)
Sean Kuraly $1,100,000 (1)
Tyler Motte $1,100,000 (2)
Total Pro Players21
Salary Commitment
Year 19 : $82,512,500
Year 20 : $68,362,500
Year 21 : $49,100,000
Year 22 : $39,550,000
Salary Average Commitment
Year 19 : $82,700,000
Year 20 : $68,550,000
Year 21 : $49,100,000
Year 22 : $39,550,000
Salary Cap with 1 Way Contract
Year 19 : $82,512,500
Year 20 : $68,362,500
Year 21 : $49,100,000
Year 22 : $39,550,000

Farm Players Salaries

Ty Rattie $150,000 (2)
Ryan Kuffner $150,000 (2)
Gustav Forsling $130,000 (2)
Alex Broadhurst $120,000 (2)
Jack Rodewald $100,000 (2)
Kevin Boyle $100,000 (2)
Jimmy Schuldt $100,000 (1)
Jarred Tinordi $100,000 (1)
Maxime Lagace $100,000 (2)
Macoy Erkamps $100,000 (1)
TJ Tynan $100,000 (2)
Blake Pietila $90,000 (2)
Andreas Martinsen $80,000 (1)
Brady Keeper $80,000 (2)
Carson Soucy $80,000 (2)
Eric Tangradi $80,000 (1)
Mark McNeill $80,000 (1)
Carter Camper $80,000 (2)
Trevor Murphy $80,000 (1)
Zack MacEwen $80,000 (1)
Ryan Lomberg $80,000 (1)
Sebastian Aho D $80,000 (1)
TJ Brennan $80,000 (1)
Christian Wolanin $70,000 (1)
Total Farm Players24
Salary Commitment
Year 19 : $2,290,000
Year 20 : $1,280,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,290,000
Year 20 : $1,280,000
Year 21 : $0
Year 22 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $79 - 4,961 - 82.69%
Level 2: 5000 - $48 - 4,382 - 87.64%
Level 3: 3000 - $29 - 2,415 - 80.49%
Level 4: 4000 - $17 - 3,454 - 86.36%
Luxury : 1000 - $195 - 956 - 95.56%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,148 - 57.40%
Farm Level 2: 1000 - $100 - 598 - 59.77%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16,168 - 85.09%
Average Income per Game$1,284,740
Year to Date Revenue$23,125,313
Farm
Home Games Left26
Average Attendance - %1,746 - 58.19%
Average Income per Game$361,692
Year to Date Revenue$5,425,375

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,800,000
Pro Year To Date Expenses$28,045,188
Farm Year To Date Expenses$878,883
Pro Salary Cap To Date$27,865,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,549,011
Farm Estimated Season Revenue$9,403,983
Pro Remaining Season Days119
Pro Expenses Per Days$418,280
Pro Estimated Expenses$49,775,320
Farm Remaining Season Days114
Farm Expenses Per Days$13,149
Farm Estimated Expenses$1,498,986
Estimated Season Expenses$51,274,306
Estimated Season Salary Cap$80,120,358
Estimate Under Maximum Salary Cap of $82,000,000$1,879,642
Estimate Over Minimum Salary Cap of $60,500,000 $19,620,358
Current Bank Account$49,406,554
Projected Bank Account$37,085,242

Pro Players Salaries

Claude Giroux $9,500,000 (5)
Roman Josi $8,500,000 (5)
Timo Meier $7,500,000 (5)
Nikita Kucherov $5,800,000 (2)
Matt Niskanen $5,750,000 (2)
Mike Hoffman $5,500,000 (3)
Jake Allen $4,250,000 (3)
Marco Scandella $4,050,000 (1)
Alexander Kerfoot $4,000,000 (5)
Calvin de Haan $4,000,000 (3)
Zach Parise $4,000,000 (1)
Dmitry Kulikov $2,900,000 (2)
Joonas Donskoi $2,800,000 (1)
Conor Sheary $2,700,000 (1)
Zach Bogosian $2,000,000 (1)
Chris Bourque $1,000,000 (2)
Derek Grant $950,000 (2)
Edward Pasquale $700,000 (1)
Ryan Reaves $700,000 (1)
J.T. Brown $700,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $77,300,000
Year 20 : $59,650,000
Year 21 : $43,250,000
Year 22 : $29,500,000
Salary Average Commitment
Year 19 : $73,650,000
Year 20 : $52,000,000
Year 21 : $35,600,000
Year 22 : $21,850,000
Salary Cap with 1 Way Contract
Year 19 : $77,300,000
Year 20 : $59,650,000
Year 21 : $43,250,000
Year 22 : $29,500,000

Farm Players Salaries

Trevor Moore $150,000 (1)
Colin Blackwell $150,000 (1)
Brennan Menell $120,000 (1)
Nikita Scherbak $120,000 (1)
Thomas McCollum $100,000 (2)
Jayson Megna $95,000 (1)
Colin Campbell $95,000 (2)
Dalton Prout $90,000 (2)
Matt Tennyson $90,000 (2)
Hayden Verbeek $90,000 (2)
Hampus Gustafsson $90,000 (1)
Josh Dickinson $90,000 (2)
Taylor Fedun $90,000 (2)
John Stevens $85,000 (1)
Cameron Gaunce $85,000 (2)
John McCarthy $80,000 (1)
Zach O'Brien $80,000 (2)
Anthony Greco $80,000 (1)
Dakota Mermis $70,000 (1)
Matt Donovan $70,000 (2)
Philip Samuelsson $70,000 (1)
Patrick Brown $70,000 (1)
Matiss Kivlenieks $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $2,130,000
Year 20 : $880,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,130,000
Year 20 : $880,000
Year 21 : $0
Year 22 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - $80 - 5,054 - 72.20%
Level 2: 6000 - $45 - 5,331 - 88.85%
Level 3: 3000 - $40 - 1,803 - 60.08%
Level 4: 4000 - $17 - 3,693 - 92.32%
Luxury : 1500 - $180 - 1,055 - 70.34%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $0 - 946 - 94.61%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,935 - 78.77%
Average Income per Game$1,363,016
Year to Date Revenue$21,808,248
Farm
Home Games Left25
Average Attendance - %2,946 - 98.20%
Average Income per Game$87,500
Year to Date Revenue$1,400,000

Expense

Pro Players Total Salaries$79,650,000
Farm Players Total Salaries$1,965,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,591,686
Farm Year To Date Expenses$848,650
Pro Salary Cap To Date$28,411,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,075,388
Farm Estimated Season Revenue$2,187,500
Pro Remaining Season Days119
Pro Expenses Per Days$430,914
Pro Estimated Expenses$51,278,766
Farm Remaining Season Days114
Farm Expenses Per Days$12,238
Farm Estimated Expenses$1,395,132
Estimated Season Expenses$52,673,898
Estimated Season Salary Cap$79,370,432
Estimate Under Maximum Salary Cap of $82,000,000$2,629,568
Estimate Over Minimum Salary Cap of $60,500,000 $18,870,432
Current Bank Account$72,413,815
Projected Bank Account$56,002,805

Pro Players Salaries

Matthew Tkachuk $8,000,000 (5)
Aaron Ekblad $7,500,000 (4)
Nathan MacKinnon $6,200,000 (2)
Dmitry Orlov $5,200,000 (4)
Alexander Wennberg $5,000,000 (3)
Damon Severson $5,000,000 (4)
Anders Lee $5,000,000 (1)
Jonathan Toews $4,500,000 (1)
Matt Murray $4,200,000 (3)
Brandon Montour $4,200,000 (5)
Michael Del Zotto $3,900,000 (3)
Lars Eller $3,250,000 (1)
Cal Clutterbuck $2,500,000 (3)
Pavel Zacha $2,200,000 (2)
Adrian Kempe $2,200,000 (2)
Alex Chiasson $2,100,000 (4)
Adam Pelech $2,000,000 (2)
Ivan Barbashev $1,800,000 (2)
Curtis McElhinney $1,600,000 (1)
Steven Santini $1,500,000 (3)
Tage Thompson $1,000,000 (1)
Miikka Salomaki $800,000 (2)
Total Pro Players22
Salary Commitment
Year 19 : $79,650,000
Year 20 : $64,300,000
Year 21 : $49,100,000
Year 22 : $32,000,000
Salary Average Commitment
Year 19 : $79,470,000
Year 20 : $59,620,000
Year 21 : $44,420,000
Year 22 : $27,320,000
Salary Cap with 1 Way Contract
Year 19 : $79,650,000
Year 20 : $64,300,000
Year 21 : $49,100,000
Year 22 : $32,000,000

Farm Players Salaries

Mitch Reinke $150,000 (1)
Juuso Riikola $150,000 (1)
Lawrence Pilut $150,000 (2)
Daniel Brickley $150,000 (1)
Victor Ejdsell $150,000 (1)
Calle Rosen $120,000 (2)
Dennis Cholowski $120,000 (2)
Vladislav Kamenev $110,000 (2)
Sheldon Rempal $90,000 (1)
Tanner Jeannot $90,000 (2)
Kyle Clifford $85,000 (3)
Gerald Mayhew $80,000 (1)
Chris Kunitz $80,000 (1)
Jared Coreau $80,000 (1)
Zac Rinaldo $80,000 (2)
Chris Driedger $70,000 (1)
Gabriel Dumont $70,000 (1)
Matt Lorito $70,000 (1)
Michael Chaput $70,000 (1)
Total Farm Players19
Salary Commitment
Year 19 : $1,965,000
Year 20 : $755,000
Year 21 : $85,000
Year 22 : $0
Salary Average Commitment
Year 19 : $1,965,000
Year 20 : $755,000
Year 21 : $85,000
Year 22 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 6,233 - 89.04%
Level 2: 6000 - $42 - 5,134 - 85.57%
Level 3: 3000 - $25 - 2,948 - 98.28%
Level 4: 4000 - $15 - 3,946 - 98.64%
Luxury : 1500 - $170 - 1,274 - 84.94%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,143 - 57.14%
Farm Level 2: 1000 - $100 - 586 - 58.64%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,535 - 90.86%
Average Income per Game$1,434,147
Year to Date Revenue$21,512,200
Farm
Home Games Left25
Average Attendance - %1,729 - 57.64%
Average Income per Game$358,992
Year to Date Revenue$5,743,875

Expense

Pro Players Total Salaries$81,150,000
Farm Players Total Salaries$1,965,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,464,222
Farm Year To Date Expenses$814,528
Pro Salary Cap To Date$29,284,126
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,287,813
Farm Estimated Season Revenue$8,974,805
Pro Remaining Season Days119
Pro Expenses Per Days$438,978
Pro Estimated Expenses$52,238,382
Farm Remaining Season Days114
Farm Expenses Per Days$12,238
Farm Estimated Expenses$1,395,132
Estimated Season Expenses$53,633,514
Estimated Season Salary Cap$81,202,636
Estimate Under Maximum Salary Cap of $82,000,000$797,364
Estimate Over Minimum Salary Cap of $60,500,000 $20,702,636
Current Bank Account$223,956,188
Projected Bank Account$216,585,292

Pro Players Salaries

Mitchell Marner $9,000,000 (5)
Phil Kessel $8,400,000 (4)
Drew Doughty $8,300,000 (1)
Ilya Kovalchuk $7,200,000 (4)
Logan Couture $6,900,000 (1)
Eric Staal $5,000,000 (2)
Brandon Saad $5,000,000 (3)
Niklas Hjalmarsson $4,000,000 (1)
Philipp Grubauer $3,750,000 (3)
Antti Raanta $3,500,000 (1)
Brandon Dubinsky $3,250,000 (1)
Kevin Fiala $3,000,000 (2)
Andrew Copp $2,750,000 (5)
Marc Staal $2,500,000 (1)
Kevan Miller $2,200,000 (2)
Dustin Brown $2,000,000 (1)
Jesperi Kotkaniemi $1,500,000 (2)
Thomas Chabot $1,200,000 (1)
Dominik Simon $1,000,000 (1)
Devon Toews $700,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $81,150,000
Year 20 : $47,800,000
Year 21 : $36,100,000
Year 22 : $27,350,000
Salary Average Commitment
Year 19 : $83,650,000
Year 20 : $47,800,000
Year 21 : $36,100,000
Year 22 : $27,350,000
Salary Cap with 1 Way Contract
Year 19 : $81,150,000
Year 20 : $47,800,000
Year 21 : $36,100,000
Year 22 : $27,350,000

Farm Players Salaries

Joey Daccord $150,000 (2)
Ryan Poehling $120,000 (2)
Curtis Lazar $120,000 (1)
Cody Goloubef $100,000 (1)
Nikita Soshnikov $100,000 (1)
Matthew Peca $100,000 (1)
Alex Lyon $100,000 (1)
Kevin Davis $100,000 (2)
Filip Hronek $90,000 (2)
Danick Martel $90,000 (1)
Cooper Marody $80,000 (2)
David Ullstrom $80,000 (1)
Riley Stillman $80,000 (2)
Chase Balisy $75,000 (1)
Chad Ruhwedel $75,000 (1)
Kyle Criscuolo $75,000 (1)
Sean Malone $75,000 (1)
Nelson Nogier $75,000 (3)
Saku Maenalanen $70,000 (1)
Jesper Bratt $70,000 (1)
Ethan Bear $70,000 (1)
Kole Sherwood $70,000 (2)
Total Farm Players22
Salary Commitment
Year 19 : $1,965,000
Year 20 : $765,000
Year 21 : $75,000
Year 22 : $0
Salary Average Commitment
Year 19 : $1,965,000
Year 20 : $765,000
Year 21 : $75,000
Year 22 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $75 - 6,163 - 77.03%
Level 2: 5500 - $45 - 5,141 - 93.47%
Level 3: 4000 - $25 - 3,133 - 78.33%
Level 4: 4500 - $15 - 4,057 - 90.16%
Luxury : 2000 - $150 - 1,278 - 63.92%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,187 - 59.34%
Farm Level 2: 1000 - $100 - 577 - 57.75%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,773 - 82.39%
Average Income per Game$1,430,508
Year to Date Revenue$18,596,609
Farm
Home Games Left26
Average Attendance - %1,764 - 58.81%
Average Income per Game$368,867
Year to Date Revenue$5,533,000

Expense

Pro Players Total Salaries$81,178,125
Farm Players Total Salaries$1,485,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,481,924
Farm Year To Date Expenses$636,074
Pro Salary Cap To Date$29,301,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,054,235
Farm Estimated Season Revenue$9,590,533
Pro Remaining Season Days119
Pro Expenses Per Days$439,130
Pro Estimated Expenses$52,256,470
Farm Remaining Season Days114
Farm Expenses Per Days$9,586
Farm Estimated Expenses$1,092,804
Estimated Season Expenses$53,349,274
Estimated Season Salary Cap$81,238,426
Estimate Under Maximum Salary Cap of $82,000,000$761,574
Estimate Over Minimum Salary Cap of $60,500,000 $20,738,426
Current Bank Account$97,700,682
Projected Bank Account$93,996,176

Pro Players Salaries

Patrice Bergeron $9,400,000 (3)
Carey Price $8,700,000 (1)
Tyler Seguin $8,400,000 (4)
Mikael Granlund $6,100,000 (3)
Nick Leddy $5,300,000 (4)
Rasmus Ristolainen $5,250,000 (2)
Nino Niederreiter $5,000,000 (1)
Rickard Rakell $4,750,000 (3)
Oscar Klefbom $4,200,000 (2)
Adam Larsson $4,050,000 (3)
Travis Konecny $4,000,000 (3)
Erik Haula $3,350,000 (2)
Sven Baertschi $2,500,000 (1)
Colin Wilson $2,250,000 (2)
Derek Forbort $1,900,000 (2)
Josh Manson $1,828,125 (2)
Juuso Valimaki $1,200,000 (2)
Christian Fischer $1,000,000 (1)
Nate Thompson $1,000,000 (3)
Scott Darling $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $81,178,125
Year 20 : $62,978,125
Year 21 : $43,000,000
Year 22 : $13,700,000
Salary Average Commitment
Year 19 : $81,178,125
Year 20 : $62,978,125
Year 21 : $43,000,000
Year 22 : $13,700,000
Salary Cap with 1 Way Contract
Year 19 : $81,178,125
Year 20 : $62,978,125
Year 21 : $43,000,000
Year 22 : $13,700,000

Farm Players Salaries

Tyler Sikura $100,000 (2)
Oscar Dansk $100,000 (1)
Cal O'Reilly $80,000 (1)
Marcus Hogberg $80,000 (1)
Ross Johnston $75,000 (1)
Jim O'Brien $70,000 (1)
Cameron Schilling $70,000 (1)
Kurtis Gabriel $70,000 (1)
Jaycob Megna $70,000 (1)
Brett Gallant $70,000 (1)
Anthony Peluso $70,000 (1)
Bogdan Kiselevich $70,000 (1)
Tommy Cross $70,000 (1)
Paul Thompson $70,000 (1)
Josh Melnick $70,000 (2)
Joe Pendenza $70,000 (1)
Luke Gazdic $70,000 (1)
Aaron Ness $70,000 (1)
Nathan Paetsch $70,000 (1)
Mitch Callahan $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $1,485,000
Year 20 : $170,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,485,000
Year 20 : $170,000
Year 21 : $0
Year 22 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $60 - 5,989 - 99.82%
Level 2: 5000 - $45 - 4,960 - 99.20%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,947 - 98.67%
Luxury : 1000 - $120 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,162 - 58.10%
Farm Level 2: 1000 - $100 - 573 - 57.30%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,896 - 99.42%
Average Income per Game$1,153,730
Year to Date Revenue$17,305,956
Farm
Home Games Left26
Average Attendance - %1,735 - 57.84%
Average Income per Game$362,142
Year to Date Revenue$5,432,125

Expense

Pro Players Total Salaries$81,350,000
Farm Players Total Salaries$1,670,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,250,250
Farm Year To Date Expenses$734,668
Pro Salary Cap To Date$29,070,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,996,990
Farm Estimated Season Revenue$9,415,683
Pro Remaining Season Days119
Pro Expenses Per Days$440,054
Pro Estimated Expenses$52,366,426
Farm Remaining Season Days114
Farm Expenses Per Days$10,608
Farm Estimated Expenses$1,209,312
Estimated Season Expenses$53,575,738
Estimated Season Salary Cap$81,116,708
Estimate Under Maximum Salary Cap of $82,000,000$883,292
Estimate Over Minimum Salary Cap of $60,500,000 $20,616,708
Current Bank Account$56,491,745
Projected Bank Account$42,328,680

Pro Players Salaries

Alex Ovechkin $9,850,000 (4)
Dustin Byfuglien $9,000,000 (1)
Evgeny Kuznetsov $8,500,000 (5)
David Perron $6,000,000 (2)
Jordan Staal $5,000,000 (2)
Travis Zajac $5,000,000 (2)
Sam Reinhart $4,900,000 (4)
Robin Lehner $4,000,000 (1)
Adam McQuaid $4,000,000 (1)
Alec Martinez $4,000,000 (3)
Andy Greene $3,500,000 (1)
Pavel Buchnevich $2,950,000 (2)
Patrik Nemeth $2,500,000 (2)
Craig Anderson $2,000,000 (1)
Melker Karlsson $1,850,000 (1)
David Backes $1,750,000 (1)
Elias Pettersson $1,500,000 (2)
Jordie Benn $1,500,000 (1)
Dylan Strome $1,500,000 (1)
Derek MacKenzie $1,350,000 (3)
Matt Roy $700,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $81,350,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000
Salary Average Commitment
Year 19 : $81,350,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000
Salary Cap with 1 Way Contract
Year 19 : $81,350,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000

Farm Players Salaries

Ryan Donato $90,000 (1)
Joseph Gambardella $80,000 (1)
Kiefer Sherwood $80,000 (1)
Josh Teves $80,000 (1)
Brogan Rafferty $80,000 (1)
Alexandre Fortin $80,000 (2)
Ilya Lyubushkin $80,000 (1)
Conor Garland $80,000 (2)
Scott Kosmachuk $80,000 (1)
Antti Niemi $80,000 (1)
Patrik Rybar $80,000 (1)
Libor Sulak $80,000 (1)
Adam Gaudette $70,000 (1)
Colin McDonald $70,000 (1)
Bobby Farnham $70,000 (1)
Colton Beck $70,000 (1)
Kaden Fulcher $70,000 (2)
Kyle Cumiskey $70,000 (1)
Troy Terry $70,000 (1)
Colin Markison $70,000 (1)
Chris Conner $70,000 (1)
Evan McEneny $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,670,000
Year 20 : $230,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,670,000
Year 20 : $230,000
Year 21 : $0
Year 22 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7500 - $73 - 6,180 - 82.40%
Level 2: 6500 - $41 - 5,330 - 82.00%
Level 3: 3250 - $28 - 2,609 - 80.28%
Level 4: 4250 - $16 - 4,182 - 98.40%
Luxury : 2000 - $161 - 1,298 - 64.88%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $200 - 1,202 - 60.08%
Farm Level 2: 1000 - $100 - 572 - 57.17%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %19,599 - 83.40%
Average Income per Game$1,436,782
Year to Date Revenue$22,988,510
Farm
Home Games Left25
Average Attendance - %1,773 - 59.11%
Average Income per Game$371,883
Year to Date Revenue$5,950,125

Expense

Pro Players Total Salaries$81,025,000
Farm Players Total Salaries$2,340,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,224,581
Farm Year To Date Expenses$959,970
Pro Salary Cap To Date$29,044,485
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,919,547
Farm Estimated Season Revenue$9,297,070
Pro Remaining Season Days119
Pro Expenses Per Days$438,306
Pro Estimated Expenses$52,158,414
Farm Remaining Season Days114
Farm Expenses Per Days$14,309
Farm Estimated Expenses$1,631,226
Estimated Season Expenses$53,789,640
Estimated Season Salary Cap$80,883,027
Estimate Under Maximum Salary Cap of $82,000,000$1,116,973
Estimate Over Minimum Salary Cap of $60,500,000 $20,383,027
Current Bank Account$71,752,319
Projected Bank Account$63,179,296

Pro Players Salaries

Evgeni Malkin $9,850,000 (4)
Patrick Kane $8,750,000 (1)
Cam Atkinson $6,375,000 (3)
Brent Burns $6,300,000 (1)
Jared Spurgeon $5,650,000 (3)
Evgenii Dadonov $5,500,000 (1)
Jonathan Quick $5,000,000 (2)
Casey Cizikas $4,750,000 (4)
Josh Morrissey $4,700,000 (4)
Christian Dvorak $3,000,000 (2)
Oliver Bjorkstrand $2,950,000 (2)
Patric Hornqvist $2,750,000 (1)
Justin Williams $2,750,000 (1)
Tyler Myers $2,750,000 (2)
Deryk Engelland $2,700,000 (3)
Johan Larsson $2,000,000 (4)
Roman Polak $1,750,000 (1)
David Rittich $1,500,000 (1)
Gabriel Bourque $1,200,000 (1)
Tom Kuhnhackl $800,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $81,025,000
Year 20 : $49,725,000
Year 21 : $36,025,000
Year 22 : $21,300,000
Salary Average Commitment
Year 19 : $79,690,000
Year 20 : $42,890,000
Year 21 : $30,940,000
Year 22 : $21,300,000
Salary Cap with 1 Way Contract
Year 19 : $81,025,000
Year 20 : $49,725,000
Year 21 : $36,025,000
Year 22 : $21,300,000

Farm Players Salaries

Andrej Sustr $150,000 (2)
Antti Suomela $150,000 (1)
Dan Renouf $140,000 (2)
Scott Wilson $130,000 (1)
Oscar Fantenberg $125,000 (2)
A.J. Greer $125,000 (2)
Michael Hutchinson $125,000 (2)
Pavel Francouz $125,000 (2)
Remi Elie $115,000 (3)
Drew Stafford $100,000 (1)
Connor Brickley $100,000 (1)
Justin Bailey $100,000 (2)
Mario Kempe $100,000 (2)
Phil Varone $95,000 (2)
Eric Gryba $90,000 (1)
Matt Irwin $90,000 (1)
Brendan Guhle $90,000 (1)
Egor Yakovlev $90,000 (2)
Austin Wagner $80,000 (2)
Frederick Gaudreau $80,000 (1)
Jori Lehtera $70,000 (1)
Sammy Blais $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $2,340,000
Year 20 : $1,370,000
Year 21 : $115,000
Year 22 : $0
Salary Average Commitment
Year 19 : $3,465,000
Year 20 : $2,495,000
Year 21 : $115,000
Year 22 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,860 - 97.67%
Level 2: 5000 - $40 - 4,999 - 99.98%
Level 3: 3000 - $22 - 2,960 - 98.65%
Level 4: 4000 - $12 - 3,987 - 99.68%
Luxury : 1000 - $177 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,158 - 57.92%
Farm Level 2: 1000 - $100 - 595 - 59.51%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,806 - 98.98%
Average Income per Game$1,265,412
Year to Date Revenue$12,654,123
Farm
Home Games Left26
Average Attendance - %1,753 - 58.45%
Average Income per Game$363,975
Year to Date Revenue$5,459,625

Expense

Pro Players Total Salaries$54,750,000
Farm Players Total Salaries$2,102,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$9,247,300
Pro Year To Date Expenses$20,651,878
Farm Year To Date Expenses$892,367
Pro Salary Cap To Date$20,471,755
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,227,781
Farm Estimated Season Revenue$9,463,350
Pro Remaining Season Days119
Pro Expenses Per Days$297,043
Pro Estimated Expenses$35,348,117
Farm Remaining Season Days114
Farm Expenses Per Days$12,997
Farm Estimated Expenses$1,481,658
Estimated Season Expenses$36,829,775
Estimated Season Salary Cap$64,747,300
Estimate Under Maximum Salary Cap of $82,000,000$17,252,700
Estimate Over Minimum Salary Cap of $60,500,000 $4,247,300
Current Bank Account$49,342,164
Projected Bank Account$61,203,520

Pro Players Salaries

Jonathan Drouin $5,700,000 (3)
Tomas Hertl $4,875,000 (2)
Martin Hanzal $4,750,000 (2)
Brandon Tanev $3,100,000 (2)
Ondrej Kase $3,000,000 (2)
Connor Murphy $3,000,000 (1)
Andre Burakovsky $3,000,000 (3)
Ryan Hartman $3,000,000 (1)
Luca Sbisa $2,400,000 (1)
Alex Petrovic $2,350,000 (1)
Ben Hutton $2,200,000 (2)
Keith Kinkaid $2,000,000 (2)
Tyler Pitlick $1,875,000 (1)
Joonas Korpisalo $1,800,000 (1)
Cristoval Nieves $1,500,000 (3)
Vinnie Hinostroza $1,500,000 (1)
Brady Tkachuk $1,500,000 (2)
Nolan Patrick $1,500,000 (1)
Mark Borowiecki $1,500,000 (2)
Josh Leivo $1,500,000 (2)
Rocco Grimaldi $1,150,000 (2)
Tucker Poolman $850,000 (2)
Caleb Jones $700,000 (2)
Total Pro Players23
Salary Commitment
Year 19 : $54,750,000
Year 20 : $37,325,000
Year 21 : $10,200,000
Year 22 : $0
Salary Average Commitment
Year 19 : $54,725,000
Year 20 : $37,300,000
Year 21 : $10,200,000
Year 22 : $0
Salary Cap with 1 Way Contract
Year 19 : $54,750,000
Year 20 : $37,325,000
Year 21 : $10,200,000
Year 22 : $0

Farm Players Salaries

Dmitrij Jaskin $187,500 (1)
Brendan Gaunce $150,000 (3)
Andreas Borgman $150,000 (1)
Jordan Schmaltz $120,000 (3)
Joshua Ho-Sang $120,000 (2)
Casey Mittelstadt $120,000 (1)
Antoine Bibeau $100,000 (1)
Gabriel Carlsson $100,000 (1)
Anthony Stolarz $100,000 (1)
Seth Griffith $100,000 (2)
Tyler Graovac $95,000 (2)
Christoffer Ehn $90,000 (2)
Juho Lammikko $90,000 (2)
Oskar Lindblom $80,000 (1)
Brett Lernout $75,000 (1)
Ryan White $75,000 (1)
Anders Bjork $70,000 (1)
Matthew Highmore $70,000 (1)
Sami Niku $70,000 (1)
Blake Hillman $70,000 (1)
Josh Currie $70,000 (1)
Total Farm Players21
Salary Commitment
Year 19 : $2,102,500
Year 20 : $765,000
Year 21 : $270,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,102,500
Year 20 : $765,000
Year 21 : $270,000
Year 22 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $82,000,000
Available Cap Space

Over Minimum of
$60,500,000

Pro Players

Farm Players

Total Players

Avalanche $81,280,167 $81,452,942 $547,058 $20,952,942 222244
Blackhawks $62,531,118 $81,411,087 $588,913 $20,911,087 212243
Blue Jackets $60,662,370 $77,625,054 $4,374,946 $17,125,054 202242
Blues $72,112,559 $71,617,757 $10,382,243 $11,117,757 212243
Bruins $40,313,072 $81,850,044 $149,956 $21,350,044 212041
Canadiens $70,677,896 $80,175,660 $1,824,340 $19,675,660 202141
Canucks $28,468,993 $81,480,889 $519,111 $20,980,889 232548
Capitals $71,243,453 $78,499,998 $3,500,002 $17,999,998 202242
Coyotes $56,877,539 $77,323,172 $4,676,828 $16,823,172 221840
Devils $134,256,690 $79,349,765 $2,650,235 $18,849,765 222345
Ducks $114,214,783 $81,236,310 $763,690 $20,736,310 222143
Flames $139,936,060 $78,974,037 $3,025,963 $18,474,037 222143
Flyers $59,576,085 $81,641,112 $358,888 $21,141,112 202040
Golden Knights $17,392,925 $68,633,635 $13,366,365 $8,133,635 232144
Islanders $78,668,961 $73,424,988 $8,575,012 $12,924,988 202040
Jets $191,487,069 $78,347,310 $3,652,690 $17,847,310 212344
Kings $87,179,854 $70,166,634 $11,833,366 $9,666,634 222042
Lightning $63,811,472 $78,683,203 $3,316,797 $18,183,203 222244
Maple Leafs $37,302,939 $80,314,278 $1,685,722 $19,814,278 231841
Oilers $50,420,073 $80,616,264 $1,383,736 $20,116,264 242347
Panthers $20,151,309 $71,120,377 $10,879,623 $10,620,377 222446
Penguins $78,437,157 $63,745,127 $18,254,873 $3,245,127 222446
Predators $62,701,818 $81,553,121 $446,879 $21,053,121 212445
Rangers $49,406,554 $80,120,358 $1,879,642 $19,620,358 202343
Red Wings $72,413,815 $79,370,432 $2,629,568 $18,870,432 221941
Sabres $223,956,188 $81,202,636 $797,364 $20,702,636 202242
Senators $97,700,682 $81,238,426 $761,574 $20,738,426 202040
Sharks $56,491,745 $81,116,708 $883,292 $20,616,708 212243
Stars $71,752,319 $80,883,027 $1,116,973 $20,383,027 202242
Wild $49,342,164 $64,747,300 $17,252,700 $4,247,300 232144