Team FinanceLast Update - Thursday, October 17, 2019 at 05:57
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 - 5,948 - 84.97%
Level 2: 6000 - $45 - 5,511 - 91.85%
Level 3: 3000 - $24 - 3,000 - 100.00%
Level 4: 4000 - $16 - 3,970 - 99.25%
Luxury : 1500 - $190 - 1,058 - 70.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 2,000 - 100.00%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,487 - 90.64%
Average Income per Game$1,358,155
Year to Date Revenue$6,790,773
Farm
Home Games Left37
Average Attendance - %3,000 - 100.00%
Average Income per Game$150,000
Year to Date Revenue$600,000

Expense

Pro Players Total Salaries$80,975,000
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$7,008,608
Farm Year To Date Expenses$197,568
Pro Salary Cap To Date$6,965,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,893,566
Farm Estimated Season Revenue$5,550,000
Pro Remaining Season Days170
Pro Expenses Per Days$438,038
Pro Estimated Expenses$74,466,460
Farm Remaining Season Days165
Farm Expenses Per Days$12,348
Farm Estimated Expenses$2,037,420
Estimated Season Expenses$76,503,880
Estimated Season Salary Cap$80,974,914
Estimate Under Maximum Salary Cap of $82,000,000$1,025,086
Estimate Over Minimum Salary Cap of $60,500,000 $20,474,914
Current Bank Account$90,941,771
Projected Bank Account$68,881,457

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 $0 (0)
Total Pro Players22
Salary Commitment
Year 19 : $80,975,000
Year 20 : $67,875,000
Year 21 : $48,800,000
Year 22 : $15,600,000
Salary Average Commitment
Year 19 : $81,450,000
Year 20 : $68,350,000
Year 21 : $48,800,000
Year 22 : $15,600,000
Salary Cap with 1 Way Contract
Year 19 : $80,975,000
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 - 5,904 - 98.40%
Level 2: 5000 - $44 - 4,932 - 98.63%
Level 3: 3000 - $25 - 3,000 - 100.00%
Level 4: 4000 - $14 - 3,940 - 98.51%
Luxury : 1000 - $182 - 993 - 99.28%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,152 - 57.59%
Farm Level 2: 1000 - $100 - 600 - 60.00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,769 - 98.78%
Average Income per Game$1,335,742
Year to Date Revenue$5,342,969
Farm
Home Games Left37
Average Attendance - %1,752 - 58.39%
Average Income per Game$362,938
Year to Date Revenue$1,451,750

Expense

Pro Players Total Salaries$80,806,250
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$6,994,080
Farm Year To Date Expenses$192,272
Pro Salary Cap To Date$6,951,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,422,463
Farm Estimated Season Revenue$13,428,688
Pro Remaining Season Days170
Pro Expenses Per Days$437,130
Pro Estimated Expenses$74,312,100
Farm Remaining Season Days165
Farm Expenses Per Days$12,017
Farm Estimated Expenses$1,982,805
Estimated Season Expenses$76,294,905
Estimated Season Salary Cap$80,806,212
Estimate Under Maximum Salary Cap of $82,000,000$1,193,788
Estimate Over Minimum Salary Cap of $60,500,000 $20,306,212
Current Bank Account$64,655,421
Projected Bank Account$51,211,667

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)
Bryan Rust $2,000,000 (1)
Brad Richardson $1,600,000 (2)
Anton Khudobin $1,500,000 (1)
Tyler Motte $1,100,000 (2)
Jonathan Ericsson $1,050,000 (1)
Niklas Kronwall $1,000,000 (1)
Steven Kampfer $850,000 (2)
Joakim Nordstrom $800,000 (1)
Danton Heinen $0 (0)
Total Pro Players22
Salary Commitment
Year 19 : $80,806,250
Year 20 : $59,706,250
Year 21 : $30,956,250
Year 22 : $20,750,000
Salary Average Commitment
Year 19 : $80,806,250
Year 20 : $59,706,250
Year 21 : $30,956,250
Year 22 : $20,750,000
Salary Cap with 1 Way Contract
Year 19 : $80,806,250
Year 20 : $59,706,250
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 - 6,000 - 100.00%
Level 2: 5000 - $40 - 4,964 - 99.28%
Level 3: 3000 - $26 - 3,000 - 100.00%
Level 4: 4000 - $15 - 3,931 - 98.27%
Luxury : 1000 - $194 - 964 - 96.40%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,179 - 58.97%
Farm Level 2: 1000 - $100 - 584 - 58.40%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18,859 - 99.26%
Average Income per Game$1,226,476
Year to Date Revenue$6,132,381
Farm
Home Games Left38
Average Attendance - %1,763 - 58.78%
Average Income per Game$367,833
Year to Date Revenue$1,103,500

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$6,720,432
Farm Year To Date Expenses$196,240
Pro Salary Cap To Date$6,677,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,153,143
Farm Estimated Season Revenue$13,977,667
Pro Remaining Season Days170
Pro Expenses Per Days$420,027
Pro Estimated Expenses$71,404,590
Farm Remaining Season Days165
Farm Expenses Per Days$12,265
Farm Estimated Expenses$2,023,725
Estimated Season Expenses$73,428,315
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$61,585,821
Projected Bank Account$46,288,316

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 - 5,889 - 98.14%
Level 2: 5000 - $43 - 5,000 - 100.00%
Level 3: 3000 - $25 - 2,876 - 95.87%
Level 4: 4000 - $14 - 3,953 - 98.83%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,166 - 58.32%
Farm Level 2: 1000 - $100 - 579 - 57.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,718 - 98.51%
Average Income per Game$1,259,887
Year to Date Revenue$3,779,661
Farm
Home Games Left38
Average Attendance - %1,746 - 58.19%
Average Income per Game$364,000
Year to Date Revenue$1,092,000

Expense

Pro Players Total Salaries$66,650,000
Farm Players Total Salaries$2,020,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$916,666
Pro Year To Date Expenses$5,776,352
Farm Year To Date Expenses$200,656
Pro Salary Cap To Date$5,733,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,875,706
Farm Estimated Season Revenue$13,832,000
Pro Remaining Season Days170
Pro Expenses Per Days$361,022
Pro Estimated Expenses$61,373,740
Farm Remaining Season Days165
Farm Expenses Per Days$12,541
Farm Estimated Expenses$2,069,265
Estimated Season Expenses$63,443,005
Estimated Season Salary Cap$67,566,604
Estimate Under Maximum Salary Cap of $82,000,000$14,433,396
Estimate Over Minimum Salary Cap of $60,500,000 $7,066,604
Current Bank Account$72,317,791
Projected Bank Account$70,582,492

Pro Players Salaries

Sean Couturier $6,500,000 (4)
Nick Foligno $6,500,000 (3)
David Savard $6,000,000 (4)
Jason Zucker $5,500,000 (2)
Jacob Markstrom $5,000,000 (3)
Andrew MacDonald $4,200,000 (3)
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)
Oscar Lindberg $2,000,000 (1)
Jake Virtanen $2,000,000 (1)
Alex Stalock $2,000,000 (3)
Nico Hischier $1,500,000 (1)
Rasmus Dahlin $1,500,000 (2)
Michael Raffl $1,300,000 (2)
Samuel Girard $1,000,000 (1)
Anthony Cirelli $900,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $66,650,000
Year 20 : $56,050,000
Year 21 : $38,450,000
Year 22 : $12,500,000
Salary Average Commitment
Year 19 : $66,650,000
Year 20 : $56,050,000
Year 21 : $38,450,000
Year 22 : $12,500,000
Salary Cap with 1 Way Contract
Year 19 : $66,650,000
Year 20 : $56,050,000
Year 21 : $38,450,000
Year 22 : $12,500,000

Farm Players Salaries

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)
Adam Clendening $90,000 (1)
Anthony Richard $90,000 (2)
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 Players21
Salary Commitment
Year 19 : $2,020,000
Year 20 : $570,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,020,000
Year 20 : $570,000
Year 21 : $0
Year 22 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,978 - 99.63%
Level 2: 5000 - $45 - 4,992 - 99.85%
Level 3: 3000 - $38 - 1,831 - 61.02%
Level 4: 4000 - $30 - 1,936 - 48.39%
Luxury : 1000 - $250 - 735 - 73.47%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $101 - 1,904 - 95.18%
Farm Level 2: 1000 - $60 - 952 - 95.17%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,471 - 81.43%
Average Income per Game$1,374,848
Year to Date Revenue$4,124,543
Farm
Home Games Left38
Average Attendance - %2,855 - 95.18%
Average Income per Game$311,713
Year to Date Revenue$935,139

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$7,083,872
Farm Year To Date Expenses$240,448
Pro Salary Cap To Date$7,040,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,244,211
Farm Estimated Season Revenue$11,845,094
Pro Remaining Season Days170
Pro Expenses Per Days$442,742
Pro Estimated Expenses$75,266,140
Farm Remaining Season Days165
Farm Expenses Per Days$15,028
Farm Estimated Expenses$2,479,620
Estimated Season Expenses$77,745,760
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$40,281,968
Projected Bank Account$26,625,513

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 - 6,323 - 90.32%
Level 2: 6000 - $52 - 3,851 - 64.18%
Level 3: 4000 - $27 - 3,070 - 76.74%
Level 4: 5000 - $20 - 2,833 - 56.65%
Luxury : 2000 - $127 - 1,340 - 67.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,166 - 58.30%
Farm Level 2: 1000 - $100 - 562 - 56.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,415 - 72.56%
Average Income per Game$1,312,553
Year to Date Revenue$5,250,212
Farm
Home Games Left37
Average Attendance - %1,728 - 57.59%
Average Income per Game$361,719
Year to Date Revenue$1,446,875

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$6,873,120
Farm Year To Date Expenses$247,520
Pro Salary Cap To Date$6,830,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,564,461
Farm Estimated Season Revenue$13,383,594
Pro Remaining Season Days170
Pro Expenses Per Days$429,570
Pro Estimated Expenses$73,026,900
Farm Remaining Season Days165
Farm Expenses Per Days$15,470
Farm Estimated Expenses$2,552,550
Estimated Season Expenses$75,579,450
Estimated Season Salary Cap$80,132,652
Estimate Under Maximum Salary Cap of $82,000,000$1,867,348
Estimate Over Minimum Salary Cap of $60,500,000 $19,632,652
Current Bank Account$71,600,690
Projected Bank Account$57,969,295

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 - 6,145 - 87.79%
Level 2: 6000 - $44 - 5,554 - 92.56%
Level 3: 4000 - $26 - 3,050 - 76.24%
Level 4: 5000 - $10 - 4,588 - 91.77%
Luxury : 2000 - $145 - 1,382 - 69.10%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $34 - 2,000 - 100.00%
Farm Level 2: 1000 - $21 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %20,719 - 86.33%
Average Income per Game$1,390,199
Year to Date Revenue$4,170,597
Farm
Home Games Left38
Average Attendance - %3,000 - 100.00%
Average Income per Game$111,250
Year to Date Revenue$333,750

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$6,806,177
Farm Year To Date Expenses$222,706
Pro Salary Cap To Date$6,763,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,827,562
Farm Estimated Season Revenue$4,227,500
Pro Remaining Season Days170
Pro Expenses Per Days$442,204
Pro Estimated Expenses$75,174,680
Farm Remaining Season Days165
Farm Expenses Per Days$13,729
Farm Estimated Expenses$2,265,285
Estimated Season Expenses$77,439,965
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$36,228,887
Projected Bank Account$15,843,984

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 - 5,091 - 84.85%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 3000 - $25 - 2,937 - 97.89%
Level 4: 4000 - $16 - 3,869 - 96.72%
Luxury : 1000 - $220 - 877 - 87.67%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,178 - 58.89%
Farm Level 2: 1000 - $100 - 557 - 55.70%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,773 - 93.54%
Average Income per Game$1,334,520
Year to Date Revenue$4,003,560
Farm
Home Games Left37
Average Attendance - %1,735 - 57.83%
Average Income per Game$364,063
Year to Date Revenue$1,456,250

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$6,795,696
Farm Year To Date Expenses$164,864
Pro Salary Cap To Date$6,752,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,711,760
Farm Estimated Season Revenue$13,470,312
Pro Remaining Season Days170
Pro Expenses Per Days$424,731
Pro Estimated Expenses$72,204,270
Farm Remaining Season Days165
Farm Expenses Per Days$10,304
Farm Estimated Expenses$1,700,160
Estimated Season Expenses$73,904,430
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$75,673,045
Projected Bank Account$65,950,687

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 - 6,254 - 89.34%
Level 2: 6000 - $30 - 5,635 - 93.92%
Level 3: 3000 - $25 - 2,936 - 97.87%
Level 4: 4000 - $15 - 3,859 - 96.46%
Luxury : 1500 - $160 - 1,384 - 92.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,184 - 59.18%
Farm Level 2: 1000 - $100 - 551 - 55.10%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,067 - 93.34%
Average Income per Game$1,265,546
Year to Date Revenue$5,062,184
Farm
Home Games Left37
Average Attendance - %1,735 - 57.82%
Average Income per Game$364,750
Year to Date Revenue$1,459,000

Expense

Pro Players Total Salaries$74,675,000
Farm Players Total Salaries$1,835,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$6,481,991
Farm Year To Date Expenses$201,049
Pro Salary Cap To Date$6,438,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,825,202
Farm Estimated Season Revenue$13,495,750
Pro Remaining Season Days170
Pro Expenses Per Days$404,167
Pro Estimated Expenses$68,708,390
Farm Remaining Season Days165
Farm Expenses Per Days$11,519
Farm Estimated Expenses$1,900,635
Estimated Season Expenses$70,609,025
Estimated Season Salary Cap$78,690,240
Estimate Under Maximum Salary Cap of $82,000,000$3,309,760
Estimate Over Minimum Salary Cap of $60,500,000 $18,190,240
Current Bank Account$60,501,818
Projected Bank Account$50,213,745

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)
Justin Williams $5,500,000 (1)
Mikkel Boedker $4,750,000 (2)
Braydon Coburn $4,350,000 (1)
Ryan Spooner $3,500,000 (1)
Sam Gagner $3,000,000 (2)
Brian Elliott $3,000,000 (1)
Ian Cole $2,900,000 (1)
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)
Casey DeSmith $1,500,000 (1)
Tanner Fritz $1,500,000 (2)
Dominic Turgeon $1,000,000 (1)
Zach Aston-Reese $1,000,000 (2)
Matt Bartkowski $800,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $74,675,000
Year 20 : $47,350,000
Year 21 : $22,150,000
Year 22 : $16,250,000
Salary Average Commitment
Year 19 : $77,550,000
Year 20 : $47,350,000
Year 21 : $22,150,000
Year 22 : $16,250,000
Salary Cap with 1 Way Contract
Year 19 : $74,675,000
Year 20 : $47,350,000
Year 21 : $22,150,000
Year 22 : $16,250,000

Farm Players Salaries

Andrew Poturalski $150,000 (1)
Griffin Reinhart $150,000 (1)
Mike Condon $150,000 (2)
Marek Mazanec $150,000 (1)
Max McCormick $100,000 (2)
Janne Kuokkanen $100,000 (2)
Carter Hart $100,000 (2)
Eric Robinson $95,000 (1)
Justin Kloos $95,000 (1)
Jacob MacDonald $85,000 (1)
Zach Palmquist $80,000 (1)
Stefan Elliott $80,000 (1)
C.J. Smith $75,000 (2)
Ben Thomson $75,000 (2)
Tobias Lindberg $70,000 (1)
Ryan Murphy $70,000 (1)
Dylan Sikura $70,000 (1)
Daniel O'Regan $70,000 (1)
Dominic Toninato $70,000 (1)
Total Farm Players19
Salary Commitment
Year 19 : $1,835,000
Year 20 : $600,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,510,000
Year 20 : $1,275,000
Year 21 : $0
Year 22 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $80 - 5,646 - 80.65%
Level 2: 6000 - $47 - 4,756 - 79.26%
Level 3: 4000 - $30 - 2,581 - 64.51%
Level 4: 5000 - $19 - 3,224 - 64.48%
Luxury : 2000 - $197 - 931 - 46.56%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,185 - 59.27%
Farm Level 2: 1000 - $99 - 572 - 57.23%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,137 - 71.41%
Average Income per Game$1,305,226
Year to Date Revenue$5,220,904
Farm
Home Games Left38
Average Attendance - %1,758 - 58.59%
Average Income per Game$365,678
Year to Date Revenue$1,097,034

Expense

Pro Players Total Salaries$77,758,333
Farm Players Total Salaries$1,970,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$833,333
Pro Year To Date Expenses$6,731,904
Farm Year To Date Expenses$196,240
Pro Salary Cap To Date$6,688,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,293,362
Farm Estimated Season Revenue$13,895,764
Pro Remaining Season Days170
Pro Expenses Per Days$420,744
Pro Estimated Expenses$71,526,480
Farm Remaining Season Days165
Farm Expenses Per Days$12,265
Farm Estimated Expenses$2,023,725
Estimated Season Expenses$73,550,205
Estimated Season Salary Cap$78,591,749
Estimate Under Maximum Salary Cap of $82,000,000$3,408,251
Estimate Over Minimum Salary Cap of $60,500,000 $18,091,749
Current Bank Account$135,360,872
Projected Bank Account$123,999,793

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)
Erik Johnson $2,800,000 (1)
Max Domi $2,800,000 (1)
Andrew Ladd $2,750,000 (1)
Darren Helm $2,500,000 (2)
Jordan Binnington $1,500,000 (1)
Miro Heiskanen $1,500,000 (2)
Sam Steel $1,200,000 (2)
Brendan Lemieux $1,200,000 (1)
Christian Folin $1,000,000 (2)
Robert Bortuzzo $1,000,000 (2)
Josh Archibald $900,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $77,758,333
Year 20 : $60,058,333
Year 21 : $40,058,333
Year 22 : $25,975,000
Salary Average Commitment
Year 19 : $86,908,333
Year 20 : $63,658,333
Year 21 : $40,058,333
Year 22 : $25,975,000
Salary Cap with 1 Way Contract
Year 19 : $77,758,333
Year 20 : $60,058,333
Year 21 : $40,058,333
Year 22 : $25,975,000

Farm Players Salaries

Quinn Hughes $150,000 (2)
Ryan Lindgren $100,000 (2)
Max Comtois $100,000 (2)
Ben Street $100,000 (1)
Wacey Hamilton $100,000 (1)
Brett Ritchie $100,000 (1)
Ben Sexton $100,000 (1)
Trevor Smith $100,000 (1)
Carter Bancks $70,000 (1)
Tyler Randell $70,000 (1)
Tim Erixon $70,000 (1)
Zack Stortini $70,000 (1)
Simon Benoit $70,000 (2)
Ryan Horvat $70,000 (1)
Patrick McGrath $70,000 (1)
Jeff Glass $70,000 (1)
Harri Sateri $70,000 (1)
Vince Pedrie $70,000 (1)
Jordan Gross $70,000 (1)
Dawson Leedahl $70,000 (2)
Alex Krushelnyski $70,000 (1)
Mason Mitchell $70,000 (1)
Logan Day $70,000 (1)
Josh Healey $70,000 (1)
Total Farm Players24
Salary Commitment
Year 19 : $1,970,000
Year 20 : $490,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,970,000
Year 20 : $490,000
Year 21 : $0
Year 22 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $70 - 6,165 - 88.07%
Level 2: 6000 - $44 - 5,024 - 83.73%
Level 3: 4000 - $23 - 3,221 - 80.52%
Level 4: 5000 - $15 - 4,160 - 83.20%
Luxury : 2000 - $100 - 1,406 - 70.32%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,194 - 59.72%
Farm Level 2: 1000 - $100 - 584 - 58.40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,976 - 83.23%
Average Income per Game$1,215,169
Year to Date Revenue$3,645,508
Farm
Home Games Left38
Average Attendance - %1,778 - 59.28%
Average Income per Game$371,583
Year to Date Revenue$1,114,750

Expense

Pro Players Total Salaries$73,975,000
Farm Players Total Salaries$2,260,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,600,000
Pro Year To Date Expenses$6,441,404
Farm Year To Date Expenses$209,452
Pro Salary Cap To Date$6,419,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,176,435
Farm Estimated Season Revenue$14,120,167
Pro Remaining Season Days170
Pro Expenses Per Days$399,059
Pro Estimated Expenses$67,840,030
Farm Remaining Season Days165
Farm Expenses Per Days$13,867
Farm Estimated Expenses$2,288,055
Estimated Season Expenses$70,128,085
Estimated Season Salary Cap$80,631,435
Estimate Under Maximum Salary Cap of $82,000,000$1,368,565
Estimate Over Minimum Salary Cap of $60,500,000 $20,131,435
Current Bank Account$113,381,499
Projected Bank Account$103,550,016

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)
Blake Coleman $3,500,000 (3)
Jason Demers $3,500,000 (2)
Dominik Kahun $1,500,000 (1)
Tyson Jost $1,500,000 (1)
Jack Campbell $1,500,000 (1)
Pontus Aberg $1,500,000 (2)
Tim Heed $1,425,000 (2)
Travis Boyd $1,000,000 (1)
Christian Djoos $900,000 (2)
Greg McKegg $800,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $73,975,000
Year 20 : $56,725,000
Year 21 : $36,100,000
Year 22 : $23,350,000
Salary Average Commitment
Year 19 : $73,975,000
Year 20 : $56,725,000
Year 21 : $36,100,000
Year 22 : $23,350,000
Salary Cap with 1 Way Contract
Year 19 : $73,975,000
Year 20 : $56,725,000
Year 21 : $36,100,000
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)
Matt Moulson $100,000 (2)
Trent Frederic $100,000 (2)
Philippe Myers $100,000 (2)
Shane Starrett $100,000 (1)
Martin Marincin $100,000 (1)
Micheal Haley $90,000 (3)
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 Players22
Salary Commitment
Year 19 : $2,260,000
Year 20 : $630,000
Year 21 : $90,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,260,000
Year 20 : $630,000
Year 21 : $90,000
Year 22 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 5,949 - 99.15%
Level 2: 5000 - $40 - 5,000 - 100.00%
Level 3: 3000 - $25 - 2,988 - 99.59%
Level 4: 4000 - $14 - 3,960 - 98.99%
Luxury : 1000 - $180 - 996 - 99.55%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $170 - 1,392 - 69.62%
Farm Level 2: 1000 - $85 - 643 - 64.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,892 - 99.43%
Average Income per Game$1,275,019
Year to Date Revenue$5,100,076
Farm
Home Games Left38
Average Attendance - %2,035 - 67.84%
Average Income per Game$364,190
Year to Date Revenue$1,092,569

Expense

Pro Players Total Salaries$81,106,250
Farm Players Total Salaries$2,052,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,031,584
Farm Year To Date Expenses$197,361
Pro Salary Cap To Date$6,988,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,175,703
Farm Estimated Season Revenue$13,839,207
Pro Remaining Season Days170
Pro Expenses Per Days$438,743
Pro Estimated Expenses$74,586,310
Farm Remaining Season Days165
Farm Expenses Per Days$12,721
Farm Estimated Expenses$2,098,965
Estimated Season Expenses$76,685,275
Estimated Season Salary Cap$81,117,923
Estimate Under Maximum Salary Cap of $82,000,000$882,077
Estimate Over Minimum Salary Cap of $60,500,000 $20,617,923
Current Bank Account$143,916,003
Projected Bank Account$128,245,638

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)
Chris Kreider $5,000,000 (2)
Brayden Schenn $5,000,000 (2)
Victor Rask $3,956,250 (3)
Anthony Mantha $3,150,000 (1)
Brandon Carlo $3,000,000 (3)
Kasperi Kapanen $3,000,000 (2)
Jake McCabe $2,500,000 (3)
James Reimer $1,500,000 (1)
Jared McCann $1,450,000 (1)
Scott Harrington $1,400,000 (2)
Haydn Fleury $1,200,000 (1)
Jake DeBrusk $1,200,000 (1)
Tobias Rieder $1,200,000 (1)
Devante Smith-Pelly $1,000,000 (2)
Carl Dahlstrom $900,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $81,106,250
Year 20 : $70,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000
Salary Average Commitment
Year 19 : $82,606,250
Year 20 : $70,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000
Salary Cap with 1 Way Contract
Year 19 : $81,106,250
Year 20 : $70,506,250
Year 21 : $55,106,250
Year 22 : $33,700,000

Farm Players Salaries

Jesse Puljujarvi $160,000 (2)
Andreas Englund $125,000 (3)
Ian McCoshen $125,000 (3)
Michael McLeod $120,000 (2)
Filip Chytil $120,000 (2)
Valentin Zykov $115,000 (3)
Troy Grosenick $110,000 (1)
Libor Hajek $100,000 (2)
Brett Howden $100,000 (2)
Roope Hintz $100,000 (2)
Kerby Rychel $100,000 (1)
Hunter Shinkaruk $100,000 (1)
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 Players20
Salary Commitment
Year 19 : $2,052,500
Year 20 : $1,162,500
Year 21 : $365,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,052,500
Year 20 : $1,162,500
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 - 4,388 - 87.76%
Level 3: 3000 - $26 - 2,981 - 99.35%
Level 4: 4000 - $15 - 3,984 - 99.59%
Luxury : 1000 - $192 - 971 - 97.13%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,094 - 54.68%
Farm Level 2: 1000 - $100 - 587 - 58.65%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,324 - 96.44%
Average Income per Game$1,274,252
Year to Date Revenue$5,097,009
Farm
Home Games Left37
Average Attendance - %1,680 - 56.00%
Average Income per Game$346,688
Year to Date Revenue$1,386,750

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$7,064,512
Farm Year To Date Expenses$173,488
Pro Salary Cap To Date$7,021,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,147,333
Farm Estimated Season Revenue$12,827,438
Pro Remaining Season Days170
Pro Expenses Per Days$441,532
Pro Estimated Expenses$75,060,440
Farm Remaining Season Days165
Farm Expenses Per Days$10,843
Farm Estimated Expenses$1,789,095
Estimated Season Expenses$76,849,535
Estimated Season Salary Cap$81,624,984
Estimate Under Maximum Salary Cap of $82,000,000$375,016
Estimate Over Minimum Salary Cap of $60,500,000 $21,124,984
Current Bank Account$59,229,923
Projected Bank Account$42,355,159

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 - $100 - 4,122 - 68.69%
Level 2: 5000 - $60 - 3,412 - 68.24%
Level 3: 2000 - $35 - 1,973 - 98.63%
Level 4: 4000 - $25 - 2,321 - 58.01%
Luxury : 1000 - $200 - 917 - 91.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,999 - 99.96%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %12,744 - 70.80%
Average Income per Game$1,257,862
Year to Date Revenue$7,547,172
Farm
Home Games Left37
Average Attendance - %2,999 - 99.98%
Average Income per Game$106,217
Year to Date Revenue$424,869

Expense

Pro Players Total Salaries$66,935,000
Farm Players Total Salaries$1,930,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,545,360
Pro Year To Date Expenses$6,061,349
Farm Year To Date Expenses$201,514
Pro Salary Cap To Date$6,018,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,025,170
Farm Estimated Season Revenue$3,930,038
Pro Remaining Season Days170
Pro Expenses Per Days$362,554
Pro Estimated Expenses$61,634,180
Farm Remaining Season Days165
Farm Expenses Per Days$12,044
Farm Estimated Expenses$1,987,260
Estimated Season Expenses$63,621,440
Estimated Season Salary Cap$72,740,916
Estimate Under Maximum Salary Cap of $82,000,000$9,259,084
Estimate Over Minimum Salary Cap of $60,500,000 $12,240,916
Current Bank Account$22,163,817
Projected Bank Account$6,497,585

Pro Players Salaries

Roberto Luongo $6,500,000 (2)
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)
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)
Mirco Mueller $1,400,000 (2)
Brandon Pirri $1,400,000 (2)
Slater Koekkoek $1,350,000 (1)
Nathan Beaulieu $1,300,000 (1)
Brendan Perlini $1,200,000 (1)
Tomas Jurco $1,000,000 (1)
Tristan Jarry $900,000 (3)
Lucas Wallmark $850,000 (1)
Eric Comrie $800,000 (1)
Total Pro Players25
Salary Commitment
Year 19 : $66,935,000
Year 20 : $27,475,000
Year 21 : $12,775,000
Year 22 : $8,000,000
Salary Average Commitment
Year 19 : $65,435,000
Year 20 : $27,475,000
Year 21 : $12,775,000
Year 22 : $8,000,000
Salary Cap with 1 Way Contract
Year 19 : $66,935,000
Year 20 : $27,475,000
Year 21 : $12,775,000
Year 22 : $8,000,000

Farm Players Salaries

Par Lindholm $150,000 (1)
Max Veronneau $150,000 (2)
Calvin Pickard $125,000 (2)
Robby Fabbri $120,000 (1)
Xavier Ouellet $120,000 (1)
Denis Malgin $100,000 (2)
Lee Stempniak $100,000 (1)
Nic Petan $100,000 (2)
Jacob De La Rose $100,000 (1)
Matt Read $90,000 (1)
Nathan Gerbe $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 Players20
Salary Commitment
Year 19 : $1,930,000
Year 20 : $560,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,930,000
Year 20 : $560,000
Year 21 : $0
Year 22 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $120 - 3,403 - 52.35%
Level 2: 6500 - $80 - 2,667 - 41.03%
Level 3: 4500 - $45 - 1,800 - 40.00%
Level 4: 5500 - $24 - 2,382 - 43.31%
Luxury : 1000 - $250 - 766 - 76.63%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,146 - 57.28%
Farm Level 2: 1000 - $100 - 581 - 58.10%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %11,018 - 45.91%
Average Income per Game$1,279,046
Year to Date Revenue$7,674,275
Farm
Home Games Left37
Average Attendance - %1,727 - 57.55%
Average Income per Game$359,000
Year to Date Revenue$1,436,000

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$6,359,136
Farm Year To Date Expenses$171,264
Pro Salary Cap To Date$6,316,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,766,604
Farm Estimated Season Revenue$13,283,000
Pro Remaining Season Days170
Pro Expenses Per Days$397,446
Pro Estimated Expenses$67,565,820
Farm Remaining Season Days165
Farm Expenses Per Days$10,704
Farm Estimated Expenses$1,766,160
Estimated Season Expenses$69,331,980
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$80,487,916
Projected Bank Account$69,205,540

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 - 6,150 - 87.85%
Level 2: 6000 - $45 - 5,525 - 92.09%
Level 3: 4000 - $25 - 3,101 - 77.53%
Level 4: 5000 - $15 - 4,098 - 81.95%
Luxury : 2000 - $140 - 1,280 - 64.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,166 - 58.28%
Farm Level 2: 1000 - $100 - 578 - 57.78%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,154 - 83.97%
Average Income per Game$1,423,435
Year to Date Revenue$5,693,741
Farm
Home Games Left37
Average Attendance - %1,743 - 58.11%
Average Income per Game$363,594
Year to Date Revenue$1,454,375

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$6,780,064
Farm Year To Date Expenses$213,488
Pro Salary Cap To Date$6,737,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,667,104
Farm Estimated Season Revenue$13,452,969
Pro Remaining Season Days170
Pro Expenses Per Days$423,754
Pro Estimated Expenses$72,038,180
Farm Remaining Season Days165
Farm Expenses Per Days$13,343
Farm Estimated Expenses$2,201,595
Estimated Season Expenses$74,239,775
Estimated Season Salary Cap$78,318,276
Estimate Under Maximum Salary Cap of $82,000,000$3,681,724
Estimate Over Minimum Salary Cap of $60,500,000 $17,818,276
Current Bank Account$196,397,358
Projected Bank Account$188,277,656

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 - 4,938 - 70.55%
Level 2: 6000 - $50 - 4,077 - 67.95%
Level 3: 3000 - $27 - 2,909 - 96.97%
Level 4: 4000 - $17 - 4,000 - 100.00%
Luxury : 1500 - $150 - 1,341 - 89.40%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,995 - 99.76%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,265 - 80.30%
Average Income per Game$1,299,802
Year to Date Revenue$3,899,405
Farm
Home Games Left37
Average Attendance - %2,995 - 99.84%
Average Income per Game$106,042
Year to Date Revenue$424,169

Expense

Pro Players Total Salaries$65,490,000
Farm Players Total Salaries$1,630,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,375,000
Pro Year To Date Expenses$5,676,560
Farm Year To Date Expenses$166,192
Pro Salary Cap To Date$5,633,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,392,463
Farm Estimated Season Revenue$3,923,563
Pro Remaining Season Days170
Pro Expenses Per Days$354,785
Pro Estimated Expenses$60,313,450
Farm Remaining Season Days165
Farm Expenses Per Days$10,387
Farm Estimated Expenses$1,713,855
Estimated Season Expenses$62,027,305
Estimated Season Salary Cap$69,865,042
Estimate Under Maximum Salary Cap of $82,000,000$12,134,958
Estimate Over Minimum Salary Cap of $60,500,000 $9,365,042
Current Bank Account$88,912,835
Projected Bank Account$80,201,556

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)
Charlie Coyle $4,500,000 (1)
Tyler Bozak $4,500,000 (2)
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)
Vinni Lettieri $1,500,000 (1)
David Kampf $1,500,000 (1)
Andrew Hammond $1,500,000 (1)
Nikolay Goldobin $1,200,000 (2)
Brad Hunt $1,000,000 (1)
Byron Froese $700,000 (2)
Total Pro Players20
Salary Commitment
Year 19 : $65,490,000
Year 20 : $36,340,000
Year 21 : $14,890,000
Year 22 : $0
Salary Average Commitment
Year 19 : $65,490,000
Year 20 : $36,340,000
Year 21 : $14,890,000
Year 22 : $0
Salary Cap with 1 Way Contract
Year 19 : $65,490,000
Year 20 : $36,340,000
Year 21 : $14,890,000
Year 22 : $0

Farm Players Salaries

Jordan Kyrou $100,000 (2)
Collin Delia $100,000 (2)
Nathan Bastian $100,000 (2)
Luke Witkowski $70,000 (2)
Mike Liambas $70,000 (1)
Jordan Murray $70,000 (2)
Brett Sutter $70,000 (2)
Duncan Siemens $70,000 (2)
Nolan Valleau $70,000 (2)
Matt Taormina $70,000 (2)
Justin Auger $70,000 (1)
Christopher Breen $70,000 (2)
Sam Herr $70,000 (1)
Nicholas Schilkey $70,000 (1)
Sam Vigneault $70,000 (1)
Vincent Arseneau $70,000 (1)
Shawn O'Donnell $70,000 (1)
Andrew Oglevie $70,000 (1)
Eddie Lack $70,000 (1)
Antoine Waked $70,000 (2)
Justin Scott $70,000 (1)
Braden Christoffer $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $1,630,000
Year 20 : $860,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,630,000
Year 20 : $860,000
Year 21 : $0
Year 22 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $115 - 3,707 - 61.78%
Level 2: 5000 - $75 - 2,535 - 50.70%
Level 3: 2000 - $40 - 1,927 - 96.35%
Level 4: 4000 - $25 - 2,332 - 58.30%
Luxury : 1000 - $225 - 845 - 84.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,107 - 55.36%
Farm Level 2: 1000 - $100 - 566 - 56.63%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11,346 - 63.03%
Average Income per Game$1,177,419
Year to Date Revenue$1,177,419
Farm
Home Games Left37
Average Attendance - %1,674 - 55.78%
Average Income per Game$347,594
Year to Date Revenue$1,390,375

Expense

Pro Players Total Salaries$80,970,500
Farm Players Total Salaries$1,970,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$558,333
Pro Year To Date Expenses$7,008,208
Farm Year To Date Expenses$196,240
Pro Salary Cap To Date$6,965,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,096,760
Farm Estimated Season Revenue$12,860,969
Pro Remaining Season Days170
Pro Expenses Per Days$438,013
Pro Estimated Expenses$74,462,210
Farm Remaining Season Days165
Farm Expenses Per Days$12,265
Farm Estimated Expenses$2,023,725
Estimated Season Expenses$76,485,935
Estimated Season Salary Cap$81,528,783
Estimate Under Maximum Salary Cap of $82,000,000$471,217
Estimate Over Minimum Salary Cap of $60,500,000 $21,028,783
Current Bank Account$66,814,521
Projected Bank Account$50,286,315

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 $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)
Laurent Brossoit $1,500,000 (2)
Ben Chiarot $1,500,000 (2)
Mikhail Sergachev $1,500,000 (1)
Juuse Saros $1,218,000 (1)
Zack Kassian $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $80,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000
Salary Average Commitment
Year 19 : $80,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000
Salary Cap with 1 Way Contract
Year 19 : $80,970,500
Year 20 : $63,150,000
Year 21 : $40,300,000
Year 22 : $31,050,000

Farm Players Salaries

Sven Andrighetto $150,000 (1)
Emerson Etem $120,000 (1)
Denis Gurianov $120,000 (2)
Rasmus Andersson $100,000 (1)
Mackenzie Blackwood $100,000 (2)
Madison Bowey $100,000 (1)
Nicolas Roy $90,000 (1)
Alex Belzile $90,000 (1)
Rinat Valiev $90,000 (1)
Scott Sabourin $80,000 (1)
Brandon Halverson $80,000 (1)
Cory Conacher $80,000 (1)
Brian Strait $70,000 (1)
Adam Cracknell $70,000 (1)
Jake Chelios $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 Players23
Salary Commitment
Year 19 : $1,970,000
Year 20 : $220,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,940,000
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 - 4,969 - 99.39%
Level 3: 3000 - $24 - 2,964 - 98.79%
Level 4: 4000 - $14 - 3,967 - 99.18%
Luxury : 1000 - $197 - 934 - 93.38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $85 - 1,985 - 99.25%
Farm Level 2: 1000 - $42 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18,834 - 99.13%
Average Income per Game$1,235,503
Year to Date Revenue$6,177,514
Farm
Home Games Left37
Average Attendance - %2,985 - 99.50%
Average Income per Game$263,406
Year to Date Revenue$1,053,625

Expense

Pro Players Total Salaries$78,725,000
Farm Players Total Salaries$1,420,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,925,808
Farm Year To Date Expenses$147,632
Pro Salary Cap To Date$6,882,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,478,101
Farm Estimated Season Revenue$9,746,031
Pro Remaining Season Days170
Pro Expenses Per Days$425,941
Pro Estimated Expenses$72,409,970
Farm Remaining Season Days165
Farm Expenses Per Days$9,227
Farm Estimated Expenses$1,522,455
Estimated Season Expenses$73,932,425
Estimated Season Salary Cap$78,835,805
Estimate Under Maximum Salary Cap of $82,000,000$3,164,195
Estimate Over Minimum Salary Cap of $60,500,000 $18,335,805
Current Bank Account$44,818,242
Projected Bank Account$25,109,949

Pro Players Salaries

Alexander Edler $6,500,000 (3)
Nikolaj Ehlers $6,000,000 (4)
Leon Draisaitl $6,000,000 (3)
Ondrej Palat $5,000,000 (1)
Devan Dubnyk $5,000,000 (3)
Justin Schultz $4,900,000 (2)
James Neal $4,800,000 (4)
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)
Jamie McGinn $1,000,000 (1)
Marcus Kruger $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 19 : $78,725,000
Year 20 : $59,600,000
Year 21 : $36,300,000
Year 22 : $10,800,000
Salary Average Commitment
Year 19 : $86,500,000
Year 20 : $63,000,000
Year 21 : $36,300,000
Year 22 : $10,800,000
Salary Cap with 1 Way Contract
Year 19 : $78,725,000
Year 20 : $59,600,000
Year 21 : $36,300,000
Year 22 : $10,800,000

Farm Players Salaries

Tyler Wotherspoon $90,000 (1)
Andrew Campbell $70,000 (1)
Brendan Woods $70,000 (1)
Joakim Ryan $70,000 (2)
Connor Jones $70,000 (1)
Adam Johnson $70,000 (1)
Andrew Agozzino $70,000 (1)
Andrew MacWilliam $70,000 (1)
Phelix Martineau $70,000 (2)
Jaime Sifers $70,000 (1)
Jamie Devane $70,000 (1)
Jarrett Burton $70,000 (1)
Brady Brassart $70,000 (1)
Peter Budaj $70,000 (1)
John Muse $70,000 (1)
Jimmy Oligny $70,000 (1)
Ryan Haggerty $70,000 (1)
Ryan Bourque $70,000 (1)
Grayson Downing $70,000 (1)
Zack Mitchell $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $1,420,000
Year 20 : $140,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,420,000
Year 20 : $140,000
Year 21 : $0
Year 22 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameKoodo Arena
Level 1: 6000 - $80 - 5,242 - 87.37%
Level 2: 6000 - $40 - 5,173 - 86.22%
Level 3: 5000 - $25 - 3,218 - 64.35%
Level 4: 5000 - $15 - 4,458 - 89.15%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $60 - 2,000 - 100.00%
Farm Level 2: 1000 - $33 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,090 - 83.00%
Average Income per Game$1,240,849
Year to Date Revenue$3,722,548
Farm
Home Games Left37
Average Attendance - %3,000 - 100.00%
Average Income per Game$191,250
Year to Date Revenue$765,000

Expense

Pro Players Total Salaries$72,175,000
Farm Players Total Salaries$2,120,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$6,627,964
Farm Year To Date Expenses$209,504
Pro Salary Cap To Date$6,584,942
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,152,275
Farm Estimated Season Revenue$7,076,250
Pro Remaining Season Days170
Pro Expenses Per Days$390,726
Pro Estimated Expenses$66,423,420
Farm Remaining Season Days165
Farm Expenses Per Days$13,094
Farm Estimated Expenses$2,160,510
Estimated Season Expenses$68,583,930
Estimated Season Salary Cap$77,176,402
Estimate Under Maximum Salary Cap of $82,000,000$4,823,598
Estimate Over Minimum Salary Cap of $60,500,000 $16,676,402
Current Bank Account$55,629,996
Projected Bank Account$41,274,591

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)
Ryan Dzingel $5,000,000 (4)
Michael Matheson $4,800,000 (4)
Viktor Arvidsson $4,750,000 (2)
Alex Tuch $4,750,000 (4)
Colin White $4,500,000 (3)
William Nylander $4,250,000 (1)
Darcy Kuemper $4,000,000 (4)
Shea Theodore $4,000,000 (4)
Jesper Fast $3,000,000 (3)
Devin Shore $2,300,000 (3)
David Schlemko $2,250,000 (1)
Stefan Noesen $1,725,000 (1)
Zemgus Girgensons $1,600,000 (2)
Marcus Sorensen $1,500,000 (2)
Mathew Barzal $1,200,000 (1)
Vince Dunn $1,000,000 (1)
Marcus Pettersson $1,000,000 (1)
Linus Ullmark $900,000 (2)
Nick Seeler $0 (0)
Julius Honka $0 (0)
Total Pro Players24
Salary Commitment
Year 19 : $77,175,000
Year 20 : $52,650,000
Year 21 : $38,000,000
Year 22 : $28,200,000
Salary Average Commitment
Year 19 : $77,175,000
Year 20 : $52,650,000
Year 21 : $38,000,000
Year 22 : $28,200,000
Salary Cap with 1 Way Contract
Year 19 : $77,175,000
Year 20 : $52,650,000
Year 21 : $38,000,000
Year 22 : $28,200,000

Farm Players Salaries

Steven Whitney $150,000 (1)
Michael Dal Colle $150,000 (1)
Noah Juulsen $120,000 (1)
Luke Kunin $120,000 (1)
Jordan Greenway $100,000 (1)
John Quenneville $100,000 (2)
Carl Grundstrom $100,000 (2)
Dillon Dube $100,000 (2)
Filip Chlapik $100,000 (1)
Guillaume Brisebois $90,000 (2)
Anton Forsberg $90,000 (1)
Samuel Montembeault $90,000 (2)
Joey Anderson $90,000 (2)
John Hayden $80,000 (2)
Brandon Gignac $80,000 (2)
Clark Bishop $70,000 (2)
Connor Clifton $70,000 (1)
Jacob Middleton $70,000 (2)
William Borgen $70,000 (2)
Shane Gersich $70,000 (1)
Michael Amadio $70,000 (1)
Maxime Lajoie $70,000 (2)
Luke Johnson $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $2,120,000
Year 20 : $1,010,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $2,090,000
Year 20 : $1,010,000
Year 21 : $0
Year 22 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Center
Level 1: 6000 - $100 - 4,376 - 72.93%
Level 2: 5000 - $60 - 3,343 - 66.86%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 2,491 - 62.28%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %13,207 - 73.37%
Average Income per Game$1,212,319
Year to Date Revenue$1,212,319
Farm
Home Games Left37
Average Attendance - %3,000 - 100.00%
Average Income per Game$106,250
Year to Date Revenue$425,000

Expense

Pro Players Total Salaries$68,625,000
Farm Players Total Salaries$2,212,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$6,010,752
Farm Year To Date Expenses$216,021
Pro Salary Cap To Date$5,967,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,492,760
Farm Estimated Season Revenue$3,931,250
Pro Remaining Season Days170
Pro Expenses Per Days$371,640
Pro Estimated Expenses$63,178,800
Farm Remaining Season Days165
Farm Expenses Per Days$13,605
Farm Estimated Expenses$2,244,825
Estimated Season Expenses$65,423,625
Estimated Season Salary Cap$72,189,584
Estimate Under Maximum Salary Cap of $82,000,000$9,810,416
Estimate Over Minimum Salary Cap of $60,500,000 $11,689,584
Current Bank Account$21,910,546
Projected Bank Account$8,910,931

Pro Players Salaries

Cory Schneider $8,000,000 (2)
Ryan Kesler $5,800,000 (1)
Patric Hornqvist $5,500,000 (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)
Patrick Maroon $3,500,000 (2)
Nick Bonino $3,500,000 (1)
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)
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 : $68,625,000
Year 20 : $43,725,000
Year 21 : $21,400,000
Year 22 : $9,500,000
Salary Average Commitment
Year 19 : $76,950,000
Year 20 : $52,050,000
Year 21 : $21,400,000
Year 22 : $9,500,000
Salary Cap with 1 Way Contract
Year 19 : $68,625,000
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 - 6,378 - 91.11%
Level 2: 6000 - $40 - 5,372 - 89.54%
Level 3: 3000 - $25 - 2,971 - 99.03%
Level 4: 4000 - $15 - 3,944 - 98.60%
Luxury : 1500 - $173 - 1,276 - 85.04%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 2,000 - 100.00%
Farm Level 2: 1000 - $13 - 999 - 99.93%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,941 - 92.75%
Average Income per Game$1,385,582
Year to Date Revenue$6,927,911
Farm
Home Games Left38
Average Attendance - %2,999 - 99.98%
Average Income per Game$86,239
Year to Date Revenue$258,718

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$5,038,704
Farm Year To Date Expenses$232,480
Pro Salary Cap To Date$4,995,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,880,959
Farm Estimated Season Revenue$3,277,095
Pro Remaining Season Days170
Pro Expenses Per Days$314,919
Pro Estimated Expenses$53,536,230
Farm Remaining Season Days165
Farm Expenses Per Days$14,530
Farm Estimated Expenses$2,397,450
Estimated Season Expenses$55,933,680
Estimated Season Salary Cap$63,699,966
Estimate Under Maximum Salary Cap of $82,000,000$18,300,034
Estimate Over Minimum Salary Cap of $60,500,000 $3,199,966
Current Bank Account$73,652,909
Projected Bank Account$70,877,283

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 - 5,852 - 97.53%
Level 2: 5000 - $43 - 5,000 - 100.00%
Level 3: 3000 - $26 - 3,000 - 100.00%
Level 4: 4000 - $17 - 3,882 - 97.06%
Luxury : 1000 - $176 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,179 - 58.94%
Farm Level 2: 1000 - $100 - 598 - 59.75%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,734 - 98.60%
Average Income per Game$1,266,212
Year to Date Revenue$5,064,848
Farm
Home Games Left37
Average Attendance - %1,776 - 59.21%
Average Income per Game$369,375
Year to Date Revenue$1,477,500

Expense

Pro Players Total Salaries$79,562,500
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$6,887,104
Farm Year To Date Expenses$224,528
Pro Salary Cap To Date$6,844,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,849,844
Farm Estimated Season Revenue$13,666,875
Pro Remaining Season Days170
Pro Expenses Per Days$430,444
Pro Estimated Expenses$73,175,480
Farm Remaining Season Days165
Farm Expenses Per Days$14,033
Farm Estimated Expenses$2,315,445
Estimated Season Expenses$75,490,925
Estimated Season Salary Cap$79,562,430
Estimate Under Maximum Salary Cap of $82,000,000$2,437,570
Estimate Over Minimum Salary Cap of $60,500,000 $19,062,430
Current Bank Account$63,202,565
Projected Bank Account$48,228,359

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)
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)
Tom Wilson $2,900,000 (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)
Total Pro Players20
Salary Commitment
Year 19 : $79,562,500
Year 20 : $62,512,500
Year 21 : $44,350,000
Year 22 : $34,800,000
Salary Average Commitment
Year 19 : $79,750,000
Year 20 : $62,700,000
Year 21 : $44,350,000
Year 22 : $34,800,000
Salary Cap with 1 Way Contract
Year 19 : $79,562,500
Year 20 : $62,512,500
Year 21 : $44,350,000
Year 22 : $34,800,000

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 - 4,881 - 81.35%
Level 2: 5000 - $48 - 4,733 - 94.66%
Level 3: 3000 - $29 - 2,406 - 80.21%
Level 4: 4000 - $17 - 3,350 - 83.75%
Luxury : 1000 - $195 - 949 - 94.88%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,166 - 58.30%
Farm Level 2: 1000 - $100 - 615 - 61.50%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,319 - 85.89%
Average Income per Game$1,248,379
Year to Date Revenue$6,241,897
Farm
Home Games Left38
Average Attendance - %1,781 - 59.37%
Average Income per Game$368,375
Year to Date Revenue$1,105,125

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$6,692,480
Farm Year To Date Expenses$210,384
Pro Salary Cap To Date$6,649,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,941,658
Farm Estimated Season Revenue$13,998,250
Pro Remaining Season Days170
Pro Expenses Per Days$418,280
Pro Estimated Expenses$71,107,600
Farm Remaining Season Days165
Farm Expenses Per Days$13,149
Farm Estimated Expenses$2,169,585
Estimated Season Expenses$73,277,185
Estimated Season Salary Cap$80,099,926
Estimate Under Maximum Salary Cap of $82,000,000$1,900,074
Estimate Over Minimum Salary Cap of $60,500,000 $19,599,926
Current Bank Account$50,224,095
Projected Bank Account$35,886,818

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 - 5,099 - 72.84%
Level 2: 6000 - $45 - 5,554 - 92.57%
Level 3: 3000 - $40 - 1,841 - 61.38%
Level 4: 4000 - $17 - 3,909 - 97.73%
Luxury : 1500 - $180 - 1,039 - 69.29%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $0 - 941 - 94.05%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,443 - 81.13%
Average Income per Game$1,329,783
Year to Date Revenue$3,989,349
Farm
Home Games Left37
Average Attendance - %2,941 - 98.02%
Average Income per Game$87,500
Year to Date Revenue$350,000

Expense

Pro Players Total Salaries$78,650,000
Farm Players Total Salaries$2,065,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,808,608
Farm Year To Date Expenses$204,640
Pro Salary Cap To Date$6,765,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,531,754
Farm Estimated Season Revenue$3,237,500
Pro Remaining Season Days170
Pro Expenses Per Days$425,538
Pro Estimated Expenses$72,341,460
Farm Remaining Season Days165
Farm Expenses Per Days$12,790
Farm Estimated Expenses$2,110,350
Estimated Season Expenses$74,451,810
Estimated Season Salary Cap$78,649,914
Estimate Under Maximum Salary Cap of $82,000,000$3,350,086
Estimate Over Minimum Salary Cap of $60,500,000 $18,149,914
Current Bank Account$75,972,004
Projected Bank Account$55,289,448

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)
Anders Lee $5,000,000 (1)
Damon Severson $5,000,000 (4)
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)
Adrian Kempe $2,200,000 (2)
Pavel Zacha $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)
Miikka Salomaki $800,000 (2)
Total Pro Players21
Salary Commitment
Year 19 : $78,650,000
Year 20 : $64,300,000
Year 21 : $49,100,000
Year 22 : $32,000,000
Salary Average Commitment
Year 19 : $78,470,000
Year 20 : $59,620,000
Year 21 : $44,420,000
Year 22 : $27,320,000
Salary Cap with 1 Way Contract
Year 19 : $78,650,000
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)
Victor Ejdsell $150,000 (1)
Daniel Brickley $150,000 (1)
Lawrence Pilut $150,000 (2)
Calle Rosen $120,000 (2)
Dennis Cholowski $120,000 (2)
Vladislav Kamenev $110,000 (2)
Tage Thompson $100,000 (1)
Tanner Jeannot $90,000 (2)
Sheldon Rempal $90,000 (1)
Kyle Clifford $85,000 (3)
Gerald Mayhew $80,000 (1)
Zac Rinaldo $80,000 (2)
Chris Kunitz $80,000 (1)
Jared Coreau $80,000 (1)
Chris Driedger $70,000 (1)
Gabriel Dumont $70,000 (1)
Matt Lorito $70,000 (1)
Michael Chaput $70,000 (1)
Total Farm Players20
Salary Commitment
Year 19 : $2,065,000
Year 20 : $755,000
Year 21 : $85,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,065,000
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 - 5,910 - 84.43%
Level 2: 6000 - $42 - 4,937 - 82.28%
Level 3: 3000 - $25 - 3,000 - 100.00%
Level 4: 4000 - $15 - 3,925 - 98.12%
Luxury : 1500 - $170 - 1,224 - 81.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,169 - 58.45%
Farm Level 2: 1000 - $100 - 614 - 61.40%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18,996 - 88.35%
Average Income per Game$1,312,992
Year to Date Revenue$6,564,960
Farm
Home Games Left38
Average Attendance - %1,783 - 59.43%
Average Income per Game$369,000
Year to Date Revenue$1,107,000

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$7,076,344
Farm Year To Date Expenses$190,390
Pro Salary Cap To Date$7,033,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,267,712
Farm Estimated Season Revenue$14,022,000
Pro Remaining Season Days170
Pro Expenses Per Days$438,978
Pro Estimated Expenses$74,626,260
Farm Remaining Season Days165
Farm Expenses Per Days$12,238
Farm Estimated Expenses$2,019,270
Estimated Season Expenses$76,645,530
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$227,384,089
Projected Bank Account$212,028,271

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 - 6,148 - 76.85%
Level 2: 5500 - $45 - 5,080 - 92.37%
Level 3: 4000 - $25 - 3,088 - 77.19%
Level 4: 4500 - $15 - 3,934 - 87.42%
Luxury : 2000 - $150 - 1,323 - 66.16%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,212 - 60.59%
Farm Level 2: 1000 - $100 - 579 - 57.90%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,573 - 81.55%
Average Income per Game$1,375,793
Year to Date Revenue$5,503,173
Farm
Home Games Left37
Average Attendance - %1,791 - 59.69%
Average Income per Game$375,313
Year to Date Revenue$1,501,250

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$7,026,080
Farm Year To Date Expenses$153,376
Pro Salary Cap To Date$6,983,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,904,350
Farm Estimated Season Revenue$13,886,562
Pro Remaining Season Days170
Pro Expenses Per Days$439,130
Pro Estimated Expenses$74,652,100
Farm Remaining Season Days165
Farm Expenses Per Days$9,586
Farm Estimated Expenses$1,581,690
Estimated Season Expenses$76,233,790
Estimated Season Salary Cap$81,178,212
Estimate Under Maximum Salary Cap of $82,000,000$821,788
Estimate Over Minimum Salary Cap of $60,500,000 $20,678,212
Current Bank Account$103,514,038
Projected Bank Account$92,071,160

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 - 6,000 - 100.00%
Level 2: 5000 - $45 - 4,936 - 98.72%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $120 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,119 - 55.93%
Farm Level 2: 1000 - $100 - 578 - 57.75%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,936 - 99.64%
Average Income per Game$1,068,612
Year to Date Revenue$2,137,224
Farm
Home Games Left37
Average Attendance - %1,696 - 56.53%
Average Income per Game$351,813
Year to Date Revenue$1,407,250

Expense

Pro Players Total Salaries$80,650,000
Farm Players Total Salaries$1,740,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,980,640
Farm Year To Date Expenses$175,904
Pro Salary Cap To Date$6,937,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,675,868
Farm Estimated Season Revenue$13,017,062
Pro Remaining Season Days170
Pro Expenses Per Days$436,290
Pro Estimated Expenses$74,169,300
Farm Remaining Season Days165
Farm Expenses Per Days$10,994
Farm Estimated Expenses$1,814,010
Estimated Season Expenses$75,983,310
Estimated Season Salary Cap$80,649,972
Estimate Under Maximum Salary Cap of $82,000,000$1,350,028
Estimate Over Minimum Salary Cap of $60,500,000 $20,149,972
Current Bank Account$60,126,512
Projected Bank Account$38,836,132

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)
Travis Zajac $5,000,000 (2)
Jordan Staal $5,000,000 (2)
Sam Reinhart $4,900,000 (4)
Alec Martinez $4,000,000 (3)
Robin Lehner $4,000,000 (1)
Adam McQuaid $4,000,000 (1)
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)
Jordie Benn $1,500,000 (1)
Dylan Strome $1,500,000 (1)
Elias Pettersson $1,500,000 (2)
Derek MacKenzie $1,350,000 (3)
Total Pro Players20
Salary Commitment
Year 19 : $80,650,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000
Salary Average Commitment
Year 19 : $80,650,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000
Salary Cap with 1 Way Contract
Year 19 : $80,650,000
Year 20 : $51,550,000
Year 21 : $28,600,000
Year 22 : $23,250,000

Farm Players Salaries

Ryan Donato $90,000 (1)
Patrik Rybar $80,000 (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)
Libor Sulak $80,000 (1)
Antti Niemi $80,000 (1)
Adam Gaudette $70,000 (1)
Kaden Fulcher $70,000 (2)
Colin McDonald $70,000 (1)
Bobby Farnham $70,000 (1)
Colton Beck $70,000 (1)
Kyle Cumiskey $70,000 (1)
Matt Roy $70,000 (1)
Troy Terry $70,000 (1)
Chris Conner $70,000 (1)
Colin Markison $70,000 (1)
Evan McEneny $70,000 (1)
Total Farm Players23
Salary Commitment
Year 19 : $1,740,000
Year 20 : $230,000
Year 21 : $0
Year 22 : $0
Salary Average Commitment
Year 19 : $1,740,000
Year 20 : $230,000
Year 21 : $0
Year 22 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7500 - $73 - 6,029 - 80.39%
Level 2: 6500 - $42 - 5,056 - 77.79%
Level 3: 3250 - $29 - 2,843 - 87.49%
Level 4: 4250 - $15 - 4,012 - 94.39%
Luxury : 2000 - $164 - 1,340 - 66.98%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $200 - 1,175 - 58.73%
Farm Level 2: 1000 - $100 - 598 - 59.78%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %19,280 - 82.04%
Average Income per Game$1,340,245
Year to Date Revenue$4,020,734
Farm
Home Games Left37
Average Attendance - %1,772 - 59.08%
Average Income per Game$368,344
Year to Date Revenue$1,473,375

Expense

Pro Players Total Salaries$80,950,000
Farm Players Total Salaries$2,345,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,006,448
Farm Year To Date Expenses$229,392
Pro Salary Cap To Date$6,963,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,929,297
Farm Estimated Season Revenue$13,628,719
Pro Remaining Season Days170
Pro Expenses Per Days$437,903
Pro Estimated Expenses$74,443,510
Farm Remaining Season Days165
Farm Expenses Per Days$14,337
Farm Estimated Expenses$2,365,605
Estimated Season Expenses$76,809,115
Estimated Season Salary Cap$80,949,990
Estimate Under Maximum Salary Cap of $82,000,000$1,050,010
Estimate Over Minimum Salary Cap of $60,500,000 $20,449,990
Current Bank Account$71,256,504
Projected Bank Account$59,005,405

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)
Jake Muzzin $4,500,000 (1)
Christian Dvorak $3,000,000 (2)
Oliver Bjorkstrand $2,950,000 (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)
Markus Granlund $1,425,000 (1)
Andrew Cogliano $1,250,000 (2)
Gabriel Bourque $1,200,000 (1)
Charles Hudon $1,000,000 (2)
Tom Kuhnhackl $800,000 (1)
Total Pro Players21
Salary Commitment
Year 19 : $80,950,000
Year 20 : $49,225,000
Year 21 : $36,025,000
Year 22 : $21,300,000
Salary Average Commitment
Year 19 : $71,365,000
Year 20 : $39,640,000
Year 21 : $30,940,000
Year 22 : $21,300,000
Salary Cap with 1 Way Contract
Year 19 : $80,950,000
Year 20 : $49,225,000
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)
Seth Griffith $100,000 (2)
Mario Kempe $100,000 (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 : $2,345,000
Year 20 : $1,375,000
Year 21 : $115,000
Year 22 : $0
Salary Average Commitment
Year 19 : $3,470,000
Year 20 : $2,500,000
Year 21 : $115,000
Year 22 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,996 - 99.93%
Level 2: 5000 - $40 - 5,000 - 100.00%
Level 3: 3000 - $22 - 3,000 - 100.00%
Level 4: 4000 - $12 - 4,000 - 100.00%
Luxury : 1000 - $177 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,174 - 58.69%
Farm Level 2: 1000 - $100 - 619 - 61.85%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,996 - 99.98%
Average Income per Game$1,229,472
Year to Date Revenue$2,458,944
Farm
Home Games Left37
Average Attendance - %1,792 - 59.74%
Average Income per Game$370,750
Year to Date Revenue$1,483,000

Expense

Pro Players Total Salaries$59,550,000
Farm Players Total Salaries$2,167,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$5,165,584
Farm Year To Date Expenses$213,696
Pro Salary Cap To Date$5,122,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,949,408
Farm Estimated Season Revenue$13,717,750
Pro Remaining Season Days170
Pro Expenses Per Days$322,849
Pro Estimated Expenses$54,884,330
Farm Remaining Season Days165
Farm Expenses Per Days$13,356
Farm Estimated Expenses$2,203,740
Estimated Season Expenses$57,088,070
Estimated Season Salary Cap$66,549,946
Estimate Under Maximum Salary Cap of $82,000,000$15,450,054
Estimate Over Minimum Salary Cap of $60,500,000 $6,049,946
Current Bank Account$56,332,625
Projected Bank Account$60,911,713

Pro Players Salaries

Jonathan Drouin $5,700,000 (3)
Tyler Myers $5,500,000 (2)
Tomas Hertl $4,875,000 (2)
Martin Hanzal $4,750,000 (2)
Brandon Tanev $3,100,000 (2)
Ondrej Kase $3,000,000 (2)
Andre Burakovsky $3,000,000 (3)
Ryan Hartman $3,000,000 (1)
Connor Murphy $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)
Mark Borowiecki $1,500,000 (2)
Nolan Patrick $1,500,000 (1)
Josh Leivo $1,500,000 (2)
Rocco Grimaldi $1,150,000 (2)
Tucker Poolman $850,000 (2)
Total Pro Players23
Salary Commitment
Year 19 : $59,550,000
Year 20 : $42,125,000
Year 21 : $10,200,000
Year 22 : $0
Salary Average Commitment
Year 19 : $59,525,000
Year 20 : $42,100,000
Year 21 : $10,200,000
Year 22 : $0
Salary Cap with 1 Way Contract
Year 19 : $59,550,000
Year 20 : $42,125,000
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)
Gabriel Carlsson $100,000 (1)
Antoine Bibeau $100,000 (1)
Anthony Stolarz $100,000 (1)
Phil Varone $95,000 (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)
Caleb Jones $70,000 (2)
Sami Niku $70,000 (1)
Matthew Highmore $70,000 (1)
Blake Hillman $70,000 (1)
Josh Currie $70,000 (1)
Total Farm Players22
Salary Commitment
Year 19 : $2,167,500
Year 20 : $830,000
Year 21 : $270,000
Year 22 : $0
Salary Average Commitment
Year 19 : $2,167,500
Year 20 : $830,000
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 $90,941,771 $80,974,914 $1,025,086 $20,474,914 222244
Blackhawks $64,655,421 $80,806,212 $1,193,788 $20,306,212 222244
Blue Jackets $61,585,821 $77,625,054 $4,374,946 $17,125,054 202242
Blues $72,317,791 $67,566,604 $14,433,396 $7,066,604 212142
Bruins $40,281,968 $81,850,044 $149,956 $21,350,044 212041
Canadiens $71,600,690 $80,132,652 $1,867,348 $19,632,652 202141
Canucks $36,228,887 $81,480,889 $519,111 $20,980,889 232548
Capitals $75,673,045 $78,499,998 $3,500,002 $17,999,998 202242
Coyotes $60,501,818 $78,690,240 $3,309,760 $18,190,240 211940
Devils $135,360,872 $78,591,749 $3,408,251 $18,091,749 212445
Ducks $113,381,499 $80,631,435 $1,368,565 $20,131,435 212243
Flames $143,916,003 $81,117,923 $882,077 $20,617,923 212041
Flyers $59,229,923 $81,624,984 $375,016 $21,124,984 202040
Golden Knights $22,163,817 $72,740,916 $9,259,084 $12,240,916 252045
Islanders $80,487,916 $73,424,988 $8,575,012 $12,924,988 202040
Jets $196,397,358 $78,318,276 $3,681,724 $17,818,276 212344
Kings $88,912,835 $69,865,042 $12,134,958 $9,365,042 202242
Lightning $66,814,521 $81,528,783 $471,217 $21,028,783 212344
Maple Leafs $44,818,242 $78,835,805 $3,164,195 $18,335,805 202040
Oilers $55,629,996 $77,176,402 $4,823,598 $16,676,402 242347
Panthers $21,910,546 $72,189,584 $9,810,416 $11,689,584 222446
Penguins $73,652,909 $63,699,966 $18,300,034 $3,199,966 222446
Predators $63,202,565 $79,562,430 $2,437,570 $19,062,430 202444
Rangers $50,224,095 $80,099,926 $1,900,074 $19,599,926 202343
Red Wings $75,972,004 $78,649,914 $3,350,086 $18,149,914 212041
Sabres $227,384,089 $81,202,636 $797,364 $20,702,636 202242
Senators $103,514,038 $81,178,212 $821,788 $20,678,212 202040
Sharks $60,126,512 $80,649,972 $1,350,028 $20,149,972 202343
Stars $71,256,504 $80,949,990 $1,050,010 $20,449,990 212243
Wild $56,332,625 $66,549,946 $15,450,054 $6,049,946 232245