Team FinanceLast Update - Monday, April 18, 2022 at 08:12
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: 6000 - $100 - 4,925 - 82.08%
Level 2: 5000 - $60 - 4,149 - 82.98%
Level 3: 2000 - $45 - 1,689 - 84.46%
Level 4: 4000 - $30 - 3,344 - 83.59%
Luxury : 1000 - $200 - 849 - 84.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,709 - 95.16%
Farm Level 2: 3000 - $12 - 2,853 - 95.09%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,956 - 83.09%
Average Income per Game$1,620,576
Year to Date Revenue$66,443,629
Farm
Home Games Left0
Average Attendance - %8,562 - 95.13%
Average Income per Game$212,360
Year to Date Revenue$8,706,744

Expense

Pro Players Total Salaries$73,610,000
Farm Players Total Salaries$2,575,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,258,333
Pro Year To Date Expenses$74,826,793
Farm Year To Date Expenses$2,282,812
Pro Salary Cap To Date$74,826,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$451,595
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,798
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,868,333
Estimate Under Maximum Salary Cap of $81,500,000$2,631,667
Estimate Over Minimum Salary Cap of $60,200,000 $18,668,333
Current Bank Account$39,696,088
Projected Bank Account$39,696,088

Pro Players Salaries

Mika Zibanejad $6,750,000 (6)
Teuvo Teravainen $6,000,000 (4)
Matt Dumba $5,050,000 (6)
Chris Kreider $4,850,000 (6)
Hampus Lindholm $4,650,000 (4)
Ryan Strome $4,500,000 (1)
Jeff Petry $4,268,000 (1)
Jaccob Slavin $4,000,000 (6)
Boone Jenner $3,825,000 (6)
Evander Kane $3,600,000 (5)
Christian Dvorak $3,578,000 (1)
Robin Lehner $3,233,000 (1)
Jakub Vrana $3,000,000 (6)
Mark Barberio $2,745,000 (1)
Kyle Okposo $2,350,000 (5)
Dylan Gambrell $2,100,000 (6)
Jakob Chychrun $1,500,000 (4)
Brett Connolly $1,450,000 (6)
Robert Hagg $1,420,000 (4)
Sean Kuraly $1,250,000 (1)
Zachary Sanford $1,216,000 (1)
Matt Read $1,150,000 (1)
James Reimer $1,125,000 (2)
Total Pro Players23
Salary Commitment
Year 8 : $73,610,000
Year 9 : $52,945,000
Year 10 : $51,820,000
Year 11 : $54,170,000
Salary Average Commitment
Year 8 : $77,235,000
Year 9 : $55,295,000
Year 10 : $54,170,000
Year 11 : $54,170,000
Salary Cap with 1 Way Contract
Year 8 : $73,610,000
Year 9 : $51,670,000
Year 10 : $50,545,000
Year 11 : $50,545,000

Farm Players Salaries

Jhonas Enroth $250,000 (1)
Kristofers Bindulis $140,000 (1)
Mitchell Vande Sompel $125,000 (2)
Zack Phillips $110,000 (1)
Cole Coskey $92,500 (3)
Arvid Holm $92,500 (2)
Luke Henman $85,000 (4)
Chris Calnan $75,000 (1)
Cody McLeod $75,000 (1)
Bobby Ryan $75,000 (1)
Jonas Gustavsson $75,000 (1)
Riley Nash $75,000 (1)
Hunter Warner $75,000 (1)
Nick Shore $75,000 (1)
Austin Watson $75,000 (1)
Christian Wolanin $75,000 (1)
Pascal Laberge $75,000 (1)
Benoit Pouliot $75,000 (1)
Damir Sharipzyanov $75,000 (1)
Oskar Sundqvist $75,000 (1)
Peter Cehlarik $75,000 (1)
Jesper Lindgren $70,000 (2)
Charles Hudon $70,000 (4)
Blake Lizotte $70,000 (2)
Dryden Hunt $70,000 (2)
Maxim Mamin $70,000 (2)
Marcus Pettersson $70,000 (3)
Matt Roy $70,000 (2)
Austin Wagner $70,000 (1)
Chris Nell $70,000 (1)
Total Farm Players30
Salary Commitment
Year 8 : $2,575,000
Year 9 : $885,000
Year 10 : $317,500
Year 11 : $155,000
Salary Average Commitment
Year 8 : $2,572,500
Year 9 : $882,500
Year 10 : $315,000
Year 11 : $155,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,263 - 87.72%
Level 2: 5000 - $60 - 4,299 - 85.97%
Level 3: 2000 - $45 - 1,714 - 85.70%
Level 4: 4000 - $30 - 3,463 - 86.58%
Luxury : 1000 - $200 - 876 - 87.65%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,693 - 94.88%
Farm Level 2: 3000 - $12 - 2,872 - 95.73%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,615 - 86.75%
Average Income per Game$1,699,428
Year to Date Revenue$69,676,555
Farm
Home Games Left0
Average Attendance - %8,565 - 95.16%
Average Income per Game$212,134
Year to Date Revenue$8,697,506

Expense

Pro Players Total Salaries$75,521,500
Farm Players Total Salaries$3,192,119
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,967,777
Farm Year To Date Expenses$3,293,423
Pro Salary Cap To Date$78,967,777
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$463,322
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,584
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,521,500
Estimate Under Maximum Salary Cap of $81,500,000$5,978,500
Estimate Over Minimum Salary Cap of $60,200,000 $15,321,500
Current Bank Account$42,495,590
Projected Bank Account$42,495,590

Pro Players Salaries

Johnny Gaudreau $9,600,000 (5)
Blake Wheeler $8,250,000 (1)
Jared Spurgeon $7,555,500 (6)
Justin Schultz $5,244,000 (2)
Matthew Tkachuk $5,000,000 (6)
Matt Murray $4,707,000 (2)
Sean Monahan $4,600,000 (6)
Justin Braun $4,357,000 (3)
Jonathan Drouin $4,000,000 (5)
Evgeni Dadonov $3,583,000 (1)
Christopher Tanev $2,625,000 (6)
Juuse Saros $2,250,000 (6)
Elias Pettersson $2,000,000 (5)
Jason Spezza $2,000,000 (1)
Simon Despres $1,750,000 (2)
Adam Erne $1,500,000 (3)
Jesse Puljujarvi $1,500,000 (5)
Tom McCollum $1,100,000 (1)
Jakob Forsbacka Karlsson $950,000 (2)
Griffin Reinhart $800,000 (1)
Michael Kostka $750,000 (2)
Devin Shore $700,000 (1)
Nicklas Jensen $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $75,521,500
Year 9 : $63,013,500
Year 10 : $52,162,500
Year 11 : $46,305,500
Salary Average Commitment
Year 8 : $84,696,500
Year 9 : $65,563,500
Year 10 : $52,162,500
Year 11 : $46,305,500
Salary Cap with 1 Way Contract
Year 8 : $75,521,500
Year 9 : $58,388,500
Year 10 : $44,987,500
Year 11 : $39,130,500

Farm Players Salaries

Stanislav Galiev $275,000 (1)
Ville Husso $175,000 (2)
Noel Acciari $166,667 (1)
Jonathan Kovacevic $163,200 (2)
Dominik Masin $130,000 (2)
Nick Jensen $125,000 (2)
Kevin Czuczman $115,500 (2)
Tobias Lindberg $115,500 (2)
Andrey Pedan $105,500 (1)
Mason McDonald $100,900 (4)
Chandler Stephenson $100,000 (1)
Michael Zalewski $97,555 (1)
Michael Brodzinski $97,500 (3)
Matthew Phillips $92,920 (3)
Kenny Agostino $92,578 (1)
Arvid Costmar $92,500 (3)
Reece Newkirk $92,500 (3)
Fedor Gordeev $92,500 (1)
Rory Kerins $92,500 (3)
Adam Werner $92,500 (1)
Tage Thompson $90,800 (2)
Jacob Moverare $90,000 (3)
Adam Brooks $80,300 (1)
Andrew Mangiapane $80,000 (4)
Jack Roslovic $80,000 (3)
Lance Bouma $75,700 (2)
Cody Bass $70,000 (1)
Rocco Grimaldi $70,000 (2)
Sam Lafferty $70,000 (6)
Patrick Harper $70,000 (3)
Total Farm Players30
Salary Commitment
Year 8 : $3,192,120
Year 9 : $2,019,520
Year 10 : $958,820
Year 11 : $250,900
Salary Average Commitment
Year 8 : $3,190,620
Year 9 : $2,018,020
Year 10 : $957,320
Year 11 : $250,900

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,732 - 78.87%
Level 2: 5000 - $60 - 3,904 - 78.07%
Level 3: 2000 - $45 - 1,557 - 77.85%
Level 4: 4000 - $30 - 3,135 - 78.38%
Luxury : 1000 - $200 - 790 - 78.97%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,521 - 92.02%
Farm Level 2: 3000 - $12 - 2,694 - 89.81%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,118 - 78.43%
Average Income per Game$1,533,965
Year to Date Revenue$62,892,548
Farm
Home Games Left0
Average Attendance - %8,215 - 91.28%
Average Income per Game$204,433
Year to Date Revenue$8,381,750

Expense

Pro Players Total Salaries$56,179,429
Farm Players Total Salaries$2,931,875
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$61,823,693
Farm Year To Date Expenses$2,958,841
Pro Salary Cap To Date$61,823,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$344,659
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,987
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$62,429,429
Estimate Under Maximum Salary Cap of $81,500,000$19,070,571
Estimate Over Minimum Salary Cap of $60,200,000 $2,229,429
Current Bank Account$6,842,898
Projected Bank Account$6,842,898

Pro Players Salaries

Brady Skjei $5,000,000 (3)
Brenden Dillon $4,000,000 (1)
Casey Mittelstadt $4,000,000 (6)
Jonathan Marchessault $3,500,775 (6)
Jonas Brodin $3,211,000 (1)
Colin White $3,000,000 (4)
Sam Reinhart $3,000,000 (6)
Tom Wilson $3,000,000 (6)
Alexander Georgiev $3,000,000 (5)
Martin Necas $2,900,000 (5)
Derick Brassard $2,750,000 (5)
Carter Hart $2,492,000 (2)
Adam Pardy $2,240,000 (3)
Troy Stecher $2,000,000 (2)
Colton Sissons $2,000,000 (5)
Vince Dunn $1,650,000 (2)
Kieffer Bellows $1,500,000 (3)
Jason Robertson $1,500,000 (4)
Pavel Zacha $1,500,000 (3)
Gustav Nyquist $1,250,000 (3)
Alexey Marchenko $1,135,654 (2)
Julian Melchiori $850,000 (2)
Viktor Svedberg $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $56,179,429
Year 9 : $48,268,429
Year 10 : $40,140,775
Year 11 : $28,650,775
Salary Average Commitment
Year 8 : $56,179,429
Year 9 : $48,268,429
Year 10 : $40,140,775
Year 11 : $28,650,775
Salary Cap with 1 Way Contract
Year 8 : $56,179,429
Year 9 : $48,268,429
Year 10 : $40,140,775
Year 11 : $28,650,775

Farm Players Salaries

MacKenzie Weegar $250,000 (4)
Reid Duke $200,000 (5)
Calle Jarnkrok $200,000 (1)
Lukas Sedlak $200,000 (1)
Andrew Cogliano $175,000 (4)
Marek Langhamer $150,000 (2)
Quinn Hughes $150,000 (6)
Jordan Kyrou $144,100 (2)
Albin Grewe $106,375 (3)
Marcus Foligno $100,000 (4)
Hudson Elynuik $95,000 (5)
Dylan Samberg $90,000 (5)
Petter Granberg $85,000 (1)
Ryan White $75,000 (2)
Brett McKenzie $71,400 (2)
Yaroslav Dyblenko $70,000 (1)
Ian Scott $70,000 (2)
Danick Martel $70,000 (1)
Anton Lindholm $70,000 (2)
Tom Gilbert $70,000 (1)
Jujhar Khaira $70,000 (2)
Boyd Gordon $70,000 (3)
Cory Conacher (Out of Payroll) $70,000 (2)
Arsen Khisamutdinov $70,000 (3)
Michael Downing $70,000 (2)
Givani Smith $70,000 (6)
Jansen Harkins $70,000 (2)
Zachary Emond $70,000 (2)
Total Farm Players28
Salary Commitment
Year 8 : $3,001,875
Year 9 : $2,306,875
Year 10 : $1,376,375
Year 11 : $1,130,000
Salary Average Commitment
Year 8 : $2,966,875
Year 9 : $2,281,875
Year 10 : $1,366,375
Year 11 : $1,125,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,176 - 86.26%
Level 2: 5000 - $60 - 4,239 - 84.79%
Level 3: 2000 - $45 - 1,702 - 85.08%
Level 4: 4000 - $30 - 3,345 - 83.61%
Luxury : 1000 - $200 - 862 - 86.20%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,582 - 93.04%
Farm Level 2: 3000 - $12 - 2,799 - 93.29%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,323 - 85.13%
Average Income per Game$1,670,640
Year to Date Revenue$68,496,229
Farm
Home Games Left0
Average Attendance - %8,381 - 93.12%
Average Income per Game$207,771
Year to Date Revenue$8,518,610

Expense

Pro Players Total Salaries$73,920,814
Farm Players Total Salaries$2,521,581
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$75,537,175
Farm Year To Date Expenses$2,574,437
Pro Salary Cap To Date$75,537,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$453,502
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,470
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,670,814
Estimate Under Maximum Salary Cap of $81,500,000$3,829,186
Estimate Over Minimum Salary Cap of $60,200,000 $17,470,814
Current Bank Account$21,663,460
Projected Bank Account$21,663,460

Pro Players Salaries

Anze Kopitar $8,800,000 (6)
Ryan McDonagh $7,000,000 (6)
Cam Atkinson $6,000,000 (6)
Vadim Shipachyov $5,939,000 (1)
John Moore $5,500,000 (4)
Dmitry Orlov $4,750,000 (3)
Josh Bailey $4,000,000 (6)
Artem Anisimov $4,000,000 (2)
Anthony Mantha $2,507,000 (5)
Aaron Dell $2,500,000 (5)
Yanni Gourde $2,500,000 (6)
Matt Calvert $2,450,000 (6)
William Carrier $2,250,000 (6)
Christian Djoos $2,200,000 (5)
Reid Boucher $2,000,000 (4)
Antoine Bibeau $1,986,250 (1)
Max Zimmer $1,750,000 (1)
Darcy Kuemper $1,500,000 (6)
Nathan Schnarr $1,500,000 (5)
Frederic Allard $1,288,564 (3)
Andreas Martinsen $1,250,000 (3)
Gustav Forsling $1,250,000 (6)
Jack Dougherty $1,000,000 (2)
Total Pro Players23
Salary Commitment
Year 8 : $73,920,814
Year 9 : $69,002,564
Year 10 : $64,002,564
Year 11 : $56,714,000
Salary Average Commitment
Year 8 : $78,677,814
Year 9 : $69,002,564
Year 10 : $64,002,564
Year 11 : $56,714,000
Salary Cap with 1 Way Contract
Year 8 : $73,920,814
Year 9 : $64,245,564
Year 10 : $59,245,564
Year 11 : $51,957,000

Farm Players Salaries

Chase De Leo $178,000 (4)
Mark McNeill $160,000 (2)
Riley Sheahan $140,000 (2)
Colby Sissons $140,000 (1)
Petr Straka $140,000 (3)
Liam Hawel $120,000 (6)
Robin Norell $110,000 (5)
Zachary Aston-Reese $100,000 (4)
Erik Cernak $100,000 (3)
Dillon Heatherington $95,000 (1)
David Cotton $92,500 (1)
Alex Young $92,500 (2)
Matej Pekar $92,500 (2)
Kasimir Kaskisuo $90,000 (2)
Markus Niemelainen $90,000 (3)
Pavel Karnaukhov $90,000 (2)
Devante Smith-Pelley $85,000 (1)
Stelio Mattheos $81,881 (3)
David Musil $80,000 (2)
Ryan Gropp $80,000 (1)
Ondrej Vala $77,500 (1)
Rinat Valiev $76,700 (1)
Christopher Gibson $70,000 (1)
JT Brown $70,000 (1)
Mac Carruth $70,000 (1)
Total Farm Players25
Salary Commitment
Year 8 : $2,521,581
Year 9 : $1,664,881
Year 10 : $919,881
Year 11 : $508,000
Salary Average Commitment
Year 8 : $2,521,581
Year 9 : $1,664,881
Year 10 : $919,881
Year 11 : $508,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,242 - 87.36%
Level 2: 5000 - $60 - 4,381 - 87.62%
Level 3: 2000 - $45 - 1,753 - 87.64%
Level 4: 4000 - $30 - 3,512 - 87.79%
Luxury : 1000 - $200 - 887 - 88.69%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,674 - 94.57%
Farm Level 2: 3000 - $12 - 2,799 - 93.31%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,774 - 87.63%
Average Income per Game$1,711,458
Year to Date Revenue$70,169,778
Farm
Home Games Left0
Average Attendance - %8,474 - 94.15%
Average Income per Game$210,541
Year to Date Revenue$8,632,173

Expense

Pro Players Total Salaries$79,014,000
Farm Players Total Salaries$2,227,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,333,333
Pro Year To Date Expenses$79,129,342
Farm Year To Date Expenses$2,528,765
Pro Salary Cap To Date$79,129,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,748
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,666
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,347,333
Estimate Under Maximum Salary Cap of $81,500,000$152,667
Estimate Over Minimum Salary Cap of $60,200,000 $21,147,333
Current Bank Account$42,527,196
Projected Bank Account$42,527,196

Pro Players Salaries

Erik Karlsson $9,000,000 (6)
Michael Grabner $7,550,000 (6)
Tuukka Rask $7,250,000 (4)
David Krejci $6,114,000 (1)
Ryan Hartman $5,750,000 (6)
Zach Parise $5,000,000 (2)
Matt Duchene $5,000,000 (1)
Charlie McAvoy $4,900,000 (1)
Nick Leddy $3,500,000 (2)
Brandon Carlo $3,000,000 (3)
Troy Brouwer $2,750,000 (2)
Richard Panik $2,300,000 (5)
Travis Zajac $2,150,000 (1)
Jakub Zboril $2,150,000 (3)
Trent Frederic $2,000,000 (2)
John Hayden $1,950,000 (5)
Jack Studnicka $1,750,000 (5)
Linus Ullmark $1,500,000 (6)
Jay Beagle $1,250,000 (4)
Tomas Nosek $1,250,000 (2)
Matt Irwin $1,250,000 (2)
Paul Carey $950,000 (1)
Matt Hunwick $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $79,014,000
Year 9 : $61,200,000
Year 10 : $43,450,000
Year 11 : $38,300,000
Salary Average Commitment
Year 8 : $81,014,000
Year 9 : $61,200,000
Year 10 : $43,450,000
Year 11 : $38,300,000
Salary Cap with 1 Way Contract
Year 8 : $79,014,000
Year 9 : $59,200,000
Year 10 : $43,450,000
Year 11 : $38,300,000

Farm Players Salaries

Andrew Nielsen $150,000 (3)
Emil Johansson $125,000 (3)
Cody Eakin $125,000 (1)
Karson Kuhlman $125,000 (4)
Joakim Nordstrom $95,000 (1)
Michael Chaput $95,000 (1)
Derek Grant $95,000 (2)
Kevin Bahl $92,500 (2)
Jakub Lauko $92,500 (1)
Cameron Hughes $92,500 (1)
Par Lindholm $90,000 (1)
Vladimir Sobotka $80,000 (1)
Connor Clifton $80,000 (1)
Viktor Stalberg $80,000 (1)
Sam Brittain $80,000 (1)
Dmytro Timashov $80,000 (1)
John McFarland $80,000 (1)
Kenney Morrison $80,000 (1)
Calle Rosen $70,000 (1)
Corey Tropp $70,000 (1)
Cole Schneider $70,000 (1)
Chris Casto $70,000 (1)
Tim Erixon $70,000 (1)
Jeremy Swayman $70,000 (4)
Matt Hackett $70,000 (1)
Total Farm Players25
Salary Commitment
Year 8 : $2,227,500
Year 9 : $657,500
Year 10 : $470,000
Year 11 : $195,000
Salary Average Commitment
Year 8 : $2,227,500
Year 9 : $657,500
Year 10 : $470,000
Year 11 : $195,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,873 - 81.22%
Level 2: 5000 - $60 - 4,016 - 80.32%
Level 3: 2000 - $45 - 1,643 - 82.16%
Level 4: 4000 - $30 - 3,220 - 80.49%
Luxury : 1000 - $200 - 825 - 82.51%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,697 - 94.95%
Farm Level 2: 3000 - $12 - 2,816 - 93.86%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,578 - 80.99%
Average Income per Game$1,593,756
Year to Date Revenue$65,344,002
Farm
Home Games Left0
Average Attendance - %8,513 - 94.59%
Average Income per Game$211,467
Year to Date Revenue$8,670,136

Expense

Pro Players Total Salaries$63,697,141
Farm Players Total Salaries$3,122,664
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,900,000
Pro Year To Date Expenses$74,423,437
Farm Year To Date Expenses$3,341,487
Pro Salary Cap To Date$74,423,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$390,780
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,157
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,597,141
Estimate Under Maximum Salary Cap of $81,500,000$8,902,859
Estimate Over Minimum Salary Cap of $60,200,000 $12,397,141
Current Bank Account$12,798,992
Projected Bank Account$12,798,992

Pro Players Salaries

Aleksander Barkov $9,000,000 (6)
Victor Hedman (Out of Payroll) $8,284,000 (2)
John Klingberg $6,000,000 (4)
Anders Lee $5,000,000 (5)
Jaden Schwartz $4,984,000 (1)
Kirill Kaprizov $4,500,000 (2)
Nikolaj Ehlers $4,341,000 (2)
Brendan Gallagher $3,924,000 (1)
Alex Tuch $3,700,000 (5)
Josh Morrissey $2,513,000 (6)
Logan Stanley $2,500,000 (5)
Nick Bonino $2,500,000 (4)
Nick Suzuki $2,200,000 (3)
Jonathan Bernier $2,000,000 (3)
Dante Fabbro $1,900,000 (3)
Evgeny Svechnikov $1,650,000 (2)
Ryan Reaves $1,200,000 (1)
Troy Grosenick $1,151,000 (6)
Chris Stewart $957,364 (2)
Nikita Tryamkin $876,777 (2)
Jori Lehtera $700,000 (1)
Cody Goloubef $700,000 (1)
Ryan Pulock $700,000 (6)
Steven Kampfer $700,000 (3)
Total Pro Players24
Salary Commitment
Year 8 : $71,981,141
Year 9 : $60,473,141
Year 10 : $39,864,000
Year 11 : $33,064,000
Salary Average Commitment
Year 8 : $71,981,141
Year 9 : $60,473,141
Year 10 : $39,864,000
Year 11 : $33,064,000
Salary Cap with 1 Way Contract
Year 8 : $71,981,141
Year 9 : $60,473,141
Year 10 : $39,864,000
Year 11 : $33,064,000

Farm Players Salaries

Joe Veleno $190,000 (5)
Cale Makar $180,000 (6)
Vitek Vanecek $175,000 (5)
Tyler Graovac $159,575 (6)
Devon Toews $150,000 (1)
Nicolas Deslauriers $130,000 (3)
Josh Mahura $130,000 (5)
Dmitrij Jaskin $127,189 (6)
Carl Hagelin $125,100 (3)
Samuel Montembeault $120,000 (2)
Zachary Fucale $112,700 (6)
Julien Gauthier $100,000 (1)
Cale Fleury $100,000 (3)
Dennis Rasmussen $95,300 (6)
Dawson Mercer $92,500 (2)
Gianni Fairbrother $92,500 (2)
Cole Koepke $92,500 (2)
John Ludvig $92,500 (3)
Antoine Roussel $90,350 (4)
MacKenzie Entwistle $90,000 (2)
Cam Dineen $85,300 (6)
Drew Stafford $85,300 (2)
Allan McShane $85,100 (2)
Pierre-Edouard Bellemare $85,000 (1)
Matthew Peca $85,000 (1)
Carson Soucy $85,000 (2)
Neal Pionk $85,000 (2)
David Gustafsson $81,750 (1)
Total Farm Players28
Salary Commitment
Year 8 : $3,122,664
Year 9 : $2,620,914
Year 10 : $1,793,014
Year 11 : $1,345,414
Salary Average Commitment
Year 8 : $3,122,664
Year 9 : $2,620,914
Year 10 : $1,793,014
Year 11 : $1,345,414

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,861 - 81.01%
Level 2: 5000 - $60 - 3,961 - 79.22%
Level 3: 2000 - $45 - 1,611 - 80.55%
Level 4: 4000 - $30 - 3,222 - 80.55%
Luxury : 1000 - $200 - 808 - 80.85%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,558 - 92.64%
Farm Level 2: 3000 - $12 - 2,792 - 93.06%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,463 - 80.35%
Average Income per Game$1,571,327
Year to Date Revenue$64,424,405
Farm
Home Games Left0
Average Attendance - %8,350 - 92.78%
Average Income per Game$206,948
Year to Date Revenue$8,484,864

Expense

Pro Players Total Salaries$62,787,564
Farm Players Total Salaries$3,113,560
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,611,000
Pro Year To Date Expenses$63,896,189
Farm Year To Date Expenses$2,948,706
Pro Salary Cap To Date$63,896,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$385,200
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,102
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,398,564
Estimate Under Maximum Salary Cap of $81,500,000$16,101,436
Estimate Over Minimum Salary Cap of $60,200,000 $5,198,564
Current Bank Account$40,251,397
Projected Bank Account$40,251,397

Pro Players Salaries

Zach Bogosian $8,000,000 (1)
James Neal $5,555,500 (4)
Blake Coleman $5,100,000 (5)
Alexander Wennberg $4,600,000 (5)
Remi Elie $3,575,000 (5)
Brandon Tanev $3,500,000 (4)
Rasmus Dahlin $3,000,000 (5)
Eetu Luostarinen $2,787,000 (2)
Andrew Hammond $2,786,500 (4)
Zemgus Girgensons $2,500,000 (5)
Michael Del Zotto $2,450,000 (1)
Kale Clague $2,200,000 (5)
Kristers Gudlevskis $2,100,000 (3)
Kasperi Kapanen $2,000,000 (6)
Olli Juolevi $2,000,000 (5)
Josh Norris $2,000,000 (6)
Jake DeBrusk $1,750,000 (5)
Rasmus Andersson $1,733,564 (1)
Lucas Johansen $1,500,000 (5)
Benjamin Jones $1,500,000 (5)
Kole Lind $1,150,000 (3)
Craig Smith $1,000,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $62,787,564
Year 9 : $49,604,000
Year 10 : $46,817,000
Year 11 : $43,567,000
Salary Average Commitment
Year 8 : $62,787,564
Year 9 : $49,604,000
Year 10 : $46,817,000
Year 11 : $43,567,000
Salary Cap with 1 Way Contract
Year 8 : $62,787,564
Year 9 : $49,604,000
Year 10 : $46,817,000
Year 11 : $43,567,000

Farm Players Salaries

Emil Pettersson $261,900 (1)
Jonathan Dahlen $146,200 (2)
Alex Iafallo $135,000 (4)
Greg Meireles $125,000 (6)
Tyler Benson $125,000 (6)
Michael DiPietro $120,000 (4)
Collin Delia $115,700 (4)
Andrew Agozzino $111,500 (4)
Zack MacEwen $105,500 (2)
Adin Hill $100,000 (1)
Carter Rowney $100,000 (2)
Ethan Bear $100,000 (6)
Alex Biega $99,570 (2)
Erik Burgdoerfer $97,800 (2)
Ashton Sautner $97,600 (3)
Carson Focht $92,500 (1)
Dylan Cozens $92,500 (2)
Filip Zadina $92,500 (2)
Raphael Lavoie $92,500 (3)
Jordan Subban $90,050 (3)
Nicolas Meloche $90,000 (2)
Tom Kuhnhackl $89,990 (3)
Alexander Delnov $85,000 (2)
Adam Gaudette $80,000 (6)
Anatoly Golyshev $80,000 (1)
Tyler Steenbergen $80,000 (2)
Jett Woo $80,000 (5)
Dominik Simon $80,000 (1)
Andreas Borgman $77,750 (4)
Jack Rathbone $70,000 (3)
Total Farm Players30
Salary Commitment
Year 8 : $3,113,560
Year 9 : $2,499,160
Year 10 : $1,510,090
Year 11 : $1,069,950
Salary Average Commitment
Year 8 : $3,109,468
Year 9 : $2,495,068
Year 10 : $1,505,998
Year 11 : $1,069,950

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Center
Level 1: 6000 - $100 - 5,227 - 87.12%
Level 2: 5000 - $60 - 4,441 - 88.82%
Level 3: 2000 - $45 - 1,770 - 88.49%
Level 4: 4000 - $30 - 3,495 - 87.38%
Luxury : 1000 - $200 - 890 - 89.01%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,648 - 94.14%
Farm Level 2: 3000 - $12 - 2,762 - 92.07%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,823 - 87.91%
Average Income per Game$1,716,025
Year to Date Revenue$70,357,017
Farm
Home Games Left0
Average Attendance - %8,410 - 93.45%
Average Income per Game$209,225
Year to Date Revenue$8,578,245

Expense

Pro Players Total Salaries$80,950,000
Farm Players Total Salaries$3,013,615
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,820,822
Farm Year To Date Expenses$3,117,016
Pro Salary Cap To Date$83,820,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$496,626
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,488
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,950,000
Estimate Under Maximum Salary Cap of $81,500,000$550,000
Estimate Over Minimum Salary Cap of $60,200,000 $20,750,000
Current Bank Account$53,711,876
Projected Bank Account$53,711,876

Pro Players Salaries

Thomas Chabot $8,000,000 (3)
Evgeny Kuznetsov $6,625,000 (5)
Claude Giroux $6,450,000 (5)
Alec Martinez $6,150,000 (3)
Vladimir Tarasenko $5,500,000 (6)
Oliver Bjorkstrand $5,400,000 (4)
Gabriel Landeskog $5,101,000 (1)
Frederik Andersen $4,735,000 (2)
Olli Maatta $3,900,000 (4)
Justin Faulk $3,708,000 (2)
Mikael Backlund $3,700,000 (2)
Oscar Klefbom $3,425,000 (5)
Kevin Fiala $3,000,000 (6)
Patrick Maroon $2,300,000 (5)
Jacob Markstrom $2,168,000 (6)
Morgan Frost $2,038,000 (1)
Tyson Barrie $1,750,000 (3)
Glenn Gawdin $1,650,000 (4)
Laurent Brossoit $1,450,000 (4)
Ben Harpur $1,400,000 (2)
Brandon Hagel $1,075,000 (3)
Troy Terry $725,000 (5)
Filip Ahl $700,000 (4)
Total Pro Players23
Salary Commitment
Year 8 : $80,950,000
Year 9 : $75,561,000
Year 10 : $62,018,000
Year 11 : $43,293,000
Salary Average Commitment
Year 8 : $82,600,000
Year 9 : $75,461,000
Year 10 : $61,918,000
Year 11 : $43,193,000
Salary Cap with 1 Way Contract
Year 8 : $80,950,000
Year 9 : $73,811,000
Year 10 : $60,268,000
Year 11 : $43,293,000

Farm Players Salaries

Cal Petersen $300,000 (4)
Denis Gurianov $255,000 (1)
Jesper Fast $210,000 (3)
Casey Fitzgerald $150,000 (5)
Jimmy Vesey $149,575 (1)
Nikolay Prokhorkin $140,000 (2)
Adam Mascherin $122,500 (3)
Jean-Sebastien Dea $107,871 (1)
Aidan Dudas $92,500 (3)
Casey Desmith $92,500 (6)
Ryan Suzuki $92,500 (2)
Rasmus Kupari $92,500 (1)
Bowen Byram $92,500 (1)
Shawn Boudrias $92,500 (3)
Dmitri Zavgorodny $92,500 (3)
Noah Gregor $91,900 (2)
Alex Formenton $90,000 (4)
Greg McKegg $87,500 (1)
Sam Steel $85,000 (5)
Zack Whitecloud $80,000 (6)
Dennis Gilbert $76,769 (1)
Stephon Williams $70,000 (1)
Janne Kuokkanen $70,000 (2)
Brandon Hickey $70,000 (3)
Mac Hollowell $70,000 (6)
Jared McIsaac $70,000 (6)
Ryan McLeod $70,000 (1)
Total Farm Players27
Salary Commitment
Year 8 : $3,013,615
Year 9 : $2,011,900
Year 10 : $1,617,500
Year 11 : $937,500
Salary Average Commitment
Year 8 : $2,998,615
Year 9 : $1,996,900
Year 10 : $1,612,500
Year 11 : $937,500

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 4,774 - 79.56%
Level 2: 5000 - $60 - 3,991 - 79.82%
Level 3: 2000 - $45 - 1,610 - 80.50%
Level 4: 4000 - $30 - 3,136 - 78.39%
Luxury : 1000 - $200 - 826 - 82.62%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,708 - 95.14%
Farm Level 2: 3000 - $12 - 2,875 - 95.84%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,337 - 79.65%
Average Income per Game$1,562,391
Year to Date Revenue$64,058,014
Farm
Home Games Left0
Average Attendance - %8,584 - 95.37%
Average Income per Game$212,654
Year to Date Revenue$8,718,802

Expense

Pro Players Total Salaries$70,603,123
Farm Players Total Salaries$2,752,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,943,000
Pro Year To Date Expenses$65,377,078
Farm Year To Date Expenses$3,012,098
Pro Salary Cap To Date$65,377,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$433,148
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,889
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,546,123
Estimate Under Maximum Salary Cap of $81,500,000$4,953,877
Estimate Over Minimum Salary Cap of $60,200,000 $16,346,123
Current Bank Account$24,517,828
Projected Bank Account$24,517,828

Pro Players Salaries

Luke Schenn $14,000,000 (1)
Ryan Nugent-Hopkins $7,000,000 (5)
John Gibson $6,000,000 (6)
Tyler Myers $5,305,000 (1)
Brandon Dubinsky $3,750,000 (2)
Dominik Kubalik $3,700,000 (1)
Erik Brannstrom $2,750,000 (3)
Gabriel Carlsson $2,617,000 (2)
Jared McCann $2,500,000 (6)
Gustav Olofsson $2,333,000 (2)
Brady Tkachuk $2,250,000 (5)
Clayton Keller $2,250,000 (3)
Jack Campbell $1,999,123 (4)
Tyson Jost $1,950,000 (5)
Philippe Myers $1,875,000 (5)
Kurtis Gabriel $1,750,000 (4)
Mikhail Grigorenko $1,700,000 (4)
Valeri Nichushkin $1,500,000 (4)
Alexander Burmistrov $1,400,000 (5)
Tommy Wingels $1,350,000 (1)
Kyle Quincey $1,124,000 (2)
Carl Dahlstrom $800,000 (2)
Brett Howden $700,000 (5)
Total Pro Players23
Salary Commitment
Year 8 : $70,603,123
Year 9 : $53,798,123
Year 10 : $43,174,123
Year 11 : $38,174,123
Salary Average Commitment
Year 8 : $78,153,123
Year 9 : $53,798,123
Year 10 : $43,174,123
Year 11 : $38,174,123
Salary Cap with 1 Way Contract
Year 8 : $70,603,123
Year 9 : $46,248,123
Year 10 : $35,624,123
Year 11 : $30,624,123

Farm Players Salaries

Ryan Dzingel $170,000 (1)
Anton Blidh $145,000 (4)
Chaz Reddekopp $130,000 (6)
Alex Chiasson $130,000 (1)
Nick Bjugstad $125,000 (3)
Kaapo Kakko $120,000 (6)
Joakim Ryan $100,000 (4)
Luke Glendening $100,000 (2)
CJ Smith $100,000 (4)
Yohann Auvitu $100,000 (1)
Kris Versteeg $100,000 (1)
Justin Peters $100,000 (1)
Brandon Halverson $97,500 (4)
Connor Ingram $95,000 (3)
Marco Rossi $92,500 (3)
Alexis Lafreniere $92,500 (3)
Chris Martenet $90,000 (2)
Jordan Hollett $87,500 (3)
Will ONeill $86,000 (2)
Nate Prosser $85,000 (1)
Calvin Thurkauf $85,000 (2)
Mark Fraser $85,000 (1)
Michael Spacek $79,400 (3)
Jens Looke $75,000 (2)
Santeri Virtanen $72,500 (4)
Kasper Kotkansalo $70,000 (4)
Michael Bunting $70,000 (2)
JD Greenway $70,000 (4)
Total Farm Players28
Salary Commitment
Year 8 : $2,752,900
Year 9 : $1,982,900
Year 10 : $1,476,900
Year 11 : $905,000
Salary Average Commitment
Year 8 : $2,745,400
Year 9 : $1,975,400
Year 10 : $1,469,400
Year 11 : $897,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,296 - 88.27%
Level 2: 5000 - $60 - 4,348 - 86.97%
Level 3: 2000 - $45 - 1,712 - 85.62%
Level 4: 4000 - $30 - 3,486 - 87.16%
Luxury : 1000 - $200 - 888 - 88.85%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,790 - 96.50%
Farm Level 2: 3000 - $12 - 2,884 - 96.13%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,732 - 87.40%
Average Income per Game$1,713,326
Year to Date Revenue$70,246,365
Farm
Home Games Left0
Average Attendance - %8,674 - 96.38%
Average Income per Game$215,230
Year to Date Revenue$8,824,427

Expense

Pro Players Total Salaries$76,405,750
Farm Players Total Salaries$4,052,779
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,734,647
Farm Year To Date Expenses$4,270,594
Pro Salary Cap To Date$78,734,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$468,747
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,864
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,405,750
Estimate Under Maximum Salary Cap of $81,500,000$5,094,250
Estimate Over Minimum Salary Cap of $60,200,000 $16,205,750
Current Bank Account$23,242,531
Projected Bank Account$23,242,531

Pro Players Salaries

Patrick Kane $9,450,000 (2)
Sean Couturier $6,041,250 (4)
Adam Henrique $6,000,000 (5)
Rickard Rakell $5,750,000 (3)
Jordan Staal $5,750,000 (5)
Shayne Gostisbehere $5,250,000 (4)
Taylor Hall $4,963,000 (3)
Adam Larsson $4,029,000 (1)
Eeli Tolvanen $4,000,000 (6)
Marc Staal $4,000,000 (1)
Sami Vatanen $4,000,000 (5)
Zach Werenski $3,514,000 (6)
Erik Haula $2,412,500 (6)
Cody Ceci $2,250,000 (6)
Jonathan Quick $2,014,000 (5)
Thomas Vanek $1,514,000 (1)
Dale Weise $1,029,000 (2)
Matt Puempel $1,014,000 (1)
Scott Darling $1,000,000 (3)
Alexander Dergachyov $875,000 (3)
David Desharnais $850,000 (1)
Jason Garrison $700,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $76,405,750
Year 9 : $70,975,000
Year 10 : $61,371,000
Year 11 : $47,908,000
Salary Average Commitment
Year 8 : $83,957,000
Year 9 : $71,850,000
Year 10 : $61,371,000
Year 11 : $47,908,000
Salary Cap with 1 Way Contract
Year 8 : $76,405,750
Year 9 : $64,298,750
Year 10 : $53,819,750
Year 11 : $41,231,750

Farm Players Salaries

Jake Evans $300,000 (5)
Mason Appleton $300,000 (5)
Andrew Campbell $201,400 (1)
Rob OGara $175,140 (1)
Evan McEneny $175,000 (2)
Louis Belpedio $156,400 (2)
Tom Pyatt $151,400 (2)
Ben Smith $151,400 (1)
Justin Dowling $151,400 (2)
Martin Frk $151,400 (1)
Quinton Howden $151,400 (1)
Matt Tennyson $151,400 (1)
Keith Kinkaid $150,000 (2)
Tomas Plekanec $150,000 (1)
MacKenze Stewart $150,000 (2)
Josef Korenar $145,000 (2)
Emil Bemstrom $140,000 (5)
Connor Dewar $125,000 (5)
Zach Palmquist $101,400 (1)
Torrey Mitchell $101,400 (1)
Riley Sutter $100,000 (3)
Ryan MacInnis $97,558 (2)
Steve Oleksy $95,000 (1)
Ivan Lodnia $92,500 (3)
Matt Martin $85,000 (1)
Mario Ferraro $81,881 (3)
Josh Jooris $80,300 (3)
Sean Maguire $71,400 (1)
Devante Stephens $70,000 (3)
Total Farm Players29
Salary Commitment
Year 8 : $4,052,779
Year 9 : $2,466,439
Year 10 : $1,289,681
Year 11 : $865,000
Salary Average Commitment
Year 8 : $4,042,779
Year 9 : $2,456,439
Year 10 : $1,279,681
Year 11 : $865,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,080 - 84.67%
Level 2: 5000 - $60 - 4,237 - 84.74%
Level 3: 2000 - $45 - 1,683 - 84.14%
Level 4: 4000 - $30 - 3,348 - 83.70%
Luxury : 1000 - $200 - 869 - 86.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,693 - 94.88%
Farm Level 2: 3000 - $12 - 2,836 - 94.54%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,217 - 84.54%
Average Income per Game$1,657,270
Year to Date Revenue$67,948,055
Farm
Home Games Left0
Average Attendance - %8,529 - 94.77%
Average Income per Game$211,628
Year to Date Revenue$8,676,739

Expense

Pro Players Total Salaries$76,326,000
Farm Players Total Salaries$2,881,517
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,662,000
Pro Year To Date Expenses$78,398,023
Farm Year To Date Expenses$3,119,918
Pro Salary Cap To Date$78,398,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$468,258
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,678
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,988,000
Estimate Under Maximum Salary Cap of $81,500,000$2,512,000
Estimate Over Minimum Salary Cap of $60,200,000 $18,788,000
Current Bank Account$19,006,129
Projected Bank Account$19,006,129

Pro Players Salaries

Aaron Ekblad $7,000,000 (5)
Tomas Hertl $7,000,000 (6)
William Karlsson $6,225,000 (2)
Pavel Buchnevich $4,750,000 (5)
Joe Pavelski $4,500,000 (1)
Alex Galchenyuk $4,500,000 (6)
Connor Murphy $3,750,000 (2)
Sven Andrighetto $3,750,000 (5)
Andreas Athanasiou $3,700,000 (2)
David Savard $3,651,000 (1)
Jason Demers $3,500,000 (1)
Petr Mrazek $3,450,000 (6)
Lars Eller $2,850,000 (1)
Nikita Zadorov $2,800,000 (5)
Ondrej Palat $2,600,000 (4)
Corey Perry $2,250,000 (1)
David Rittich $2,250,000 (5)
Maxim Letunov $2,250,000 (6)
Patric Hornqvist $2,000,000 (1)
Cristoval Nieves $1,300,000 (1)
Zane McIntyre $850,000 (3)
Scott Harrington $700,000 (1)
Jarred Tinordi $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $76,326,000
Year 9 : $57,475,000
Year 10 : $43,800,000
Year 11 : $42,950,000
Salary Average Commitment
Year 8 : $78,826,000
Year 9 : $57,475,000
Year 10 : $43,800,000
Year 11 : $42,950,000
Salary Cap with 1 Way Contract
Year 8 : $76,326,000
Year 9 : $54,875,000
Year 10 : $41,200,000
Year 11 : $40,350,000

Farm Players Salaries

Jordan Binnington $225,000 (5)
Michael Mersch $172,500 (5)
Connor Hurley $163,400 (2)
Nikita Popugaev $142,800 (2)
Shane Starrett $120,000 (2)
Evan Barratt $100,000 (2)
Benoit-Olivier Groulx $100,000 (5)
Linus Nassen $100,000 (1)
Philippe Desrosiers $97,400 (2)
Gage Goncalves $92,500 (3)
Egor Serdyuk $92,500 (3)
Scott Walford $92,500 (3)
Isak Walther $92,500 (1)
Luka Burzan $92,500 (1)
Ozzy Wiesblatt $92,500 (3)
Axel Anderson $92,500 (3)
Axel Rindell $92,500 (3)
Carter Berger $92,500 (3)
Cam Hillis $92,500 (2)
Gabriel Fortier $90,000 (5)
Rasmus Sandin $89,417 (1)
Jake Walman $87,500 (4)
Oskari Laaksonen $80,000 (6)
Brad Morrison $80,000 (4)
Ethan Keppen $80,000 (6)
Chad Krys $80,000 (4)
Samuel Blais $78,500 (2)
John Nyberg $70,000 (3)
Total Farm Players28
Salary Commitment
Year 8 : $2,881,517
Year 9 : $2,507,100
Year 10 : $1,712,500
Year 11 : $995,000
Salary Average Commitment
Year 8 : $2,871,517
Year 9 : $2,497,100
Year 10 : $1,702,500
Year 11 : $995,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,127 - 85.44%
Level 2: 5000 - $60 - 4,313 - 86.27%
Level 3: 2000 - $45 - 1,729 - 86.46%
Level 4: 4000 - $30 - 3,389 - 84.72%
Luxury : 1000 - $200 - 875 - 87.50%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,741 - 95.68%
Farm Level 2: 3000 - $12 - 2,840 - 94.67%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,433 - 85.74%
Average Income per Game$1,677,633
Year to Date Revenue$68,782,966
Farm
Home Games Left0
Average Attendance - %8,581 - 95.34%
Average Income per Game$213,125
Year to Date Revenue$8,738,133

Expense

Pro Players Total Salaries$77,913,363
Farm Players Total Salaries$1,972,504
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$666,667
Pro Year To Date Expenses$80,197,481
Farm Year To Date Expenses$2,049,380
Pro Salary Cap To Date$80,197,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$477,996
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,101
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,580,030
Estimate Under Maximum Salary Cap of $81,500,000$2,919,970
Estimate Over Minimum Salary Cap of $60,200,000 $18,380,030
Current Bank Account$42,810,420
Projected Bank Account$42,810,420

Pro Players Salaries

Steven Stamkos $8,524,000 (2)
Brayden Schenn $7,400,000 (6)
Mark Stone $6,800,000 (5)
Nick Foligno $5,884,363 (1)
Ryan Johansen $5,514,000 (6)
Braden Holtby $5,500,000 (2)
Vincent Trocheck $4,950,000 (4)
Marc-Edouard Vlasic $4,900,000 (3)
Patrik Laine $4,500,000 (5)
Jack Johnson $3,900,000 (4)
Kevin Shattenkirk $3,500,000 (6)
Marc Methot $3,051,000 (1)
Ian Cole $2,800,000 (6)
Julius Honka $2,650,000 (4)
Teemu Pulkkinen $1,400,000 (6)
Hunter Shinkaruk $1,200,000 (6)
Fabian Zetterlund $940,000 (4)
Lauri Korpikoski $800,000 (1)
Curtis Lazar $800,000 (1)
Charlie Lindgren $800,000 (2)
Casey Cizikas $700,000 (1)
Beau Bennett $700,000 (1)
Ian McCoshen $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $77,913,363
Year 9 : $68,778,000
Year 10 : $53,954,000
Year 11 : $49,054,000
Salary Average Commitment
Year 8 : $81,413,363
Year 9 : $68,778,000
Year 10 : $53,954,000
Year 11 : $49,054,000
Salary Cap with 1 Way Contract
Year 8 : $77,913,363
Year 9 : $65,278,000
Year 10 : $50,454,000
Year 11 : $45,554,000

Farm Players Salaries

Linus Soderstrom $150,000 (5)
Joshua Jacobs $120,000 (4)
Matteo Gennaro $92,500 (2)
Brandon Crawley $92,500 (2)
Kyle Rau $85,404 (2)
Kiefer Sherwood $82,300 (1)
Connor Hall $80,000 (2)
Sergey Zborovskiy $75,000 (1)
Shane Gersich $74,800 (2)
Mike McKenna $70,000 (1)
Parker Wotherspoon $70,000 (2)
Jussi Jokinen $70,000 (1)
Derek Dorsett $70,000 (1)
Drew Shore $70,000 (1)
Michael Vecchione $70,000 (1)
Mason Mitchell $70,000 (1)
Gustav Bouramman $70,000 (4)
Trevor Murphy $70,000 (1)
Justin Kirkland $70,000 (1)
Jeff Glass $70,000 (1)
Noah Rod $70,000 (2)
Ryan Carter $70,000 (1)
Jacob Golden $70,000 (4)
Kyle Olson $70,000 (4)
Eetu Tuulola $70,000 (4)
Total Farm Players25
Salary Commitment
Year 8 : $1,972,504
Year 9 : $1,115,204
Year 10 : $550,000
Year 11 : $550,000
Salary Average Commitment
Year 8 : $1,972,504
Year 9 : $1,115,204
Year 10 : $550,000
Year 11 : $550,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,047 - 84.12%
Level 2: 5000 - $60 - 4,175 - 83.50%
Level 3: 2000 - $45 - 1,665 - 83.26%
Level 4: 4000 - $30 - 3,318 - 82.94%
Luxury : 1000 - $200 - 843 - 84.31%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,649 - 94.14%
Farm Level 2: 3000 - $12 - 2,877 - 95.89%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,048 - 83.60%
Average Income per Game$1,636,423
Year to Date Revenue$67,093,359
Farm
Home Games Left0
Average Attendance - %8,525 - 94.73%
Average Income per Game$210,884
Year to Date Revenue$8,646,256

Expense

Pro Players Total Salaries$58,477,765
Farm Players Total Salaries$3,230,399
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,036,333
Pro Year To Date Expenses$69,740,093
Farm Year To Date Expenses$3,081,143
Pro Salary Cap To Date$69,740,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$358,759
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,818
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,514,098
Estimate Under Maximum Salary Cap of $81,500,000$7,985,902
Estimate Over Minimum Salary Cap of $60,200,000 $13,314,098
Current Bank Account$17,634,812
Projected Bank Account$17,634,812

Pro Players Salaries

Roman Josi $14,000,000 (6)
Kevin Hayes $6,274,654 (4)
Colin Wilson $4,384,000 (1)
Martin Hanzal $4,250,000 (6)
Andrej Sekera $4,139,000 (1)
Mathew Barzal $3,960,000 (1)
Patrick Eaves $3,300,000 (3)
Justin Falk $2,600,000 (1)
Paul Stastny $2,500,000 (4)
Klim Kostin $1,700,000 (1)
Alex Goligoski $1,500,000 (1)
Nail Yakupov (Out of Payroll) $1,500,000 (1)
Christoph Bertschy $1,309,000 (1)
Jon Merrill $1,111,111 (2)
Chad Ruhwedel $1,000,000 (1)
Marcus Kruger $1,000,000 (1)
Tomas Hyka $1,000,000 (2)
Cameron Morrison $900,000 (3)
Roman Polak $750,000 (6)
Andrej Sustr $700,000 (1)
Jared Coreau $700,000 (1)
Carter Verhaeghe $700,000 (2)
Pheonix Copley $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $59,977,765
Year 9 : $37,185,765
Year 10 : $34,474,654
Year 11 : $30,274,654
Salary Average Commitment
Year 8 : $62,420,765
Year 9 : $37,228,765
Year 10 : $34,474,654
Year 11 : $30,274,654
Salary Cap with 1 Way Contract
Year 8 : $59,977,765
Year 9 : $34,785,765
Year 10 : $31,974,654
Year 11 : $27,774,654

Farm Players Salaries

Ilya Mikheyev $300,000 (5)
Jordan Weal $276,200 (1)
Matt Grzelcyk $225,000 (3)
Philip Holm $200,000 (3)
Byron Froese $180,000 (1)
Conor Garland $175,000 (6)
Sean Walker $165,000 (4)
Barclay Goodrow $150,000 (6)
Colton White $146,655 (5)
Riley Stillman $135,000 (3)
Jake Leschyshyn $107,344 (3)
Tyler Parsons $97,500 (6)
Quinton Byfield $92,500 (2)
Arthur Kaliyev $92,500 (1)
Matthew Wedman $92,500 (1)
Daniel Sprong $85,200 (2)
Alex Stalock $75,000 (1)
Daniel Winnik $75,000 (3)
Kyle Burroughs $70,000 (2)
Eric Tangradi $70,000 (1)
Luc Snuggerud $70,000 (1)
Jake Bischoff $70,000 (1)
Nate Thompson $70,000 (1)
Jack Skille $70,000 (1)
Darren Helm $70,000 (1)
MacKenzie Skapski $70,000 (1)
Total Farm Players26
Salary Commitment
Year 8 : $3,230,399
Year 9 : $2,024,199
Year 10 : $1,776,499
Year 11 : $1,034,155
Salary Average Commitment
Year 8 : $3,187,899
Year 9 : $1,981,699
Year 10 : $1,733,999
Year 11 : $1,034,155

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT- Mobile Arena
Level 1: 6000 - $100 - 5,287 - 88.11%
Level 2: 5000 - $60 - 4,334 - 86.68%
Level 3: 2000 - $45 - 1,754 - 87.71%
Level 4: 4000 - $30 - 3,447 - 86.19%
Luxury : 1000 - $200 - 873 - 87.34%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,541 - 92.35%
Farm Level 2: 3000 - $12 - 2,795 - 93.15%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,696 - 87.20%
Average Income per Game$1,707,146
Year to Date Revenue$69,992,967
Farm
Home Games Left0
Average Attendance - %8,335 - 92.62%
Average Income per Game$206,467
Year to Date Revenue$8,465,140

Expense

Pro Players Total Salaries$80,386,666
Farm Players Total Salaries$2,939,150
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$83,229,885
Farm Year To Date Expenses$3,113,560
Pro Salary Cap To Date$83,229,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$493,170
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,032
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,886,666
Estimate Under Maximum Salary Cap of $81,500,000$613,334
Estimate Over Minimum Salary Cap of $60,200,000 $20,686,666
Current Bank Account$8,858,548
Projected Bank Account$8,858,548

Pro Players Salaries

Alex Ovechkin $12,800,000 (1)
David Pastrnak $6,666,666 (1)
Brad Marchand $6,125,000 (1)
Esa Lindell $5,800,000 (4)
Jake Guentzel $5,307,000 (2)
Artemi Panarin $5,000,000 (6)
Erik Gudbranson $4,750,000 (6)
Calvin de Haan $4,350,000 (6)
Cody Glass $4,125,000 (6)
Brayden Point $3,750,000 (6)
Dylan Larkin $3,650,000 (5)
Ben Bishop $3,500,000 (2)
Trevor van Riemsdyk $2,700,000 (6)
Ryan Donato $2,513,000 (2)
Miro Heiskanen $1,950,000 (4)
Andrei Vasilevskiy $1,750,000 (6)
Andrew Peeke $1,650,000 (4)
Ryan Callahan $1,000,000 (2)
Harry Zolnierczyk $850,000 (1)
Tomas Jurco $750,000 (1)
Radek Faksa $700,000 (1)
Alexandre Grenier $700,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $80,386,666
Year 9 : $59,045,000
Year 10 : $48,975,000
Year 11 : $52,625,000
Salary Average Commitment
Year 8 : $95,036,666
Year 9 : $66,445,000
Year 10 : $52,625,000
Year 11 : $52,625,000
Salary Cap with 1 Way Contract
Year 8 : $80,386,666
Year 9 : $51,795,000
Year 10 : $39,475,000
Year 11 : $39,475,000

Farm Players Salaries

Shane Harper $261,900 (1)
Nicolas Roy $241,100 (2)
Vladislav Gavrikov $185,000 (5)
Luke Green $175,000 (5)
Alexander Kerfoot $165,000 (6)
Taro Hirose $145,000 (5)
Maxime Lajoie $145,000 (6)
Trevor Carrick $125,000 (1)
Julius Nattinen $110,000 (6)
Adam Vay $105,000 (4)
Jeremy Roy $98,700 (2)
Vladislav Namestnikov $97,500 (1)
Adam Helewka $95,000 (3)
Dylan Sikura $95,000 (3)
Cole Fonstad $92,500 (1)
Tyler Madden $92,500 (2)
Alec Regula $92,500 (2)
Sebastian Aho (D) $90,000 (3)
Nicolas Aube-Kubel $85,000 (5)
Nicholas Caamano $80,000 (2)
Bode Wilde $80,000 (5)
Zachary Gallant $72,450 (2)
Paul Thompson $70,000 (1)
Jason Kasdorf $70,000 (1)
Kevin Boyle $70,000 (1)
Total Farm Players25
Salary Commitment
Year 8 : $2,939,150
Year 9 : $2,152,250
Year 10 : $1,475,000
Year 11 : $1,195,000
Salary Average Commitment
Year 8 : $2,939,150
Year 9 : $2,152,250
Year 10 : $1,475,000
Year 11 : $1,195,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,070 - 84.50%
Level 2: 5000 - $60 - 4,158 - 83.15%
Level 3: 2000 - $45 - 1,673 - 83.63%
Level 4: 4000 - $30 - 3,269 - 81.73%
Luxury : 1000 - $200 - 855 - 85.50%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,571 - 92.84%
Farm Level 2: 3000 - $12 - 2,743 - 91.42%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,025 - 83.47%
Average Income per Game$1,640,216
Year to Date Revenue$67,248,837
Farm
Home Games Left0
Average Attendance - %8,313 - 92.37%
Average Income per Game$206,613
Year to Date Revenue$8,471,149

Expense

Pro Players Total Salaries$70,343,000
Farm Players Total Salaries$2,220,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,975,000
Pro Year To Date Expenses$72,533,638
Farm Year To Date Expenses$2,284,411
Pro Salary Cap To Date$72,533,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$431,552
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,620
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,318,000
Estimate Under Maximum Salary Cap of $81,500,000$4,182,000
Estimate Over Minimum Salary Cap of $60,200,000 $17,118,000
Current Bank Account$13,037,686
Projected Bank Account$13,037,686

Pro Players Salaries

Drew Doughty $12,000,000 (6)
Shea Weber $6,500,000 (3)
Ryan Kesler $5,000,000 (1)
Brock Nelson $5,000,000 (4)
Ryan Murray $4,800,000 (6)
Brent Burns $4,700,000 (3)
David Schlemko $3,990,000 (6)
Alex Petrovic $3,600,000 (4)
Bryan Rust $3,500,000 (1)
Thomas Greiss $3,333,000 (2)
Roope Hintz $3,150,000 (2)
Sonny Milano $2,258,000 (1)
Barrett Hayton $2,250,000 (5)
Markus Nutivaara $2,000,000 (3)
Ilya Sorokin $1,500,000 (6)
Martins Dzierkals $1,400,000 (4)
Adrian Kempe $1,200,000 (5)
Taylor Raddysh $1,012,000 (2)
Justin Bailey $950,000 (6)
Akil Thomas $800,000 (5)
Michal Kempny $700,000 (1)
Stefan Noesen $700,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $70,343,000
Year 9 : $63,885,000
Year 10 : $56,390,000
Year 11 : $38,490,000
Salary Average Commitment
Year 8 : $76,043,000
Year 9 : $63,885,000
Year 10 : $56,390,000
Year 11 : $38,490,000
Salary Cap with 1 Way Contract
Year 8 : $70,343,000
Year 9 : $58,185,000
Year 10 : $50,690,000
Year 11 : $37,490,000

Farm Players Salaries

Brandon Saigeon $150,000 (5)
Joel Kiviranta $100,000 (5)
Frederik Tiffels $100,000 (5)
Graeme Clarke $92,500 (2)
Petrus Palmu $92,500 (2)
Liam Kirk $92,500 (2)
Rafael Harvey Pinard $92,500 (1)
Mark Kastelic $92,500 (1)
Chad Yetman $92,500 (3)
Fredrik Karlstrom $90,000 (1)
Emilio Pettersen $90,000 (3)
Valentin Zykov $75,000 (5)
Emerson Etem $75,000 (1)
Mantas Armalis $75,000 (1)
Marcus Sorensen $70,000 (5)
Keegan Kanzig $70,000 (1)
Patrick Cannone $70,000 (1)
Mark Friedman (Out of Payroll) $70,000 (5)
Roland McKeown $70,000 (1)
Tyler Wall $70,000 (5)
Chris Summers $70,000 (1)
Linus Hultstrom $70,000 (1)
Joonas Lyytinen $70,000 (5)
Kurtis MacDermid $70,000 (1)
Ryan Stanton $70,000 (1)
Filip Hallander $70,000 (5)
Garret Sparks $70,000 (1)
Mario Lucia $70,000 (1)
Total Farm Players28
Salary Commitment
Year 8 : $2,290,000
Year 9 : $1,235,000
Year 10 : $957,500
Year 11 : $775,000
Salary Average Commitment
Year 8 : $2,290,000
Year 9 : $1,235,000
Year 10 : $957,500
Year 11 : $775,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,319 - 88.65%
Level 2: 5000 - $60 - 4,353 - 87.05%
Level 3: 2000 - $45 - 1,763 - 88.15%
Level 4: 4000 - $30 - 3,469 - 86.71%
Luxury : 1000 - $200 - 882 - 88.16%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,591 - 93.18%
Farm Level 2: 3000 - $12 - 2,833 - 94.42%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,785 - 87.69%
Average Income per Game$1,717,651
Year to Date Revenue$70,423,689
Farm
Home Games Left0
Average Attendance - %8,424 - 93.59%
Average Income per Game$208,517
Year to Date Revenue$8,549,216

Expense

Pro Players Total Salaries$81,077,435
Farm Players Total Salaries$2,461,600
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,474,527
Farm Year To Date Expenses$2,594,413
Pro Salary Cap To Date$81,474,527
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$497,408
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,102
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,077,435
Estimate Under Maximum Salary Cap of $81,500,000$422,565
Estimate Over Minimum Salary Cap of $60,200,000 $20,877,435
Current Bank Account$6,817,050
Projected Bank Account$6,817,050

Pro Players Salaries

Connor McDavid $11,779,000 (2)
Nicklas Backstrom $10,000,000 (4)
Dion Phaneuf $6,250,000 (1)
Alexander Radulov $5,750,000 (1)
Mike Hoffman $5,363,435 (4)
Karl Alzner $4,625,000 (4)
Brett Pesce $4,500,000 (5)
Rick Nash $4,500,000 (1)
Nick Holden $4,000,000 (6)
Tomas Tatar $3,842,000 (1)
Mikkel Boedker $3,191,000 (2)
Joonas Donskoi $2,990,000 (4)
Mats Zuccarello $2,875,000 (5)
Tyler Motte $2,000,000 (2)
Alexander Edler $1,760,000 (1)
Jan Rutta $1,125,000 (1)
Anton Karlsson $1,000,000 (5)
Connor Jones $902,000 (6)
Steve Mason $900,000 (2)
Nikita Soshnikov $875,000 (6)
Michael Amadio $750,000 (2)
Anders Nilsson $700,000 (1)
Cal Foote $700,000 (2)
Dustin Tokarski $700,000 (1)
Total Pro Players24
Salary Commitment
Year 8 : $81,077,435
Year 9 : $63,200,435
Year 10 : $42,782,435
Year 11 : $42,782,435
Salary Average Commitment
Year 8 : $91,514,435
Year 9 : $64,002,435
Year 10 : $42,782,435
Year 11 : $42,782,435
Salary Cap with 1 Way Contract
Year 8 : $81,077,435
Year 9 : $56,450,435
Year 10 : $37,130,435
Year 11 : $37,130,435

Farm Players Salaries

Kevin Gravel $275,000 (1)
Joseph Cramarossa $180,000 (1)
Ryan Johnston $125,000 (1)
Andrew Shaw $120,000 (1)
Nick Merkley $101,600 (5)
Anton Slepyshev $100,000 (2)
Alexander Chmelevski $100,000 (6)
Oliver Kylington $97,500 (5)
Lucas Wallmark $95,000 (6)
Michael Prapavessis $95,000 (1)
Jack Glover $95,000 (1)
Dylan Wells $95,000 (1)
Semyon Der-Arguchintsev $92,500 (2)
Tristen Robins $92,500 (2)
Noah Cates $92,500 (3)
Matthew Villalta $90,000 (5)
Jonas Siegenthaler $90,000 (4)
Zachary Lauzon $90,000 (2)
Kirill Ustimenko $80,000 (1)
Jordan Stallard $75,000 (4)
Ty Rattie $70,000 (2)
Philip Varone $70,000 (1)
Joseph Anderson $70,000 (3)
Antoine Waked $70,000 (3)
Total Farm Players24
Salary Commitment
Year 8 : $2,461,600
Year 9 : $1,326,600
Year 10 : $881,600
Year 11 : $649,100
Salary Average Commitment
Year 8 : $2,451,600
Year 9 : $1,316,600
Year 10 : $871,600
Year 11 : $649,100

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBells MTS Place
Level 1: 6000 - $100 - 4,961 - 82.68%
Level 2: 5000 - $60 - 4,117 - 82.35%
Level 3: 2000 - $45 - 1,630 - 81.48%
Level 4: 4000 - $30 - 3,257 - 81.43%
Luxury : 1000 - $200 - 813 - 81.35%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,627 - 93.79%
Farm Level 2: 3000 - $12 - 2,841 - 94.69%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,778 - 82.10%
Average Income per Game$1,604,539
Year to Date Revenue$65,786,089
Farm
Home Games Left0
Average Attendance - %8,468 - 94.09%
Average Income per Game$209,721
Year to Date Revenue$8,598,574

Expense

Pro Players Total Salaries$61,679,515
Farm Players Total Salaries$2,701,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,972,592
Pro Year To Date Expenses$64,657,873
Farm Year To Date Expenses$2,628,246
Pro Salary Cap To Date$64,657,873
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$378,402
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,572
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,652,107
Estimate Under Maximum Salary Cap of $81,500,000$16,847,893
Estimate Over Minimum Salary Cap of $60,200,000 $4,452,107
Current Bank Account$12,477,644
Projected Bank Account$12,477,644

Pro Players Salaries

Tim Schaller $8,500,000 (1)
Filip Forsberg $7,031,000 (2)
Carey Price $6,607,000 (2)
Milan Lucic $4,436,434 (2)
Noah Juulsen $3,950,000 (2)
Joshua Ho-Sang $2,950,000 (4)
Madison Bowey $2,853,654 (4)
Phillip Danault $2,853,654 (4)
Shane Bowers $2,789,000 (1)
Logan Shaw $2,256,475 (6)
JT Compher $1,965,566 (4)
Dylan McIlrath $1,764,636 (4)
Nikita Scherbak $1,658,426 (1)
Connor Crisp $1,636,765 (5)
Grant Mismash $1,425,000 (6)
Jordan Schmaltz $1,355,676 (3)
Blake Siebenaler $1,235,476 (6)
Ryan Graves $1,232,454 (4)
Johan Larsson $1,223,435 (1)
Andreas Englund $1,154,864 (5)
Brent Gates $1,000,000 (3)
Alexandre Texier $950,000 (3)
Marcus Hogberg $850,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $61,679,515
Year 9 : $46,658,654
Year 10 : $24,634,220
Year 11 : $21,328,544
Salary Average Commitment
Year 8 : $61,679,515
Year 9 : $46,658,654
Year 10 : $24,634,220
Year 11 : $21,328,544
Salary Cap with 1 Way Contract
Year 8 : $61,679,515
Year 9 : $46,658,654
Year 10 : $24,634,220
Year 11 : $21,328,544

Farm Players Salaries

Matthew Strome $230,000 (4)
Lukas Vejdemo $150,000 (4)
John Quenneville $150,000 (2)
Niko Mikkola $120,000 (1)
Kenneth Appleby $113,547 (1)
Joshua Brown $109,157 (3)
Nick Paul $108,757 (1)
Logan O'Connor $97,500 (5)
Ivan Prosvetov $92,500 (1)
Damien Giroux $92,500 (2)
Curtis Douglas $92,500 (2)
Jack Quinn $92,500 (2)
Cole Schwindt $92,500 (2)
Rem Pitlick $90,000 (4)
Sebastian Repo $90,000 (2)
Gavin Bayreuther $88,207 (3)
Callum Booth $87,678 (4)
Dylan Blujus $86,446 (3)
Giovanni Fiore $85,000 (4)
Alexandre Fortin $85,000 (3)
Nicolas Kerdiles $85,000 (1)
Eric Robinson $85,000 (4)
Anthony Florentino $80,000 (2)
Gerald Mayhew $80,000 (2)
Julius Bergman $77,500 (3)
Tommy Hughes $70,000 (1)
Clayton Phillips $70,000 (3)
Total Farm Players27
Salary Commitment
Year 8 : $2,701,292
Year 9 : $2,111,488
Year 10 : $1,341,488
Year 11 : $825,178
Salary Average Commitment
Year 8 : $2,697,292
Year 9 : $2,107,488
Year 10 : $1,337,488
Year 11 : $825,178

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $99 - 5,423 - 90.39%
Level 2: 5000 - $59 - 4,539 - 90.78%
Level 3: 2000 - $44 - 1,822 - 91.08%
Level 4: 4000 - $29 - 3,675 - 91.87%
Luxury : 1000 - $200 - 835 - 83.50%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,597 - 93.28%
Farm Level 2: 3000 - $12 - 2,768 - 92.25%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,294 - 90.52%
Average Income per Game$1,733,884
Year to Date Revenue$71,089,242
Farm
Home Games Left0
Average Attendance - %8,364 - 92.94%
Average Income per Game$207,752
Year to Date Revenue$8,517,845

Expense

Pro Players Total Salaries$71,358,898
Farm Players Total Salaries$2,501,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,700,000
Pro Year To Date Expenses$80,705,616
Farm Year To Date Expenses$2,489,134
Pro Salary Cap To Date$80,705,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,785
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,347
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,058,898
Estimate Under Maximum Salary Cap of $81,500,000$5,441,102
Estimate Over Minimum Salary Cap of $60,200,000 $15,858,898
Current Bank Account$11,949,134
Projected Bank Account$11,949,134

Pro Players Salaries

PK Subban $9,100,000 (4)
Nino Niederreiter $7,000,000 (2)
Bo Horvat $6,400,000 (5)
Frank Vatrano $5,750,000 (4)
Andre Burakovsky $4,900,000 (1)
Owen Tippett $4,000,000 (4)
Tanner Pearson $3,837,000 (1)
Victor Olofsson $3,050,000 (1)
Marko Dano $3,000,000 (4)
Erik Gustafsson $2,800,000 (4)
Timo Meier $2,798,000 (1)
Devan Dubnyk $2,500,000 (3)
Patrik Nemeth $2,150,000 (1)
Alex Nedeljkovic $1,750,000 (6)
Ryan Murphy $1,750,000 (1)
Michael Dal Colle $1,750,000 (5)
Marco Roy $1,657,898 (6)
Filip Sandberg $1,500,000 (1)
Nicolas Hague $1,500,000 (4)
Jesper Bratt $1,300,000 (3)
Libor Sulak $1,191,000 (1)
Christian Folin $975,000 (1)
Evan Rodrigues $700,000 (5)
Total Pro Players23
Salary Commitment
Year 8 : $71,358,898
Year 9 : $49,207,898
Year 10 : $42,207,898
Year 11 : $38,407,898
Salary Average Commitment
Year 8 : $71,358,898
Year 9 : $49,207,898
Year 10 : $42,207,898
Year 11 : $38,407,898
Salary Cap with 1 Way Contract
Year 8 : $71,358,898
Year 9 : $49,207,898
Year 10 : $42,207,898
Year 11 : $38,407,898

Farm Players Salaries

Angus Redmond $165,000 (5)
Kaapo Kahkonen $125,000 (4)
Kevin Stenlund $120,000 (5)
Joona Koppanen $120,000 (3)
Jonathan Ang $119,000 (2)
Joe Hicketts $97,500 (4)
Matt Lorito $92,500 (2)
Tyson Foerster $92,500 (3)
Jesse Ylonen $92,500 (1)
Declan Chisholm $92,500 (2)
Felix Bibeau $92,500 (3)
Mavrik Bourque $92,500 (2)
Justin Holl $85,000 (6)
Ben Thomas $85,000 (1)
Libor Hajek $85,000 (3)
Buddy Robinson $80,000 (1)
Aleksi Saarela $80,000 (2)
Dennis Robertson $80,000 (1)
Alex Grant $75,000 (2)
Ryan Mantha $70,000 (1)
Maxime Lagace $70,000 (1)
Saku Maenalanen $70,000 (2)
Max Reinhart $70,000 (1)
Griffen Molino $70,000 (1)
Hunter Miska $70,000 (1)
John Mitchell $70,000 (1)
Jiri Hudler $70,000 (1)
Rudolfs Balcers $70,000 (2)
Total Farm Players28
Salary Commitment
Year 8 : $2,501,500
Year 9 : $1,674,000
Year 10 : $982,500
Year 11 : $592,500
Salary Average Commitment
Year 8 : $2,481,500
Year 9 : $1,664,000
Year 10 : $982,500
Year 11 : $592,500

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 6000 - $100 - 5,178 - 86.31%
Level 2: 5000 - $60 - 4,240 - 84.81%
Level 3: 2000 - $45 - 1,746 - 87.31%
Level 4: 4000 - $30 - 3,384 - 84.60%
Luxury : 1000 - $200 - 862 - 86.23%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,768 - 96.13%
Farm Level 2: 3000 - $12 - 2,862 - 95.40%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,411 - 85.62%
Average Income per Game$1,676,002
Year to Date Revenue$68,716,071
Farm
Home Games Left0
Average Attendance - %8,629 - 95.88%
Average Income per Game$214,238
Year to Date Revenue$8,783,750

Expense

Pro Players Total Salaries$80,655,000
Farm Players Total Salaries$2,057,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$750,000
Pro Year To Date Expenses$80,924,838
Farm Year To Date Expenses$2,050,734
Pro Salary Cap To Date$80,924,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$494,816
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,623
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,405,000
Estimate Under Maximum Salary Cap of $81,500,000$95,000
Estimate Over Minimum Salary Cap of $60,200,000 $21,205,000
Current Bank Account$20,239,195
Projected Bank Account$20,239,195

Pro Players Salaries

Max Pacioretty $9,550,000 (6)
Nathan MacKinnon $9,000,000 (6)
Kris Letang $7,800,000 (4)
Alex Pietrangelo $7,500,000 (6)
Patrice Bergeron $6,000,000 (6)
Ryan Suter $6,000,000 (3)
Erik Johnson $5,000,000 (3)
Eric Staal $4,500,000 (1)
Tyler Johnson $4,000,000 (6)
Andrew Copp $3,300,000 (5)
Jordan Greenway $2,755,000 (3)
Nathan Beaulieu $2,750,000 (2)
Igor Shesterkin $2,000,000 (6)
Gemel Smith $2,000,000 (6)
Cal Clutterbuck $1,750,000 (2)
Rourke Chartier $1,300,000 (5)
Brian Elliott $1,250,000 (1)
Mattias Janmark $1,000,000 (2)
Michael Kapla $900,000 (2)
Ben Chiarot $800,000 (1)
Dustin Brown $750,000 (1)
Michael Frolik $750,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $80,655,000
Year 9 : $72,605,000
Year 10 : $66,205,000
Year 11 : $52,450,000
Salary Average Commitment
Year 8 : $80,655,000
Year 9 : $72,605,000
Year 10 : $66,205,000
Year 11 : $52,450,000
Salary Cap with 1 Way Contract
Year 8 : $80,655,000
Year 9 : $72,605,000
Year 10 : $66,205,000
Year 11 : $52,450,000

Farm Players Salaries

Nathan Gerbe $100,000 (1)
Jordan Nolan $100,000 (1)
Viktor Antipin $100,000 (3)
Connor Brickley $100,000 (1)
Michael McNiven $100,000 (6)
Maxim Shalunov $97,500 (5)
Samuel Henley $97,500 (5)
Tyler Lewington $92,500 (5)
Sergey Tolchinsky $90,000 (6)
Landon Bow $75,000 (6)
Taylor Fedun $75,000 (1)
Jordan Schroeder $75,000 (1)
Brian Flynn $75,000 (1)
Taylor Leier $75,000 (1)
Teddy Purcell $75,000 (1)
Adam Cracknell $75,000 (1)
Brian Strait $75,000 (1)
John Ramage $75,000 (1)
Jeff Taylor $75,000 (1)
Lucas Lessio $75,000 (1)
Scott Wedgewood $75,000 (2)
Colin McDonald $70,000 (1)
Ben Sexton $70,000 (1)
Brad Malone $70,000 (1)
Colby Williams $70,000 (5)
Total Farm Players25
Salary Commitment
Year 8 : $2,057,500
Year 9 : $797,500
Year 10 : $722,500
Year 11 : $622,500
Salary Average Commitment
Year 8 : $2,047,500
Year 9 : $787,500
Year 10 : $712,500
Year 11 : $612,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $94 - 5,831 - 97.18%
Level 2: 5000 - $59 - 4,905 - 98.10%
Level 3: 2000 - $43 - 1,955 - 97.76%
Level 4: 4000 - $29 - 3,921 - 98.03%
Luxury : 1000 - $198 - 972 - 97.24%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,530 - 92.16%
Farm Level 2: 3000 - $12 - 2,843 - 94.77%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,584 - 97.69%
Average Income per Game$1,808,701
Year to Date Revenue$74,156,733
Farm
Home Games Left0
Average Attendance - %8,373 - 93.03%
Average Income per Game$206,830
Year to Date Revenue$8,480,014

Expense

Pro Players Total Salaries$78,305,000
Farm Players Total Salaries$1,892,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,865,972
Farm Year To Date Expenses$2,096,936
Pro Salary Cap To Date$77,865,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$480,399
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,610
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,305,000
Estimate Under Maximum Salary Cap of $81,500,000$3,195,000
Estimate Over Minimum Salary Cap of $60,200,000 $18,105,000
Current Bank Account$60,266,433
Projected Bank Account$60,266,433

Pro Players Salaries

Nikita Kucherov $10,600,000 (6)
Jack Eichel $10,000,000 (5)
Ryan Ellis $7,300,000 (5)
TJ Oshie $7,000,000 (5)
Victor Ejdsell $6,400,000 (5)
Mark Scheifele $6,125,000 (1)
Dustin Byfuglien $4,000,000 (1)
Nolan Patrick $3,500,000 (5)
Joonas Korpisalo $2,950,000 (5)
Haydn Fleury $2,900,000 (5)
Tyler Bozak $2,500,000 (2)
Victor Mete $2,200,000 (6)
Dennis Cholowski $2,000,000 (5)
Jesperi Kotkaniemi $1,800,000 (5)
Frans Nielsen $1,755,000 (1)
Henrik Borgstrom $1,650,000 (2)
Corey Crawford $1,000,000 (1)
Dmitry Sokolov $975,000 (4)
Valtteri Filppula $750,000 (1)
Marco Scandella $750,000 (1)
Yannick Weber $750,000 (1)
Shane Prince $700,000 (1)
Michael Sgarbossa $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $78,305,000
Year 9 : $61,775,000
Year 10 : $57,625,000
Year 11 : $57,625,000
Salary Average Commitment
Year 8 : $80,060,000
Year 9 : $61,775,000
Year 10 : $57,625,000
Year 11 : $57,625,000
Salary Cap with 1 Way Contract
Year 8 : $78,305,000
Year 9 : $61,775,000
Year 10 : $57,625,000
Year 11 : $57,625,000

Farm Players Salaries

Pavel Francouz $110,000 (5)
Dillon Dube $100,000 (5)
Filip Westerlund $95,000 (6)
Otto Koivula $95,000 (5)
Dmitri Samorukov $92,500 (1)
Wyatte Wylie $92,500 (2)
Tyler Tucker $92,500 (2)
Giovanni Vallati $92,500 (1)
Mathias Lafreniere $92,500 (1)
Morgan Geekie $85,000 (4)
Thomas Di Pauli $75,000 (2)
Mark Alt $75,000 (1)
Patrick Brown $75,000 (1)
Daniel Carr $75,000 (1)
Sam Anas $75,000 (1)
Jeff Zatkoff $75,000 (1)
Juuso Riikola $75,000 (2)
Zac Dalpe $70,000 (1)
Jakub Skarek $70,000 (1)
Lane Pederson $70,000 (1)
Kane Lafranchise $70,000 (1)
Kevin Roy (Out of Payroll) $70,000 (3)
Matt Luff $70,000 (3)
Devin Setoguchi $70,000 (1)
Total Farm Players24
Salary Commitment
Year 8 : $1,962,500
Year 9 : $960,000
Year 10 : $625,000
Year 11 : $485,000
Salary Average Commitment
Year 8 : $1,942,500
Year 9 : $950,000
Year 10 : $615,000
Year 11 : $485,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,034 - 83.90%
Level 2: 5000 - $60 - 4,205 - 84.10%
Level 3: 2000 - $45 - 1,667 - 83.36%
Level 4: 4000 - $30 - 3,327 - 83.17%
Luxury : 1000 - $200 - 858 - 85.80%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,646 - 94.11%
Farm Level 2: 3000 - $12 - 2,857 - 95.25%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,091 - 83.84%
Average Income per Game$1,642,176
Year to Date Revenue$67,329,197
Farm
Home Games Left0
Average Attendance - %8,504 - 94.49%
Average Income per Game$210,538
Year to Date Revenue$8,632,051

Expense

Pro Players Total Salaries$76,079,000
Farm Players Total Salaries$2,040,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,212,203
Farm Year To Date Expenses$2,230,118
Pro Salary Cap To Date$70,031,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$466,742
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,518
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,904,000
Estimate Under Maximum Salary Cap of $81,500,000$5,596,000
Estimate Over Minimum Salary Cap of $60,200,000 $15,704,000
Current Bank Account$42,534,269
Projected Bank Account$42,534,269

Pro Players Salaries

Jonathan Toews $9,000,000 (5)
Auston Matthews $7,446,000 (2)
Nazem Kadri $7,250,000 (4)
Seth Jones $6,000,000 (4)
Jake McCabe $6,000,000 (1)
William Nylander $5,920,000 (2)
Jake Muzzin $5,220,000 (6)
Mikko Rantanen $5,141,000 (3)
Colton Parayko $3,500,000 (4)
Jaroslav Halak $3,349,000 (2)
Justin Abdelkader $2,000,000 (1)
Filip Chytil $2,000,000 (1)
Leo Komarov $1,650,000 (4)
Philip Samuelsson $1,600,000 (2)
Jaret Anderson Dolan $1,300,000 (6)
Nick Ritchie $1,253,000 (2)
Artturi Lehkonen $1,100,000 (4)
Carter Hutton $900,000 (1)
Cody Franson $800,000 (1)
Luca Sbisa $800,000 (1)
Ondrej Kase $800,000 (1)
Sean Day $800,000 (3)
Jon Gillies $800,000 (1)
Dwight King $750,000 (1)
Miles Gendron (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $525,000
Total Pro Players25
Salary Commitment
Year 8 : $76,079,000
Year 9 : $60,529,000
Year 10 : $40,961,000
Year 11 : $35,020,000
Salary Average Commitment
Year 8 : $75,708,167
Year 9 : $60,158,167
Year 10 : $40,590,167
Year 11 : $34,649,167
Salary Cap with 1 Way Contract
Year 8 : $75,904,000
Year 9 : $60,529,000
Year 10 : $40,961,000
Year 11 : $35,020,000

Farm Players Salaries

Pierre Engvall $199,900 (5)
Anton Khudobin $165,000 (4)
Zack Kassian $160,000 (1)
Cody Donaghey $95,000 (2)
Bobby Brink $92,500 (2)
Calen Addison $90,000 (5)
Andy Welinski $80,000 (1)
Chris Butler $80,000 (1)
Joseph Woll $80,000 (4)
Jack Kopacka $76,700 (2)
Nikita Korostelev $75,000 (2)
Carsen Twarynski $75,000 (1)
Trevor Moore $71,400 (1)
Joseph Gambardella $70,000 (1)
Ryan Faragher $70,000 (1)
Kerby Rychel $70,000 (1)
Dennis Yan $70,000 (1)
John Gilmour $70,000 (1)
Nick Moutrey $70,000 (1)
Brian Lashoff $70,000 (1)
Riley Barber $70,000 (1)
Jay McClement $70,000 (1)
Jeremy Bracco $70,000 (6)
Total Farm Players23
Salary Commitment
Year 8 : $2,040,500
Year 9 : $944,100
Year 10 : $604,900
Year 11 : $604,900
Salary Average Commitment
Year 8 : $2,040,500
Year 9 : $944,100
Year 10 : $604,900
Year 11 : $604,900

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $100 - 4,885 - 81.42%
Level 2: 5000 - $60 - 3,986 - 79.72%
Level 3: 2000 - $45 - 1,629 - 81.46%
Level 4: 4000 - $30 - 3,188 - 79.70%
Luxury : 1000 - $200 - 827 - 82.65%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,538 - 92.30%
Farm Level 2: 3000 - $12 - 2,779 - 92.63%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,515 - 80.64%
Average Income per Game$1,582,300
Year to Date Revenue$64,874,293
Farm
Home Games Left0
Average Attendance - %8,317 - 92.41%
Average Income per Game$206,152
Year to Date Revenue$8,452,252

Expense

Pro Players Total Salaries$57,936,244
Farm Players Total Salaries$2,408,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,158,000
Pro Year To Date Expenses$59,346,880
Farm Year To Date Expenses$2,548,054
Pro Salary Cap To Date$59,346,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$355,437
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,779
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,094,244
Estimate Under Maximum Salary Cap of $81,500,000$14,405,756
Estimate Over Minimum Salary Cap of $60,200,000 $6,894,244
Current Bank Account$45,341,893
Projected Bank Account$45,341,893

Pro Players Salaries

Morgan Rielly $8,750,000 (6)
Kevin Labanc $5,758,000 (1)
Travis Konecny $5,500,000 (5)
Kyle Connor $3,557,000 (2)
Evan Fitzpatrick $3,100,000 (5)
Casey Bailey $2,771,000 (1)
Ukko-Pekka Luukkonen $2,500,000 (5)
Jean-Gabriel Pageau $2,500,000 (5)
Antoine Morand $2,250,000 (5)
Dillon Simpson $2,150,000 (6)
Michael McCarron $2,074,244 (1)
Ivan Barbashev $2,050,000 (5)
Tanner Kero $1,876,000 (1)
Martin Reway $1,750,000 (2)
Juuso Valimaki $1,750,000 (5)
Conor Timmins $1,350,000 (3)
Austin Poganski $1,250,000 (6)
Stepan Falkovsky $1,000,000 (2)
Joey Laleggia $975,000 (2)
Connor McMicheal $925,000 (2)
Nick Robertson $925,000 (2)
Cole Perfetti $925,000 (2)
Brady Austin $750,000 (1)
Sami Niku $750,000 (5)
Gabriel Vilardi $750,000 (4)
Total Pro Players25
Salary Commitment
Year 8 : $57,936,244
Year 9 : $47,957,000
Year 10 : $37,900,000
Year 11 : $36,550,000
Salary Average Commitment
Year 8 : $61,186,244
Year 9 : $47,957,000
Year 10 : $37,900,000
Year 11 : $36,550,000
Salary Cap with 1 Way Contract
Year 8 : $57,936,244
Year 9 : $44,707,000
Year 10 : $34,650,000
Year 11 : $33,300,000

Farm Players Salaries

AJ Greer $193,900 (1)
Oscar Lindberg $175,000 (3)
Jake Bean $100,000 (6)
Ville Pokka $100,000 (2)
Filip Chlapik $100,000 (3)
Dominik Kahun $97,500 (3)
Alex Cotton $92,500 (3)
Dustin Wolf $92,500 (3)
Michal Teply $92,500 (2)
Martin Chromiak $92,500 (2)
Alex Beaucage $92,500 (2)
Blake Murray $92,500 (2)
Jamieson Rees $92,500 (2)
Jake McGrew $92,500 (3)
Ty Smith $92,500 (3)
Brendan Kichton $80,000 (1)
Zachary Leslie $77,500 (2)
Eamon McAdam $77,500 (1)
Reece Willcox $75,000 (5)
Vitaly Abramov $75,000 (5)
Veini Vehvilainen $75,000 (5)
Zach Senyshyn $70,000 (6)
Olle Eriksson Ek $70,000 (4)
Ben Betker $70,000 (1)
Brandon Gormley $70,000 (1)
Philipp Kurashev $70,000 (4)
Total Farm Players26
Salary Commitment
Year 8 : $2,408,900
Year 9 : $1,917,500
Year 10 : $1,277,500
Year 11 : $535,000
Salary Average Commitment
Year 8 : $2,388,900
Year 9 : $1,897,500
Year 10 : $1,257,500
Year 11 : $515,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,084 - 84.73%
Level 2: 5000 - $60 - 4,166 - 83.33%
Level 3: 2000 - $45 - 1,675 - 83.74%
Level 4: 4000 - $30 - 3,312 - 82.81%
Luxury : 1000 - $200 - 841 - 84.11%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,789 - 96.49%
Farm Level 2: 3000 - $12 - 2,849 - 94.96%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,079 - 83.77%
Average Income per Game$1,635,392
Year to Date Revenue$67,051,059
Farm
Home Games Left0
Average Attendance - %8,638 - 95.98%
Average Income per Game$214,707
Year to Date Revenue$8,802,973

Expense

Pro Players Total Salaries$74,267,286
Farm Players Total Salaries$4,605,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$783,333
Pro Year To Date Expenses$78,139,284
Farm Year To Date Expenses$5,071,564
Pro Salary Cap To Date$78,139,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,628
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,256
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,050,619
Estimate Under Maximum Salary Cap of $81,500,000$6,449,381
Estimate Over Minimum Salary Cap of $60,200,000 $14,850,619
Current Bank Account$12,538,129
Projected Bank Account$12,538,129

Pro Players Salaries

Evgeni Malkin $14,000,000 (5)
Rasmus Ristolainen $7,500,000 (6)
Brandon Saad $5,500,000 (3)
Jeff Skinner $5,452,000 (1)
Kris Russell $5,250,000 (3)
Nico Hischier $4,000,000 (3)
Sebastian Aho $4,000,000 (4)
Connor Brown $3,500,000 (6)
Andreas Johnsson $3,400,000 (1)
Radko Gudas $2,500,000 (3)
Filip Hronek $2,300,000 (6)
Jake Oettinger $2,200,000 (3)
Will Butcher $2,200,000 (6)
Andrei Svechnikov $2,000,000 (5)
Joel Edmundson $2,000,000 (6)
Dominic Toninato $1,859,000 (2)
Chris Driedger $1,606,286 (3)
Jesper Boqvist $1,500,000 (3)
Andrew Ladd (Out of Payroll) $1,500,000 (6)
Tyler Wotherspoon $700,000 (6)
Jacob Josefson $700,000 (2)
Peter Holland $700,000 (1)
Carl Soderberg $700,000 (1)
Michael Hutchinson $700,000 (1)
Total Pro Players24
Salary Commitment
Year 8 : $75,767,286
Year 9 : $66,815,286
Year 10 : $64,256,286
Year 11 : $41,700,000
Salary Average Commitment
Year 8 : $77,767,286
Year 9 : $66,815,286
Year 10 : $64,256,286
Year 11 : $41,700,000
Salary Cap with 1 Way Contract
Year 8 : $75,767,286
Year 9 : $64,815,286
Year 10 : $62,256,286
Year 11 : $39,700,000

Farm Players Salaries

Magnus Paajarvi $289,500 (1)
Marek Hrivik $285,000 (1)
Andrew OBrien $275,000 (2)
David Warsofsky $275,000 (1)
Mark Letestu $243,300 (1)
Casey Nelson $240,000 (1)
Gabriel Bourque $224,000 (2)
Jamie McBain $224,000 (1)
Jason Pominville $175,000 (1)
Jean-Francois Berube $175,000 (3)
Chris Wagner $175,000 (3)
Robbie Russo $150,000 (4)
Richard Bachman $150,000 (1)
Evan Cowley $134,000 (2)
Sheldon Dries $125,500 (2)
Nathan Bastian $125,500 (2)
Brent Regner $125,000 (2)
Gabriel Dumont $100,000 (5)
Vili Saarijarvi $95,000 (3)
Eric Engstrand $92,500 (3)
Philip Tomasino $92,500 (2)
Noel Hoefenmayer $92,500 (2)
Evgeniy Oksentyuk $92,500 (2)
Ryan Lindgren $92,500 (4)
Jakob Pelletier $92,500 (3)
Adam Ruzicka $80,000 (3)
Nick Henry $80,000 (5)
Anthony Bitetto $80,000 (1)
Anthony Salinitri $80,000 (5)
Blake Speers $75,000 (5)
Luke Opilka $70,000 (3)
Total Farm Players31
Salary Commitment
Year 8 : $4,605,800
Year 9 : $2,644,000
Year 10 : $1,357,500
Year 11 : $577,500
Salary Average Commitment
Year 8 : $4,595,800
Year 9 : $2,634,000
Year 10 : $1,347,500
Year 11 : $577,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5,063 - 84.38%
Level 2: 5000 - $60 - 4,234 - 84.68%
Level 3: 2000 - $45 - 1,706 - 85.29%
Level 4: 4000 - $30 - 3,361 - 84.01%
Luxury : 1000 - $200 - 860 - 86.00%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,558 - 92.64%
Farm Level 2: 3000 - $12 - 2,766 - 92.21%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,224 - 84.58%
Average Income per Game$1,653,808
Year to Date Revenue$67,806,129
Farm
Home Games Left0
Average Attendance - %8,324 - 92.49%
Average Income per Game$206,580
Year to Date Revenue$8,469,785

Expense

Pro Players Total Salaries$69,554,035
Farm Players Total Salaries$2,402,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,662,516
Farm Year To Date Expenses$2,379,166
Pro Salary Cap To Date$75,662,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,712
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,739
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,554,035
Estimate Under Maximum Salary Cap of $81,500,000$11,945,965
Estimate Over Minimum Salary Cap of $60,200,000 $9,354,035
Current Bank Account$45,022,802
Projected Bank Account$45,022,802

Pro Players Salaries

Sidney Crosby $8,787,870 (6)
Mikael Granlund $6,750,000 (6)
Martin Jones $6,150,000 (6)
TJ Brodie $5,050,000 (6)
Cliff Pu $4,466,000 (2)
Conor Sheary $4,055,000 (1)
Thomas Vannelli $3,900,000 (3)
Mattias Ekholm $3,750,000 (1)
Cam Fowler $3,590,000 (5)
Brett Ritchie $3,380,000 (1)
Jakob Silfverberg $3,000,000 (3)
Nicholas Baptiste $2,863,000 (5)
Adam Pelech $2,033,165 (1)
Michael Bournival $1,850,000 (6)
Phillip Di Giuseppe $1,750,000 (3)
Henri Jokiharju $1,750,000 (2)
Joseph Blandisi $1,500,000 (4)
Christian Jaros $925,000 (2)
Calvin Pickard $850,000 (4)
Andrej Nestrasil $804,000 (2)
Ben Hutton $800,000 (1)
Jared Cowen $800,000 (1)
Nick Lappin $750,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $69,554,035
Year 9 : $53,985,870
Year 10 : $46,040,870
Year 11 : $37,390,870
Salary Average Commitment
Year 8 : $69,554,036
Year 9 : $53,985,871
Year 10 : $46,040,871
Year 11 : $37,390,871
Salary Cap with 1 Way Contract
Year 8 : $69,554,035
Year 9 : $53,985,870
Year 10 : $46,040,870
Year 11 : $37,390,870

Farm Players Salaries

Daniel Vladar $140,000 (5)
Justin Almeida $125,000 (5)
Tanner Richard $125,000 (3)
Spencer Abbott $100,000 (1)
Johnathan MacLeod $100,000 (2)
Mark Pysyk $100,000 (2)
Linus Arnesson $100,000 (2)
Jacob Graves $100,000 (2)
Oskar Steen $95,000 (4)
David Farrance $87,500 (3)
Andrew Desjardins $80,000 (1)
Oscar Dansk $80,000 (3)
Tom Sestito $80,000 (1)
Freddie Hamilton $80,000 (1)
Ryan Carpenter $80,000 (2)
Jordan Martinook $80,000 (1)
Trevor Lewis $80,000 (1)
Simon Bourque $80,000 (2)
Mike Blunden $80,000 (1)
Steve Michalek $80,000 (1)
Dominic Turgeon $80,000 (2)
Dysin Mayo $80,000 (2)
Gregory Hofmann $80,000 (2)
Scott Wilson $80,000 (2)
Mason Raymond $70,000 (1)
Juho Lammikko $70,000 (3)
Jalen Smereck $70,000 (3)
Total Farm Players27
Salary Commitment
Year 8 : $2,402,500
Year 9 : $1,672,500
Year 10 : $792,500
Year 11 : $360,000
Salary Average Commitment
Year 8 : $2,392,500
Year 9 : $1,662,500
Year 10 : $782,500
Year 11 : $360,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,143 - 85.72%
Level 2: 5000 - $60 - 4,259 - 85.18%
Level 3: 2000 - $45 - 1,692 - 84.62%
Level 4: 4000 - $30 - 3,411 - 85.28%
Luxury : 1000 - $200 - 861 - 86.08%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,676 - 94.59%
Farm Level 2: 3000 - $12 - 2,773 - 92.44%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,366 - 85.37%
Average Income per Game$1,669,506
Year to Date Revenue$68,449,761
Farm
Home Games Left0
Average Attendance - %8,449 - 93.88%
Average Income per Game$210,202
Year to Date Revenue$8,618,265

Expense

Pro Players Total Salaries$79,831,666
Farm Players Total Salaries$1,957,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$233,333
Pro Year To Date Expenses$78,819,340
Farm Year To Date Expenses$2,316,980
Pro Salary Cap To Date$78,819,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$489,765
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,009
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,064,999
Estimate Under Maximum Salary Cap of $81,500,000$1,435,001
Estimate Over Minimum Salary Cap of $60,200,000 $19,864,999
Current Bank Account$16,703,229
Projected Bank Account$16,703,229

Pro Players Salaries

Jonathan Huberdeau $6,178,000 (2)
Thatcher Demko $5,883,000 (1)
Noah Hanifin $5,250,000 (6)
Dougie Hamilton $5,245,000 (1)
Logan Couture $4,858,000 (1)
Josh Anderson $4,500,000 (6)
Alex Killorn $4,450,000 (2)
Bryan Little $4,350,000 (4)
Damon Severson $4,166,666 (2)
Keith Yandle $4,000,000 (5)
Jordan Eberle $3,899,000 (1)
Charlie Coyle $3,700,000 (6)
Kyle Palmieri $3,238,000 (1)
Zach Hyman $3,014,000 (5)
Andrew MacDonald $2,500,000 (6)
Anthony DeAngelo $2,200,000 (4)
Joel Armia $2,000,000 (2)
Maxime Comtois $2,000,000 (2)
Christian Fischer $2,000,000 (5)
Adam McQuaid $1,750,000 (2)
Anthony Beauvillier $1,500,000 (4)
MacKenzie Blackwood $1,350,000 (5)
Chris Wideman $1,100,000 (2)
Daniel Taylor $700,000 (1)
Total Pro Players24
Salary Commitment
Year 8 : $79,831,666
Year 9 : $56,008,666
Year 10 : $34,364,000
Year 11 : $34,364,000
Salary Average Commitment
Year 8 : $79,831,666
Year 9 : $56,008,666
Year 10 : $34,364,000
Year 11 : $34,364,000
Salary Cap with 1 Way Contract
Year 8 : $79,831,666
Year 9 : $56,008,666
Year 10 : $34,364,000
Year 11 : $34,364,000

Farm Players Salaries

Samuel Girard (Out of Payroll) $200,000 (5)
Alex Lyon $150,000 (5)
David Kampf $125,000 (6)
Mark Jankowski $125,000 (4)
Mikhail Vorobyov $100,000 (6)
Clarke MacArthur $95,000 (1)
Connor Bunnaman $95,000 (6)
Jacob Leguerrier $92,500 (2)
Keean Washkurak $92,500 (1)
Kevin Rooney $87,500 (3)
Carl Grundstrom $85,000 (4)
Vincent LoVerde $70,000 (1)
Jared Boll $70,000 (1)
Erik Condra $70,000 (1)
Joe Cannata $70,000 (1)
Jayce Hawryluk $70,000 (1)
Brendan Lemieux $70,000 (3)
Jan Kostalek $70,000 (1)
Cameron Schilling $70,000 (1)
Dakota Mermis $70,000 (1)
Oleg Yevenko $70,000 (1)
Loic Leduc $70,000 (1)
Thomas Novak $70,000 (2)
Iiro Pakarinen $70,000 (1)
Total Farm Players24
Salary Commitment
Year 8 : $2,157,500
Year 9 : $1,200,000
Year 10 : $1,037,500
Year 11 : $880,000
Salary Average Commitment
Year 8 : $2,127,500
Year 9 : $1,180,000
Year 10 : $1,027,500
Year 11 : $880,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4,685 - 78.08%
Level 2: 5000 - $60 - 4,010 - 80.20%
Level 3: 2000 - $45 - 1,612 - 80.60%
Level 4: 4000 - $30 - 3,170 - 79.24%
Luxury : 1000 - $200 - 802 - 80.24%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,583 - 93.05%
Farm Level 2: 3000 - $12 - 2,775 - 92.51%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,279 - 79.33%
Average Income per Game$1,545,417
Year to Date Revenue$63,362,082
Farm
Home Games Left0
Average Attendance - %8,358 - 92.87%
Average Income per Game$207,449
Year to Date Revenue$8,505,429

Expense

Pro Players Total Salaries$54,615,100
Farm Players Total Salaries$2,062,558
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,135,500
Pro Year To Date Expenses$59,513,828
Farm Year To Date Expenses$2,269,275
Pro Salary Cap To Date$59,513,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$335,062
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,654
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,750,600
Estimate Under Maximum Salary Cap of $81,500,000$19,749,400
Estimate Over Minimum Salary Cap of $60,200,000 $1,550,600
Current Bank Account$36,294,485
Projected Bank Account$36,294,485

Pro Players Salaries

Ryan Collins $6,000,000 (1)
Yegor Korshkov $4,550,000 (5)
Kyle Turris $3,357,000 (5)
Philipp Grubauer $3,250,000 (6)
Nate Schmidt $3,200,000 (3)
Logan Brown $3,100,000 (1)
Laurent Dauphin $3,000,000 (4)
Matthew Benning $3,000,000 (5)
Anthony Duclair $2,950,000 (3)
Jake Dotchin $2,358,000 (1)
Tyler Bertuzzi $2,200,000 (4)
David Perron $2,000,000 (2)
Tristan Jarry $1,600,000 (5)
Alexander Nylander $1,536,100 (2)
Linden Vey $1,500,000 (3)
Jacob De La Rose $1,500,000 (3)
Liam OBrien $1,500,000 (3)
Michael Ferland $1,500,000 (2)
Adam Lowry $1,500,000 (3)
Kyle Wood $1,250,000 (3)
Jordan Maletta $1,250,000 (3)
Anthony Stolarz $1,014,000 (1)
Viktor Loov $750,000 (2)
Jacob Larsson $750,000 (6)
Total Pro Players24
Salary Commitment
Year 8 : $54,615,100
Year 9 : $42,143,100
Year 10 : $36,357,000
Year 11 : $21,707,000
Salary Average Commitment
Year 8 : $54,615,100
Year 9 : $42,143,100
Year 10 : $36,357,000
Year 11 : $21,707,000
Salary Cap with 1 Way Contract
Year 8 : $54,615,100
Year 9 : $42,143,100
Year 10 : $36,357,000
Year 11 : $21,707,000

Farm Players Salaries

Jordan Oesterle $150,000 (3)
Nick Sorensen $125,000 (3)
Jack Badini $97,558 (4)
Matej MacHovsky $97,500 (3)
Egor Afanasayev $92,500 (2)
Mitchell Hoelscher $92,500 (2)
Milos Roman $92,500 (1)
Spencer Martin $85,000 (2)
Cavan Fitzgerald $85,000 (4)
Niklas Hansson $85,000 (2)
Henrik Haapala $85,000 (4)
Jonas Johansson $80,000 (4)
Steven Lorentz (Out of Payroll) $80,000 (5)
Paul Bittner $80,000 (5)
Dean Kukan $80,000 (4)
Wade Megan $80,000 (4)
Matthew Spencer $80,000 (6)
Anton Cederholm $80,000 (4)
Daniel Pribyl $75,000 (1)
Timothy Gettinger $70,000 (4)
Steve Bernier $70,000 (1)
Boris Katchouk $70,000 (5)
Brandon Gignac $70,000 (1)
Guillaume Brisebois $70,000 (3)
JC Beaudin $70,000 (2)
Total Farm Players25
Salary Commitment
Year 8 : $2,142,558
Year 9 : $1,835,058
Year 10 : $1,410,058
Year 11 : $967,558
Salary Average Commitment
Year 8 : $2,127,558
Year 9 : $1,820,058
Year 10 : $1,405,058
Year 11 : $967,558

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,117 - 85.29%
Level 2: 5000 - $60 - 4,185 - 83.70%
Level 3: 2000 - $45 - 1,691 - 84.55%
Level 4: 4000 - $30 - 3,347 - 83.69%
Luxury : 1000 - $200 - 853 - 85.34%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,745 - 95.75%
Farm Level 2: 3000 - $12 - 2,842 - 94.72%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,194 - 84.41%
Average Income per Game$1,653,941
Year to Date Revenue$67,811,574
Farm
Home Games Left0
Average Attendance - %8,587 - 95.41%
Average Income per Game$213,271
Year to Date Revenue$8,744,099

Expense

Pro Players Total Salaries$65,242,000
Farm Players Total Salaries$3,154,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$66,830,978
Farm Year To Date Expenses$3,271,069
Pro Salary Cap To Date$66,830,978
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$400,258
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,354
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,742,000
Estimate Under Maximum Salary Cap of $81,500,000$14,758,000
Estimate Over Minimum Salary Cap of $60,200,000 $6,542,000
Current Bank Account$16,859,550
Projected Bank Account$16,859,550

Pro Players Salaries

Leon Draisaitl $8,920,000 (2)
Sergei Bobrovsky $5,500,000 (4)
Jacob Trouba $5,250,000 (6)
Derek Stepan $5,250,000 (1)
Matt Niskanen $4,865,000 (1)
Elias Lindholm $4,850,000 (2)
Michael Stone $4,000,000 (4)
Brandon Sutter $3,000,000 (3)
Kasper Bjorkqvist $3,000,000 (6)
Antti Raanta $2,500,000 (5)
Connor Carrick $2,500,000 (3)
Pierre-Luc Dubois $2,500,000 (5)
Mikhail Sergachev $1,950,000 (5)
Samuel Morin $1,500,000 (4)
Lawson Crouse $1,500,000 (5)
Miikka Salomaki $1,500,000 (2)
Jake Virtanen $1,500,000 (2)
Pontus Aberg $1,205,000 (3)
Stephen Johns $1,077,000 (2)
Tyler Ennis $1,000,000 (2)
Riley Damiani $950,000 (5)
Jermaine Loewen $925,000 (1)
Total Pro Players22
Salary Commitment
Year 8 : $65,242,000
Year 9 : $54,202,000
Year 10 : $35,355,000
Year 11 : $28,650,000
Salary Average Commitment
Year 8 : $65,242,000
Year 9 : $54,202,000
Year 10 : $35,355,000
Year 11 : $28,650,000
Salary Cap with 1 Way Contract
Year 8 : $65,242,000
Year 9 : $54,202,000
Year 10 : $35,355,000
Year 11 : $28,650,000

Farm Players Salaries

Scott Laughton $300,000 (4)
Josh Leivo $222,500 (3)
Felix Sandstrom $195,800 (2)
Michael McLeod $172,400 (2)
Nikita Gusev $150,000 (6)
Paul LaDue $150,000 (5)
Nick Schneider $140,000 (5)
Pierre-Olivier Joseph $138,000 (1)
Nick Ellis $129,600 (2)
Joseph LaBate $120,000 (5)
Darren Archibald $120,000 (5)
Jaycob Megna $120,000 (5)
Nikita Alexandrov $92,500 (2)
Ryan McGregor $92,500 (2)
Alex Lintuniemi $90,000 (3)
Ben Street $75,000 (1)
Keaton Thompson $75,000 (1)
Max Jones $71,400 (2)
Sam Vigneault $70,000 (2)
Nick DeSimone $70,000 (2)
Mathew Bodie $70,000 (1)
Caleb Jones $70,000 (2)
Borna Rendulic $70,000 (2)
Bobby Farnham $70,000 (2)
Anton Lander $70,000 (2)
Kyle Brodziak $70,000 (2)
Blake Comeau $70,000 (2)
Hampus Gustafsson $70,000 (2)
Total Farm Players28
Salary Commitment
Year 8 : $3,154,700
Year 9 : $2,796,700
Year 10 : $1,412,500
Year 11 : $1,100,000
Salary Average Commitment
Year 8 : $3,144,700
Year 9 : $2,786,700
Year 10 : $1,412,500
Year 11 : $1,100,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5,241 - 87.35%
Level 2: 5000 - $60 - 4,346 - 86.91%
Level 3: 2000 - $45 - 1,755 - 87.77%
Level 4: 4000 - $30 - 3,514 - 87.85%
Luxury : 1000 - $200 - 887 - 88.70%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,859 - 97.64%
Farm Level 2: 3000 - $12 - 2,920 - 97.32%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,743 - 87.46%
Average Income per Game$1,708,498
Year to Date Revenue$70,048,402
Farm
Home Games Left0
Average Attendance - %8,778 - 97.54%
Average Income per Game$217,801
Year to Date Revenue$8,929,827

Expense

Pro Players Total Salaries$72,174,000
Farm Players Total Salaries$2,485,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$233,333
Pro Year To Date Expenses$79,027,887
Farm Year To Date Expenses$2,585,434
Pro Salary Cap To Date$79,027,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,785
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,245
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,407,333
Estimate Under Maximum Salary Cap of $81,500,000$9,092,667
Estimate Over Minimum Salary Cap of $60,200,000 $12,207,333
Current Bank Account$23,553,088
Projected Bank Account$23,553,088

Pro Players Salaries

Jamie Benn $9,500,000 (1)
John Carlson $7,250,000 (5)
Oliver Ekman-Larsson $6,355,000 (2)
Marcus Johansson $6,000,000 (5)
Ryan OReilly $6,000,000 (5)
Tyler Toffoli $5,500,000 (6)
Jason Zucker $4,500,000 (6)
Max Domi (Out of Payroll) $3,800,000 (6)
Paul Byron $3,014,000 (5)
Ilya Samsonov $2,892,000 (2)
Cam Talbot $2,829,000 (3)
Mike Weber $2,750,000 (3)
Derek Forbort $2,700,000 (4)
Frederik Gauthier $2,500,000 (4)
Mike Green $2,000,000 (2)
Seth Griffith (Out of Payroll) $1,800,000 (4)
Michael Matheson $1,800,000 (3)
Chris Tierney $1,500,000 (5)
Max McCormick $1,400,000 (5)
Oskar Lindblom $1,200,000 (6)
Travis Dermott $984,000 (2)
Patrik Berglund $800,000 (3)
Garnet Hathaway $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $77,774,000
Year 9 : $67,574,000
Year 10 : $55,343,000
Year 11 : $47,164,000
Salary Average Commitment
Year 8 : $77,774,000
Year 9 : $67,574,000
Year 10 : $55,343,000
Year 11 : $47,164,000
Salary Cap with 1 Way Contract
Year 8 : $77,774,000
Year 9 : $67,574,000
Year 10 : $55,343,000
Year 11 : $47,164,000

Farm Players Salaries

Andrew Poturalski $150,000 (5)
Alexei Lipanov $125,000 (2)
Nicolas Petan $125,000 (3)
Joni Ikonen $125,000 (3)
Mike Reilly $120,000 (5)
Daniel Altshuller $110,000 (6)
Tim Heed $110,000 (4)
Jalen Chatfield $110,000 (5)
Roman Lyubimov $100,000 (6)
Warren Foegele $100,000 (1)
Eric Comrie $100,000 (4)
Sean Malone $95,000 (1)
Samuel Houde $92,500 (2)
Mikail Abramov $92,500 (2)
Liam Foudy $92,500 (2)
Anders Bjork $90,000 (4)
Derek Ryan $90,000 (1)
Keegan Kolesar $87,500 (2)
Jesse Gabrielle $80,000 (2)
Alexei Bereglazov $70,000 (2)
Jeremy Smith $70,000 (1)
Connor Hobbs $70,000 (2)
Jeremy Morin $70,000 (1)
Daniel Renouf $70,000 (2)
Josh Archibald $70,000 (1)
Nick Perbix $70,000 (4)
Total Farm Players26
Salary Commitment
Year 8 : $2,485,000
Year 9 : $1,990,000
Year 10 : $1,210,000
Year 11 : $960,000
Salary Average Commitment
Year 8 : $2,485,000
Year 9 : $1,990,000
Year 10 : $1,210,000
Year 11 : $960,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,298 - 88.29%
Level 2: 5000 - $60 - 4,407 - 88.14%
Level 3: 2000 - $45 - 1,759 - 87.96%
Level 4: 4000 - $30 - 3,522 - 88.05%
Luxury : 1000 - $200 - 903 - 90.27%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,780 - 96.33%
Farm Level 2: 3000 - $12 - 2,855 - 95.17%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,888 - 88.27%
Average Income per Game$1,727,702
Year to Date Revenue$70,835,786
Farm
Home Games Left0
Average Attendance - %8,635 - 95.94%
Average Income per Game$214,502
Year to Date Revenue$8,794,582

Expense

Pro Players Total Salaries$80,000,320
Farm Players Total Salaries$2,350,780
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,300,039
Farm Year To Date Expenses$2,518,644
Pro Salary Cap To Date$82,300,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$490,800
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,422
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,000,320
Estimate Under Maximum Salary Cap of $81,500,000$1,499,680
Estimate Over Minimum Salary Cap of $60,200,000 $19,800,320
Current Bank Account$3,305,801
Projected Bank Account$3,305,801

Pro Players Salaries

Ryan Getzlaf $11,100,000 (5)
John Tavares $8,543,654 (5)
Viktor Arvidsson $8,200,000 (5)
Tyler Seguin $6,414,000 (2)
Torey Krug $6,169,000 (6)
Connor Hellebuyck $6,166,666 (1)
JT Miller $5,250,000 (2)
Travis Hamonic $4,535,000 (6)
Jake Gardiner $4,379,000 (1)
Ivan Provorov $4,161,000 (6)
Dylan Strome $2,600,000 (5)
Robert Thomas $2,532,000 (6)
Sam Gagner $2,250,000 (1)
Anthony Cirelli $1,800,000 (5)
Brendan Perlini $1,000,000 (4)
Ilya Lyubushkin $700,000 (6)
Mat Clark $700,000 (1)
Alan Quine $700,000 (1)
Tobias Rieder $700,000 (2)
Joe Morrow $700,000 (1)
Brendan Smith $700,000 (1)
Louis Domingue $700,000 (6)
Total Pro Players22
Salary Commitment
Year 8 : $80,000,320
Year 9 : $66,504,654
Year 10 : $54,140,654
Year 11 : $54,140,654
Salary Average Commitment
Year 8 : $82,100,320
Year 9 : $66,504,654
Year 10 : $54,140,654
Year 11 : $54,140,654
Salary Cap with 1 Way Contract
Year 8 : $80,000,320
Year 9 : $64,404,654
Year 10 : $52,040,654
Year 11 : $52,040,654

Farm Players Salaries

Frederik Claesson $150,000 (1)
Matt Nieto $150,000 (1)
Chris Terry $150,000 (1)
Brad Hunt $150,000 (1)
Dylan DeMelo $150,000 (1)
Kole Sherwood $130,780 (2)
Theodor Blueger $100,000 (4)
Filip Gustavsson $100,000 (5)
Joe Colborne $95,000 (3)
Drake Batherson $92,500 (2)
Aliaksei Protas $92,500 (2)
Tucker Poolman $80,000 (1)
Spencer Foo $70,000 (1)
Ryan Garbutt $70,000 (1)
Frederick Gaudreau $70,000 (4)
Blake Pietila $70,000 (1)
Mikko Koskinen $70,000 (1)
Niklas Svedberg $70,000 (1)
Matt Taormina $70,000 (1)
Artur Kayumov $70,000 (1)
Andrew Bodnarchuk $70,000 (1)
Oscar Fantenberg $70,000 (2)
David Booth $70,000 (1)
Maksim Sushko $70,000 (4)
Sven Baertschi $70,000 (1)
Total Farm Players25
Salary Commitment
Year 8 : $2,350,780
Year 9 : $820,780
Year 10 : $435,000
Year 11 : $340,000
Salary Average Commitment
Year 8 : $2,340,780
Year 9 : $810,780
Year 10 : $425,000
Year 11 : $330,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,091 - 84.85%
Level 2: 5000 - $60 - 4,253 - 85.06%
Level 3: 2000 - $45 - 1,668 - 83.42%
Level 4: 4000 - $30 - 3,340 - 83.51%
Luxury : 1000 - $200 - 865 - 86.53%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,613 - 93.55%
Farm Level 2: 3000 - $12 - 2,835 - 94.51%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,219 - 84.55%
Average Income per Game$1,657,885
Year to Date Revenue$67,973,278
Farm
Home Games Left0
Average Attendance - %8,448 - 93.87%
Average Income per Game$209,217
Year to Date Revenue$8,577,904

Expense

Pro Players Total Salaries$74,546,000
Farm Players Total Salaries$2,241,380
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,223,117
Farm Year To Date Expenses$2,266,680
Pro Salary Cap To Date$74,223,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$457,337
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,751
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,546,000
Estimate Under Maximum Salary Cap of $81,500,000$6,954,000
Estimate Over Minimum Salary Cap of $60,200,000 $14,346,000
Current Bank Account$31,301,313
Projected Bank Account$31,301,313

Pro Players Salaries

Phil Kessel $7,350,000 (4)
Mitch Marner $5,700,000 (5)
Reilly Smith $5,200,000 (5)
Brock Boeser $4,850,000 (6)
Danny DeKeyser $4,500,000 (1)
Wayne Simmonds $4,500,000 (5)
Niklas Hjalmarsson $4,500,000 (5)
Brent Seabrook $4,250,000 (3)
Rasmus Asplund $4,225,000 (2)
Colin Miller $3,950,000 (6)
Alex DeBrincat $3,760,000 (3)
Brock McGinn $3,750,000 (5)
Nikita Zaitsev $3,250,000 (2)
Denis Malgin $2,517,000 (2)
Alexei Emelin $2,300,000 (2)
Vladislav Kamenev $2,000,000 (4)
Jake Allen $1,950,000 (4)
Malcolm Subban $1,500,000 (3)
Luke Witkowski $1,309,000 (2)
Hudson Fasching $980,000 (6)
Brian Boyle $800,000 (1)
Jamie McGinn $705,000 (4)
Kevin Connauton $700,000 (4)
Total Pro Players23
Salary Commitment
Year 8 : $74,546,000
Year 9 : $71,446,000
Year 10 : $57,595,000
Year 11 : $48,085,000
Salary Average Commitment
Year 8 : $76,746,000
Year 9 : $71,446,000
Year 10 : $57,595,000
Year 11 : $48,085,000
Salary Cap with 1 Way Contract
Year 8 : $74,546,000
Year 9 : $69,246,000
Year 10 : $55,645,000
Year 11 : $46,135,000

Farm Players Salaries

Jannik Hansen $180,000 (1)
Tyler Gaudet $110,000 (6)
German Rubtsov $104,880 (3)
Robin Salo $103,000 (3)
Lukas Radil $100,000 (6)
Oleg Sosunov $97,500 (5)
Egor Sokolov $92,500 (3)
Connor Zary $92,500 (2)
Jarret Tyszka $92,500 (1)
Erik Foley $92,500 (1)
Nathan Legare $92,500 (1)
Cooper Marody $90,000 (5)
Andy Andreoff $90,000 (2)
Mathieu Joseph $90,000 (5)
Max Gildon $88,500 (3)
Keith Petruzzelli $85,000 (4)
Thomas Schemitsch $80,000 (4)
Mason Geertsen $70,000 (6)
Gabriel Gagne $70,000 (4)
Henri Kiviaho $70,000 (2)
Lucas Carlsson $70,000 (3)
Scott Reedy $70,000 (3)
Tanner Kaspick $70,000 (3)
Skyler McKenzie $70,000 (4)
Edward Pasquale $70,000 (4)
Total Farm Players25
Salary Commitment
Year 8 : $2,241,380
Year 9 : $1,783,880
Year 10 : $1,531,380
Year 11 : $932,500
Salary Average Commitment
Year 8 : $2,206,380
Year 9 : $1,748,880
Year 10 : $1,496,380
Year 11 : $912,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,801 - 80.02%
Level 2: 5000 - $60 - 3,977 - 79.55%
Level 3: 2000 - $45 - 1,563 - 78.14%
Level 4: 4000 - $30 - 3,118 - 77.94%
Luxury : 1000 - $200 - 800 - 80.02%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,715 - 95.25%
Farm Level 2: 3000 - $12 - 2,830 - 94.34%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,259 - 79.22%
Average Income per Game$1,553,539
Year to Date Revenue$63,695,086
Farm
Home Games Left0
Average Attendance - %8,545 - 94.94%
Average Income per Game$212,197
Year to Date Revenue$8,700,066

Expense

Pro Players Total Salaries$54,079,989
Farm Players Total Salaries$2,984,541
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,498,750
Pro Year To Date Expenses$62,252,603
Farm Year To Date Expenses$2,868,432
Pro Salary Cap To Date$62,252,603
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$331,779
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,310
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,578,739
Estimate Under Maximum Salary Cap of $81,500,000$17,921,261
Estimate Over Minimum Salary Cap of $60,200,000 $3,378,739
Current Bank Account$38,856,997
Projected Bank Account$38,856,997

Pro Players Salaries

Mike Condon $7,000,000 (1)
James van Riemsdyk $5,500,000 (6)
Trey Fix-Wolansky $4,500,000 (3)
Robby Fabbri $4,100,000 (6)
Shea Theodore $3,500,000 (6)
Kailer Yamamoto $3,250,000 (6)
Sam Bennett $2,500,000 (4)
Marc-Andre Fleury $2,400,000 (3)
Jonah Gadjovich $2,110,000 (6)
Jason Dickinson $2,100,000 (4)
Ryan Poehling $1,900,000 (3)
Darnell Nurse $1,800,000 (6)
Miles Wood $1,750,000 (2)
Korbinian Holzer $1,514,000 (1)
Jayson Megna $1,390,000 (2)
Wade Allison $1,250,000 (3)
Kirill Maksimov $1,250,000 (4)
Josh Manson $1,100,989 (2)
Scott Mayfield $1,000,000 (1)
Aleksi Heponiemi $1,000,000 (4)
Alexander Volkov $965,000 (4)
Jamie Oleksiak $750,000 (2)
Sergei Kalinin $750,000 (3)
Adam Carlson $700,000 (1)
Total Pro Players24
Salary Commitment
Year 8 : $54,079,989
Year 9 : $43,865,989
Year 10 : $38,875,000
Year 11 : $28,075,000
Salary Average Commitment
Year 8 : $54,079,989
Year 9 : $43,865,989
Year 10 : $38,875,000
Year 11 : $28,075,000
Salary Cap with 1 Way Contract
Year 8 : $54,079,989
Year 9 : $43,865,989
Year 10 : $38,875,000
Year 11 : $28,075,000

Farm Players Salaries

Elvis Merzlikins $275,000 (5)
Filip Berglund $212,200 (2)
Anton Forsberg $165,700 (1)
Ivan Chekhovich $160,000 (3)
Daniil Tarasov $150,000 (2)
Jeremy Lauzon $125,000 (4)
Brett Leason $125,000 (6)
Marcus Davidsson $102,841 (1)
Mitchell Stephens $100,000 (3)
Eemeli Rasanen $97,500 (4)
Adam Beckman $92,500 (2)
Cedric Pare $92,500 (2)
Jaromir Pytlik $92,500 (3)
Ryan Spooner $90,000 (1)
Adam Fox (Out of Payroll) $87,500 (4)
Isaac Ratcliffe $81,500 (4)
Matthew Cairns $80,000 (6)
Igor Ozhiganov $80,000 (1)
Alexander True $77,500 (4)
Matthew Highmore $75,000 (2)
Colin Blackwell $75,000 (5)
Lawrence Pilut $74,800 (1)
Jacob Middleton $70,000 (2)
Brian Gibbons $70,000 (1)
Kyle Clifford $70,000 (1)
Ales Hemsky $70,000 (1)
Yakov Trenin $70,000 (2)
Nick Seeler $70,000 (1)
Joachim Blichfeld $70,000 (1)
Miro Aaltonen $70,000 (1)
Total Farm Players30
Salary Commitment
Year 8 : $3,072,041
Year 9 : $2,138,700
Year 10 : $1,376,500
Year 11 : $1,024,000
Salary Average Commitment
Year 8 : $3,062,041
Year 9 : $2,138,700
Year 10 : $1,376,500
Year 11 : $1,024,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,857 - 80.95%
Level 2: 5000 - $60 - 3,963 - 79.27%
Level 3: 2000 - $45 - 1,562 - 78.10%
Level 4: 4000 - $30 - 3,222 - 80.56%
Luxury : 1000 - $200 - 801 - 80.14%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,695 - 94.91%
Farm Level 2: 3000 - $12 - 2,772 - 92.40%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,407 - 80.04%
Average Income per Game$1,565,657
Year to Date Revenue$64,191,926
Farm
Home Games Left0
Average Attendance - %8,467 - 94.08%
Average Income per Game$210,759
Year to Date Revenue$8,641,125

Expense

Pro Players Total Salaries$61,066,224
Farm Players Total Salaries$4,100,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,661,333
Pro Year To Date Expenses$66,948,319
Farm Year To Date Expenses$4,044,370
Pro Salary Cap To Date$66,948,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$374,639
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,154
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,727,557
Estimate Under Maximum Salary Cap of $81,500,000$12,772,443
Estimate Over Minimum Salary Cap of $60,200,000 $8,527,557
Current Bank Account$34,749,336
Projected Bank Account$34,749,336

Pro Players Salaries

Cory Schneider $6,500,000 (2)
Semyon Varlamov $5,000,000 (5)
Brandon Montour $5,000,000 (3)
Victor Rask $5,000,000 (2)
Jakub Voracek $3,985,000 (5)
Mathieu Perreault $3,000,000 (2)
Nick Schmaltz $2,800,000 (4)
Melker Karlsson $2,600,000 (2)
Gustav Lindstrom $2,500,000 (3)
Ryan Sproul $2,500,000 (2)
Vinnie Hinostroza $2,500,000 (2)
Travis Sanheim $2,371,000 (1)
Brendan Guhle $2,250,000 (3)
Danton Heinen $2,000,000 (4)
Drake Caggiula $2,000,000 (4)
Brandon Pirri $1,950,000 (3)
Joel Eriksson-Ek $1,800,000 (4)
Serron Noel $1,500,000 (5)
Adam Clendening $1,500,000 (3)
Timothy Liljegren $1,500,000 (2)
Tyler Soy $1,460,224 (4)
Michael Rasmussen $1,350,000 (3)
Total Pro Players22
Salary Commitment
Year 8 : $61,066,224
Year 9 : $60,195,224
Year 10 : $36,595,224
Year 11 : $20,545,224
Salary Average Commitment
Year 8 : $62,566,224
Year 9 : $60,195,224
Year 10 : $36,595,224
Year 11 : $20,545,224
Salary Cap with 1 Way Contract
Year 8 : $61,066,224
Year 9 : $58,695,224
Year 10 : $35,095,224
Year 11 : $20,545,224

Farm Players Salaries

Markus Granlund $250,000 (6)
Curtis McKenzie $222,500 (4)
Marek Mazanec $220,000 (4)
Nikolay Goldobin $215,000 (5)
Cedric Paquette $190,000 (4)
Nick Cousins $187,500 (4)
Dillon Fournier $185,000 (6)
Alexandre Carrier $165,000 (6)
Urho Vaakanainen $150,000 (5)
Garrett Pilon $135,100 (3)
Markus Hannikainen $128,900 (1)
Josh Brook $125,000 (5)
Gilles Senn $125,000 (1)
Andrei Altybarmakyan $120,000 (2)
Spencer Smallman $110,000 (3)
Austin Czarnik $100,000 (3)
Hunter Drew $99,000 (2)
Mirco Mueller $95,000 (6)
Ilya Konovalov $92,500 (1)
Alexander Khovanov $92,500 (2)
Samuel Poulin $92,500 (2)
Jan Jenik $92,500 (2)
Daniel ORegan $92,500 (2)
Riley Tufte $92,500 (2)
Ty Dellandrea $90,000 (5)
Tyler Pitlick $90,000 (6)
Matthew OConnor $90,000 (2)
Ryan Merkley $80,400 (5)
Josh Wesley $76,700 (2)
Luke Kunin $75,000 (6)
Alex Dostie $75,000 (2)
Kyle Capobianco $75,000 (5)
Sean Durzi $70,000 (4)
Total Farm Players33
Salary Commitment
Year 8 : $4,100,100
Year 9 : $3,753,700
Year 10 : $2,830,500
Year 11 : $2,485,400
Salary Average Commitment
Year 8 : $4,100,100
Year 9 : $3,753,700
Year 10 : $2,830,500
Year 11 : $2,485,400

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,200,000

Farm Salary Cap

Under Maximum of
$36,000,000

Pro Players

Farm Players

Total Players

Avalanche $39,696,088 $78,868,333 $2,631,667 $18,668,333 $2,575,000 $33,425,000 233053
Blackhawks $42,495,590 $75,521,500 $5,978,500 $15,321,500 $3,192,119 $32,807,881 233053
Blue Jackets $6,842,898 $62,429,429 $19,070,571 $2,229,429 $2,931,875 $33,068,125 232851
Blues $21,663,460 $77,670,814 $3,829,186 $17,470,814 $2,521,581 $33,478,419 232548
Bruins $42,527,196 $81,347,333 $152,667 $21,147,333 $2,227,500 $33,772,500 232548
Canadiens $12,798,992 $72,597,141 $8,902,859 $12,397,141 $3,122,664 $32,877,336 242852
Canucks $40,251,397 $65,398,564 $16,101,436 $5,198,564 $3,113,560 $32,886,440 223052
Capitals $53,711,876 $80,950,000 $550,000 $20,750,000 $3,013,615 $32,986,385 232750
Coyotes $24,517,828 $76,546,123 $4,953,877 $16,346,123 $2,752,900 $33,247,100 232851
Devils $23,242,531 $76,405,750 $5,094,250 $16,205,750 $4,052,779 $31,947,221 222951
Ducks $19,006,129 $78,988,000 $2,512,000 $18,788,000 $2,881,517 $33,118,483 232851
Flames $42,810,420 $78,580,030 $2,919,970 $18,380,030 $1,972,504 $34,027,496 232548
Flyers $17,634,812 $73,514,098 $7,985,902 $13,314,098 $3,230,399 $32,769,601 232649
Golden Knights $8,858,548 $80,886,666 $613,334 $20,686,666 $2,939,150 $33,060,850 222547
Hurricanes $13,037,686 $77,318,000 $4,182,000 $17,118,000 $2,220,000 $33,780,000 222850
Islanders $6,817,050 $81,077,435 $422,565 $20,877,435 $2,461,600 $33,538,400 242448
Jets $12,477,644 $64,652,107 $16,847,893 $4,452,107 $2,701,292 $33,298,708 232750
Kings $11,949,134 $76,058,898 $5,441,102 $15,858,898 $2,501,500 $33,498,500 232851
Kraken $20,239,195 $81,405,000 $95,000 $21,205,000 $2,057,500 $33,942,500 222547
Lightning $60,266,433 $78,305,000 $3,195,000 $18,105,000 $1,892,500 $34,107,500 232447
Maple Leafs $42,534,269 $75,904,000 $5,596,000 $15,704,000 $2,040,500 $33,959,500 252348
Nordiques $45,341,893 $67,094,244 $14,405,756 $6,894,244 $2,408,900 $33,591,100 252651
Oilers $12,538,129 $75,050,619 $6,449,381 $14,850,619 $4,605,800 $31,394,200 243155
Penguins $45,022,802 $69,554,035 $11,945,965 $9,354,035 $2,402,500 $33,597,500 232750
Predators $16,703,229 $80,064,999 $1,435,001 $19,864,999 $1,957,500 $34,042,500 242448
Rangers $36,294,485 $61,750,600 $19,749,400 $1,550,600 $2,062,558 $33,937,442 242549
Red Wings $16,859,550 $66,742,000 $14,758,000 $6,542,000 $3,154,700 $32,845,300 222850
Sabres $23,553,088 $72,407,333 $9,092,667 $12,207,333 $2,485,000 $33,515,000 232649
Senators $3,305,801 $80,000,320 $1,499,680 $19,800,320 $2,350,780 $33,649,220 222547
Sharks $31,301,313 $74,546,000 $6,954,000 $14,346,000 $2,241,380 $33,758,620 232548
Stars $38,856,997 $63,578,739 $17,921,261 $3,378,739 $2,984,541 $33,015,459 243054
Wild $34,749,336 $68,727,557 $12,772,443 $8,527,557 $4,100,100 $31,899,900 223355