Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 4 616 - 76,94%
Level 2: 5000 - 60 $ - 3 820 - 76,41%
Level 3: 2000 - 35 $ - 1 548 - 77,41%
Level 4: 4000 - 20 $ - 3 057 - 76,43%
Luxury : 1000 - 200 $ - 768 - 76,83%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 810 - 76,72%
Average Income per Game863 861 $
Year to Date Revenue27 643 566 $

Expense

Pro Players Total Salaries42 076 000 $
Farm Players Total Salaries134 620 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 416 003 $
Farm Year To Date Expenses182 441 $
Pro Salary Cap To Date32 316 581 $
Farm Salary Cap To Date107 321 $

Estimate

Pro Estimated Season Revenue7 774 753 $
Pro Remaining Season Days46
Pro Expenses Per Days243 792 $
Pro Estimated Expenses11 214 432 $
Farm Remaining Season Days42
Farm Expenses Per Days1 388 $
Farm Estimated Expenses58 296 $
Estimated Season Expenses11 272 728 $
Season Salary Cap42 076 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 924 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 076 000 $
Current Bank Account229 101 779 $
Projected Bank Account225 603 804 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (3)
Erik Johnson (Out of Payroll) 5 000 000 $ (2)
Sam Reinhart 3 544 000 $ (2)
Nick Leddy 3 500 000 $ (4)
Dennis Wideman 3 500 000 $ (1)
Daniel Winnik 2 500 000 $ (3)
Fedor Tyutin 2 500 000 $ (1)
Carter Hutton 2 500 000 $ (3)
Trevor Lewis 2 500 000 $ (1)
Tomas Tatar 2 500 000 $ (1)
John-Michael Liles 2 500 000 $ (1)
Jared McCann 1 107 000 $ (2)
Mikhail Grigorenko 1 000 000 $ (2)
Matt Greene 1 000 000 $ (3)
Craig Smith 1 000 000 $ (1)
Auston Matthews 900 000 $ (4)
Bo Horvat 900 000 $ (2)
Micheal Ferland 825 000 $ (1)
Shane Prince 500 000 $ (2)
Taylor Chorney 500 000 $ (1)
Philipp Grubauer 500 000 $ (1)
John Gibson 300 000 $ (1)
Colin Miller 300 000 $ (2)
Vladislav Namestnikov 300 000 $ (1)
Paul Carey 300 000 $ (1)
Justin Falk 300 000 $ (1)
Total Pro Players26
Salary Commitment
Year 12 : 47 076 000 $
Year 13 : 29 551 000 $
Year 14 : 17 200 000 $
Year 15 : 4 400 000 $
Salary Average Commitment
Year 12 : 31 076 000 $
Year 13 : 16 351 000 $
Year 14 : 10 000 000 $
Year 15 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 47 076 000 $
Year 13 : 29 551 000 $
Year 14 : 17 200 000 $
Year 15 : 4 400 000 $

Farm Players Salaries

Dillon Heatherington 9 250 $ (2)
Hunter Smith 9 250 $ (2)
Marko Dano 9 000 $ (2)
Laurent Dauphin 8 940 $ (2)
Frederik Gauthier 8 630 $ (2)
Joseph LaBate 6 800 $ (1)
Mason Geertsen 6 750 $ (2)
J.T. Brown 5 000 $ (3)
Kris Newbury 5 000 $ (1)
Jonas Johansson 5 000 $ (4)
Jordan Binnington 5 000 $ (2)
Cal O'Reilly 5 000 $ (1)
Brodie Dupont 3 000 $ (4)
Craig Cunningham 3 000 $ (3)
David Musil 3 000 $ (1)
Spencer Abbott 3 000 $ (4)
Chris Porter 3 000 $ (3)
Michael Sgarbossa 3 000 $ (4)
Paul LaDue 3 000 $ (4)
Jeremy Morin 3 000 $ (3)
Marc-Andre Cliche 3 000 $ (1)
Jeff Lerg 3 000 $ (3)
JC Lipon 3 000 $ (1)
Mark Alt 3 000 $ (2)
Reto Berra 3 000 $ (1)
Jason Akeson 3 000 $ (3)
Tony Cameranesi 3 000 $ (1)
Martin Frk 3 000 $ (1)
Alex Lintuniemi 3 000 $ (4)
Total Farm Players29
Salary Commitment
Year 12 : 134 620 $
Year 13 : 99 820 $
Year 14 : 40 000 $
Year 15 : 20 000 $
Salary Average Commitment
Year 12 : 108 898 $
Year 13 : 80 098 $
Year 14 : 23 278 $
Year 15 : 7 778 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 4 816 - 80,27%
Level 2: 5000 - 60 $ - 3 935 - 78,71%
Level 3: 2000 - 35 $ - 1 555 - 77,73%
Level 4: 4000 - 20 $ - 3 168 - 79,21%
Luxury : 1000 - 200 $ - 793 - 79,34%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %14 267 - 79,26%
Average Income per Game894 744 $
Year to Date Revenue28 631 802 $

Expense

Pro Players Total Salaries49 799 999 $
Farm Players Total Salaries128 682 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 399 997 $
Farm Year To Date Expenses176 130 $
Pro Salary Cap To Date34 992 490 $
Farm Salary Cap To Date100 862 $

Estimate

Pro Estimated Season Revenue8 052 694 $
Pro Remaining Season Days46
Pro Expenses Per Days290 751 $
Pro Estimated Expenses13 374 546 $
Farm Remaining Season Days42
Farm Expenses Per Days1 353 $
Farm Estimated Expenses56 826 $
Estimated Season Expenses13 431 372 $
Season Salary Cap49 799 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $200 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 799 999 $
Current Bank Account109 161 323 $
Projected Bank Account103 782 645 $

Pro Players Salaries

Corey Crawford 6 500 000 $ (1)
Nicklas Backstrom 5 000 000 $ (1)
David Backes 5 000 000 $ (1)
Jason Spezza 3 500 000 $ (2)
Mike Hoffman 3 500 000 $ (3)
Marc-Edouard Vlasic 3 500 000 $ (2)
Dan Girardi 3 500 000 $ (2)
Jake Muzzin 3 500 000 $ (3)
Mark Stone 3 500 000 $ (3)
Wayne Simmonds 3 499 999 $ (1)
David Krejci 2 500 000 $ (1)
Torey Krug 2 500 000 $ (2)
Cal Clutterbuck 1 000 000 $ (1)
Ben Smith 500 000 $ (2)
Jason Chimera 500 000 $ (1)
Patrice Cormier 300 000 $ (2)
Tomas Jurco 300 000 $ (1)
Xavier Ouellet 300 000 $ (1)
Anton Forsberg 300 000 $ (1)
Kevan Miller 300 000 $ (1)
Frederick Gaudreau 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 49 799 999 $
Year 13 : 24 600 000 $
Year 14 : 10 500 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 35 299 999 $
Year 13 : 15 600 000 $
Year 14 : 6 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 49 799 999 $
Year 13 : 24 600 000 $
Year 14 : 10 500 000 $
Year 15 : 0 $

Farm Players Salaries

Jhonas Enroth 15 100 $ (1)
Jimmy Hayes 10 000 $ (1)
Loic Leduc 6 150 $ (1)
Yann Danis 5 432 $ (1)
Matej Stransky 5 000 $ (2)
Maxime Fortunus 5 000 $ (1)
Brian Strait 5 000 $ (1)
Clarke MacArthur 5 000 $ (1)
Anthony Richard 5 000 $ (4)
Chris Wideman 5 000 $ (3)
Justin Florek 5 000 $ (2)
Zac Rinaldo 5 000 $ (1)
Rocco Grimaldi 5 000 $ (2)
Nate Prosser 5 000 $ (4)
Philippe Desrosiers 5 000 $ (3)
Jeremy Smith 5 000 $ (4)
Jack Skille 5 000 $ (1)
Maxime Lagace 3 000 $ (3)
Pascal Pelletier 3 000 $ (2)
Jordan Caron 3 000 $ (1)
Shawn Ouellette-St. Amant 3 000 $ (4)
Liam O'Brien 3 000 $ (2)
Yannick Veilleux 3 000 $ (2)
Louis-Marc Aubry 3 000 $ (3)
Dan Vladar 3 000 $ (4)
Christopher Gibson 3 000 $ (2)
Total Farm Players26
Salary Commitment
Year 12 : 128 682 $
Year 13 : 64 000 $
Year 14 : 37 000 $
Year 15 : 21 000 $
Salary Average Commitment
Year 12 : 122 130 $
Year 13 : 39 980 $
Year 14 : 20 980 $
Year 15 : 10 000 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 4 703 - 78,39%
Level 2: 5000 - 60 $ - 3 912 - 78,24%
Level 3: 2000 - 35 $ - 1 542 - 77,12%
Level 4: 4000 - 20 $ - 3 088 - 77,20%
Luxury : 1000 - 200 $ - 785 - 78,52%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %14 031 - 77,95%
Average Income per Game880 032 $
Year to Date Revenue27 280 989 $

Expense

Pro Players Total Salaries35 268 000 $
Farm Players Total Salaries170 250 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 464 853 $
Farm Year To Date Expenses192 748 $
Pro Salary Cap To Date27 313 205 $
Farm Salary Cap To Date117 569 $

Estimate

Pro Estimated Season Revenue8 800 319 $
Pro Remaining Season Days46
Pro Expenses Per Days204 439 $
Pro Estimated Expenses9 404 194 $
Farm Remaining Season Days42
Farm Expenses Per Days1 599 $
Farm Estimated Expenses67 158 $
Estimated Season Expenses9 471 352 $
Season Salary Cap35 268 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $14 732 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 20 268 000 $
Current Bank Account133 892 826 $
Projected Bank Account133 221 793 $

Pro Players Salaries

Mikael Backlund 4 250 000 $ (3)
Jimmy Howard 3 500 000 $ (4)
Lee Stempniak 3 150 000 $ (4)
Brian Campbell 3 000 000 $ (2)
Dennis Seidenberg 2 668 000 $ (1)
Frans Nielsen 2 500 000 $ (1)
Braydon Coburn 2 500 000 $ (1)
Marco Scandella 2 500 000 $ (3)
Matt Read 2 150 000 $ (4)
Kyle Quincey 1 000 000 $ (3)
Jesper Fast 1 000 000 $ (4)
Marcus Foligno 1 000 000 $ (3)
Roman Polak 1 000 000 $ (1)
Artemi Panarin 900 000 $ (3)
Noah Hanifin 900 000 $ (3)
Pavel Buchnevich 500 000 $ (4)
Andrew Copp 500 000 $ (3)
Brayden Point 500 000 $ (4)
Brandon Pirri 500 000 $ (3)
Erik Condra 350 000 $ (4)
Marek Mazanec 300 000 $ (1)
Sean Monahan 300 000 $ (1)
Taylor Beck 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 12 : 35 268 000 $
Year 13 : 26 000 000 $
Year 14 : 23 000 000 $
Year 15 : 11 150 000 $
Salary Average Commitment
Year 12 : 30 600 000 $
Year 13 : 21 500 000 $
Year 14 : 19 000 000 $
Year 15 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 35 268 000 $
Year 13 : 26 000 000 $
Year 14 : 23 000 000 $
Year 15 : 11 150 000 $

Farm Players Salaries

Mark Streit 40 000 $ (2)
Teddy Purcell 25 000 $ (1)
Robbie Russo 9 250 $ (1)
Julius Honka 9 000 $ (3)
Cory Conacher 5 000 $ (1)
Oliver Kylington 5 000 $ (4)
Eric Cornel 5 000 $ (4)
Conner Bleackley 5 000 $ (4)
Zach Sanford 5 000 $ (4)
Devin Setoguchi 5 000 $ (2)
John Quenneville 5 000 $ (4)
Nikolay Goldobin 5 000 $ (3)
Vaclav Karabacek 5 000 $ (4)
Greg Carey 3 000 $ (1)
Peter Cehlarik 3 000 $ (4)
Cameron Darcy 3 000 $ (3)
Justin Holl 3 000 $ (3)
Anton Slepyshev 3 000 $ (3)
Shane Harper 3 000 $ (2)
Reece Scarlett 3 000 $ (1)
Jussi Olkinuora 3 000 $ (1)
Charlie Lindgren 3 000 $ (3)
Blake Siebenaler 3 000 $ (4)
Jyrki Jokipakka 3 000 $ (1)
Casey Nelson 3 000 $ (4)
Kevin Gravel 3 000 $ (1)
Vojtech Mozik 3 000 $ (3)
Total Farm Players27
Salary Commitment
Year 12 : 170 250 $
Year 13 : 116 000 $
Year 14 : 68 000 $
Year 15 : 39 000 $
Salary Average Commitment
Year 12 : 173 632 $
Year 13 : 124 382 $
Year 14 : 56 070 $
Year 15 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 428 - 73,79%
Level 2: 5000 - 65 $ - 3 721 - 74,42%
Level 3: 2000 - 35 $ - 1 562 - 78,08%
Level 4: 4000 - 20 $ - 3 082 - 77,05%
Luxury : 1000 - 200 $ - 795 - 79,46%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 587 - 75,48%
Average Income per Game879 320 $
Year to Date Revenue28 138 232 $

Expense

Pro Players Total Salaries45 350 000 $
Farm Players Total Salaries81 900 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 542 050 $
Farm Year To Date Expenses417 207 $
Pro Salary Cap To Date34 139 006 $
Farm Salary Cap To Date41 379 $

Estimate

Pro Estimated Season Revenue7 913 878 $
Pro Remaining Season Days46
Pro Expenses Per Days265 029 $
Pro Estimated Expenses12 191 334 $
Farm Remaining Season Days42
Farm Expenses Per Days3 443 $
Farm Estimated Expenses144 606 $
Estimated Season Expenses12 335 940 $
Season Salary Cap40 350 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 650 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 350 000 $
Current Bank Account63 490 486 $
Projected Bank Account59 068 424 $

Pro Players Salaries

Dustin Byfuglien 6 500 000 $ (2)
Phil Kessel 5 000 000 $ (4)
James Reimer (Out of Payroll) 5 000 000 $ (4)
Matt Niskanen 3 500 000 $ (1)
Kyle Palmieri 3 500 000 $ (2)
Nazem Kadri 3 500 000 $ (4)
Justin Williams 2 500 000 $ (1)
Danny DeKeyser 2 500 000 $ (1)
Artem Anisimov 2 500 000 $ (1)
Matt Moulson 2 500 000 $ (4)
Jake Gardiner 2 500 000 $ (4)
Alexander Burmistrov 1 550 000 $ (1)
Tyler Ennis 1 000 000 $ (1)
Anton Khudobin 1 000 000 $ (4)
Dmitry Kulikov 500 000 $ (4)
Teemu Pulkkinen 300 000 $ (3)
Viktor Arvidsson 300 000 $ (2)
Patrik Nemeth 300 000 $ (3)
Alan Quine 300 000 $ (2)
Richard Panik 300 000 $ (1)
Barclay Goodrow 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 45 350 000 $
Year 13 : 31 500 000 $
Year 14 : 20 600 000 $
Year 15 : 20 000 000 $
Salary Average Commitment
Year 12 : 27 744 500 $
Year 13 : 13 895 000 $
Year 14 : 12 995 000 $
Year 15 : 12 995 000 $
Salary Cap with 1 Way Contract
Year 12 : 45 350 000 $
Year 13 : 31 500 000 $
Year 14 : 20 600 000 $
Year 15 : 20 000 000 $

Farm Players Salaries

Curtis Lazar 9 000 $ (2)
Justin Bailey 8 900 $ (2)
Andrew Welinski 5 000 $ (4)
Colin Smith 5 000 $ (2)
Carl Dahlstrom 5 000 $ (4)
Juho Lammikko 5 000 $ (4)
Chris Driedger 5 000 $ (2)
Dmytro Timashov (Out of Payroll) 5 000 $ (4)
Mirco Mueller 5 000 $ (2)
Mario Lucia 5 000 $ (4)
Teddy Blueger 5 000 $ (4)
Andy Andreoff 3 000 $ (2)
Henri Ikonen 3 000 $ (2)
Frank Corrado 3 000 $ (1)
Sena Acolatse 3 000 $ (1)
Scott Wedgewood 3 000 $ (2)
Michael Mersch 3 000 $ (1)
Nick Paul 3 000 $ (3)
Reid Gardiner 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 12 : 86 900 $
Year 13 : 77 900 $
Year 14 : 36 000 $
Year 15 : 33 000 $
Salary Average Commitment
Year 12 : 56 840 $
Year 13 : 47 840 $
Year 14 : 8 940 $
Year 15 : 0 $

Caroline Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 4 727 - 78,78%
Level 2: 5000 - 60 $ - 3 922 - 78,44%
Level 3: 2000 - 35 $ - 1 510 - 75,50%
Level 4: 4000 - 20 $ - 3 119 - 77,97%
Luxury : 1000 - 200 $ - 801 - 80,12%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %14 079 - 78,22%
Average Income per Game885 101 $
Year to Date Revenue27 438 123 $

Expense

Pro Players Total Salaries48 790 000 $
Farm Players Total Salaries105 170 $
Coaches Total Salaries500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 188 546 $
Farm Year To Date Expenses82 168 $
Pro Salary Cap To Date33 775 246 $
Farm Salary Cap To Date82 168 $

Estimate

Pro Estimated Season Revenue8 851 007 $
Pro Remaining Season Days46
Pro Expenses Per Days284 913 $
Pro Estimated Expenses13 105 998 $
Farm Remaining Season Days42
Farm Expenses Per Days622 $
Farm Estimated Expenses26 124 $
Estimated Season Expenses13 132 122 $
Season Salary Cap48 790 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 210 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 790 000 $
Current Bank Account83 960 297 $
Projected Bank Account79 679 182 $

Pro Players Salaries

Sidney Crosby 8 000 000 $ (1)
Brent Burns 6 500 000 $ (1)
Erik Karlsson 6 500 000 $ (2)
Eric Staal 5 000 000 $ (4)
Dougie Hamilton 3 500 000 $ (2)
Bryan Little 3 500 000 $ (2)
Craig Anderson 3 500 000 $ (3)
Tyler Toffoli 2 500 000 $ (1)
Ales Hemsky 1 000 000 $ (1)
Brayden McNabb 1 000 000 $ (3)
Erik Haula 1 000 000 $ (4)
Sam Gagner 990 000 $ (2)
Andre Burakovsky 900 000 $ (2)
Teuvo Teravainen 900 000 $ (2)
Magnus Paajarvi 500 000 $ (2)
Damon Severson 500 000 $ (2)
Josh Anderson 500 000 $ (2)
Morgan Rielly 500 000 $ (1)
Calvin Pickard 500 000 $ (2)
Connor Brown 300 000 $ (2)
Jake Guentzel 300 000 $ (4)
Dmitry Orlov 300 000 $ (3)
Joakim Nordstrom 300 000 $ (1)
Miles Wood 300 000 $ (4)
Total Pro Players24
Salary Commitment
Year 12 : 48 790 000 $
Year 13 : 29 990 000 $
Year 14 : 11 400 000 $
Year 15 : 6 600 000 $
Salary Average Commitment
Year 12 : 27 400 000 $
Year 13 : 17 900 000 $
Year 14 : 7 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 48 790 000 $
Year 13 : 29 990 000 $
Year 14 : 11 400 000 $
Year 15 : 6 600 000 $

Farm Players Salaries

Jonathan Bernier 27 500 $ (2)
Stefan Noesen 9 000 $ (2)
Erik Gustafsson 6 670 $ (1)
Kevin Roy 5 000 $ (4)
Michael Kostka 5 000 $ (1)
Steve Ott 5 000 $ (1)
Julius Bergman 5 000 $ (3)
Jacob Josefson 3 000 $ (2)
Blake Coleman 3 000 $ (3)
Tyler Motte 3 000 $ (4)
David Warsofsky 3 000 $ (1)
Christian Djoos 3 000 $ (3)
Tim Kennedy 3 000 $ (3)
Jake Paterson 3 000 $ (3)
Casey DeSmith 3 000 $ (3)
Tom McCollum 3 000 $ (1)
Mark Dekanich 3 000 $ (2)
Anthony Louis 3 000 $ (4)
Jordan Oesterle 3 000 $ (2)
Dylan Blujus 3 000 $ (3)
Brendan Smith 3 000 $ (1)
Total Farm Players21
Salary Commitment
Year 12 : 105 170 $
Year 13 : 79 500 $
Year 14 : 34 000 $
Year 15 : 11 000 $
Salary Average Commitment
Year 12 : 123 820 $
Year 13 : 101 150 $
Year 14 : 45 650 $
Year 15 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 4 543 - 75,72%
Level 2: 5000 - 60 $ - 3 760 - 75,20%
Level 3: 2000 - 35 $ - 1 512 - 75,60%
Level 4: 4000 - 20 $ - 2 993 - 74,84%
Luxury : 1000 - 200 $ - 766 - 76,58%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 575 - 75,41%
Average Income per Game851 285 $
Year to Date Revenue26 389 833 $

Expense

Pro Players Total Salaries41 034 000 $
Farm Players Total Salaries69 000 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 600 698 $
Farm Year To Date Expenses4 185 558 $
Pro Salary Cap To Date31 512 840 $
Farm Salary Cap To Date52 379 $

Estimate

Pro Estimated Season Revenue8 512 849 $
Pro Remaining Season Days46
Pro Expenses Per Days237 769 $
Pro Estimated Expenses10 937 374 $
Farm Remaining Season Days42
Farm Expenses Per Days32 953 $
Farm Estimated Expenses1 384 026 $
Estimated Season Expenses12 321 400 $
Season Salary Cap41 034 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 966 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 034 000 $
Current Bank Account102 003 077 $
Projected Bank Account98 194 526 $

Pro Players Salaries

Jared Spurgeon 5 000 000 $ (2)
Steve Mason 5 000 000 $ (2)
Scott Darling 5 000 000 $ (2)
Scott Hartnell 3 500 000 $ (3)
Andrew Cogliano 2 500 000 $ (1)
Tanner Pearson 2 500 000 $ (3)
Darren Helm 2 500 000 $ (2)
Toby Enstrom 2 500 000 $ (2)
Ryan Nugent-Hopkins 2 500 000 $ (3)
Carl Gunnarsson 1 000 000 $ (1)
Devante Smith-Pelly 1 000 000 $ (3)
Luke Schenn 1 000 000 $ (3)
Matt Martin 1 000 000 $ (2)
Zach Bogosian 1 000 000 $ (2)
Vladislav Kamenev 925 000 $ (2)
Joshua Ho-Sang 900 000 $ (4)
Zach Hyman 900 000 $ (1)
Brett Pesce 809 000 $ (2)
Andreas Athanasiou 300 000 $ (2)
Michal Kempny 300 000 $ (4)
Calle Jarnkrok (Out of Payroll) 300 000 $ (1)
Conor Sheary 300 000 $ (2)
Connor Murphy 300 000 $ (1)
Colton Sissons 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 41 334 000 $
Year 13 : 36 034 000 $
Year 14 : 11 700 000 $
Year 15 : 1 200 000 $
Salary Average Commitment
Year 12 : 26 734 000 $
Year 13 : 19 934 000 $
Year 14 : 7 800 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 41 334 000 $
Year 13 : 36 034 000 $
Year 14 : 11 700 000 $
Year 15 : 1 200 000 $

Farm Players Salaries

Joe Colborne 10 000 $ (1)
Semyon Varlamov 10 000 $ (3)
Gustav Olofsson 9 250 $ (1)
Michael Bunting 6 670 $ (2)
Sergey Tolchinsky 6 080 $ (2)
Darren Kramer 3 000 $ (1)
Brody Sutter 3 000 $ (4)
Thomas Di Pauli 3 000 $ (4)
Stu Bickel 3 000 $ (2)
Jean-Francois Berube 3 000 $ (2)
Justin Peters 3 000 $ (2)
Keith Aulie 3 000 $ (4)
Josh Jacobs 3 000 $ (4)
Viktor Svedberg 3 000 $ (1)
Total Farm Players14
Salary Commitment
Year 12 : 69 000 $
Year 13 : 43 750 $
Year 14 : 22 000 $
Year 15 : 12 000 $
Salary Average Commitment
Year 12 : 66 000 $
Year 13 : 53 750 $
Year 14 : 35 000 $
Year 15 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 4 781 - 79,68%
Level 2: 5000 - 60 $ - 3 922 - 78,43%
Level 3: 2000 - 35 $ - 1 595 - 79,74%
Level 4: 4000 - 20 $ - 3 149 - 78,73%
Luxury : 1000 - 200 $ - 784 - 78,40%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %14 230 - 79,06%
Average Income per Game890 056 $
Year to Date Revenue28 481 785 $

Expense

Pro Players Total Salaries39 878 000 $
Farm Players Total Salaries185 150 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 120 849 $
Farm Year To Date Expenses217 406 $
Pro Salary Cap To Date30 042 813 $
Farm Salary Cap To Date142 281 $

Estimate

Pro Estimated Season Revenue8 010 502 $
Pro Remaining Season Days46
Pro Expenses Per Days231 087 $
Pro Estimated Expenses10 630 002 $
Farm Remaining Season Days42
Farm Expenses Per Days1 687 $
Farm Estimated Expenses70 854 $
Estimated Season Expenses10 700 856 $
Season Salary Cap39 878 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 122 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 878 000 $
Current Bank Account186 982 631 $
Projected Bank Account184 292 277 $

Pro Players Salaries

Nick Foligno 5 000 000 $ (1)
Sergei Bobrovsky 5 000 000 $ (1)
Alex Killorn 3 500 000 $ (3)
Carl Hagelin 3 500 000 $ (1)
Kevin Bieksa 3 128 000 $ (1)
Brendan Gallagher 2 500 000 $ (3)
Luke Glendening 2 500 000 $ (3)
Mike Fisher (Out of Payroll) 2 500 000 $ (1)
Jeff Petry 2 500 000 $ (1)
Tyler Johnson 2 500 000 $ (3)
Niklas Hjalmarsson 2 500 000 $ (1)
Thatcher Demko 900 000 $ (4)
Kevin Fiala 900 000 $ (3)
Leon Draisaitl 900 000 $ (2)
Christian Dvorak 900 000 $ (4)
Hampus Lindholm 750 000 $ (1)
Aleksander Barkov 500 000 $ (1)
Tobias Rieder 500 000 $ (2)
Brandon Carlo 500 000 $ (4)
Shayne Gostisbehere 500 000 $ (3)
Antti Raanta 300 000 $ (1)
Boone Jenner 300 000 $ (1)
Brandon Montour 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 42 378 000 $
Year 13 : 16 400 000 $
Year 14 : 14 700 000 $
Year 15 : 2 300 000 $
Salary Average Commitment
Year 12 : 26 771 000 $
Year 13 : 2 421 000 $
Year 14 : 1 421 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 42 378 000 $
Year 13 : 16 400 000 $
Year 14 : 14 700 000 $
Year 15 : 2 300 000 $

Farm Players Salaries

Miikka Salomaki 9 900 $ (2)
Dominik Simon 9 250 $ (1)
Michael McCarron 9 000 $ (3)
Mark McNeill 9 000 $ (2)
Anthony Duclair 9 000 $ (2)
Mackenzie Blackwood 9 000 $ (4)
Steven Santini 5 000 $ (4)
Cristoval Nieves 5 000 $ (4)
Jeremy Gregoire 5 000 $ (3)
Riley Barber 5 000 $ (3)
Scott Mayfield 5 000 $ (2)
Garret Ross 5 000 $ (2)
Brett Lernout 5 000 $ (3)
J.T. Compher 5 000 $ (4)
Eric Comrie 5 000 $ (3)
Hudson Fasching 5 000 $ (4)
Chris VandeVelde 5 000 $ (3)
Nick Moutrey 3 000 $ (3)
Tanner Kero 3 000 $ (3)
Austin Carroll 3 000 $ (3)
Christian Folin 3 000 $ (1)
Conor Allen 3 000 $ (1)
Mark Fraser 3 000 $ (3)
Brian Hart 3 000 $ (3)
Linus Arnesson 3 000 $ (3)
Petteri Lindbohm 3 000 $ (2)
Philip McRae 3 000 $ (1)
Justin Kea 3 000 $ (1)
MacKenzie Weegar 3 000 $ (2)
Daniel Altshuller 3 000 $ (3)
Linus Ullmark 3 000 $ (3)
Pontus Aberg 3 000 $ (2)
Tomas Nosek 3 000 $ (2)
Tanner Richard 3 000 $ (2)
Pheonix Copley 3 000 $ (2)
Dan Renouf 3 000 $ (4)
Mac Carruth 3 000 $ (2)
Thomas Schemitsch 3 000 $ (4)
Nic Kerdiles 3 000 $ (3)
Brendan Gaunce 3 000 $ (3)
Patrick Sieloff 3 000 $ (3)
Scott Czarnowczan 3 000 $ (2)
Tage Thompson 0 $ (1)
Total Farm Players43
Salary Commitment
Year 12 : 185 150 $
Year 13 : 163 900 $
Year 14 : 102 000 $
Year 15 : 35 000 $
Salary Average Commitment
Year 12 : 156 580 $
Year 13 : 147 580 $
Year 14 : 102 580 $
Year 15 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 4 674 - 77,90%
Level 2: 5000 - 60 $ - 3 876 - 77,52%
Level 3: 2000 - 35 $ - 1 569 - 78,44%
Level 4: 4000 - 20 $ - 3 119 - 77,98%
Luxury : 1000 - 200 $ - 790 - 78,97%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %14 028 - 77,93%
Average Income per Game877 663 $
Year to Date Revenue28 085 221 $

Expense

Pro Players Total Salaries45 588 882 $
Farm Players Total Salaries190 110 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 279 983 $
Farm Year To Date Expenses218 263 $
Pro Salary Cap To Date29 800 235 $
Farm Salary Cap To Date143 049 $

Estimate

Pro Estimated Season Revenue7 898 968 $
Pro Remaining Season Days46
Pro Expenses Per Days266 410 $
Pro Estimated Expenses12 254 860 $
Farm Remaining Season Days42
Farm Expenses Per Days1 717 $
Farm Estimated Expenses72 114 $
Estimated Season Expenses12 326 974 $
Season Salary Cap45 588 882 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 411 118 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 588 882 $
Current Bank Account180 617 302 $
Projected Bank Account176 189 296 $

Pro Players Salaries

Ryan Miller 8 500 000 $ (4)
Braden Holtby 6 500 000 $ (2)
Chris Kreider 3 500 000 $ (1)
Marian Gaborik 3 500 000 $ (1)
Valtteri Filppula 3 222 000 $ (4)
Alex Galchenyuk 2 690 000 $ (2)
Nick Holden (Out of Payroll) 2 500 000 $ (1)
Jacob Markstrom 2 500 000 $ (1)
Ian Cole 2 500 000 $ (3)
Kevin Klein 2 500 000 $ (1)
Justin Braun 2 500 000 $ (1)
Brad Richardson 2 200 000 $ (2)
Mattias Ekholm 1 000 000 $ (1)
Lauri Korpikoski 976 882 $ (2)
Phillip Danault (Out of Payroll) 900 000 $ (2)
David Pastrnak (Out of Payroll) 900 000 $ (2)
Jonathan Drouin 900 000 $ (2)
Brendan Leipsic 500 000 $ (2)
Ben Chiarot 300 000 $ (1)
Chris Kelly 300 000 $ (3)
Matt Nieto 300 000 $ (1)
Nick Cousins 300 000 $ (1)
Ryan Dzingel 300 000 $ (1)
Oscar Lindberg 300 000 $ (1)
Matt Dumba 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 49 888 882 $
Year 13 : 30 088 882 $
Year 14 : 14 522 000 $
Year 15 : 11 722 000 $
Salary Average Commitment
Year 12 : 33 800 000 $
Year 13 : 20 700 000 $
Year 14 : 9 000 000 $
Year 15 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 888 882 $
Year 13 : 30 088 882 $
Year 14 : 14 522 000 $
Year 15 : 11 722 000 $

Farm Players Salaries

Jake Virtanen 17 440 $ (2)
Mike Reilly 9 250 $ (1)
Jesse Puljujarvi 9 000 $ (4)
Alex Tuch 9 000 $ (4)
Madison Bowey 8 940 $ (2)
Tim Bozon 8 180 $ (1)
Kyle Burroughs 6 300 $ (2)
Akim Aliu 5 000 $ (4)
Jayce Hawryluk 5 000 $ (4)
Mike Brown 5 000 $ (1)
Daniel Audette 5 000 $ (4)
Nick Tarnasky 5 000 $ (1)
John Negrin 5 000 $ (4)
Will O'Neill 5 000 $ (2)
Ville Pokka 5 000 $ (2)
Cal Heeter 5 000 $ (1)
Zack Stortini 5 000 $ (4)
Daniel O'Regan 5 000 $ (4)
Cody Kunyk 5 000 $ (4)
Mike Weber 5 000 $ (1)
Brandon Alderson 3 000 $ (1)
Joshua Winquist 3 000 $ (1)
Daniel Catenacci 3 000 $ (3)
Josiah Didier 3 000 $ (4)
Buddy Robinson 3 000 $ (1)
Brian Lashoff 3 000 $ (1)
Dustin Tokarski 3 000 $ (1)
Ryan Haggerty 3 000 $ (2)
Ryan Sproul 3 000 $ (1)
Eamon McAdam 3 000 $ (4)
Niklas Lundstrom 3 000 $ (4)
Jack Campbell 3 000 $ (2)
Quinton Howden 3 000 $ (4)
Jeff Malcolm 3 000 $ (3)
Tom Kostopoulos 3 000 $ (1)
Nikita Soshnikov 3 000 $ (3)
Nate Schmidt 3 000 $ (1)
Mike Sislo 3 000 $ (2)
Robin Norell 3 000 $ (4)
Total Farm Players39
Salary Commitment
Year 12 : 190 110 $
Year 13 : 128 680 $
Year 14 : 77 000 $
Year 15 : 68 000 $
Salary Average Commitment
Year 12 : 139 738 $
Year 13 : 86 308 $
Year 14 : 39 628 $
Year 15 : 24 480 $

Dallas Stars

Dallas Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 389 - 89,82%
Level 2: 5000 - 45 $ - 4 888 - 97,77%
Level 3: 2000 - 30 $ - 1 929 - 96,44%
Level 4: 4000 - 10 $ - 3 577 - 89,42%
Luxury : 1000 - 180 $ - 980 - 97,98%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %16 763 - 93,13%
Average Income per Game894 574 $
Year to Date Revenue27 731 789 $

Expense

Pro Players Total Salaries50 345 000 $
Farm Players Total Salaries130 810 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 630 517 $
Farm Year To Date Expenses1 686 547 $
Pro Salary Cap To Date36 042 616 $
Farm Salary Cap To Date108 445 $

Estimate

Pro Estimated Season Revenue8 945 738 $
Pro Remaining Season Days46
Pro Expenses Per Days301 994 $
Pro Estimated Expenses13 891 724 $
Farm Remaining Season Days42
Farm Expenses Per Days13 200 $
Farm Estimated Expenses554 400 $
Estimated Season Expenses14 446 124 $
Season Salary Cap50 345 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $-345 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 35 345 000 $
Current Bank Account117 410 671 $
Projected Bank Account111 910 285 $

Pro Players Salaries

Patrice Bergeron 6 500 000 $ (4)
Duncan Keith 6 500 000 $ (4)
Alex Ovechkin 6 500 000 $ (3)
Carey Price 6 500 000 $ (1)
Tyler Seguin 6 300 000 $ (3)
Mats Zuccarello 5 000 000 $ (3)
Ryan Ellis 3 500 000 $ (4)
Jason Zucker 2 245 000 $ (1)
Pavel Zacha 900 000 $ (4)
Joshua Morrissey 900 000 $ (3)
Patrik Laine 900 000 $ (4)
Jacob Trouba 900 000 $ (1)
Garret Sparks 500 000 $ (3)
Tom Pyatt 500 000 $ (3)
Markus Granlund 500 000 $ (2)
Kyle Brodziak 500 000 $ (3)
Nikita Tryamkin 500 000 $ (3)
Melker Karlsson 300 000 $ (2)
Julian Melchiori 300 000 $ (3)
Joonas Donskoi 300 000 $ (3)
Derek Ryan 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 12 : 50 345 000 $
Year 13 : 40 700 000 $
Year 14 : 39 900 000 $
Year 15 : 18 600 000 $
Salary Average Commitment
Year 12 : 34 362 052 $
Year 13 : 29 262 053 $
Year 14 : 28 462 053 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 50 345 000 $
Year 13 : 40 700 000 $
Year 14 : 39 900 000 $
Year 15 : 18 600 000 $

Farm Players Salaries

Nick Schultz 10 000 $ (4)
Michael Dal Colle 9 000 $ (4)
Sonny Milano 9 000 $ (2)
Spencer Martin 8 940 $ (2)
Jimmy Lodge 8 050 $ (2)
Michal Rozsival 8 000 $ (3)
Daniel Zaar 6 650 $ (1)
Max Gortz 6 170 $ (1)
Matt Frattin 5 000 $ (2)
Vernon Fiddler 5 000 $ (2)
Stephen Gionta 5 000 $ (1)
Ryan Johnston 3 000 $ (3)
Levko Koper 3 000 $ (3)
Dryden Hunt 3 000 $ (4)
Chris Brown 3 000 $ (4)
Drew Shore 3 000 $ (3)
Chris Breen 3 000 $ (1)
Clark Bishop 3 000 $ (4)
Ryan Bourque 3 000 $ (1)
Sam Carrick 3 000 $ (3)
Nick Jensen 3 000 $ (1)
Chase Balisy 3 000 $ (2)
Anthony Stolarz 3 000 $ (2)
Ryan Culkin 3 000 $ (2)
Max McCormick 3 000 $ (2)
Andrey Pedan 3 000 $ (2)
Michael Latta 3 000 $ (2)
Hunter Fejes 3 000 $ (4)
Corey Tropp 3 000 $ (4)
Joe Hicketts 3 000 $ (4)
Colby Robak 3 000 $ (1)
Mathieu Brodeur 3 000 $ (1)
Total Farm Players32
Salary Commitment
Year 12 : 143 810 $
Year 13 : 110 990 $
Year 14 : 57 000 $
Year 15 : 37 000 $
Salary Average Commitment
Year 12 : 122 528 $
Year 13 : 95 708 $
Year 14 : 40 778 $
Year 15 : 28 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 4 602 - 76,69%
Level 2: 5000 - 60 $ - 3 877 - 77,54%
Level 3: 2000 - 35 $ - 1 530 - 76,52%
Level 4: 4000 - 20 $ - 2 980 - 74,50%
Luxury : 1000 - 200 $ - 764 - 76,40%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 753 - 76,41%
Average Income per Game862 869 $
Year to Date Revenue26 748 950 $

Expense

Pro Players Total Salaries41 300 000 $
Farm Players Total Salaries22 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 931 198 $
Farm Year To Date Expenses396 703 $
Pro Salary Cap To Date34 412 697 $
Farm Salary Cap To Date20 960 $

Estimate

Pro Estimated Season Revenue8 628 694 $
Pro Remaining Season Days46
Pro Expenses Per Days241 618 $
Pro Estimated Expenses11 114 428 $
Farm Remaining Season Days42
Farm Expenses Per Days3 089 $
Farm Estimated Expenses129 738 $
Estimated Season Expenses11 244 166 $
Season Salary Cap41 300 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 700 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 300 000 $
Current Bank Account142 792 296 $
Projected Bank Account140 176 824 $

Pro Players Salaries

Henrik Lundqvist 8 000 000 $ (1)
Patrick Kane 8 000 000 $ (3)
Jonathan Toews (Out of Payroll) 6 500 000 $ (3)
Ryan McDonagh 5 000 000 $ (1)
Brent Seabrook 5 000 000 $ (4)
Jean-Gabriel Pageau 3 500 000 $ (3)
Charlie Coyle (Out of Payroll) 3 500 000 $ (4)
Andrew Ladd 2 500 000 $ (3)
Travis Hamonic 1 000 000 $ (1)
Carl Soderberg 1 000 000 $ (2)
Andrej Sustr 1 000 000 $ (2)
William Nylander 900 000 $ (3)
Scott Laughton 900 000 $ (2)
Anthony Mantha 900 000 $ (2)
Brandon Davidson 500 000 $ (4)
Samuel Morin 500 000 $ (3)
Tristan Jarry 500 000 $ (3)
Josh Robinson 300 000 $ (3)
Patrick Dwyer 300 000 $ (4)
Patrick Brown 300 000 $ (3)
Jake Dotchin 300 000 $ (2)
Chris Mueller 300 000 $ (4)
Trevor Moore 300 000 $ (4)
Seth Jones 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 51 300 000 $
Year 13 : 37 000 000 $
Year 14 : 32 900 000 $
Year 15 : 9 900 000 $
Salary Average Commitment
Year 12 : 37 257 000 $
Year 13 : 25 957 000 $
Year 14 : 21 057 000 $
Year 15 : 5 300 000 $
Salary Cap with 1 Way Contract
Year 12 : 51 300 000 $
Year 13 : 37 000 000 $
Year 14 : 32 900 000 $
Year 15 : 9 900 000 $

Farm Players Salaries

Dominic Turgeon 5 000 $ (4)
Cole Cassels 5 000 $ (3)
Kyle Platzer 3 000 $ (3)
Stuart Percy 3 000 $ (1)
Jonathan Racine 3 000 $ (1)
Matt Carey 3 000 $ (1)
Total Farm Players6
Salary Commitment
Year 12 : 22 000 $
Year 13 : 13 000 $
Year 14 : 13 000 $
Year 15 : 5 000 $
Salary Average Commitment
Year 12 : 26 550 $
Year 13 : 17 550 $
Year 14 : 17 550 $
Year 15 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 3 685 - 61,42%
Level 2: 5000 - 65 $ - 3 516 - 70,32%
Level 3: 2000 - 40 $ - 1 352 - 67,58%
Level 4: 4000 - 22 $ - 2 784 - 69,60%
Luxury : 1000 - 300 $ - 517 - 51,69%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %11 854 - 65,85%
Average Income per Game863 622 $
Year to Date Revenue27 635 915 $

Expense

Pro Players Total Salaries48 249 999 $
Farm Players Total Salaries58 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 249 403 $
Farm Year To Date Expenses420 332 $
Pro Salary Cap To Date33 795 665 $
Farm Salary Cap To Date44 571 $

Estimate

Pro Estimated Season Revenue7 772 601 $
Pro Remaining Season Days46
Pro Expenses Per Days281 792 $
Pro Estimated Expenses12 962 432 $
Farm Remaining Season Days42
Farm Expenses Per Days3 302 $
Farm Estimated Expenses138 684 $
Estimated Season Expenses13 101 116 $
Season Salary Cap48 249 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 750 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 249 999 $
Current Bank Account104 772 118 $
Projected Bank Account99 443 603 $

Pro Players Salaries

Andrei Markov 5 800 000 $ (1)
Victor Hedman 5 150 000 $ (1)
Jeff Carter 5 000 000 $ (3)
Derek Stepan 4 199 999 $ (1)
Dustin Brown 3 500 000 $ (1)
Jake Allen 3 500 000 $ (3)
Tyson Barrie 3 500 000 $ (1)
Jaden Schwartz 3 500 000 $ (1)
Evander Kane 2 500 000 $ (3)
Jakub Voracek 2 500 000 $ (2)
Alexei Emelin 2 500 000 $ (1)
Riley Nash 1 000 000 $ (4)
Derek Forbort 1 000 000 $ (3)
Ryan Spooner 1 000 000 $ (2)
Jeff Skinner 1 000 000 $ (1)
Brock McGinn 500 000 $ (2)
Mike Condon 500 000 $ (1)
Martin Marincin 500 000 $ (4)
Jordin Tootoo 500 000 $ (1)
Yanni Gourde 300 000 $ (1)
Seth Griffith 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 48 249 999 $
Year 13 : 17 500 000 $
Year 14 : 13 500 000 $
Year 15 : 1 500 000 $
Salary Average Commitment
Year 12 : 26 210 997 $
Year 13 : 13 784 999 $
Year 14 : 9 794 999 $
Year 15 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 48 249 999 $
Year 13 : 17 500 000 $
Year 14 : 13 500 000 $
Year 15 : 1 500 000 $

Farm Players Salaries

Chris Bigras 5 000 $ (3)
Carter Bancks 5 000 $ (1)
Jake Dowell 5 000 $ (3)
Jeff Zatkoff 5 000 $ (1)
Bryan Bickell 5 000 $ (1)
Alex Schoenborn 3 000 $ (4)
Greg McKegg 3 000 $ (3)
Adam Gilmour 3 000 $ (4)
Garnet Hathaway 3 000 $ (2)
Jake Chelios 3 000 $ (1)
Trevor Carrick 3 000 $ (2)
John Muse 3 000 $ (1)
Brett Kulak 3 000 $ (2)
Steve Michalek 3 000 $ (3)
Jacob MacDonald 3 000 $ (4)
Petter Granberg 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 12 : 58 000 $
Year 13 : 37 000 $
Year 14 : 25 000 $
Year 15 : 9 000 $
Salary Average Commitment
Year 12 : 58 510 $
Year 13 : 32 510 $
Year 14 : 20 510 $
Year 15 : 0 $

Floride Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 4 858 - 80,97%
Level 2: 5000 - 60 $ - 3 985 - 79,71%
Level 3: 2000 - 35 $ - 1 586 - 79,32%
Level 4: 4000 - 20 $ - 3 180 - 79,51%
Luxury : 1000 - 200 $ - 790 - 78,98%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %14 400 - 80,00%
Average Income per Game901 817 $
Year to Date Revenue27 956 333 $

Expense

Pro Players Total Salaries48 497 500 $
Farm Players Total Salaries40 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 056 853 $
Farm Year To Date Expenses114 554 $
Pro Salary Cap To Date35 629 091 $
Farm Salary Cap To Date39 383 $

Estimate

Pro Estimated Season Revenue9 018 172 $
Pro Remaining Season Days46
Pro Expenses Per Days283 223 $
Pro Estimated Expenses13 028 258 $
Farm Remaining Season Days42
Farm Expenses Per Days828 $
Farm Estimated Expenses34 776 $
Estimated Season Expenses13 063 034 $
Season Salary Cap48 497 500 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 502 500 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 497 500 $
Current Bank Account63 492 325 $
Projected Bank Account59 447 463 $

Pro Players Salaries

Tuukka Rask 8 000 000 $ (1)
Ryan Kesler 5 000 000 $ (2)
Mark Giordano 5 000 000 $ (1)
Josh Bailey 3 500 000 $ (4)
Keith Kinkaid 3 000 000 $ (4)
Brad Marchand 2 500 000 $ (1)
Nick Bonino 2 500 000 $ (1)
Ben Lovejoy 2 500 000 $ (2)
Jaromir Jagr 2 500 000 $ (1)
Martin Hanzal 2 500 000 $ (1)
Brian Gionta 2 400 000 $ (1)
Jordie Benn 2 250 000 $ (1)
Niklas Kronwall 1 897 500 $ (1)
Ron Hainsey 1 000 000 $ (1)
Radim Vrbata 1 000 000 $ (3)
John Mitchell 1 000 000 $ (1)
Zbynek Michalek 750 000 $ (2)
Andreas Martinsen 300 000 $ (3)
Anton Lander 300 000 $ (3)
John Klingberg 300 000 $ (1)
Eric Tangradi 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 48 497 500 $
Year 13 : 16 350 000 $
Year 14 : 8 100 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 40 433 000 $
Year 13 : 6 543 000 $
Year 14 : 1 743 000 $
Year 15 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 48 497 500 $
Year 13 : 16 350 000 $
Year 14 : 8 100 000 $
Year 15 : 6 500 000 $

Farm Players Salaries

Trevor Smith 5 000 $ (4)
Mark Zengerle 5 000 $ (1)
Andrew Bodnarchuk 3 000 $ (1)
Brendan Woods 3 000 $ (2)
Anthony Peluso 3 000 $ (1)
Ben Holmstrom 3 000 $ (2)
Chris Casto 3 000 $ (2)
Reid Petryk 3 000 $ (2)
Zane McIntyre 3 000 $ (3)
Tyler Wotherspoon 3 000 $ (2)
Jamie Devane 3 000 $ (1)
Nick Seeler 3 000 $ (4)
Total Farm Players12
Salary Commitment
Year 12 : 40 000 $
Year 13 : 26 000 $
Year 14 : 11 000 $
Year 15 : 8 000 $
Salary Average Commitment
Year 12 : 33 250 $
Year 13 : 21 250 $
Year 14 : 9 250 $
Year 15 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 4 464 - 74,39%
Level 2: 5000 - 60 $ - 3 721 - 74,42%
Level 3: 2000 - 35 $ - 1 533 - 76,67%
Level 4: 4000 - 20 $ - 3 052 - 76,30%
Luxury : 1000 - 200 $ - 767 - 76,67%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 536 - 75,20%
Average Income per Game843 884 $
Year to Date Revenue27 004 298 $

Expense

Pro Players Total Salaries25 200 000 $
Farm Players Total Salaries44 000 $
Coaches Total Salaries500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 353 180 $
Farm Year To Date Expenses27 109 $
Pro Salary Cap To Date18 929 480 $
Farm Salary Cap To Date27 109 $

Estimate

Pro Estimated Season Revenue7 594 959 $
Pro Remaining Season Days46
Pro Expenses Per Days148 555 $
Pro Estimated Expenses6 833 530 $
Farm Remaining Season Days42
Farm Expenses Per Days260 $
Farm Estimated Expenses10 920 $
Estimated Season Expenses6 844 450 $
Season Salary Cap25 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $24 800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 10 200 000 $
Current Bank Account77 494 761 $
Projected Bank Account78 245 270 $

Pro Players Salaries

Max Pacioretty 5 000 000 $ (1)
Jaroslav Halak 3 500 000 $ (3)
Tom Gilbert (Out of Payroll) 2 500 000 $ (1)
Tommy Wingels 2 500 000 $ (1)
Mark Fayne 2 500 000 $ (1)
Riley Sheahan 1 000 000 $ (2)
Jonathan Ericsson 1 000 000 $ (1)
Jannik Hansen 1 000 000 $ (4)
Erik Gudbranson (Out of Payroll) 1 000 000 $ (3)
Thomas Hickey 1 000 000 $ (1)
Ryan Reaves 1 000 000 $ (4)
Joel Eriksson Ek 900 000 $ (4)
Derrick Pouliot 900 000 $ (2)
Ryan Pulock 900 000 $ (2)
Malcolm Subban (Out of Payroll) 900 000 $ (2)
James Wisniewski 500 000 $ (4)
Darren Archibald 500 000 $ (1)
Austin Watson 500 000 $ (4)
Adam Pelech 500 000 $ (2)
Kerby Rychel 500 000 $ (1)
Fredrik Claesson 300 000 $ (2)
Casey Bailey 300 000 $ (3)
Nicolas Deslauriers 300 000 $ (2)
Daniel Pribyl 300 000 $ (4)
Scott Glennie 300 000 $ (4)
Anthony Peters (Out of Payroll) 0 $ (1)
Total Pro Players26
Salary Commitment
Year 12 : 29 600 000 $
Year 13 : 14 100 000 $
Year 14 : 9 300 000 $
Year 15 : 4 500 000 $
Salary Average Commitment
Year 12 : 27 350 000 $
Year 13 : 14 050 000 $
Year 14 : 10 850 000 $
Year 15 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 29 600 000 $
Year 13 : 14 100 000 $
Year 14 : 9 300 000 $
Year 15 : 4 500 000 $

Farm Players Salaries

Jake DeBrusk 9 000 $ (4)
Jakob Chychrun 9 000 $ (4)
Richard Bachman 5 000 $ (2)
Cole Bardreau 3 000 $ (2)
Danick Martel 3 000 $ (3)
Kalle Kossila 3 000 $ (4)
Jesse Graham 3 000 $ (2)
Jordan Schroeder 3 000 $ (1)
Rob O'Gara 3 000 $ (4)
Zach Sill 3 000 $ (1)
Total Farm Players10
Salary Commitment
Year 12 : 44 000 $
Year 13 : 38 000 $
Year 14 : 27 000 $
Year 15 : 24 000 $
Salary Average Commitment
Year 12 : 24 778 $
Year 13 : 21 778 $
Year 14 : 8 000 $
Year 15 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 4 680 - 78,01%
Level 2: 5000 - 60 $ - 3 834 - 76,69%
Level 3: 2000 - 35 $ - 1 552 - 77,62%
Level 4: 4000 - 20 $ - 3 130 - 78,25%
Luxury : 1000 - 200 $ - 785 - 78,53%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 983 - 77,68%
Average Income per Game874 884 $
Year to Date Revenue27 121 399 $

Expense

Pro Players Total Salaries41 090 000 $
Farm Players Total Salaries88 000 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 211 281 $
Farm Year To Date Expenses2 079 157 $
Pro Salary Cap To Date32 773 684 $
Farm Salary Cap To Date68 940 $

Estimate

Pro Estimated Season Revenue8 748 838 $
Pro Remaining Season Days46
Pro Expenses Per Days240 405 $
Pro Estimated Expenses11 058 630 $
Farm Remaining Season Days42
Farm Expenses Per Days16 349 $
Farm Estimated Expenses686 658 $
Estimated Season Expenses11 745 288 $
Season Salary Cap41 090 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 910 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 090 000 $
Current Bank Account71 769 385 $
Projected Bank Account68 772 935 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (3)
Joe Pavelski 5 000 000 $ (1)
Justin Faulk 3 500 000 $ (4)
Andy Greene 3 500 000 $ (1)
Jakob Silfverberg 3 500 000 $ (1)
Tomas Plekanec (Out of Payroll) 3 500 000 $ (2)
Gabriel Landeskog 3 500 000 $ (1)
Alexander Radulov 3 500 000 $ (3)
Sean Couturier 2 800 000 $ (3)
Sami Vatanen 2 690 000 $ (3)
Anders Nilsson (Out of Payroll) 2 500 000 $ (2)
Brooks Orpik 2 000 000 $ (1)
Steve Bernier 1 000 000 $ (1)
Darnell Nurse 900 000 $ (3)
Sebastian Aho 900 000 $ (4)
Dominic Moore 500 000 $ (3)
Jordan Weal 500 000 $ (2)
Zach Redmond 500 000 $ (1)
Matt Murray 300 000 $ (2)
Stephen Johns 300 000 $ (1)
Tom Kuhnhackl 300 000 $ (2)
Parker Milner 300 000 $ (3)
Filip Forsberg 300 000 $ (1)
Ondrej Kase 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 12 : 47 090 000 $
Year 13 : 27 490 000 $
Year 14 : 20 390 000 $
Year 15 : 4 400 000 $
Salary Average Commitment
Year 12 : 31 133 000 $
Year 13 : 15 533 000 $
Year 14 : 9 933 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 47 090 000 $
Year 13 : 27 490 000 $
Year 14 : 20 390 000 $
Year 15 : 4 400 000 $

Farm Players Salaries

Nikita Scherbak 9 000 $ (3)
Kyle Connor 9 000 $ (4)
Nick Baptiste 5 000 $ (3)
Rinat Valiev 5 000 $ (3)
Lucas Wallmark 5 000 $ (4)
Joakim Ryan 5 000 $ (3)
Peter Mueller 5 000 $ (1)
Gustav Forsling 5 000 $ (4)
Jack Roslovic 5 000 $ (4)
Ludwig Bystrom 5 000 $ (2)
Christoph Bertschy 3 000 $ (3)
Brendan Ranford 3 000 $ (1)
Kent Simpson 3 000 $ (3)
Brenden Kichton 3 000 $ (1)
Andreas Johnsson 3 000 $ (4)
Phil Varone 3 000 $ (1)
Ben Marshall 3 000 $ (4)
Gemel Smith 3 000 $ (2)
Mackenzie MacEachern 3 000 $ (4)
Darren Dietz 3 000 $ (1)
Total Farm Players20
Salary Commitment
Year 12 : 88 000 $
Year 13 : 71 000 $
Year 14 : 63 000 $
Year 15 : 33 000 $
Salary Average Commitment
Year 12 : 62 330 $
Year 13 : 53 330 $
Year 14 : 45 330 $
Year 15 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 4 538 - 75,63%
Level 2: 5000 - 60 $ - 3 739 - 74,77%
Level 3: 2000 - 35 $ - 1 485 - 74,23%
Level 4: 4000 - 20 $ - 3 009 - 75,23%
Luxury : 1000 - 200 $ - 747 - 74,75%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 518 - 75,10%
Average Income per Game845 779 $
Year to Date Revenue27 064 937 $

Expense

Pro Players Total Salaries36 271 111 $
Farm Players Total Salaries79 930 $
Coaches Total Salaries100 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 148 378 $
Farm Year To Date Expenses70 931 $
Pro Salary Cap To Date31 011 900 $
Farm Salary Cap To Date70 924 $

Estimate

Pro Estimated Season Revenue7 612 014 $
Pro Remaining Season Days46
Pro Expenses Per Days210 238 $
Pro Estimated Expenses9 670 948 $
Farm Remaining Season Days42
Farm Expenses Per Days473 $
Farm Estimated Expenses19 866 $
Estimated Season Expenses9 690 814 $
Season Salary Cap31 271 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $18 728 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 16 271 111 $
Current Bank Account131 060 449 $
Projected Bank Account128 981 649 $

Pro Players Salaries

Cam Talbot 6 500 000 $ (2)
Alec Martinez (Out of Payroll) 5 000 000 $ (3)
Mikael Granlund 5 000 000 $ (4)
Patrik Berglund 3 111 111 $ (2)
David Perron 2 500 000 $ (2)
David Schlemko 2 500 000 $ (1)
Mathieu Perreault 2 410 000 $ (1)
Viktor Stalberg 1 750 000 $ (1)
Kevin Connauton 1 000 000 $ (1)
Alex Chiasson 1 000 000 $ (2)
Chad Ruhwedel 500 000 $ (3)
Jimmy Vesey 500 000 $ (4)
Brandon Manning 500 000 $ (2)
Bobby Farnham 500 000 $ (1)
Joe Cannata 500 000 $ (4)
Nick Bjugstad 500 000 $ (1)
Justin Fontaine 500 000 $ (3)
Jiri Hudler 500 000 $ (2)
Rasmus Ristolainen 300 000 $ (1)
Aaron Dell (Out of Payroll) 300 000 $ (1)
Dan DeSalvo 300 000 $ (4)
Dylan DeMelo 300 000 $ (2)
Emile Poirier 300 000 $ (1)
Cedric Paquette 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 36 571 111 $
Year 13 : 26 711 111 $
Year 14 : 12 300 000 $
Year 15 : 6 300 000 $
Salary Average Commitment
Year 12 : 11 600 000 $
Year 13 : 7 100 000 $
Year 14 : 800 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 36 571 111 $
Year 13 : 26 711 111 $
Year 14 : 12 300 000 $
Year 15 : 6 300 000 $

Farm Players Salaries

Adam Wilcox 6 930 $ (1)
Ryan Kujawinski 5 000 $ (3)
Morgan Klimchuk (Out of Payroll) 5 000 $ (3)
Robin Kovacs 5 000 $ (4)
Vincent Hinostroza 5 000 $ (3)
Andrej Nestrasil 5 000 $ (1)
Carter Camper 5 000 $ (1)
John Hayden 5 000 $ (4)
Brad Malone 5 000 $ (2)
Julien Brouillette 5 000 $ (4)
Felix Girard 5 000 $ (2)
Conor Garland 5 000 $ (4)
Tyson Strachan 5 000 $ (1)
Ben Harpur 3 000 $ (3)
Gabriel Bourque 3 000 $ (2)
Stefan Fournier 3 000 $ (2)
Justin Dowling 3 000 $ (2)
Cole Schneider 3 000 $ (1)
Colin Blackwell 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 12 : 84 930 $
Year 13 : 60 000 $
Year 14 : 41 000 $
Year 15 : 23 000 $
Salary Average Commitment
Year 12 : 60 990 $
Year 13 : 41 060 $
Year 14 : 33 060 $
Year 15 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 328 - 88,80%
Level 2: 5000 - 50 $ - 4 481 - 89,61%
Level 3: 2000 - 20 $ - 1 820 - 90,99%
Level 4: 4000 - 15 $ - 3 340 - 83,51%
Luxury : 1000 - 140 $ - 908 - 90,76%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %15 877 - 88,20%
Average Income per Game894 434 $
Year to Date Revenue27 727 443 $

Expense

Pro Players Total Salaries44 388 111 $
Farm Players Total Salaries121 380 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 282 982 $
Farm Year To Date Expenses466 689 $
Pro Salary Cap To Date33 895 704 $
Farm Salary Cap To Date90 949 $

Estimate

Pro Estimated Season Revenue8 944 336 $
Pro Remaining Season Days46
Pro Expenses Per Days259 469 $
Pro Estimated Expenses11 935 574 $
Farm Remaining Season Days42
Farm Expenses Per Days3 677 $
Farm Estimated Expenses154 434 $
Estimated Season Expenses12 090 008 $
Season Salary Cap44 388 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 611 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 388 111 $
Current Bank Account149 648 635 $
Projected Bank Account146 502 963 $

Pro Players Salaries

Ben Bishop 6 500 000 $ (1)
Ryan Getzlaf 6 500 000 $ (3)
John Carlson 5 000 000 $ (2)
Peter Budaj 3 500 000 $ (1)
J.T. Miller 3 500 000 $ (4)
Brandon Saad 3 500 000 $ (2)
Mark Letestu 3 500 000 $ (4)
Michael Grabner 3 500 000 $ (3)
Matt Hunwick (Out of Payroll) 2 000 222 $ (2)
Dan Hamhuis 2 000 111 $ (4)
Mark Pysyk 1 000 000 $ (1)
Marcus Kruger 1 000 000 $ (4)
Phillip Di Guiseppe 925 000 $ (1)
Radek Faksa 900 000 $ (2)
Shea Theodore 863 000 $ (2)
Adam Lowry 500 000 $ (2)
Linden Vey 500 000 $ (4)
Josh Manson 300 000 $ (1)
Evgeny Kuznetsov 300 000 $ (1)
Matt Benning 300 000 $ (4)
Zemgus Girgensons 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 46 388 333 $
Year 13 : 33 563 333 $
Year 14 : 20 800 111 $
Year 15 : 10 800 111 $
Salary Average Commitment
Year 12 : 31 008 000 $
Year 13 : 21 683 000 $
Year 14 : 15 450 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 388 333 $
Year 13 : 33 563 333 $
Year 14 : 20 800 111 $
Year 15 : 10 800 111 $

Farm Players Salaries

Jonas Gustavsson 25 000 $ (1)
Travis Sanheim 9 000 $ (4)
Evgeny Svechnikov 9 000 $ (4)
Adam Clendening (Out of Payroll) 9 000 $ (2)
Greg Chase 8 940 $ (2)
Valentin Zykov 8 940 $ (2)
Dysin Mayo 5 000 $ (4)
Peter Holland 5 000 $ (1)
Dominik Masin 5 000 $ (4)
Darcy Kuemper 5 000 $ (4)
Philip Larsen 4 500 $ (2)
Jaedon Descheneau 3 000 $ (4)
Evan Rodrigues 3 000 $ (3)
Dakota Mermis 3 000 $ (3)
Lukas Sedlak 3 000 $ (1)
Gus Young 3 000 $ (2)
Jacob Middleton 3 000 $ (4)
Sergei Boikov 3 000 $ (4)
Mike Halmo 3 000 $ (2)
Ben Thomas 3 000 $ (4)
Jordan Szwarz 3 000 $ (2)
Chandler Stephenson 3 000 $ (2)
Tim Schaller 3 000 $ (2)
Total Farm Players23
Salary Commitment
Year 12 : 130 380 $
Year 13 : 97 380 $
Year 14 : 51 000 $
Year 15 : 45 000 $
Salary Average Commitment
Year 12 : 78 550 $
Year 13 : 50 550 $
Year 14 : 14 670 $
Year 15 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 858 - 97,63%
Level 2: 5000 - 40 $ - 4 936 - 98,72%
Level 3: 2000 - 20 $ - 1 997 - 99,84%
Level 4: 4000 - 10 $ - 3 998 - 99,96%
Luxury : 1000 - 140 $ - 985 - 98,54%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 774 - 98,75%
Average Income per Game769 180 $
Year to Date Revenue23 844 577 $

Expense

Pro Players Total Salaries42 288 199 $
Farm Players Total Salaries154 000 $
Coaches Total Salaries11 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 423 349 $
Farm Year To Date Expenses4 072 185 $
Pro Salary Cap To Date34 691 282 $
Farm Salary Cap To Date108 134 $

Estimate

Pro Estimated Season Revenue7 691 799 $
Pro Remaining Season Days46
Pro Expenses Per Days281 435 $
Pro Estimated Expenses12 946 010 $
Farm Remaining Season Days42
Farm Expenses Per Days32 124 $
Farm Estimated Expenses1 349 208 $
Estimated Season Expenses14 295 218 $
Season Salary Cap42 288 199 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 711 801 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 288 199 $
Current Bank Account109 530 449 $
Projected Bank Account102 927 030 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (3)
Mark Scheifele 4 948 700 $ (3)
Alex Pietrangelo 4 389 500 $ (2)
Jay Bouwmeester 3 500 000 $ (2)
Ryan Callahan 3 500 000 $ (1)
Curtis McElhinney 2 500 000 $ (2)
Nino Niederreiter 2 500 000 $ (3)
Tyler Myers 1 999 999 $ (1)
Matt Cullen 1 000 000 $ (1)
Casey Cizikas (Out of Payroll) 1 000 000 $ (1)
Derek MacKenzie 1 000 000 $ (1)
Nikita Zaitsev 900 000 $ (4)
Christian Fischer 900 000 $ (4)
Andrei Vasilevskiy 900 000 $ (2)
Nikolaj Ehlers (Out of Payroll) 900 000 $ (3)
Joel Armia 900 000 $ (2)
Calvin de Haan 750 000 $ (1)
Matt Calvert 500 000 $ (1)
Nathan Beaulieu 300 000 $ (1)
Elias Lindholm 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 44 188 199 $
Year 13 : 27 338 200 $
Year 14 : 15 148 700 $
Year 15 : 1 800 000 $
Salary Average Commitment
Year 12 : 26 043 998 $
Year 13 : 11 694 000 $
Year 14 : 1 594 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 44 188 199 $
Year 13 : 27 338 200 $
Year 14 : 15 148 700 $
Year 15 : 1 800 000 $

Farm Players Salaries

Lance Bouma 10 000 $ (1)
Hunter Shinkaruk 9 000 $ (3)
Mark Jankowski 9 000 $ (4)
Nick Schmaltz 9 000 $ (4)
Troy Stecher 9 000 $ (4)
Gabriel Gagne 5 000 $ (4)
Rasmus Andersson 5 000 $ (4)
Joseph Cramarossa 5 000 $ (2)
Nick Sorensen 5 000 $ (4)
Josh Leivo 5 000 $ (2)
Taylor Doherty 5 000 $ (2)
Keegan Lowe 5 000 $ (2)
T.J. Tynan 5 000 $ (2)
Nate Thompson 5 000 $ (2)
Ville Husso 5 000 $ (4)
Boyd Gordon 5 000 $ (1)
Chad Billins 5 000 $ (1)
Travis Dermott 5 000 $ (4)
Roland McKeown 5 000 $ (4)
Brent Regner 5 000 $ (4)
Kyle Baun 3 000 $ (3)
Yan-Pavel Laplante 3 000 $ (4)
Brandon Gormley 3 000 $ (1)
Chris Terry 3 000 $ (1)
Reece Willcox 3 000 $ (4)
Tye McGinn 3 000 $ (1)
Luke Gazdic 3 000 $ (1)
Wade Megan 3 000 $ (4)
Michael Paliotta 3 000 $ (2)
Remi Elie 3 000 $ (3)
Sam Brittain 3 000 $ (2)
Total Farm Players31
Salary Commitment
Year 12 : 154 000 $
Year 13 : 122 000 $
Year 14 : 86 000 $
Year 15 : 71 000 $
Salary Average Commitment
Year 12 : 79 440 $
Year 13 : 63 440 $
Year 14 : 21 190 $
Year 15 : 3 000 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 4 649 - 77,49%
Level 2: 5000 - 60 $ - 3 845 - 76,90%
Level 3: 2000 - 35 $ - 1 541 - 77,04%
Level 4: 4000 - 20 $ - 3 066 - 76,64%
Luxury : 1000 - 200 $ - 784 - 78,43%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 885 - 77,14%
Average Income per Game870 940 $
Year to Date Revenue27 870 085 $

Expense

Pro Players Total Salaries49 515 000 $
Farm Players Total Salaries104 250 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 699 123 $
Farm Year To Date Expenses1 266 918 $
Pro Salary Cap To Date32 800 853 $
Farm Salary Cap To Date64 507 $

Estimate

Pro Estimated Season Revenue7 838 461 $
Pro Remaining Season Days46
Pro Expenses Per Days300 087 $
Pro Estimated Expenses13 804 002 $
Farm Remaining Season Days42
Farm Expenses Per Days10 084 $
Farm Estimated Expenses423 528 $
Estimated Season Expenses14 227 530 $
Season Salary Cap44 515 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 485 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 515 000 $
Current Bank Account69 182 561 $
Projected Bank Account62 793 492 $

Pro Players Salaries

Roman Josi 6 500 000 $ (1)
Jamie Benn 6 500 000 $ (3)
Oliver Ekman-Larsson 5 990 000 $ (3)
Corey Perry (Out of Payroll) 5 000 000 $ (1)
Thomas Greiss 5 000 000 $ (2)
Tyler Bozak 5 000 000 $ (1)
Cam Ward 3 500 000 $ (1)
Jason Pominville 2 500 000 $ (1)
Patrick Sharp 2 000 000 $ (3)
Brian Dumoulin 1 000 000 $ (4)
Jason Demers 1 000 000 $ (1)
Patrick Wiercioch 1 000 000 $ (2)
Esa Lindell 925 000 $ (1)
Eric Gryba 500 000 $ (1)
Sven Andrighetto 500 000 $ (2)
Cody McLeod 400 000 $ (1)
Andrew Desjardins 400 000 $ (3)
Tyler Pitlick 300 000 $ (3)
Patrick Maroon 300 000 $ (1)
Trevor van Riemsdyk 300 000 $ (2)
Michael Raffl 300 000 $ (1)
Johan Larsson 300 000 $ (1)
Logan Shaw 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 49 515 000 $
Year 13 : 23 290 000 $
Year 14 : 16 190 000 $
Year 15 : 1 000 000 $
Salary Average Commitment
Year 12 : 36 025 000 $
Year 13 : 11 100 000 $
Year 14 : 6 500 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 49 515 000 $
Year 13 : 23 290 000 $
Year 14 : 16 190 000 $
Year 15 : 1 000 000 $

Farm Players Salaries

Travis Boyd 9 250 $ (1)
Ivan Barbashev 9 000 $ (3)
Ryan Stanton 5 000 $ (1)
Samuel Blais 5 000 $ (4)
Chris Conner 5 000 $ (1)
Harry Zolnierczyk 5 000 $ (1)
Joel Hanley 3 000 $ (3)
Jujhar Khaira 3 000 $ (2)
Radel Fazleev 3 000 $ (4)
Markus Hannikainen 3 000 $ (3)
Branden Troock 3 000 $ (1)
Andrew Poturalski 3 000 $ (3)
David Broll 3 000 $ (1)
Noel Acciari 3 000 $ (3)
Aaron Ness 3 000 $ (1)
Evan McEneny 3 000 $ (4)
Kasimir Kaskisuo 3 000 $ (3)
Ryan Rupert 3 000 $ (2)
Daniel Ciampini 3 000 $ (2)
Antoine Bibeau 3 000 $ (2)
Matthew O'Connor 3 000 $ (3)
David Rittich 3 000 $ (4)
Scott Harrington 3 000 $ (1)
Nelson Nogier 3 000 $ (4)
Gavin Bayreuther 3 000 $ (4)
Max Friberg 3 000 $ (1)
Ryan Carpenter 3 000 $ (1)
Turner Elson 3 000 $ (2)
Ty Rimmer 0 $ (1)
Andrew O'Brien 0 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 104 250 $
Year 13 : 62 000 $
Year 14 : 47 000 $
Year 15 : 20 000 $
Salary Average Commitment
Year 12 : 108 068 $
Year 13 : 70 818 $
Year 14 : 58 818 $
Year 15 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 4 552 - 75,86%
Level 2: 5000 - 60 $ - 3 785 - 75,69%
Level 3: 2000 - 35 $ - 1 516 - 75,78%
Level 4: 4000 - 20 $ - 3 019 - 75,47%
Luxury : 1000 - 200 $ - 778 - 77,84%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 649 - 75,83%
Average Income per Game856 214 $
Year to Date Revenue27 398 861 $

Expense

Pro Players Total Salaries42 440 000 $
Farm Players Total Salaries22 000 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 591 876 $
Farm Year To Date Expenses2 868 887 $
Pro Salary Cap To Date29 342 171 $
Farm Salary Cap To Date13 292 $

Estimate

Pro Estimated Season Revenue7 705 930 $
Pro Remaining Season Days46
Pro Expenses Per Days262 659 $
Pro Estimated Expenses12 082 314 $
Farm Remaining Season Days42
Farm Expenses Per Days22 615 $
Farm Estimated Expenses949 830 $
Estimated Season Expenses13 032 144 $
Season Salary Cap42 440 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 560 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 440 000 $
Current Bank Account121 708 338 $
Projected Bank Account116 382 124 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (1)
Shea Weber 6 500 000 $ (1)
Brian Elliott 6 500 000 $ (1)
Jarome Iginla 5 300 000 $ (2)
Joel Ward 4 140 000 $ (3)
Michael Cammalleri 3 500 000 $ (1)
Marc Staal 2 500 000 $ (3)
Matt Stajan 1 000 000 $ (3)
Andrew Shaw 1 000 000 $ (2)
Dylan Larkin 900 000 $ (3)
Ivan Provorov 900 000 $ (4)
Ryan Murray (Out of Payroll) 500 000 $ (1)
Dwight King 500 000 $ (1)
Nail Yakupov 500 000 $ (3)
Jonathan Marchessault 300 000 $ (1)
Adam Pardy 300 000 $ (2)
Colton Hargrove 300 000 $ (3)
Timo Meier 300 000 $ (4)
Oscar Klefbom 300 000 $ (1)
Steve Oleksy 300 000 $ (4)
Slater Koekkoek 300 000 $ (2)
Alex Lyon (Out of Payroll) 300 000 $ (4)
Stephon Williams 300 000 $ (3)
Mitch Callahan 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 43 240 000 $
Year 13 : 18 340 000 $
Year 14 : 11 440 000 $
Year 15 : 1 800 000 $
Salary Average Commitment
Year 12 : 38 550 000 $
Year 13 : 20 150 000 $
Year 14 : 10 850 000 $
Year 15 : 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 43 240 000 $
Year 13 : 18 340 000 $
Year 14 : 11 440 000 $
Year 15 : 1 800 000 $

Farm Players Salaries

Zach Leslie 5 000 $ (3)
Mark Olver 5 000 $ (3)
Kenney Morrison 3 000 $ (3)
Viktor Loov 3 000 $ (2)
Cody Bass 3 000 $ (3)
Vincent LoVerde 3 000 $ (1)
Total Farm Players6
Salary Commitment
Year 12 : 22 000 $
Year 13 : 19 000 $
Year 14 : 16 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 24 420 $
Year 13 : 21 420 $
Year 14 : 18 420 $
Year 15 : 0 $

Ottawa Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 4 593 - 76,55%
Level 2: 5000 - 60 $ - 3 746 - 74,93%
Level 3: 2000 - 35 $ - 1 500 - 75,00%
Level 4: 4000 - 20 $ - 3 111 - 77,77%
Luxury : 1000 - 200 $ - 768 - 76,83%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 718 - 76,21%
Average Income per Game857 188 $
Year to Date Revenue27 430 014 $

Expense

Pro Players Total Salaries49 775 000 $
Farm Players Total Salaries34 080 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 321 989 $
Farm Year To Date Expenses3 941 766 $
Pro Salary Cap To Date33 796 374 $
Farm Salary Cap To Date34 098 $

Estimate

Pro Estimated Season Revenue7 714 691 $
Pro Remaining Season Days46
Pro Expenses Per Days290 607 $
Pro Estimated Expenses13 367 922 $
Farm Remaining Season Days42
Farm Expenses Per Days30 971 $
Farm Estimated Expenses1 300 782 $
Estimated Season Expenses14 668 704 $
Season Salary Cap49 775 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $225 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 775 000 $
Current Bank Account111 083 064 $
Projected Bank Account104 129 051 $

Pro Players Salaries

Zach Parise 6 500 000 $ (1)
Kris Letang 5 000 000 $ (2)
Milan Lucic 5 000 000 $ (3)
Justin Schultz 3 500 000 $ (1)
Jack Johnson 3 500 000 $ (4)
Patric Hornqvist 3 500 000 $ (2)
Kris Versteeg 2 500 000 $ (1)
Michael Frolik 2 500 000 $ (3)
Antoine Vermette 2 500 000 $ (2)
Luca Sbisa 2 000 000 $ (2)
Colton Sceviour 2 000 000 $ (4)
Jay Beagle 2 000 000 $ (3)
Matt Irwin 1 000 000 $ (1)
Brenden Dillon 1 000 000 $ (4)
Shawn Matthias 1 000 000 $ (3)
Devan Dubnyk 1 000 000 $ (1)
Joonas Korpisalo 925 000 $ (1)
Nikita Zadorov 900 000 $ (2)
Tomas Hertl 750 000 $ (1)
Eddie Pasquale 500 000 $ (4)
Adam Cracknell 500 000 $ (3)
Drew Miller 500 000 $ (4)
Tom Wilson 300 000 $ (1)
Zack Kassian 300 000 $ (1)
Cody Goloubef 300 000 $ (1)
Andreas Englund 300 000 $ (4)
Total Pro Players26
Salary Commitment
Year 12 : 49 775 000 $
Year 13 : 32 700 000 $
Year 14 : 18 800 000 $
Year 15 : 7 800 000 $
Salary Average Commitment
Year 12 : 33 668 333 $
Year 13 : 22 393 333 $
Year 14 : 7 993 333 $
Year 15 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 775 000 $
Year 13 : 32 700 000 $
Year 14 : 18 800 000 $
Year 15 : 7 800 000 $

Farm Players Salaries

Jordan Schmaltz 12 080 $ (2)
Matt Taormina 5 000 $ (1)
Ryan Carter 5 000 $ (2)
Grayson Downing 3 000 $ (3)
Ethan Werek 3 000 $ (2)
Taylor Fedun 3 000 $ (1)
Tim Erixon 3 000 $ (2)
Total Farm Players7
Salary Commitment
Year 12 : 34 080 $
Year 13 : 26 080 $
Year 14 : 3 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 34 330 $
Year 13 : 26 330 $
Year 14 : 9 250 $
Year 15 : 0 $

Philadelphie Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 4 519 - 75,31%
Level 2: 5000 - 60 $ - 3 750 - 75,00%
Level 3: 2000 - 35 $ - 1 515 - 75,74%
Level 4: 4000 - 20 $ - 2 961 - 74,01%
Luxury : 1000 - 200 $ - 760 - 75,98%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 504 - 75,02%
Average Income per Game846 946 $
Year to Date Revenue27 102 275 $

Expense

Pro Players Total Salaries49 650 000 $
Farm Players Total Salaries122 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 328 019 $
Farm Year To Date Expenses163 798 $
Pro Salary Cap To Date35 904 883 $
Farm Salary Cap To Date88 620 $

Estimate

Pro Estimated Season Revenue7 622 515 $
Pro Remaining Season Days46
Pro Expenses Per Days289 884 $
Pro Estimated Expenses13 334 664 $
Farm Remaining Season Days42
Farm Expenses Per Days1 314 $
Farm Estimated Expenses55 188 $
Estimated Season Expenses13 389 852 $
Season Salary Cap49 650 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 650 000 $
Current Bank Account8 781 068 $
Projected Bank Account3 013 731 $

Pro Players Salaries

Henrik Zetterberg 10 000 000 $ (3)
Martin Jones 5 000 000 $ (4)
Rick Nash 3 500 000 $ (1)
Henrik Sedin 3 500 000 $ (1)
Alexander Steen 3 500 000 $ (3)
Mike Green 3 250 000 $ (1)
Justin Abdelkader 2 700 000 $ (2)
Trevor Daley 2 500 000 $ (3)
Radko Gudas 2 500 000 $ (3)
Chris Kunitz 2 500 000 $ (3)
Cody Franson 2 500 000 $ (3)
Chad Johnson 2 000 000 $ (2)
Andrew MacDonald 1 700 000 $ (3)
Max Domi 900 000 $ (3)
Victor Rask 900 000 $ (2)
Mikko Rantanen 900 000 $ (4)
William Karlsson 500 000 $ (2)
Sergey Kalinin 500 000 $ (3)
Colin Wilson 500 000 $ (1)
Nikita Nesterov 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 49 650 000 $
Year 13 : 38 600 000 $
Year 14 : 32 500 000 $
Year 15 : 5 900 000 $
Salary Average Commitment
Year 12 : 38 646 000 $
Year 13 : 34 346 000 $
Year 14 : 28 446 000 $
Year 15 : 2 658 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 650 000 $
Year 13 : 38 600 000 $
Year 14 : 32 500 000 $
Year 15 : 5 900 000 $

Farm Players Salaries

Eddie Lack 10 000 $ (2)
Jakub Kindl 10 000 $ (1)
Mattias Backman 9 000 $ (2)
Jacob De La Rose 9 000 $ (2)
Chris Thorburn 5 000 $ (4)
Landon Ferraro 5 000 $ (1)
Colin McDonald 5 000 $ (2)
Andrew Campbell 5 000 $ (2)
Adam Tambellini 5 000 $ (3)
Matt Tennyson 5 000 $ (2)
Rene Bourque 5 000 $ (4)
Mike McKenna 5 000 $ (3)
Paul Bissonnette 5 000 $ (2)
Brandon Mashinter 3 000 $ (1)
Bryce Van Brabant 3 000 $ (1)
Scott Kosmachuk 3 000 $ (2)
Alex Friesen 3 000 $ (3)
Chris Carlisle 3 000 $ (3)
Adam Comrie 3 000 $ (4)
Brian Cooper 3 000 $ (4)
Cameron Gaunce 3 000 $ (2)
Yohann Auvitu 3 000 $ (4)
Marco Roy 3 000 $ (4)
Iiro Pakarinen 3 000 $ (2)
Patrick McNally 3 000 $ (3)
Griffin Reinhart 3 000 $ (4)
Total Farm Players26
Salary Commitment
Year 12 : 122 000 $
Year 13 : 101 000 $
Year 14 : 44 000 $
Year 15 : 25 000 $
Salary Average Commitment
Year 12 : 153 250 $
Year 13 : 137 250 $
Year 14 : 42 250 $
Year 15 : 15 000 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 4 749 - 79,15%
Level 2: 5000 - 60 $ - 3 832 - 76,64%
Level 3: 2000 - 35 $ - 1 577 - 78,86%
Level 4: 4000 - 20 $ - 3 034 - 75,86%
Luxury : 1000 - 200 $ - 777 - 77,70%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 970 - 77,61%
Average Income per Game878 517 $
Year to Date Revenue28 112 554 $

Expense

Pro Players Total Salaries49 628 845 $
Farm Players Total Salaries82 639 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 455 696 $
Farm Year To Date Expenses147 322 $
Pro Salary Cap To Date35 316 973 $
Farm Salary Cap To Date72 153 $

Estimate

Pro Estimated Season Revenue7 906 656 $
Pro Remaining Season Days46
Pro Expenses Per Days287 450 $
Pro Estimated Expenses13 222 700 $
Farm Remaining Season Days42
Farm Expenses Per Days1 081 $
Farm Estimated Expenses45 402 $
Estimated Season Expenses13 268 102 $
Season Salary Cap49 628 845 $
Estimate Under Maximum Salary Cap of 50 000 000 $371 155 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 628 845 $
Current Bank Account65 420 520 $
Projected Bank Account60 059 074 $

Pro Players Salaries

Joe Thornton 5 280 000 $ (1)
Travis Zajac 5 000 000 $ (1)
Ryan O'Reilly 5 000 000 $ (2)
Cam Fowler 4 199 999 $ (1)
Zdeno Chara 3 600 000 $ (2)
Mikko Koivu 3 500 000 $ (2)
Alex Goligoski 3 500 000 $ (1)
Adam Henrique 3 399 999 $ (1)
Mika Zibanejad 2 690 000 $ (4)
Robin Lehner 2 500 000 $ (3)
Marcus Johansson 2 500 000 $ (3)
Shane Doan 1 320 000 $ (3)
Karl Alzner 1 000 000 $ (1)
Paul Byron 1 000 000 $ (2)
Mark Stuart 938 847 $ (3)
Nathan MacKinnon 900 000 $ (1)
Matthew Tkachuk 900 000 $ (4)
Jack Eichel 900 000 $ (3)
Jake McCabe 900 000 $ (2)
Kevin Boyle 300 000 $ (4)
Cody Ceci 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 49 628 845 $
Year 13 : 26 048 847 $
Year 14 : 12 048 847 $
Year 15 : 3 890 000 $
Salary Average Commitment
Year 12 : 47 474 941 $
Year 13 : 23 674 943 $
Year 14 : 5 775 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 49 628 845 $
Year 13 : 26 048 847 $
Year 14 : 12 048 847 $
Year 15 : 3 890 000 $

Farm Players Salaries

David Desharnais 10 000 $ (3)
Matt Bartkowski 9 829 $ (2)
Kasperi Kapanen 9 000 $ (3)
Derek Dorsett 5 000 $ (2)
Kristers Gudlevskis 5 000 $ (2)
Brad Hunt 5 000 $ (4)
Aaron Palushaj 5 000 $ (3)
Chris Tierney 5 000 $ (2)
Ryan Hartman 5 000 $ (2)
Mike Blunden 5 000 $ (2)
Brad Thiessen 5 000 $ (1)
Allen York 5 000 $ (4)
T.J. Hensick 4 989 $ (3)
Chris Summers 4 650 $ (3)
Nikita Jevpalovs 3 000 $ (3)
Tyler Gaudet 3 000 $ (1)
Luke Witkowski 3 000 $ (2)
Total Farm Players17
Salary Commitment
Year 12 : 92 468 $
Year 13 : 84 468 $
Year 14 : 46 639 $
Year 15 : 10 000 $
Salary Average Commitment
Year 12 : 100 010 $
Year 13 : 92 010 $
Year 14 : 54 010 $
Year 15 : 8 000 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 4 721 - 78,69%
Level 2: 5000 - 60 $ - 3 927 - 78,54%
Level 3: 2000 - 35 $ - 1 599 - 79,93%
Level 4: 4000 - 20 $ - 3 177 - 79,42%
Luxury : 1000 - 200 $ - 788 - 78,79%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %14 212 - 78,95%
Average Income per Game886 356 $
Year to Date Revenue27 477 044 $

Expense

Pro Players Total Salaries45 282 000 $
Farm Players Total Salaries214 650 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 705 195 $
Farm Year To Date Expenses246 652 $
Pro Salary Cap To Date31 312 720 $
Farm Salary Cap To Date171 492 $

Estimate

Pro Estimated Season Revenue8 863 563 $
Pro Remaining Season Days46
Pro Expenses Per Days264 636 $
Pro Estimated Expenses12 173 256 $
Farm Remaining Season Days42
Farm Expenses Per Days1 862 $
Farm Estimated Expenses78 204 $
Estimated Season Expenses12 251 460 $
Season Salary Cap45 282 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 718 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 282 000 $
Current Bank Account130 761 697 $
Projected Bank Account127 373 800 $

Pro Players Salaries

Ryan Suter 6 500 000 $ (1)
Jonathan Quick 6 500 000 $ (1)
Cam Atkinson 5 000 000 $ (3)
Derick Brassard 3 500 000 $ (3)
Mikkel Boedker 3 500 000 $ (1)
Ondrej Palat 3 500 000 $ (4)
Christopher Tanev 2 500 000 $ (3)
Jussi Jokinen 2 500 000 $ (2)
Louis Domingue 2 500 000 $ (4)
Robby Fabbri 1 107 000 $ (2)
Adam McQuaid 1 000 000 $ (2)
Vincent Trocheck 1 000 000 $ (1)
Mike Ribeiro 1 000 000 $ (1)
Michael Matheson 925 000 $ (2)
Alexander Wennberg 900 000 $ (2)
Sam Bennett 900 000 $ (3)
Olli Maatta 750 000 $ (1)
Johnny Gaudreau 500 000 $ (2)
Ben Hutton 300 000 $ (3)
Bryan Rust 300 000 $ (1)
Nikita Kucherov 300 000 $ (1)
Colton Parayko 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 12 : 45 282 000 $
Year 13 : 25 432 000 $
Year 14 : 18 200 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 31 972 000 $
Year 13 : 13 322 000 $
Year 14 : 6 090 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 45 282 000 $
Year 13 : 25 432 000 $
Year 14 : 18 200 000 $
Year 15 : 6 000 000 $

Farm Players Salaries

Alex Stalock 10 000 $ (2)
Jamie McBain 10 000 $ (1)
Oliver Bjorkstrand 9 000 $ (3)
Alexander Nylander 9 000 $ (4)
Nic Petan 9 000 $ (3)
Haydn Fleury 9 000 $ (4)
Ryan Graves 8 650 $ (2)
Paul Bittner 5 000 $ (4)
Stanislav Galiev 5 000 $ (2)
Chris Stewart 5 000 $ (3)
Nicolas Aube-Kubel 5 000 $ (4)
Andrew Mangiapane 5 000 $ (4)
Danton Heinen 5 000 $ (4)
Denis Malgin 5 000 $ (4)
Jordan Subban 5 000 $ (3)
Brendan Lemieux 5 000 $ (4)
Oskar Sundqvist 5 000 $ (3)
Rourke Chartier 5 000 $ (4)
Jack Dougherty 5 000 $ (4)
Vince Dunn 5 000 $ (4)
William Carrier 5 000 $ (2)
Alex Nedeljkovic 5 000 $ (4)
Brandon Halverson 5 000 $ (4)
Ryan MacInnis 5 000 $ (4)
Ian McCoshen 5 000 $ (4)
Nick Lappin 3 000 $ (4)
Danny Kristo 3 000 $ (1)
Steven Kampfer 3 000 $ (1)
Curtis McKenzie 3 000 $ (1)
Ken Appleby 3 000 $ (3)
Marcus Sorensen 3 000 $ (4)
Blake Pietila 3 000 $ (3)
Chris Wagner 3 000 $ (2)
Connor Carrick 3 000 $ (1)
Jonny Brodzinski 3 000 $ (3)
Dillon Simpson 3 000 $ (2)
Matthew Peca 3 000 $ (3)
Tommy Cross 3 000 $ (2)
Josh Archibald 3 000 $ (1)
Brady Austin 3 000 $ (2)
Marek Hrivik 3 000 $ (3)
Luc Snuggerud 3 000 $ (4)
Jean-Sebastien Dea 3 000 $ (2)
Kurtis MacDermid 3 000 $ (3)
Kenny Agostino 3 000 $ (1)
Denis Gurianov 0 $ (3)
Total Farm Players46
Salary Commitment
Year 12 : 214 650 $
Year 13 : 186 650 $
Year 14 : 143 000 $
Year 15 : 92 000 $
Salary Average Commitment
Year 12 : 171 010 $
Year 13 : 141 660 $
Year 14 : 104 010 $
Year 15 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 4 654 - 77,57%
Level 2: 5000 - 60 $ - 3 934 - 78,68%
Level 3: 2000 - 35 $ - 1 530 - 76,52%
Level 4: 4000 - 20 $ - 3 099 - 77,46%
Luxury : 1000 - 200 $ - 786 - 78,61%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %14 003 - 77,80%
Average Income per Game876 808 $
Year to Date Revenue28 057 848 $

Expense

Pro Players Total Salaries40 100 000 $
Farm Players Total Salaries144 650 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 713 120 $
Farm Year To Date Expenses190 671 $
Pro Salary Cap To Date32 283 630 $
Farm Salary Cap To Date115 530 $

Estimate

Pro Estimated Season Revenue7 891 270 $
Pro Remaining Season Days46
Pro Expenses Per Days234 682 $
Pro Estimated Expenses10 795 372 $
Farm Remaining Season Days42
Farm Expenses Per Days1 448 $
Farm Estimated Expenses60 816 $
Estimated Season Expenses10 856 188 $
Season Salary Cap39 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 400 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 600 000 $
Current Bank Account86 533 571 $
Projected Bank Account83 568 653 $

Pro Players Salaries

Blake Wheeler 6 500 000 $ (4)
John Tavares 5 000 000 $ (1)
Bobby Ryan 3 500 000 $ (2)
Anders Lee 3 500 000 $ (2)
P.K. Subban (Out of Payroll) 3 500 000 $ (1)
Jordan Eberle (Out of Payroll) 3 490 000 $ (2)
Gustav Nyquist 2 500 000 $ (4)
Pierre-Alexandre Parenteau 2 500 000 $ (3)
Petr Mrazek 2 500 000 $ (4)
Marc Methot 2 500 000 $ (3)
David Savard 2 500 000 $ (2)
Sven Baertschi 2 500 000 $ (4)
Cody Eakin 1 000 000 $ (2)
Dale Weise 1 000 000 $ (2)
Anthony Beauvillier 900 000 $ (4)
Artturi Lehkonen 500 000 $ (4)
Jamie Oleksiak 500 000 $ (1)
Mark Barberio (Out of Payroll) 500 000 $ (2)
Alex Grant 500 000 $ (3)
Greg Pateryn (Out of Payroll) 500 000 $ (4)
Korbinian Holzer 500 000 $ (2)
Connor Hellebuyck 300 000 $ (2)
Jaccob Slavin 300 000 $ (3)
Brock Nelson 300 000 $ (1)
Jayson Megna 300 000 $ (3)
Total Pro Players25
Salary Commitment
Year 12 : 47 590 000 $
Year 13 : 38 290 000 $
Year 14 : 22 000 000 $
Year 15 : 15 900 000 $
Salary Average Commitment
Year 12 : 24 924 999 $
Year 13 : 16 124 999 $
Year 14 : 11 524 999 $
Year 15 : 7 499 999 $
Salary Cap with 1 Way Contract
Year 12 : 47 590 000 $
Year 13 : 38 290 000 $
Year 14 : 22 000 000 $
Year 15 : 15 900 000 $

Farm Players Salaries

Ty Rattie 9 000 $ (2)
Charles Hudon 9 000 $ (2)
Joe Morrow 9 000 $ (2)
Lawson Crouse 9 000 $ (4)
Adam Erne 8 650 $ (2)
Eric Gelinas 5 000 $ (3)
Jaycob Megna 5 000 $ (2)
Ryan Craig 5 000 $ (1)
Sean Kuraly 5 000 $ (4)
Laurent Brossoit 5 000 $ (4)
Kevin Labanc 5 000 $ (4)
Joey LaLeggia 5 000 $ (3)
Jon Gillies 5 000 $ (3)
Ryan White 5 000 $ (1)
Chris Neil 4 000 $ (1)
Gabriel Dumont 3 000 $ (1)
Christian Thomas 3 000 $ (1)
Colby Cave 3 000 $ (3)
Matt Hackett 3 000 $ (3)
Anthony Bitetto 3 000 $ (2)
Zack Mitchell 3 000 $ (2)
Dylan McIlrath 3 000 $ (1)
Michael Bournival 3 000 $ (1)
Brady Vail 3 000 $ (4)
Nick Ellis 3 000 $ (4)
Bryce Aneloski 3 000 $ (4)
Tim Heed 3 000 $ (4)
Ryan Murphy 3 000 $ (2)
Emerson Etem 3 000 $ (2)
Caleb Herbert 3 000 $ (2)
Petr Straka 3 000 $ (1)
Scott Wilson 3 000 $ (1)
Total Farm Players32
Salary Commitment
Year 12 : 144 650 $
Year 13 : 112 650 $
Year 14 : 57 000 $
Year 15 : 36 000 $
Salary Average Commitment
Year 12 : 94 700 $
Year 13 : 69 700 $
Year 14 : 28 050 $
Year 15 : 3 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 60 $ - 5 908 - 98,47%
Level 2: 5000 - 50 $ - 4 712 - 94,24%
Level 3: 2000 - 30 $ - 1 903 - 95,15%
Level 4: 4000 - 15 $ - 3 848 - 96,21%
Luxury : 1000 - 75 $ - 999 - 99,85%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 370 - 96,50%
Average Income per Game701 827 $
Year to Date Revenue21 756 647 $

Expense

Pro Players Total Salaries38 010 004 $
Farm Players Total Salaries127 000 $
Coaches Total Salaries8 500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 142 085 $
Farm Year To Date Expenses107 959 $
Pro Salary Cap To Date33 148 749 $
Farm Salary Cap To Date107 925 $

Estimate

Pro Estimated Season Revenue7 018 273 $
Pro Remaining Season Days46
Pro Expenses Per Days265 954 $
Pro Estimated Expenses12 233 884 $
Farm Remaining Season Days42
Farm Expenses Per Days751 $
Farm Estimated Expenses31 542 $
Estimated Season Expenses12 265 426 $
Season Salary Cap38 010 004 $
Estimate Under Maximum Salary Cap of 50 000 000 $11 989 996 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 23 010 004 $
Current Bank Account384 116 999 $
Projected Bank Account378 869 846 $

Pro Players Salaries

Cory Schneider (Out of Payroll) 8 000 000 $ (1)
Evgeni Malkin 6 500 000 $ (1)
Daniel Sedin 5 000 000 $ (1)
Andrej Sekera 4 785 001 $ (3)
James Neal 3 500 000 $ (1)
Michael Stone (Out of Payroll) 2 500 000 $ (3)
Benoit Pouliot 2 500 000 $ (1)
Loui Eriksson 2 500 000 $ (1)
Antoine Roussel 2 500 000 $ (1)
Brian Boyle 1 750 001 $ (3)
Jay McClement 1 000 000 $ (2)
Kyle Turris 1 000 000 $ (3)
Clayton Stoner 925 000 $ (2)
Brian Flynn 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Travis Konecny 900 000 $ (4)
Matt Grzelcyk 500 000 $ (4)
Michael Leighton 500 000 $ (3)
Robert Hagg 500 000 $ (3)
Rob Scuderi 350 002 $ (3)
Anton Lindholm 300 000 $ (4)
Andrew Hammond 300 000 $ (1)
Joseph Blandisi 300 000 $ (3)
Markus Nutivaara 300 000 $ (4)
Nicklas Jensen 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 48 510 004 $
Year 13 : 16 510 004 $
Year 14 : 14 585 004 $
Year 15 : 2 000 000 $
Salary Average Commitment
Year 12 : 34 582 000 $
Year 13 : 10 182 000 $
Year 14 : 9 182 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 48 510 004 $
Year 13 : 16 510 004 $
Year 14 : 14 585 004 $
Year 15 : 2 000 000 $

Farm Players Salaries

Brycen Martin 5 000 $ (4)
Mike Amadio 5 000 $ (4)
Adam Helewka 5 000 $ (4)
Andrew Nielson 5 000 $ (4)
Kyle Rau 5 000 $ (3)
Cole Ully 5 000 $ (3)
Carter Verhaeghe 5 000 $ (3)
Dylan Sadowy 5 000 $ (4)
Luke Johnson 3 000 $ (4)
Joe Whitney 3 000 $ (3)
Andrew MacWilliam 3 000 $ (1)
Tyrell Goulbourne 3 000 $ (3)
Tyler Lewington 3 000 $ (3)
Joel Vermin 3 000 $ (1)
Joel Lowry 3 000 $ (3)
Ben Street 3 000 $ (4)
Erik Karlsson94 3 000 $ (3)
Garrett Wilson 3 000 $ (1)
Connor Brickley 3 000 $ (1)
Dennis Robertson 3 000 $ (1)
Garrett Noonan 3 000 $ (2)
Justin Auger 3 000 $ (2)
Joey Leach 3 000 $ (1)
Pierre-Luc Letourneau-Leblond 3 000 $ (1)
Magnus Hellberg 3 000 $ (4)
Mackenzie Skapski 3 000 $ (2)
Taylor Leier 3 000 $ (2)
Zac Dalpe 3 000 $ (1)
Sam Jardine 3 000 $ (4)
Devon Toews 3 000 $ (4)
Jonathan Diaby 3 000 $ (4)
Kurtis Gabriel 3 000 $ (1)
Alex Broadhurst 3 000 $ (2)
Alexandre Carrier 3 000 $ (4)
Colby Williams 3 000 $ (4)
Jim O'Brien 3 000 $ (2)
Matt MacKenzie 3 000 $ (3)
Total Farm Players37
Salary Commitment
Year 12 : 127 000 $
Year 13 : 100 000 $
Year 14 : 82 000 $
Year 15 : 49 000 $
Salary Average Commitment
Year 12 : 99 288 $
Year 13 : 75 288 $
Year 14 : 57 288 $
Year 15 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 100 $ - 4 491 - 74,84%
Level 2: 5000 - 60 $ - 3 814 - 76,27%
Level 3: 2000 - 35 $ - 1 551 - 77,53%
Level 4: 4000 - 20 $ - 2 972 - 74,30%
Luxury : 1000 - 200 $ - 762 - 76,23%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 589 - 75,50%
Average Income per Game849 653 $
Year to Date Revenue26 339 247 $

Expense

Pro Players Total Salaries34 200 000 $
Farm Players Total Salaries89 500 $
Coaches Total Salaries100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 935 831 $
Farm Year To Date Expenses79 693 $
Pro Salary Cap To Date26 750 866 $
Farm Salary Cap To Date79 693 $

Estimate

Pro Estimated Season Revenue8 496 531 $
Pro Remaining Season Days46
Pro Expenses Per Days198 266 $
Pro Estimated Expenses9 120 236 $
Farm Remaining Season Days42
Farm Expenses Per Days530 $
Farm Estimated Expenses22 260 $
Estimated Season Expenses9 142 496 $
Season Salary Cap34 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 19 200 000 $
Current Bank Account244 868 793 $
Projected Bank Account244 222 828 $

Pro Players Salaries

Paul Martin 7 500 000 $ (3)
Matt Duchene (Out of Payroll) 6 500 000 $ (1)
Ondrej Pavelec 5 000 000 $ (1)
Mike Smith 3 500 000 $ (3)
Nikolay Kulemin 2 500 000 $ (3)
Lars Eller 2 500 000 $ (1)
Jason Garrison 2 500 000 $ (2)
Michael Del Zotto 2 500 000 $ (1)
Brett Connolly 1 000 000 $ (1)
Francois Beauchemin 1 000 000 $ (2)
John Moore 1 000 000 $ (2)
Brendan Perlini 900 000 $ (4)
Brady Skjei 500 000 $ (3)
Kevin Porter 500 000 $ (1)
Drake Caggiula 300 000 $ (4)
Frank Vatrano 300 000 $ (3)
Byron Froese 300 000 $ (2)
Colin Greening 300 000 $ (2)
Reid Boucher 300 000 $ (1)
Rasmus Tirronen 300 000 $ (4)
Paul Postma 300 000 $ (1)
Jeff Schultz 300 000 $ (2)
Dmitrij Jaskin 300 000 $ (1)
Nic Dowd 300 000 $ (1)
Austin Czarnik 300 000 $ (3)
Marc-Andre Bergeron 0 $ (1)
Total Pro Players26
Salary Commitment
Year 12 : 40 700 000 $
Year 13 : 21 500 000 $
Year 14 : 16 100 000 $
Year 15 : 1 500 000 $
Salary Average Commitment
Year 12 : 33 710 499 $
Year 13 : 19 010 499 $
Year 14 : 12 110 499 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 40 700 000 $
Year 13 : 21 500 000 $
Year 14 : 16 100 000 $
Year 15 : 1 500 000 $

Farm Players Salaries

Duncan Siemens 9 000 $ (2)
Henrik Samuelsson 9 000 $ (2)
Chase De Leo 5 000 $ (3)
Matt Puempel 5 000 $ (2)
Tyler Bertuzzi 5 000 $ (3)
Adrian Kempe 5 000 $ (3)
Nick Ebert 5 000 $ (2)
Adin Hill 5 000 $ (4)
Nate Guenin 4 500 $ (3)
Nathan Paetsch 4 000 $ (1)
Michael Zalewski 3 000 $ (2)
Jamie Phillips 3 000 $ (4)
Freddie Hamilton 3 000 $ (1)
Francis Perron 3 000 $ (4)
Ashton Sautner 3 000 $ (3)
Borna Rendulic 3 000 $ (2)
Tyler Graovac 3 000 $ (1)
Mat Bodie 3 000 $ (2)
Kevin Czuczman 3 000 $ (1)
Sam Henley 3 000 $ (3)
Lukas Bengtsson 3 000 $ (4)
Total Farm Players21
Salary Commitment
Year 12 : 89 500 $
Year 13 : 76 500 $
Year 14 : 39 500 $
Year 15 : 14 000 $
Salary Average Commitment
Year 12 : 98 468 $
Year 13 : 85 468 $
Year 14 : 43 690 $
Year 15 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 4 497 - 74,95%
Level 2: 5000 - 60 $ - 3 692 - 73,84%
Level 3: 2000 - 35 $ - 1 497 - 74,87%
Level 4: 4000 - 20 $ - 2 979 - 74,46%
Luxury : 1000 - 200 $ - 746 - 74,58%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 411 - 74,50%
Average Income per Game839 136 $
Year to Date Revenue26 852 336 $

Expense

Pro Players Total Salaries37 954 500 $
Farm Players Total Salaries52 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 258 965 $
Farm Year To Date Expenses115 564 $
Pro Salary Cap To Date25 543 785 $
Farm Salary Cap To Date40 467 $

Estimate

Pro Estimated Season Revenue7 552 220 $
Pro Remaining Season Days46
Pro Expenses Per Days230 373 $
Pro Estimated Expenses10 597 158 $
Farm Remaining Season Days42
Farm Expenses Per Days899 $
Farm Estimated Expenses37 758 $
Estimated Season Expenses10 634 916 $
Season Salary Cap37 954 500 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 045 500 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 954 500 $
Current Bank Account179 625 082 $
Projected Bank Account176 542 386 $

Pro Players Salaries

Roberto Luongo 10 000 000 $ (4)
Kari Lehtonen 5 000 000 $ (1)
Troy Brouwer 3 500 000 $ (2)
Blake Comeau 3 500 000 $ (1)
Jamie McGinn 2 500 000 $ (3)
Al Montoya 2 500 000 $ (1)
Matt Carle 2 427 500 $ (1)
Eric Fehr 2 150 000 $ (1)
Ryan Garbutt 500 000 $ (3)
Milan Michalek 500 000 $ (2)
Brooks Laich (Out of Payroll) 500 000 $ (2)
Cameron Schilling 500 000 $ (2)
Andy Miele 500 000 $ (4)
Ryan Hamilton 500 000 $ (3)
Matt Hendricks 500 000 $ (3)
Jared Boll 500 000 $ (1)
Matt Lashoff 477 000 $ (2)
Alex Biega (Out of Payroll) 470 000 $ (2)
Karl Stollery 300 000 $ (3)
Seth Helgeson 300 000 $ (1)
Andrew Miller 300 000 $ (1)
Kyle Flanagan 300 000 $ (4)
Carter Rowney 300 000 $ (4)
Dean Kukan 300 000 $ (3)
Brandon Bollig 300 000 $ (1)
Brandon Burlon 300 000 $ (1)
Total Pro Players26
Salary Commitment
Year 12 : 38 924 500 $
Year 13 : 21 647 000 $
Year 14 : 15 700 000 $
Year 15 : 11 100 000 $
Salary Average Commitment
Year 12 : 29 277 000 $
Year 13 : 19 967 000 $
Year 14 : 12 367 000 $
Year 15 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 38 924 500 $
Year 13 : 21 647 000 $
Year 14 : 15 700 000 $
Year 15 : 11 100 000 $

Farm Players Salaries

Tom Sestito 5 000 $ (2)
Brett Sterling 5 000 $ (4)
Pierre-Cedric Labrie 5 000 $ (3)
John McCarthy 5 000 $ (2)
Dylan Labbe 5 000 $ (3)
Austen Brassard 3 000 $ (1)
Mark MacMillan 3 000 $ (3)
David Shields 3 000 $ (3)
Stefan Matteau 3 000 $ (4)
Frank Palazzese 3 000 $ (3)
Troy Grosenick 3 000 $ (2)
Quentin Shore 3 000 $ (4)
John Gilmour 3 000 $ (4)
Keaton Thompson 3 000 $ (4)
Total Farm Players14
Salary Commitment
Year 12 : 52 000 $
Year 13 : 49 000 $
Year 14 : 36 000 $
Year 15 : 17 000 $
Salary Average Commitment
Year 12 : 42 400 $
Year 13 : 39 400 $
Year 14 : 26 400 $
Year 15 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 729 - 78,81%
Level 2: 5000 - 60 $ - 3 804 - 76,08%
Level 3: 2000 - 40 $ - 1 519 - 75,95%
Level 4: 4000 - 30 $ - 2 838 - 70,94%
Luxury : 1000 - 250 $ - 653 - 65,34%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 543 - 75,24%
Average Income per Game878 755 $
Year to Date Revenue28 120 168 $

Expense

Pro Players Total Salaries40 690 000 $
Farm Players Total Salaries53 000 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 193 971 $
Farm Year To Date Expenses109 637 $
Pro Salary Cap To Date33 823 460 $
Farm Salary Cap To Date34 506 $

Estimate

Pro Estimated Season Revenue7 908 797 $
Pro Remaining Season Days46
Pro Expenses Per Days236 936 $
Pro Estimated Expenses10 899 056 $
Farm Remaining Season Days42
Farm Expenses Per Days905 $
Farm Estimated Expenses38 010 $
Estimated Season Expenses10 937 066 $
Season Salary Cap40 690 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 310 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 690 000 $
Current Bank Account59 878 305 $
Projected Bank Account56 850 036 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (1)
Brandon Dubinsky 5 000 000 $ (4)
Keith Yandle (Out of Payroll) 5 000 000 $ (1)
Paul Stastny (Out of Payroll) 3 500 000 $ (3)
Johnny Boychuk 3 500 000 $ (3)
Anton Stralman 3 500 000 $ (2)
Marian Hossa 3 500 000 $ (4)
Brayden Schenn 3 500 000 $ (3)
Dion Phaneuf 2 500 000 $ (1)
Reilly Smith 2 500 000 $ (2)
Jonas Brodin 1 990 000 $ (4)
Johnny Oduya 1 000 000 $ (1)
Brandon Sutter 1 000 000 $ (2)
Michael Hutchinson 1 000 000 $ (3)
Torrey Mitchell 1 000 000 $ (3)
Alexandre Burrows 1 000 000 $ (1)
Nick Shore 500 000 $ (2)
Matt Beleskey 500 000 $ (3)
Pierre-Edouard Bellemare 500 000 $ (1)
Kevin Hayes 500 000 $ (2)
Devin Shore 300 000 $ (2)
Joel Edmundson 300 000 $ (1)
Rickard Rakell 300 000 $ (1)
Dennis Rasmussen 300 000 $ (2)
Jeff Glass 0 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 49 190 000 $
Year 13 : 32 090 000 $
Year 14 : 23 490 000 $
Year 15 : 10 490 000 $
Salary Average Commitment
Year 12 : 34 777 777 $
Year 13 : 24 377 777 $
Year 14 : 21 300 000 $
Year 15 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 190 000 $
Year 13 : 32 090 000 $
Year 14 : 23 490 000 $
Year 15 : 10 490 000 $

Farm Players Salaries

Rod Pelley 5 000 $ (1)
Kevin Lynch 3 000 $ (1)
Mat Clark 3 000 $ (1)
Tobias Lindberg 3 000 $ (3)
Steven Fogarty 3 000 $ (4)
Andrew Agozzino 3 000 $ (2)
Alexandre Grenier 3 000 $ (2)
Justin Scott 3 000 $ (4)
Jan Kostalek 3 000 $ (3)
William Wrenn 3 000 $ (2)
Chris Bourque 3 000 $ (2)
Mitch Moroz 3 000 $ (2)
Jared Coreau 3 000 $ (2)
Tyler Randell 3 000 $ (3)
Marek Langhamer 3 000 $ (3)
Mitchell Heard 3 000 $ (1)
Philip Samuelsson 3 000 $ (2)
Mike Downing 0 $ (3)
Total Farm Players18
Salary Commitment
Year 12 : 53 000 $
Year 13 : 39 000 $
Year 14 : 18 000 $
Year 15 : 6 000 $
Salary Average Commitment
Year 12 : 48 760 $
Year 13 : 37 760 $
Year 14 : 25 760 $
Year 15 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6000 - 100 $ - 4 656 - 77,60%
Level 2: 5000 - 60 $ - 3 902 - 78,03%
Level 3: 2000 - 35 $ - 1 546 - 77,31%
Level 4: 4000 - 20 $ - 3 007 - 75,16%
Luxury : 1000 - 200 $ - 773 - 77,30%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 883 - 77,13%
Average Income per Game871 683 $
Year to Date Revenue27 022 166 $

Expense

Pro Players Total Salaries46 678 700 $
Farm Players Total Salaries73 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 741 004 $
Farm Year To Date Expenses133 559 $
Pro Salary Cap To Date34 724 240 $
Farm Salary Cap To Date58 414 $

Estimate

Pro Estimated Season Revenue8 716 828 $
Pro Remaining Season Days46
Pro Expenses Per Days292 940 $
Pro Estimated Expenses13 475 240 $
Farm Remaining Season Days42
Farm Expenses Per Days1 024 $
Farm Estimated Expenses43 008 $
Estimated Season Expenses13 518 248 $
Season Salary Cap46 678 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 321 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 678 700 $
Current Bank Account159 987 954 $
Projected Bank Account155 186 534 $

Pro Players Salaries

Logan Couture 6 500 000 $ (2)
Pekka Rinne 6 500 000 $ (3)
Kyle Okposo 5 000 000 $ (4)
Taylor Hall 4 978 700 $ (2)
Ryan Johansen 3 500 000 $ (1)
Jonathan Huberdeau 3 500 000 $ (1)
Antti Niemi 2 500 000 $ (1)
Kris Russell 2 500 000 $ (1)
Adam Larsson 2 500 000 $ (2)
Deryk Engelland 1 000 000 $ (1)
Simon Despres 1 000 000 $ (1)
Nick Ritchie 900 000 $ (3)
Connor McDavid 900 000 $ (3)
Mitchell Marner 900 000 $ (4)
Aaron Ekblad 900 000 $ (2)
Zach Werenski 900 000 $ (4)
Scottie Upshall 800 000 $ (2)
Jordan Martinook 500 000 $ (4)
Tanner Glass 500 000 $ (1)
Josh Jooris 300 000 $ (1)
Alexey Marchenko 300 000 $ (1)
Brett Ritchie 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 46 678 700 $
Year 13 : 31 278 700 $
Year 14 : 15 600 000 $
Year 15 : 7 300 000 $
Salary Average Commitment
Year 12 : 28 302 000 $
Year 13 : 21 402 000 $
Year 14 : 14 402 000 $
Year 15 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 678 700 $
Year 13 : 31 278 700 $
Year 14 : 15 600 000 $
Year 15 : 7 300 000 $

Farm Players Salaries

Jason Dickinson 9 000 $ (3)
Anthony DeAngelo 9 000 $ (3)
Kyle Wood 5 000 $ (4)
Vitek Vanecek 5 000 $ (4)
Beau Bennett 5 000 $ (4)
Juuse Saros 5 000 $ (3)
Robert Bortuzzo 5 000 $ (1)
Brian Gibbons 3 000 $ (3)
Anthony Camara 3 000 $ (1)
Jon Merrill 3 000 $ (1)
Anton Blidh 3 000 $ (3)
Rich Clune 3 000 $ (2)
Trevor Murphy 3 000 $ (3)
Paul Thompson 3 000 $ (2)
Kyle Clifford 3 000 $ (3)
Brett Sutter 3 000 $ (1)
Klas Dahlbeck 3 000 $ (2)
Total Farm Players17
Salary Commitment
Year 12 : 73 000 $
Year 13 : 59 000 $
Year 14 : 50 000 $
Year 15 : 15 000 $
Salary Average Commitment
Year 12 : 63 440 $
Year 13 : 49 440 $
Year 14 : 40 440 $
Year 15 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 4 659 - 77,65%
Level 2: 5000 - 60 $ - 3 819 - 76,39%
Level 3: 2000 - 35 $ - 1 564 - 78,19%
Level 4: 4000 - 20 $ - 3 032 - 75,80%
Luxury : 1000 - 200 $ - 770 - 76,96%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %13 844 - 76,91%
Average Income per Game867 937 $
Year to Date Revenue26 906 048 $

Expense

Pro Players Total Salaries48 250 000 $
Farm Players Total Salaries70 000 $
Coaches Total Salaries100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 573 344 $
Farm Year To Date Expenses142 956 $
Pro Salary Cap To Date35 420 167 $
Farm Salary Cap To Date67 807 $

Estimate

Pro Estimated Season Revenue8 679 370 $
Pro Remaining Season Days46
Pro Expenses Per Days278 902 $
Pro Estimated Expenses12 829 492 $
Farm Remaining Season Days42
Farm Expenses Per Days1 006 $
Farm Estimated Expenses42 252 $
Estimated Season Expenses12 871 744 $
Season Salary Cap48 250 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 250 000 $
Current Bank Account58 434 640 $
Projected Bank Account54 242 266 $

Pro Players Salaries

Claude Giroux 6 500 000 $ (1)
T.J. Oshie 5 000 000 $ (4)
Kevin Shattenkirk 5 000 000 $ (4)
Marc-Andre Fleury 5 000 000 $ (4)
Jordan Staal 3 500 000 $ (2)
Alexander Edler 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (1)
Leo Komarov 3 500 000 $ (3)
Thomas Vanek 2 500 000 $ (1)
Josh Gorges 2 500 000 $ (1)
Jori Lehtera 2 500 000 $ (1)
Drew Stafford (Out of Payroll) 1 000 000 $ (3)
Patrick Eaves 1 000 000 $ (1)
TJ Brodie 750 000 $ (1)
Alex Petrovic 500 000 $ (1)
Zack Smith 500 000 $ (2)
Michal Neuvirth 500 000 $ (1)
Dalton Prout 500 000 $ (1)
Roman Will 300 000 $ (2)
Daniel Carr 300 000 $ (2)
Mark Borowiecki 300 000 $ (1)
Brandon Tanev 300 000 $ (4)
Ryan Strome 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 49 250 000 $
Year 13 : 24 400 000 $
Year 14 : 19 800 000 $
Year 15 : 15 300 000 $
Salary Average Commitment
Year 12 : 42 439 999 $
Year 13 : 19 090 000 $
Year 14 : 16 990 000 $
Year 15 : 14 990 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 250 000 $
Year 13 : 24 400 000 $
Year 14 : 19 800 000 $
Year 15 : 15 300 000 $

Farm Players Salaries

Garrett Mitchell 9 000 $ (2)
T.J. Brennan 9 000 $ (2)
Chris Butler 5 000 $ (1)
Justin Kirkland 5 000 $ (4)
Jarred Tinordi 3 000 $ (1)
Antoine Laganiere 3 000 $ (1)
Corban Knight 3 000 $ (1)
Graham Black 3 000 $ (1)
Derek Grant 3 000 $ (2)
Michael Chaput 3 000 $ (2)
Travis Morin 3 000 $ (2)
Mac Bennett 3 000 $ (2)
Ryan Olsen 3 000 $ (2)
Yannick Weber 3 000 $ (1)
John Ramage 3 000 $ (2)
Morgan Ellis 3 000 $ (1)
Jordan Nolan 3 000 $ (1)
Troy Bourke 3 000 $ (2)
Total Farm Players18
Salary Commitment
Year 12 : 70 000 $
Year 13 : 44 000 $
Year 14 : 5 000 $
Year 15 : 5 000 $
Salary Average Commitment
Year 12 : 53 000 $
Year 13 : 33 000 $
Year 14 : 0 $
Year 15 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 50 000 000 $
Available Cap Space

Over Minimum of
15 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 229 101 779 $ 42 076 000 $ 7 924 000 $ 27 076 000 $ 262955
Boston Bruins 109 161 323 $ 49 799 999 $ 200 001 $ 34 799 999 $ 212647
Buffalo Sabres 133 892 826 $ 35 268 000 $ 14 732 000 $ 20 268 000 $ 232750
Calgary Flames 63 490 486 $ 40 350 000 $ 9 650 000 $ 25 350 000 $ 211940
Caroline Hurricanes 83 960 297 $ 48 790 000 $ 1 210 000 $ 33 790 000 $ 242145
Chicago Blackhawks 102 003 077 $ 41 034 000 $ 8 966 000 $ 26 034 000 $ 241438
Colorado Avalanche 186 982 631 $ 39 878 000 $ 10 122 000 $ 24 878 000 $ 234366
Columbus Blue Jackets 180 617 302 $ 45 588 882 $ 4 411 118 $ 30 588 882 $ 253964
Dallas Stars 117 410 671 $ 50 345 000 $ -345 000 $ 35 345 000 $ 213253
Detroit Red Wings 142 792 296 $ 41 300 000 $ 8 700 000 $ 26 300 000 $ 24630
Edmonton Oilers 104 772 118 $ 48 249 999 $ 1 750 001 $ 33 249 999 $ 211637
Floride Panthers 63 492 325 $ 48 497 500 $ 1 502 500 $ 33 497 500 $ 211233
Los Angeles Kings 77 494 761 $ 25 200 000 $ 24 800 000 $ 10 200 000 $ 261036
Minnesota Wild 71 769 385 $ 41 090 000 $ 8 910 000 $ 26 090 000 $ 242044
Montreal Canadiens 131 060 449 $ 31 271 111 $ 18 728 889 $ 16 271 111 $ 241943
Nashville Predators 149 648 635 $ 44 388 111 $ 5 611 889 $ 29 388 111 $ 212344
New Jersey Devils 109 530 449 $ 42 288 199 $ 7 711 801 $ 27 288 199 $ 213152
New York Islanders 69 182 561 $ 44 515 000 $ 5 485 000 $ 29 515 000 $ 233053
New York Rangers 121 708 338 $ 42 440 000 $ 7 560 000 $ 27 440 000 $ 24630
Ottawa Senateurs 111 083 064 $ 49 775 000 $ 225 000 $ 34 775 000 $ 26733
Philadelphie Flyers 8 781 068 $ 49 650 000 $ 350 000 $ 34 650 000 $ 202646
Phoenix Coyotes 65 420 520 $ 49 628 845 $ 371 155 $ 34 628 845 $ 211738
Pittsburgh Penguins 130 761 697 $ 45 282 000 $ 4 718 000 $ 30 282 000 $ 224668
San Jose Sharks 86 533 571 $ 39 600 000 $ 10 400 000 $ 24 600 000 $ 253257
St-Louis Blues 384 116 999 $ 38 010 004 $ 11 989 996 $ 23 010 004 $ 253762
Tampa Bay Lightning 244 868 793 $ 34 200 000 $ 15 800 000 $ 19 200 000 $ 262147
Toronto Maple Leafs 179 625 082 $ 37 954 500 $ 12 045 500 $ 22 954 500 $ 261440
Vancouver Canucks 59 878 305 $ 40 690 000 $ 9 310 000 $ 25 690 000 $ 251843
Washington Capitals 159 987 954 $ 46 678 700 $ 3 321 300 $ 31 678 700 $ 221739
Winnipeg Jets 58 434 640 $ 48 250 000 $ 1 750 000 $ 33 250 000 $ 231841