Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 4 645 - 77,41%
Level 2: 5000 - 60 $ - 3 872 - 77,44%
Level 3: 2000 - 35 $ - 1 553 - 77,66%
Level 4: 4000 - 20 $ - 3 084 - 77,09%
Luxury : 1000 - 200 $ - 780 - 77,98%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 934 - 77,41%
Average Income per Game871 917 $
Year to Date Revenue35 748 601 $

Expense

Pro Players Total Salaries46 269 000 $
Farm Players Total Salaries148 690 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 806 607 $
Farm Year To Date Expenses244 017 $
Pro Salary Cap To Date44 629 730 $
Farm Salary Cap To Date143 980 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days268 029 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 472 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap46 269 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 731 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 269 000 $
Current Bank Account224 754 634 $
Projected Bank Account224 754 634 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (3)
Erik Johnson 5 000 000 $ (2)
Sam Reinhart 3 544 000 $ (2)
Dennis Wideman 3 500 000 $ (1)
Nick Leddy 3 500 000 $ (4)
Fedor Tyutin 2 500 000 $ (1)
Cody Franson 2 500 000 $ (3)
Daniel Winnik 2 500 000 $ (3)
Carter Hutton 2 500 000 $ (3)
Tomas Tatar 2 500 000 $ (1)
Trevor Lewis 2 500 000 $ (1)
Craig Smith 1 000 000 $ (1)
Matt Greene 1 000 000 $ (3)
Mikhail Grigorenko 1 000 000 $ (2)
Auston Matthews 900 000 $ (4)
Bo Horvat 900 000 $ (2)
Micheal Ferland 825 000 $ (1)
Taylor Chorney 500 000 $ (1)
Zack Smith 500 000 $ (2)
Shane Prince 500 000 $ (2)
Justin Falk 300 000 $ (1)
Vladislav Namestnikov 300 000 $ (1)
Kevin Boyle 300 000 $ (4)
Paul Carey 300 000 $ (1)
Colin Miller 300 000 $ (2)
John Gibson 300 000 $ (1)
Total Pro Players26
Salary Commitment
Year 12 : 46 269 000 $
Year 13 : 31 744 000 $
Year 14 : 20 000 000 $
Year 15 : 4 700 000 $
Salary Average Commitment
Year 12 : 30 969 000 $
Year 13 : 19 244 000 $
Year 14 : 13 500 000 $
Year 15 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 269 000 $
Year 13 : 31 744 000 $
Year 14 : 20 000 000 $
Year 15 : 4 700 000 $

Farm Players Salaries

Jared McCann 11 070 $ (2)
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)
Marc-Andre Cliche 3 000 $ (1)
Paul LaDue 3 000 $ (4)
Jeremy Morin 3 000 $ (3)
Jeff Lerg 3 000 $ (3)
JC Lipon 3 000 $ (1)
Patrice Cormier 3 000 $ (2)
Tony Cameranesi 3 000 $ (1)
Reto Berra 3 000 $ (1)
Jason Akeson 3 000 $ (3)
Mark Alt 3 000 $ (2)
Martin Frk 3 000 $ (1)
Alex Lintuniemi 3 000 $ (4)
Total Farm Players31
Salary Commitment
Year 12 : 148 690 $
Year 13 : 113 890 $
Year 14 : 40 000 $
Year 15 : 20 000 $
Salary Average Commitment
Year 12 : 122 968 $
Year 13 : 94 168 $
Year 14 : 23 278 $
Year 15 : 7 778 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 4 837 - 80,61%
Level 2: 5000 - 60 $ - 3 957 - 79,15%
Level 3: 2000 - 35 $ - 1 565 - 78,23%
Level 4: 4000 - 20 $ - 3 195 - 79,87%
Luxury : 1000 - 200 $ - 796 - 79,56%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 350 - 79,72%
Average Income per Game899 029 $
Year to Date Revenue36 860 169 $

Expense

Pro Players Total Salaries49 900 000 $
Farm Players Total Salaries118 582 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 692 471 $
Farm Year To Date Expenses229 991 $
Pro Salary Cap To Date48 152 016 $
Farm Salary Cap To Date129 883 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days291 329 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 293 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap49 900 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 900 000 $
Current Bank Account104 043 355 $
Projected Bank Account104 043 355 $

Pro Players Salaries

Ben Bishop 6 500 000 $ (1)
Nicklas Backstrom 5 000 000 $ (1)
David Backes 5 000 000 $ (1)
James Neal 3 500 000 $ (1)
Mark Stone 3 500 000 $ (3)
Marc-Edouard Vlasic 3 500 000 $ (2)
Rick Nash 3 500 000 $ (1)
Jake Muzzin 3 500 000 $ (3)
Mike Hoffman 3 500 000 $ (3)
Johnny Boychuk 3 500 000 $ (3)
Torey Krug 2 500 000 $ (2)
David Krejci 2 500 000 $ (1)
Jonathan Ericsson 1 000 000 $ (1)
Rocco Grimaldi 500 000 $ (2)
Jason Chimera 500 000 $ (1)
Ben Smith 500 000 $ (2)
Michael Leighton 500 000 $ (3)
Frederick Gaudreau 300 000 $ (2)
Curtis McKenzie 300 000 $ (1)
Kevan Miller 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 49 900 000 $
Year 13 : 21 800 000 $
Year 14 : 14 500 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 31 100 000 $
Year 13 : 10 800 000 $
Year 14 : 9 500 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 49 900 000 $
Year 13 : 21 800 000 $
Year 14 : 14 500 000 $
Year 15 : 0 $

Farm Players Salaries

Jimmy Hayes 10 000 $ (1)
Adam McQuaid 10 000 $ (2)
Loic Leduc 6 150 $ (1)
Yann Danis 5 432 $ (1)
Matej Stransky 5 000 $ (2)
Clarke MacArthur 5 000 $ (1)
Zac Rinaldo 5 000 $ (1)
Jeremy Smith 5 000 $ (4)
Chris Wideman 5 000 $ (3)
Anthony Richard 5 000 $ (4)
Justin Florek 5 000 $ (2)
Brian Strait 5 000 $ (1)
Jack Skille 5 000 $ (1)
Philippe Desrosiers 5 000 $ (3)
Nate Prosser 5 000 $ (4)
Maxime Fortunus 5 000 $ (1)
Christopher Gibson 3 000 $ (2)
Maxime Lagace 3 000 $ (3)
Louis-Marc Aubry 3 000 $ (3)
Pascal Pelletier 3 000 $ (2)
Yannick Veilleux 3 000 $ (2)
Jordan Caron 3 000 $ (1)
Liam O'Brien 3 000 $ (2)
Anton Forsberg 3 000 $ (1)
Shawn Ouellette-St. Amant 3 000 $ (4)
Total Farm Players25
Salary Commitment
Year 12 : 118 582 $
Year 13 : 66 000 $
Year 14 : 34 000 $
Year 15 : 18 000 $
Salary Average Commitment
Year 12 : 105 130 $
Year 13 : 44 980 $
Year 14 : 20 980 $
Year 15 : 10 000 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 4 806 - 80,09%
Level 2: 5000 - 60 $ - 3 936 - 78,73%
Level 3: 2000 - 35 $ - 1 551 - 77,57%
Level 4: 4000 - 20 $ - 3 095 - 77,37%
Luxury : 1000 - 200 $ - 790 - 78,95%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 178 - 78,77%
Average Income per Game891 764 $
Year to Date Revenue36 562 306 $

Expense

Pro Players Total Salaries44 150 000 $
Farm Players Total Salaries174 750 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 291 964 $
Farm Year To Date Expenses260 695 $
Pro Salary Cap To Date38 025 579 $
Farm Salary Cap To Date160 652 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days255 780 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 626 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap44 150 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 850 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 150 000 $
Current Bank Account132 279 085 $
Projected Bank Account132 279 085 $

Pro Players Salaries

Zach Parise 6 500 000 $ (1)
Mikael Backlund 4 250 000 $ (3)
Peter Budaj 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (4)
Lee Stempniak 3 150 000 $ (4)
Brian Campbell 3 000 000 $ (2)
Marco Scandella 2 500 000 $ (3)
Jason Pominville 2 500 000 $ (1)
Braydon Coburn 2 500 000 $ (1)
Frans Nielsen 2 500 000 $ (1)
Matt Read 2 150 000 $ (4)
Roman Polak 1 000 000 $ (1)
Marcus Foligno 1 000 000 $ (3)
Kyle Quincey 1 000 000 $ (3)
Mark Pysyk 1 000 000 $ (1)
Artemi Panarin 900 000 $ (3)
Noah Hanifin 900 000 $ (3)
Brayden Point 500 000 $ (4)
Andrew Copp 500 000 $ (3)
Brandon Pirri 500 000 $ (3)
Pavel Buchnevich 500 000 $ (4)
Sean Monahan 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 44 150 000 $
Year 13 : 24 350 000 $
Year 14 : 21 350 000 $
Year 15 : 9 800 000 $
Salary Average Commitment
Year 12 : 38 300 000 $
Year 13 : 21 000 000 $
Year 14 : 18 500 000 $
Year 15 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 44 150 000 $
Year 13 : 24 350 000 $
Year 14 : 21 350 000 $
Year 15 : 9 800 000 $

Farm Players Salaries

Mark Streit 40 000 $ (2)
Teddy Purcell 25 000 $ (1)
Robbie Russo 9 250 $ (1)
Julius Honka 9 000 $ (3)
Eric Cornel 5 000 $ (4)
Conner Bleackley 5 000 $ (4)
Zach Sanford 5 000 $ (4)
Cory Conacher 5 000 $ (1)
John Quenneville 5 000 $ (4)
Oliver Kylington 5 000 $ (4)
Vaclav Karabacek 5 000 $ (4)
Devin Setoguchi 5 000 $ (2)
Erik Condra 3 500 $ (4)
Peter Cehlarik 3 000 $ (4)
Cameron Darcy 3 000 $ (3)
Anton Slepyshev 3 000 $ (3)
Justin Holl 3 000 $ (3)
Greg Carey 3 000 $ (1)
Casey Nelson 3 000 $ (4)
Shane Harper 3 000 $ (2)
Reece Scarlett 3 000 $ (1)
Charlie Lindgren 3 000 $ (3)
Marek Mazanec 3 000 $ (1)
Jussi Olkinuora 3 000 $ (1)
Vojtech Mozik 3 000 $ (3)
Jyrki Jokipakka 3 000 $ (1)
Taylor Beck 3 000 $ (3)
Blake Siebenaler 3 000 $ (4)
Kevin Gravel 3 000 $ (1)
Total Farm Players29
Salary Commitment
Year 12 : 174 750 $
Year 13 : 117 500 $
Year 14 : 69 500 $
Year 15 : 42 500 $
Salary Average Commitment
Year 12 : 170 562 $
Year 13 : 118 312 $
Year 14 : 50 000 $
Year 15 : 5 000 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 400 - 73,34%
Level 2: 5000 - 65 $ - 3 724 - 74,49%
Level 3: 2000 - 35 $ - 1 576 - 78,82%
Level 4: 4000 - 20 $ - 3 111 - 77,77%
Luxury : 1000 - 200 $ - 807 - 80,70%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 619 - 75,66%
Average Income per Game885 369 $
Year to Date Revenue36 300 122 $

Expense

Pro Players Total Salaries46 750 000 $
Farm Players Total Salaries63 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 954 178 $
Farm Year To Date Expenses559 223 $
Pro Salary Cap To Date46 363 281 $
Farm Salary Cap To Date59 106 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days273 121 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days3 331 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap43 250 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 750 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 250 000 $
Current Bank Account59 098 232 $
Projected Bank Account59 098 232 $

Pro Players Salaries

Dustin Byfuglien 6 500 000 $ (2)
Nazem Kadri 3 500 000 $ (4)
Jack Johnson 3 500 000 $ (4)
Matt Niskanen 3 500 000 $ (1)
Alexander Steen (Out of Payroll) 3 500 000 $ (3)
Kyle Palmieri 3 500 000 $ (2)
Artem Anisimov 2 500 000 $ (1)
Danny DeKeyser 2 500 000 $ (1)
Justin Williams 2 500 000 $ (1)
Chris Kunitz 2 500 000 $ (3)
Jake Gardiner 2 500 000 $ (4)
Matt Moulson 2 500 000 $ (4)
Alexander Burmistrov 1 550 000 $ (1)
Anton Khudobin 1 000 000 $ (4)
Devan Dubnyk 1 000 000 $ (1)
Tyler Ennis 1 000 000 $ (1)
Max Domi 900 000 $ (3)
Andrew Welinski 500 000 $ (4)
Alan Quine 300 000 $ (2)
Teemu Pulkkinen 300 000 $ (3)
Viktor Arvidsson 300 000 $ (2)
Richard Panik 300 000 $ (1)
Scott Wedgewood 300 000 $ (2)
Patrik Nemeth 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 12 : 46 750 000 $
Year 13 : 31 900 000 $
Year 14 : 21 000 000 $
Year 15 : 13 500 000 $
Salary Average Commitment
Year 12 : 29 812 500 $
Year 13 : 14 963 000 $
Year 14 : 14 363 000 $
Year 15 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 750 000 $
Year 13 : 31 900 000 $
Year 14 : 21 000 000 $
Year 15 : 13 500 000 $

Farm Players Salaries

Curtis Lazar 9 000 $ (2)
Dmytro Timashov 5 000 $ (4)
Juho Lammikko 5 000 $ (4)
Teddy Blueger 5 000 $ (4)
Mario Lucia 5 000 $ (4)
Carl Dahlstrom 5 000 $ (4)
Colin Smith 5 000 $ (2)
Barclay Goodrow 3 000 $ (2)
Henri Ikonen 3 000 $ (2)
Andy Andreoff 3 000 $ (2)
Sena Acolatse 3 000 $ (1)
Nick Paul 3 000 $ (3)
Reid Gardiner 3 000 $ (4)
Frank Corrado 3 000 $ (1)
Michael Mersch 3 000 $ (1)
Total Farm Players15
Salary Commitment
Year 12 : 63 000 $
Year 13 : 54 000 $
Year 14 : 31 000 $
Year 15 : 28 000 $
Salary Average Commitment
Year 12 : 40 940 $
Year 13 : 31 940 $
Year 14 : 8 940 $
Year 15 : 0 $

Caroline Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 4 758 - 79,30%
Level 2: 5000 - 60 $ - 3 940 - 78,80%
Level 3: 2000 - 35 $ - 1 527 - 76,33%
Level 4: 4000 - 20 $ - 3 119 - 77,98%
Luxury : 1000 - 200 $ - 794 - 79,40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 138 - 78,54%
Average Income per Game888 144 $
Year to Date Revenue36 413 909 $

Expense

Pro Players Total Salaries47 790 000 $
Farm Players Total Salaries115 170 $
Coaches Total Salaries500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 990 627 $
Farm Year To Date Expenses110 298 $
Pro Salary Cap To Date46 432 881 $
Farm Salary Cap To Date110 298 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days279 133 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days681 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap47 790 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 210 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 790 000 $
Current Bank Account80 105 872 $
Projected Bank Account80 105 872 $

Pro Players Salaries

Sidney Crosby 8 000 000 $ (1)
Erik Karlsson 6 500 000 $ (2)
Brent Burns 6 500 000 $ (1)
Eric Staal 5 000 000 $ (4)
Dougie Hamilton 3 500 000 $ (2)
Craig Anderson 3 500 000 $ (3)
Bryan Little 3 500 000 $ (2)
Kevin Klein 2 500 000 $ (1)
Erik Haula 1 000 000 $ (4)
Brayden McNabb 1 000 000 $ (3)
Sam Gagner 990 000 $ (2)
Teuvo Teravainen 900 000 $ (2)
Andre Burakovsky 900 000 $ (2)
Magnus Paajarvi 500 000 $ (2)
Morgan Rielly 500 000 $ (1)
Damon Severson 500 000 $ (2)
Josh Anderson 500 000 $ (2)
Calvin Pickard 500 000 $ (2)
Jake Guentzel 300 000 $ (4)
Miles Wood 300 000 $ (4)
Connor Brown 300 000 $ (2)
Anton Lindholm 300 000 $ (4)
Joakim Nordstrom 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 47 790 000 $
Year 13 : 29 990 000 $
Year 14 : 11 400 000 $
Year 15 : 6 900 000 $
Salary Average Commitment
Year 12 : 26 900 000 $
Year 13 : 15 900 000 $
Year 14 : 5 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 47 790 000 $
Year 13 : 29 990 000 $
Year 14 : 11 400 000 $
Year 15 : 6 900 000 $

Farm Players Salaries

Jonathan Bernier 27 500 $ (2)
Ales Hemsky 10 000 $ (1)
Stefan Noesen 9 000 $ (2)
Erik Gustafsson 6 670 $ (1)
Julius Bergman 5 000 $ (3)
Michael Kostka 5 000 $ (1)
Kevin Roy 5 000 $ (4)
Steve Ott 5 000 $ (1)
Tim Kennedy 3 000 $ (3)
Christian Djoos 3 000 $ (3)
Jacob Josefson 3 000 $ (2)
David Warsofsky 3 000 $ (1)
Blake Coleman 3 000 $ (3)
Mark Dekanich 3 000 $ (2)
Tyler Motte 3 000 $ (4)
Anthony Louis 3 000 $ (4)
Dylan Blujus 3 000 $ (3)
Brendan Smith 3 000 $ (1)
Jordan Oesterle 3 000 $ (2)
Jake Paterson 3 000 $ (3)
Casey DeSmith 3 000 $ (3)
Tom McCollum 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 12 : 115 170 $
Year 13 : 79 500 $
Year 14 : 34 000 $
Year 15 : 11 000 $
Salary Average Commitment
Year 12 : 133 820 $
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 $ - 4 566 - 76,09%
Level 2: 5000 - 60 $ - 3 811 - 76,21%
Level 3: 2000 - 35 $ - 1 520 - 76,01%
Level 4: 4000 - 20 $ - 3 018 - 75,46%
Luxury : 1000 - 200 $ - 771 - 77,06%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 686 - 76,03%
Average Income per Game857 611 $
Year to Date Revenue35 162 063 $

Expense

Pro Players Total Salaries41 009 000 $
Farm Players Total Salaries78 250 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 503 090 $
Farm Year To Date Expenses5 571 111 $
Pro Salary Cap To Date42 341 824 $
Farm Salary Cap To Date71 050 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days237 624 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days33 007 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap41 009 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 991 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 009 000 $
Current Bank Account98 487 362 $
Projected Bank Account98 487 362 $

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)
Matt Martin 1 000 000 $ (2)
Luke Schenn 1 000 000 $ (3)
Zach Bogosian 1 000 000 $ (2)
Joshua Ho-Sang 900 000 $ (4)
Kasperi Kapanen 900 000 $ (3)
Zach Hyman 900 000 $ (1)
Brett Pesce 809 000 $ (2)
Andreas Athanasiou 300 000 $ (2)
Calle Jarnkrok 300 000 $ (1)
Michal Kempny 300 000 $ (4)
Connor Murphy 300 000 $ (1)
Colton Sissons 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 41 009 000 $
Year 13 : 35 709 000 $
Year 14 : 12 600 000 $
Year 15 : 1 200 000 $
Salary Average Commitment
Year 12 : 26 703 000 $
Year 13 : 19 903 000 $
Year 14 : 8 694 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 41 009 000 $
Year 13 : 35 709 000 $
Year 14 : 12 600 000 $
Year 15 : 1 200 000 $

Farm Players Salaries

Joe Colborne 10 000 $ (1)
Semyon Varlamov 10 000 $ (3)
Vladislav Kamenev 9 250 $ (2)
Gustav Olofsson 9 250 $ (1)
Michael Bunting 6 670 $ (2)
Sergey Tolchinsky 6 080 $ (2)
Brody Sutter 3 000 $ (4)
Darren Kramer 3 000 $ (1)
Stu Bickel 3 000 $ (2)
Jean-Francois Berube 3 000 $ (2)
Justin Peters 3 000 $ (2)
Viktor Svedberg 3 000 $ (1)
Thomas Di Pauli 3 000 $ (4)
Keith Aulie 3 000 $ (4)
Josh Jacobs 3 000 $ (4)
Total Farm Players15
Salary Commitment
Year 12 : 78 250 $
Year 13 : 53 000 $
Year 14 : 22 000 $
Year 15 : 12 000 $
Salary Average Commitment
Year 12 : 75 250 $
Year 13 : 63 000 $
Year 14 : 35 000 $
Year 15 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 4 827 - 80,44%
Level 2: 5000 - 60 $ - 3 957 - 79,13%
Level 3: 2000 - 35 $ - 1 619 - 80,93%
Level 4: 4000 - 20 $ - 3 178 - 79,45%
Luxury : 1000 - 200 $ - 797 - 79,66%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 377 - 79,87%
Average Income per Game899 637 $
Year to Date Revenue36 885 112 $

Expense

Pro Players Total Salaries42 128 000 $
Farm Players Total Salaries180 150 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 027 560 $
Farm Year To Date Expenses287 477 $
Pro Salary Cap To Date40 846 055 $
Farm Salary Cap To Date187 503 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days244 092 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 658 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap42 128 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 872 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 128 000 $
Current Bank Account184 409 176 $
Projected Bank Account184 409 176 $

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)
Luke Glendening 2 500 000 $ (3)
Mike Fisher 2 500 000 $ (1)
Jeff Petry 2 500 000 $ (1)
Brendan Gallagher 2 500 000 $ (3)
Tyler Johnson 2 500 000 $ (3)
Niklas Hjalmarsson 2 500 000 $ (1)
Leon Draisaitl 900 000 $ (2)
Thatcher Demko 900 000 $ (4)
Christian Dvorak 900 000 $ (4)
Kevin Fiala 900 000 $ (3)
Hampus Lindholm (Out of Payroll) 750 000 $ (1)
Aleksander Barkov 500 000 $ (1)
Steven Santini 500 000 $ (4)
Tobias Rieder 500 000 $ (2)
Shayne Gostisbehere 500 000 $ (3)
Brandon Carlo 500 000 $ (4)
Antti Raanta 300 000 $ (1)
Boone Jenner 300 000 $ (1)
Brandon Montour 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 12 : 42 878 000 $
Year 13 : 16 900 000 $
Year 14 : 15 200 000 $
Year 15 : 2 800 000 $
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 : 42 878 000 $
Year 13 : 16 900 000 $
Year 14 : 15 200 000 $
Year 15 : 2 800 000 $

Farm Players Salaries

Miikka Salomaki 9 900 $ (2)
Dominik Simon 9 250 $ (1)
Mark McNeill 9 000 $ (2)
Anthony Duclair 9 000 $ (2)
Michael McCarron 9 000 $ (3)
Mackenzie Blackwood 9 000 $ (4)
Garret Ross 5 000 $ (2)
Jeremy Gregoire 5 000 $ (3)
Cristoval Nieves 5 000 $ (4)
Scott Mayfield 5 000 $ (2)
Riley Barber 5 000 $ (3)
Chris VandeVelde 5 000 $ (3)
J.T. Compher 5 000 $ (4)
Brett Lernout 5 000 $ (3)
Hudson Fasching 5 000 $ (4)
Eric Comrie 5 000 $ (3)
Tanner Kero 3 000 $ (3)
Nick Moutrey 3 000 $ (3)
Austin Carroll 3 000 $ (3)
Christian Folin 3 000 $ (1)
Conor Allen 3 000 $ (1)
Mark Fraser 3 000 $ (3)
Linus Arnesson 3 000 $ (3)
Brian Hart 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 Players42
Salary Commitment
Year 12 : 180 150 $
Year 13 : 158 900 $
Year 14 : 97 000 $
Year 15 : 30 000 $
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 $ - 4 704 - 78,39%
Level 2: 5000 - 60 $ - 3 948 - 78,97%
Level 3: 2000 - 35 $ - 1 573 - 78,64%
Level 4: 4000 - 20 $ - 3 140 - 78,49%
Luxury : 1000 - 200 $ - 797 - 79,68%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 161 - 78,67%
Average Income per Game886 011 $
Year to Date Revenue36 326 458 $

Expense

Pro Players Total Salaries46 773 883 $
Farm Players Total Salaries229 110 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 057 570 $
Farm Year To Date Expenses295 700 $
Pro Salary Cap To Date42 359 322 $
Farm Salary Cap To Date195 632 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days273 259 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 947 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap46 773 883 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 226 117 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 773 883 $
Current Bank Account176 003 515 $
Projected Bank Account176 003 515 $

Pro Players Salaries

Ryan Miller 8 500 000 $ (4)
Braden Holtby 6 500 000 $ (2)
Andrej Sekera 4 785 001 $ (3)
Marian Gaborik 3 500 000 $ (1)
Chris Kreider 3 500 000 $ (1)
Valtteri Filppula 3 222 000 $ (4)
Alex Galchenyuk 2 690 000 $ (2)
Ian Cole 2 500 000 $ (3)
Nick Holden 2 500 000 $ (1)
Brad Richardson 2 200 000 $ (2)
Mattias Ekholm 1 000 000 $ (1)
Travis Hamonic 1 000 000 $ (1)
Lauri Korpikoski 976 882 $ (2)
David Pastrnak 900 000 $ (2)
Jonathan Drouin 900 000 $ (2)
Phillip Danault 900 000 $ (2)
Matt Nieto 300 000 $ (1)
Nick Cousins 300 000 $ (1)
Ryan Dzingel 300 000 $ (1)
Matt Dumba 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 12 : 46 773 883 $
Year 13 : 34 073 883 $
Year 14 : 19 007 001 $
Year 15 : 11 722 000 $
Salary Average Commitment
Year 12 : 30 200 000 $
Year 13 : 21 700 000 $
Year 14 : 10 500 000 $
Year 15 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 773 883 $
Year 13 : 34 073 883 $
Year 14 : 19 007 001 $
Year 15 : 11 722 000 $

Farm Players Salaries

Jacob Markstrom 25 000 $ (1)
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)
Jayce Hawryluk 5 000 $ (4)
Mike Brown 5 000 $ (1)
Daniel Audette 5 000 $ (4)
Akim Aliu 5 000 $ (4)
John Negrin 5 000 $ (4)
Nick Tarnasky 5 000 $ (1)
Ville Pokka 5 000 $ (2)
Will O'Neill 5 000 $ (2)
Daniel O'Regan 5 000 $ (4)
Cal Heeter 5 000 $ (1)
Cody Kunyk 5 000 $ (4)
Mike Weber 5 000 $ (1)
Brendan Leipsic 5 000 $ (2)
Zack Stortini 5 000 $ (4)
Brian Lashoff 3 000 $ (1)
Chris Kelly 3 000 $ (3)
Brandon Alderson 3 000 $ (1)
Josiah Didier 3 000 $ (4)
Buddy Robinson 3 000 $ (1)
Daniel Catenacci 3 000 $ (3)
Ryan Haggerty 3 000 $ (2)
Dustin Tokarski 3 000 $ (1)
Oscar Lindberg 3 000 $ (1)
Ryan Sproul 3 000 $ (1)
Eamon McAdam 3 000 $ (4)
Jeff Malcolm 3 000 $ (3)
Jack Campbell 3 000 $ (2)
Niklas Lundstrom 3 000 $ (4)
Joshua Winquist 3 000 $ (1)
Robin Norell 3 000 $ (4)
Nikita Soshnikov 3 000 $ (3)
Tom Kostopoulos 3 000 $ (1)
Nick Jensen 3 000 $ (1)
Quinton Howden 3 000 $ (4)
Mike Sislo 3 000 $ (2)
Nate Schmidt 3 000 $ (1)
Total Farm Players44
Salary Commitment
Year 12 : 229 110 $
Year 13 : 136 680 $
Year 14 : 80 000 $
Year 15 : 68 000 $
Salary Average Commitment
Year 12 : 160 738 $
Year 13 : 101 308 $
Year 14 : 49 628 $
Year 15 : 24 480 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 525 - 92,08%
Level 2: 5000 - 45 $ - 4 913 - 98,26%
Level 3: 2000 - 30 $ - 1 943 - 97,13%
Level 4: 4000 - 10 $ - 3 680 - 92,00%
Luxury : 1000 - 180 $ - 979 - 97,93%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17 039 - 94,66%
Average Income per Game890 537 $
Year to Date Revenue36 512 036 $

Expense

Pro Players Total Salaries43 545 000 $
Farm Players Total Salaries123 810 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 760 943 $
Farm Year To Date Expenses2 243 543 $
Pro Salary Cap To Date48 515 805 $
Farm Salary Cap To Date143 549 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days262 688 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13 159 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap37 245 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 755 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 245 000 $
Current Bank Account112 503 496 $
Projected Bank Account112 503 496 $

Pro Players Salaries

Duncan Keith 6 500 000 $ (4)
Patrice Bergeron 6 500 000 $ (4)
Alex Ovechkin (Out of Payroll) 6 500 000 $ (3)
Carey Price 6 500 000 $ (1)
Tyler Seguin (Out of Payroll) 6 300 000 $ (3)
Mats Zuccarello 5 000 000 $ (3)
Ryan Ellis 3 500 000 $ (4)
Jason Zucker 2 245 000 $ (1)
Nick Schultz 1 000 000 $ (4)
Pavel Zacha 900 000 $ (4)
Patrik Laine 900 000 $ (4)
Joshua Morrissey (Out of Payroll) 900 000 $ (3)
Jacob Trouba 900 000 $ (1)
Garret Sparks 500 000 $ (3)
Markus Granlund 500 000 $ (2)
Stephen Gionta 500 000 $ (1)
Kyle Brodziak 500 000 $ (3)
Vernon Fiddler 500 000 $ (2)
Nikita Tryamkin 500 000 $ (3)
Melker Karlsson 300 000 $ (2)
Derek Ryan 300 000 $ (4)
Ben Chiarot 300 000 $ (1)
Joonas Donskoi 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 12 : 51 845 000 $
Year 13 : 41 400 000 $
Year 14 : 40 100 000 $
Year 15 : 19 600 000 $
Salary Average Commitment
Year 12 : 38 162 052 $
Year 13 : 32 262 053 $
Year 14 : 30 962 053 $
Year 15 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 51 845 000 $
Year 13 : 41 400 000 $
Year 14 : 40 100 000 $
Year 15 : 19 600 000 $

Farm Players Salaries

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)
Levko Koper 3 000 $ (3)
Ryan Johnston 3 000 $ (3)
Julian Melchiori 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)
Chase Balisy 3 000 $ (2)
Ryan Bourque 3 000 $ (1)
Sam Carrick 3 000 $ (3)
Anthony Stolarz 3 000 $ (2)
Ryan Culkin 3 000 $ (2)
Max McCormick 3 000 $ (2)
Joe Hicketts 3 000 $ (4)
Andrey Pedan 3 000 $ (2)
Michael Latta 3 000 $ (2)
Hunter Fejes 3 000 $ (4)
Colby Robak 3 000 $ (1)
Mathieu Brodeur 3 000 $ (1)
Corey Tropp 3 000 $ (4)
Total Farm Players29
Salary Commitment
Year 12 : 123 810 $
Year 13 : 98 990 $
Year 14 : 50 000 $
Year 15 : 27 000 $
Salary Average Commitment
Year 12 : 84 528 $
Year 13 : 65 708 $
Year 14 : 15 778 $
Year 15 : 3 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 4 622 - 77,03%
Level 2: 5000 - 60 $ - 3 852 - 77,04%
Level 3: 2000 - 35 $ - 1 523 - 76,15%
Level 4: 4000 - 20 $ - 3 021 - 75,52%
Luxury : 1000 - 200 $ - 774 - 77,41%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 792 - 76,62%
Average Income per Game865 645 $
Year to Date Revenue35 491 461 $

Expense

Pro Players Total Salaries44 700 000 $
Farm Players Total Salaries28 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 555 481 $
Farm Year To Date Expenses527 777 $
Pro Salary Cap To Date46 780 908 $
Farm Salary Cap To Date27 769 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days261 272 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days3 124 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap44 700 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 300 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 700 000 $
Current Bank Account138 779 450 $
Projected Bank Account138 779 450 $

Pro Players Salaries

Henrik Lundqvist 8 000 000 $ (1)
Patrick Kane 8 000 000 $ (3)
Jonathan Toews 6 500 000 $ (3)
Ryan McDonagh (Out of Payroll) 5 000 000 $ (1)
Brent Seabrook 5 000 000 $ (4)
Jean-Gabriel Pageau 3 500 000 $ (3)
Charlie Coyle 3 500 000 $ (4)
Andrew Ladd 2 500 000 $ (3)
Andrej Sustr 1 000 000 $ (2)
Carl Soderberg 1 000 000 $ (2)
Scott Laughton 900 000 $ (2)
William Nylander 900 000 $ (3)
Anthony Mantha 900 000 $ (2)
Tristan Jarry 500 000 $ (3)
Brandon Davidson 500 000 $ (4)
Samuel Morin 500 000 $ (3)
Patrick Dwyer 300 000 $ (4)
Chris Mueller 300 000 $ (4)
Jake Dotchin 300 000 $ (2)
Seth Jones 300 000 $ (1)
Patrick Brown 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 12 : 49 700 000 $
Year 13 : 36 400 000 $
Year 14 : 32 300 000 $
Year 15 : 9 600 000 $
Salary Average Commitment
Year 12 : 36 257 000 $
Year 13 : 25 957 000 $
Year 14 : 21 057 000 $
Year 15 : 5 300 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 700 000 $
Year 13 : 36 400 000 $
Year 14 : 32 300 000 $
Year 15 : 9 600 000 $

Farm Players Salaries

Dominic Turgeon 5 000 $ (4)
Cole Cassels 5 000 $ (3)
Kyle Platzer 3 000 $ (3)
Trevor Moore 3 000 $ (4)
Josh Robinson 3 000 $ (3)
Matt Carey 3 000 $ (1)
Jonathan Racine 3 000 $ (1)
Stuart Percy 3 000 $ (1)
Total Farm Players8
Salary Commitment
Year 12 : 28 000 $
Year 13 : 19 000 $
Year 14 : 19 000 $
Year 15 : 8 000 $
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 $ - 3 719 - 61,99%
Level 2: 5000 - 65 $ - 3 528 - 70,56%
Level 3: 2000 - 40 $ - 1 348 - 67,39%
Level 4: 4000 - 22 $ - 2 789 - 69,73%
Luxury : 1000 - 300 $ - 514 - 51,40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %11 898 - 66,10%
Average Income per Game867 349 $
Year to Date Revenue35 561 324 $

Expense

Pro Players Total Salaries47 749 999 $
Farm Players Total Salaries57 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 017 038 $
Farm Year To Date Expenses558 194 $
Pro Salary Cap To Date46 413 018 $
Farm Salary Cap To Date58 168 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days278 902 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days3 296 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap47 749 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 250 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 749 999 $
Current Bank Account99 792 030 $
Projected Bank Account99 792 030 $

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)
Jaden Schwartz 3 500 000 $ (1)
Jake Allen 3 500 000 $ (3)
Tyson Barrie 3 500 000 $ (1)
Alexei Emelin 2 500 000 $ (1)
Jakub Voracek 2 500 000 $ (2)
Evander Kane 2 500 000 $ (3)
Riley Nash 1 000 000 $ (4)
Ryan Spooner 1 000 000 $ (2)
Derek Forbort 1 000 000 $ (3)
Jakub Vrana 900 000 $ (3)
Martin Marincin 500 000 $ (4)
Mike Condon 500 000 $ (1)
Steve Michalek 300 000 $ (3)
Yanni Gourde 300 000 $ (1)
Garnet Hathaway 300 000 $ (2)
Seth Griffith 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 47 749 999 $
Year 13 : 18 500 000 $
Year 14 : 14 700 000 $
Year 15 : 1 500 000 $
Salary Average Commitment
Year 12 : 27 592 997 $
Year 13 : 15 666 999 $
Year 14 : 11 876 999 $
Year 15 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 47 749 999 $
Year 13 : 18 500 000 $
Year 14 : 14 700 000 $
Year 15 : 1 500 000 $

Farm Players Salaries

Jake Dowell 5 000 $ (3)
Bryan Bickell 5 000 $ (1)
Jordin Tootoo 5 000 $ (1)
Chris Bigras 5 000 $ (3)
Carter Bancks 5 000 $ (1)
Jeff Zatkoff 5 000 $ (1)
Trevor Carrick 3 000 $ (2)
Greg McKegg 3 000 $ (3)
Adam Gilmour 3 000 $ (4)
John Muse 3 000 $ (1)
Jacob MacDonald 3 000 $ (4)
Petter Granberg 3 000 $ (2)
Brett Kulak 3 000 $ (2)
Jake Chelios 3 000 $ (1)
Alex Schoenborn 3 000 $ (4)
Total Farm Players15
Salary Commitment
Year 12 : 57 000 $
Year 13 : 31 000 $
Year 14 : 22 000 $
Year 15 : 9 000 $
Salary Average Commitment
Year 12 : 53 630 $
Year 13 : 22 630 $
Year 14 : 13 630 $
Year 15 : 0 $

Floride Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 4 932 - 82,19%
Level 2: 5000 - 60 $ - 4 056 - 81,12%
Level 3: 2000 - 35 $ - 1 613 - 80,63%
Level 4: 4000 - 20 $ - 3 235 - 80,87%
Luxury : 1000 - 200 $ - 802 - 80,24%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 637 - 81,32%
Average Income per Game916 311 $
Year to Date Revenue37 568 768 $

Expense

Pro Players Total Salaries49 597 500 $
Farm Players Total Salaries47 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 974 115 $
Farm Year To Date Expenses150 657 $
Pro Salary Cap To Date48 292 018 $
Farm Salary Cap To Date50 631 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days289 581 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days870 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap49 597 500 $
Estimate Under Maximum Salary Cap of 50 000 000 $402 500 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 597 500 $
Current Bank Account60 151 395 $
Projected Bank Account60 151 395 $

Pro Players Salaries

Tuukka Rask 8 000 000 $ (1)
Ryan Kesler 5 000 000 $ (2)
Mark Giordano 5 000 000 $ (1)
Michael Grabner 3 500 000 $ (3)
Josh Bailey 3 500 000 $ (4)
Keith Kinkaid 3 000 000 $ (4)
Jaromir Jagr 2 500 000 $ (1)
Nick Bonino 2 500 000 $ (1)
Brad Marchand 2 500 000 $ (1)
Martin Hanzal 2 500 000 $ (1)
Ben Lovejoy 2 500 000 $ (2)
Jordie Benn 2 250 000 $ (1)
Niklas Kronwall 1 897 500 $ (1)
Ron Hainsey 1 000 000 $ (1)
Radim Vrbata 1 000 000 $ (3)
Jannik Hansen 1 000 000 $ (4)
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 : 49 597 500 $
Year 13 : 20 850 000 $
Year 14 : 12 600 000 $
Year 15 : 7 500 000 $
Salary Average Commitment
Year 12 : 38 883 000 $
Year 13 : 9 493 000 $
Year 14 : 4 693 000 $
Year 15 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 597 500 $
Year 13 : 20 850 000 $
Year 14 : 12 600 000 $
Year 15 : 7 500 000 $

Farm Players Salaries

John Mitchell 10 000 $ (1)
Mark Zengerle 5 000 $ (1)
Trevor Smith 5 000 $ (4)
Andrew Bodnarchuk 3 000 $ (1)
Anthony Peluso 3 000 $ (1)
Ben Holmstrom 3 000 $ (2)
Brendan Woods 3 000 $ (2)
Reid Petryk 3 000 $ (2)
Zane McIntyre 3 000 $ (3)
Tyler Wotherspoon 3 000 $ (2)
Chris Casto 3 000 $ (2)
Jamie Devane 3 000 $ (1)
Total Farm Players12
Salary Commitment
Year 12 : 47 000 $
Year 13 : 23 000 $
Year 14 : 8 000 $
Year 15 : 5 000 $
Salary Average Commitment
Year 12 : 43 250 $
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 $ - 4 489 - 74,82%
Level 2: 5000 - 60 $ - 3 744 - 74,89%
Level 3: 2000 - 35 $ - 1 531 - 76,57%
Level 4: 4000 - 20 $ - 3 038 - 75,96%
Luxury : 1000 - 200 $ - 765 - 76,53%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 569 - 75,38%
Average Income per Game846 916 $
Year to Date Revenue34 723 544 $

Expense

Pro Players Total Salaries23 400 000 $
Farm Players Total Salaries90 000 $
Coaches Total Salaries500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 139 879 $
Farm Year To Date Expenses43 978 $
Pro Salary Cap To Date25 468 784 $
Farm Salary Cap To Date43 978 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days138 150 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days533 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap23 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $26 600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 8 400 000 $
Current Bank Account78 410 439 $
Projected Bank Account78 410 439 $

Pro Players Salaries

Max Pacioretty 5 000 000 $ (1)
Jaroslav Halak 3 500 000 $ (3)
Tommy Wingels 2 500 000 $ (1)
Thomas Hickey 1 000 000 $ (1)
Ryan Reaves 1 000 000 $ (4)
Riley Sheahan 1 000 000 $ (2)
Erik Gudbranson 1 000 000 $ (3)
Ryan Pulock 900 000 $ (2)
Malcolm Subban 900 000 $ (2)
Jake DeBrusk 900 000 $ (4)
Derrick Pouliot 900 000 $ (2)
Sam Bennett 900 000 $ (3)
Jakob Chychrun 900 000 $ (4)
Darren Archibald (Out of Payroll) 500 000 $ (1)
Kerby Rychel 500 000 $ (1)
Austin Watson 500 000 $ (4)
Adam Pelech 500 000 $ (2)
Daniel Pribyl 300 000 $ (4)
Casey Bailey 300 000 $ (3)
Xavier Ouellet 300 000 $ (1)
Nicolas Deslauriers 300 000 $ (2)
Dan Vladar 300 000 $ (4)
Anthony Peters 0 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 23 900 000 $
Year 13 : 14 100 000 $
Year 14 : 9 600 000 $
Year 15 : 3 900 000 $
Salary Average Commitment
Year 12 : 20 344 000 $
Year 13 : 12 744 000 $
Year 14 : 9 544 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 23 900 000 $
Year 13 : 14 100 000 $
Year 14 : 9 600 000 $
Year 15 : 3 900 000 $

Farm Players Salaries

Tom Gilbert 25 000 $ (1)
Mark Fayne 25 000 $ (1)
James Wisniewski 5 000 $ (4)
Richard Bachman 5 000 $ (2)
Scott Glennie 3 000 $ (4)
Fredrik Claesson 3 000 $ (2)
Kalle Kossila 3 000 $ (4)
Danick Martel 3 000 $ (3)
Jesse Graham 3 000 $ (2)
Zach Sill 3 000 $ (1)
Cole Bardreau 3 000 $ (2)
Nick Seeler 3 000 $ (4)
Rob O'Gara 3 000 $ (4)
Jordan Schroeder 3 000 $ (1)
Total Farm Players14
Salary Commitment
Year 12 : 90 000 $
Year 13 : 34 000 $
Year 14 : 20 000 $
Year 15 : 17 000 $
Salary Average Commitment
Year 12 : 94 778 $
Year 13 : 56 778 $
Year 14 : 43 000 $
Year 15 : 35 000 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 4 759 - 79,31%
Level 2: 5000 - 60 $ - 3 881 - 77,62%
Level 3: 2000 - 35 $ - 1 562 - 78,10%
Level 4: 4000 - 20 $ - 3 158 - 78,96%
Luxury : 1000 - 200 $ - 795 - 79,53%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 155 - 78,64%
Average Income per Game887 064 $
Year to Date Revenue36 369 610 $

Expense

Pro Players Total Salaries46 290 000 $
Farm Players Total Salaries106 000 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 983 179 $
Farm Year To Date Expenses2 767 408 $
Pro Salary Cap To Date44 364 084 $
Farm Salary Cap To Date92 384 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days270 462 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 456 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap46 290 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 710 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 290 000 $
Current Bank Account68 557 447 $
Projected Bank Account68 557 447 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (3)
Joe Pavelski 5 000 000 $ (1)
Justin Faulk 3 500 000 $ (4)
Gabriel Landeskog 3 500 000 $ (1)
Tomas Plekanec 3 500 000 $ (2)
Andy Greene 3 500 000 $ (1)
Alexander Radulov 3 500 000 $ (3)
Mark Letestu 3 500 000 $ (4)
Sean Couturier 2 800 000 $ (3)
Sami Vatanen 2 690 000 $ (3)
Anders Nilsson 2 500 000 $ (2)
Brooks Orpik 2 000 000 $ (1)
Mike Ribeiro 1 000 000 $ (1)
Darnell Nurse 900 000 $ (3)
Sebastian Aho 900 000 $ (4)
Dominic Moore 500 000 $ (3)
Jordan Weal 500 000 $ (2)
Matt Murray 300 000 $ (2)
Stephen Johns 300 000 $ (1)
Tom Kuhnhackl 300 000 $ (2)
Filip Forsberg 300 000 $ (1)
Ondrej Kase 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 12 : 46 290 000 $
Year 13 : 30 690 000 $
Year 14 : 23 590 000 $
Year 15 : 7 900 000 $
Salary Average Commitment
Year 12 : 30 083 000 $
Year 13 : 17 483 000 $
Year 14 : 11 883 000 $
Year 15 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 46 290 000 $
Year 13 : 30 690 000 $
Year 14 : 23 590 000 $
Year 15 : 7 900 000 $

Farm Players Salaries

Steve Bernier 10 000 $ (1)
Nikita Scherbak 9 000 $ (3)
Kyle Connor 9 000 $ (4)
Jack Roslovic 5 000 $ (4)
Peter Mueller 5 000 $ (1)
Rinat Valiev 5 000 $ (3)
Lucas Wallmark 5 000 $ (4)
Joakim Ryan 5 000 $ (3)
Nick Baptiste 5 000 $ (3)
Gustav Forsling 5 000 $ (4)
Zach Redmond 5 000 $ (1)
Ludwig Bystrom 5 000 $ (2)
Christoph Bertschy 3 000 $ (3)
Parker Milner 3 000 $ (3)
Brenden Kichton 3 000 $ (1)
Kent Simpson 3 000 $ (3)
Brendan Ranford 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 Players23
Salary Commitment
Year 12 : 106 000 $
Year 13 : 74 000 $
Year 14 : 66 000 $
Year 15 : 33 000 $
Salary Average Commitment
Year 12 : 97 830 $
Year 13 : 58 830 $
Year 14 : 50 830 $
Year 15 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 4 528 - 75,47%
Level 2: 5000 - 60 $ - 3 730 - 74,59%
Level 3: 2000 - 35 $ - 1 491 - 74,56%
Level 4: 4000 - 20 $ - 2 998 - 74,96%
Luxury : 1000 - 200 $ - 753 - 75,32%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 500 - 75,00%
Average Income per Game845 431 $
Year to Date Revenue34 662 668 $

Expense

Pro Players Total Salaries38 471 111 $
Farm Players Total Salaries90 930 $
Coaches Total Salaries100 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 363 187 $
Farm Year To Date Expenses93 170 $
Pro Salary Cap To Date41 109 872 $
Farm Salary Cap To Date93 163 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days222 954 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days538 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap38 471 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $11 528 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 23 471 111 $
Current Bank Account128 421 132 $
Projected Bank Account128 421 132 $

Pro Players Salaries

Cam Talbot 6 500 000 $ (2)
Mikael Granlund 5 000 000 $ (4)
Alec Martinez 5 000 000 $ (3)
Jakob Silfverberg 3 500 000 $ (1)
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)
Alex Chiasson 1 000 000 $ (2)
Kevin Connauton 1 000 000 $ (1)
John Hayden 500 000 $ (4)
Chad Ruhwedel (Out of Payroll) 500 000 $ (3)
Brandon Manning (Out of Payroll) 500 000 $ (2)
Jimmy Vesey 500 000 $ (4)
Joe Cannata 500 000 $ (4)
Jiri Hudler 500 000 $ (2)
Justin Fontaine 500 000 $ (3)
Nick Bjugstad 500 000 $ (1)
Aaron Dell 300 000 $ (1)
Rasmus Ristolainen 300 000 $ (1)
Cedric Paquette 300 000 $ (1)
Dylan DeMelo 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 12 : 39 471 111 $
Year 13 : 26 911 111 $
Year 14 : 12 500 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 11 000 000 $
Year 13 : 7 100 000 $
Year 14 : 800 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 39 471 111 $
Year 13 : 26 911 111 $
Year 14 : 12 500 000 $
Year 15 : 6 500 000 $

Farm Players Salaries

Adam Wilcox 6 930 $ (1)
Ryan Kujawinski 5 000 $ (3)
Morgan Klimchuk 5 000 $ (3)
Robin Kovacs 5 000 $ (4)
Vincent Hinostroza 5 000 $ (3)
Andrej Nestrasil 5 000 $ (1)
Carter Camper 5 000 $ (1)
Brad Malone 5 000 $ (2)
Bobby Farnham 5 000 $ (1)
Julien Brouillette 5 000 $ (4)
Felix Girard 5 000 $ (2)
Conor Garland 5 000 $ (4)
Tyson Strachan 5 000 $ (1)
Stefan Fournier 3 000 $ (2)
Dan DeSalvo 3 000 $ (4)
Ben Harpur 3 000 $ (3)
Gabriel Bourque 3 000 $ (2)
Emile Poirier 3 000 $ (1)
Justin Dowling 3 000 $ (2)
Colin Blackwell 3 000 $ (4)
Cole Schneider 3 000 $ (1)
Total Farm Players21
Salary Commitment
Year 12 : 90 930 $
Year 13 : 58 000 $
Year 14 : 39 000 $
Year 15 : 21 000 $
Salary Average Commitment
Year 12 : 66 990 $
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 $ - 5 458 - 90,96%
Level 2: 5000 - 50 $ - 4 572 - 91,43%
Level 3: 2000 - 20 $ - 1 864 - 93,19%
Level 4: 4000 - 15 $ - 3 464 - 86,60%
Luxury : 1000 - 140 $ - 927 - 92,67%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16 284 - 90,46%
Average Income per Game897 042 $
Year to Date Revenue36 778 739 $

Expense

Pro Players Total Salaries38 056 222 $
Farm Players Total Salaries116 440 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 119 947 $
Farm Year To Date Expenses620 982 $
Pro Salary Cap To Date44 541 918 $
Farm Salary Cap To Date120 969 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days222 868 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days3 648 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap38 056 222 $
Estimate Under Maximum Salary Cap of 50 000 000 $11 943 778 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 23 056 222 $
Current Bank Account147 708 673 $
Projected Bank Account147 708 673 $

Pro Players Salaries

Corey Crawford 6 500 000 $ (1)
Ryan Getzlaf 6 500 000 $ (3)
John Carlson 5 000 000 $ (2)
Brandon Saad 3 500 000 $ (2)
J.T. Miller 3 500 000 $ (4)
Dennis Seidenberg 2 668 000 $ (1)
Brian Gionta 2 400 000 $ (1)
Matt Hunwick 2 000 222 $ (2)
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)
Darcy Kuemper 500 000 $ (4)
Tim Schaller 300 000 $ (2)
Zemgus Girgensons 300 000 $ (1)
Bryan Rust 300 000 $ (1)
Josh Manson 300 000 $ (1)
Evgeny Kuznetsov 300 000 $ (1)
Matt Benning 300 000 $ (4)
Total Pro Players20
Salary Commitment
Year 12 : 38 056 222 $
Year 13 : 24 363 222 $
Year 14 : 11 300 000 $
Year 15 : 4 800 000 $
Salary Average Commitment
Year 12 : 29 158 000 $
Year 13 : 14 533 000 $
Year 14 : 8 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 38 056 222 $
Year 13 : 24 363 222 $
Year 14 : 11 300 000 $
Year 15 : 4 800 000 $

Farm Players Salaries

Jonas Gustavsson 25 000 $ (1)
Travis Sanheim 9 000 $ (4)
Adam Clendening 9 000 $ (2)
Evgeny Svechnikov 9 000 $ (4)
Greg Chase 8 940 $ (2)
Dysin Mayo 5 000 $ (4)
Dominik Masin 5 000 $ (4)
Peter Holland 5 000 $ (1)
Philip Larsen 4 500 $ (2)
Evan Rodrigues 3 000 $ (3)
Gus Young 3 000 $ (2)
Dean Kukan 3 000 $ (3)
Jordan Szwarz 3 000 $ (2)
Dakota Mermis 3 000 $ (3)
Jaedon Descheneau 3 000 $ (4)
Ben Thomas 3 000 $ (4)
Jacob Middleton 3 000 $ (4)
Sergei Boikov 3 000 $ (4)
Mike Halmo 3 000 $ (2)
Lukas Sedlak 3 000 $ (1)
Chandler Stephenson 3 000 $ (2)
Total Farm Players21
Salary Commitment
Year 12 : 116 440 $
Year 13 : 83 440 $
Year 14 : 49 000 $
Year 15 : 40 000 $
Salary Average Commitment
Year 12 : 74 280 $
Year 13 : 46 280 $
Year 14 : 22 340 $
Year 15 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 887 - 98,12%
Level 2: 5000 - 40 $ - 4 942 - 98,83%
Level 3: 2000 - 20 $ - 1 996 - 99,81%
Level 4: 4000 - 10 $ - 3 999 - 99,97%
Luxury : 1000 - 140 $ - 988 - 98,79%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17 812 - 98,96%
Average Income per Game771 706 $
Year to Date Revenue31 639 936 $

Expense

Pro Players Total Salaries46 788 199 $
Farm Players Total Salaries153 000 $
Coaches Total Salaries11 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 260 093 $
Farm Year To Date Expenses5 420 093 $
Pro Salary Cap To Date46 821 091 $
Farm Salary Cap To Date145 096 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days307 446 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days32 118 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap46 788 199 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 211 801 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 788 199 $
Current Bank Account102 141 156 $
Projected Bank Account102 141 156 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (3)
Thomas Greiss 5 000 000 $ (2)
Mark Scheifele 4 948 700 $ (3)
Alex Pietrangelo 4 389 500 $ (2)
Ryan Callahan 3 500 000 $ (1)
Jay Bouwmeester 3 500 000 $ (2)
Nino Niederreiter 2 500 000 $ (3)
Tyler Myers 1 999 999 $ (1)
Matt Cullen 1 000 000 $ (1)
Casey Cizikas 1 000 000 $ (1)
Derek MacKenzie 1 000 000 $ (1)
Lance Bouma 1 000 000 $ (1)
Nikita Zaitsev 900 000 $ (4)
Joel Armia 900 000 $ (2)
Andrei Vasilevskiy 900 000 $ (2)
Nikolaj Ehlers 900 000 $ (3)
Calvin de Haan 750 000 $ (1)
Matt Calvert 500 000 $ (1)
Elias Lindholm 300 000 $ (1)
Nathan Beaulieu 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 46 788 199 $
Year 13 : 28 938 200 $
Year 14 : 14 248 700 $
Year 15 : 900 000 $
Salary Average Commitment
Year 12 : 28 543 998 $
Year 13 : 14 194 000 $
Year 14 : 1 594 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 46 788 199 $
Year 13 : 28 938 200 $
Year 14 : 14 248 700 $
Year 15 : 900 000 $

Farm Players Salaries

Hunter Shinkaruk 9 000 $ (3)
Mark Jankowski 9 000 $ (4)
Troy Stecher 9 000 $ (4)
Nick Schmaltz 9 000 $ (4)
Christian Fischer 9 000 $ (4)
Taylor Doherty 5 000 $ (2)
Keegan Lowe 5 000 $ (2)
Gabriel Gagne 5 000 $ (4)
Nick Sorensen 5 000 $ (4)
Boyd Gordon 5 000 $ (1)
Brent Regner 5 000 $ (4)
Josh Leivo 5 000 $ (2)
Joseph Cramarossa 5 000 $ (2)
Ville Husso 5 000 $ (4)
Travis Dermott 5 000 $ (4)
T.J. Tynan 5 000 $ (2)
Chad Billins 5 000 $ (1)
Nate Thompson 5 000 $ (2)
Rasmus Andersson 5 000 $ (4)
Roland McKeown 5 000 $ (4)
Brandon Gormley 3 000 $ (1)
Luke Gazdic 3 000 $ (1)
Sam Brittain 3 000 $ (2)
Tye McGinn 3 000 $ (1)
Chris Terry 3 000 $ (1)
Remi Elie 3 000 $ (3)
Reece Willcox 3 000 $ (4)
Yan-Pavel Laplante 3 000 $ (4)
Kyle Baun 3 000 $ (3)
Wade Megan 3 000 $ (4)
Michael Paliotta 3 000 $ (2)
Total Farm Players31
Salary Commitment
Year 12 : 153 000 $
Year 13 : 131 000 $
Year 14 : 95 000 $
Year 15 : 80 000 $
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 $ - 4 674 - 77,90%
Level 2: 5000 - 60 $ - 3 906 - 78,11%
Level 3: 2000 - 35 $ - 1 547 - 77,35%
Level 4: 4000 - 20 $ - 3 103 - 77,58%
Luxury : 1000 - 200 $ - 787 - 78,72%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 017 - 77,87%
Average Income per Game877 842 $
Year to Date Revenue35 991 522 $

Expense

Pro Players Total Salaries45 015 000 $
Farm Players Total Salaries111 250 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 539 525 $
Farm Year To Date Expenses1 691 707 $
Pro Salary Cap To Date44 974 198 $
Farm Salary Cap To Date91 659 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days274 075 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days10 126 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap45 015 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 985 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 015 000 $
Current Bank Account64 038 807 $
Projected Bank Account64 038 807 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (3)
Roman Josi 6 500 000 $ (1)
Oliver Ekman-Larsson 5 990 000 $ (3)
Corey Perry 5 000 000 $ (1)
Tyler Bozak 5 000 000 $ (1)
Cam Ward 3 500 000 $ (1)
Curtis McElhinney 2 500 000 $ (2)
Tyler Toffoli 2 500 000 $ (1)
Patrick Sharp 2 000 000 $ (3)
Brian Dumoulin 1 000 000 $ (4)
Esa Lindell 925 000 $ (1)
Eric Gryba 500 000 $ (1)
Sven Andrighetto 500 000 $ (2)
Andrew Desjardins 400 000 $ (3)
Cody McLeod 400 000 $ (1)
Johan Larsson 300 000 $ (1)
Tyler Pitlick 300 000 $ (3)
Patrick Maroon 300 000 $ (1)
Michael Raffl 300 000 $ (1)
David Rittich 300 000 $ (4)
Trevor van Riemsdyk 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 45 015 000 $
Year 13 : 19 790 000 $
Year 14 : 16 490 000 $
Year 15 : 1 300 000 $
Salary Average Commitment
Year 12 : 27 725 000 $
Year 13 : 7 300 000 $
Year 14 : 6 500 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 45 015 000 $
Year 13 : 19 790 000 $
Year 14 : 16 490 000 $
Year 15 : 1 300 000 $

Farm Players Salaries

Patrick Wiercioch 10 000 $ (2)
Travis Boyd 9 250 $ (1)
Ivan Barbashev 9 000 $ (3)
Harry Zolnierczyk 5 000 $ (1)
Samuel Blais 5 000 $ (4)
Ryan Stanton 5 000 $ (1)
Chris Conner 5 000 $ (1)
Noel Acciari 3 000 $ (3)
Joel Hanley 3 000 $ (3)
Radel Fazleev 3 000 $ (4)
Jujhar Khaira 3 000 $ (2)
Andrew Poturalski 3 000 $ (3)
Aaron Ness 3 000 $ (1)
Branden Troock 3 000 $ (1)
Markus Hannikainen 3 000 $ (3)
David Broll 3 000 $ (1)
Scott Harrington 3 000 $ (1)
Ryan Carpenter 3 000 $ (1)
Turner Elson 3 000 $ (2)
Matthew O'Connor 3 000 $ (3)
Ryan Rupert 3 000 $ (2)
Daniel Ciampini 3 000 $ (2)
Max Friberg 3 000 $ (1)
Evan McEneny 3 000 $ (4)
Antoine Bibeau 3 000 $ (2)
Gavin Bayreuther 3 000 $ (4)
Logan Shaw 3 000 $ (2)
Nelson Nogier 3 000 $ (4)
Ty Rimmer 0 $ (1)
Andrew O'Brien 0 $ (1)
Total Farm Players30
Salary Commitment
Year 12 : 111 250 $
Year 13 : 69 000 $
Year 14 : 41 000 $
Year 15 : 17 000 $
Salary Average Commitment
Year 12 : 111 818 $
Year 13 : 74 568 $
Year 14 : 49 568 $
Year 15 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 4 621 - 77,01%
Level 2: 5000 - 60 $ - 3 808 - 76,16%
Level 3: 2000 - 35 $ - 1 520 - 76,02%
Level 4: 4000 - 20 $ - 3 056 - 76,40%
Luxury : 1000 - 200 $ - 785 - 78,50%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 790 - 76,61%
Average Income per Game865 693 $
Year to Date Revenue35 493 415 $

Expense

Pro Players Total Salaries43 740 000 $
Farm Players Total Salaries22 000 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 948 160 $
Farm Year To Date Expenses3 818 717 $
Pro Salary Cap To Date40 859 729 $
Farm Salary Cap To Date18 752 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days270 173 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days22 615 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap43 740 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 260 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 740 000 $
Current Bank Account116 496 778 $
Projected Bank Account116 496 778 $

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)
Tom Pyatt 500 000 $ (3)
Dwight King 500 000 $ (1)
Ryan Murray 500 000 $ (1)
Nail Yakupov 500 000 $ (3)
Jonathan Marchessault 300 000 $ (1)
Adam Pardy 300 000 $ (2)
Timo Meier 300 000 $ (4)
Colton Hargrove 300 000 $ (3)
Oscar Klefbom 300 000 $ (1)
Steve Oleksy 300 000 $ (4)
Slater Koekkoek 300 000 $ (2)
Alex Lyon 300 000 $ (4)
Stephon Williams 300 000 $ (3)
Mitch Callahan 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 43 740 000 $
Year 13 : 18 840 000 $
Year 14 : 11 940 000 $
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 : 43 740 000 $
Year 13 : 18 840 000 $
Year 14 : 11 940 000 $
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 $ - 4 579 - 76,31%
Level 2: 5000 - 60 $ - 3 755 - 75,10%
Level 3: 2000 - 35 $ - 1 510 - 75,50%
Level 4: 4000 - 20 $ - 3 101 - 77,53%
Luxury : 1000 - 200 $ - 770 - 76,96%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 714 - 76,19%
Average Income per Game856 740 $
Year to Date Revenue35 126 342 $

Expense

Pro Players Total Salaries41 375 000 $
Farm Players Total Salaries76 980 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 141 208 $
Farm Year To Date Expenses5 250 618 $
Pro Salary Cap To Date45 419 069 $
Farm Salary Cap To Date50 649 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days242 052 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days31 225 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap41 375 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 625 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 375 000 $
Current Bank Account105 651 321 $
Projected Bank Account105 651 321 $

Pro Players Salaries

Milan Lucic 5 000 000 $ (3)
Travis Zajac 5 000 000 $ (1)
James Reimer 5 000 000 $ (4)
Patric Hornqvist 3 500 000 $ (2)
Justin Schultz 3 500 000 $ (1)
Antoine Vermette 2 500 000 $ (2)
Kris Versteeg 2 500 000 $ (1)
Colton Sceviour 2 000 000 $ (4)
Luca Sbisa 2 000 000 $ (2)
Matt Irwin 1 000 000 $ (1)
Brenden Dillon 1 000 000 $ (4)
Jesper Fast 1 000 000 $ (4)
Shawn Matthias 1 000 000 $ (3)
Joonas Korpisalo 925 000 $ (1)
Nikita Zadorov 900 000 $ (2)
Jake McCabe 900 000 $ (2)
Tomas Hertl 750 000 $ (1)
Dmitry Kulikov 500 000 $ (4)
Chris Tierney 500 000 $ (2)
Eddie Pasquale 500 000 $ (4)
Adam Cracknell 500 000 $ (3)
Zack Kassian 300 000 $ (1)
Tom Wilson 300 000 $ (1)
Cody Goloubef 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 41 375 000 $
Year 13 : 26 800 000 $
Year 14 : 16 500 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 25 563 333 $
Year 13 : 19 288 333 $
Year 14 : 9 988 333 $
Year 15 : 5 495 000 $
Salary Cap with 1 Way Contract
Year 12 : 41 375 000 $
Year 13 : 26 800 000 $
Year 14 : 16 500 000 $
Year 15 : 10 000 000 $

Farm Players Salaries

Jordan Schmaltz 12 080 $ (2)
Justin Bailey 8 900 $ (2)
Matt Taormina 5 000 $ (1)
Drew Miller 5 000 $ (4)
Brad Hunt 5 000 $ (4)
Nikolay Goldobin 5 000 $ (3)
Ryan Carter 5 000 $ (2)
Mirco Mueller 5 000 $ (2)
Chris Driedger 5 000 $ (2)
Jean-Sebastien Dea 3 000 $ (2)
Ethan Werek 3 000 $ (2)
Grayson Downing 3 000 $ (3)
Andreas Englund 3 000 $ (4)
Brady Austin 3 000 $ (2)
Taylor Fedun 3 000 $ (1)
Tim Erixon 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 12 : 76 980 $
Year 13 : 68 980 $
Year 14 : 21 000 $
Year 15 : 13 000 $
Salary Average Commitment
Year 12 : 73 300 $
Year 13 : 65 300 $
Year 14 : 23 320 $
Year 15 : 3 000 $

Philadelphie Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 4 543 - 75,71%
Level 2: 5000 - 60 $ - 3 771 - 75,41%
Level 3: 2000 - 35 $ - 1 507 - 75,37%
Level 4: 4000 - 20 $ - 2 957 - 73,92%
Luxury : 1000 - 200 $ - 760 - 75,96%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 537 - 75,21%
Average Income per Game849 878 $
Year to Date Revenue34 844 997 $

Expense

Pro Players Total Salaries44 875 000 $
Farm Players Total Salaries133 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 514 140 $
Farm Year To Date Expenses218 614 $
Pro Salary Cap To Date48 894 478 $
Farm Salary Cap To Date118 589 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days262 283 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 379 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap44 875 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 125 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 875 000 $
Current Bank Account3 282 853 $
Projected Bank Account3 282 853 $

Pro Players Salaries

Henrik Zetterberg 10 000 000 $ (3)
Phil Kessel 5 000 000 $ (4)
Martin Jones 5 000 000 $ (4)
Henrik Sedin 3 500 000 $ (1)
Alexander Edler 3 500 000 $ (1)
Mike Green 3 250 000 $ (1)
Justin Abdelkader 2 700 000 $ (2)
Thomas Vanek 2 500 000 $ (1)
Loui Eriksson (Out of Payroll) 2 500 000 $ (1)
Trevor Daley (Out of Payroll) 2 500 000 $ (3)
Chad Johnson 2 000 000 $ (2)
Andrew MacDonald 1 700 000 $ (3)
Patrick Eaves 1 000 000 $ (1)
Clayton Stoner 925 000 $ (2)
Victor Rask 900 000 $ (2)
Mikko Rantanen 900 000 $ (4)
Robert Bortuzzo 500 000 $ (1)
Sergey Kalinin 500 000 $ (3)
Colin Wilson 500 000 $ (1)
William Karlsson 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 12 : 49 875 000 $
Year 13 : 32 625 000 $
Year 14 : 25 600 000 $
Year 15 : 10 900 000 $
Salary Average Commitment
Year 12 : 39 483 000 $
Year 13 : 25 983 000 $
Year 14 : 20 083 000 $
Year 15 : 7 658 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 875 000 $
Year 13 : 32 625 000 $
Year 14 : 25 600 000 $
Year 15 : 10 900 000 $

Farm Players Salaries

Eddie Lack 10 000 $ (2)
Jakub Kindl 10 000 $ (1)
Jacob De La Rose 9 000 $ (2)
Mattias Backman 9 000 $ (2)
Chris Thorburn 5 000 $ (4)
Landon Ferraro 5 000 $ (1)
Adam Tambellini 5 000 $ (3)
Matt Tennyson 5 000 $ (2)
Rene Bourque 5 000 $ (4)
Colin McDonald 5 000 $ (2)
Andrew Campbell 5 000 $ (2)
Paul Bissonnette 5 000 $ (2)
Mike McKenna 5 000 $ (3)
Mike Blunden 5 000 $ (2)
Bryce Van Brabant 3 000 $ (1)
Frank Palazzese 3 000 $ (3)
Chris Carlisle 3 000 $ (3)
Alex Friesen 3 000 $ (3)
Adam Comrie 3 000 $ (4)
Brandon Mashinter 3 000 $ (1)
Patrick McNally 3 000 $ (3)
Yohann Auvitu 3 000 $ (4)
Cameron Gaunce 3 000 $ (2)
Brian Cooper 3 000 $ (4)
Tomas Jurco 3 000 $ (1)
Iiro Pakarinen 3 000 $ (2)
Scott Kosmachuk 3 000 $ (2)
Griffin Reinhart 3 000 $ (4)
Marco Roy 3 000 $ (4)
Total Farm Players29
Salary Commitment
Year 12 : 133 000 $
Year 13 : 109 000 $
Year 14 : 47 000 $
Year 15 : 25 000 $
Salary Average Commitment
Year 12 : 166 750 $
Year 13 : 147 750 $
Year 14 : 47 750 $
Year 15 : 15 000 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 4 722 - 78,70%
Level 2: 5000 - 60 $ - 3 870 - 77,40%
Level 3: 2000 - 35 $ - 1 582 - 79,10%
Level 4: 4000 - 20 $ - 3 055 - 76,38%
Luxury : 1000 - 200 $ - 782 - 78,19%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 011 - 77,84%
Average Income per Game879 536 $
Year to Date Revenue36 060 995 $

Expense

Pro Players Total Salaries49 969 998 $
Farm Players Total Salaries90 856 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 234 900 $
Farm Year To Date Expenses190 781 $
Pro Salary Cap To Date48 006 004 $
Farm Salary Cap To Date90 757 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days289 422 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 129 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap49 969 998 $
Estimate Under Maximum Salary Cap of 50 000 000 $30 002 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 969 998 $
Current Bank Account60 546 298 $
Projected Bank Account60 546 298 $

Pro Players Salaries

Joe Thornton 5 280 000 $ (1)
Ryan O'Reilly 5 000 000 $ (2)
Kris Letang 5 000 000 $ (2)
Cam Fowler 4 199 999 $ (1)
Zdeno Chara 3 600 000 $ (2)
Alex Goligoski 3 500 000 $ (1)
Mikko Koivu 3 500 000 $ (2)
Adam Henrique 3 399 999 $ (1)
Mika Zibanejad 2 690 000 $ (4)
Marcus Johansson 2 500 000 $ (3)
Robin Lehner 2 500 000 $ (3)
Michael Frolik 2 500 000 $ (3)
Paul Byron 1 000 000 $ (2)
Karl Alzner 1 000 000 $ (1)
Jack Eichel 900 000 $ (3)
Matthew Tkachuk 900 000 $ (4)
Nathan MacKinnon 900 000 $ (1)
Philipp Grubauer 500 000 $ (1)
Brad Thiessen 500 000 $ (1)
Conor Sheary 300 000 $ (2)
Cody Ceci 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 49 969 998 $
Year 13 : 30 390 000 $
Year 14 : 11 990 000 $
Year 15 : 3 590 000 $
Salary Average Commitment
Year 12 : 50 574 941 $
Year 13 : 28 274 943 $
Year 14 : 4 775 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 49 969 998 $
Year 13 : 30 390 000 $
Year 14 : 11 990 000 $
Year 15 : 3 590 000 $

Farm Players Salaries

David Desharnais 10 000 $ (3)
Marcus Kruger 10 000 $ (4)
Matt Bartkowski 9 829 $ (2)
Mark Stuart 9 388 $ (3)
Aaron Palushaj 5 000 $ (3)
Derek Dorsett 5 000 $ (2)
Milan Michalek 5 000 $ (2)
Ryan Hartman 5 000 $ (2)
Allen York 5 000 $ (4)
Kristers Gudlevskis 5 000 $ (2)
T.J. Hensick 4 989 $ (3)
Chris Summers 4 650 $ (3)
Nikita Jevpalovs 3 000 $ (3)
Nikita Nesterov 3 000 $ (1)
Tyler Gaudet 3 000 $ (1)
Luke Witkowski 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 12 : 90 856 $
Year 13 : 84 856 $
Year 14 : 52 027 $
Year 15 : 15 000 $
Salary Average Commitment
Year 12 : 116 070 $
Year 13 : 110 070 $
Year 14 : 57 070 $
Year 15 : 10 000 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 4 758 - 79,30%
Level 2: 5000 - 60 $ - 3 965 - 79,30%
Level 3: 2000 - 35 $ - 1 609 - 80,45%
Level 4: 4000 - 20 $ - 3 204 - 80,11%
Luxury : 1000 - 200 $ - 795 - 79,46%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 331 - 79,62%
Average Income per Game893 705 $
Year to Date Revenue36 641 914 $

Expense

Pro Players Total Salaries46 482 000 $
Farm Players Total Salaries200 940 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 970 624 $
Farm Year To Date Expenses323 284 $
Pro Salary Cap To Date43 445 208 $
Farm Salary Cap To Date223 275 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days271 572 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 781 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap46 482 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 518 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 482 000 $
Current Bank Account127 584 506 $
Projected Bank Account127 584 506 $

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)
Jussi Jokinen 2 500 000 $ (2)
Louis Domingue 2 500 000 $ (4)
Christopher Tanev 2 500 000 $ (3)
Jay Beagle 2 000 000 $ (3)
Robby Fabbri 1 107 000 $ (2)
Francois Beauchemin 1 000 000 $ (2)
Vincent Trocheck 1 000 000 $ (1)
Michael Matheson 925 000 $ (2)
Joel Eriksson Ek 900 000 $ (4)
Alexander Wennberg 900 000 $ (2)
Olli Maatta 750 000 $ (1)
Chris Stewart 500 000 $ (3)
Johnny Gaudreau 500 000 $ (2)
Colton Parayko 300 000 $ (2)
Ben Hutton 300 000 $ (3)
Nikita Kucherov 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 12 : 46 482 000 $
Year 13 : 27 932 000 $
Year 14 : 20 700 000 $
Year 15 : 6 900 000 $
Salary Average Commitment
Year 12 : 34 978 000 $
Year 13 : 16 628 000 $
Year 14 : 6 896 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 46 482 000 $
Year 13 : 27 932 000 $
Year 14 : 20 700 000 $
Year 15 : 6 900 000 $

Farm Players Salaries

Alex Stalock 10 000 $ (2)
Jamie McBain 10 000 $ (1)
Oliver Bjorkstrand 9 000 $ (3)
Nic Petan 9 000 $ (3)
Alexander Nylander 9 000 $ (4)
Haydn Fleury 9 000 $ (4)
Valentin Zykov 8 940 $ (2)
Nicolas Aube-Kubel 5 000 $ (4)
Brendan Lemieux 5 000 $ (4)
Paul Bittner 5 000 $ (4)
Jordan Subban 5 000 $ (3)
Andrew Mangiapane 5 000 $ (4)
Danton Heinen 5 000 $ (4)
Oskar Sundqvist 5 000 $ (3)
Denis Malgin 5 000 $ (4)
Rourke Chartier 5 000 $ (4)
Stanislav Galiev 5 000 $ (2)
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)
Danny Kristo 3 000 $ (1)
Ken Appleby 3 000 $ (3)
Nick Lappin 3 000 $ (4)
Steven Kampfer 3 000 $ (1)
Marcus Sorensen 3 000 $ (4)
Blake Pietila 3 000 $ (3)
Chris Wagner 3 000 $ (2)
Connor Carrick 3 000 $ (1)
Matthew Peca 3 000 $ (3)
Kurtis MacDermid 3 000 $ (3)
Tommy Cross 3 000 $ (2)
Luc Snuggerud 3 000 $ (4)
Marek Hrivik 3 000 $ (3)
Josh Archibald 3 000 $ (1)
Jonny Brodzinski 3 000 $ (3)
Kenny Agostino 3 000 $ (1)
Dillon Simpson 3 000 $ (2)
Denis Gurianov 0 $ (3)
Total Farm Players42
Salary Commitment
Year 12 : 200 940 $
Year 13 : 175 940 $
Year 14 : 138 000 $
Year 15 : 92 000 $
Salary Average Commitment
Year 12 : 130 300 $
Year 13 : 100 950 $
Year 14 : 69 010 $
Year 15 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 4 675 - 77,92%
Level 2: 5000 - 60 $ - 3 970 - 79,39%
Level 3: 2000 - 35 $ - 1 541 - 77,05%
Level 4: 4000 - 20 $ - 3 138 - 78,45%
Luxury : 1000 - 200 $ - 797 - 79,70%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 121 - 78,45%
Average Income per Game883 628 $
Year to Date Revenue36 228 762 $

Expense

Pro Players Total Salaries48 055 000 $
Farm Players Total Salaries140 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 117 081 $
Farm Year To Date Expenses251 712 $
Pro Salary Cap To Date44 512 510 $
Farm Salary Cap To Date151 714 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days280 665 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days1 420 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap48 055 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 945 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 055 000 $
Current Bank Account82 239 483 $
Projected Bank Account82 239 483 $

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 3 500 000 $ (1)
Jordan Eberle 3 490 000 $ (2)
David Savard 2 500 000 $ (2)
Pierre-Alexandre Parenteau 2 500 000 $ (3)
Gustav Nyquist 2 500 000 $ (4)
Petr Mrazek 2 500 000 $ (4)
Sven Baertschi 2 500 000 $ (4)
Marc Methot 2 500 000 $ (3)
Cody Eakin 1 000 000 $ (2)
Dale Weise 1 000 000 $ (2)
Charles Hudon 900 000 $ (2)
Anthony Beauvillier 900 000 $ (4)
Adam Erne 865 000 $ (2)
Artturi Lehkonen 500 000 $ (4)
Kevin Labanc 500 000 $ (4)
Mark Barberio 500 000 $ (2)
Jamie Oleksiak 500 000 $ (1)
Connor Hellebuyck 300 000 $ (2)
Jaccob Slavin 300 000 $ (3)
Brock Nelson 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 12 : 48 055 000 $
Year 13 : 38 755 000 $
Year 14 : 21 200 000 $
Year 15 : 15 900 000 $
Salary Average Commitment
Year 12 : 25 589 999 $
Year 13 : 16 789 999 $
Year 14 : 10 924 999 $
Year 15 : 7 499 999 $
Salary Cap with 1 Way Contract
Year 12 : 48 055 000 $
Year 13 : 38 755 000 $
Year 14 : 21 200 000 $
Year 15 : 15 900 000 $

Farm Players Salaries

Joe Morrow 9 000 $ (2)
Ty Rattie 9 000 $ (2)
Lawson Crouse 9 000 $ (4)
Ryan Craig 5 000 $ (1)
Greg Pateryn 5 000 $ (4)
Jaycob Megna 5 000 $ (2)
Alex Grant 5 000 $ (3)
Eric Gelinas 5 000 $ (3)
Sean Kuraly 5 000 $ (4)
Joey LaLeggia 5 000 $ (3)
Korbinian Holzer 5 000 $ (2)
Ryan White 5 000 $ (1)
Laurent Brossoit 5 000 $ (4)
Jon Gillies 5 000 $ (3)
Chris Neil 4 000 $ (1)
Matt Hackett 3 000 $ (3)
Dylan McIlrath 3 000 $ (1)
Nick Ellis 3 000 $ (4)
Christian Thomas 3 000 $ (1)
Anthony Bitetto 3 000 $ (2)
Jayson Megna 3 000 $ (3)
Gabriel Dumont 3 000 $ (1)
Colby Cave 3 000 $ (3)
Ryan Murphy 3 000 $ (2)
Petr Straka 3 000 $ (1)
Brady Vail 3 000 $ (4)
Bryce Aneloski 3 000 $ (4)
Tim Heed 3 000 $ (4)
Emerson Etem 3 000 $ (2)
Michael Bournival 3 000 $ (1)
Zack Mitchell 3 000 $ (2)
Scott Wilson 3 000 $ (1)
Caleb Herbert 3 000 $ (2)
Total Farm Players33
Salary Commitment
Year 12 : 140 000 $
Year 13 : 108 000 $
Year 14 : 65 000 $
Year 15 : 36 000 $
Salary Average Commitment
Year 12 : 88 050 $
Year 13 : 63 050 $
Year 14 : 34 050 $
Year 15 : 3 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 60 $ - 5 903 - 98,38%
Level 2: 5000 - 50 $ - 4 729 - 94,58%
Level 3: 2000 - 30 $ - 1 912 - 95,60%
Level 4: 4000 - 15 $ - 3 857 - 96,43%
Luxury : 1000 - 75 $ - 998 - 99,84%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17 400 - 96,66%
Average Income per Game702 651 $
Year to Date Revenue28 808 709 $

Expense

Pro Players Total Salaries42 500 002 $
Farm Players Total Salaries166 100 $
Coaches Total Salaries8 500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 871 654 $
Farm Year To Date Expenses148 199 $
Pro Salary Cap To Date44 688 731 $
Farm Salary Cap To Date148 165 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days291 908 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days983 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap42 500 002 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 499 998 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 500 002 $
Current Bank Account377 399 252 $
Projected Bank Account377 399 252 $

Pro Players Salaries

Cory Schneider 8 000 000 $ (1)
Evgeni Malkin 6 500 000 $ (1)
Daniel Sedin 5 000 000 $ (1)
Wayne Simmonds 3 499 999 $ (1)
Justin Braun 2 500 000 $ (1)
Michael Stone 2 500 000 $ (3)
Antoine Roussel 2 500 000 $ (1)
Benoit Pouliot 2 500 000 $ (1)
Brian Boyle 1 750 001 $ (3)
Jason Demers 1 000 000 $ (1)
Jeff Skinner 1 000 000 $ (1)
Kyle Turris 1 000 000 $ (3)
Cal Clutterbuck 1 000 000 $ (1)
Jay McClement 1 000 000 $ (2)
Travis Konecny 900 000 $ (4)
Rob Scuderi 350 002 $ (3)
Magnus Hellberg 300 000 $ (4)
Mackenzie Skapski 300 000 $ (2)
Markus Nutivaara 300 000 $ (4)
Dmitry Orlov 300 000 $ (3)
Nicklas Jensen 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 12 : 42 500 002 $
Year 13 : 8 700 003 $
Year 14 : 7 400 003 $
Year 15 : 1 500 000 $
Salary Average Commitment
Year 12 : 32 899 999 $
Year 13 : 6 800 000 $
Year 14 : 5 500 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 42 500 002 $
Year 13 : 8 700 003 $
Year 14 : 7 400 003 $
Year 15 : 1 500 000 $

Farm Players Salaries

Jhonas Enroth 15 100 $ (1)
Brian Flynn 9 000 $ (1)
Andrew Nielson 5 000 $ (4)
Brycen Martin 5 000 $ (4)
Mike Amadio 5 000 $ (4)
Kyle Rau 5 000 $ (3)
Matt Grzelcyk 5 000 $ (4)
Adam Helewka 5 000 $ (4)
Robert Hagg 5 000 $ (3)
Dylan Sadowy 5 000 $ (4)
Cole Ully 5 000 $ (3)
Carter Verhaeghe 5 000 $ (3)
Brock McGinn 5 000 $ (2)
Joe Whitney 3 000 $ (3)
Garrett Wilson 3 000 $ (1)
Luke Johnson 3 000 $ (4)
Joel Vermin 3 000 $ (1)
Erik Karlsson94 3 000 $ (3)
Connor Brickley 3 000 $ (1)
Andrew MacWilliam 3 000 $ (1)
Ben Street 3 000 $ (4)
Joseph Blandisi 3 000 $ (3)
Dennis Robertson 3 000 $ (1)
Joel Lowry 3 000 $ (3)
Tyler Lewington 3 000 $ (3)
Pierre-Luc Letourneau-Leblond 3 000 $ (1)
Garrett Noonan 3 000 $ (2)
Sam Jardine 3 000 $ (4)
Joey Leach 3 000 $ (1)
Zac Dalpe 3 000 $ (1)
Andrew Hammond 3 000 $ (1)
Justin Auger 3 000 $ (2)
Taylor Leier 3 000 $ (2)
Colby Williams 3 000 $ (4)
Alex Broadhurst 3 000 $ (2)
Devon Toews 3 000 $ (4)
Tyrell Goulbourne 3 000 $ (3)
Kurtis Gabriel 3 000 $ (1)
Matt MacKenzie 3 000 $ (3)
Alexandre Carrier 3 000 $ (4)
Jonathan Diaby 3 000 $ (4)
Jim O'Brien 3 000 $ (2)
Total Farm Players42
Salary Commitment
Year 12 : 166 100 $
Year 13 : 112 000 $
Year 14 : 92 000 $
Year 15 : 51 000 $
Salary Average Commitment
Year 12 : 137 168 $
Year 13 : 85 168 $
Year 14 : 65 168 $
Year 15 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 384 - 73,06%
Level 2: 5000 - 60 $ - 3 806 - 76,11%
Level 3: 2000 - 40 $ - 1 505 - 75,24%
Level 4: 4000 - 20 $ - 2 979 - 74,46%
Luxury : 1000 - 225 $ - 742 - 74,23%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 415 - 74,53%
Average Income per Game843 475 $
Year to Date Revenue34 582 464 $

Expense

Pro Players Total Salaries39 500 000 $
Farm Players Total Salaries100 150 $
Coaches Total Salaries100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 202 890 $
Farm Year To Date Expenses103 252 $
Pro Salary Cap To Date36 960 701 $
Farm Salary Cap To Date103 222 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days228 902 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days593 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap39 500 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 500 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 500 000 $
Current Bank Account242 821 392 $
Projected Bank Account242 821 392 $

Pro Players Salaries

Paul Martin 7 500 000 $ (3)
Matt Duchene 6 500 000 $ (1)
Ondrej Pavelec 5 000 000 $ (1)
Mike Smith 3 500 000 $ (3)
Lars Eller 2 500 000 $ (1)
Nikolay Kulemin 2 500 000 $ (3)
Michael Del Zotto 2 500 000 $ (1)
Jason Garrison 2 500 000 $ (2)
Brett Connolly 1 000 000 $ (1)
John Moore 1 000 000 $ (2)
Brendan Perlini 900 000 $ (4)
Brady Skjei 500 000 $ (3)
Dmitrij Jaskin 300 000 $ (1)
Drake Caggiula 300 000 $ (4)
Byron Froese 300 000 $ (2)
Frank Vatrano 300 000 $ (3)
Colin Greening 300 000 $ (2)
Reid Boucher 300 000 $ (1)
Rasmus Tirronen 300 000 $ (4)
Paul Postma 300 000 $ (1)
Freddie Hamilton 300 000 $ (1)
Jeff Schultz 300 000 $ (2)
Nic Dowd 300 000 $ (1)
Austin Czarnik 300 000 $ (3)
Marc-Andre Bergeron 0 $ (1)
Total Pro Players25
Salary Commitment
Year 12 : 39 500 000 $
Year 13 : 20 500 000 $
Year 14 : 16 100 000 $
Year 15 : 1 500 000 $
Salary Average Commitment
Year 12 : 30 010 499 $
Year 13 : 15 510 499 $
Year 14 : 12 110 499 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 39 500 000 $
Year 13 : 20 500 000 $
Year 14 : 16 100 000 $
Year 15 : 1 500 000 $

Farm Players Salaries

Henrik Samuelsson 9 000 $ (2)
Duncan Siemens 9 000 $ (2)
Ryan Graves 8 650 $ (2)
Kevin Porter 5 000 $ (1)
Matt Puempel 5 000 $ (2)
Tyler Bertuzzi 5 000 $ (3)
Chase De Leo 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)
Francis Perron 3 000 $ (4)
Ashton Sautner 3 000 $ (3)
Jamie Phillips 3 000 $ (4)
Lukas Bengtsson 3 000 $ (4)
Tyler Graovac 3 000 $ (1)
Borna Rendulic 3 000 $ (2)
Sam Henley 3 000 $ (3)
Kevin Czuczman 3 000 $ (1)
Mat Bodie 3 000 $ (2)
Total Farm Players22
Salary Commitment
Year 12 : 100 150 $
Year 13 : 85 150 $
Year 14 : 39 500 $
Year 15 : 14 000 $
Salary Average Commitment
Year 12 : 109 118 $
Year 13 : 94 118 $
Year 14 : 43 690 $
Year 15 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 4 493 - 74,89%
Level 2: 5000 - 60 $ - 3 696 - 73,91%
Level 3: 2000 - 35 $ - 1 496 - 74,82%
Level 4: 4000 - 20 $ - 2 967 - 74,17%
Luxury : 1000 - 200 $ - 741 - 74,13%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 393 - 74,41%
Average Income per Game837 925 $
Year to Date Revenue34 354 924 $

Expense

Pro Players Total Salaries40 247 611 $
Farm Players Total Salaries62 770 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 682 689 $
Farm Year To Date Expenses155 377 $
Pro Salary Cap To Date36 159 993 $
Farm Salary Cap To Date55 437 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days243 628 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days963 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap40 247 611 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 752 389 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 247 611 $
Current Bank Account175 664 133 $
Projected Bank Account175 664 133 $

Pro Players Salaries

Roberto Luongo 10 000 000 $ (4)
Kari Lehtonen 5 000 000 $ (1)
Dan Girardi (Out of Payroll) 3 500 000 $ (2)
Blake Comeau 3 500 000 $ (1)
Troy Brouwer 3 500 000 $ (2)
John-Michael Liles 2 500 000 $ (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)
Dan Hamhuis 2 000 111 $ (4)
Andy Miele 500 000 $ (4)
Cameron Schilling 500 000 $ (2)
Brooks Laich (Out of Payroll) 500 000 $ (2)
Ryan Hamilton 500 000 $ (3)
John McCarthy 500 000 $ (2)
Ryan Garbutt 500 000 $ (3)
Matt Hendricks (Out of Payroll) 500 000 $ (3)
Alex Biega 470 000 $ (2)
Carter Rowney 300 000 $ (4)
Andrew Miller 300 000 $ (1)
Brandon Bollig 300 000 $ (1)
Karl Stollery 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 12 : 44 747 611 $
Year 13 : 26 070 111 $
Year 14 : 17 100 111 $
Year 15 : 12 800 111 $
Salary Average Commitment
Year 12 : 33 409 991 $
Year 13 : 22 399 991 $
Year 14 : 13 600 000 $
Year 15 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 44 747 611 $
Year 13 : 26 070 111 $
Year 14 : 17 100 111 $
Year 15 : 12 800 111 $

Farm Players Salaries

Tom Sestito 5 000 $ (2)
Brett Sterling 5 000 $ (4)
Dylan Labbe 5 000 $ (3)
Jared Boll 5 000 $ (1)
Pierre-Cedric Labrie 5 000 $ (3)
Matt Lashoff 4 770 $ (2)
David Shields 3 000 $ (3)
Kyle Flanagan 3 000 $ (4)
Brandon Burlon 3 000 $ (1)
Austen Brassard 3 000 $ (1)
Mark MacMillan 3 000 $ (3)
Stefan Matteau 3 000 $ (4)
Seth Helgeson 3 000 $ (1)
Troy Grosenick 3 000 $ (2)
Quentin Shore 3 000 $ (4)
John Gilmour 3 000 $ (4)
Keaton Thompson 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 12 : 62 770 $
Year 13 : 48 770 $
Year 14 : 36 000 $
Year 15 : 20 000 $
Salary Average Commitment
Year 12 : 47 900 $
Year 13 : 36 900 $
Year 14 : 25 900 $
Year 15 : 5 000 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 4 779 - 79,64%
Level 2: 5000 - 60 $ - 3 863 - 77,25%
Level 3: 2000 - 40 $ - 1 495 - 74,76%
Level 4: 4000 - 30 $ - 2 678 - 66,95%
Luxury : 1000 - 250 $ - 649 - 64,87%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 463 - 74,79%
Average Income per Game886 885 $
Year to Date Revenue36 362 305 $

Expense

Pro Players Total Salaries49 990 000 $
Farm Players Total Salaries53 000 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 807 508 $
Farm Year To Date Expenses147 921 $
Pro Salary Cap To Date46 287 848 $
Farm Salary Cap To Date47 945 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days290 694 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days905 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap49 990 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 990 000 $
Current Bank Account55 468 621 $
Projected Bank Account55 468 621 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (1)
Keith Yandle 5 000 000 $ (1)
Brandon Dubinsky 5 000 000 $ (4)
Jason Spezza 3 500 000 $ (2)
Anton Stralman 3 500 000 $ (2)
Marian Hossa 3 500 000 $ (4)
Paul Stastny 3 500 000 $ (3)
Brayden Schenn 3 500 000 $ (3)
Reilly Smith 2 500 000 $ (2)
Dion Phaneuf 2 500 000 $ (1)
Jonas Brodin 1 990 000 $ (4)
Johnny Oduya 1 000 000 $ (1)
Brandon Sutter 1 000 000 $ (2)
Alexandre Burrows 1 000 000 $ (1)
Torrey Mitchell 1 000 000 $ (3)
Michael Hutchinson 1 000 000 $ (3)
Matt Beleskey 500 000 $ (3)
Pierre-Edouard Bellemare 500 000 $ (1)
Nick Shore 500 000 $ (2)
Kevin Hayes 500 000 $ (2)
Alex Petrovic 500 000 $ (1)
Rickard Rakell 300 000 $ (1)
Kasimir Kaskisuo 300 000 $ (3)
Joel Edmundson 300 000 $ (1)
Dennis Rasmussen 300 000 $ (2)
Devin Shore 300 000 $ (2)
Total Pro Players26
Salary Commitment
Year 12 : 49 990 000 $
Year 13 : 32 390 000 $
Year 14 : 20 290 000 $
Year 15 : 10 490 000 $
Salary Average Commitment
Year 12 : 38 202 777 $
Year 13 : 27 802 777 $
Year 14 : 19 725 000 $
Year 15 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 49 990 000 $
Year 13 : 32 390 000 $
Year 14 : 20 290 000 $
Year 15 : 10 490 000 $

Farm Players Salaries

Rod Pelley 5 000 $ (1)
Mat Clark 3 000 $ (1)
Andrew Agozzino 3 000 $ (2)
William Wrenn 3 000 $ (2)
Tobias Lindberg 3 000 $ (3)
Justin Scott 3 000 $ (4)
Jan Kostalek 3 000 $ (3)
Kevin Lynch 3 000 $ (1)
Steven Fogarty 3 000 $ (4)
Jared Coreau 3 000 $ (2)
Mitch Moroz 3 000 $ (2)
Alexandre Grenier 3 000 $ (2)
Marek Langhamer 3 000 $ (3)
Philip Samuelsson 3 000 $ (2)
Mitchell Heard 3 000 $ (1)
Chris Bourque 3 000 $ (2)
Tyler Randell 3 000 $ (3)
Mike Downing 0 $ (3)
Jeff Glass 0 $ (1)
Total Farm Players19
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 - 250 $ - 4 604 - 76,73%
Level 2: 5000 - 185 $ - 3 838 - 76,76%
Level 3: 2000 - 100 $ - 1 543 - 77,14%
Level 4: 4000 - 50 $ - 2 981 - 74,53%
Luxury : 1000 - 500 $ - 763 - 76,33%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13 729 - 76,27%
Average Income per Game879 455 $
Year to Date Revenue36 057 666 $

Expense

Pro Players Total Salaries47 998 700 $
Farm Players Total Salaries68 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 361 476 $
Farm Year To Date Expenses175 697 $
Pro Salary Cap To Date47 122 738 $
Farm Salary Cap To Date75 688 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days300 571 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days994 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap41 498 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 501 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 498 700 $
Current Bank Account155 360 844 $
Projected Bank Account155 360 844 $

Pro Players Salaries

Logan Couture (Out of Payroll) 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)
Adam Larsson 2 500 000 $ (2)
Antti Niemi 2 500 000 $ (1)
Kris Russell 2 500 000 $ (1)
Shane Doan 1 320 000 $ (3)
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)
Brett Ritchie 300 000 $ (1)
Alexey Marchenko 300 000 $ (1)
Josh Jooris 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 12 : 47 998 700 $
Year 13 : 32 598 700 $
Year 14 : 16 920 000 $
Year 15 : 7 300 000 $
Salary Average Commitment
Year 12 : 29 302 000 $
Year 13 : 22 402 000 $
Year 14 : 15 402 000 $
Year 15 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 47 998 700 $
Year 13 : 32 598 700 $
Year 14 : 16 920 000 $
Year 15 : 7 300 000 $

Farm Players Salaries

Jason Dickinson 9 000 $ (3)
Anthony DeAngelo 9 000 $ (3)
Vitek Vanecek 5 000 $ (4)
Beau Bennett 5 000 $ (4)
Kyle Wood 5 000 $ (4)
Juuse Saros 5 000 $ (3)
Brian Gibbons 3 000 $ (3)
Anthony Camara 3 000 $ (1)
Klas Dahlbeck 3 000 $ (2)
Anton Blidh 3 000 $ (3)
Kyle Clifford 3 000 $ (3)
Trevor Murphy 3 000 $ (3)
Paul Thompson 3 000 $ (2)
Jon Merrill 3 000 $ (1)
Brett Sutter 3 000 $ (1)
Rich Clune 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 12 : 68 000 $
Year 13 : 59 000 $
Year 14 : 50 000 $
Year 15 : 15 000 $
Salary Average Commitment
Year 12 : 58 440 $
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 $ - 4 706 - 78,43%
Level 2: 5000 - 60 $ - 3 865 - 77,31%
Level 3: 2000 - 35 $ - 1 581 - 79,03%
Level 4: 4000 - 20 $ - 3 078 - 76,94%
Luxury : 1000 - 200 $ - 780 - 77,99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14 010 - 77,83%
Average Income per Game877 845 $
Year to Date Revenue35 991 656 $

Expense

Pro Players Total Salaries44 350 000 $
Farm Players Total Salaries64 000 $
Coaches Total Salaries100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 416 689 $
Farm Year To Date Expenses183 772 $
Pro Salary Cap To Date47 223 050 $
Farm Salary Cap To Date83 793 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days256 358 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days970 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap44 350 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 650 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 350 000 $
Current Bank Account55 636 087 $
Projected Bank Account55 636 087 $

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)
James van Riemsdyk 3 500 000 $ (1)
Jordan Staal 3 500 000 $ (2)
Leo Komarov 3 500 000 $ (3)
Josh Gorges 2 500 000 $ (1)
Radko Gudas 2 500 000 $ (3)
Jori Lehtera 2 500 000 $ (1)
Drew Stafford 1 000 000 $ (3)
TJ Brodie 750 000 $ (1)
Michal Neuvirth 500 000 $ (1)
Dalton Prout 500 000 $ (1)
Ryan Strome 300 000 $ (1)
Brandon Tanev 300 000 $ (4)
Mark Borowiecki 300 000 $ (1)
Daniel Carr 300 000 $ (2)
Travis Morin 300 000 $ (2)
Jordan Nolan 300 000 $ (1)
Roman Will 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 12 : 44 350 000 $
Year 13 : 26 700 000 $
Year 14 : 22 300 000 $
Year 15 : 15 300 000 $
Salary Average Commitment
Year 12 : 36 039 999 $
Year 13 : 18 890 000 $
Year 14 : 16 990 000 $
Year 15 : 14 990 000 $
Salary Cap with 1 Way Contract
Year 12 : 44 350 000 $
Year 13 : 26 700 000 $
Year 14 : 22 300 000 $
Year 15 : 15 300 000 $

Farm Players Salaries

T.J. Brennan 9 000 $ (2)
Garrett Mitchell 9 000 $ (2)
Chris Butler 5 000 $ (1)
Justin Kirkland 5 000 $ (4)
Antoine Laganiere 3 000 $ (1)
Jarred Tinordi 3 000 $ (1)
Derek Grant 3 000 $ (2)
Corban Knight 3 000 $ (1)
Graham Black 3 000 $ (1)
Troy Bourke 3 000 $ (2)
Mac Bennett 3 000 $ (2)
Yannick Weber 3 000 $ (1)
John Ramage 3 000 $ (2)
Ryan Olsen 3 000 $ (2)
Michael Chaput 3 000 $ (2)
Morgan Ellis 3 000 $ (1)
Total Farm Players16
Salary Commitment
Year 12 : 64 000 $
Year 13 : 41 000 $
Year 14 : 5 000 $
Year 15 : 5 000 $
Salary Average Commitment
Year 12 : 47 000 $
Year 13 : 30 000 $
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 224 754 634 $ 46 269 000 $ 3 731 000 $ 31 269 000 $ 263157
Boston Bruins 104 043 355 $ 49 900 000 $ 100 000 $ 34 900 000 $ 202545
Buffalo Sabres 132 279 085 $ 44 150 000 $ 5 850 000 $ 29 150 000 $ 222951
Calgary Flames 59 098 232 $ 43 250 000 $ 6 750 000 $ 28 250 000 $ 241539
Caroline Hurricanes 80 105 872 $ 47 790 000 $ 2 210 000 $ 32 790 000 $ 232245
Chicago Blackhawks 98 487 362 $ 41 009 000 $ 8 991 000 $ 26 009 000 $ 231538
Colorado Avalanche 184 409 176 $ 42 128 000 $ 7 872 000 $ 27 128 000 $ 244266
Columbus Blue Jackets 176 003 515 $ 46 773 883 $ 3 226 117 $ 31 773 883 $ 204464
Dallas Stars 112 503 496 $ 37 245 000 $ 12 755 000 $ 22 245 000 $ 232952
Detroit Red Wings 138 779 450 $ 44 700 000 $ 5 300 000 $ 29 700 000 $ 21829
Edmonton Oilers 99 792 030 $ 47 749 999 $ 2 250 001 $ 32 749 999 $ 211536
Floride Panthers 60 151 395 $ 49 597 500 $ 402 500 $ 34 597 500 $ 211233
Los Angeles Kings 78 410 439 $ 23 400 000 $ 26 600 000 $ 8 400 000 $ 231437
Minnesota Wild 68 557 447 $ 46 290 000 $ 3 710 000 $ 31 290 000 $ 222345
Montreal Canadiens 128 421 132 $ 38 471 111 $ 11 528 889 $ 23 471 111 $ 232144
Nashville Predators 147 708 673 $ 38 056 222 $ 11 943 778 $ 23 056 222 $ 202141
New Jersey Devils 102 141 156 $ 46 788 199 $ 3 211 801 $ 31 788 199 $ 213152
New York Islanders 64 038 807 $ 45 015 000 $ 4 985 000 $ 30 015 000 $ 213051
New York Rangers 116 496 778 $ 43 740 000 $ 6 260 000 $ 28 740 000 $ 25631
Ottawa Senateurs 105 651 321 $ 41 375 000 $ 8 625 000 $ 26 375 000 $ 241640
Philadelphie Flyers 3 282 853 $ 44 875 000 $ 5 125 000 $ 29 875 000 $ 202949
Phoenix Coyotes 60 546 298 $ 49 969 998 $ 30 002 $ 34 969 998 $ 211637
Pittsburgh Penguins 127 584 506 $ 46 482 000 $ 3 518 000 $ 31 482 000 $ 224264
San Jose Sharks 82 239 483 $ 48 055 000 $ 1 945 000 $ 33 055 000 $ 243357
St-Louis Blues 377 399 252 $ 42 500 002 $ 7 499 998 $ 27 500 002 $ 214263
Tampa Bay Lightning 242 821 392 $ 39 500 000 $ 10 500 000 $ 24 500 000 $ 252247
Toronto Maple Leafs 175 664 133 $ 40 247 611 $ 9 752 389 $ 25 247 611 $ 231740
Vancouver Canucks 55 468 621 $ 49 990 000 $ 10 000 $ 34 990 000 $ 261945
Washington Capitals 155 360 844 $ 41 498 700 $ 8 501 300 $ 26 498 700 $ 231639
Winnipeg Jets 55 636 087 $ 44 350 000 $ 5 650 000 $ 29 350 000 $ 211637