Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 805 - 96,75%
Level 2: 5000 - 60 $ - 4 868 - 97,36%
Level 3: 2000 - 35 $ - 1 937 - 96,83%
Level 4: 4000 - 20 $ - 3 828 - 95,69%
Luxury : 1000 - 200 $ - 961 - 96,13%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 398 - 96,66%
Average Income per Game1 088 245 $
Year to Date Revenue31 559 100 $

Expense

Pro Players Total Salaries49 200 000 $
Farm Players Total Salaries264 825 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 828 914 $
Farm Year To Date Expenses1 257 637 $
Pro Salary Cap To Date33 918 170 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 058 938 $
Pro Remaining Season Days46
Pro Expenses Per Days284 746 $
Pro Estimated Expenses13 098 316 $
Farm Remaining Season Days63
Farm Expenses Per Days9 612 $
Farm Estimated Expenses605 556 $
Estimated Season Expenses13 703 872 $
Season Salary Cap49 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 200 000 $
Current Bank Account220 227 183 $
Projected Bank Account219 582 249 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (2)
Erik Johnson 5 000 000 $ (1)
John Gibson 5 000 000 $ (3)
Phil Kessel 5 000 000 $ (3)
Craig Smith 3 500 000 $ (4)
Rick Nash 3 500 000 $ (4)
Nick Leddy 3 500 000 $ (3)
Daniel Winnik 2 500 000 $ (2)
Jake Gardiner 2 500 000 $ (3)
Tomas Tatar 2 500 000 $ (1)
Andrew MacDonald 1 700 000 $ (2)
Trevor Lewis 1 500 000 $ (2)
David Desharnais 1 000 000 $ (2)
Francois Beauchemin 1 000 000 $ (1)
Bryan Rust 1 000 000 $ (2)
Auston Matthews 900 000 $ (3)
Bo Horvat 900 000 $ (1)
Zack Smith 500 000 $ (1)
Colin Miller 300 000 $ (1)
Kevin Boyle 300 000 $ (3)
Matt Benning 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 13 : 49 200 000 $
Year 14 : 39 000 000 $
Year 15 : 24 500 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 26 300 000 $
Year 14 : 21 100 000 $
Year 15 : 8 800 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 49 200 000 $
Year 14 : 39 000 000 $
Year 15 : 24 500 000 $
Year 16 : 7 000 000 $

Farm Players Salaries

Jared McCann 11 070 $ (1)
Matt Greene 10 000 $ (2)
Hunter Smith 9 250 $ (1)
Dillon Heatherington 9 250 $ (1)
Marko Dano 9 000 $ (1)
Michael Dal Colle 9 000 $ (3)
Laurent Dauphin 8 940 $ (1)
Frederik Gauthier 8 630 $ (1)
Mason Geertsen 6 750 $ (1)
Martin Frk 5 000 $ (2)
Ethan Bear 5 000 $ (4)
J.T. Brown 5 000 $ (2)
Jesse Gabrielle 5 000 $ (4)
Calvin Thurkauf 5 000 $ (4)
Aaron Palushaj 5 000 $ (2)
Chad Ruhwedel 5 000 $ (2)
Nathan Gerbe 5 000 $ (1)
Jean-Christophe Beaudin 5 000 $ (4)
Shane Prince 5 000 $ (1)
Frederic Allard 5 000 $ (4)
Jordan Binnington 5 000 $ (1)
Taylor Chorney 5 000 $ (2)
Paul Carey 5 000 $ (1)
Jeremy Lauzon 5 000 $ (4)
Justin Falk 5 000 $ (3)
Jonas Johansson 5 000 $ (3)
Gabriel Carlsson 5 000 $ (4)
Chris Summers 4 650 $ (2)
Viktor Stalberg 4 285 $ (1)
Craig Cunningham 3 000 $ (2)
Brady Brassart 3 000 $ (4)
Adam Ollas Mattsson 3 000 $ (4)
Dennis Wideman 3 000 $ (4)
Samuel Laberge 3 000 $ (4)
Joseph LaBate 3 000 $ (2)
Andreas Martinsen 3 000 $ (2)
Sean Maguire 3 000 $ (4)
JC Lipon 3 000 $ (2)
Cal O'Reilly 3 000 $ (2)
Spencer Abbott 3 000 $ (3)
David Musil 3 000 $ (4)
Chris Porter 3 000 $ (2)
Tony Cameranesi 3 000 $ (3)
Erik Cernak 3 000 $ (4)
Jason Akeson 3 000 $ (2)
Mark Alt 3 000 $ (1)
Kris Newbury 3 000 $ (4)
Paul Ladue 3 000 $ (3)
Alex Lintuniemi 3 000 $ (3)
Brodie Dupont 3 000 $ (3)
Patrice Cormier 3 000 $ (1)
Guillaume Brisebois 3 000 $ (4)
Jeremy Morin 3 000 $ (2)
Freddie Tiffels 3 000 $ (4)
Michael Sgarbossa 3 000 $ (3)
Sergey Zborovskiy 3 000 $ (4)
Alex Dostie 3 000 $ (4)
Lias Andersson 0 $ (1)
Total Farm Players58
Salary Commitment
Year 13 : 264 825 $
Year 14 : 171 650 $
Year 15 : 108 000 $
Year 16 : 71 000 $
Salary Average Commitment
Year 13 : 200 648 $
Year 14 : 119 758 $
Year 15 : 53 778 $
Year 16 : 43 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 697 - 94,96%
Level 2: 5000 - 60 $ - 4 735 - 94,69%
Level 3: 2000 - 35 $ - 1 890 - 94,50%
Level 4: 4000 - 20 $ - 3 768 - 94,19%
Luxury : 1000 - 200 $ - 951 - 95,13%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 041 - 94,67%
Average Income per Game1 067 027 $
Year to Date Revenue33 077 837 $

Expense

Pro Players Total Salaries49 400 000 $
Farm Players Total Salaries104 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 056 792 $
Farm Year To Date Expenses154 344 $
Pro Salary Cap To Date34 992 639 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 670 270 $
Pro Remaining Season Days46
Pro Expenses Per Days284 746 $
Pro Estimated Expenses13 098 316 $
Farm Remaining Season Days63
Farm Expenses Per Days1 052 $
Farm Estimated Expenses66 276 $
Estimated Season Expenses13 164 592 $
Season Salary Cap49 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 400 000 $
Current Bank Account103 285 056 $
Projected Bank Account100 790 734 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (2)
Mark Giordano 5 000 000 $ (2)
Nicklas Backstrom 5 000 000 $ (3)
Brad Marchand 5 000 000 $ (4)
Joe Pavelski 5 000 000 $ (1)
David Krejci 3 500 000 $ (1)
Patric Hornqvist 3 500 000 $ (1)
Matt Niskanen 3 500 000 $ (1)
Blake Comeau 2 500 000 $ (4)
Torey Krug 2 500 000 $ (1)
Ryan Spooner 1 000 000 $ (1)
John Moore 1 000 000 $ (1)
Semyon Varlamov 1 000 000 $ (2)
Roman Polak 1 000 000 $ (3)
Anton Khudobin 1 000 000 $ (3)
Jason Chimera 500 000 $ (2)
Jordan Weal 500 000 $ (1)
Dmitry Kulikov 500 000 $ (3)
Tom Kuhnhackl 300 000 $ (1)
Frederick Gaudreau 300 000 $ (1)
Noel Acciari 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 49 400 000 $
Year 14 : 28 300 000 $
Year 15 : 15 000 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 33 887 000 $
Year 14 : 18 287 000 $
Year 15 : 5 495 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 400 000 $
Year 14 : 28 300 000 $
Year 15 : 15 000 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Ben Smith 5 000 $ (1)
Anthony Richard 5 000 $ (3)
Maxime Fortunus 5 000 $ (4)
Jordan Caron 5 000 $ (4)
Matej Stransky 5 000 $ (1)
Zac Rinaldo 5 000 $ (4)
Dmytro Timashov 5 000 $ (3)
Clarke MacArthur 5 000 $ (3)
Justin Florek 5 000 $ (1)
Michael Leighton 5 000 $ (2)
Nate Prosser 5 000 $ (3)
Jeremy Smith 5 000 $ (3)
Philippe Desrosiers 5 000 $ (2)
Jack Skille 5 000 $ (3)
Curtis McKenzie 5 000 $ (1)
Brian Strait 5 000 $ (4)
Giovanni Fiore 3 000 $ (4)
Loic Leduc 3 000 $ (2)
Pascal Pelletier 3 000 $ (1)
Yannick Veilleux 3 000 $ (1)
Liam O'Brien 3 000 $ (1)
Christopher Gibson 3 000 $ (1)
Shawn Ouellette-St. Amant 3 000 $ (3)
Louis-Marc Aubry (Out of Payroll) 3 000 $ (2)
Carson Soucy 3 000 $ (4)
Total Farm Players25
Salary Commitment
Year 13 : 107 000 $
Year 14 : 75 000 $
Year 15 : 59 000 $
Year 16 : 26 000 $
Salary Average Commitment
Year 13 : 96 150 $
Year 14 : 77 150 $
Year 15 : 56 000 $
Year 16 : 16 000 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 765 - 96,08%
Level 2: 5000 - 60 $ - 4 818 - 96,35%
Level 3: 2000 - 35 $ - 1 925 - 96,26%
Level 4: 4000 - 20 $ - 3 822 - 95,56%
Luxury : 1000 - 200 $ - 951 - 95,08%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 281 - 96,00%
Average Income per Game1 079 590 $
Year to Date Revenue32 387 686 $

Expense

Pro Players Total Salaries43 841 111 $
Farm Players Total Salaries169 200 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 609 969 $
Farm Year To Date Expenses160 521 $
Pro Salary Cap To Date31 445 303 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 875 485 $
Pro Remaining Season Days46
Pro Expenses Per Days248 255 $
Pro Estimated Expenses11 419 730 $
Farm Remaining Season Days63
Farm Expenses Per Days1 388 $
Farm Estimated Expenses87 444 $
Estimated Season Expenses11 507 174 $
Season Salary Cap43 841 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 158 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 841 111 $
Current Bank Account141 896 281 $
Projected Bank Account142 264 592 $

Pro Players Salaries

Dustin Byfuglien 6 500 000 $ (1)
Mikael Backlund 4 250 000 $ (2)
Sean Monahan 4 095 000 $ (4)
Zdeno Chara 3 600 000 $ (1)
Troy Brouwer 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (3)
Zach Parise 2 500 000 $ (1)
Frans Nielsen 2 500 000 $ (2)
Richard Panik 2 500 000 $ (4)
Niklas Kronwall 2 496 000 $ (2)
Dan Hamhuis 2 000 111 $ (3)
Antti Niemi 2 000 000 $ (2)
Mark Pysyk 1 000 000 $ (4)
Charles Hudon 900 000 $ (1)
Artemi Panarin 900 000 $ (2)
Noah Hanifin (Out of Payroll) 900 000 $ (2)
Andrew Copp 500 000 $ (2)
Brayden Point (Out of Payroll) 500 000 $ (3)
Cory Conacher 500 000 $ (1)
Jaromir Jagr 300 000 $ (1)
Anthony Cirelli 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 13 : 45 241 111 $
Year 14 : 27 441 111 $
Year 15 : 13 895 111 $
Year 16 : 7 895 000 $
Salary Average Commitment
Year 13 : 50 190 000 $
Year 14 : 26 000 000 $
Year 15 : 7 800 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 45 241 111 $
Year 14 : 27 441 111 $
Year 15 : 13 895 111 $
Year 16 : 7 895 000 $

Farm Players Salaries

Lee Stempniak 31 500 $ (3)
Peter Budaj 19 200 $ (2)
Kyle Quincey 10 000 $ (2)
Vaclav Karabacek 5 000 $ (3)
Yakov Trenin 5 000 $ (4)
Conner Bleackley 5 000 $ (3)
Eric Cornel 5 000 $ (3)
Zach Sanford 5 000 $ (3)
Devin Setoguchi 5 000 $ (1)
John Quenneville 5 000 $ (3)
Julius Nattinen 5 000 $ (4)
Brandon Pirri 5 000 $ (2)
Erik Condra 3 500 $ (3)
Greg Carey 3 000 $ (3)
Casey Nelson 3 000 $ (3)
Justin Kloos 3 000 $ (4)
Deven Sideroff 3 000 $ (4)
Anton Slepyshev 3 000 $ (2)
Cameron Darcy 3 000 $ (2)
Justin Holl 3 000 $ (2)
Reece Scarlett 3 000 $ (3)
Calle Rosen 3 000 $ (4)
Blake Siebenaler 3 000 $ (3)
Alexandar Georgiev 3 000 $ (4)
Charlie Lindgren 3 000 $ (2)
Shane Harper 3 000 $ (1)
Kevin Gravel 3 000 $ (1)
Marek Mazanec 3 000 $ (2)
Robbie Russo 3 000 $ (4)
Chase Lang 3 000 $ (4)
Taylor Beck 3 000 $ (2)
Vojtech Mozik 3 000 $ (2)
Jyrki Jokipakka 3 000 $ (4)
Total Farm Players33
Salary Commitment
Year 13 : 169 200 $
Year 14 : 158 200 $
Year 15 : 103 000 $
Year 16 : 31 000 $
Salary Average Commitment
Year 13 : 122 250 $
Year 14 : 116 250 $
Year 15 : 58 250 $
Year 16 : 12 250 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 441 - 74,01%
Level 2: 5000 - 65 $ - 3 689 - 73,78%
Level 3: 2000 - 35 $ - 1 870 - 93,51%
Level 4: 4000 - 20 $ - 3 781 - 94,52%
Luxury : 1000 - 200 $ - 943 - 94,26%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %14 723 - 81,80%
Average Income per Game952 076 $
Year to Date Revenue26 658 138 $

Expense

Pro Players Total Salaries48 200 000 $
Farm Players Total Salaries111 650 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 961 580 $
Farm Year To Date Expenses127 382 $
Pro Salary Cap To Date33 851 424 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 376 993 $
Pro Remaining Season Days46
Pro Expenses Per Days294 915 $
Pro Estimated Expenses13 566 090 $
Farm Remaining Season Days63
Farm Expenses Per Days1 091 $
Farm Estimated Expenses68 733 $
Estimated Season Expenses13 634 823 $
Season Salary Cap48 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 200 000 $
Current Bank Account60 217 324 $
Projected Bank Account58 959 494 $

Pro Players Salaries

Derek Stepan 5 000 000 $ (1)
Dan Girardi 3 500 000 $ (1)
Mikko Koivu 3 500 000 $ (1)
Jack Johnson 3 500 000 $ (3)
Jakob Silfverberg 3 500 000 $ (1)
Robin Lehner 2 500 000 $ (2)
Ryan Callahan 2 500 000 $ (4)
Artem Anisimov 2 500 000 $ (2)
Chris Kunitz 2 500 000 $ (2)
Marc Methot 2 500 000 $ (2)
Toby Enstrom 2 500 000 $ (1)
Tanner Pearson 2 500 000 $ (2)
Carter Hutton 2 500 000 $ (2)
Kris Russell 2 500 000 $ (2)
David Schlemko 1 000 000 $ (3)
Jesse Puljujarvi 900 000 $ (3)
Jakub Vrana 900 000 $ (2)
Joe Morrow 900 000 $ (1)
Anthony Duclair 900 000 $ (1)
Pavel Buchnevich 500 000 $ (3)
Cedric Paquette 500 000 $ (3)
Mark Barberio 500 000 $ (1)
Alexander Burmistrov 300 000 $ (4)
Maxime Lagace 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 13 : 48 200 000 $
Year 14 : 27 900 000 $
Year 15 : 9 200 000 $
Year 16 : 2 800 000 $
Salary Average Commitment
Year 13 : 32 141 999 $
Year 14 : 19 142 000 $
Year 15 : 6 350 000 $
Year 16 : 5 050 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 200 000 $
Year 14 : 27 900 000 $
Year 15 : 9 200 000 $
Year 16 : 2 800 000 $

Farm Players Salaries

Mikhail Grigorenko 10 000 $ (1)
Ty Rattie 9 000 $ (1)
Adam Erne 8 650 $ (1)
Bobby Butler 5 000 $ (4)
Andrew Welinski 5 000 $ (3)
Josh Hennessy 5 000 $ (4)
Mike Reilly 5 000 $ (4)
Juho Lammikko 5 000 $ (3)
Mario Lucia 5 000 $ (3)
Teddy Blueger 5 000 $ (3)
Nail Yakupov 5 000 $ (2)
Colin Smith 5 000 $ (1)
Henri Ikonen 3 000 $ (1)
Reid Gardiner 3 000 $ (3)
Dominic Toninato 3 000 $ (4)
Mike Vecchione 3 000 $ (4)
Andy Andreoff 3 000 $ (1)
Barclay Goodrow 3 000 $ (1)
Michael Mersch 3 000 $ (3)
Michael McNiven 3 000 $ (4)
Sena Acolatse 3 000 $ (2)
Nick Paul 3 000 $ (2)
Frank Corrado 3 000 $ (2)
Alan Quine 3 000 $ (1)
Scott Wedgewood 3 000 $ (1)
Total Farm Players25
Salary Commitment
Year 13 : 111 650 $
Year 14 : 64 000 $
Year 15 : 50 000 $
Year 16 : 24 000 $
Salary Average Commitment
Year 13 : 61 840 $
Year 14 : 27 190 $
Year 15 : 12 250 $
Year 16 : 9 250 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 742 - 95,71%
Level 2: 5000 - 60 $ - 4 758 - 95,15%
Level 3: 2000 - 35 $ - 1 917 - 95,84%
Level 4: 4000 - 20 $ - 3 840 - 96,01%
Luxury : 1000 - 200 $ - 963 - 96,32%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 221 - 95,67%
Average Income per Game1 076 630 $
Year to Date Revenue32 298 886 $

Expense

Pro Players Total Salaries39 669 500 $
Farm Players Total Salaries112 000 $
Coaches Total Salaries2 100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 511 176 $
Farm Year To Date Expenses89 812 $
Pro Salary Cap To Date33 873 903 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 842 925 $
Pro Remaining Season Days46
Pro Expenses Per Days235 986 $
Pro Estimated Expenses10 855 356 $
Farm Remaining Season Days63
Farm Expenses Per Days577 $
Farm Estimated Expenses36 351 $
Estimated Season Expenses10 891 707 $
Season Salary Cap39 669 500 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 330 500 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 669 500 $
Current Bank Account80 178 770 $
Projected Bank Account81 129 988 $

Pro Players Salaries

Sidney Crosby 6 500 000 $ (2)
Brent Burns (Out of Payroll) 6 500 000 $ (1)
Devan Dubnyk 6 500 000 $ (3)
Eric Staal 5 000 000 $ (3)
Alex Pietrangelo 4 389 500 $ (1)
Morgan Rielly 4 190 000 $ (3)
Dougie Hamilton 3 500 000 $ (1)
Brayden McNabb 1 000 000 $ (2)
Erik Haula 1 000 000 $ (3)
Brendan Smith 1 000 000 $ (2)
Sam Gagner 990 000 $ (1)
Kyle Connor (Out of Payroll) 900 000 $ (3)
Pierre-Luc Dubois 900 000 $ (4)
Alex DeBrincat 900 000 $ (4)
Teuvo Teravainen 900 000 $ (1)
Stefan Noesen (Out of Payroll) 900 000 $ (1)
Calvin Pickard 500 000 $ (1)
Magnus Paajarvi 500 000 $ (1)
Josh Anderson 500 000 $ (1)
Damon Severson 500 000 $ (1)
Miles Wood 300 000 $ (3)
Connor Brown 300 000 $ (1)
Jake Guentzel 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 47 969 500 $
Year 14 : 28 490 000 $
Year 15 : 19 990 000 $
Year 16 : 1 800 000 $
Salary Average Commitment
Year 13 : 18 000 000 $
Year 14 : 9 800 000 $
Year 15 : 1 500 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 47 969 500 $
Year 14 : 28 490 000 $
Year 15 : 19 990 000 $
Year 16 : 1 800 000 $

Farm Players Salaries

Erik Gustafsson 10 000 $ (2)
Adam Clendening 9 000 $ (1)
Kevin Klein 5 000 $ (4)
Julius Bergman 5 000 $ (2)
Blake Speers 5 000 $ (4)
David Warsofsky 5 000 $ (4)
Kevin Roy 5 000 $ (3)
Ales Hemsky 5 000 $ (3)
Michael Kostka 5 000 $ (3)
Lucas Johansen 5 000 $ (4)
Tom McCollum 5 000 $ (1)
Jacob Josefson 3 000 $ (1)
Christian Djoos 3 000 $ (2)
Tim Kennedy 3 000 $ (2)
Casey DeSmith 3 000 $ (2)
Blake Coleman 3 000 $ (2)
Jake Paterson 3 000 $ (2)
Tyler Motte 3 000 $ (3)
Anders Bjork 3 000 $ (4)
Joakim Nordstrom 3 000 $ (2)
Steve Ott 3 000 $ (2)
Anthony Louis 3 000 $ (3)
A.J. White 3 000 $ (4)
Anton Lindholm 3 000 $ (3)
Dylan Blujus 3 000 $ (2)
Ryan Mantha 3 000 $ (4)
James de Haas 3 000 $ (4)
Total Farm Players27
Salary Commitment
Year 13 : 112 000 $
Year 14 : 95 000 $
Year 15 : 56 000 $
Year 16 : 32 000 $
Salary Average Commitment
Year 13 : 112 320 $
Year 14 : 97 320 $
Year 15 : 40 000 $
Year 16 : 25 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 666 - 94,43%
Level 2: 5000 - 60 $ - 4 835 - 96,70%
Level 3: 2000 - 35 $ - 1 907 - 95,37%
Level 4: 4000 - 20 $ - 3 842 - 96,05%
Luxury : 1000 - 200 $ - 957 - 95,67%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 207 - 95,59%
Average Income per Game1 072 484 $
Year to Date Revenue33 247 013 $

Expense

Pro Players Total Salaries42 550 772 $
Farm Players Total Salaries41 080 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 507 761 $
Farm Year To Date Expenses103 913 $
Pro Salary Cap To Date32 400 502 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 724 843 $
Pro Remaining Season Days46
Pro Expenses Per Days271 473 $
Pro Estimated Expenses12 487 758 $
Farm Remaining Season Days63
Farm Expenses Per Days727 $
Farm Estimated Expenses45 801 $
Estimated Season Expenses12 533 559 $
Season Salary Cap39 064 773 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 935 227 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 064 773 $
Current Bank Account95 122 701 $
Projected Bank Account93 313 985 $

Pro Players Salaries

Henrik Sedin 8 650 000 $ (1)
Thomas Greiss 5 000 000 $ (1)
Ben Bishop 5 000 000 $ (4)
Brandon Saad 3 500 000 $ (1)
Olli Maatta (Out of Payroll) 3 485 999 $ (3)
Niklas Hjalmarsson 2 205 773 $ (2)
Colton Sissons 1 000 000 $ (4)
Connor Murphy 1 000 000 $ (2)
Brian Dumoulin 1 000 000 $ (3)
Ryan Dzingel 1 000 000 $ (3)
Zemgus Girgensons 1 000 000 $ (1)
Andrew Shaw 1 000 000 $ (1)
Calle Jarnkrok 1 000 000 $ (3)
Nick Jensen 1 000 000 $ (3)
Oliver Bjorkstrand 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Kasperi Kapanen 900 000 $ (2)
Ivan Barbashev 900 000 $ (2)
Alex Tuch 900 000 $ (3)
Brett Pesce 809 000 $ (1)
Noah Juulsen 500 000 $ (4)
Andreas Athanasiou 300 000 $ (1)
David Kampf 300 000 $ (4)
Michal Kempny 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 13 : 42 550 772 $
Year 14 : 21 391 772 $
Year 15 : 15 485 999 $
Year 16 : 6 800 000 $
Salary Average Commitment
Year 13 : 22 210 000 $
Year 14 : 13 901 000 $
Year 15 : 8 450 000 $
Year 16 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 42 550 772 $
Year 14 : 21 391 772 $
Year 15 : 15 485 999 $
Year 16 : 6 800 000 $

Farm Players Salaries

Sergey Tolchinsky 6 080 $ (1)
Jayce Hawryluk 5 000 $ (3)
Thomas Di Pauli 3 000 $ (3)
Keith Aulie 3 000 $ (3)
Darren Kramer 3 000 $ (1)
Brody Sutter 3 000 $ (3)
Stu Bickel 3 000 $ (1)
Jean-Francois Berube 3 000 $ (1)
Justin Peters 3 000 $ (1)
Josh Jacobs 3 000 $ (3)
Ryan Collins 3 000 $ (4)
Viktor Svedberg 3 000 $ (3)
Total Farm Players12
Salary Commitment
Year 13 : 41 080 $
Year 14 : 23 000 $
Year 15 : 23 000 $
Year 16 : 3 000 $
Salary Average Commitment
Year 13 : 15 080 $
Year 14 : 3 000 $
Year 15 : 3 000 $
Year 16 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 678 - 94,63%
Level 2: 5000 - 60 $ - 4 829 - 96,57%
Level 3: 2000 - 35 $ - 1 933 - 96,67%
Level 4: 4000 - 20 $ - 3 847 - 96,17%
Luxury : 1000 - 200 $ - 957 - 95,69%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 243 - 95,80%
Average Income per Game1 074 114 $
Year to Date Revenue30 075 203 $

Expense

Pro Players Total Salaries46 830 000 $
Farm Players Total Salaries227 900 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 808 638 $
Farm Year To Date Expenses224 744 $
Pro Salary Cap To Date33 288 844 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 963 487 $
Pro Remaining Season Days46
Pro Expenses Per Days270 226 $
Pro Estimated Expenses12 430 396 $
Farm Remaining Season Days63
Farm Expenses Per Days1 690 $
Farm Estimated Expenses106 470 $
Estimated Season Expenses12 536 866 $
Season Salary Cap46 830 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 170 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 830 000 $
Current Bank Account191 700 997 $
Projected Bank Account193 127 618 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (3)
Jeff Petry 5 000 000 $ (4)
Aleksander Barkov 5 000 000 $ (2)
Nick Foligno 3 500 000 $ (3)
Hampus Lindholm 3 500 000 $ (3)
Alex Killorn 3 500 000 $ (2)
Craig Anderson 3 500 000 $ (2)
Brendan Gallagher 2 500 000 $ (2)
Luke Glendening 2 500 000 $ (2)
Tyler Johnson 2 500 000 $ (2)
Boone Jenner 1 990 000 $ (2)
Kevin Bieksa 1 040 000 $ (1)
Christian Dvorak 900 000 $ (3)
Leon Draisaitl 900 000 $ (1)
Kevin Fiala 900 000 $ (2)
Steven Santini 500 000 $ (3)
Tobias Rieder 500 000 $ (1)
Shayne Gostisbehere 500 000 $ (2)
J.T. Compher 500 000 $ (3)
Brandon Carlo 500 000 $ (3)
Dominik Simon 300 000 $ (4)
Brandon Montour 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 46 830 000 $
Year 14 : 44 090 000 $
Year 15 : 21 200 000 $
Year 16 : 5 300 000 $
Salary Average Commitment
Year 13 : 25 471 000 $
Year 14 : 21 971 000 $
Year 15 : 14 750 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 830 000 $
Year 14 : 44 090 000 $
Year 15 : 21 200 000 $
Year 16 : 5 300 000 $

Farm Players Salaries

Christian Folin 10 000 $ (1)
Miikka Salomaki 9 900 $ (1)
Michael McCarron 9 000 $ (2)
Thatcher Demko 9 000 $ (3)
Mark McNeill 9 000 $ (1)
Jacob Larsson 9 000 $ (4)
Mackenzie Blackwood 9 000 $ (3)
Louie Belpedio 5 000 $ (4)
Scott Mayfield 5 000 $ (1)
Caleb Jones 5 000 $ (4)
Zach Nastasiuk 5 000 $ (4)
Nicolas Roy 5 000 $ (4)
Garret Ross 5 000 $ (1)
Riley Barber 5 000 $ (2)
Marcus Pettersson 5 000 $ (4)
Ryan Fitzgerald 5 000 $ (4)
Brett Lernout 5 000 $ (2)
Samuel Montembeault 5 000 $ (4)
Boo Nieves 5 000 $ (3)
Ryan Donato 5 000 $ (4)
Eric Comrie 5 000 $ (2)
Hudson Fasching 5 000 $ (3)
Jeremy Gregoire 5 000 $ (2)
Chris VandeVelde 5 000 $ (2)
Austin Carroll 3 000 $ (2)
Tanner Kero 3 000 $ (2)
Nick Moutrey 3 000 $ (2)
Mark Fraser 3 000 $ (2)
Brian Hart 3 000 $ (2)
Nicolas Kerdiles 3 000 $ (2)
Linus Arnesson 3 000 $ (2)
Conor Allen 3 000 $ (1)
MacKenzie Weegar 3 000 $ (1)
Petteri Lindbohm 3 000 $ (1)
Tanner Richard 3 000 $ (1)
Justin Kea 3 000 $ (4)
Philip McRae 3 000 $ (3)
Linus Ullmark 3 000 $ (2)
Mac Carruth 3 000 $ (1)
Tomas Nosek 3 000 $ (1)
Daniel Altshuller 3 000 $ (2)
Dan Renouf 3 000 $ (3)
Patrick Sieloff 3 000 $ (2)
Tage Thompson 3 000 $ (4)
Thomas Schemitsch 3 000 $ (3)
Scott Czarnowczan 3 000 $ (1)
Vili Saarjarvi 3 000 $ (4)
Brendan Gaunce 3 000 $ (2)
Nic Kerdiles 3 000 $ (2)
Zach Frye 3 000 $ (4)
Total Farm Players50
Salary Commitment
Year 13 : 227 900 $
Year 14 : 168 000 $
Year 15 : 98 000 $
Year 16 : 61 000 $
Salary Average Commitment
Year 13 : 144 580 $
Year 14 : 105 580 $
Year 15 : 3 000 $
Year 16 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 811 - 96,85%
Level 2: 5000 - 60 $ - 4 806 - 96,12%
Level 3: 2000 - 35 $ - 1 920 - 95,98%
Level 4: 4000 - 20 $ - 3 783 - 94,57%
Luxury : 1000 - 200 $ - 961 - 96,14%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 280 - 96,00%
Average Income per Game1 084 104 $
Year to Date Revenue32 523 113 $

Expense

Pro Players Total Salaries48 770 024 $
Farm Players Total Salaries197 009 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 556 996 $
Farm Year To Date Expenses205 589 $
Pro Salary Cap To Date35 701 231 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 925 141 $
Pro Remaining Season Days46
Pro Expenses Per Days281 187 $
Pro Estimated Expenses12 934 602 $
Farm Remaining Season Days63
Farm Expenses Per Days1 531 $
Farm Estimated Expenses96 453 $
Estimated Season Expenses13 031 055 $
Season Salary Cap48 770 024 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 229 976 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 770 024 $
Current Bank Account175 139 043 $
Projected Bank Account174 033 129 $

Pro Players Salaries

Braden Holtby 6 500 000 $ (1)
Mattias Ekholm 5 000 000 $ (3)
Evgeni Dadonov 5 000 000 $ (1)
Jaroslav Halak 3 500 000 $ (2)
Chris Kreider 3 500 000 $ (2)
Matt Dumba 3 500 000 $ (4)
Alex Galchenyuk 2 690 000 $ (1)
Ryan Nugent-Hopkins 2 500 000 $ (2)
Ian Cole 2 500 000 $ (2)
Marco Scandella 2 500 000 $ (2)
Nate Schmidt 2 500 000 $ (3)
Travis Hamonic 2 500 000 $ (1)
Zach Hyman 1 000 000 $ (1)
Kyle Turris 1 000 000 $ (2)
Jonathan Drouin 900 000 $ (1)
Phillip Danault 900 000 $ (1)
David Pastrnak 900 000 $ (1)
Marian Gaborik 880 024 $ (3)
Matt Nieto 500 000 $ (3)
Brendan Leipsic 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 48 770 024 $
Year 14 : 27 880 024 $
Year 15 : 12 380 024 $
Year 16 : 3 500 000 $
Salary Average Commitment
Year 13 : 24 600 000 $
Year 14 : 13 000 000 $
Year 15 : 4 400 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 770 024 $
Year 14 : 27 880 024 $
Year 15 : 12 380 024 $
Year 16 : 3 500 000 $

Farm Players Salaries

Lauri Korpikoski 9 769 $ (1)
Colin White 9 000 $ (4)
Dylan Strome 9 000 $ (4)
Jake Virtanen 9 000 $ (1)
Madison Bowey 8 940 $ (1)
Kyle Burroughs 6 300 $ (1)
Olivier Archambault 5 000 $ (4)
Stephen MacAulay 5 000 $ (4)
Akim Aliu 5 000 $ (3)
John Negrin 5 000 $ (3)
Oskar Lindblom 5 000 $ (4)
Daniel Audette 5 000 $ (3)
Cody Kunyk 5 000 $ (3)
Zach O'Brien 5 000 $ (4)
Zack Stortini 5 000 $ (3)
Jeremy Roy 5 000 $ (4)
Will O'Neill 5 000 $ (1)
Filip Gustavsson 5 000 $ (4)
Ville Pokka 5 000 $ (1)
Oscar Lindberg 5 000 $ (3)
Josiah Didier 3 000 $ (3)
Jack Campbell 3 000 $ (1)
Marcus Hogberg 3 000 $ (4)
Ryan Haggerty 3 000 $ (1)
Matt Buckles 3 000 $ (4)
Quinton Howden 3 000 $ (3)
Brandon Alderson 3 000 $ (1)
Chris Kelly 3 000 $ (2)
Jeff Malcolm 3 000 $ (2)
Eamon McAdam 3 000 $ (3)
Buddy Robinson 3 000 $ (2)
Daniel Catenacci 3 000 $ (2)
Ryan Sproul 3 000 $ (3)
Brennan Menell 3 000 $ (4)
Joshua Winquist 3 000 $ (3)
Mike Sislo 3 000 $ (1)
Nick Tarnasky 3 000 $ (4)
Robin Norell 3 000 $ (3)
Tim Bozon 3 000 $ (3)
Mike Brown 3 000 $ (1)
Brian Lashoff 3 000 $ (4)
Nick Cousins 3 000 $ (3)
Mike Weber 3 000 $ (1)
Nikita Soshnikov 3 000 $ (2)
Emil Pettersson 3 000 $ (4)
Total Farm Players45
Salary Commitment
Year 13 : 197 009 $
Year 14 : 135 000 $
Year 15 : 120 000 $
Year 16 : 66 000 $
Salary Average Commitment
Year 13 : 142 008 $
Year 14 : 72 328 $
Year 15 : 44 180 $
Year 16 : 8 000 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 859 - 97,65%
Level 2: 5000 - 45 $ - 4 917 - 98,35%
Level 3: 2000 - 30 $ - 1 965 - 98,27%
Level 4: 4000 - 10 $ - 3 999 - 99,98%
Luxury : 1000 - 180 $ - 980 - 97,98%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 721 - 98,45%
Average Income per Game868 802 $
Year to Date Revenue25 195 246 $

Expense

Pro Players Total Salaries50 000 000 $
Farm Players Total Salaries136 929 $
Coaches Total Salaries3 350 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 737 291 $
Farm Year To Date Expenses581 101 $
Pro Salary Cap To Date36 140 674 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 425 619 $
Pro Remaining Season Days46
Pro Expenses Per Days298 588 $
Pro Estimated Expenses13 735 048 $
Farm Remaining Season Days63
Farm Expenses Per Days3 283 $
Farm Estimated Expenses206 829 $
Estimated Season Expenses13 941 877 $
Season Salary Cap50 000 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $0 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 35 000 000 $
Current Bank Account105 585 850 $
Projected Bank Account102 069 592 $

Pro Players Salaries

Duncan Keith 6 500 000 $ (3)
Alex Ovechkin 6 500 000 $ (2)
Patrice Bergeron 6 500 000 $ (3)
Tyler Seguin 6 300 000 $ (2)
Ryan Ellis 3 500 000 $ (3)
Justin Abdelkader 2 700 000 $ (1)
Jason Zucker 2 500 000 $ (2)
Jacob Trouba 2 500 000 $ (1)
Christopher Tanev 2 500 000 $ (2)
Carey Price 2 000 000 $ (4)
Carl Gunnarsson 1 000 000 $ (4)
Matt Irwin 1 000 000 $ (2)
Matt Calvert 1 000 000 $ (1)
Clayton Keller 900 000 $ (4)
Patrik Laine 900 000 $ (3)
Mathew Barzal 900 000 $ (4)
Josh Morrissey 900 000 $ (3)
Kyle Brodziak 500 000 $ (2)
Darcy Kuemper 500 000 $ (3)
Logan Shaw 300 000 $ (1)
Jesper Bratt 300 000 $ (4)
Derek Ryan 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 50 000 000 $
Year 14 : 43 500 000 $
Year 15 : 24 200 000 $
Year 16 : 5 100 000 $
Salary Average Commitment
Year 13 : 33 399 498 $
Year 14 : 30 699 498 $
Year 15 : 16 699 999 $
Year 16 : 6 699 999 $
Salary Cap with 1 Way Contract
Year 13 : 50 000 000 $
Year 14 : 43 500 000 $
Year 15 : 24 200 000 $
Year 16 : 5 100 000 $

Farm Players Salaries

Nick Schultz 10 000 $ (3)
Samuel Girard 9 000 $ (4)
Nicholas Merkley 9 000 $ (4)
Spencer Martin 8 940 $ (1)
Michal Rozsival 8 000 $ (2)
Roope Hintz 5 000 $ (4)
Nikita Tryamkin 5 000 $ (2)
Vernon Fiddler 5 000 $ (1)
Matt Frattin 5 000 $ (1)
Garret Sparks 5 000 $ (2)
Mike Cammalleri 5 000 $ (1)
T.J. Hensick 4 989 $ (2)
Brandon Gignac 3 000 $ (4)
Nikita Jevpalovs 3 000 $ (2)
Chris Breen 3 000 $ (2)
Drew Shore 3 000 $ (2)
Chris Brown 3 000 $ (3)
Max Gortz 3 000 $ (1)
Nick Lappin 3 000 $ (3)
Daniel Zaar 3 000 $ (4)
Joe Hicketts 3 000 $ (3)
Colby Robak 3 000 $ (1)
Philippe Myers 3 000 $ (4)
Jack Flinn 3 000 $ (4)
Stephen Gionta 3 000 $ (2)
Mathieu Brodeur 3 000 $ (4)
Levko Koper 3 000 $ (2)
Julian Melchiori 3 000 $ (2)
Ryan Johnston 3 000 $ (2)
Hunter Fejes 3 000 $ (3)
Zack MacEwen 3 000 $ (4)
Timothy Liljegren 0 $ (1)
Total Farm Players32
Salary Commitment
Year 13 : 136 929 $
Year 14 : 106 989 $
Year 15 : 63 000 $
Year 16 : 41 000 $
Salary Average Commitment
Year 13 : 104 336 $
Year 14 : 76 226 $
Year 15 : 31 650 $
Year 16 : 6 650 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 598 - 93,30%
Level 2: 5000 - 60 $ - 4 615 - 92,31%
Level 3: 2000 - 35 $ - 1 845 - 92,23%
Level 4: 4000 - 20 $ - 3 711 - 92,76%
Luxury : 1000 - 200 $ - 914 - 91,43%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %16 683 - 92,68%
Average Income per Game1 042 525 $
Year to Date Revenue31 275 755 $

Expense

Pro Players Total Salaries47 000 000 $
Farm Players Total Salaries52 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 551 999 $
Farm Year To Date Expenses1 310 892 $
Pro Salary Cap To Date35 329 376 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 467 777 $
Pro Remaining Season Days46
Pro Expenses Per Days289 831 $
Pro Estimated Expenses13 332 226 $
Farm Remaining Season Days63
Farm Expenses Per Days10 062 $
Farm Estimated Expenses633 906 $
Estimated Season Expenses13 966 132 $
Season Salary Cap47 000 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 000 000 $
Current Bank Account130 192 314 $
Projected Bank Account127 693 959 $

Pro Players Salaries

Patrick Kane 8 000 000 $ (2)
Jonathan Toews 6 500 000 $ (2)
Seth Jones 5 000 000 $ (4)
Ryan McDonagh 5 000 000 $ (1)
Brent Seabrook 5 000 000 $ (3)
Jean-Gabriel Pageau 3 500 000 $ (2)
Charlie Coyle 3 500 000 $ (3)
Andrew Ladd 2 500 000 $ (2)
Andrej Sustr 1 000 000 $ (1)
Carl Soderberg 1 000 000 $ (1)
William Nylander 900 000 $ (2)
Anthony Mantha 900 000 $ (1)
Thomas Chabot 900 000 $ (4)
Daniel Sprong 900 000 $ (2)
Brandon Davidson 500 000 $ (3)
Tristan Jarry 500 000 $ (2)
Anders Lindback 500 000 $ (1)
Chris Mueller 300 000 $ (3)
Patrick Dwyer 300 000 $ (3)
Matt Carey 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 47 000 000 $
Year 14 : 38 600 000 $
Year 15 : 15 500 000 $
Year 16 : 5 900 000 $
Salary Average Commitment
Year 13 : 27 494 000 $
Year 14 : 20 294 000 $
Year 15 : 5 600 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 47 000 000 $
Year 14 : 38 600 000 $
Year 15 : 15 500 000 $
Year 16 : 5 900 000 $

Farm Players Salaries

Julien Gauthier 9 000 $ (4)
Samuel Morin 5 000 $ (2)
Cole Cassels 5 000 $ (2)
Dominic Turgeon 5 000 $ (3)
Jakub Zboril 5 000 $ (4)
Tyler Parsons 5 000 $ (4)
Kyle Platzer 3 000 $ (2)
Trevor Moore 3 000 $ (3)
Patrick Brown 3 000 $ (2)
Jake Dotchin 3 000 $ (1)
Jonathan Racine 3 000 $ (4)
Stuart Percy 3 000 $ (3)
Total Farm Players12
Salary Commitment
Year 13 : 52 000 $
Year 14 : 49 000 $
Year 15 : 33 000 $
Year 16 : 22 000 $
Salary Average Commitment
Year 13 : 40 180 $
Year 14 : 37 180 $
Year 15 : 6 000 $
Year 16 : 3 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 3 965 - 66,08%
Level 2: 5000 - 65 $ - 3 854 - 77,08%
Level 3: 2000 - 40 $ - 1 436 - 71,79%
Level 4: 4000 - 22 $ - 2 943 - 73,58%
Luxury : 1000 - 300 $ - 556 - 55,55%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %12 753 - 70,85%
Average Income per Game931 439 $
Year to Date Revenue27 011 729 $

Expense

Pro Players Total Salaries45 322 000 $
Farm Players Total Salaries86 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 813 453 $
Farm Year To Date Expenses123 571 $
Pro Salary Cap To Date33 800 453 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 177 267 $
Pro Remaining Season Days46
Pro Expenses Per Days278 655 $
Pro Estimated Expenses12 818 130 $
Farm Remaining Season Days63
Farm Expenses Per Days959 $
Farm Estimated Expenses60 417 $
Estimated Season Expenses12 878 547 $
Season Salary Cap45 322 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 678 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 322 000 $
Current Bank Account89 866 735 $
Projected Bank Account88 165 455 $

Pro Players Salaries

Victor Hedman 6 500 000 $ (3)
Mikael Granlund 5 000 000 $ (3)
Tyson Barrie 3 500 000 $ (1)
Bobby Ryan 3 500 000 $ (1)
Jaden Schwartz 3 500 000 $ (4)
Jake Allen 3 500 000 $ (2)
Nazem Kadri 3 500 000 $ (3)
Valtteri Filppula 3 222 000 $ (3)
Marcus Johansson 2 500 000 $ (2)
Jakub Voracek 2 500 000 $ (1)
David Perron 2 500 000 $ (1)
Derek Forbort 1 000 000 $ (2)
Ryan Murray 1 000 000 $ (4)
Mike Condon 1 000 000 $ (1)
Martin Marincin 500 000 $ (3)
Greg McKegg 300 000 $ (2)
Garnet Hathaway 300 000 $ (1)
Alex Iafallo 300 000 $ (4)
Viktor Arvidsson 300 000 $ (1)
Jan Rutta 300 000 $ (4)
Brett Kulak 300 000 $ (1)
Seth Griffith 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 45 322 000 $
Year 14 : 31 422 000 $
Year 15 : 24 122 000 $
Year 16 : 5 100 000 $
Salary Average Commitment
Year 13 : 18 915 999 $
Year 14 : 8 025 999 $
Year 15 : 7 725 999 $
Year 16 : 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 45 322 000 $
Year 14 : 31 422 000 $
Year 15 : 24 122 000 $
Year 16 : 5 100 000 $

Farm Players Salaries

Andrei Markov 8 000 $ (1)
Parker Wotherspoon 5 000 $ (4)
Jake Dowell 5 000 $ (2)
Chris Bigras 5 000 $ (2)
Mitchell Stephens 5 000 $ (4)
Ryan Gropp 5 000 $ (4)
Mitchell Vande Sompel 5 000 $ (4)
John Muse 5 000 $ (1)
Jeff Zatkoff 5 000 $ (4)
Jake Chelios 5 000 $ (3)
Adam Gilmour 3 000 $ (3)
C.J. Smith 3 000 $ (4)
Bryan Bickell 3 000 $ (1)
Carter Bancks 3 000 $ (3)
Matheson Iacopelli 3 000 $ (4)
Petter Granberg 3 000 $ (1)
Trevor Carrick 3 000 $ (1)
Steve Michalek 3 000 $ (2)
Alex Schoenborn 3 000 $ (3)
Evan Cowley 3 000 $ (4)
Jacob MacDonald 3 000 $ (3)
Total Farm Players21
Salary Commitment
Year 13 : 86 000 $
Year 14 : 64 000 $
Year 15 : 51 000 $
Year 16 : 34 000 $
Salary Average Commitment
Year 13 : 52 510 $
Year 14 : 33 510 $
Year 15 : 13 000 $
Year 16 : 10 000 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 573 - 92,88%
Level 2: 5000 - 60 $ - 4 604 - 92,08%
Level 3: 2000 - 35 $ - 1 828 - 91,39%
Level 4: 4000 - 20 $ - 3 751 - 93,76%
Luxury : 1000 - 200 $ - 919 - 91,87%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %16 674 - 92,63%
Average Income per Game1 040 604 $
Year to Date Revenue31 218 131 $

Expense

Pro Players Total Salaries45 868 223 $
Farm Players Total Salaries75 500 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 657 571 $
Farm Year To Date Expenses723 546 $
Pro Salary Cap To Date34 058 721 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 446 648 $
Pro Remaining Season Days46
Pro Expenses Per Days285 696 $
Pro Estimated Expenses13 142 016 $
Farm Remaining Season Days63
Farm Expenses Per Days5 544 $
Farm Estimated Expenses349 272 $
Estimated Season Expenses13 491 288 $
Season Salary Cap45 868 223 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 131 777 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 868 223 $
Current Bank Account59 738 409 $
Projected Bank Account57 693 769 $

Pro Players Salaries

Kyle Okposo 5 000 000 $ (3)
Ryan Kesler 5 000 000 $ (1)
Tuukka Rask 5 000 000 $ (3)
Andrej Sekera 4 785 001 $ (2)
Scott Hartnell 3 500 000 $ (2)
Josh Bailey 3 500 000 $ (3)
Keith Kinkaid 3 000 000 $ (3)
Ben Lovejoy 2 500 000 $ (1)
Kevan Miller 2 500 000 $ (3)
Nick Bonino 2 500 000 $ (4)
Cal Clutterbuck 1 933 222 $ (2)
Jannik Hansen 1 000 000 $ (3)
Luke Schenn 1 000 000 $ (2)
Tyler Ennis 950 000 $ (2)
Jake Debrusk 900 000 $ (3)
Haydn Fleury 900 000 $ (3)
Troy Stecher (Out of Payroll) 900 000 $ (3)
Trevor Smith 500 000 $ (3)
Matt Grzelcyk 500 000 $ (3)
Tyler Wotherspoon 300 000 $ (1)
Frank Vatrano 300 000 $ (2)
Evan Rodrigues 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 46 768 223 $
Year 14 : 38 968 223 $
Year 15 : 26 200 000 $
Year 16 : 2 500 000 $
Salary Average Commitment
Year 13 : 30 164 500 $
Year 14 : 27 564 500 $
Year 15 : 12 300 000 $
Year 16 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 768 223 $
Year 14 : 38 968 223 $
Year 15 : 26 200 000 $
Year 16 : 2 500 000 $

Farm Players Salaries

Evgeny Svechnikov 9 000 $ (3)
Alexander Nylander 9 000 $ (3)
Zbynek Michalek 7 500 $ (1)
Zach Trotman 5 000 $ (1)
Mason Appleton 3 000 $ (4)
Anthony Peluso 3 000 $ (2)
Chris Casto 3 000 $ (1)
Brendan Woods 3 000 $ (1)
Andrew Bodnarchuk 3 000 $ (1)
Ben Holmstrom 3 000 $ (1)
Eric Tangradi 3 000 $ (1)
Reid Petryk 3 000 $ (1)
Mark Zengerle 3 000 $ (3)
Zane McIntyre 3 000 $ (2)
Adam Carlson 3 000 $ (4)
Jens Looke 3 000 $ (4)
Jamie Devane 3 000 $ (1)
John Mitchell 3 000 $ (4)
Adam Chapie 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 13 : 75 500 $
Year 14 : 42 000 $
Year 15 : 36 000 $
Year 16 : 15 000 $
Salary Average Commitment
Year 13 : 68 250 $
Year 14 : 25 250 $
Year 15 : 13 000 $
Year 16 : 10 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 432 - 90,53%
Level 2: 5000 - 60 $ - 4 599 - 91,98%
Level 3: 2000 - 35 $ - 1 868 - 93,38%
Level 4: 4000 - 20 $ - 3 646 - 91,14%
Luxury : 1000 - 200 $ - 908 - 90,79%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %16 452 - 91,40%
Average Income per Game1 025 050 $
Year to Date Revenue29 726 455 $

Expense

Pro Players Total Salaries37 735 655 $
Farm Players Total Salaries48 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 692 883 $
Farm Year To Date Expenses109 151 $
Pro Salary Cap To Date25 088 362 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 300 602 $
Pro Remaining Season Days46
Pro Expenses Per Days232 970 $
Pro Estimated Expenses10 716 620 $
Farm Remaining Season Days63
Farm Expenses Per Days763 $
Farm Estimated Expenses48 069 $
Estimated Season Expenses10 764 689 $
Season Salary Cap37 735 655 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 264 345 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 735 655 $
Current Bank Account80 334 860 $
Projected Bank Account81 870 773 $

Pro Players Salaries

Mats Zuccarello 5 000 000 $ (2)
Brandon Dubinsky 5 000 000 $ (3)
Leo Komarov 3 500 000 $ (2)
Max Pacioretty 3 500 000 $ (1)
Carl Hagelin 3 035 655 $ (1)
Darren Helm 2 500 000 $ (1)
Jamie McGinn 2 500 000 $ (2)
Jeff Skinner 2 500 000 $ (4)
Thomas Hickey 2 500 000 $ (1)
Ryan Reaves 1 000 000 $ (3)
Jakob Chychrun 900 000 $ (3)
Malcolm Subban 900 000 $ (1)
Ryan Pulock 900 000 $ (1)
Darren Archibald 500 000 $ (1)
Steve Moses 500 000 $ (1)
Richard Bachman 500 000 $ (1)
Adam Pelech 500 000 $ (1)
Sebastian AhoD 500 000 $ (4)
Tucker Poolman 300 000 $ (4)
Brandon Tanev 300 000 $ (3)
Dan Vladar 300 000 $ (3)
Nicolas Deslauriers 300 000 $ (1)
Rob O'Gara 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 37 735 655 $
Year 14 : 22 100 000 $
Year 15 : 11 100 000 $
Year 16 : 3 300 000 $
Salary Average Commitment
Year 13 : 17 900 000 $
Year 14 : 8 000 000 $
Year 15 : 3 500 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 37 735 655 $
Year 14 : 22 100 000 $
Year 15 : 11 100 000 $
Year 16 : 3 300 000 $

Farm Players Salaries

Jordan Schroeder 5 000 $ (4)
James Wisniewski 5 000 $ (3)
Mathieu Joseph 5 000 $ (4)
Mark Fayne 5 000 $ (3)
Anthony Peters 5 000 $ (1)
Zach Sill 5 000 $ (4)
Maxim Mamin 3 000 $ (4)
Casey Bailey 3 000 $ (2)
Jesse Graham 3 000 $ (1)
Cole Bardreau 3 000 $ (1)
Scott Glennie 3 000 $ (3)
Daniel Pribyl 3 000 $ (3)
Total Farm Players12
Salary Commitment
Year 13 : 48 000 $
Year 14 : 37 000 $
Year 15 : 34 000 $
Year 16 : 18 000 $
Salary Average Commitment
Year 13 : 72 278 $
Year 14 : 61 500 $
Year 15 : 48 000 $
Year 16 : 3 000 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 723 - 95,38%
Level 2: 5000 - 60 $ - 4 834 - 96,67%
Level 3: 2000 - 35 $ - 1 888 - 94,42%
Level 4: 4000 - 20 $ - 3 821 - 95,53%
Luxury : 1000 - 200 $ - 955 - 95,49%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 221 - 95,67%
Average Income per Game1 076 232 $
Year to Date Revenue33 363 178 $

Expense

Pro Players Total Salaries47 140 000 $
Farm Players Total Salaries103 000 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 939 043 $
Farm Year To Date Expenses1 888 402 $
Pro Salary Cap To Date32 136 779 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 762 315 $
Pro Remaining Season Days46
Pro Expenses Per Days271 977 $
Pro Estimated Expenses12 510 942 $
Farm Remaining Season Days63
Farm Expenses Per Days14 320 $
Farm Estimated Expenses902 160 $
Estimated Season Expenses13 413 102 $
Season Salary Cap47 140 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 860 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 140 000 $
Current Bank Account69 343 180 $
Projected Bank Account66 692 393 $

Pro Players Salaries

Corey Crawford 5 000 000 $ (1)
Drew Doughty 5 000 000 $ (2)
Michael Grabner 3 500 000 $ (2)
Justin Faulk 3 500 000 $ (3)
Gabriel Landeskog 3 500 000 $ (2)
Filip Forsberg 3 500 000 $ (3)
Alexander Radulov 3 500 000 $ (2)
Sean Couturier 2 800 000 $ (2)
Trevor Daley 2 500 000 $ (2)
Anders Nilsson 2 500 000 $ (1)
Martin Hanzal 2 500 000 $ (3)
Patrick Sharp 2 000 000 $ (2)
Brooks Orpik 1 040 000 $ (3)
Andy Greene 1 000 000 $ (1)
Darnell Nurse 900 000 $ (2)
Sebastian Aho 900 000 $ (3)
Max Domi 900 000 $ (2)
Jack Roslovic 500 000 $ (3)
Gustav Forsling 500 000 $ (3)
Derek Dorsett 500 000 $ (1)
Dominic Moore 500 000 $ (2)
Matt Murray 300 000 $ (1)
Ondrej Kase 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 13 : 47 140 000 $
Year 14 : 37 840 000 $
Year 15 : 12 440 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 35 796 000 $
Year 14 : 23 996 000 $
Year 15 : 6 300 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 47 140 000 $
Year 14 : 37 840 000 $
Year 15 : 12 440 000 $
Year 16 : 0 $

Farm Players Salaries

Nikita Scherbak 9 000 $ (2)
Steve Bernier 5 000 $ (1)
Zach Redmond 5 000 $ (3)
Adam Brooks 5 000 $ (4)
Rinat Valiev 5 000 $ (2)
Lucas Wallmark 5 000 $ (3)
Joakim Ryan 5 000 $ (2)
Peter Mueller 5 000 $ (4)
Victor Mete 5 000 $ (4)
Phil Varone 5 000 $ (1)
Ludwig Bystrom 5 000 $ (1)
Nicholas Baptiste 5 000 $ (2)
Andreas Johnsson 3 000 $ (3)
Darren Dietz 3 000 $ (3)
Brendan Ranford 3 000 $ (1)
Kent Simpson 3 000 $ (2)
Christoph Bertschy 3 000 $ (2)
Brenden Kichton 3 000 $ (2)
Maxime Lajoie 3 000 $ (4)
Mackenzie MacEachern 3 000 $ (3)
Ben Marshall 3 000 $ (3)
Stepan Falkovsky 3 000 $ (4)
Parker Milner 3 000 $ (2)
Mike Ribeiro 3 000 $ (4)
Gemel Smith 3 000 $ (1)
Total Farm Players25
Salary Commitment
Year 13 : 103 000 $
Year 14 : 82 000 $
Year 15 : 46 000 $
Year 16 : 24 000 $
Salary Average Commitment
Year 13 : 89 130 $
Year 14 : 53 130 $
Year 15 : 8 000 $
Year 16 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 585 - 93,08%
Level 2: 5000 - 60 $ - 4 793 - 95,85%
Level 3: 2000 - 35 $ - 1 874 - 93,70%
Level 4: 4000 - 20 $ - 3 790 - 94,75%
Luxury : 1000 - 200 $ - 938 - 93,75%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %16 979 - 94,33%
Average Income per Game1 057 416 $
Year to Date Revenue33 837 319 $

Expense

Pro Players Total Salaries42 311 111 $
Farm Players Total Salaries114 000 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 428 301 $
Farm Year To Date Expenses75 491 $
Pro Salary Cap To Date33 631 392 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 516 746 $
Pro Remaining Season Days46
Pro Expenses Per Days244 696 $
Pro Estimated Expenses11 256 016 $
Farm Remaining Season Days63
Farm Expenses Per Days588 $
Farm Estimated Expenses37 044 $
Estimated Season Expenses11 293 060 $
Season Salary Cap42 311 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 688 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 311 111 $
Current Bank Account127 754 659 $
Projected Bank Account125 978 345 $

Pro Players Salaries

Alec Martinez 5 000 000 $ (2)
Jeff Carter 5 000 000 $ (2)
James Reimer 5 000 000 $ (3)
Rasmus Ristolainen 3 500 000 $ (4)
Mathieu Perreault (Out of Payroll) 3 500 000 $ (4)
Bryan Little 3 500 000 $ (1)
Patrik Berglund 3 111 111 $ (1)
Henrik Lundqvist 3 000 000 $ (3)
Evander Kane 2 500 000 $ (2)
Jussi Jokinen 2 500 000 $ (1)
Kevin Connauton 2 250 000 $ (3)
Tommy Wingels 1 000 000 $ (4)
Riley Nash 1 000 000 $ (3)
Alex Chiasson 1 000 000 $ (1)
Derrick Pouliot 900 000 $ (1)
Anton Forsberg 750 000 $ (2)
Jimmy Vesey 500 000 $ (3)
Markus Granlund 500 000 $ (1)
John Hayden 500 000 $ (3)
Vincent Hinostroza 500 000 $ (2)
Will Butcher (Out of Payroll) 500 000 $ (4)
Dylan DeMelo 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 46 311 111 $
Year 14 : 34 500 000 $
Year 15 : 20 750 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 31 512 999 $
Year 14 : 23 812 999 $
Year 15 : 13 800 000 $
Year 16 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 311 111 $
Year 14 : 34 500 000 $
Year 15 : 20 750 000 $
Year 16 : 8 500 000 $

Farm Players Salaries

Justin Fontaine 5 000 $ (2)
Robin Kovacs 5 000 $ (3)
Zachary Senyshyn 5 000 $ (4)
Conor Garland 5 000 $ (3)
Ryan Kujawinski 5 000 $ (2)
Corey Elkins 5 000 $ (1)
Brad Malone 5 000 $ (1)
Morgan Klimchuk 5 000 $ (2)
David Dziurzynski 5 000 $ (1)
Tommy Vannelli 5 000 $ (4)
Daniel Walcott 5 000 $ (1)
Joe Cannata 5 000 $ (3)
Felix Girard 5 000 $ (1)
Jiri Hudler 5 000 $ (1)
Julien Brouillette 5 000 $ (3)
Cole Schneider 3 000 $ (1)
Dan DeSalvo 3 000 $ (3)
Adam Wilcox 3 000 $ (3)
Bobby Farnham 3 000 $ (2)
Ben Harpur 3 000 $ (2)
Emile Poirier 3 000 $ (2)
Nikita Korostelev 3 000 $ (4)
Colin Blackwell 3 000 $ (3)
Christian Wolanin 3 000 $ (4)
Nathan Noel 3 000 $ (4)
Mikhail Vorobyov 3 000 $ (4)
Justin Dowling 3 000 $ (1)
Matthew Spencer 3 000 $ (4)
Total Farm Players28
Salary Commitment
Year 13 : 114 000 $
Year 14 : 78 000 $
Year 15 : 54 000 $
Year 16 : 25 000 $
Salary Average Commitment
Year 13 : 68 810 $
Year 14 : 38 810 $
Year 15 : 6 930 $
Year 16 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 719 - 95,31%
Level 2: 5000 - 50 $ - 4 829 - 96,59%
Level 3: 2000 - 20 $ - 1 999 - 99,96%
Level 4: 4000 - 15 $ - 3 907 - 97,69%
Luxury : 1000 - 140 $ - 983 - 98,26%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 437 - 96,87%
Average Income per Game893 066 $
Year to Date Revenue27 685 043 $

Expense

Pro Players Total Salaries49 549 000 $
Farm Players Total Salaries206 690 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 375 841 $
Farm Year To Date Expenses196 811 $
Pro Salary Cap To Date35 162 700 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 930 659 $
Pro Remaining Season Days46
Pro Expenses Per Days288 412 $
Pro Estimated Expenses13 266 952 $
Farm Remaining Season Days63
Farm Expenses Per Days1 581 $
Farm Estimated Expenses99 603 $
Estimated Season Expenses13 366 555 $
Season Salary Cap49 549 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $451 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 549 000 $
Current Bank Account141 602 064 $
Projected Bank Account137 166 168 $

Pro Players Salaries

Antti Raanta 6 500 000 $ (2)
Oliver Ekman-Larsson 5 990 000 $ (2)
Jason Pominville 5 666 000 $ (4)
Kyle Palmieri 3 500 000 $ (1)
Anders Lee 3 500 000 $ (1)
Sami Vatanen 2 690 000 $ (2)
Elias Lindholm 2 500 000 $ (3)
Louis Domingue 2 500 000 $ (3)
Esa Lindell 2 500 000 $ (4)
Joe Thornton 2 500 000 $ (1)
Vladislav Namestnikov 2 500 000 $ (3)
Tyler Toffoli 2 500 000 $ (3)
Deryk Engelland 1 840 000 $ (2)
Micheal Ferland 1 000 000 $ (4)
Sonny Milano 900 000 $ (1)
Shea Theodore 863 000 $ (1)
Adam Lowry 500 000 $ (1)
Dennis Seidenberg 500 000 $ (3)
Brandon Manning 500 000 $ (1)
Brian Gionta 300 000 $ (2)
Lukas Sedlak 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 49 549 000 $
Year 14 : 37 286 000 $
Year 15 : 19 666 000 $
Year 16 : 9 166 000 $
Salary Average Commitment
Year 13 : 23 607 000 $
Year 14 : 12 950 000 $
Year 15 : 8 350 000 $
Year 16 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 549 000 $
Year 14 : 37 286 000 $
Year 15 : 19 666 000 $
Year 16 : 9 166 000 $

Farm Players Salaries

Ryan Miller 85 000 $ (3)
Vladislav Kamenev 9 250 $ (1)
Travis Sanheim 9 000 $ (3)
Greg Chase 8 940 $ (1)
Jansen Harkins 5 000 $ (4)
Dominik Masin 5 000 $ (3)
Linden Vey 5 000 $ (3)
Dysin Mayo 5 000 $ (3)
Peter Holland 5 000 $ (1)
Danny Kristo 5 000 $ (3)
Philip Larsen 4 500 $ (1)
Sam Kurker 3 000 $ (4)
Andrey Pedan 3 000 $ (1)
Dean Kukan 3 000 $ (2)
Jaedon Descheneau 3 000 $ (3)
Sam Anas 3 000 $ (4)
Gustav Olofsson 3 000 $ (4)
Jordan Szwarz 3 000 $ (1)
Chandler Stephenson 3 000 $ (1)
Stefan Fournier 3 000 $ (1)
Emil Johansson 3 000 $ (4)
Marek Langhamer 3 000 $ (2)
Gus Young 3 000 $ (1)
Chase Balisy 3 000 $ (1)
Nick Seeler 3 000 $ (3)
Ben Thomas 3 000 $ (3)
Mantas Armalis 3 000 $ (4)
Marek Hrivik 3 000 $ (2)
Mike Halmo 3 000 $ (1)
Jacob Middleton 3 000 $ (3)
John Gilmour 3 000 $ (3)
Total Farm Players31
Salary Commitment
Year 13 : 206 690 $
Year 14 : 158 000 $
Year 15 : 149 000 $
Year 16 : 20 000 $
Salary Average Commitment
Year 13 : 110 440 $
Year 14 : 77 250 $
Year 15 : 62 250 $
Year 16 : 9 250 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 888 - 98,13%
Level 2: 5000 - 40 $ - 4 966 - 99,32%
Level 3: 2000 - 20 $ - 1 997 - 99,85%
Level 4: 4000 - 10 $ - 3 999 - 99,98%
Luxury : 1000 - 140 $ - 990 - 98,97%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 839 - 99,11%
Average Income per Game772 821 $
Year to Date Revenue23 184 639 $

Expense

Pro Players Total Salaries45 048 700 $
Farm Players Total Salaries160 000 $
Coaches Total Salaries5 375 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 265 325 $
Farm Year To Date Expenses3 675 355 $
Pro Salary Cap To Date34 094 138 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 501 034 $
Pro Remaining Season Days46
Pro Expenses Per Days255 077 $
Pro Estimated Expenses11 733 542 $
Farm Remaining Season Days63
Farm Expenses Per Days28 015 $
Farm Estimated Expenses1 764 945 $
Estimated Season Expenses13 498 487 $
Season Salary Cap45 048 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 951 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 048 700 $
Current Bank Account89 734 115 $
Projected Bank Account84 736 662 $

Pro Players Salaries

Erik Karlsson 6 500 000 $ (1)
Steven Stamkos 6 500 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (2)
Mark Scheifele 4 948 700 $ (2)
Tyler Myers (Out of Payroll) 3 500 000 $ (3)
Jay Bouwmeester 3 500 000 $ (1)
Calvin de Haan 2 500 000 $ (3)
Casey Cizikas 2 500 000 $ (2)
Curtis McElhinney 2 500 000 $ (1)
Nino Niederreiter 2 500 000 $ (2)
Erik Gudbranson 1 000 000 $ (2)
Christian Fischer 900 000 $ (3)
Nick Schmaltz 900 000 $ (3)
Brock Boeser 900 000 $ (4)
Nikita Zaitsev 900 000 $ (3)
Andrei Vasilevskiy 900 000 $ (1)
Nikolaj Ehlers 900 000 $ (2)
Joel Armia 900 000 $ (1)
Nate Thompson 500 000 $ (1)
Nathan Beaulieu 500 000 $ (1)
Derek MacKenzie 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 13 : 48 548 700 $
Year 14 : 26 748 700 $
Year 15 : 9 900 000 $
Year 16 : 1 200 000 $
Salary Average Commitment
Year 13 : 21 443 998 $
Year 14 : 4 343 999 $
Year 15 : 2 749 999 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 48 548 700 $
Year 14 : 26 748 700 $
Year 15 : 9 900 000 $
Year 16 : 1 200 000 $

Farm Players Salaries

Filip Hronek 9 000 $ (4)
Mark Jankowski 9 000 $ (3)
Hunter Shinkaruk 9 000 $ (2)
Chris Terry 5 000 $ (3)
Travis Dermott 5 000 $ (3)
Roland McKeown 5 000 $ (3)
Rasmus Andersson 5 000 $ (3)
Gabriel Gagne 5 000 $ (3)
Joseph Cramarossa 5 000 $ (1)
Matt Cullen 5 000 $ (1)
Nick Sorensen 5 000 $ (3)
Taylor Doherty 5 000 $ (1)
Keegan Lowe 5 000 $ (1)
Josh Leivo 5 000 $ (1)
Leland Irving 5 000 $ (1)
Luke Gazdic 5 000 $ (2)
Ville Husso 5 000 $ (3)
Boyd Gordon 5 000 $ (4)
Brent Regner 5 000 $ (3)
Tye McGinn 5 000 $ (3)
Chad Billins 5 000 $ (4)
T.J. Tynan 5 000 $ (1)
Lance Bouma 5 000 $ (3)
Kyle Baun 3 000 $ (2)
Alexandre Fortin 3 000 $ (4)
Brandon Gormley 3 000 $ (3)
Yan-Pavel Laplante 3 000 $ (3)
Reece Willcox 3 000 $ (3)
Wade Megan 3 000 $ (3)
Matt Tomkins 3 000 $ (4)
Niklas Hansson 3 000 $ (4)
Remi Elie 3 000 $ (2)
Michael Paliotta 3 000 $ (1)
Sam Brittain 3 000 $ (1)
Connor Ingram 0 $ (1)
Klim Kostin 0 $ (1)
Total Farm Players36
Salary Commitment
Year 13 : 160 000 $
Year 14 : 119 000 $
Year 15 : 99 000 $
Year 16 : 28 000 $
Salary Average Commitment
Year 13 : 74 440 $
Year 14 : 37 190 $
Year 15 : 16 000 $
Year 16 : 10 000 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 5 779 - 96,32%
Level 2: 5000 - 60 $ - 4 796 - 95,91%
Level 3: 2000 - 35 $ - 1 891 - 94,57%
Level 4: 4000 - 20 $ - 3 792 - 94,79%
Luxury : 1000 - 200 $ - 946 - 94,61%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 204 - 95,58%
Average Income per Game1 077 212 $
Year to Date Revenue31 239 139 $

Expense

Pro Players Total Salaries44 100 000 $
Farm Players Total Salaries112 980 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 677 340 $
Farm Year To Date Expenses1 164 431 $
Pro Salary Cap To Date34 623 656 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 926 540 $
Pro Remaining Season Days46
Pro Expenses Per Days278 531 $
Pro Estimated Expenses12 812 426 $
Farm Remaining Season Days63
Farm Expenses Per Days8 830 $
Farm Estimated Expenses556 290 $
Estimated Season Expenses13 368 716 $
Season Salary Cap44 100 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 900 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 100 000 $
Current Bank Account55 436 175 $
Projected Bank Account54 993 999 $

Pro Players Salaries

Roman Josi 6 500 000 $ (2)
John Carlson 5 000 000 $ (1)
Patrick Maroon 3 500 000 $ (2)
James van Riemsdyk 3 500 000 $ (2)
Evgeny Kuznetsov 3 500 000 $ (2)
Mark Stone 3 500 000 $ (2)
Philipp Grubauer 3 000 000 $ (2)
Danny DeKeyser 2 500 000 $ (2)
Josh Manson 2 500 000 $ (2)
Tyler Bozak 2 500 000 $ (2)
Loui Eriksson 2 500 000 $ (2)
Michael Raffl 1 000 000 $ (1)
Zach Bogosian 1 000 000 $ (1)
Matt Martin 1 000 000 $ (1)
Austin Watson 500 000 $ (3)
Ryan Carpenter 500 000 $ (4)
Johan Larsson 500 000 $ (3)
Eric Gryba 500 000 $ (3)
David Rittich 300 000 $ (3)
Tyler Pitlick 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 44 100 000 $
Year 14 : 36 100 000 $
Year 15 : 2 300 000 $
Year 16 : 500 000 $
Salary Average Commitment
Year 13 : 24 169 999 $
Year 14 : 17 899 999 $
Year 15 : 1 100 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 44 100 000 $
Year 14 : 36 100 000 $
Year 15 : 2 300 000 $
Year 16 : 500 000 $

Farm Players Salaries

Patrick Wiercioch 10 000 $ (1)
Jordan Samuels-Thomas 5 000 $ (1)
Rocco Grimaldi 5 000 $ (1)
Harry Zolnierczyk 5 000 $ (3)
Aaron Ness 5 000 $ (3)
Harri Sateri 5 000 $ (1)
Ryan Stanton 5 000 $ (3)
Mason McDonald 5 000 $ (4)
Dustin Tokarski 5 000 $ (1)
Cody McLeod 4 980 $ (4)
Andrew Desjardins 4 000 $ (2)
Matthew O'Connor 3 000 $ (2)
David Broll 3 000 $ (4)
Markus Hannikainen 3 000 $ (2)
Andrew Poturalski 3 000 $ (2)
Max Friberg 3 000 $ (3)
Matthew Highmore 3 000 $ (4)
Spencer Foo 3 000 $ (4)
Branden Troock 3 000 $ (3)
Andrew O'Brien 3 000 $ (1)
Turner Elson 3 000 $ (1)
Scott Harrington 3 000 $ (4)
Ryan Rupert 3 000 $ (1)
Daniel Ciampini 3 000 $ (1)
Radel Fazleev 3 000 $ (3)
Joel Hanley 3 000 $ (2)
Chris Conner 3 000 $ (4)
Nelson Nogier 3 000 $ (3)
Evan McEneny 3 000 $ (3)
Total Farm Players29
Salary Commitment
Year 13 : 112 980 $
Year 14 : 70 980 $
Year 15 : 54 980 $
Year 16 : 24 980 $
Salary Average Commitment
Year 13 : 91 708 $
Year 14 : 67 708 $
Year 15 : 30 000 $
Year 16 : 11 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 680 - 94,66%
Level 2: 5000 - 60 $ - 4 733 - 94,66%
Level 3: 2000 - 35 $ - 1 891 - 94,55%
Level 4: 4000 - 20 $ - 3 817 - 95,42%
Luxury : 1000 - 200 $ - 959 - 95,93%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 080 - 94,89%
Average Income per Game1 067 679 $
Year to Date Revenue32 030 378 $

Expense

Pro Players Total Salaries37 840 000 $
Farm Players Total Salaries46 670 $
Coaches Total Salaries10 466 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 530 700 $
Farm Year To Date Expenses2 588 910 $
Pro Salary Cap To Date26 574 183 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 744 472 $
Pro Remaining Season Days46
Pro Expenses Per Days251 450 $
Pro Estimated Expenses11 566 700 $
Farm Remaining Season Days63
Farm Expenses Per Days19 828 $
Farm Estimated Expenses1 249 164 $
Estimated Season Expenses12 815 864 $
Season Salary Cap37 840 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 160 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 840 000 $
Current Bank Account114 407 546 $
Projected Bank Account113 336 154 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (4)
Jonathan Marchessault 5 000 000 $ (3)
Shea Weber 5 000 000 $ (2)
Joel Ward 4 140 000 $ (2)
Marc Staal 2 500 000 $ (2)
Yanni Gourde 2 500 000 $ (3)
Oscar Klefbom 2 500 000 $ (1)
Brian Elliott 2 000 000 $ (4)
Adam McQuaid 1 000 000 $ (1)
Matt Stajan 1 000 000 $ (2)
Dylan Larkin 900 000 $ (2)
Ivan Provorov 900 000 $ (3)
Joshua Ho-Sang 900 000 $ (3)
Mark Olver 500 000 $ (2)
Dwight King 500 000 $ (1)
Vincent LoVerde 500 000 $ (4)
Steve Oleksy (Out of Payroll) 300 000 $ (3)
Mitch Callahan 300 000 $ (2)
Cody Bass 300 000 $ (2)
Alex Lyon 300 000 $ (3)
Colton Hargrove 300 000 $ (2)
Timo Meier 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 38 140 000 $
Year 14 : 34 140 000 $
Year 15 : 19 200 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 24 425 000 $
Year 14 : 22 625 000 $
Year 15 : 7 600 000 $
Year 16 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 38 140 000 $
Year 14 : 34 140 000 $
Year 15 : 19 200 000 $
Year 16 : 9 000 000 $

Farm Players Salaries

Luke Kunin 9 000 $ (4)
Michael Bunting 6 670 $ (1)
Zac Leslie 5 000 $ (2)
Christian Jaros (Out of Payroll) 5 000 $ (4)
Kenney Morrison 3 000 $ (2)
Adam Pardy 3 000 $ (1)
Simon Bourque 3 000 $ (4)
Viktor Loov 3 000 $ (1)
C.J. Motte 3 000 $ (4)
Stephon Williams 3 000 $ (2)
Tyler Gaudet 3 000 $ (2)
Total Farm Players11
Salary Commitment
Year 13 : 46 670 $
Year 14 : 34 000 $
Year 15 : 20 000 $
Year 16 : 20 000 $
Salary Average Commitment
Year 13 : 41 170 $
Year 14 : 21 500 $
Year 15 : 0 $
Year 16 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 624 - 93,73%
Level 2: 5000 - 60 $ - 4 675 - 93,50%
Level 3: 2000 - 35 $ - 1 896 - 94,79%
Level 4: 4000 - 20 $ - 3 705 - 92,62%
Luxury : 1000 - 200 $ - 942 - 94,18%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %16 841 - 93,56%
Average Income per Game1 054 498 $
Year to Date Revenue31 634 951 $

Expense

Pro Players Total Salaries41 400 000 $
Farm Players Total Salaries122 980 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 529 586 $
Farm Year To Date Expenses745 566 $
Pro Salary Cap To Date31 148 866 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 599 482 $
Pro Remaining Season Days46
Pro Expenses Per Days250 847 $
Pro Estimated Expenses11 538 962 $
Farm Remaining Season Days63
Farm Expenses Per Days5 789 $
Farm Estimated Expenses364 707 $
Estimated Season Expenses11 903 669 $
Season Salary Cap41 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 400 000 $
Current Bank Account103 011 120 $
Projected Bank Account102 706 933 $

Pro Players Salaries

Steve Mason 5 000 000 $ (1)
Milan Lucic 5 000 000 $ (2)
Tomas Hertl 3 500 000 $ (3)
Justin Schultz 3 500 000 $ (2)
Travis Zajac 3 500 000 $ (3)
Zack Kassian 2 500 000 $ (1)
Michael Frolik 2 500 000 $ (2)
Brad Richardson 2 200 000 $ (1)
Colton Sceviour 2 000 000 $ (3)
Aaron Dell 2 000 000 $ (2)
Alexei Emelin 1 800 000 $ (4)
Jesper Fast 1 000 000 $ (3)
Brenden Dillon (Out of Payroll) 1 000 000 $ (3)
Tom Wilson 1 000 000 $ (1)
Kris Versteeg 1 000 000 $ (2)
Shawn Matthias 1 000 000 $ (2)
Nikita Zadorov 900 000 $ (1)
Jake McCabe 900 000 $ (1)
Nikolay Goldobin 500 000 $ (2)
Adam Cracknell 500 000 $ (2)
Mirco Mueller 500 000 $ (1)
Pheonix Copley 300 000 $ (1)
Andreas Borgman 300 000 $ (4)
Total Pro Players23
Salary Commitment
Year 13 : 42 400 000 $
Year 14 : 29 100 000 $
Year 15 : 13 100 000 $
Year 16 : 2 100 000 $
Salary Average Commitment
Year 13 : 21 350 333 $
Year 14 : 15 150 333 $
Year 15 : 7 250 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 42 400 000 $
Year 14 : 29 100 000 $
Year 15 : 13 100 000 $
Year 16 : 2 100 000 $

Farm Players Salaries

Matt Moulson 25 000 $ (3)
Jordan Schmaltz 12 080 $ (1)
Justin Bailey 8 900 $ (1)
Drew Miller 5 000 $ (3)
Taylor Fedun 5 000 $ (3)
Carl Dahlstrom 5 000 $ (3)
Cody Goloubef 5 000 $ (2)
A.J. Greer 5 000 $ (4)
Matt Taormina 5 000 $ (2)
Xavier Ouellet 5 000 $ (2)
Chris Driedger 5 000 $ (1)
Ryan Carter 5 000 $ (1)
Eddie Pasquale 5 000 $ (3)
Grayson Downing 3 000 $ (2)
Gabriel Fontaine 3 000 $ (4)
Dakota Mermis 3 000 $ (2)
Ethan Werek 3 000 $ (1)
Andreas Englund 3 000 $ (3)
Tim Erixon 3 000 $ (1)
Jean-Sebastien Dea 3 000 $ (1)
Max McCormick 3 000 $ (1)
Brady Austin 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 13 : 122 980 $
Year 14 : 77 000 $
Year 15 : 56 000 $
Year 16 : 8 000 $
Salary Average Commitment
Year 13 : 99 500 $
Year 14 : 59 520 $
Year 15 : 33 000 $
Year 16 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 568 - 92,80%
Level 2: 5000 - 60 $ - 4 720 - 94,40%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 20 $ - 3 721 - 93,03%
Luxury : 1000 - 200 $ - 943 - 94,32%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %16 842 - 93,57%
Average Income per Game1 052 258 $
Year to Date Revenue32 619 986 $

Expense

Pro Players Total Salaries48 349 555 $
Farm Players Total Salaries158 950 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 033 854 $
Farm Year To Date Expenses182 151 $
Pro Salary Cap To Date36 219 188 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 522 576 $
Pro Remaining Season Days46
Pro Expenses Per Days278 811 $
Pro Estimated Expenses12 825 306 $
Farm Remaining Season Days63
Farm Expenses Per Days1 335 $
Farm Estimated Expenses84 105 $
Estimated Season Expenses12 909 411 $
Season Salary Cap45 794 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 206 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 794 000 $
Current Bank Account3 686 834 $
Projected Bank Account1 299 999 $

Pro Players Salaries

Henrik Zetterberg 10 000 000 $ (2)
Dustin Brown 5 000 000 $ (2)
Martin Jones 5 000 000 $ (3)
Sam Reinhart 3 544 000 $ (1)
Alexander Edler 3 500 000 $ (3)
Mike Green 3 500 000 $ (3)
Ron Hainsey (Out of Payroll) 2 555 555 $ (4)
Thomas Vanek 2 500 000 $ (1)
Cody Franson 2 500 000 $ (2)
Patrick Eaves 2 500 000 $ (4)
Colin Wilson 1 000 000 $ (4)
Radim Vrbata 1 000 000 $ (2)
Mikhail Sergachev 900 000 $ (4)
Mikko Rantanen 900 000 $ (3)
Al Montoya 750 000 $ (2)
Tom Pyatt 500 000 $ (2)
Sven Andrighetto 500 000 $ (1)
Tomas Jurco 500 000 $ (3)
William Karlsson 500 000 $ (1)
Anthony Stolarz 300 000 $ (1)
Chris Carlisle 300 000 $ (2)
Trevor van Riemsdyk 300 000 $ (1)
Griffin Reinhart 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 48 349 555 $
Year 14 : 40 705 555 $
Year 15 : 20 655 555 $
Year 16 : 6 955 555 $
Salary Average Commitment
Year 13 : 26 102 000 $
Year 14 : 18 458 000 $
Year 15 : 7 458 000 $
Year 16 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 349 555 $
Year 14 : 40 705 555 $
Year 15 : 20 655 555 $
Year 16 : 6 955 555 $

Farm Players Salaries

Eddie Lack 10 000 $ (1)
Robert Bortuzzo 10 000 $ (2)
Clayton Stoner 9 250 $ (1)
Mattias Backman 9 000 $ (1)
Sergey Kalinin 5 000 $ (2)
Matt Tennyson 5 000 $ (1)
Colin McDonald 5 000 $ (1)
Chris Thorburn 5 000 $ (3)
Brandon Mashinter 5 000 $ (4)
David Booth 5 000 $ (1)
Adam Tambellini 5 000 $ (2)
Rene Bourque 5 000 $ (3)
Andrew Campbell 5 000 $ (1)
Tomas Hyka 5 000 $ (1)
Niklas Svedberg 5 000 $ (1)
Jakub Kindl 5 000 $ (3)
Kirill Gotovets 5 000 $ (1)
Mike Blunden 5 000 $ (1)
Mike McKenna 5 000 $ (2)
Paul Bissonnette 5 000 $ (1)
Alex Biega 4 700 $ (1)
Scott Kosmachuk 3 000 $ (1)
Alex Friesen 3 000 $ (2)
Adam Comrie 3 000 $ (3)
Bryce Van Brabant 3 000 $ (2)
Iiro Pakarinen 3 000 $ (1)
Marco Roy 3 000 $ (3)
Yohann Auvitu 3 000 $ (3)
Cameron Gaunce 3 000 $ (1)
Oscar Fantenberg 3 000 $ (4)
Landon Ferraro 3 000 $ (4)
Patrick McNally 3 000 $ (2)
Brian Cooper 3 000 $ (3)
Total Farm Players33
Salary Commitment
Year 13 : 158 950 $
Year 14 : 72 000 $
Year 15 : 38 000 $
Year 16 : 11 000 $
Salary Average Commitment
Year 13 : 161 500 $
Year 14 : 67 500 $
Year 15 : 28 000 $
Year 16 : 3 000 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 5 649 - 94,15%
Level 2: 5000 - 60 $ - 4 794 - 95,89%
Level 3: 2000 - 35 $ - 1 927 - 96,35%
Level 4: 4000 - 20 $ - 3 855 - 96,37%
Luxury : 1000 - 200 $ - 966 - 96,65%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 192 - 95,51%
Average Income per Game1 071 343 $
Year to Date Revenue29 997 594 $

Expense

Pro Players Total Salaries46 996 097 $
Farm Players Total Salaries57 241 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 235 127 $
Farm Year To Date Expenses125 936 $
Pro Salary Cap To Date35 449 822 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 927 454 $
Pro Remaining Season Days46
Pro Expenses Per Days271 164 $
Pro Estimated Expenses12 473 544 $
Farm Remaining Season Days63
Farm Expenses Per Days811 $
Farm Estimated Expenses51 093 $
Estimated Season Expenses12 524 637 $
Season Salary Cap46 996 097 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 003 903 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 996 097 $
Current Bank Account57 557 829 $
Projected Bank Account58 960 646 $

Pro Players Salaries

Cam Talbot 6 500 000 $ (1)
Kris Letang 5 000 000 $ (1)
Kevin Shattenkirk 5 000 000 $ (3)
Ryan O'Reilly 5 000 000 $ (1)
Nathan MacKinnon 5 000 000 $ (3)
Alex Goligoski 3 500 000 $ (3)
Cam Fowler 3 500 000 $ (3)
Alexander Steen (Out of Payroll) 3 500 000 $ (2)
Mika Zibanejad 2 690 000 $ (3)
Nick Holden 2 500 000 $ (3)
Paul Byron 1 000 000 $ (1)
Marcus Foligno 1 000 000 $ (2)
Matt Bartkowski 982 946 $ (1)
Matthew Tkachuk 900 000 $ (3)
Jack Eichel 900 000 $ (2)
Brad Hunt 500 000 $ (3)
Chris Tierney 500 000 $ (1)
Ryan Hartman 500 000 $ (1)
Brad Thiessen 500 000 $ (3)
Reto Berra 500 000 $ (4)
Teddy Purcell 412 149 $ (2)
Carter Camper 311 002 $ (4)
Conor Sheary 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 13 : 50 496 097 $
Year 14 : 30 713 151 $
Year 15 : 24 901 002 $
Year 16 : 811 002 $
Salary Average Commitment
Year 13 : 39 764 942 $
Year 14 : 25 764 999 $
Year 15 : 15 989 999 $
Year 16 : 600 000 $
Salary Cap with 1 Way Contract
Year 13 : 50 496 097 $
Year 14 : 30 713 151 $
Year 15 : 24 901 002 $
Year 16 : 811 002 $

Farm Players Salaries

Marcus Kruger 10 000 $ (3)
Mark Stuart 9 388 $ (2)
Milan Michalek 5 000 $ (1)
Axel Holmstrom 5 000 $ (4)
Nathan Walker 5 000 $ (1)
Joe Colborne 5 000 $ (2)
Ryan White 4 990 $ (2)
Tyson Strachan 3 863 $ (1)
Nikita Nesterov 3 000 $ (3)
Luke Witkowski 3 000 $ (1)
Cameron Hughes 3 000 $ (4)
Dylan Ferguson 0 $ (1)
Total Farm Players12
Salary Commitment
Year 13 : 57 241 $
Year 14 : 40 378 $
Year 15 : 21 000 $
Year 16 : 8 000 $
Salary Average Commitment
Year 13 : 61 000 $
Year 14 : 23 000 $
Year 15 : 8 000 $
Year 16 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 629 - 93,82%
Level 2: 5000 - 60 $ - 4 799 - 95,98%
Level 3: 2000 - 35 $ - 1 907 - 95,37%
Level 4: 4000 - 20 $ - 3 788 - 94,69%
Luxury : 1000 - 200 $ - 942 - 94,25%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 066 - 94,81%
Average Income per Game1 063 698 $
Year to Date Revenue31 910 948 $

Expense

Pro Players Total Salaries49 325 000 $
Farm Players Total Salaries200 010 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 347 681 $
Farm Year To Date Expenses222 076 $
Pro Salary Cap To Date32 271 971 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 700 681 $
Pro Remaining Season Days46
Pro Expenses Per Days279 237 $
Pro Estimated Expenses12 844 902 $
Farm Remaining Season Days63
Farm Expenses Per Days1 546 $
Farm Estimated Expenses97 398 $
Estimated Season Expenses12 942 300 $
Season Salary Cap49 325 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $675 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 325 000 $
Current Bank Account132 550 697 $
Projected Bank Account131 309 078 $

Pro Players Salaries

Jonathan Quick 6 500 000 $ (2)
Jared Spurgeon 5 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (3)
Ryan Suter 5 000 000 $ (4)
Cam Atkinson 5 000 000 $ (2)
Ryan Johansen 3 500 000 $ (4)
Vincent Trocheck 3 500 000 $ (1)
Ondrej Palat 3 500 000 $ (3)
Derick Brassard 3 500 000 $ (2)
Antoine Vermette 2 500 000 $ (1)
Alex Stalock 1 000 000 $ (1)
Michael Matheson 925 000 $ (1)
Alexander Wennberg 900 000 $ (1)
Danton Heinen 500 000 $ (3)
Denis Malgin 500 000 $ (3)
Vince Dunn 500 000 $ (3)
Johnny Gaudreau 500 000 $ (1)
Colton Parayko 300 000 $ (1)
Alexander Kerfoot 300 000 $ (4)
Chris Wagner 300 000 $ (1)
Joonas Donskoi 300 000 $ (2)
Ben Hutton 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 49 325 000 $
Year 14 : 34 400 000 $
Year 15 : 18 800 000 $
Year 16 : 8 800 000 $
Salary Average Commitment
Year 13 : 25 958 000 $
Year 14 : 16 333 000 $
Year 15 : 6 800 000 $
Year 16 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 325 000 $
Year 14 : 34 400 000 $
Year 15 : 18 800 000 $
Year 16 : 8 800 000 $

Farm Players Salaries

Robby Fabbri 11 070 $ (1)
Denis Gurianov 9 000 $ (4)
Zachary Fucale 9 000 $ (2)
Nic Petan 9 000 $ (2)
Valentin Zykov 8 940 $ (1)
Alex Nedeljkovic 5 000 $ (3)
Paul Bittner 5 000 $ (3)
Ryan MacInnis 5 000 $ (3)
Ian McCoshen 5 000 $ (3)
Nicolas Aube-Kubel 5 000 $ (3)
Stanislav Galiev 5 000 $ (1)
Jordan Subban 5 000 $ (2)
Andrew Mangiapane 5 000 $ (3)
Connor Carrick 5 000 $ (2)
Rourke Chartier 5 000 $ (3)
Brendan Lemieux 5 000 $ (3)
Oskar Sundqvist 5 000 $ (2)
Aleksi Saarela 5 000 $ (4)
Brendan Guhle 5 000 $ (4)
Brandon Halverson 5 000 $ (3)
Jack Dougherty 5 000 $ (3)
William Carrier 5 000 $ (1)
Jamie McBain 5 000 $ (4)
Dillon Simpson 3 000 $ (1)
Kenny Agostino 3 000 $ (1)
Kurtis MacDermid 3 000 $ (2)
Tommy Cross 3 000 $ (1)
Marcus Sorensen 3 000 $ (3)
Blake Pietila 3 000 $ (2)
Warren Foegele 3 000 $ (4)
Jonny Brodzinski 3 000 $ (2)
Ken Appleby 3 000 $ (2)
Michael Brodzinski 3 000 $ (4)
Connor Hobbs 3 000 $ (4)
Darren Raddysh 3 000 $ (4)
Josh Archibald 3 000 $ (4)
Luc Snuggerud 3 000 $ (3)
Sergei Boikov 3 000 $ (3)
Jake Walman 3 000 $ (4)
Pavel Jenys 3 000 $ (4)
Adam Musil 3 000 $ (4)
Matthew Peca 3 000 $ (2)
Jeff Taylor 3 000 $ (4)
Jonas Siegenthaler 3 000 $ (4)
Total Farm Players44
Salary Commitment
Year 13 : 200 010 $
Year 14 : 161 000 $
Year 15 : 113 000 $
Year 16 : 54 000 $
Salary Average Commitment
Year 13 : 116 740 $
Year 14 : 76 380 $
Year 15 : 13 000 $
Year 16 : 13 000 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 821 - 97,01%
Level 2: 5000 - 60 $ - 4 795 - 95,91%
Level 3: 2000 - 35 $ - 1 929 - 96,44%
Level 4: 4000 - 20 $ - 3 822 - 95,55%
Luxury : 1000 - 200 $ - 950 - 95,00%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 317 - 96,21%
Average Income per Game1 083 382 $
Year to Date Revenue31 418 090 $

Expense

Pro Players Total Salaries46 969 999 $
Farm Players Total Salaries153 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 116 887 $
Farm Year To Date Expenses181 795 $
Pro Salary Cap To Date33 641 759 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 000 589 $
Pro Remaining Season Days46
Pro Expenses Per Days283 446 $
Pro Estimated Expenses13 038 516 $
Farm Remaining Season Days63
Farm Expenses Per Days1 304 $
Farm Estimated Expenses82 152 $
Estimated Season Expenses13 120 668 $
Season Salary Cap46 969 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 030 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 969 999 $
Current Bank Account80 733 891 $
Projected Bank Account80 613 812 $

Pro Players Salaries

Blake Wheeler 6 500 000 $ (3)
John Tavares 6 500 000 $ (1)
P.K. Subban 5 000 000 $ (3)
J.T. Miller 3 500 000 $ (3)
Johnny Boychuk 3 500 000 $ (2)
Jordan Eberle 3 490 000 $ (1)
Sven Baertschi 2 500 000 $ (3)
Gustav Nyquist 2 500 000 $ (3)
Nick Bjugstad 2 500 000 $ (3)
David Savard 2 500 000 $ (1)
Jamie Oleksiak 1 979 999 $ (3)
Cam Ward 1 500 000 $ (1)
Brock Nelson 1 000 000 $ (3)
Cody Eakin 1 000 000 $ (1)
Anthony Beauvillier 900 000 $ (3)
Artturi Lehkonen 500 000 $ (3)
Greg Pateryn 500 000 $ (3)
Kevin Labanc 500 000 $ (3)
Connor Hellebuyck 300 000 $ (1)
Jaccob Slavin 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 13 : 46 969 999 $
Year 14 : 29 700 000 $
Year 15 : 25 900 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 24 024 999 $
Year 14 : 15 224 999 $
Year 15 : 11 799 999 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 46 969 999 $
Year 14 : 31 679 999 $
Year 15 : 27 879 999 $
Year 16 : 0 $

Farm Players Salaries

Dale Weise 10 000 $ (1)
Jakob Forsbacka Karlsson 9 000 $ (4)
Lawson Crouse 9 000 $ (3)
Sean Kuraly 5 000 $ (3)
Jaycob Megna 5 000 $ (1)
Eric Gelinas 5 000 $ (2)
Jeremy Bracco 5 000 $ (4)
Joey LaLeggia 5 000 $ (2)
Francis Beauvillier 5 000 $ (1)
Christopher Didomenico 5 000 $ (1)
Gabriel Dumont 5 000 $ (3)
Alex Grant 5 000 $ (2)
Korbinian Holzer 5 000 $ (1)
Scott Wilson 5 000 $ (3)
Jon Gillies 5 000 $ (2)
Laurent Brossoit 5 000 $ (3)
Henrik Haapala 3 000 $ (4)
Zack Mitchell 3 000 $ (1)
Nick Ellis 3 000 $ (3)
Christian Thomas 3 000 $ (4)
Anthony Bitetto 3 000 $ (1)
Matt Hackett 3 000 $ (2)
Chris Neil 3 000 $ (2)
Caleb Herbert 3 000 $ (1)
Colby Cave 3 000 $ (2)
Brady Vail 3 000 $ (3)
Ryan Craig 3 000 $ (4)
Bryce Aneloski 3 000 $ (3)
Graham Knott 3 000 $ (4)
Tim Heed 3 000 $ (3)
Jayson Megna 3 000 $ (2)
Ryan Murphy 3 000 $ (1)
Dylan McIlrath 3 000 $ (1)
Petr Straka 3 000 $ (4)
Michael Bournival 3 000 $ (3)
Emerson Etem 3 000 $ (1)
Filip Chytil 0 $ (1)
Total Farm Players37
Salary Commitment
Year 13 : 153 000 $
Year 14 : 105 000 $
Year 15 : 73 000 $
Year 16 : 29 000 $
Salary Average Commitment
Year 13 : 68 050 $
Year 14 : 51 050 $
Year 15 : 17 000 $
Year 16 : 8 000 $

St. Louis Blues

St. Louis Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 60 $ - 5 993 - 99,89%
Level 2: 5000 - 50 $ - 4 924 - 98,48%
Level 3: 2000 - 30 $ - 1 913 - 95,66%
Level 4: 4000 - 15 $ - 3 909 - 97,72%
Luxury : 1000 - 75 $ - 1 000 - 99,96%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 739 - 98,55%
Average Income per Game717 116 $
Year to Date Revenue21 513 470 $

Expense

Pro Players Total Salaries50 228 659 $
Farm Players Total Salaries204 500 $
Coaches Total Salaries10 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 638 085 $
Farm Year To Date Expenses1 555 710 $
Pro Salary Cap To Date34 622 338 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 888 272 $
Pro Remaining Season Days46
Pro Expenses Per Days328 975 $
Pro Estimated Expenses15 132 850 $
Farm Remaining Season Days63
Farm Expenses Per Days11 879 $
Farm Estimated Expenses748 377 $
Estimated Season Expenses15 881 227 $
Season Salary Cap50 228 659 $
Estimate Under Maximum Salary Cap of 50 000 000 $-228 659 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 35 228 659 $
Current Bank Account356 718 927 $
Projected Bank Account348 725 972 $

Pro Players Salaries

Daniel Sedin 7 958 000 $ (4)
Evgeni Malkin 6 500 000 $ (4)
Jake Muzzin 3 500 000 $ (2)
Mike Hoffman 3 500 000 $ (2)
Mike Fisher 3 500 000 $ (2)
Wayne Simmonds 3 500 000 $ (3)
Justin Braun 3 500 000 $ (4)
Kari Lehtonen 3 000 000 $ (4)
Jason Demers 2 500 000 $ (3)
Michael Stone 2 500 000 $ (2)
Benoit Pouliot 2 020 658 $ (1)
Cory Schneider 2 000 000 $ (1)
Brian Boyle 1 750 001 $ (2)
Travis Konecny 900 000 $ (3)
Nico Hischier 900 000 $ (4)
Mattias Janmark 500 000 $ (2)
Brooks Laich 500 000 $ (1)
Brock McGinn 500 000 $ (1)
Gabriel Bourque 300 000 $ (1)
Markus Nutivaara 300 000 $ (3)
Dmitry Orlov 300 000 $ (2)
Connor Brickley 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 50 228 659 $
Year 14 : 44 608 001 $
Year 15 : 29 058 000 $
Year 16 : 21 858 000 $
Salary Average Commitment
Year 13 : 43 799 999 $
Year 14 : 35 999 999 $
Year 15 : 23 499 999 $
Year 16 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 50 228 659 $
Year 14 : 44 608 001 $
Year 15 : 29 058 000 $
Year 16 : 21 858 000 $

Farm Players Salaries

Jay McClement 10 000 $ (1)
Dylan Sadowy 5 000 $ (3)
Dennis Robertson 5 000 $ (2)
Andrew Nielsen 5 000 $ (4)
Robert Hagg 5 000 $ (2)
Mike Amadio 5 000 $ (3)
Garrett Wilson 5 000 $ (2)
Andrew Nielson 5 000 $ (3)
Keegan Kolesar 5 000 $ (4)
Brycen Martin 5 000 $ (3)
Adam Helewka 5 000 $ (3)
Kyle Rau 5 000 $ (2)
Zac Dalpe 5 000 $ (4)
Carter Verhaeghe 5 000 $ (2)
Andrew Hammond 5 000 $ (1)
Andrew MacWilliam 5 000 $ (1)
Danny Taylor 5 000 $ (1)
Brian Flynn 5 000 $ (4)
Nicolas Meloche 5 000 $ (4)
Cole Ully 5 000 $ (2)
Rob Scuderi 3 500 $ (2)
Jonne Tammela 3 000 $ (4)
Luke Johnson 3 000 $ (3)
Joe Whitney 3 000 $ (2)
Joel Lowry 3 000 $ (2)
Joel Vermin 3 000 $ (3)
Joseph Blandisi 3 000 $ (2)
Rudolfs Balcers 3 000 $ (4)
Julien Nantel 3 000 $ (4)
Devon Toews 3 000 $ (3)
Blaine Byron 3 000 $ (4)
Ben Street 3 000 $ (3)
Tyler Lewington 3 000 $ (2)
Joonas Lyytinen 3 000 $ (4)
Josh Wesley 3 000 $ (4)
Nicklas Jensen 3 000 $ (1)
Joey Leach 3 000 $ (4)
Colton White 3 000 $ (4)
Taylor Leier 3 000 $ (1)
Cal Petersen 3 000 $ (4)
Justin Auger 3 000 $ (1)
Pierre-Luc Letourneau-Leblond 3 000 $ (4)
Garrett Noonan 3 000 $ (1)
Jakub Jerabek 3 000 $ (4)
Jonathan Diaby 3 000 $ (3)
Mackenzie Skapski 3 000 $ (1)
Kurtis Gabriel 3 000 $ (1)
Alex Broadhurst 3 000 $ (1)
Jim O'Brien 3 000 $ (1)
Colby Williams 3 000 $ (3)
Sam Jardine 3 000 $ (3)
Alexandre Carrier 3 000 $ (3)
Matt MacKenzie 3 000 $ (2)
Kyle Capobianco 0 $ (1)
Total Farm Players54
Salary Commitment
Year 13 : 204 500 $
Year 14 : 155 500 $
Year 15 : 107 000 $
Year 16 : 58 000 $
Salary Average Commitment
Year 13 : 104 640 $
Year 14 : 64 640 $
Year 15 : 9 000 $
Year 16 : 6 000 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 235 - 70,58%
Level 2: 5000 - 60 $ - 4 717 - 94,33%
Level 3: 2000 - 40 $ - 1 452 - 72,62%
Level 4: 4000 - 20 $ - 3 865 - 96,61%
Luxury : 1000 - 225 $ - 748 - 74,78%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %15 016 - 83,42%
Average Income per Game966 257 $
Year to Date Revenue29 953 965 $

Expense

Pro Players Total Salaries47 300 000 $
Farm Players Total Salaries115 500 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 547 074 $
Farm Year To Date Expenses177 650 $
Pro Salary Cap To Date33 176 993 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 662 569 $
Pro Remaining Season Days46
Pro Expenses Per Days292 655 $
Pro Estimated Expenses13 462 130 $
Farm Remaining Season Days63
Farm Expenses Per Days1 111 $
Farm Estimated Expenses69 993 $
Estimated Season Expenses13 532 123 $
Season Salary Cap47 300 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 700 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 300 000 $
Current Bank Account236 050 633 $
Projected Bank Account232 181 079 $

Pro Players Salaries

Paul Martin 7 500 000 $ (2)
Ryan Getzlaf 6 500 000 $ (2)
Justin Williams 6 100 000 $ (3)
Matt Duchene 5 000 000 $ (2)
Marc-Edouard Vlasic 3 500 000 $ (1)
Mike Smith 3 500 000 $ (2)
Adam Henrique 3 500 000 $ (3)
Lars Eller (Out of Payroll) 2 500 000 $ (3)
Michael Del Zotto 2 500 000 $ (2)
Jay Beagle 2 000 000 $ (2)
Jordie Benn 1 800 000 $ (3)
Oscar Dansk 1 000 000 $ (1)
Charlie McAvoy 900 000 $ (4)
Brendan Perlini 900 000 $ (3)
Brady Skjei (Out of Payroll) 500 000 $ (2)
Brett Connolly 500 000 $ (3)
Nic Dowd (Out of Payroll) 500 000 $ (2)
Tyler Bertuzzi 500 000 $ (2)
Dmitrij Jaskin 500 000 $ (4)
Adrian Kempe 500 000 $ (2)
Neal Pionk 300 000 $ (4)
Drake Caggiula 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 50 800 000 $
Year 14 : 46 300 000 $
Year 15 : 17 300 000 $
Year 16 : 1 700 000 $
Salary Average Commitment
Year 13 : 35 243 999 $
Year 14 : 35 243 999 $
Year 15 : 8 199 999 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 50 800 000 $
Year 14 : 46 300 000 $
Year 15 : 17 300 000 $
Year 16 : 1 700 000 $

Farm Players Salaries

Henrik Samuelsson 9 000 $ (1)
Duncan Siemens 9 000 $ (1)
Nick Ebert 5 000 $ (1)
Matt Puempel 5 000 $ (1)
Ryan Malone 5 000 $ (1)
Chase De Leo 5 000 $ (2)
Ondrej Pavelec 5 000 $ (2)
Nathan Bastian 5 000 $ (4)
Adin Hill 5 000 $ (3)
Nate Guenin 4 500 $ (2)
Paul Postma 4 000 $ (4)
Freddie Hamilton 3 000 $ (3)
Michael Zalewski 3 000 $ (1)
Kevin Czuczman 3 000 $ (1)
Jeff Schultz 3 000 $ (1)
Jamie Phillips 3 000 $ (3)
Austin Czarnik 3 000 $ (2)
Francis Perron 3 000 $ (3)
Byron Froese 3 000 $ (1)
Sam Henley 3 000 $ (2)
Reid Boucher 3 000 $ (3)
Kevin Porter 3 000 $ (1)
Colin Greening 3 000 $ (1)
Brandon Crawley 3 000 $ (4)
Borna Rendulic 3 000 $ (1)
Mat Bodie 3 000 $ (1)
Spencer Watson 3 000 $ (4)
Lukas Bengtsson 3 000 $ (3)
Tyler Graovac 3 000 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 115 500 $
Year 14 : 55 500 $
Year 15 : 35 000 $
Year 16 : 15 000 $
Salary Average Commitment
Year 13 : 147 708 $
Year 14 : 85 930 $
Year 15 : 9 000 $
Year 16 : 3 000 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 610 - 93,49%
Level 2: 5000 - 60 $ - 4 575 - 91,51%
Level 3: 2000 - 35 $ - 1 866 - 93,29%
Level 4: 4000 - 20 $ - 3 747 - 93,67%
Luxury : 1000 - 200 $ - 930 - 93,00%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %16 728 - 92,93%
Average Income per Game1 045 549 $
Year to Date Revenue30 320 928 $

Expense

Pro Players Total Salaries37 850 000 $
Farm Players Total Salaries114 770 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 060 902 $
Farm Year To Date Expenses142 552 $
Pro Salary Cap To Date27 343 849 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 546 591 $
Pro Remaining Season Days46
Pro Expenses Per Days224 576 $
Pro Estimated Expenses10 330 496 $
Farm Remaining Season Days63
Farm Expenses Per Days1 107 $
Farm Estimated Expenses69 741 $
Estimated Season Expenses10 400 237 $
Season Salary Cap37 850 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 150 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 850 000 $
Current Bank Account176 781 607 $
Projected Bank Account178 927 961 $

Pro Players Salaries

Roberto Luongo 10 000 000 $ (3)
Scott Darling 5 000 000 $ (1)
Mark Streit 4 000 000 $ (1)
Mark Letestu 3 500 000 $ (3)
Petr Mrazek 2 500 000 $ (3)
Matt Read 2 150 000 $ (3)
Eric Fehr 1 000 000 $ (3)
Tyson Jost 900 000 $ (4)
Sam Bennett 900 000 $ (2)
Joel Eriksson Ek 900 000 $ (3)
Pavel Zacha (Out of Payroll) 900 000 $ (3)
Andre Burakovsky 900 000 $ (1)
Julius Honka 900 000 $ (2)
Andy Miele 500 000 $ (3)
Jared Boll 500 000 $ (2)
Pierre-Cedric Labrie 500 000 $ (2)
Brandon Burlon 500 000 $ (3)
Cameron Schilling 500 000 $ (1)
Matt Hendricks 500 000 $ (2)
Andre Benoit 500 000 $ (1)
Matt Carle 500 000 $ (2)
Karl Stollery 300 000 $ (2)
Dryden Hunt 300 000 $ (3)
John-Michael Liles 300 000 $ (4)
Carter Rowney 300 000 $ (3)
Total Pro Players25
Salary Commitment
Year 13 : 38 750 000 $
Year 14 : 27 850 000 $
Year 15 : 23 750 000 $
Year 16 : 1 200 000 $
Salary Average Commitment
Year 13 : 31 135 200 $
Year 14 : 23 404 000 $
Year 15 : 17 910 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 38 750 000 $
Year 14 : 27 850 000 $
Year 15 : 23 750 000 $
Year 16 : 1 200 000 $

Farm Players Salaries

Chad Johnson 20 000 $ (1)
Oliver Kylington 5 000 $ (3)
Max Reinhart 5 000 $ (1)
John McCarthy 5 000 $ (1)
Ryan Penny 5 000 $ (1)
Dylan Labbe 5 000 $ (2)
Brandon Bollig 5 000 $ (3)
Brett Sterling 5 000 $ (3)
Ryan Garbutt 5 000 $ (2)
Tom Sestito 5 000 $ (1)
Seth Helgeson 5 000 $ (4)
Andrew Miller 5 000 $ (4)
Ryan Hamilton 5 000 $ (2)
Matt Lashoff 4 770 $ (1)
Kyle Flanagan 3 000 $ (3)
Austen Brassard 3 000 $ (1)
Troy Grosenick 3 000 $ (1)
Miro Aaltonen 3 000 $ (4)
Sean Malone 3 000 $ (4)
Quentin Shore 3 000 $ (3)
Keaton Thompson 3 000 $ (3)
David Shields 3 000 $ (2)
Mark MacMillan 3 000 $ (2)
Stefan Matteau 3 000 $ (3)
Total Farm Players24
Salary Commitment
Year 13 : 114 770 $
Year 14 : 64 000 $
Year 15 : 43 000 $
Year 16 : 16 000 $
Salary Average Commitment
Year 13 : 91 900 $
Year 14 : 37 900 $
Year 15 : 14 000 $
Year 16 : 6 000 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 639 - 93,98%
Level 2: 5000 - 60 $ - 4 772 - 95,43%
Level 3: 2000 - 40 $ - 1 413 - 70,64%
Level 4: 4000 - 30 $ - 2 195 - 54,87%
Luxury : 1000 - 250 $ - 660 - 66,00%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %14 678 - 81,54%
Average Income per Game1 023 764 $
Year to Date Revenue27 641 619 $

Expense

Pro Players Total Salaries45 280 700 $
Farm Players Total Salaries98 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 178 929 $
Farm Year To Date Expenses4 369 487 $
Pro Salary Cap To Date33 863 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 332 691 $
Pro Remaining Season Days46
Pro Expenses Per Days257 518 $
Pro Estimated Expenses11 845 828 $
Farm Remaining Season Days63
Farm Expenses Per Days33 497 $
Farm Estimated Expenses2 110 311 $
Estimated Season Expenses13 956 139 $
Season Salary Cap45 280 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 719 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 280 700 $
Current Bank Account52 567 963 $
Projected Bank Account52 944 515 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (3)
Keith Yandle 5 000 000 $ (4)
Jason Spezza 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (1)
Paul Stastny 3 500 000 $ (2)
David Backes 3 500 000 $ (3)
Rickard Rakell 3 500 000 $ (4)
Brayden Schenn 3 500 000 $ (2)
Dion Phaneuf 2 500 000 $ (3)
Reilly Smith 2 500 000 $ (1)
Karl Alzner 2 150 700 $ (1)
Jonas Brodin 1 990 000 $ (3)
Johnny Oduya 1 040 000 $ (1)
Brandon Sutter 1 000 000 $ (1)
Torrey Mitchell 1 000 000 $ (2)
Michael Hutchinson 1 000 000 $ (2)
Kevin Hayes 500 000 $ (1)
Pierre-Edouard Bellemare 500 000 $ (3)
Alex Petrovic 500 000 $ (4)
Nick Shore 500 000 $ (1)
Matt Beleskey 500 000 $ (2)
Devin Shore 300 000 $ (1)
Alexandre Burrows 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 48 780 700 $
Year 14 : 33 790 000 $
Year 15 : 24 290 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 28 700 000 $
Year 14 : 19 400 000 $
Year 15 : 14 100 000 $
Year 16 : 5 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 780 700 $
Year 14 : 33 790 000 $
Year 15 : 24 290 000 $
Year 16 : 9 000 000 $

Farm Players Salaries

Jeff Glass 7 500 $ (1)
Michael Downing 5 000 $ (1)
Phil Lane 5 000 $ (1)
Justin Vaive 5 000 $ (1)
Jeremiah Addison 5 000 $ (4)
Janne Kuokkanen 5 000 $ (4)
Fredrik Claesson 3 000 $ (1)
Tobias Lindberg 3 000 $ (2)
Kevin Lynch 3 000 $ (3)
Steven Fogarty 3 000 $ (3)
Jan Kostalek 3 000 $ (2)
Andrew Agozzino 3 000 $ (1)
Austin Wagner 3 000 $ (4)
Justin Scott 3 000 $ (3)
Alexandre Grenier 3 000 $ (1)
Mitch Moroz 3 000 $ (1)
Dennis Rasmussen 3 000 $ (1)
Chris Bourque 3 000 $ (1)
Hunter Miska 3 000 $ (4)
Kasimir Kaskisuo 3 000 $ (2)
Jared Coreau 3 000 $ (1)
Tyler Randell 3 000 $ (2)
Mitchell Heard 3 000 $ (2)
William Wrenn 3 000 $ (1)
Mat Clark 3 000 $ (2)
Rod Pelley 3 000 $ (4)
Philip Samuelsson 3 000 $ (1)
Mark Friedman 3 000 $ (4)
Total Farm Players28
Salary Commitment
Year 13 : 98 500 $
Year 14 : 49 000 $
Year 15 : 31 000 $
Year 16 : 22 000 $
Salary Average Commitment
Year 13 : 58 458 $
Year 14 : 38 680 $
Year 15 : 5 000 $
Year 16 : 5 000 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 567 - 92,78%
Level 2: 5000 - 60 $ - 4 673 - 93,46%
Level 3: 2000 - 35 $ - 1 855 - 92,75%
Level 4: 4000 - 25 $ - 2 593 - 64,82%
Luxury : 1000 - 200 $ - 942 - 94,16%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %15 629 - 86,83%
Average Income per Game1 039 619 $
Year to Date Revenue30 148 952 $

Expense

Pro Players Total Salaries27 350 222 $
Farm Players Total Salaries171 600 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 754 094 $
Farm Year To Date Expenses2 582 878 $
Pro Salary Cap To Date25 580 079 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 475 428 $
Pro Remaining Season Days46
Pro Expenses Per Days155 086 $
Pro Estimated Expenses7 133 956 $
Farm Remaining Season Days63
Farm Expenses Per Days29 498 $
Farm Estimated Expenses1 858 374 $
Estimated Season Expenses8 992 330 $
Season Salary Cap27 350 222 $
Estimate Under Maximum Salary Cap of 50 000 000 $22 649 778 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 12 350 222 $
Current Bank Account21 812 980 $
Projected Bank Account25 296 078 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (1)
Mikkel Boedker 3 500 000 $ (1)
Jonathan Bernier 2 750 000 $ (1)
Nikolay Kulemin 2 500 000 $ (2)
Ben Chiarot (Out of Payroll) 2 500 000 $ (1)
Matt Hunwick 2 000 222 $ (1)
Luca Sbisa 2 000 000 $ (1)
Devante Smith-Pelly 1 000 000 $ (2)
Stephen Johns 1 000 000 $ (1)
Antoine Roussel 1 000 000 $ (3)
Curtis Lazar 900 000 $ (1)
Scott Laughton 900 000 $ (1)
Nolan Patrick 900 000 $ (4)
Victor Rask 900 000 $ (1)
Chris Wideman 500 000 $ (2)
Steven Kampfer 500 000 $ (1)
Jimmy Hayes 500 000 $ (4)
Derek Grant 300 000 $ (1)
Jordan Oesterle 300 000 $ (1)
Melker Karlsson 300 000 $ (1)
Pontus Aberg 300 000 $ (1)
Tim Schaller 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 29 850 222 $
Year 14 : 6 400 000 $
Year 15 : 2 400 000 $
Year 16 : 1 400 000 $
Salary Average Commitment
Year 13 : 14 042 499 $
Year 14 : 1 242 499 $
Year 15 : 300 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 29 850 222 $
Year 14 : 6 400 000 $
Year 15 : 2 400 000 $
Year 16 : 1 400 000 $

Farm Players Salaries

Jason Garrison 25 000 $ (1)
Joonas Korpisalo 9 900 $ (4)
Jacob de La Rose 9 000 $ (1)
Anthony DeAngelo 9 000 $ (2)
Ryan Graves 8 650 $ (1)
Jimmy Lodge 8 050 $ (1)
Andrej Nestrasil 5 000 $ (2)
Daniel O'Regan 5 000 $ (3)
Samy Blais 5 000 $ (3)
Brett Pollock 5 000 $ (4)
Alexander Volkov 5 000 $ (4)
Beau Bennett 5 000 $ (3)
Phillip Di Giuseppe 3 000 $ (4)
Zach Aston-Reese 3 000 $ (4)
Kalle Kossila 3 000 $ (3)
Ashton Sautner 3 000 $ (2)
Peter Cehlarik 3 000 $ (3)
Manuel Wiederer 3 000 $ (4)
Anton Lander 3 000 $ (2)
Danick Martel 3 000 $ (2)
Sam Carrick 3 000 $ (2)
Ryan Bourque 3 000 $ (4)
Corey Tropp 3 000 $ (3)
Gavin Bayreuther 3 000 $ (3)
Ryan Culkin 3 000 $ (1)
Slater Koekkoek 3 000 $ (1)
Teemu Pulkkinen 3 000 $ (2)
Kerby Rychel 3 000 $ (3)
Michael Spacek 3 000 $ (4)
Jujhar Khaira 3 000 $ (1)
Tom Kostopoulos 3 000 $ (1)
Antoine Bibeau 3 000 $ (1)
Clark Bishop 3 000 $ (3)
Michael Latta 3 000 $ (1)
Travis Boyd 3 000 $ (3)
Tyrell Goulbourne 3 000 $ (2)
Total Farm Players36
Salary Commitment
Year 13 : 171 600 $
Year 14 : 102 900 $
Year 15 : 70 900 $
Year 16 : 34 900 $
Salary Average Commitment
Year 13 : 118 950 $
Year 14 : 56 250 $
Year 15 : 24 500 $
Year 16 : 12 250 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6000 - 250 $ - 2 400 - 40,00%
Level 2: 5000 - 185 $ - 2 000 - 40,00%
Level 3: 2000 - 100 $ - 800 - 40,00%
Level 4: 4000 - 50 $ - 1 600 - 40,00%
Luxury : 1000 - 500 $ - 400 - 40,00%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %7 200 - 40,00%
Average Income per Game1 197 000 $
Year to Date Revenue37 107 000 $

Expense

Pro Players Total Salaries48 268 700 $
Farm Players Total Salaries68 000 $
Coaches Total Salaries6 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 043 344 $
Farm Year To Date Expenses4 305 978 $
Pro Salary Cap To Date34 760 349 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 970 000 $
Pro Remaining Season Days46
Pro Expenses Per Days273 269 $
Pro Estimated Expenses12 570 374 $
Farm Remaining Season Days63
Farm Expenses Per Days32 825 $
Farm Estimated Expenses2 067 975 $
Estimated Season Expenses14 638 349 $
Season Salary Cap48 268 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 731 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 268 700 $
Current Bank Account174 216 128 $
Projected Bank Account171 547 779 $

Pro Players Salaries

Logan Couture 6 500 000 $ (1)
Pekka Rinne 6 500 000 $ (2)
John Klingberg 5 000 000 $ (2)
Taylor Hall 4 978 700 $ (1)
Jonathan Huberdeau 4 190 000 $ (4)
Corey Perry 3 500 000 $ (1)
Tomas Plekanec 3 500 000 $ (1)
Andrew Cogliano 3 500 000 $ (4)
Adam Larsson 2 500 000 $ (1)
Joel Edmundson (Out of Payroll) 1 000 000 $ (2)
Brett Ritchie 1 000 000 $ (1)
Nick Ritchie 900 000 $ (2)
Connor McDavid 900 000 $ (2)
Aaron Ekblad (Out of Payroll) 900 000 $ (1)
Zach Werenski 900 000 $ (3)
Mitch Marner 900 000 $ (3)
Scottie Upshall 800 000 $ (1)
Juuse Saros 500 000 $ (2)
Josh Jooris 500 000 $ (4)
Jordan Martinook 500 000 $ (3)
Jon Merrill 300 000 $ (1)
Klas Dahlbeck 300 000 $ (1)
Brian Gibbons 300 000 $ (2)
Patrik Nemeth 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 13 : 50 168 700 $
Year 14 : 25 890 000 $
Year 15 : 10 490 000 $
Year 16 : 8 190 000 $
Salary Average Commitment
Year 13 : 34 127 000 $
Year 14 : 17 727 000 $
Year 15 : 2 800 000 $
Year 16 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 50 168 700 $
Year 14 : 25 890 000 $
Year 15 : 10 490 000 $
Year 16 : 8 190 000 $

Farm Players Salaries

Jason Dickinson 9 000 $ (2)
Kyle Wood 5 000 $ (3)
Dennis Yan 5 000 $ (4)
Kristers Gudlevskis 5 000 $ (1)
Vitek Vanecek 5 000 $ (3)
Trevor Murphy 3 000 $ (2)
Reid Duke 3 000 $ (4)
Brett Sutter 3 000 $ (3)
Anthony Camara 3 000 $ (1)
Anton Blidh 3 000 $ (2)
Paul Thompson 3 000 $ (1)
Michael Kapla 3 000 $ (4)
Kyle Clifford 3 000 $ (2)
Tanner Glass 3 000 $ (2)
Rich Clune 3 000 $ (1)
Simon Despres 3 000 $ (3)
Andrei Mironov 3 000 $ (4)
Sami Niku 3 000 $ (4)
Total Farm Players18
Salary Commitment
Year 13 : 68 000 $
Year 14 : 54 000 $
Year 15 : 33 000 $
Year 16 : 17 000 $
Salary Average Commitment
Year 13 : 43 940 $
Year 14 : 29 940 $
Year 15 : 3 000 $
Year 16 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 713 - 95,22%
Level 2: 5000 - 60 $ - 4 688 - 93,76%
Level 3: 2000 - 35 $ - 1 898 - 94,92%
Level 4: 4000 - 20 $ - 3 753 - 93,82%
Luxury : 1000 - 200 $ - 942 - 94,24%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %16 995 - 94,42%
Average Income per Game1 064 316 $
Year to Date Revenue34 058 096 $

Expense

Pro Players Total Salaries46 600 000 $
Farm Players Total Salaries96 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 108 487 $
Farm Year To Date Expenses743 783 $
Pro Salary Cap To Date35 096 593 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 578 840 $
Pro Remaining Season Days46
Pro Expenses Per Days269 492 $
Pro Estimated Expenses12 396 632 $
Farm Remaining Season Days63
Farm Expenses Per Days5 649 $
Farm Estimated Expenses355 887 $
Estimated Season Expenses12 752 519 $
Season Salary Cap46 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 600 000 $
Current Bank Account52 841 913 $
Projected Bank Account49 668 234 $

Pro Players Salaries

Claude Giroux 6 500 000 $ (1)
T.J. Oshie 5 000 000 $ (3)
T.J. Brodie 5 000 000 $ (3)
Marc-Andre Fleury 5 000 000 $ (3)
James Neal 3 500 000 $ (2)
Jordan Staal 3 500 000 $ (1)
Radko Gudas 2 500 000 $ (2)
Cody Ceci 2 500 000 $ (2)
Vladimir Sobotka 2 500 000 $ (1)
Michal Neuvirth 2 000 000 $ (2)
Braydon Coburn 1 000 000 $ (4)
Drew Stafford 1 000 000 $ (2)
Mark Borowiecki 1 000 000 $ (2)
Jonathan Ericsson 1 000 000 $ (4)
Ryan Strome 1 000 000 $ (2)
Riley Sheahan 1 000 000 $ (1)
Josh Gorges 500 000 $ (3)
Chris Stewart 500 000 $ (2)
Jordan Nolan 500 000 $ (2)
Jori Lehtera 500 000 $ (2)
Michael Chaput 300 000 $ (1)
Daniel Carr 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 46 600 000 $
Year 14 : 32 500 000 $
Year 15 : 17 500 000 $
Year 16 : 2 000 000 $
Salary Average Commitment
Year 13 : 39 000 000 $
Year 14 : 31 200 000 $
Year 15 : 19 000 000 $
Year 16 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 600 000 $
Year 14 : 32 500 000 $
Year 15 : 17 500 000 $
Year 16 : 2 000 000 $

Farm Players Salaries

T.J. Brennan 9 000 $ (1)
Garrett Mitchell 9 000 $ (1)
Jeff Hoggan 5 000 $ (1)
Chris Butler 5 000 $ (3)
Trent Frederic 5 000 $ (4)
Corban Knight 5 000 $ (1)
Filip Chlapik 5 000 $ (4)
Justin Kirkland 5 000 $ (3)
Dalton Prout 5 000 $ (4)
Antoine Laganiere 5 000 $ (1)
Yannick Weber 5 000 $ (3)
Ryan Olsen 3 000 $ (1)
Matej Machovsky 3 000 $ (4)
Vinni Lettieri 3 000 $ (4)
Matiss Kivlenieks 3 000 $ (4)
Graham Black 3 000 $ (1)
Troy Bourke 3 000 $ (1)
John Ramage 3 000 $ (1)
Morgan Ellis 3 000 $ (3)
Travis Morin 3 000 $ (1)
Jarred Tinordi 3 000 $ (4)
Mac Bennett 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 13 : 96 000 $
Year 14 : 45 000 $
Year 15 : 45 000 $
Year 16 : 27 000 $
Salary Average Commitment
Year 13 : 50 000 $
Year 14 : 8 000 $
Year 15 : 8 000 $
Year 16 : 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 220 227 183 $ 49 200 000 $ 800 000 $ 34 200 000 $ 215879
Boston Bruins 103 285 056 $ 49 400 000 $ 600 000 $ 34 400 000 $ 212546
Buffalo Sabres 141 896 281 $ 43 841 111 $ 6 158 889 $ 28 841 111 $ 213354
Calgary Flames 60 217 324 $ 48 200 000 $ 1 800 000 $ 33 200 000 $ 242549
Carolina Hurricanes 80 178 770 $ 39 669 500 $ 10 330 500 $ 24 669 500 $ 232750
Chicago Blackhawks 95 122 701 $ 39 064 773 $ 10 935 227 $ 24 064 773 $ 241236
Colorado Avalanche 191 700 997 $ 46 830 000 $ 3 170 000 $ 31 830 000 $ 225072
Columbus Blue Jackets 175 139 043 $ 48 770 024 $ 1 229 976 $ 33 770 024 $ 204565
Dallas Stars 105 585 850 $ 50 000 000 $ 0 $ 35 000 000 $ 223254
Detroit Red Wings 130 192 314 $ 47 000 000 $ 3 000 000 $ 32 000 000 $ 201232
Edmonton Oilers 89 866 735 $ 45 322 000 $ 4 678 000 $ 30 322 000 $ 222143
Florida Panthers 59 738 409 $ 45 868 223 $ 4 131 777 $ 30 868 223 $ 221941
Los Angeles Kings 80 334 860 $ 37 735 655 $ 12 264 345 $ 22 735 655 $ 231235
Minnesota Wild 69 343 180 $ 47 140 000 $ 2 860 000 $ 32 140 000 $ 232548
Montreal Canadiens 127 754 659 $ 42 311 111 $ 7 688 889 $ 27 311 111 $ 222850
Nashville Predators 141 602 064 $ 49 549 000 $ 451 000 $ 34 549 000 $ 213152
New Jersey Devils 89 734 115 $ 45 048 700 $ 4 951 300 $ 30 048 700 $ 213657
New York Islanders 55 436 175 $ 44 100 000 $ 5 900 000 $ 29 100 000 $ 202949
New York Rangers 114 407 546 $ 37 840 000 $ 12 160 000 $ 22 840 000 $ 221133
Ottawa Senators 103 011 120 $ 41 400 000 $ 8 600 000 $ 26 400 000 $ 232245
Philadelphia Flyers 3 686 834 $ 45 794 000 $ 4 206 000 $ 30 794 000 $ 233356
Phoenix Coyotes 57 557 829 $ 46 996 097 $ 3 003 903 $ 31 996 097 $ 231235
Pittsburgh Penguins 132 550 697 $ 49 325 000 $ 675 000 $ 34 325 000 $ 224466
San Jose Sharks 80 733 891 $ 46 969 999 $ 3 030 001 $ 31 969 999 $ 203757
St. Louis Blues 356 718 927 $ 50 228 659 $ -228 659 $ 35 228 659 $ 225476
Tampa Bay Lightning 236 050 633 $ 47 300 000 $ 2 700 000 $ 32 300 000 $ 222951
Toronto Maple Leafs 176 781 607 $ 37 850 000 $ 12 150 000 $ 22 850 000 $ 252449
Vancouver Canucks 52 567 963 $ 45 280 700 $ 4 719 300 $ 30 280 700 $ 232851
Vegas Golden Knights 21 812 980 $ 27 350 222 $ 22 649 778 $ 12 350 222 $ 223658
Washington Capitals 174 216 128 $ 48 268 700 $ 1 731 300 $ 33 268 700 $ 241842
Winnipeg Jets 52 841 913 $ 46 600 000 $ 3 400 000 $ 31 600 000 $ 222244