Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 752 - 95,87%
Level 2: 5000 - 60 $ - 4 841 - 96,82%
Level 3: 2000 - 35 $ - 1 927 - 96,35%
Level 4: 4000 - 20 $ - 3 772 - 94,30%
Luxury : 1000 - 200 $ - 957 - 95,69%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 249 - 95,83%
Average Income per Game1 079 963 $
Year to Date Revenue19 439 326 $

Expense

Pro Players Total Salaries43 151 000 $
Farm Players Total Salaries265 470 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 570 713 $
Farm Year To Date Expenses643 861 $
Pro Salary Cap To Date17 114 791 $
Farm Salary Cap To Date91 265 $

Estimate

Pro Estimated Season Revenue24 839 139 $
Pro Remaining Season Days110
Pro Expenses Per Days250 571 $
Pro Estimated Expenses27 562 810 $
Farm Remaining Season Days127
Farm Expenses Per Days9 616 $
Farm Estimated Expenses1 221 232 $
Estimated Season Expenses28 784 042 $
Season Salary Cap43 151 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 849 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 151 000 $
Current Bank Account225 979 386 $
Projected Bank Account222 034 483 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (2)
Erik Johnson 5 000 000 $ (1)
John Gibson 5 000 000 $ (3)
Sam Reinhart 3 544 000 $ (1)
Nick Leddy 3 500 000 $ (3)
Craig Smith 3 500 000 $ (4)
Daniel Winnik 2 500 000 $ (2)
Cody Franson (Out of Payroll) 2 500 000 $ (2)
Jake Gardiner 2 500 000 $ (3)
Tomas Tatar 2 500 000 $ (1)
Trevor Lewis 1 500 000 $ (2)
Jared McCann 1 107 000 $ (1)
Francois Beauchemin 1 000 000 $ (1)
Micheal Ferland 1 000 000 $ (4)
Auston Matthews 900 000 $ (3)
Bo Horvat 900 000 $ (1)
Zack Smith 500 000 $ (1)
Martin Frk 500 000 $ (2)
Matt Benning 300 000 $ (3)
Kevin Boyle 300 000 $ (3)
Colin Miller 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 45 651 000 $
Year 14 : 30 800 000 $
Year 15 : 17 000 000 $
Year 16 : 4 500 000 $
Salary Average Commitment
Year 13 : 26 776 000 $
Year 14 : 16 925 000 $
Year 15 : 4 625 000 $
Year 16 : 825 000 $
Salary Cap with 1 Way Contract
Year 13 : 45 651 000 $
Year 14 : 30 800 000 $
Year 15 : 17 000 000 $
Year 16 : 4 500 000 $

Farm Players Salaries

Louis Domingue 25 000 $ (3)
Matt Greene 10 000 $ (2)
Hunter Smith 9 250 $ (1)
Dillon Heatherington 9 250 $ (1)
Marko Dano 9 000 $ (1)
Laurent Dauphin 8 940 $ (1)
Frederik Gauthier 8 630 $ (1)
Mason Geertsen 6 750 $ (1)
Aaron Palushaj 5 000 $ (2)
Justin Falk 5 000 $ (3)
Ethan Bear 5 000 $ (4)
Jesse Gabrielle 5 000 $ (4)
Jean-Christophe Beaudin 5 000 $ (4)
Chad Ruhwedel 5 000 $ (2)
Nathan Gerbe 5 000 $ (1)
J.T. Brown 5 000 $ (2)
Calvin Thurkauf 5 000 $ (4)
Gabriel Carlsson 5 000 $ (4)
Frederic Allard 5 000 $ (4)
Reto Berra 5 000 $ (4)
Jonas Johansson 5 000 $ (3)
Shane Prince 5 000 $ (1)
Jordan Binnington 5 000 $ (1)
Paul Carey 5 000 $ (1)
Jeremy Lauzon 5 000 $ (4)
Taylor Chorney 5 000 $ (2)
Chris Summers 4 650 $ (2)
Sean Maguire 3 000 $ (4)
Brady Brassart 3 000 $ (4)
David Musil 3 000 $ (4)
Craig Cunningham 3 000 $ (2)
JC Lipon 3 000 $ (2)
Samuel Laberge 3 000 $ (4)
Dennis Wideman 3 000 $ (4)
Andreas Martinsen 3 000 $ (2)
Jason Akeson 3 000 $ (2)
Spencer Abbott 3 000 $ (3)
Cal O'Reilly 3 000 $ (2)
Joseph LaBate 3 000 $ (2)
Erik Cernak 3 000 $ (4)
Alex Lintuniemi 3 000 $ (3)
Chris Porter 3 000 $ (2)
Tony Cameranesi 3 000 $ (3)
Jeremy Morin 3 000 $ (2)
Paul Ladue 3 000 $ (3)
Mark Alt 3 000 $ (1)
Kris Newbury 3 000 $ (4)
Guillaume Brisebois 3 000 $ (4)
Alex Dostie 3 000 $ (4)
Brodie Dupont 3 000 $ (3)
Adam Ollas Mattsson 3 000 $ (4)
Sergey Zborovskiy 3 000 $ (4)
Patrice Cormier 3 000 $ (1)
Michael Sgarbossa 3 000 $ (3)
Freddie Tiffels 3 000 $ (4)
Lias Andersson 0 $ (1)
Total Farm Players56
Salary Commitment
Year 13 : 265 470 $
Year 14 : 187 650 $
Year 15 : 129 000 $
Year 16 : 76 000 $
Salary Average Commitment
Year 13 : 184 578 $
Year 14 : 119 758 $
Year 15 : 56 778 $
Year 16 : 46 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 716 - 95,27%
Level 2: 5000 - 60 $ - 4 773 - 95,47%
Level 3: 2000 - 35 $ - 1 888 - 94,39%
Level 4: 4000 - 20 $ - 3 744 - 93,59%
Luxury : 1000 - 200 $ - 963 - 96,32%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 084 - 94,91%
Average Income per Game1 072 460 $
Year to Date Revenue13 941 981 $

Expense

Pro Players Total Salaries49 800 000 $
Farm Players Total Salaries112 000 $
Coaches Total Salaries2 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 838 707 $
Farm Year To Date Expenses85 493 $
Pro Salary Cap To Date17 759 873 $
Farm Salary Cap To Date50 970 $

Estimate

Pro Estimated Season Revenue30 028 882 $
Pro Remaining Season Days110
Pro Expenses Per Days297 458 $
Pro Estimated Expenses32 720 380 $
Farm Remaining Season Days127
Farm Expenses Per Days1 093 $
Farm Estimated Expenses138 811 $
Estimated Season Expenses32 859 191 $
Season Salary Cap49 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 800 000 $
Current Bank Account102 436 136 $
Projected Bank Account99 605 827 $

Pro Players Salaries

Brad Marchand 5 000 000 $ (4)
Mark Giordano 5 000 000 $ (2)
Nicklas Backstrom 5 000 000 $ (3)
Ben Bishop 5 000 000 $ (4)
Mark Stone 3 500 000 $ (2)
David Krejci 3 500 000 $ (1)
David Backes 3 500 000 $ (3)
Michael Grabner 3 500 000 $ (2)
Patric Hornqvist 3 500 000 $ (1)
Kevan Miller 2 500 000 $ (3)
Torey Krug 2 500 000 $ (1)
John Moore 1 000 000 $ (1)
Anton Khudobin 1 000 000 $ (3)
Ryan Spooner 1 000 000 $ (1)
Adam McQuaid 1 000 000 $ (1)
David Desharnais 1 000 000 $ (2)
Rocco Grimaldi 500 000 $ (1)
Jimmy Hayes 500 000 $ (4)
Matt Grzelcyk 500 000 $ (3)
Jason Chimera 500 000 $ (2)
Frederick Gaudreau 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 49 800 000 $
Year 14 : 36 500 000 $
Year 15 : 23 000 000 $
Year 16 : 10 500 000 $
Salary Average Commitment
Year 13 : 31 050 000 $
Year 14 : 23 250 000 $
Year 15 : 15 300 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 800 000 $
Year 14 : 36 500 000 $
Year 15 : 23 000 000 $
Year 16 : 10 500 000 $

Farm Players Salaries

Justin Florek 5 000 $ (1)
Zac Rinaldo 5 000 $ (4)
Clarke MacArthur 5 000 $ (3)
Ben Smith 5 000 $ (1)
Matej Stransky 5 000 $ (1)
Chris Wideman 5 000 $ (2)
Brian Strait 5 000 $ (4)
Curtis McKenzie 5 000 $ (1)
Dmytro Timashov 5 000 $ (3)
Anthony Richard 5 000 $ (3)
Jordan Caron 5 000 $ (4)
Philippe Desrosiers 5 000 $ (2)
Nate Prosser 5 000 $ (3)
Michael Leighton 5 000 $ (2)
Jeremy Smith 5 000 $ (3)
Maxime Fortunus 5 000 $ (4)
Jack Skille 5 000 $ (3)
Louis-Marc Aubry 3 000 $ (2)
Carson Soucy 3 000 $ (4)
Pascal Pelletier 3 000 $ (1)
Giovanni Fiore 3 000 $ (4)
Liam O'Brien 3 000 $ (1)
Yannick Veilleux 3 000 $ (1)
Shawn Ouellette-St. Amant 3 000 $ (3)
Christopher Gibson 3 000 $ (1)
Loic Leduc 3 000 $ (2)
Total Farm Players26
Salary Commitment
Year 13 : 112 000 $
Year 14 : 80 000 $
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 $ - 5 736 - 95,60%
Level 2: 5000 - 60 $ - 4 783 - 95,65%
Level 3: 2000 - 35 $ - 1 908 - 95,40%
Level 4: 4000 - 20 $ - 3 751 - 93,77%
Luxury : 1000 - 200 $ - 946 - 94,59%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 123 - 95,13%
Average Income per Game1 072 356 $
Year to Date Revenue15 012 979 $

Expense

Pro Players Total Salaries43 111 111 $
Farm Players Total Salaries137 500 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 035 668 $
Farm Year To Date Expenses81 916 $
Pro Salary Cap To Date14 935 693 $
Farm Salary Cap To Date47 409 $

Estimate

Pro Estimated Season Revenue28 953 602 $
Pro Remaining Season Days110
Pro Expenses Per Days244 131 $
Pro Estimated Expenses26 854 410 $
Farm Remaining Season Days127
Farm Expenses Per Days1 224 $
Farm Estimated Expenses155 448 $
Estimated Season Expenses27 009 858 $
Season Salary Cap43 111 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 888 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 111 111 $
Current Bank Account141 174 480 $
Projected Bank Account143 118 224 $

Pro Players Salaries

Mikael Backlund 4 250 000 $ (2)
Sean Monahan 4 095 000 $ (4)
Troy Brouwer 3 500 000 $ (1)
Dan Girardi 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (3)
Lee Stempniak 3 150 000 $ (3)
Zach Parise 2 500 000 $ (1)
Frans Nielsen 2 500 000 $ (2)
Marco Scandella 2 500 000 $ (2)
Niklas Kronwall 2 496 000 $ (2)
Dan Hamhuis 2 000 111 $ (3)
Peter Budaj 1 920 000 $ (2)
Alexei Emelin 1 800 000 $ (4)
Mark Pysyk 1 000 000 $ (4)
Artemi Panarin 900 000 $ (2)
Noah Hanifin 900 000 $ (2)
Andrew Copp 500 000 $ (2)
Brayden Point 500 000 $ (3)
Cory Conacher 500 000 $ (1)
Pavel Buchnevich 500 000 $ (3)
Jaromir Jagr 300 000 $ (1)
Anthony Cirelli 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 13 : 43 111 111 $
Year 14 : 32 811 111 $
Year 15 : 16 845 111 $
Year 16 : 7 195 000 $
Salary Average Commitment
Year 13 : 47 090 000 $
Year 14 : 28 300 000 $
Year 15 : 13 800 000 $
Year 16 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 43 111 111 $
Year 14 : 32 811 111 $
Year 15 : 16 845 111 $
Year 16 : 7 195 000 $

Farm Players Salaries

Kyle Quincey 10 000 $ (2)
Julius Honka 9 000 $ (2)
Zach Sanford 5 000 $ (3)
Eric Cornel 5 000 $ (3)
Conner Bleackley 5 000 $ (3)
Vaclav Karabacek 5 000 $ (3)
Julius Nattinen 5 000 $ (4)
Cam Darcy 5 000 $ (4)
Oliver Kylington 5 000 $ (3)
Brandon Pirri 5 000 $ (2)
Devin Setoguchi 5 000 $ (1)
John Quenneville 5 000 $ (3)
Yakov Trenin 5 000 $ (4)
Erik Condra 3 500 $ (3)
Greg Carey 3 000 $ (3)
Deven Sideroff 3 000 $ (4)
Justin Holl 3 000 $ (2)
Cameron Darcy 3 000 $ (2)
Anton Slepyshev 3 000 $ (2)
Justin Kloos 3 000 $ (4)
Peter Cehlarik 3 000 $ (3)
Calle Rosen 3 000 $ (4)
Blake Siebenaler 3 000 $ (3)
Kevin Gravel 3 000 $ (1)
Charlie Lindgren 3 000 $ (2)
Shane Harper 3 000 $ (1)
Reece Scarlett 3 000 $ (3)
Taylor Beck 3 000 $ (2)
Marek Mazanec 3 000 $ (2)
Chase Lang 3 000 $ (4)
Casey Nelson 3 000 $ (3)
Vojtech Mozik 3 000 $ (2)
Jyrki Jokipakka 3 000 $ (4)
Robbie Russo 3 000 $ (4)
Total Farm Players34
Salary Commitment
Year 13 : 137 500 $
Year 14 : 126 500 $
Year 15 : 81 500 $
Year 16 : 33 000 $
Salary Average Commitment
Year 13 : 77 250 $
Year 14 : 71 250 $
Year 15 : 23 250 $
Year 16 : 12 250 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 496 - 74,93%
Level 2: 5000 - 65 $ - 3 621 - 72,42%
Level 3: 2000 - 35 $ - 1 895 - 94,76%
Level 4: 4000 - 20 $ - 3 812 - 95,29%
Luxury : 1000 - 200 $ - 950 - 95,01%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %14 774 - 82,08%
Average Income per Game956 236 $
Year to Date Revenue14 343 543 $

Expense

Pro Players Total Salaries46 800 000 $
Farm Players Total Salaries89 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 950 838 $
Farm Year To Date Expenses63 220 $
Pro Salary Cap To Date17 385 882 $
Farm Salary Cap To Date28 667 $

Estimate

Pro Estimated Season Revenue24 862 141 $
Pro Remaining Season Days110
Pro Expenses Per Days287 006 $
Pro Estimated Expenses31 570 660 $
Farm Remaining Season Days127
Farm Expenses Per Days974 $
Farm Estimated Expenses123 698 $
Estimated Season Expenses31 694 358 $
Season Salary Cap46 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 200 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 800 000 $
Current Bank Account65 977 633 $
Projected Bank Account59 145 416 $

Pro Players Salaries

Dustin Byfuglien 6 500 000 $ (1)
Jack Johnson 3 500 000 $ (3)
Johnny Boychuk 3 500 000 $ (2)
Mikko Koivu 3 500 000 $ (1)
Bryan Little 3 500 000 $ (1)
Nazem Kadri 3 500 000 $ (3)
Richard Panik 2 500 000 $ (4)
Marc Methot 2 500 000 $ (2)
Chris Kunitz 2 500 000 $ (2)
Artem Anisimov 2 500 000 $ (2)
Robin Lehner 2 500 000 $ (2)
Tanner Pearson 2 500 000 $ (2)
Toby Enstrom 2 500 000 $ (1)
Carter Hutton 2 500 000 $ (2)
Kyle Turris 1 000 000 $ (2)
Alexander Burmistrov 300 000 $ (4)
Maxime Lagace 300 000 $ (2)
Alex Iafallo 300 000 $ (4)
Barclay Goodrow 300 000 $ (1)
Patrik Nemeth 300 000 $ (2)
Viktor Arvidsson 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 46 800 000 $
Year 14 : 30 200 000 $
Year 15 : 10 100 000 $
Year 16 : 3 100 000 $
Salary Average Commitment
Year 13 : 24 548 000 $
Year 14 : 17 948 000 $
Year 15 : 1 550 000 $
Year 16 : 1 550 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 800 000 $
Year 14 : 30 200 000 $
Year 15 : 10 100 000 $
Year 16 : 3 100 000 $

Farm Players Salaries

Mikhail Grigorenko 10 000 $ (1)
Nail Yakupov 5 000 $ (2)
Juho Lammikko 5 000 $ (3)
Josh Hennessy 5 000 $ (4)
Andrew Welinski 5 000 $ (3)
Teddy Blueger 5 000 $ (3)
Colin Smith 5 000 $ (1)
Mario Lucia 5 000 $ (3)
Bobby Butler 5 000 $ (4)
Frank Corrado 3 000 $ (2)
Henri Ikonen 3 000 $ (1)
Mike Vecchione 3 000 $ (4)
Andy Andreoff 3 000 $ (1)
Dominic Toninato 3 000 $ (4)
Alexandar Georgiev 3 000 $ (4)
Sena Acolatse 3 000 $ (2)
Scott Wedgewood 3 000 $ (1)
Michael McNiven 3 000 $ (4)
Reid Gardiner 3 000 $ (3)
Nick Paul 3 000 $ (2)
Michael Mersch 3 000 $ (3)
Alan Quine 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 13 : 89 000 $
Year 14 : 62 000 $
Year 15 : 48 000 $
Year 16 : 22 000 $
Salary Average Commitment
Year 13 : 31 940 $
Year 14 : 17 940 $
Year 15 : 3 000 $
Year 16 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 700 - 95,00%
Level 2: 5000 - 60 $ - 4 706 - 94,12%
Level 3: 2000 - 35 $ - 1 900 - 95,00%
Level 4: 4000 - 20 $ - 3 812 - 95,31%
Luxury : 1000 - 200 $ - 950 - 94,98%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 068 - 94,82%
Average Income per Game1 066 527 $
Year to Date Revenue14 931 378 $

Expense

Pro Players Total Salaries40 080 000 $
Farm Players Total Salaries115 000 $
Coaches Total Salaries2 100 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 353 941 $
Farm Year To Date Expenses52 005 $
Pro Salary Cap To Date17 549 434 $
Farm Salary Cap To Date52 005 $

Estimate

Pro Estimated Season Revenue28 796 229 $
Pro Remaining Season Days110
Pro Expenses Per Days238 305 $
Pro Estimated Expenses26 213 550 $
Farm Remaining Season Days127
Farm Expenses Per Days593 $
Farm Estimated Expenses75 311 $
Estimated Season Expenses26 288 861 $
Season Salary Cap40 080 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 920 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 080 000 $
Current Bank Account80 006 304 $
Projected Bank Account82 513 672 $

Pro Players Salaries

Sidney Crosby 6 500 000 $ (2)
Erik Karlsson 6 500 000 $ (1)
Brent Burns (Out of Payroll) 6 500 000 $ (1)
Devan Dubnyk 6 500 000 $ (3)
Eric Staal 5 000 000 $ (3)
Morgan Rielly 4 190 000 $ (3)
Dougie Hamilton (Out of Payroll) 3 500 000 $ (1)
Brayden McNabb 1 000 000 $ (2)
Brendan Smith 1 000 000 $ (2)
Erik Haula 1 000 000 $ (3)
Sam Gagner 990 000 $ (1)
Alex DeBrincat 900 000 $ (4)
Max Domi 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (4)
Teuvo Teravainen 900 000 $ (1)
Stefan Noesen 900 000 $ (1)
Magnus Paajarvi 500 000 $ (1)
Damon Severson 500 000 $ (1)
Josh Anderson 500 000 $ (1)
Calvin Pickard 500 000 $ (1)
Jake Guentzel 300 000 $ (3)
Connor Brown 300 000 $ (1)
Jordan Oesterle 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 13 : 50 080 000 $
Year 14 : 28 190 000 $
Year 15 : 18 790 000 $
Year 16 : 1 800 000 $
Salary Average Commitment
Year 13 : 19 863 000 $
Year 14 : 11 163 000 $
Year 15 : 1 500 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 50 080 000 $
Year 14 : 28 190 000 $
Year 15 : 18 790 000 $
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)
Casey DeSmith 3 000 $ (2)
Tim Kennedy 3 000 $ (2)
Jacob Josefson 3 000 $ (1)
Miles Wood 3 000 $ (3)
Blake Coleman 3 000 $ (2)
Jake Paterson 3 000 $ (2)
Dylan Blujus 3 000 $ (2)
Anders Bjork 3 000 $ (4)
Christian Djoos 3 000 $ (2)
Joakim Nordstrom 3 000 $ (2)
Steve Ott 3 000 $ (2)
Anthony Louis 3 000 $ (3)
A.J. White 3 000 $ (4)
Tyler Motte 3 000 $ (3)
Anton Lindholm 3 000 $ (3)
Ryan Mantha 3 000 $ (4)
James de Haas 3 000 $ (4)
Total Farm Players28
Salary Commitment
Year 13 : 115 000 $
Year 14 : 98 000 $
Year 15 : 59 000 $
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 $ - 5 667 - 94,45%
Level 2: 5000 - 60 $ - 4 745 - 94,90%
Level 3: 2000 - 35 $ - 1 945 - 97,25%
Level 4: 4000 - 20 $ - 3 785 - 94,62%
Luxury : 1000 - 200 $ - 951 - 95,10%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 093 - 94,96%
Average Income per Game1 066 851 $
Year to Date Revenue14 935 919 $

Expense

Pro Players Total Salaries46 400 428 $
Farm Players Total Salaries54 080 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 097 586 $
Farm Year To Date Expenses53 168 $
Pro Salary Cap To Date17 015 666 $
Farm Salary Cap To Date18 661 $

Estimate

Pro Estimated Season Revenue28 804 987 $
Pro Remaining Season Days110
Pro Expenses Per Days293 223 $
Pro Estimated Expenses32 254 530 $
Farm Remaining Season Days127
Farm Expenses Per Days794 $
Farm Estimated Expenses100 838 $
Estimated Season Expenses32 355 368 $
Season Salary Cap46 400 428 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 599 572 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 400 428 $
Current Bank Account94 272 527 $
Projected Bank Account90 722 146 $

Pro Players Salaries

Henrik Sedin 8 650 000 $ (1)
Jared Spurgeon 5 000 000 $ (1)
Thomas Greiss 5 000 000 $ (1)
Brandon Saad 3 500 000 $ (1)
Carl Hagelin 3 035 655 $ (1)
Martin Hanzal 2 500 000 $ (3)
Darren Helm 2 500 000 $ (1)
Niklas Hjalmarsson 2 205 773 $ (2)
Zach Hyman 1 000 000 $ (1)
Colton Sissons 1 000 000 $ (4)
Connor Murphy 1 000 000 $ (2)
Ryan Dzingel 1 000 000 $ (3)
Zach Bogosian 1 000 000 $ (1)
Semyon Varlamov 1 000 000 $ (2)
Calle Jarnkrok 1 000 000 $ (3)
Nick Jensen 1 000 000 $ (3)
Andrew Shaw 1 000 000 $ (1)
Kasperi Kapanen 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Ivan Barbashev 900 000 $ (2)
Alex Tuch 900 000 $ (3)
Brett Pesce 809 000 $ (1)
Andreas Athanasiou 300 000 $ (1)
Michal Kempny 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 13 : 46 400 428 $
Year 14 : 13 705 773 $
Year 15 : 7 700 000 $
Year 16 : 1 000 000 $
Salary Average Commitment
Year 13 : 28 197 000 $
Year 14 : 11 788 000 $
Year 15 : 3 700 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 400 428 $
Year 14 : 13 705 773 $
Year 15 : 7 700 000 $
Year 16 : 1 000 000 $

Farm Players Salaries

Matt Martin 10 000 $ (1)
Sergey Tolchinsky 6 080 $ (1)
Noah Juulsen 5 000 $ (4)
Keith Aulie 3 000 $ (3)
Thomas Di Pauli 3 000 $ (3)
Matthew Highmore 3 000 $ (4)
Brody Sutter 3 000 $ (3)
Darren Kramer 3 000 $ (1)
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 Players14
Salary Commitment
Year 13 : 54 080 $
Year 14 : 26 000 $
Year 15 : 26 000 $
Year 16 : 11 000 $
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 $ - 5 743 - 95,71%
Level 2: 5000 - 60 $ - 4 806 - 96,12%
Level 3: 2000 - 35 $ - 1 955 - 97,75%
Level 4: 4000 - 20 $ - 3 772 - 94,31%
Luxury : 1000 - 200 $ - 963 - 96,25%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17 239 - 95,77%
Average Income per Game1 079 122 $
Year to Date Revenue11 870 342 $

Expense

Pro Players Total Salaries47 230 000 $
Farm Players Total Salaries232 900 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 807 964 $
Farm Year To Date Expenses115 232 $
Pro Salary Cap To Date16 683 664 $
Farm Salary Cap To Date80 700 $

Estimate

Pro Estimated Season Revenue32 373 660 $
Pro Remaining Season Days110
Pro Expenses Per Days272 486 $
Pro Estimated Expenses29 973 460 $
Farm Remaining Season Days127
Farm Expenses Per Days1 716 $
Farm Estimated Expenses217 932 $
Estimated Season Expenses30 191 392 $
Season Salary Cap47 230 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 770 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 230 000 $
Current Bank Account190 606 322 $
Projected Bank Account192 788 590 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (3)
Aleksander Barkov 5 000 000 $ (2)
Jeff Petry 5 000 000 $ (4)
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)
Anthony Duclair 900 000 $ (1)
Brandon Carlo 500 000 $ (3)
Tobias Rieder 500 000 $ (1)
Shayne Gostisbehere 500 000 $ (2)
Steven Santini 500 000 $ (3)
Dominik Simon 300 000 $ (4)
Brandon Montour 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 47 230 000 $
Year 14 : 43 590 000 $
Year 15 : 20 700 000 $
Year 16 : 5 300 000 $
Salary Average Commitment
Year 13 : 26 371 000 $
Year 14 : 21 971 000 $
Year 15 : 14 750 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 47 230 000 $
Year 14 : 43 590 000 $
Year 15 : 20 700 000 $
Year 16 : 5 300 000 $

Farm Players Salaries

Christian Folin 10 000 $ (1)
Miikka Salomaki 9 900 $ (1)
Mark McNeill 9 000 $ (1)
Jacob Larsson 9 000 $ (4)
Thatcher Demko 9 000 $ (3)
Michael McCarron 9 000 $ (2)
Mackenzie Blackwood 9 000 $ (3)
Scott Mayfield 5 000 $ (1)
Jeremy Gregoire 5 000 $ (2)
Caleb Jones 5 000 $ (4)
Louie Belpedio 5 000 $ (4)
Riley Barber 5 000 $ (2)
Zach Nastasiuk 5 000 $ (4)
Garret Ross 5 000 $ (1)
Nicolas Roy 5 000 $ (4)
Marcus Pettersson 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)
J.T. Compher 5 000 $ (3)
Ryan Fitzgerald 5 000 $ (4)
Chris VandeVelde 5 000 $ (2)
Hudson Fasching 5 000 $ (3)
Brian Hart 3 000 $ (2)
Austin Carroll 3 000 $ (2)
Conor Allen 3 000 $ (1)
Linus Arnesson 3 000 $ (2)
Nicolas Kerdiles 3 000 $ (2)
Mark Fraser 3 000 $ (2)
Nick Moutrey 3 000 $ (2)
Tanner Kero 3 000 $ (2)
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 Players51
Salary Commitment
Year 13 : 232 900 $
Year 14 : 173 000 $
Year 15 : 103 000 $
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 $ - 5 767 - 96,12%
Level 2: 5000 - 60 $ - 4 794 - 95,89%
Level 3: 2000 - 35 $ - 1 917 - 95,87%
Level 4: 4000 - 20 $ - 3 720 - 92,99%
Luxury : 1000 - 200 $ - 952 - 95,24%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 151 - 95,28%
Average Income per Game1 076 727 $
Year to Date Revenue15 074 171 $

Expense

Pro Players Total Salaries48 570 024 $
Farm Players Total Salaries201 009 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 670 634 $
Farm Year To Date Expenses108 041 $
Pro Salary Cap To Date18 195 553 $
Farm Salary Cap To Date73 484 $

Estimate

Pro Estimated Season Revenue29 071 616 $
Pro Remaining Season Days110
Pro Expenses Per Days280 057 $
Pro Estimated Expenses30 806 270 $
Farm Remaining Season Days127
Farm Expenses Per Days1 552 $
Farm Estimated Expenses197 104 $
Estimated Season Expenses31 003 374 $
Season Salary Cap48 570 024 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 429 976 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 570 024 $
Current Bank Account175 674 011 $
Projected Bank Account173 742 253 $

Pro Players Salaries

Braden Holtby 6 500 000 $ (1)
Mattias Ekholm 5 000 000 $ (3)
Evgeni Dadonov 5 000 000 $ (1)
Matt Dumba 3 500 000 $ (4)
Jaroslav Halak 3 500 000 $ (2)
Chris Kreider 3 500 000 $ (2)
Alex Galchenyuk 2 690 000 $ (1)
Ian Cole 2 500 000 $ (2)
Nick Holden 2 500 000 $ (3)
Ryan Nugent-Hopkins 2 500 000 $ (2)
Nate Schmidt 2 500 000 $ (3)
Travis Hamonic 2 500 000 $ (1)
Jake Virtanen 900 000 $ (1)
Phillip Danault 900 000 $ (1)
Jesse Puljujarvi 900 000 $ (3)
Jonathan Drouin 900 000 $ (1)
David Pastrnak 900 000 $ (1)
Marian Gaborik 880 024 $ (3)
Brendan Leipsic 500 000 $ (1)
Matt Nieto 500 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 48 570 024 $
Year 14 : 27 780 024 $
Year 15 : 15 780 024 $
Year 16 : 3 500 000 $
Salary Average Commitment
Year 13 : 25 144 000 $
Year 14 : 12 700 000 $
Year 15 : 6 900 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 570 024 $
Year 14 : 27 780 024 $
Year 15 : 15 780 024 $
Year 16 : 3 500 000 $

Farm Players Salaries

Lauri Korpikoski 9 769 $ (1)
Dylan Strome 9 000 $ (4)
Colin White 9 000 $ (4)
Madison Bowey 8 940 $ (1)
Kyle Burroughs 6 300 $ (1)
John Negrin 5 000 $ (3)
Jayce Hawryluk 5 000 $ (3)
Cody Kunyk 5 000 $ (3)
Stephen MacAulay 5 000 $ (4)
Mike Reilly 5 000 $ (4)
Zach O'Brien 5 000 $ (4)
Akim Aliu 5 000 $ (3)
Olivier Archambault 5 000 $ (4)
Daniel Audette 5 000 $ (3)
Filip Gustavsson 5 000 $ (4)
Zack Stortini 5 000 $ (3)
Will O'Neill 5 000 $ (1)
Oskar Lindblom 5 000 $ (4)
Ville Pokka 5 000 $ (1)
Oscar Lindberg 5 000 $ (3)
Jeremy Roy 5 000 $ (4)
Brian Lashoff 3 000 $ (4)
Matt Buckles 3 000 $ (4)
David Kampf 3 000 $ (4)
Brandon Alderson 3 000 $ (1)
Daniel Catenacci 3 000 $ (2)
Josiah Didier 3 000 $ (3)
Chris Kelly 3 000 $ (2)
Buddy Robinson 3 000 $ (2)
Ryan Sproul 3 000 $ (3)
Brennan Menell 3 000 $ (4)
Nick Cousins 3 000 $ (3)
Quinton Howden 3 000 $ (3)
Mike Weber 3 000 $ (1)
Marcus Hogberg 3 000 $ (4)
Eamon McAdam 3 000 $ (3)
Ryan Haggerty 3 000 $ (1)
Jack Campbell 3 000 $ (1)
Tim Bozon 3 000 $ (3)
Joshua Winquist 3 000 $ (3)
Emil Pettersson 3 000 $ (4)
Nikita Soshnikov 3 000 $ (2)
Jeff Malcolm 3 000 $ (2)
Mike Sislo 3 000 $ (1)
Mike Brown 3 000 $ (1)
Robin Norell 3 000 $ (3)
Nick Tarnasky 3 000 $ (4)
Total Farm Players47
Salary Commitment
Year 13 : 201 009 $
Year 14 : 148 000 $
Year 15 : 133 000 $
Year 16 : 74 000 $
Salary Average Commitment
Year 13 : 133 818 $
Year 14 : 81 578 $
Year 15 : 53 430 $
Year 16 : 17 250 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 801 - 96,69%
Level 2: 5000 - 45 $ - 4 878 - 97,55%
Level 3: 2000 - 30 $ - 1 945 - 97,27%
Level 4: 4000 - 10 $ - 3 999 - 99,97%
Luxury : 1000 - 180 $ - 975 - 97,54%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 599 - 97,77%
Average Income per Game861 782 $
Year to Date Revenue12 064 944 $

Expense

Pro Players Total Salaries50 000 000 $
Farm Players Total Salaries123 940 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 297 745 $
Farm Year To Date Expenses273 858 $
Pro Salary Cap To Date18 502 818 $
Farm Salary Cap To Date44 430 $

Estimate

Pro Estimated Season Revenue23 268 106 $
Pro Remaining Season Days110
Pro Expenses Per Days294 350 $
Pro Estimated Expenses32 378 500 $
Farm Remaining Season Days127
Farm Expenses Per Days5 794 $
Farm Estimated Expenses735 838 $
Estimated Season Expenses33 114 338 $
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 Account111 202 337 $
Projected Bank Account101 356 105 $

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)
Christopher Tanev 2 500 000 $ (2)
Jason Zucker 2 500 000 $ (2)
Jacob Trouba 2 500 000 $ (1)
Carey Price 2 000 000 $ (4)
David Schlemko 1 000 000 $ (3)
Matt Irwin 1 000 000 $ (2)
Matt Calvert 1 000 000 $ (1)
Patrik Laine 900 000 $ (3)
Josh Morrissey 900 000 $ (3)
Mathew Barzal 900 000 $ (4)
Clayton Keller 900 000 $ (4)
Samuel Girard (Out of Payroll) 900 000 $ (4)
Kyle Brodziak 500 000 $ (2)
Darcy Kuemper 500 000 $ (3)
Derek Ryan 300 000 $ (3)
Logan Shaw 300 000 $ (1)
Jesper Bratt 300 000 $ (4)
Total Pro Players23
Salary Commitment
Year 13 : 50 900 000 $
Year 14 : 44 400 000 $
Year 15 : 25 100 000 $
Year 16 : 5 000 000 $
Salary Average Commitment
Year 13 : 31 899 498 $
Year 14 : 29 199 498 $
Year 15 : 15 199 999 $
Year 16 : 4 199 999 $
Salary Cap with 1 Way Contract
Year 13 : 50 900 000 $
Year 14 : 44 400 000 $
Year 15 : 25 100 000 $
Year 16 : 5 000 000 $

Farm Players Salaries

Nick Schultz 10 000 $ (3)
Pavel Zacha 9 000 $ (3)
Nicholas Merkley 9 000 $ (4)
Spencer Martin 8 940 $ (1)
Michal Rozsival 8 000 $ (2)
Vernon Fiddler 5 000 $ (1)
Roope Hintz 5 000 $ (4)
Nikita Tryamkin 5 000 $ (2)
Garret Sparks 5 000 $ (2)
Matt Frattin 5 000 $ (1)
Brandon Gignac 3 000 $ (4)
Daniel Zaar 3 000 $ (4)
Chris Breen 3 000 $ (2)
Max Gortz 3 000 $ (1)
Drew Shore 3 000 $ (2)
Chris Brown 3 000 $ (3)
Nick Lappin 3 000 $ (3)
Ryan Johnston 3 000 $ (2)
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)
Hunter Fejes 3 000 $ (3)
Levko Koper 3 000 $ (2)
Julian Melchiori 3 000 $ (2)
Zack MacEwen 3 000 $ (4)
Mathieu Brodeur 3 000 $ (4)
Timothy Liljegren 0 $ (1)
Total Farm Players29
Salary Commitment
Year 13 : 123 940 $
Year 14 : 99 000 $
Year 15 : 63 000 $
Year 16 : 32 000 $
Salary Average Commitment
Year 13 : 93 016 $
Year 14 : 64 906 $
Year 15 : 31 650 $
Year 16 : 6 650 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 617 - 93,62%
Level 2: 5000 - 60 $ - 4 635 - 92,71%
Level 3: 2000 - 35 $ - 1 848 - 92,42%
Level 4: 4000 - 20 $ - 3 727 - 93,19%
Luxury : 1000 - 200 $ - 927 - 92,66%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16 755 - 93,08%
Average Income per Game1 047 940 $
Year to Date Revenue18 862 920 $

Expense

Pro Players Total Salaries48 400 000 $
Farm Players Total Salaries35 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 844 633 $
Farm Year To Date Expenses668 540 $
Pro Salary Cap To Date18 179 651 $
Farm Salary Cap To Date12 317 $

Estimate

Pro Estimated Season Revenue24 102 620 $
Pro Remaining Season Days110
Pro Expenses Per Days297 740 $
Pro Estimated Expenses32 751 400 $
Farm Remaining Season Days127
Farm Expenses Per Days9 974 $
Farm Estimated Expenses1 266 698 $
Estimated Season Expenses34 018 098 $
Season Salary Cap48 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 400 000 $
Current Bank Account137 129 197 $
Projected Bank Account127 213 719 $

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)
Julien Gauthier 900 000 $ (4)
Anthony Mantha 900 000 $ (1)
Daniel Sprong 900 000 $ (2)
Thomas Chabot 900 000 $ (4)
William Nylander 900 000 $ (2)
Brandon Davidson 500 000 $ (3)
Tyler Parsons 500 000 $ (4)
Tristan Jarry 500 000 $ (2)
Anders Lindback 500 000 $ (1)
Matt Carey (Out of Payroll) 300 000 $ (2)
Patrick Dwyer 300 000 $ (3)
Chris Mueller 300 000 $ (3)
Stuart Percy 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 48 700 000 $
Year 14 : 40 300 000 $
Year 15 : 17 200 000 $
Year 16 : 7 300 000 $
Salary Average Commitment
Year 13 : 27 794 000 $
Year 14 : 20 594 000 $
Year 15 : 5 900 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 700 000 $
Year 14 : 40 300 000 $
Year 15 : 17 200 000 $
Year 16 : 7 300 000 $

Farm Players Salaries

Samuel Morin 5 000 $ (2)
Dominic Turgeon 5 000 $ (3)
Jakub Zboril 5 000 $ (4)
Cole Cassels 5 000 $ (2)
Trevor Moore 3 000 $ (3)
Jonathan Racine 3 000 $ (4)
Kyle Platzer 3 000 $ (2)
Jake Dotchin 3 000 $ (1)
Patrick Brown 3 000 $ (2)
Total Farm Players9
Salary Commitment
Year 13 : 35 000 $
Year 14 : 32 000 $
Year 15 : 16 000 $
Year 16 : 8 000 $
Salary Average Commitment
Year 13 : 37 180 $
Year 14 : 34 180 $
Year 15 : 3 000 $
Year 16 : 3 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 3 986 - 66,43%
Level 2: 5000 - 65 $ - 3 811 - 76,23%
Level 3: 2000 - 40 $ - 1 430 - 71,52%
Level 4: 4000 - 22 $ - 2 945 - 73,63%
Luxury : 1000 - 300 $ - 548 - 54,79%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %12 721 - 70,67%
Average Income per Game929 099 $
Year to Date Revenue13 007 381 $

Expense

Pro Players Total Salaries48 122 000 $
Farm Players Total Salaries81 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 781 206 $
Farm Year To Date Expenses63 722 $
Pro Salary Cap To Date17 250 125 $
Farm Salary Cap To Date29 216 $

Estimate

Pro Estimated Season Revenue25 085 663 $
Pro Remaining Season Days110
Pro Expenses Per Days294 475 $
Pro Estimated Expenses32 392 250 $
Farm Remaining Season Days127
Farm Expenses Per Days933 $
Farm Estimated Expenses118 491 $
Estimated Season Expenses32 510 741 $
Season Salary Cap48 122 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 878 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 122 000 $
Current Bank Account93 954 483 $
Projected Bank Account86 529 405 $

Pro Players Salaries

Victor Hedman 6 500 000 $ (3)
Derek Stepan 5 000 000 $ (1)
Mikael Granlund 5 000 000 $ (3)
Jaden Schwartz 3 500 000 $ (4)
Tyson Barrie 3 500 000 $ (1)
Jake Allen 3 500 000 $ (2)
Valtteri Filppula 3 222 000 $ (3)
Nick Bjugstad 2 500 000 $ (3)
Jakub Voracek 2 500 000 $ (1)
Marcus Johansson 2 500 000 $ (2)
David Perron 2 500 000 $ (1)
Yanni Gourde 2 500 000 $ (3)
Derek Forbort 1 000 000 $ (2)
Mike Condon 1 000 000 $ (1)
Jakub Vrana 900 000 $ (2)
Chris Bigras 500 000 $ (2)
Martin Marincin 500 000 $ (3)
Jan Rutta 300 000 $ (4)
Brett Kulak 300 000 $ (1)
Garnet Hathaway 300 000 $ (1)
Seth Griffith 300 000 $ (3)
Greg McKegg 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 48 122 000 $
Year 14 : 33 022 000 $
Year 15 : 24 322 000 $
Year 16 : 3 800 000 $
Salary Average Commitment
Year 13 : 21 572 998 $
Year 14 : 10 282 999 $
Year 15 : 7 725 999 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 48 122 000 $
Year 14 : 33 022 000 $
Year 15 : 24 322 000 $
Year 16 : 3 800 000 $

Farm Players Salaries

Andrei Markov 8 000 $ (1)
Mitchell Stephens 5 000 $ (4)
Mitchell Vande Sompel 5 000 $ (4)
Parker Wotherspoon 5 000 $ (4)
Ryan Gropp 5 000 $ (4)
Jake Dowell 5 000 $ (2)
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 Players20
Salary Commitment
Year 13 : 81 000 $
Year 14 : 59 000 $
Year 15 : 51 000 $
Year 16 : 34 000 $
Salary Average Commitment
Year 13 : 43 880 $
Year 14 : 24 880 $
Year 15 : 13 000 $
Year 16 : 10 000 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 644 - 94,07%
Level 2: 5000 - 60 $ - 4 654 - 93,09%
Level 3: 2000 - 35 $ - 1 830 - 91,52%
Level 4: 4000 - 20 $ - 3 833 - 95,83%
Luxury : 1000 - 200 $ - 936 - 93,57%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16 898 - 93,88%
Average Income per Game1 054 398 $
Year to Date Revenue15 815 976 $

Expense

Pro Players Total Salaries47 618 223 $
Farm Players Total Salaries70 500 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 002 762 $
Farm Year To Date Expenses367 101 $
Pro Salary Cap To Date17 164 358 $
Farm Salary Cap To Date21 737 $

Estimate

Pro Estimated Season Revenue27 414 358 $
Pro Remaining Season Days110
Pro Expenses Per Days295 583 $
Pro Estimated Expenses32 514 130 $
Farm Remaining Season Days127
Farm Expenses Per Days5 518 $
Farm Estimated Expenses700 786 $
Estimated Season Expenses33 214 916 $
Season Salary Cap47 618 223 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 381 777 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 618 223 $
Current Bank Account63 347 508 $
Projected Bank Account57 546 950 $

Pro Players Salaries

John Klingberg 5 000 000 $ (2)
Ryan Kesler 5 000 000 $ (1)
Tuukka Rask 5 000 000 $ (3)
Andrej Sekera 4 785 001 $ (2)
Andrew Cogliano 3 500 000 $ (4)
Matt Niskanen 3 500 000 $ (1)
Josh Bailey 3 500 000 $ (3)
Keith Kinkaid 3 000 000 $ (3)
Nick Bonino 2 500 000 $ (4)
Ben Lovejoy 2 500 000 $ (1)
Cal Clutterbuck 1 933 222 $ (2)
Radim Vrbata 1 000 000 $ (2)
Jannik Hansen 1 000 000 $ (3)
Roman Polak 1 000 000 $ (3)
Luke Schenn 1 000 000 $ (2)
Marcus Foligno 1 000 000 $ (2)
Jake Debrusk 900 000 $ (3)
Troy Stecher (Out of Payroll) 900 000 $ (3)
Evgeny Svechnikov 900 000 $ (3)
Evan Rodrigues 300 000 $ (2)
Anton Lander 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 48 518 223 $
Year 14 : 37 518 223 $
Year 15 : 22 200 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 27 440 000 $
Year 14 : 21 640 000 $
Year 15 : 14 500 000 $
Year 16 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 518 223 $
Year 14 : 37 518 223 $
Year 15 : 22 200 000 $
Year 16 : 6 000 000 $

Farm Players Salaries

Zbynek Michalek 7 500 $ (1)
Trevor Smith 5 000 $ (3)
Steven Kampfer 5 000 $ (1)
Zach Trotman 5 000 $ (1)
Mason Appleton 3 000 $ (4)
Chris Casto 3 000 $ (1)
Eric Tangradi 3 000 $ (1)
Ben Holmstrom 3 000 $ (1)
Anthony Peluso 3 000 $ (2)
Andrew Bodnarchuk 3 000 $ (1)
Brendan Woods 3 000 $ (1)
Jamie Devane 3 000 $ (1)
Reid Petryk 3 000 $ (1)
Mark Zengerle 3 000 $ (3)
Zane McIntyre 3 000 $ (2)
Adam Carlson 3 000 $ (4)
Adam Chapie 3 000 $ (4)
Jens Looke 3 000 $ (4)
Tyler Wotherspoon 3 000 $ (1)
John Mitchell 3 000 $ (4)
Total Farm Players20
Salary Commitment
Year 13 : 70 500 $
Year 14 : 29 000 $
Year 15 : 23 000 $
Year 16 : 15 000 $
Salary Average Commitment
Year 13 : 74 250 $
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 $ - 5 516 - 91,93%
Level 2: 5000 - 60 $ - 4 647 - 92,94%
Level 3: 2000 - 35 $ - 1 877 - 93,83%
Level 4: 4000 - 20 $ - 3 684 - 92,11%
Luxury : 1000 - 200 $ - 917 - 91,66%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16 640 - 92,45%
Average Income per Game1 037 778 $
Year to Date Revenue18 680 012 $

Expense

Pro Players Total Salaries32 800 000 $
Farm Players Total Salaries60 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 718 660 $
Farm Year To Date Expenses57 777 $
Pro Salary Cap To Date12 393 800 $
Farm Salary Cap To Date23 257 $

Estimate

Pro Estimated Season Revenue23 868 904 $
Pro Remaining Season Days110
Pro Expenses Per Days205 085 $
Pro Estimated Expenses22 559 350 $
Farm Remaining Season Days127
Farm Expenses Per Days825 $
Farm Estimated Expenses104 775 $
Estimated Season Expenses22 664 125 $
Season Salary Cap32 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $17 200 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 17 800 000 $
Current Bank Account83 314 014 $
Projected Bank Account84 518 793 $

Pro Players Salaries

Mats Zuccarello 5 000 000 $ (2)
Brandon Dubinsky 5 000 000 $ (3)
Max Pacioretty 3 500 000 $ (1)
Jeff Skinner 2 500 000 $ (4)
Jamie McGinn 2 500 000 $ (2)
Vladimir Sobotka 2 500 000 $ (1)
Thomas Hickey 2 500 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Ryan Reaves 1 000 000 $ (3)
Malcolm Subban 900 000 $ (1)
Jakob Chychrun 900 000 $ (3)
Sam Bennett 900 000 $ (2)
Ryan Pulock 900 000 $ (1)
Adam Pelech 500 000 $ (1)
Steve Moses 500 000 $ (1)
Austin Watson 500 000 $ (3)
Darren Archibald 500 000 $ (1)
Richard Bachman 500 000 $ (1)
Sebastian AhoD (Out of Payroll) 500 000 $ (4)
Tucker Poolman 300 000 $ (4)
Nicolas Deslauriers 300 000 $ (1)
Rob O'Gara 300 000 $ (3)
Dan Vladar 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 33 300 000 $
Year 14 : 19 700 000 $
Year 15 : 11 300 000 $
Year 16 : 3 300 000 $
Salary Average Commitment
Year 13 : 17 594 000 $
Year 14 : 10 194 000 $
Year 15 : 3 500 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 33 300 000 $
Year 14 : 19 700 000 $
Year 15 : 11 300 000 $
Year 16 : 3 300 000 $

Farm Players Salaries

Jordan Schroeder 5 000 $ (4)
Mark Fayne 5 000 $ (3)
Mathieu Joseph 5 000 $ (4)
James Wisniewski 5 000 $ (3)
Anthony Peters 5 000 $ (1)
Zach Sill 5 000 $ (4)
Maxim Mamin 3 000 $ (4)
Danick Martel 3 000 $ (2)
Casey Bailey 3 000 $ (2)
Kalle Kossila 3 000 $ (3)
Manuel Wiederer 3 000 $ (4)
Cole Bardreau 3 000 $ (1)
Kerby Rychel 3 000 $ (3)
Scott Glennie 3 000 $ (3)
Daniel Pribyl 3 000 $ (3)
Jesse Graham 3 000 $ (1)
Total Farm Players16
Salary Commitment
Year 13 : 60 000 $
Year 14 : 49 000 $
Year 15 : 43 000 $
Year 16 : 21 000 $
Salary Average Commitment
Year 13 : 80 278 $
Year 14 : 69 500 $
Year 15 : 48 000 $
Year 16 : 3 000 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 609 - 93,48%
Level 2: 5000 - 60 $ - 4 856 - 97,12%
Level 3: 2000 - 35 $ - 1 844 - 92,18%
Level 4: 4000 - 20 $ - 3 823 - 95,57%
Luxury : 1000 - 200 $ - 956 - 95,63%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 088 - 94,93%
Average Income per Game1 066 020 $
Year to Date Revenue14 924 275 $

Expense

Pro Players Total Salaries43 740 222 $
Farm Players Total Salaries125 000 $
Coaches Total Salaries3 675 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 718 335 $
Farm Year To Date Expenses968 655 $
Pro Salary Cap To Date16 307 586 $
Farm Salary Cap To Date44 800 $

Estimate

Pro Estimated Season Revenue28 782 530 $
Pro Remaining Season Days110
Pro Expenses Per Days252 770 $
Pro Estimated Expenses27 804 700 $
Farm Remaining Season Days127
Farm Expenses Per Days14 433 $
Farm Estimated Expenses1 832 991 $
Estimated Season Expenses29 637 691 $
Season Salary Cap43 740 222 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 259 778 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 740 222 $
Current Bank Account68 044 732 $
Projected Bank Account67 189 571 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (2)
Corey Crawford 5 000 000 $ (1)
Joe Pavelski 5 000 000 $ (1)
Filip Forsberg 3 500 000 $ (3)
Justin Faulk 3 500 000 $ (3)
Gabriel Landeskog 3 500 000 $ (2)
Alexander Radulov 3 500 000 $ (2)
Sean Couturier 2 800 000 $ (2)
Matt Hunwick 2 000 222 $ (1)
Patrick Sharp 2 000 000 $ (2)
Brooks Orpik 1 040 000 $ (3)
Andy Greene 1 000 000 $ (1)
Kyle Connor 900 000 $ (3)
Darnell Nurse 900 000 $ (2)
Sebastian Aho 900 000 $ (3)
Jack Roslovic 500 000 $ (3)
Dominic Moore 500 000 $ (2)
Victor Mete 500 000 $ (4)
Jordan Weal 500 000 $ (1)
Ondrej Kase 300 000 $ (2)
Gemel Smith 300 000 $ (1)
Tom Kuhnhackl 300 000 $ (1)
Matt Murray 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 13 : 43 740 222 $
Year 14 : 29 340 000 $
Year 15 : 10 840 000 $
Year 16 : 500 000 $
Salary Average Commitment
Year 13 : 32 583 000 $
Year 14 : 15 683 000 $
Year 15 : 3 800 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 43 740 222 $
Year 14 : 29 340 000 $
Year 15 : 10 840 000 $
Year 16 : 500 000 $

Farm Players Salaries

Anders Nilsson 25 000 $ (1)
Nikita Scherbak 9 000 $ (2)
Steve Bernier 5 000 $ (1)
Adam Brooks 5 000 $ (4)
Zach Redmond 5 000 $ (3)
Rinat Valiev 5 000 $ (2)
Joakim Ryan 5 000 $ (2)
Peter Mueller 5 000 $ (4)
Lucas Wallmark 5 000 $ (3)
Phil Varone 5 000 $ (1)
Ludwig Bystrom 5 000 $ (1)
Gustav Forsling 5 000 $ (3)
Nicholas Baptiste 5 000 $ (2)
Andreas Johnsson 3 000 $ (3)
Kent Simpson 3 000 $ (2)
Brenden Kichton 3 000 $ (2)
Brendan Ranford 3 000 $ (1)
Christoph Bertschy 3 000 $ (2)
Darren Dietz 3 000 $ (3)
Maxime Lajoie 3 000 $ (4)
Mackenzie MacEachern 3 000 $ (3)
Ben Marshall 3 000 $ (3)
Parker Milner 3 000 $ (2)
Mike Ribeiro 3 000 $ (4)
Stepan Falkovsky 3 000 $ (4)
Total Farm Players25
Salary Commitment
Year 13 : 125 000 $
Year 14 : 82 000 $
Year 15 : 46 000 $
Year 16 : 19 000 $
Salary Average Commitment
Year 13 : 96 130 $
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 $ - 5 557 - 92,61%
Level 2: 5000 - 60 $ - 4 765 - 95,30%
Level 3: 2000 - 35 $ - 1 931 - 96,57%
Level 4: 4000 - 20 $ - 3 764 - 94,10%
Luxury : 1000 - 200 $ - 944 - 94,41%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16 961 - 94,23%
Average Income per Game1 055 937 $
Year to Date Revenue16 894 986 $

Expense

Pro Players Total Salaries44 411 111 $
Farm Players Total Salaries113 000 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 674 844 $
Farm Year To Date Expenses38 844 $
Pro Salary Cap To Date17 255 063 $
Farm Salary Cap To Date38 814 $

Estimate

Pro Estimated Season Revenue26 398 416 $
Pro Remaining Season Days110
Pro Expenses Per Days256 560 $
Pro Estimated Expenses28 221 600 $
Farm Remaining Season Days127
Farm Expenses Per Days583 $
Farm Estimated Expenses74 041 $
Estimated Season Expenses28 295 641 $
Season Salary Cap44 411 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 588 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 411 111 $
Current Bank Account127 602 430 $
Projected Bank Account125 705 205 $

Pro Players Salaries

Cam Talbot 6 500 000 $ (1)
Alec Martinez 5 000 000 $ (2)
Jeff Carter 5 000 000 $ (2)
Mathieu Perreault 3 500 000 $ (4)
Rasmus Ristolainen 3 500 000 $ (4)
Jakob Silfverberg 3 500 000 $ (1)
Patrik Berglund 3 111 111 $ (1)
Evander Kane 2 500 000 $ (2)
Jussi Jokinen 2 500 000 $ (1)
Kevin Connauton (Out of Payroll) 2 250 000 $ (3)
Aaron Dell 2 000 000 $ (2)
Riley Nash 1 000 000 $ (3)
Alex Chiasson 1 000 000 $ (1)
Derrick Pouliot 900 000 $ (1)
Will Butcher 500 000 $ (4)
John Hayden 500 000 $ (3)
Jimmy Vesey 500 000 $ (3)
Cedric Paquette 500 000 $ (3)
Morgan Klimchuk 500 000 $ (2)
Markus Granlund 500 000 $ (1)
Vincent Hinostroza 500 000 $ (2)
Justin Dowling 300 000 $ (1)
Ben Harpur 300 000 $ (2)
Dylan DeMelo 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 13 : 46 661 111 $
Year 14 : 28 050 000 $
Year 15 : 12 250 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 19 475 999 $
Year 14 : 14 275 999 $
Year 15 : 2 600 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 661 111 $
Year 14 : 28 050 000 $
Year 15 : 12 250 000 $
Year 16 : 7 500 000 $

Farm Players Salaries

Tommy Wingels 10 000 $ (4)
Justin Fontaine 5 000 $ (2)
Zachary Senyshyn 5 000 $ (4)
Conor Garland 5 000 $ (3)
Robin Kovacs 5 000 $ (3)
Corey Elkins 5 000 $ (1)
Brad Malone 5 000 $ (1)
Ryan Kujawinski 5 000 $ (2)
David Dziurzynski 5 000 $ (1)
Jiri Hudler 5 000 $ (1)
Daniel Walcott 5 000 $ (1)
Felix Girard 5 000 $ (1)
Tommy Vannelli 5 000 $ (4)
Julien Brouillette 5 000 $ (3)
Joe Cannata 5 000 $ (3)
Dan DeSalvo 3 000 $ (3)
Cole Schneider 3 000 $ (1)
Bobby Farnham 3 000 $ (2)
Adam Wilcox 3 000 $ (3)
Emile Poirier 3 000 $ (2)
Matthew Spencer 3 000 $ (4)
Colin Blackwell 3 000 $ (3)
Christian Wolanin 3 000 $ (4)
Mikhail Vorobyov 3 000 $ (4)
Nathan Noel 3 000 $ (4)
Nikita Korostelev 3 000 $ (4)
Total Farm Players26
Salary Commitment
Year 13 : 113 000 $
Year 14 : 80 000 $
Year 15 : 64 000 $
Year 16 : 35 000 $
Salary Average Commitment
Year 13 : 77 180 $
Year 14 : 47 180 $
Year 15 : 31 930 $
Year 16 : 25 000 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 714 - 95,23%
Level 2: 5000 - 50 $ - 4 880 - 97,59%
Level 3: 2000 - 20 $ - 1 998 - 99,92%
Level 4: 4000 - 15 $ - 3 905 - 97,61%
Luxury : 1000 - 140 $ - 988 - 98,76%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 483 - 97,13%
Average Income per Game895 489 $
Year to Date Revenue14 327 829 $

Expense

Pro Players Total Salaries48 369 000 $
Farm Players Total Salaries212 690 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 153 404 $
Farm Year To Date Expenses93 230 $
Pro Salary Cap To Date17 501 630 $
Farm Salary Cap To Date58 677 $

Estimate

Pro Estimated Season Revenue22 387 233 $
Pro Remaining Season Days110
Pro Expenses Per Days281 746 $
Pro Estimated Expenses30 992 060 $
Farm Remaining Season Days127
Farm Expenses Per Days1 612 $
Farm Estimated Expenses204 724 $
Estimated Season Expenses31 196 784 $
Season Salary Cap48 369 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 631 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 369 000 $
Current Bank Account146 570 868 $
Projected Bank Account137 761 317 $

Pro Players Salaries

Antti Raanta 6 500 000 $ (2)
Jason Pominville 5 666 000 $ (4)
John Carlson 5 000 000 $ (1)
Evgeny Kuznetsov 3 500 000 $ (2)
Anders Lee 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (2)
Sami Vatanen 2 690 000 $ (2)
Elias Lindholm 2 500 000 $ (3)
Joe Thornton 2 500 000 $ (1)
Ben Chiarot 2 500 000 $ (1)
Josh Manson 2 500 000 $ (2)
Vladislav Namestnikov 2 500 000 $ (3)
Carl Gunnarsson 1 000 000 $ (4)
Bryan Rust 1 000 000 $ (2)
Shea Theodore 863 000 $ (1)
Anton Forsberg 750 000 $ (2)
Dennis Seidenberg 500 000 $ (3)
Adam Lowry 500 000 $ (1)
Lukas Sedlak 300 000 $ (2)
Chandler Stephenson 300 000 $ (1)
Brian Gionta 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 48 369 000 $
Year 14 : 33 206 000 $
Year 15 : 12 166 000 $
Year 16 : 6 666 000 $
Salary Average Commitment
Year 13 : 31 332 999 $
Year 14 : 17 899 999 $
Year 15 : 9 100 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 369 000 $
Year 14 : 33 206 000 $
Year 15 : 12 166 000 $
Year 16 : 6 666 000 $

Farm Players Salaries

Ryan Miller 85 000 $ (3)
Vladislav Kamenev 9 250 $ (1)
Sonny Milano 9 000 $ (1)
Travis Sanheim 9 000 $ (3)
Greg Chase 8 940 $ (1)
Dominik Masin 5 000 $ (3)
Jansen Harkins 5 000 $ (4)
Dysin Mayo 5 000 $ (3)
Linden Vey 5 000 $ (3)
Danny Kristo 5 000 $ (3)
Peter Holland 5 000 $ (1)
Philip Larsen 4 500 $ (1)
Dean Kukan 3 000 $ (2)
Sam Kurker 3 000 $ (4)
Sam Anas 3 000 $ (4)
Jaedon Descheneau 3 000 $ (3)
Jordan Szwarz 3 000 $ (1)
Gustav Olofsson 3 000 $ (4)
Stefan Fournier 3 000 $ (1)
Emil Johansson 3 000 $ (4)
Nick Seeler 3 000 $ (3)
Marek Langhamer 3 000 $ (2)
Gus Young 3 000 $ (1)
Chase Balisy 3 000 $ (1)
Mike Halmo 3 000 $ (1)
Mantas Armalis 3 000 $ (4)
Marek Hrivik 3 000 $ (2)
Andrey Pedan 3 000 $ (1)
Jacob Middleton 3 000 $ (3)
John Gilmour 3 000 $ (3)
Ben Thomas 3 000 $ (3)
Total Farm Players31
Salary Commitment
Year 13 : 212 690 $
Year 14 : 158 000 $
Year 15 : 149 000 $
Year 16 : 20 000 $
Salary Average Commitment
Year 13 : 120 380 $
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 $ - 5 949 - 99,15%
Level 2: 5000 - 40 $ - 4 945 - 98,90%
Level 3: 2000 - 20 $ - 1 993 - 99,65%
Level 4: 4000 - 10 $ - 3 998 - 99,95%
Luxury : 1000 - 140 $ - 984 - 98,43%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 869 - 99,27%
Average Income per Game775 458 $
Year to Date Revenue10 080 949 $

Expense

Pro Players Total Salaries46 138 200 $
Farm Players Total Salaries172 000 $
Coaches Total Salaries5 375 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 176 423 $
Farm Year To Date Expenses1 879 817 $
Pro Salary Cap To Date17 071 335 $
Farm Salary Cap To Date58 062 $

Estimate

Pro Estimated Season Revenue21 712 813 $
Pro Remaining Season Days110
Pro Expenses Per Days261 233 $
Pro Estimated Expenses28 735 630 $
Farm Remaining Season Days127
Farm Expenses Per Days28 077 $
Farm Estimated Expenses3 565 779 $
Estimated Season Expenses32 301 409 $
Season Salary Cap46 138 200 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 861 800 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 138 200 $
Current Bank Account95 514 865 $
Projected Bank Account84 926 269 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (2)
Mark Scheifele 4 948 700 $ (2)
Alex Pietrangelo 4 389 500 $ (1)
Tyler Myers 3 500 000 $ (3)
Jay Bouwmeester 3 500 000 $ (1)
Calvin de Haan 2 500 000 $ (3)
Ryan Callahan 2 500 000 $ (4)
Nino Niederreiter 2 500 000 $ (2)
Casey Cizikas 2 500 000 $ (2)
Erik Gudbranson 1 000 000 $ (2)
Brock Boeser 900 000 $ (4)
Christian Fischer 900 000 $ (3)
Nick Schmaltz 900 000 $ (3)
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)
Ville Husso 500 000 $ (3)
Total Pro Players20
Salary Commitment
Year 13 : 46 138 200 $
Year 14 : 29 448 700 $
Year 15 : 12 600 000 $
Year 16 : 3 400 000 $
Salary Average Commitment
Year 13 : 24 443 998 $
Year 14 : 7 843 999 $
Year 15 : 6 249 999 $
Year 16 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 138 200 $
Year 14 : 29 448 700 $
Year 15 : 12 600 000 $
Year 16 : 3 400 000 $

Farm Players Salaries

Mark Jankowski 9 000 $ (3)
Filip Hronek 9 000 $ (4)
Hunter Shinkaruk 9 000 $ (2)
Tyson Jost 9 000 $ (4)
Josh Leivo 5 000 $ (1)
Taylor Doherty 5 000 $ (1)
Keegan Lowe 5 000 $ (1)
Gabriel Gagne 5 000 $ (3)
Rasmus Andersson 5 000 $ (3)
Chris Terry 5 000 $ (3)
Brent Regner 5 000 $ (3)
Boyd Gordon 5 000 $ (4)
Joseph Cramarossa 5 000 $ (1)
Nick Sorensen 5 000 $ (3)
Matt Cullen 5 000 $ (1)
Roland McKeown 5 000 $ (3)
Leland Irving 5 000 $ (1)
Chad Billins 5 000 $ (4)
Luke Gazdic 5 000 $ (2)
Tye McGinn 5 000 $ (3)
T.J. Tynan 5 000 $ (1)
Lance Bouma 5 000 $ (3)
Nathan Beaulieu 5 000 $ (1)
Travis Dermott 5 000 $ (3)
Alexandre Fortin 3 000 $ (4)
Matt Tomkins 3 000 $ (4)
Sam Brittain 3 000 $ (1)
Brandon Gormley 3 000 $ (3)
Derek MacKenzie 3 000 $ (4)
Niklas Hansson 3 000 $ (4)
Reece Willcox 3 000 $ (3)
Yan-Pavel Laplante 3 000 $ (3)
Remi Elie 3 000 $ (2)
Kyle Baun 3 000 $ (2)
Wade Megan 3 000 $ (3)
Michael Paliotta 3 000 $ (1)
Klim Kostin 0 $ (1)
Connor Ingram 0 $ (1)
Total Farm Players38
Salary Commitment
Year 13 : 172 000 $
Year 14 : 126 000 $
Year 15 : 106 000 $
Year 16 : 40 000 $
Salary Average Commitment
Year 13 : 77 440 $
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 $ - 5 818 - 96,96%
Level 2: 5000 - 60 $ - 4 776 - 95,52%
Level 3: 2000 - 35 $ - 1 881 - 94,06%
Level 4: 4000 - 20 $ - 3 797 - 94,92%
Luxury : 1000 - 200 $ - 958 - 95,78%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 229 - 95,72%
Average Income per Game1 081 490 $
Year to Date Revenue15 140 861 $

Expense

Pro Players Total Salaries46 190 000 $
Farm Players Total Salaries124 980 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 124 468 $
Farm Year To Date Expenses598 300 $
Pro Salary Cap To Date18 105 230 $
Farm Salary Cap To Date45 730 $

Estimate

Pro Estimated Season Revenue29 200 232 $
Pro Remaining Season Days110
Pro Expenses Per Days290 339 $
Pro Estimated Expenses31 937 290 $
Farm Remaining Season Days127
Farm Expenses Per Days8 892 $
Farm Estimated Expenses1 129 284 $
Estimated Season Expenses33 066 574 $
Season Salary Cap46 190 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 810 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 190 000 $
Current Bank Account58 456 900 $
Projected Bank Account54 590 558 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (2)
Roman Josi 6 500 000 $ (2)
Oliver Ekman-Larsson 5 990 000 $ (2)
Kyle Palmieri (Out of Payroll) 3 500 000 $ (1)
Patrick Maroon 3 500 000 $ (2)
Henrik Lundqvist 3 000 000 $ (3)
Loui Eriksson 2 500 000 $ (2)
Trevor Daley 2 500 000 $ (2)
Tyler Bozak 2 500 000 $ (2)
Blake Comeau 2 500 000 $ (4)
Tyler Toffoli 2 500 000 $ (3)
Esa Lindell 2 500 000 $ (4)
Brian Dumoulin 1 000 000 $ (3)
Zemgus Girgensons 1 000 000 $ (1)
Michael Raffl 1 000 000 $ (1)
Eric Gryba 500 000 $ (3)
Johan Larsson 500 000 $ (3)
Ryan Carpenter 500 000 $ (4)
Tyler Pitlick 300 000 $ (2)
David Rittich 300 000 $ (3)
Chris Conner 300 000 $ (4)
Noel Acciari 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 49 690 000 $
Year 14 : 44 190 000 $
Year 15 : 13 600 000 $
Year 16 : 5 800 000 $
Salary Average Commitment
Year 13 : 27 817 000 $
Year 14 : 27 217 000 $
Year 15 : 8 525 000 $
Year 16 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 690 000 $
Year 14 : 44 190 000 $
Year 15 : 13 600 000 $
Year 16 : 5 800 000 $

Farm Players Salaries

Patrick Wiercioch 10 000 $ (1)
Michael Dal Colle 9 000 $ (3)
Aaron Ness 5 000 $ (3)
Samy Blais 5 000 $ (3)
Jordan Samuels-Thomas 5 000 $ (1)
Harry Zolnierczyk 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)
Markus Hannikainen 3 000 $ (2)
David Broll 3 000 $ (4)
Joel Hanley 3 000 $ (2)
Andrew Poturalski 3 000 $ (2)
Max Friberg 3 000 $ (3)
Spencer Foo 3 000 $ (4)
Branden Troock 3 000 $ (3)
Scott Harrington 3 000 $ (4)
Andrew O'Brien 3 000 $ (1)
Turner Elson 3 000 $ (1)
Matthew O'Connor 3 000 $ (2)
Ryan Rupert 3 000 $ (1)
Daniel Ciampini 3 000 $ (1)
Evan McEneny 3 000 $ (3)
Radel Fazleev 3 000 $ (3)
Travis Boyd 3 000 $ (3)
Nelson Nogier 3 000 $ (3)
Gavin Bayreuther 3 000 $ (3)
Antoine Bibeau 3 000 $ (1)
Total Farm Players31
Salary Commitment
Year 13 : 124 980 $
Year 14 : 84 980 $
Year 15 : 68 980 $
Year 16 : 18 980 $
Salary Average Commitment
Year 13 : 98 958 $
Year 14 : 76 958 $
Year 15 : 39 250 $
Year 16 : 11 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 757 - 95,96%
Level 2: 5000 - 60 $ - 4 756 - 95,13%
Level 3: 2000 - 35 $ - 1 877 - 93,87%
Level 4: 4000 - 20 $ - 3 842 - 96,04%
Luxury : 1000 - 200 $ - 950 - 95,02%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 183 - 95,46%
Average Income per Game1 074 332 $
Year to Date Revenue16 114 981 $

Expense

Pro Players Total Salaries37 007 000 $
Farm Players Total Salaries33 000 $
Coaches Total Salaries10 466 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 704 681 $
Farm Year To Date Expenses1 323 202 $
Pro Salary Cap To Date13 170 020 $
Farm Salary Cap To Date10 846 $

Estimate

Pro Estimated Season Revenue27 932 634 $
Pro Remaining Season Days110
Pro Expenses Per Days246 744 $
Pro Estimated Expenses27 141 840 $
Farm Remaining Season Days127
Farm Expenses Per Days19 758 $
Farm Estimated Expenses2 509 266 $
Estimated Season Expenses29 651 106 $
Season Salary Cap37 007 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 993 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 22 007 000 $
Current Bank Account115 583 876 $
Projected Bank Account113 865 404 $

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)
Oscar Klefbom 2 500 000 $ (1)
Brian Elliott 2 000 000 $ (4)
Ryan Murray 1 000 000 $ (4)
Matt Stajan 1 000 000 $ (2)
Luke Kunin 900 000 $ (4)
Dylan Larkin 900 000 $ (2)
Ivan Provorov 900 000 $ (3)
Joshua Ho-Sang 900 000 $ (3)
Michael Bunting 667 000 $ (1)
Mark Olver 500 000 $ (2)
Dwight King 500 000 $ (1)
Timo Meier 300 000 $ (3)
Mitch Callahan 300 000 $ (2)
Cody Bass 300 000 $ (2)
Colton Hargrove 300 000 $ (2)
Stephon Williams 300 000 $ (2)
Alex Lyon 300 000 $ (3)
Steve Oleksy 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 13 : 37 007 000 $
Year 14 : 33 340 000 $
Year 15 : 18 100 000 $
Year 16 : 10 400 000 $
Salary Average Commitment
Year 13 : 25 217 000 $
Year 14 : 23 750 000 $
Year 15 : 7 800 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 37 007 000 $
Year 14 : 33 340 000 $
Year 15 : 18 100 000 $
Year 16 : 10 400 000 $

Farm Players Salaries

Vincent LoVerde 5 000 $ (4)
Christian Jaros 5 000 $ (4)
Zac Leslie 5 000 $ (2)
Simon Bourque 3 000 $ (4)
Kenney Morrison 3 000 $ (2)
Adam Pardy 3 000 $ (1)
Viktor Loov 3 000 $ (1)
Tyler Gaudet 3 000 $ (2)
C.J. Motte 3 000 $ (4)
Total Farm Players9
Salary Commitment
Year 13 : 33 000 $
Year 14 : 27 000 $
Year 15 : 16 000 $
Year 16 : 16 000 $
Salary Average Commitment
Year 13 : 28 250 $
Year 14 : 15 250 $
Year 15 : 3 000 $
Year 16 : 3 000 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 675 - 94,58%
Level 2: 5000 - 60 $ - 4 623 - 92,47%
Level 3: 2000 - 35 $ - 1 896 - 94,81%
Level 4: 4000 - 20 $ - 3 699 - 92,47%
Luxury : 1000 - 200 $ - 928 - 92,83%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16 821 - 93,45%
Average Income per Game1 053 791 $
Year to Date Revenue18 968 230 $

Expense

Pro Players Total Salaries43 640 700 $
Farm Players Total Salaries100 980 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 783 153 $
Farm Year To Date Expenses379 325 $
Pro Salary Cap To Date16 625 532 $
Farm Salary Cap To Date33 947 $

Estimate

Pro Estimated Season Revenue24 237 183 $
Pro Remaining Season Days110
Pro Expenses Per Days263 507 $
Pro Estimated Expenses28 985 770 $
Farm Remaining Season Days127
Farm Expenses Per Days5 675 $
Farm Estimated Expenses720 725 $
Estimated Season Expenses29 706 495 $
Season Salary Cap43 640 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 359 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 640 700 $
Current Bank Account106 457 073 $
Projected Bank Account100 987 761 $

Pro Players Salaries

Milan Lucic 5 000 000 $ (2)
Steve Mason 5 000 000 $ (1)
Tomas Hertl 3 500 000 $ (3)
Travis Zajac 3 500 000 $ (3)
Justin Schultz 3 500 000 $ (2)
Antoine Vermette 2 500 000 $ (1)
Michael Frolik 2 500 000 $ (2)
Zack Kassian 2 500 000 $ (1)
Brad Richardson 2 200 000 $ (1)
Karl Alzner 2 150 700 $ (1)
Colton Sceviour 2 000 000 $ (3)
Shawn Matthias 1 000 000 $ (2)
Brenden Dillon 1 000 000 $ (3)
Jesper Fast 1 000 000 $ (3)
Tom Wilson 1 000 000 $ (1)
Kris Versteeg 1 000 000 $ (2)
Joonas Korpisalo 990 000 $ (4)
Nikita Zadorov 900 000 $ (1)
Jake McCabe 900 000 $ (1)
Mirco Mueller 500 000 $ (1)
Nikolay Goldobin 500 000 $ (2)
Dmitry Kulikov 500 000 $ (3)
Total Pro Players22
Salary Commitment
Year 13 : 43 640 700 $
Year 14 : 25 990 000 $
Year 15 : 12 490 000 $
Year 16 : 990 000 $
Salary Average Commitment
Year 13 : 23 170 333 $
Year 14 : 13 770 333 $
Year 15 : 6 670 000 $
Year 16 : 925 000 $
Salary Cap with 1 Way Contract
Year 13 : 43 640 700 $
Year 14 : 25 990 000 $
Year 15 : 12 490 000 $
Year 16 : 990 000 $

Farm Players Salaries

Jordan Schmaltz 12 080 $ (1)
Justin Bailey 8 900 $ (1)
Adam Cracknell 5 000 $ (2)
Matt Taormina 5 000 $ (2)
Drew Miller 5 000 $ (3)
A.J. Greer 5 000 $ (4)
Cody Goloubef 5 000 $ (2)
Carl Dahlstrom 5 000 $ (3)
Ryan Carter 5 000 $ (1)
Chris Driedger 5 000 $ (1)
Eddie Pasquale 5 000 $ (3)
Taylor Fedun 5 000 $ (3)
Grayson Downing 3 000 $ (2)
Dakota Mermis 3 000 $ (2)
Andreas Borgman 3 000 $ (4)
Gabriel Fontaine 3 000 $ (4)
Tim Erixon 3 000 $ (1)
Andreas Englund 3 000 $ (3)
Brady Austin 3 000 $ (1)
Max McCormick 3 000 $ (1)
Ethan Werek 3 000 $ (1)
Jean-Sebastien Dea 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 13 : 100 980 $
Year 14 : 55 000 $
Year 15 : 34 000 $
Year 16 : 11 000 $
Salary Average Commitment
Year 13 : 76 500 $
Year 14 : 36 520 $
Year 15 : 8 000 $
Year 16 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 596 - 93,27%
Level 2: 5000 - 60 $ - 4 725 - 94,49%
Level 3: 2000 - 35 $ - 1 876 - 93,81%
Level 4: 4000 - 20 $ - 3 747 - 93,66%
Luxury : 1000 - 200 $ - 932 - 93,16%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %16 875 - 93,75%
Average Income per Game1 053 015 $
Year to Date Revenue14 742 205 $

Expense

Pro Players Total Salaries49 955 555 $
Farm Players Total Salaries172 950 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 034 182 $
Farm Year To Date Expenses93 774 $
Pro Salary Cap To Date18 606 545 $
Farm Salary Cap To Date59 229 $

Estimate

Pro Estimated Season Revenue28 431 395 $
Pro Remaining Season Days110
Pro Expenses Per Days287 884 $
Pro Estimated Expenses31 667 240 $
Farm Remaining Season Days127
Farm Expenses Per Days1 407 $
Farm Estimated Expenses178 689 $
Estimated Season Expenses31 845 929 $
Season Salary Cap49 955 555 $
Estimate Under Maximum Salary Cap of 50 000 000 $44 445 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 955 555 $
Current Bank Account3 897 102 $
Projected Bank Account482 568 $

Pro Players Salaries

Henrik Zetterberg 10 000 000 $ (2)
Phil Kessel 5 000 000 $ (3)
Martin Jones 5 000 000 $ (3)
Alexander Edler 3 500 000 $ (3)
Mike Green 3 500 000 $ (3)
Corey Perry 3 500 000 $ (1)
Rick Nash 3 500 000 $ (4)
Ron Hainsey 2 555 555 $ (4)
Patrick Eaves 2 500 000 $ (4)
Thomas Vanek 2 500 000 $ (1)
Andrew MacDonald 1 700 000 $ (2)
Colin Wilson 1 000 000 $ (4)
Tyler Ennis 950 000 $ (2)
Victor Rask 900 000 $ (1)
Mikhail Sergachev 900 000 $ (4)
Mikko Rantanen 900 000 $ (3)
Al Montoya 750 000 $ (2)
William Karlsson 500 000 $ (1)
Sven Andrighetto 500 000 $ (1)
Trevor van Riemsdyk 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 13 : 49 955 555 $
Year 14 : 41 755 555 $
Year 15 : 28 355 555 $
Year 16 : 10 455 555 $
Salary Average Commitment
Year 13 : 33 857 500 $
Year 14 : 24 157 500 $
Year 15 : 12 158 000 $
Year 16 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 955 555 $
Year 14 : 41 755 555 $
Year 15 : 28 355 555 $
Year 16 : 10 455 555 $

Farm Players Salaries

Eddie Lack 10 000 $ (1)
Robert Bortuzzo 10 000 $ (2)
Clayton Stoner 9 250 $ (1)
Mattias Backman 9 000 $ (1)
Jakub Kindl 5 000 $ (3)
Sergey Kalinin 5 000 $ (2)
Colin McDonald 5 000 $ (1)
Chris Thorburn 5 000 $ (3)
Rene Bourque 5 000 $ (3)
Tomas Hyka 5 000 $ (1)
Andrew Campbell 5 000 $ (1)
Kirill Gotovets 5 000 $ (1)
Niklas Svedberg 5 000 $ (1)
Mike Blunden 5 000 $ (1)
Brandon Mashinter 5 000 $ (4)
Mike McKenna 5 000 $ (2)
Adam Tambellini 5 000 $ (2)
Paul Bissonnette 5 000 $ (1)
Tomas Jurco 5 000 $ (3)
Matt Tennyson 5 000 $ (1)
David Booth 5 000 $ (1)
Alex Biega 4 700 $ (1)
Alex Friesen 3 000 $ (2)
Adam Comrie 3 000 $ (3)
Bryce Van Brabant 3 000 $ (2)
Chris Carlisle 3 000 $ (2)
Griffin Reinhart 3 000 $ (3)
Brian Cooper 3 000 $ (3)
Iiro Pakarinen 3 000 $ (1)
Anthony Stolarz 3 000 $ (1)
Scott Kosmachuk 3 000 $ (1)
Oscar Fantenberg 3 000 $ (4)
Marco Roy 3 000 $ (3)
Patrick McNally 3 000 $ (2)
Cameron Gaunce 3 000 $ (1)
Yohann Auvitu 3 000 $ (3)
Landon Ferraro 3 000 $ (4)
Total Farm Players37
Salary Commitment
Year 13 : 172 950 $
Year 14 : 83 000 $
Year 15 : 46 000 $
Year 16 : 11 000 $
Salary Average Commitment
Year 13 : 172 500 $
Year 14 : 75 500 $
Year 15 : 31 000 $
Year 16 : 3 000 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 5 638 - 93,96%
Level 2: 5000 - 60 $ - 4 769 - 95,38%
Level 3: 2000 - 35 $ - 1 947 - 97,34%
Level 4: 4000 - 20 $ - 3 840 - 96,01%
Luxury : 1000 - 200 $ - 978 - 97,81%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 171 - 95,40%
Average Income per Game1 071 394 $
Year to Date Revenue16 070 916 $

Expense

Pro Players Total Salaries49 872 946 $
Farm Players Total Salaries76 746 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 872 834 $
Farm Year To Date Expenses69 196 $
Pro Salary Cap To Date18 480 191 $
Farm Salary Cap To Date34 652 $

Estimate

Pro Estimated Season Revenue27 856 254 $
Pro Remaining Season Days110
Pro Expenses Per Days287 418 $
Pro Estimated Expenses31 615 980 $
Farm Remaining Season Days127
Farm Expenses Per Days911 $
Farm Estimated Expenses115 697 $
Estimated Season Expenses31 731 677 $
Season Salary Cap49 872 946 $
Estimate Under Maximum Salary Cap of 50 000 000 $127 054 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 872 946 $
Current Bank Account61 050 184 $
Projected Bank Account57 174 761 $

Pro Players Salaries

Ryan O'Reilly 5 000 000 $ (1)
Kris Letang 5 000 000 $ (1)
Nathan MacKinnon 5 000 000 $ (3)
James Reimer 5 000 000 $ (3)
Zdeno Chara 3 600 000 $ (1)
Alex Goligoski 3 500 000 $ (3)
Cam Fowler 3 500 000 $ (3)
Alexander Steen 3 500 000 $ (2)
Adam Henrique 3 500 000 $ (3)
Mika Zibanejad 2 690 000 $ (3)
Cody Ceci 2 500 000 $ (2)
Cam Ward 1 500 000 $ (1)
Paul Byron 1 000 000 $ (1)
Matt Bartkowski 982 946 $ (1)
Jack Eichel 900 000 $ (2)
Matthew Tkachuk 900 000 $ (3)
Ryan Hartman 500 000 $ (1)
Brad Hunt (Out of Payroll) 500 000 $ (3)
Chris Tierney 500 000 $ (1)
Derek Dorsett 500 000 $ (1)
Conor Sheary 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 50 372 946 $
Year 14 : 31 490 000 $
Year 15 : 24 590 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 48 374 941 $
Year 14 : 22 374 998 $
Year 15 : 14 799 998 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 50 372 946 $
Year 14 : 31 490 000 $
Year 15 : 24 590 000 $
Year 16 : 0 $

Farm Players Salaries

Marcus Kruger 10 000 $ (3)
Mark Stuart 9 388 $ (2)
Milan Michalek 5 000 $ (1)
Brad Thiessen 5 000 $ (3)
Axel Holmstrom 5 000 $ (4)
Joe Colborne 5 000 $ (2)
Ryan White 4 990 $ (2)
T.J. Hensick 4 989 $ (2)
Viktor Stalberg 4 285 $ (1)
Teddy Purcell 4 121 $ (2)
Tyson Strachan 3 863 $ (1)
Carter Camper 3 110 $ (4)
Cameron Hughes 3 000 $ (4)
Nikita Nesterov 3 000 $ (3)
Luke Witkowski 3 000 $ (1)
Nikita Jevpalovs 3 000 $ (2)
Dylan Ferguson 0 $ (1)
Total Farm Players17
Salary Commitment
Year 13 : 76 746 $
Year 14 : 60 598 $
Year 15 : 29 110 $
Year 16 : 11 110 $
Salary Average Commitment
Year 13 : 110 320 $
Year 14 : 67 320 $
Year 15 : 16 000 $
Year 16 : 3 000 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 673 - 94,56%
Level 2: 5000 - 60 $ - 4 791 - 95,82%
Level 3: 2000 - 35 $ - 1 911 - 95,56%
Level 4: 4000 - 20 $ - 3 771 - 94,27%
Luxury : 1000 - 200 $ - 919 - 91,93%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 066 - 94,81%
Average Income per Game1 062 878 $
Year to Date Revenue15 943 176 $

Expense

Pro Players Total Salaries39 110 999 $
Farm Players Total Salaries233 010 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 180 433 $
Farm Year To Date Expenses115 420 $
Pro Salary Cap To Date16 142 578 $
Farm Salary Cap To Date80 857 $

Estimate

Pro Estimated Season Revenue27 634 838 $
Pro Remaining Season Days110
Pro Expenses Per Days221 531 $
Pro Estimated Expenses24 368 410 $
Farm Remaining Season Days127
Farm Expenses Per Days1 717 $
Farm Estimated Expenses218 059 $
Estimated Season Expenses24 586 469 $
Season Salary Cap39 110 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 889 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 110 999 $
Current Bank Account132 856 829 $
Projected Bank Account135 905 198 $

Pro Players Salaries

Jonathan Quick 6 500 000 $ (2)
Nikita Kucherov 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (2)
Ryan Suter 5 000 000 $ (4)
Ondrej Palat 3 500 000 $ (3)
Vincent Trocheck (Out of Payroll) 3 500 000 $ (1)
Derick Brassard 3 500 000 $ (2)
Olli Maatta 3 485 999 $ (3)
Alex Stalock 1 000 000 $ (1)
Michael Matheson 925 000 $ (1)
Oliver Bjorkstrand 900 000 $ (2)
Alexander Wennberg 900 000 $ (1)
Danton Heinen 500 000 $ (3)
Tom Pyatt 500 000 $ (2)
Denis Malgin 500 000 $ (3)
Vince Dunn 500 000 $ (3)
Johnny Gaudreau 500 000 $ (1)
Alexander Kerfoot (Out of Payroll) 300 000 $ (4)
Colton Parayko 300 000 $ (1)
Joonas Donskoi 300 000 $ (2)
Ben Hutton 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 42 910 999 $
Year 14 : 35 785 999 $
Year 15 : 18 785 999 $
Year 16 : 5 300 000 $
Salary Average Commitment
Year 13 : 22 571 000 $
Year 14 : 17 946 000 $
Year 15 : 7 550 000 $
Year 16 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 42 910 999 $
Year 14 : 35 785 999 $
Year 15 : 18 785 999 $
Year 16 : 5 300 000 $

Farm Players Salaries

Robby Fabbri 11 070 $ (1)
Denis Gurianov 9 000 $ (4)
Alexander Nylander 9 000 $ (3)
Haydn Fleury 9 000 $ (3)
Nic Petan 9 000 $ (2)
Zachary Fucale 9 000 $ (2)
Joel Eriksson Ek 9 000 $ (3)
Valentin Zykov 8 940 $ (1)
Nicolas Aube-Kubel 5 000 $ (3)
Alex Nedeljkovic 5 000 $ (3)
Brendan Lemieux 5 000 $ (3)
Ryan MacInnis 5 000 $ (3)
Stanislav Galiev 5 000 $ (1)
Paul Bittner 5 000 $ (3)
Aleksi Saarela 5 000 $ (4)
Rourke Chartier 5 000 $ (3)
Jordan Subban 5 000 $ (2)
Andrew Mangiapane 5 000 $ (3)
Oskar Sundqvist 5 000 $ (2)
Connor Carrick 5 000 $ (2)
Brandon Halverson 5 000 $ (3)
Brendan Guhle 5 000 $ (4)
William Carrier 5 000 $ (1)
Jack Dougherty 5 000 $ (3)
Ian McCoshen 5 000 $ (3)
Jamie McBain 5 000 $ (4)
Dillon Simpson 3 000 $ (1)
Jonny Brodzinski 3 000 $ (2)
Tommy Cross 3 000 $ (1)
Michael Brodzinski 3 000 $ (4)
Chris Wagner 3 000 $ (1)
Marcus Sorensen 3 000 $ (3)
Blake Pietila 3 000 $ (2)
Warren Foegele 3 000 $ (4)
Frank Vatrano 3 000 $ (2)
Ken Appleby 3 000 $ (2)
Jonas Siegenthaler 3 000 $ (4)
Connor Hobbs 3 000 $ (4)
Darren Raddysh 3 000 $ (4)
Jake Walman 3 000 $ (4)
Luc Snuggerud 3 000 $ (3)
Josh Archibald 3 000 $ (4)
Sergei Boikov 3 000 $ (3)
Jeff Taylor 3 000 $ (4)
Kurtis MacDermid 3 000 $ (2)
Kenny Agostino 3 000 $ (1)
Matthew Peca 3 000 $ (2)
Pavel Jenys 3 000 $ (4)
Adam Musil 3 000 $ (4)
Mike Cammalleri 0 $ (1)
Total Farm Players50
Salary Commitment
Year 13 : 233 010 $
Year 14 : 191 000 $
Year 15 : 140 000 $
Year 16 : 54 000 $
Salary Average Commitment
Year 13 : 125 990 $
Year 14 : 85 630 $
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 $ - 5 760 - 95,99%
Level 2: 5000 - 60 $ - 4 757 - 95,15%
Level 3: 2000 - 35 $ - 1 929 - 96,43%
Level 4: 4000 - 20 $ - 3 795 - 94,88%
Luxury : 1000 - 200 $ - 955 - 95,46%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 195 - 95,53%
Average Income per Game1 076 150 $
Year to Date Revenue16 142 246 $

Expense

Pro Players Total Salaries41 869 999 $
Farm Players Total Salaries170 650 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 629 916 $
Farm Year To Date Expenses93 913 $
Pro Salary Cap To Date17 413 538 $
Farm Salary Cap To Date59 391 $

Estimate

Pro Estimated Season Revenue27 979 893 $
Pro Remaining Season Days110
Pro Expenses Per Days254 633 $
Pro Estimated Expenses28 009 630 $
Farm Remaining Season Days127
Farm Expenses Per Days1 395 $
Farm Estimated Expenses177 165 $
Estimated Season Expenses28 186 795 $
Season Salary Cap41 869 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 130 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 869 999 $
Current Bank Account83 032 900 $
Projected Bank Account82 825 998 $

Pro Players Salaries

Blake Wheeler 6 500 000 $ (3)
John Tavares 6 500 000 $ (1)
P.K. Subban (Out of Payroll) 5 000 000 $ (3)
Bobby Ryan 3 500 000 $ (1)
J.T. Miller 3 500 000 $ (3)
Jordan Eberle 3 490 000 $ (1)
Petr Mrazek 2 500 000 $ (3)
Gustav Nyquist 2 500 000 $ (3)
David Savard 2 500 000 $ (1)
Sven Baertschi 2 500 000 $ (3)
Jamie Oleksiak 1 979 999 $ (3)
Brock Nelson 1 000 000 $ (3)
Cody Eakin 1 000 000 $ (1)
Joe Morrow 900 000 $ (1)
Anthony Beauvillier 900 000 $ (3)
Artturi Lehkonen 500 000 $ (3)
Mark Barberio 500 000 $ (1)
Greg Pateryn 500 000 $ (3)
Kevin Labanc 500 000 $ (3)
Connor Hellebuyck 300 000 $ (1)
Jaccob Slavin 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 13 : 46 869 999 $
Year 14 : 26 200 000 $
Year 15 : 25 900 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 21 924 999 $
Year 14 : 12 224 999 $
Year 15 : 11 299 999 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 46 869 999 $
Year 14 : 28 179 999 $
Year 15 : 27 879 999 $
Year 16 : 0 $

Farm Players Salaries

Dale Weise 10 000 $ (1)
Ty Rattie 9 000 $ (1)
Lawson Crouse 9 000 $ (3)
Jakob Forsbacka Karlsson 9 000 $ (4)
Adam Erne 8 650 $ (1)
Sean Kuraly 5 000 $ (3)
Jaycob Megna 5 000 $ (1)
Eric Gelinas 5 000 $ (2)
Gabriel Dumont 5 000 $ (3)
Laurent Brossoit 5 000 $ (3)
Francis Beauvillier 5 000 $ (1)
Christopher Didomenico 5 000 $ (1)
Alex Grant 5 000 $ (2)
Joey LaLeggia 5 000 $ (2)
Korbinian Holzer 5 000 $ (1)
Jeremy Bracco 5 000 $ (4)
Scott Wilson 5 000 $ (3)
Jon Gillies 5 000 $ (2)
Henrik Haapala 3 000 $ (4)
Zack Mitchell 3 000 $ (1)
Christian Thomas 3 000 $ (4)
Caleb Herbert 3 000 $ (1)
Nick Ellis 3 000 $ (3)
Matt Hackett 3 000 $ (2)
Anthony Bitetto 3 000 $ (1)
Colby Cave 3 000 $ (2)
Chris Neil 3 000 $ (2)
Tim Heed 3 000 $ (3)
Jayson Megna 3 000 $ (2)
Brady Vail 3 000 $ (3)
Graham Knott 3 000 $ (4)
Ryan Craig 3 000 $ (4)
Emerson Etem 3 000 $ (1)
Ryan Murphy 3 000 $ (1)
Petr Straka 3 000 $ (4)
Michael Bournival 3 000 $ (3)
Bryce Aneloski 3 000 $ (3)
Dylan McIlrath 3 000 $ (1)
Filip Chytil 0 $ (1)
Total Farm Players39
Salary Commitment
Year 13 : 170 650 $
Year 14 : 105 000 $
Year 15 : 73 000 $
Year 16 : 29 000 $
Salary Average Commitment
Year 13 : 85 700 $
Year 14 : 51 050 $
Year 15 : 17 000 $
Year 16 : 8 000 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 60 $ - 5 988 - 99,79%
Level 2: 5000 - 50 $ - 4 933 - 98,67%
Level 3: 2000 - 30 $ - 1 922 - 96,08%
Level 4: 4000 - 15 $ - 3 864 - 96,61%
Luxury : 1000 - 75 $ - 1 000 - 99,99%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 707 - 98,37%
Average Income per Game716 870 $
Year to Date Revenue11 469 916 $

Expense

Pro Players Total Salaries48 208 001 $
Farm Players Total Salaries204 500 $
Coaches Total Salaries10 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 565 715 $
Farm Year To Date Expenses795 864 $
Pro Salary Cap To Date17 537 508 $
Farm Salary Cap To Date70 591 $

Estimate

Pro Estimated Season Revenue17 921 744 $
Pro Remaining Season Days110
Pro Expenses Per Days317 559 $
Pro Estimated Expenses34 931 490 $
Farm Remaining Season Days127
Farm Expenses Per Days11 879 $
Farm Estimated Expenses1 508 633 $
Estimated Season Expenses36 440 123 $
Season Salary Cap48 208 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 791 999 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 208 001 $
Current Bank Account367 507 589 $
Projected Bank Account348 989 210 $

Pro Players Salaries

Daniel Sedin 7 958 000 $ (4)
Evgeni Malkin 6 500 000 $ (4)
Justin Braun 3 500 000 $ (4)
Mike Hoffman 3 500 000 $ (2)
Jake Muzzin 3 500 000 $ (2)
Mike Fisher 3 500 000 $ (2)
Wayne Simmonds 3 500 000 $ (3)
Kari Lehtonen 3 000 000 $ (4)
Jason Demers 2 500 000 $ (3)
Michael Stone 2 500 000 $ (2)
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)
Brock McGinn 500 000 $ (1)
Brooks Laich 500 000 $ (1)
Markus Nutivaara 300 000 $ (3)
Dmitry Orlov 300 000 $ (2)
Gabriel Bourque 300 000 $ (1)
Connor Brickley 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 13 : 48 208 001 $
Year 14 : 44 608 001 $
Year 15 : 29 058 000 $
Year 16 : 21 858 000 $
Salary Average Commitment
Year 13 : 41 299 999 $
Year 14 : 35 999 999 $
Year 15 : 23 499 999 $
Year 16 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 208 001 $
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 $ - 4 757 - 95,14%
Level 3: 2000 - 40 $ - 1 459 - 72,96%
Level 4: 4000 - 20 $ - 3 872 - 96,79%
Luxury : 1000 - 225 $ - 741 - 74,11%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %15 064 - 83,69%
Average Income per Game967 455 $
Year to Date Revenue17 414 185 $

Expense

Pro Players Total Salaries46 700 000 $
Farm Players Total Salaries167 150 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 404 126 $
Farm Year To Date Expenses90 008 $
Pro Salary Cap To Date16 663 997 $
Farm Salary Cap To Date55 454 $

Estimate

Pro Estimated Season Revenue22 251 459 $
Pro Remaining Season Days110
Pro Expenses Per Days289 266 $
Pro Estimated Expenses31 819 260 $
Farm Remaining Season Days127
Farm Expenses Per Days1 377 $
Farm Estimated Expenses174 879 $
Estimated Season Expenses31 994 139 $
Season Salary Cap46 700 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 300 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 700 000 $
Current Bank Account241 741 443 $
Projected Bank Account231 998 763 $

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)
Michael Del Zotto 2 500 000 $ (2)
Lars Eller 2 500 000 $ (3)
Jay Beagle 2 000 000 $ (2)
Oscar Dansk 1 000 000 $ (1)
Charlie McAvoy 900 000 $ (4)
Brendan Perlini 900 000 $ (3)
Brett Connolly 500 000 $ (3)
Brady Skjei 500 000 $ (2)
Adrian Kempe 500 000 $ (2)
Nic Dowd 500 000 $ (2)
Chris Stewart 500 000 $ (2)
Dmitrij Jaskin 500 000 $ (4)
Tyler Bertuzzi 500 000 $ (2)
Paul Postma 400 000 $ (4)
Drake Caggiula 300 000 $ (3)
Byron Froese 300 000 $ (1)
Neal Pionk 300 000 $ (4)
Total Pro Players23
Salary Commitment
Year 13 : 46 700 000 $
Year 14 : 41 900 000 $
Year 15 : 12 400 000 $
Year 16 : 2 100 000 $
Salary Average Commitment
Year 13 : 35 944 000 $
Year 14 : 35 644 000 $
Year 15 : 5 100 000 $
Year 16 : 600 000 $
Salary Cap with 1 Way Contract
Year 13 : 46 700 000 $
Year 14 : 41 900 000 $
Year 15 : 12 400 000 $
Year 16 : 2 100 000 $

Farm Players Salaries

Jason Garrison 25 000 $ (1)
Nikolay Kulemin 25 000 $ (2)
Duncan Siemens 9 000 $ (1)
Henrik Samuelsson 9 000 $ (1)
Ryan Graves 8 650 $ (1)
Matt Puempel 5 000 $ (1)
Ondrej Pavelec 5 000 $ (2)
Nathan Bastian 5 000 $ (4)
Ryan Malone 5 000 $ (1)
Nick Ebert 5 000 $ (1)
Adin Hill 5 000 $ (3)
Chase De Leo 5 000 $ (2)
Nate Guenin 4 500 $ (2)
Austin Czarnik 3 000 $ (2)
Freddie Hamilton 3 000 $ (3)
Francis Perron 3 000 $ (3)
Michael Zalewski 3 000 $ (1)
Jeff Schultz 3 000 $ (1)
Kevin Czuczman 3 000 $ (1)
Spencer Watson 3 000 $ (4)
Tyler Graovac 3 000 $ (1)
Borna Rendulic 3 000 $ (1)
Mat Bodie 3 000 $ (1)
Jamie Phillips 3 000 $ (3)
Sam Henley 3 000 $ (2)
Kevin Porter 3 000 $ (1)
Lukas Bengtsson 3 000 $ (3)
Reid Boucher 3 000 $ (3)
Colin Greening 3 000 $ (1)
Brandon Crawley 3 000 $ (4)
Total Farm Players30
Salary Commitment
Year 13 : 167 150 $
Year 14 : 76 500 $
Year 15 : 31 000 $
Year 16 : 11 000 $
Salary Average Commitment
Year 13 : 184 783 $
Year 14 : 92 355 $
Year 15 : 6 000 $
Year 16 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 706 - 95,10%
Level 2: 5000 - 60 $ - 4 669 - 93,37%
Level 3: 2000 - 35 $ - 1 894 - 94,70%
Level 4: 4000 - 20 $ - 3 814 - 95,35%
Luxury : 1000 - 200 $ - 945 - 94,46%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 028 - 94,60%
Average Income per Game1 064 008 $
Year to Date Revenue15 960 124 $

Expense

Pro Players Total Salaries36 470 658 $
Farm Players Total Salaries108 770 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 541 245 $
Farm Year To Date Expenses74 786 $
Pro Salary Cap To Date14 702 252 $
Farm Salary Cap To Date40 244 $

Estimate

Pro Estimated Season Revenue27 664 215 $
Pro Remaining Season Days110
Pro Expenses Per Days216 783 $
Pro Estimated Expenses23 846 130 $
Farm Remaining Season Days127
Farm Expenses Per Days1 076 $
Farm Estimated Expenses136 652 $
Estimated Season Expenses23 982 782 $
Season Salary Cap36 470 658 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 529 342 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 21 470 658 $
Current Bank Account176 008 226 $
Projected Bank Account179 689 659 $

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)
Scott Hartnell 3 500 000 $ (2)
Matt Read 2 150 000 $ (3)
Benoit Pouliot 2 020 658 $ (1)
Eric Fehr 1 000 000 $ (3)
Jared Boll 500 000 $ (2)
Brett Sterling 500 000 $ (3)
Andy Miele 500 000 $ (3)
Cameron Schilling 500 000 $ (1)
Matt Carle 500 000 $ (2)
Andre Benoit 500 000 $ (1)
Matt Hendricks 500 000 $ (2)
Carter Rowney 300 000 $ (3)
Austen Brassard 300 000 $ (1)
Stefan Matteau 300 000 $ (3)
Dryden Hunt 300 000 $ (3)
Karl Stollery 300 000 $ (2)
John-Michael Liles 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 13 : 36 470 658 $
Year 14 : 24 150 000 $
Year 15 : 18 850 000 $
Year 16 : 300 000 $
Salary Average Commitment
Year 13 : 34 341 200 $
Year 14 : 24 710 000 $
Year 15 : 17 910 000 $
Year 16 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 36 470 658 $
Year 14 : 24 150 000 $
Year 15 : 18 850 000 $
Year 16 : 300 000 $

Farm Players Salaries

Chad Johnson 20 000 $ (1)
John McCarthy 5 000 $ (1)
Brandon Burlon 5 000 $ (3)
Brandon Bollig 5 000 $ (3)
Dylan Labbe 5 000 $ (2)
Max Reinhart 5 000 $ (1)
Ryan Garbutt 5 000 $ (2)
Ryan Penny 5 000 $ (1)
Pierre-Cedric Labrie 5 000 $ (2)
Andrew Miller 5 000 $ (4)
Tom Sestito 5 000 $ (1)
Ryan Hamilton 5 000 $ (2)
Seth Helgeson 5 000 $ (4)
Matt Lashoff 4 770 $ (1)
Kyle Flanagan 3 000 $ (3)
Miro Aaltonen 3 000 $ (4)
Quentin Shore 3 000 $ (3)
Sean Malone 3 000 $ (4)
Keaton Thompson 3 000 $ (3)
David Shields 3 000 $ (2)
Mark MacMillan 3 000 $ (2)
Troy Grosenick 3 000 $ (1)
Total Farm Players22
Salary Commitment
Year 13 : 108 770 $
Year 14 : 61 000 $
Year 15 : 35 000 $
Year 16 : 16 000 $
Salary Average Commitment
Year 13 : 93 900 $
Year 14 : 42 900 $
Year 15 : 14 000 $
Year 16 : 6 000 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 594 - 93,24%
Level 2: 5000 - 60 $ - 4 705 - 94,11%
Level 3: 2000 - 40 $ - 1 429 - 71,45%
Level 4: 4000 - 30 $ - 2 191 - 54,78%
Luxury : 1000 - 250 $ - 665 - 66,46%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %14 584 - 81,02%
Average Income per Game1 017 691 $
Year to Date Revenue14 247 675 $

Expense

Pro Players Total Salaries47 330 000 $
Farm Players Total Salaries61 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 784 064 $
Farm Year To Date Expenses2 231 569 $
Pro Salary Cap To Date17 591 403 $
Farm Salary Cap To Date21 239 $

Estimate

Pro Estimated Season Revenue27 477 659 $
Pro Remaining Season Days110
Pro Expenses Per Days269 096 $
Pro Estimated Expenses29 600 560 $
Farm Remaining Season Days127
Farm Expenses Per Days33 307 $
Farm Estimated Expenses4 229 989 $
Estimated Season Expenses33 830 549 $
Season Salary Cap47 330 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 670 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 330 000 $
Current Bank Account57 706 802 $
Projected Bank Account51 353 912 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (3)
Keith Yandle 5 000 000 $ (4)
Paul Stastny 3 500 000 $ (2)
Jason Spezza 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (1)
Rickard Rakell 3 500 000 $ (4)
Brayden Schenn 3 500 000 $ (2)
Dion Phaneuf 2 500 000 $ (3)
Reilly Smith 2 500 000 $ (1)
Jonas Brodin 1 990 000 $ (3)
Johnny Oduya 1 040 000 $ (1)
Michael Hutchinson 1 000 000 $ (2)
Brandon Sutter 1 000 000 $ (1)
Torrey Mitchell 1 000 000 $ (2)
Justin Vaive 500 000 $ (1)
Phil Lane 500 000 $ (1)
Jeremiah Addison 500 000 $ (4)
Janne Kuokkanen 500 000 $ (4)
Xavier Ouellet 500 000 $ (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)
Michael Downing 500 000 $ (1)
Alexandre Burrows 300 000 $ (3)
Hunter Miska 300 000 $ (4)
Austin Wagner 300 000 $ (4)
Mark Friedman 300 000 $ (4)
Devin Shore 300 000 $ (1)
Dennis Rasmussen 300 000 $ (1)
Total Pro Players31
Salary Commitment
Year 13 : 47 330 000 $
Year 14 : 32 690 000 $
Year 15 : 22 690 000 $
Year 16 : 10 900 000 $
Salary Average Commitment
Year 13 : 23 777 777 $
Year 14 : 14 700 000 $
Year 15 : 9 100 000 $
Year 16 : 5 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 47 330 000 $
Year 14 : 32 690 000 $
Year 15 : 22 690 000 $
Year 16 : 10 900 000 $

Farm Players Salaries

Jeff Glass 7 500 $ (1)
Kevin Lynch 3 000 $ (3)
Steven Fogarty 3 000 $ (3)
Mat Clark 3 000 $ (2)
Tobias Lindberg 3 000 $ (2)
Fredrik Claesson 3 000 $ (1)
Andrew Agozzino 3 000 $ (1)
Alexandre Grenier 3 000 $ (1)
Justin Scott 3 000 $ (3)
Jan Kostalek 3 000 $ (2)
Mitch Moroz 3 000 $ (1)
Chris Bourque 3 000 $ (1)
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)
Rod Pelley 3 000 $ (4)
Philip Samuelsson 3 000 $ (1)
Total Farm Players19
Salary Commitment
Year 13 : 61 500 $
Year 14 : 30 000 $
Year 15 : 12 000 $
Year 16 : 3 000 $
Salary Average Commitment
Year 13 : 50 680 $
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 $ - 5 605 - 93,42%
Level 2: 5000 - 60 $ - 4 812 - 96,24%
Level 3: 2000 - 35 $ - 1 874 - 93,70%
Level 4: 4000 - 25 $ - 2 638 - 65,96%
Luxury : 1000 - 200 $ - 968 - 96,79%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %15 897 - 88,32%
Average Income per Game1 056 910 $
Year to Date Revenue14 796 738 $

Expense

Pro Players Total Salaries34 550 000 $
Farm Players Total Salaries173 050 $
Coaches Total Salaries2 655 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 475 705 $
Farm Year To Date Expenses943 377 $
Pro Salary Cap To Date14 372 595 $
Farm Salary Cap To Date60 743 $

Estimate

Pro Estimated Season Revenue28 536 566 $
Pro Remaining Season Days110
Pro Expenses Per Days195 763 $
Pro Estimated Expenses21 533 930 $
Farm Remaining Season Days127
Farm Expenses Per Days14 065 $
Farm Estimated Expenses1 786 255 $
Estimated Season Expenses23 320 185 $
Season Salary Cap34 550 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 450 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 19 550 000 $
Current Bank Account19 378 656 $
Projected Bank Account24 595 037 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (1)
Dustin Brown 5 000 000 $ (2)
Tomas Plekanec 3 500 000 $ (1)
Mikkel Boedker 3 500 000 $ (1)
Jonathan Bernier 2 750 000 $ (1)
Danny DeKeyser 2 500 000 $ (2)
Luca Sbisa 2 000 000 $ (1)
Jordie Benn 1 800 000 $ (3)
Antoine Roussel 1 000 000 $ (3)
Stephen Johns (Out of Payroll) 1 000 000 $ (1)
Devante Smith-Pelly 1 000 000 $ (2)
Andre Burakovsky 900 000 $ (1)
Curtis Lazar 900 000 $ (1)
Jacob de La Rose 900 000 $ (1)
Nolan Patrick 900 000 $ (4)
Charles Hudon 900 000 $ (1)
Brandon Manning 500 000 $ (1)
Pheonix Copley 300 000 $ (1)
Slater Koekkoek 300 000 $ (1)
Ryan Culkin 300 000 $ (1)
Melker Karlsson 300 000 $ (1)
Pontus Aberg 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 35 550 000 $
Year 14 : 12 200 000 $
Year 15 : 3 700 000 $
Year 16 : 900 000 $
Salary Average Commitment
Year 13 : 17 000 000 $
Year 14 : 600 000 $
Year 15 : 300 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 35 550 000 $
Year 14 : 12 200 000 $
Year 15 : 3 700 000 $
Year 16 : 900 000 $

Farm Players Salaries

Philipp Grubauer 30 000 $ (2)
Matt Moulson 25 000 $ (3)
Curtis McElhinney 25 000 $ (1)
Anthony DeAngelo 9 000 $ (2)
Scott Laughton 9 000 $ (1)
Jimmy Lodge 8 050 $ (1)
Kristers Gudlevskis 5 000 $ (1)
Daniel O'Regan 5 000 $ (3)
Brett Pollock 5 000 $ (4)
Beau Bennett 5 000 $ (3)
Andrej Nestrasil 5 000 $ (2)
Derek Grant 3 000 $ (1)
Phillip Di Giuseppe 3 000 $ (4)
Ashton Sautner 3 000 $ (2)
Jujhar Khaira (Out of Payroll) 3 000 $ (1)
Zach Aston-Reese 3 000 $ (4)
Sam Carrick 3 000 $ (2)
Corey Tropp 3 000 $ (3)
Ryan Bourque 3 000 $ (4)
Tim Schaller 3 000 $ (1)
Teemu Pulkkinen 3 000 $ (2)
Michael Spacek 3 000 $ (4)
Tom Kostopoulos 3 000 $ (1)
Tyrell Goulbourne 3 000 $ (2)
Michael Latta 3 000 $ (1)
Clark Bishop 3 000 $ (3)
Total Farm Players26
Salary Commitment
Year 13 : 176 050 $
Year 14 : 114 000 $
Year 15 : 58 000 $
Year 16 : 17 000 $
Salary Average Commitment
Year 13 : 87 800 $
Year 14 : 59 750 $
Year 15 : 31 000 $
Year 16 : 3 000 $

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 Left27
Average Attendance - %7 200 - 40,00%
Average Income per Game1 197 000 $
Year to Date Revenue16 758 000 $

Expense

Pro Players Total Salaries47 508 700 $
Farm Players Total Salaries76 000 $
Coaches Total Salaries6 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 508 453 $
Farm Year To Date Expenses2 204 104 $
Pro Salary Cap To Date17 410 202 $
Farm Salary Cap To Date28 342 $

Estimate

Pro Estimated Season Revenue32 319 000 $
Pro Remaining Season Days110
Pro Expenses Per Days268 976 $
Pro Estimated Expenses29 587 360 $
Farm Remaining Season Days127
Farm Expenses Per Days32 866 $
Farm Estimated Expenses4 173 982 $
Estimated Season Expenses33 761 342 $
Season Salary Cap47 508 700 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 491 300 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 508 700 $
Current Bank Account173 503 893 $
Projected Bank Account172 061 551 $

Pro Players Salaries

Logan Couture 6 500 000 $ (1)
Pekka Rinne 6 500 000 $ (2)
Kyle Okposo 5 000 000 $ (3)
Taylor Hall 4 978 700 $ (1)
Jonathan Huberdeau 4 190 000 $ (4)
Ryan Johansen 3 500 000 $ (4)
Kris Russell 2 500 000 $ (2)
Adam Larsson 2 500 000 $ (1)
Antti Niemi 2 000 000 $ (2)
Deryk Engelland 1 840 000 $ (2)
Joel Edmundson 1 000 000 $ (2)
Brett Ritchie 1 000 000 $ (1)
Nick Ritchie 900 000 $ (2)
Connor McDavid 900 000 $ (2)
Aaron Ekblad 900 000 $ (1)
Mitch Marner 900 000 $ (3)
Zach Werenski (Out of Payroll) 900 000 $ (3)
Scottie Upshall 800 000 $ (1)
Jordan Martinook 500 000 $ (3)
Josh Jooris 500 000 $ (4)
Jon Merrill 300 000 $ (1)
Brian Gibbons 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 13 : 48 408 700 $
Year 14 : 31 430 000 $
Year 15 : 15 490 000 $
Year 16 : 8 190 000 $
Salary Average Commitment
Year 13 : 28 102 000 $
Year 14 : 20 502 000 $
Year 15 : 1 300 000 $
Year 16 : 300 000 $
Salary Cap with 1 Way Contract
Year 13 : 48 408 700 $
Year 14 : 31 430 000 $
Year 15 : 15 490 000 $
Year 16 : 8 190 000 $

Farm Players Salaries

Jason Dickinson 9 000 $ (2)
Vitek Vanecek 5 000 $ (3)
Dennis Yan 5 000 $ (4)
Kyle Wood 5 000 $ (3)
Alexander Volkov 5 000 $ (4)
Juuse Saros 5 000 $ (2)
Klas Dahlbeck 3 000 $ (1)
Trevor Murphy 3 000 $ (2)
Anthony Camara 3 000 $ (1)
Anton Blidh 3 000 $ (2)
Brett Sutter 3 000 $ (3)
Reid Duke 3 000 $ (4)
Kyle Clifford 3 000 $ (2)
Michael Kapla 3 000 $ (4)
Simon Despres 3 000 $ (3)
Tanner Glass 3 000 $ (2)
Andrei Mironov 3 000 $ (4)
Paul Thompson 3 000 $ (1)
Rich Clune 3 000 $ (1)
Sami Niku 3 000 $ (4)
Total Farm Players20
Salary Commitment
Year 13 : 76 000 $
Year 14 : 64 000 $
Year 15 : 38 000 $
Year 16 : 22 000 $
Salary Average Commitment
Year 13 : 51 190 $
Year 14 : 39 190 $
Year 15 : 3 000 $
Year 16 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 684 - 94,73%
Level 2: 5000 - 60 $ - 4 743 - 94,86%
Level 3: 2000 - 35 $ - 1 901 - 95,03%
Level 4: 4000 - 20 $ - 3 761 - 94,02%
Luxury : 1000 - 200 $ - 946 - 94,56%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 034 - 94,63%
Average Income per Game1 065 418 $
Year to Date Revenue17 046 682 $

Expense

Pro Players Total Salaries49 400 000 $
Farm Players Total Salaries96 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 694 917 $
Farm Year To Date Expenses381 029 $
Pro Salary Cap To Date18 202 243 $
Farm Salary Cap To Date35 664 $

Estimate

Pro Estimated Season Revenue26 635 441 $
Pro Remaining Season Days110
Pro Expenses Per Days285 311 $
Pro Estimated Expenses31 384 210 $
Farm Remaining Season Days127
Farm Expenses Per Days5 649 $
Farm Estimated Expenses717 423 $
Estimated Season Expenses32 101 633 $
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 Account53 606 823 $
Projected Bank Account48 140 631 $

Pro Players Salaries

Claude Giroux 6 500 000 $ (1)
T.J. Brodie 5 000 000 $ (3)
T.J. Oshie 5 000 000 $ (3)
Kevin Shattenkirk 5 000 000 $ (3)
Marc-Andre Fleury 5 000 000 $ (3)
Jordan Staal 3 500 000 $ (1)
James Neal 3 500 000 $ (2)
Leo Komarov 3 500 000 $ (2)
Radko Gudas 2 500 000 $ (2)
Michal Neuvirth 2 000 000 $ (2)
Mark Borowiecki 1 000 000 $ (2)
Drew Stafford 1 000 000 $ (2)
Jonathan Ericsson 1 000 000 $ (4)
Ryan Strome 1 000 000 $ (2)
Braydon Coburn 1 000 000 $ (4)
Filip Chlapik 500 000 $ (4)
Josh Gorges 500 000 $ (3)
Jordan Nolan 500 000 $ (2)
Jori Lehtera 500 000 $ (2)
Brandon Tanev 300 000 $ (3)
Daniel Carr 300 000 $ (1)
Michael Chaput 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 13 : 49 400 000 $
Year 14 : 38 800 000 $
Year 15 : 23 300 000 $
Year 16 : 2 500 000 $
Salary Average Commitment
Year 13 : 39 690 000 $
Year 14 : 31 890 000 $
Year 15 : 22 490 000 $
Year 16 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 49 400 000 $
Year 14 : 38 800 000 $
Year 15 : 23 300 000 $
Year 16 : 2 500 000 $

Farm Players Salaries

Garrett Mitchell 9 000 $ (1)
T.J. Brennan 9 000 $ (1)
Jeff Hoggan 5 000 $ (1)
Trent Frederic 5 000 $ (4)
Chris Butler 5 000 $ (3)
Dalton Prout 5 000 $ (4)
Corban Knight 5 000 $ (1)
Nathan Walker 5 000 $ (1)
Justin Kirkland 5 000 $ (3)
Antoine Laganiere 5 000 $ (1)
Yannick Weber 5 000 $ (3)
Ryan Olsen 3 000 $ (1)
Graham Black 3 000 $ (1)
Matej Machovsky 3 000 $ (4)
Matiss Kivlenieks 3 000 $ (4)
Vinni Lettieri 3 000 $ (4)
Mac Bennett 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)
Total Farm Players22
Salary Commitment
Year 13 : 96 000 $
Year 14 : 40 000 $
Year 15 : 40 000 $
Year 16 : 22 000 $
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 225 979 386 $ 43 151 000 $ 6 849 000 $ 28 151 000 $ 215677
Boston Bruins 102 436 136 $ 49 800 000 $ 200 000 $ 34 800 000 $ 212647
Buffalo Sabres 141 174 480 $ 43 111 111 $ 6 888 889 $ 28 111 111 $ 223456
Calgary Flames 65 977 633 $ 46 800 000 $ 3 200 000 $ 31 800 000 $ 212243
Carolina Hurricanes 80 006 304 $ 40 080 000 $ 9 920 000 $ 25 080 000 $ 232851
Chicago Blackhawks 94 272 527 $ 46 400 428 $ 3 599 572 $ 31 400 428 $ 241438
Colorado Avalanche 190 606 322 $ 47 230 000 $ 2 770 000 $ 32 230 000 $ 225173
Columbus Blue Jackets 175 674 011 $ 48 570 024 $ 1 429 976 $ 33 570 024 $ 204767
Dallas Stars 111 202 337 $ 50 000 000 $ 0 $ 35 000 000 $ 232952
Detroit Red Wings 137 129 197 $ 48 400 000 $ 1 600 000 $ 33 400 000 $ 23932
Edmonton Oilers 93 954 483 $ 48 122 000 $ 1 878 000 $ 33 122 000 $ 222042
Florida Panthers 63 347 508 $ 47 618 223 $ 2 381 777 $ 32 618 223 $ 212041
Los Angeles Kings 83 314 014 $ 32 800 000 $ 17 200 000 $ 17 800 000 $ 231639
Minnesota Wild 68 044 732 $ 43 740 222 $ 6 259 778 $ 28 740 222 $ 232548
Montreal Canadiens 127 602 430 $ 44 411 111 $ 5 588 889 $ 29 411 111 $ 242650
Nashville Predators 146 570 868 $ 48 369 000 $ 1 631 000 $ 33 369 000 $ 213152
New Jersey Devils 95 514 865 $ 46 138 200 $ 3 861 800 $ 31 138 200 $ 203858
New York Islanders 58 456 900 $ 46 190 000 $ 3 810 000 $ 31 190 000 $ 223153
New York Rangers 115 583 876 $ 37 007 000 $ 12 993 000 $ 22 007 000 $ 23932
Ottawa Senators 106 457 073 $ 43 640 700 $ 6 359 300 $ 28 640 700 $ 222244
Philadelphia Flyers 3 897 102 $ 49 955 555 $ 44 445 $ 34 955 555 $ 203757
Phoenix Coyotes 61 050 184 $ 49 872 946 $ 127 054 $ 34 872 946 $ 211738
Pittsburgh Penguins 132 856 829 $ 39 110 999 $ 10 889 001 $ 24 110 999 $ 215071
San Jose Sharks 83 032 900 $ 41 869 999 $ 8 130 001 $ 26 869 999 $ 213960
St. Louis Blues 367 507 589 $ 48 208 001 $ 1 791 999 $ 33 208 001 $ 215475
Tampa Bay Lightning 241 741 443 $ 46 700 000 $ 3 300 000 $ 31 700 000 $ 233053
Toronto Maple Leafs 176 008 226 $ 36 470 658 $ 13 529 342 $ 21 470 658 $ 212243
Vancouver Canucks 57 706 802 $ 47 330 000 $ 2 670 000 $ 32 330 000 $ 311950
Vegas Golden Knights 19 378 656 $ 34 550 000 $ 15 450 000 $ 19 550 000 $ 222648
Washington Capitals 173 503 893 $ 47 508 700 $ 2 491 300 $ 32 508 700 $ 222042
Winnipeg Jets 53 606 823 $ 49 400 000 $ 600 000 $ 34 400 000 $ 222244