Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 759 - 95,98%
Level 2: 5000 - 60 $ - 4 774 - 95,47%
Level 3: 2000 - 35 $ - 1 899 - 94,94%
Level 4: 4000 - 20 $ - 3 814 - 95,36%
Luxury : 1000 - 200 $ - 940 - 94,02%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17 185 - 95,47%
Average Income per Game608 456 $
Year to Date Revenue13 994 485 $

Expense

Pro Players Total Salaries48 662 222 $
Farm Players Total Salaries167 150 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 031 935 $
Farm Year To Date Expenses1 559 189 $
Pro Salary Cap To Date29 374 187 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 952 206 $
Pro Remaining Season Days73
Pro Expenses Per Days265 573 $
Pro Estimated Expenses19 386 829 $
Farm Remaining Season Days80
Farm Expenses Per Days13 748 $
Farm Estimated Expenses1 099 840 $
Estimated Season Expenses20 486 669 $
Season Salary Cap48 662 222 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 337 778 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 662 222 $
Current Bank Account209 149 876 $
Projected Bank Account199 615 413 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (1)
John Gibson 5 000 000 $ (2)
Phil Kessel 5 000 000 $ (2)
TJ Brodie 5 000 000 $ (2)
Nick Leddy 3 500 000 $ (2)
Craig Smith 3 500 000 $ (3)
Thomas Vanek 3 022 222 $ (4)
Tomas Tatar 2 500 000 $ (3)
Jake Gardiner 2 500 000 $ (2)
Adam Pelech 2 500 000 $ (4)
Deryk Engelland 1 840 000 $ (1)
Trevor Lewis 1 500 000 $ (1)
Micheal Ferland 1 000 000 $ (3)
Calle Jarnkrok 1 000 000 $ (2)
Bryan Rust 1 000 000 $ (1)
Zack Smith 1 000 000 $ (2)
Auston Matthews 900 000 $ (2)
Tyler Bertuzzi 500 000 $ (1)
Erik Cernak 300 000 $ (3)
Kevin Boyle 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 48 662 222 $
Year 15 : 37 022 222 $
Year 16 : 12 822 222 $
Year 17 : 5 522 222 $
Salary Average Commitment
Year 14 : 17 619 000 $
Year 15 : 9 925 000 $
Year 16 : 825 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 662 222 $
Year 15 : 37 022 222 $
Year 16 : 12 822 222 $
Year 17 : 5 522 222 $

Farm Players Salaries

Michael Dal Colle 9 000 $ (2)
Lias Andersson 9 000 $ (4)
Anton Forsberg 7 500 $ (1)
Gabriel Carlsson 5 000 $ (3)
Paul Carey 5 000 $ (4)
Frederic Allard 5 000 $ (3)
Justin Falk 5 000 $ (2)
J.T. Brown 5 000 $ (1)
Nathan Gerbe 5 000 $ (1)
Mark Alt 5 000 $ (2)
Chad Ruhwedel 5 000 $ (1)
Jeremy Lauzon 5 000 $ (3)
Rasmus Asplund 5 000 $ (4)
Logan Stanley 5 000 $ (4)
Jonas Johansson 5 000 $ (2)
Ross Colton 5 000 $ (4)
Calvin Thurkauf 5 000 $ (3)
J.C. Beaudin 5 000 $ (3)
Martin Frk 5 000 $ (1)
Chris Summers 4 650 $ (1)
Joseph LaBate 3 000 $ (1)
Andreas Martinsen 3 000 $ (1)
Brady Brassart 3 000 $ (3)
Cal O'Reilly 3 000 $ (1)
Dillon Heatherington 3 000 $ (1)
Frederik Gauthier 3 000 $ (1)
Laurent Dauphin 3 000 $ (3)
Adam Ollas Mattsson 3 000 $ (3)
Guillaume Brisebois 3 000 $ (3)
Paul LaDue 3 000 $ (2)
Landon Bow 3 000 $ (4)
Simon Benoit 3 000 $ (4)
JC Lipon 3 000 $ (1)
Michael Sgarbossa 3 000 $ (2)
Alex Dostie 3 000 $ (3)
Mason Geertsen 3 000 $ (2)
Joel Hofer 3 000 $ (4)
Alex Lintuniemi 3 000 $ (2)
Tony Cameranesi 3 000 $ (2)
Total Farm Players39
Salary Commitment
Year 14 : 167 150 $
Year 15 : 117 000 $
Year 16 : 78 000 $
Year 17 : 38 000 $
Salary Average Commitment
Year 14 : 49 008 $
Year 15 : 10 778 $
Year 16 : 0 $
Year 17 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 821 - 97,01%
Level 2: 5000 - 60 $ - 4 752 - 95,04%
Level 3: 2000 - 35 $ - 1 921 - 96,05%
Level 4: 4000 - 20 $ - 3 817 - 95,43%
Luxury : 1000 - 200 $ - 962 - 96,23%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 273 - 95,96%
Average Income per Game613 650 $
Year to Date Revenue17 182 205 $

Expense

Pro Players Total Salaries49 335 000 $
Farm Players Total Salaries94 110 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 267 409 $
Farm Year To Date Expenses128 892 $
Pro Salary Cap To Date29 641 713 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 977 452 $
Pro Remaining Season Days73
Pro Expenses Per Days269 171 $
Pro Estimated Expenses19 649 483 $
Farm Remaining Season Days80
Farm Expenses Per Days1 001 $
Farm Estimated Expenses80 080 $
Estimated Season Expenses19 729 563 $
Season Salary Cap49 335 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $665 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 335 000 $
Current Bank Account100 439 896 $
Projected Bank Account88 687 785 $

Pro Players Salaries

Brent Burns 6 500 000 $ (2)
Devan Dubnyk 6 500 000 $ (2)
Jonathan Marchessault 5 000 000 $ (2)
Mark Giordano 5 000 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (1)
Alex Killorn 3 500 000 $ (1)
Paul Stastny 3 500 000 $ (1)
Sami Vatanen 2 690 000 $ (1)
Nick Bjugstad 2 500 000 $ (2)
Brandon Saad 2 245 000 $ (3)
Joel Edmundson 1 000 000 $ (1)
Anton Khudobin 1 000 000 $ (2)
Tim Schaller 1 000 000 $ (1)
Pierre-Luc Dubois 900 000 $ (3)
Cedric Paquette 500 000 $ (2)
Brady Skjei 500 000 $ (1)
Nic Dowd 500 000 $ (1)
Noel Acciari 300 000 $ (1)
Michal Kempny 300 000 $ (2)
Frederick Gaudreau 300 000 $ (3)
Kevin Rooney 300 000 $ (4)
Logan Shaw 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 49 335 000 $
Year 15 : 26 345 000 $
Year 16 : 1 500 000 $
Year 17 : 300 000 $
Salary Average Commitment
Year 14 : 15 417 000 $
Year 15 : 3 100 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 335 000 $
Year 15 : 26 345 000 $
Year 16 : 3 745 000 $
Year 17 : 300 000 $

Farm Players Salaries

Zac Rinaldo 5 000 $ (3)
Joe Morrow 5 000 $ (2)
Slater Koekkoek 5 000 $ (3)
Nate Prosser 5 000 $ (2)
Anthony Richard 5 000 $ (2)
Jeremy Smith 5 000 $ (2)
Brian Strait 5 000 $ (3)
Curtis McKenzie 5 000 $ (1)
Christopher Gibson 5 000 $ (4)
Carter Camper 3 110 $ (3)
Cameron Hughes 3 000 $ (3)
William Borgen 3 000 $ (4)
Spencer Smallman 3 000 $ (4)
Steven Lorentz 3 000 $ (4)
Phillip Di Giuseppe 3 000 $ (3)
Gustav Bouramman 3 000 $ (4)
Callum Booth 3 000 $ (4)
Giovanni Fiore 3 000 $ (3)
Shawn O'Donnell 3 000 $ (1)
Jack Kopacka 3 000 $ (4)
Sam Miletic 3 000 $ (4)
Luke Green 3 000 $ (4)
Liam O'Brien 3 000 $ (4)
Carson Soucy 3 000 $ (3)
Michael Carcone 3 000 $ (4)
Yannick Veilleux 3 000 $ (2)
Connor Bunnaman 3 000 $ (4)
Total Farm Players27
Salary Commitment
Year 14 : 99 110 $
Year 15 : 91 110 $
Year 16 : 68 110 $
Year 17 : 38 000 $
Salary Average Commitment
Year 14 : 21 000 $
Year 15 : 21 000 $
Year 16 : 11 000 $
Year 17 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 665 - 94,42%
Level 2: 5000 - 60 $ - 4 669 - 93,37%
Level 3: 2000 - 35 $ - 1 901 - 95,04%
Level 4: 4000 - 20 $ - 3 705 - 92,64%
Luxury : 1000 - 200 $ - 938 - 93,78%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16 878 - 93,77%
Average Income per Game599 175 $
Year to Date Revenue13 781 014 $

Expense

Pro Players Total Salaries48 840 773 $
Farm Players Total Salaries90 500 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 751 036 $
Farm Year To Date Expenses3 011 800 $
Pro Salary Cap To Date28 684 722 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 785 141 $
Pro Remaining Season Days73
Pro Expenses Per Days261 715 $
Pro Estimated Expenses19 105 195 $
Farm Remaining Season Days80
Farm Expenses Per Days26 240 $
Farm Estimated Expenses2 099 200 $
Estimated Season Expenses21 204 395 $
Season Salary Cap48 840 773 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 159 227 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 840 773 $
Current Bank Account128 730 913 $
Projected Bank Account118 311 659 $

Pro Players Salaries

Zach Parise 5 000 000 $ (1)
Dustin Byfuglien 5 000 000 $ (2)
Mikael Backlund 4 250 000 $ (1)
Sean Monahan 4 095 000 $ (3)
Zdeno Chara 3 500 000 $ (1)
Marc-Edouard Vlasic 3 500 000 $ (3)
James Neal 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (2)
Ilya Kovalchuk 2 500 000 $ (1)
Justin Abdelkader 2 500 000 $ (1)
Richard Panik 2 500 000 $ (3)
Niklas Hjalmarsson 2 205 773 $ (1)
Alexander Wennberg 1 990 000 $ (2)
Mark Pysyk 1 000 000 $ (3)
Artemi Panarin 900 000 $ (1)
Noah Hanifin 900 000 $ (1)
Sam Steel 900 000 $ (4)
Brayden Point 500 000 $ (2)
Alexandar Georgiev 300 000 $ (3)
Anthony Cirelli 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 48 840 773 $
Year 15 : 23 585 000 $
Year 16 : 12 595 000 $
Year 17 : 900 000 $
Salary Average Commitment
Year 14 : 17 575 000 $
Year 15 : 5 300 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 840 773 $
Year 15 : 23 585 000 $
Year 16 : 12 595 000 $
Year 17 : 900 000 $

Farm Players Salaries

Drew Stafford 10 000 $ (1)
Kailer Yamamoto 9 000 $ (4)
John Quenneville 5 000 $ (2)
Eric Cornel 5 000 $ (2)
Conner Bleackley 5 000 $ (2)
Will Bitten 5 000 $ (4)
Erik Condra 3 500 $ (2)
Sheldon Dries 3 000 $ (4)
Casey Nelson 3 000 $ (2)
Justin Holl 3 000 $ (1)
Cameron Darcy 3 000 $ (1)
Justin Kloos 3 000 $ (3)
Deven Sideroff 3 000 $ (3)
Greg Carey 3 000 $ (2)
Sam Lafferty 3 000 $ (4)
Mikey Eyssimont 3 000 $ (4)
Charlie Lindgren 3 000 $ (1)
Steven Whitney 3 000 $ (1)
Brooks Macek 3 000 $ (1)
Marek Mazanec 3 000 $ (1)
Robbie Russo 3 000 $ (3)
Calle Rosen 3 000 $ (3)
Blake Siebenaler 3 000 $ (2)
Total Farm Players23
Salary Commitment
Year 14 : 90 500 $
Year 15 : 62 500 $
Year 16 : 35 000 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 50 750 $
Year 15 : 17 250 $
Year 16 : 9 250 $
Year 17 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 482 - 74,70%
Level 2: 5000 - 65 $ - 3 871 - 77,42%
Level 3: 2000 - 35 $ - 1 914 - 95,68%
Level 4: 4000 - 20 $ - 3 777 - 94,42%
Luxury : 1000 - 200 $ - 954 - 95,42%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %14 997 - 83,32%
Average Income per Game549 764 $
Year to Date Revenue12 644 567 $

Expense

Pro Players Total Salaries45 381 077 $
Farm Players Total Salaries118 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 869 109 $
Farm Year To Date Expenses144 190 $
Pro Salary Cap To Date26 355 341 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 895 748 $
Pro Remaining Season Days73
Pro Expenses Per Days264 070 $
Pro Estimated Expenses19 277 110 $
Farm Remaining Season Days80
Farm Expenses Per Days1 124 $
Farm Estimated Expenses89 920 $
Estimated Season Expenses19 367 030 $
Season Salary Cap45 381 077 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 618 923 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 381 077 $
Current Bank Account42 597 969 $
Projected Bank Account33 126 687 $

Pro Players Salaries

Ryan Getzlaf 6 500 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Derick Brassard 3 500 000 $ (1)
Jakob Silfverberg 3 500 000 $ (4)
Mike Smith 3 500 000 $ (1)
Jack Johnson 3 500 000 $ (2)
Elias Lindholm 2 500 000 $ (2)
Petr Mrazek 2 500 000 $ (2)
Michael Del Zotto 2 500 000 $ (1)
Patric Hornqvist 2 500 000 $ (4)
Jordie Benn 1 800 000 $ (2)
Colton Sissons 1 000 000 $ (3)
Connor Murphy 1 000 000 $ (1)
Antoine Roussel 1 000 000 $ (2)
Radek Faksa 1 000 000 $ (1)
Ryan Spooner 1 000 000 $ (2)
Cal Foote 900 000 $ (4)
Sam Gagner 881 077 $ (4)
Andy Welinski 500 000 $ (2)
Tobias Rieder 500 000 $ (2)
Frank Vatrano 300 000 $ (1)
Ben Hutton (Out of Payroll) 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 45 681 077 $
Year 15 : 22 081 077 $
Year 16 : 8 781 077 $
Year 17 : 7 781 077 $
Salary Average Commitment
Year 14 : 23 021 000 $
Year 15 : 900 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 45 681 077 $
Year 15 : 22 081 077 $
Year 16 : 8 781 077 $
Year 17 : 7 781 077 $

Farm Players Salaries

Chris Kunitz 25 000 $ (1)
David Schlemko 10 000 $ (2)
Michael Rasmussen 9 000 $ (4)
Rasmus Sandin 9 000 $ (4)
Alan Quine 5 000 $ (3)
Bobby Butler 5 000 $ (3)
Juho Lammikko 5 000 $ (2)
Adam Erne 5 000 $ (1)
Ty Rattie 5 000 $ (3)
Urho Vaakanainen 5 000 $ (4)
Scott Wedgewood 5 000 $ (3)
Mike Vecchione 3 000 $ (3)
Maxime Lagace 3 000 $ (1)
Andy Andreoff 3 000 $ (4)
Dominic Toninato 3 000 $ (3)
Ivan Kulbakov 3 000 $ (4)
Nathan Walker 3 000 $ (1)
Jonathan Ang 3 000 $ (4)
Ville Meskanen 3 000 $ (4)
Michael Mersch 3 000 $ (2)
Frank Corrado 3 000 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 118 000 $
Year 15 : 79 000 $
Year 16 : 61 000 $
Year 17 : 35 000 $
Salary Average Commitment
Year 14 : 71 980 $
Year 15 : 13 000 $
Year 16 : 0 $
Year 17 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 780 - 96,33%
Level 2: 5000 - 60 $ - 4 776 - 95,52%
Level 3: 2000 - 35 $ - 1 899 - 94,93%
Level 4: 4000 - 20 $ - 3 772 - 94,29%
Luxury : 1000 - 200 $ - 949 - 94,88%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 175 - 95,42%
Average Income per Game610 064 $
Year to Date Revenue15 861 653 $

Expense

Pro Players Total Salaries49 780 000 $
Farm Players Total Salaries101 500 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 679 804 $
Farm Year To Date Expenses649 508 $
Pro Salary Cap To Date29 354 130 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 150 954 $
Pro Remaining Season Days73
Pro Expenses Per Days277 433 $
Pro Estimated Expenses20 252 609 $
Farm Remaining Season Days80
Farm Expenses Per Days5 678 $
Farm Estimated Expenses454 240 $
Estimated Season Expenses20 706 849 $
Season Salary Cap49 780 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $220 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 780 000 $
Current Bank Account68 274 436 $
Projected Bank Account56 718 541 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (3)
Sidney Crosby 6 500 000 $ (1)
Logan Couture 5 000 000 $ (2)
Marc-Andre Fleury 5 000 000 $ (2)
Morgan Rielly 4 190 000 $ (2)
Teuvo Teravainen 4 190 000 $ (2)
David Perron 3 500 000 $ (3)
Dougie Hamilton 2 500 000 $ (3)
Tom Wilson 2 500 000 $ (4)
Brayden McNabb 1 000 000 $ (1)
Erik Haula 1 000 000 $ (2)
Erik Gustafsson 1 000 000 $ (1)
Brendan Smith 1 000 000 $ (1)
Mark Borowiecki 1 000 000 $ (1)
Alex DeBrincat 900 000 $ (3)
Kyle Connor 900 000 $ (2)
Connor Brown 500 000 $ (4)
Stefan Noesen 500 000 $ (3)
Blake Coleman 300 000 $ (1)
Jake Guentzel 300 000 $ (2)
Tyler Motte 300 000 $ (2)
Miles Wood 300 000 $ (2)
Joakim Nordstrom 300 000 $ (1)
Casey DeSmith 300 000 $ (1)
Christian Djoos 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 14 : 49 780 000 $
Year 15 : 38 080 000 $
Year 16 : 16 900 000 $
Year 17 : 3 000 000 $
Salary Average Commitment
Year 14 : 18 535 000 $
Year 15 : 7 000 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 780 000 $
Year 15 : 38 080 000 $
Year 16 : 16 900 000 $
Year 17 : 3 000 000 $

Farm Players Salaries

Nic Hague 9 000 $ (4)
Henri Jokiharju 9 000 $ (4)
Calvin Pickard 7 500 $ (4)
Jordan Kyrou 5 000 $ (4)
David Warsofsky 5 000 $ (3)
Lucas Johansen 5 000 $ (3)
Kevin Roy 5 000 $ (2)
Julius Bergman 5 000 $ (1)
Blake Speers 5 000 $ (3)
Tyler Steenbergen 5 000 $ (4)
Kale Clague 5 000 $ (4)
Tyler Vesel 3 000 $ (4)
Anders Bjork 3 000 $ (3)
Adam Clendening 3 000 $ (1)
Jake Paterson 3 000 $ (1)
Alex Belzile 3 000 $ (4)
Stefan Elliott 3 000 $ (1)
Skyler McKenzie 3 000 $ (4)
Logan Pyett 3 000 $ (1)
Dylan Blujus 3 000 $ (1)
Anthony Louis 3 000 $ (2)
Anton Lindholm 3 000 $ (2)
James De Haas 3 000 $ (3)
Total Farm Players23
Salary Commitment
Year 14 : 101 500 $
Year 15 : 81 500 $
Year 16 : 70 500 $
Year 17 : 49 500 $
Salary Average Commitment
Year 14 : 22 970 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 656 - 94,27%
Level 2: 5000 - 60 $ - 4 786 - 95,72%
Level 3: 2000 - 35 $ - 1 907 - 95,34%
Level 4: 4000 - 20 $ - 3 883 - 97,06%
Luxury : 1000 - 200 $ - 962 - 96,25%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 194 - 95,52%
Average Income per Game606 730 $
Year to Date Revenue16 381 699 $

Expense

Pro Players Total Salaries35 370 000 $
Farm Players Total Salaries12 000 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 344 383 $
Farm Year To Date Expenses954 563 $
Pro Salary Cap To Date22 255 086 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 494 214 $
Pro Remaining Season Days73
Pro Expenses Per Days189 679 $
Pro Estimated Expenses13 846 567 $
Farm Remaining Season Days80
Farm Expenses Per Days8 309 $
Farm Estimated Expenses664 720 $
Estimated Season Expenses14 511 287 $
Season Salary Cap35 370 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $14 630 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 20 370 000 $
Current Bank Account86 707 185 $
Projected Bank Account80 690 112 $

Pro Players Salaries

Oliver Ekman-Larsson 5 990 000 $ (1)
Mikko Koskinen 5 000 000 $ (4)
Thomas Greiss 5 000 000 $ (4)
Josh Manson 2 500 000 $ (1)
Anthony Duclair 2 245 000 $ (1)
Damon Severson 2 245 000 $ (1)
Jared McCann 1 990 000 $ (3)
Dylan DeMelo 1 000 000 $ (4)
Ryan Strome 1 000 000 $ (1)
Oliver Bjorkstrand 900 000 $ (1)
Kasperi Kapanen 900 000 $ (1)
Pavel Zacha 900 000 $ (2)
Luke Kunin 900 000 $ (3)
Sam Bennett 900 000 $ (1)
Vinnie Hinostroza 500 000 $ (1)
Jake Virtanen 500 000 $ (4)
Adrian Kempe 500 000 $ (1)
Andrew Copp 500 000 $ (1)
Malcolm Subban 500 000 $ (4)
Dmytro Timashov 500 000 $ (2)
Matt Benning 300 000 $ (2)
Tucker Poolman 300 000 $ (3)
Neal Pionk 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 14 : 35 370 000 $
Year 15 : 17 190 000 $
Year 16 : 15 490 000 $
Year 17 : 12 000 000 $
Salary Average Commitment
Year 14 : 7 401 000 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 35 370 000 $
Year 15 : 17 190 000 $
Year 16 : 15 490 000 $
Year 17 : 12 000 000 $

Farm Players Salaries

Josh Jacobs 3 000 $ (2)
Thomas Di Pauli 3 000 $ (2)
Bobby Sanguinetti 3 000 $ (4)
Ryan Collins 3 000 $ (3)
Total Farm Players4
Salary Commitment
Year 14 : 12 000 $
Year 15 : 12 000 $
Year 16 : 6 000 $
Year 17 : 3 000 $
Salary Average Commitment
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 792 - 96,53%
Level 2: 5000 - 60 $ - 4 778 - 95,56%
Level 3: 2000 - 35 $ - 1 905 - 95,25%
Level 4: 4000 - 20 $ - 3 776 - 94,39%
Luxury : 1000 - 200 $ - 969 - 96,87%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 219 - 95,66%
Average Income per Game612 904 $
Year to Date Revenue15 322 607 $

Expense

Pro Players Total Salaries47 490 000 $
Farm Players Total Salaries200 889 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 734 544 $
Farm Year To Date Expenses1 689 996 $
Pro Salary Cap To Date28 346 821 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 806 468 $
Pro Remaining Season Days73
Pro Expenses Per Days256 631 $
Pro Estimated Expenses18 734 063 $
Farm Remaining Season Days80
Farm Expenses Per Days14 824 $
Farm Estimated Expenses1 185 920 $
Estimated Season Expenses19 919 983 $
Season Salary Cap47 490 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 510 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 490 000 $
Current Bank Account189 303 982 $
Projected Bank Account179 190 467 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (2)
Aleksander Barkov 5 000 000 $ (1)
Jeff Petry 5 000 000 $ (3)
Leon Draisaitl 5 000 000 $ (2)
Nick Foligno 3 500 000 $ (2)
Rasmus Ristolainen 3 500 000 $ (3)
Hampus Lindholm 3 500 000 $ (2)
Luke Glendening 2 500 000 $ (1)
Brendan Gallagher 2 500 000 $ (1)
Tyler Johnson 2 500 000 $ (1)
Boone Jenner 1 990 000 $ (1)
Scott Mayfield 1 000 000 $ (2)
Kevin Fiala 900 000 $ (1)
Christian Dvorak 900 000 $ (2)
J.T. Compher 500 000 $ (2)
Brandon Carlo 500 000 $ (2)
Steven Santini 500 000 $ (2)
Shayne Gostisbehere 500 000 $ (1)
Dominik Kahun 300 000 $ (4)
Linus Ullmark 300 000 $ (1)
Dominik Simon 300 000 $ (3)
Tanner Kero 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 47 490 000 $
Year 15 : 31 000 000 $
Year 16 : 9 100 000 $
Year 17 : 300 000 $
Salary Average Commitment
Year 14 : 18 863 000 $
Year 15 : 15 050 000 $
Year 16 : 2 800 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 490 000 $
Year 15 : 31 000 000 $
Year 16 : 9 100 000 $
Year 17 : 300 000 $

Farm Players Salaries

MacKenzie Weegar 10 000 $ (1)
Eeli Tolvanen 9 000 $ (4)
Michael McCarron 9 000 $ (1)
Max Jones 9 000 $ (4)
Mackenzie Blackwood 9 000 $ (2)
Thatcher Demko 9 000 $ (2)
Jacob Larsson 9 000 $ (3)
Tomas Nosek 8 889 $ (2)
Caleb Jones 5 000 $ (3)
Ryan Fitzgerald 5 000 $ (3)
Louie Belpedio 5 000 $ (3)
Marcus Pettersson 5 000 $ (3)
Hudson Fasching 5 000 $ (2)
Brett Lernout 5 000 $ (1)
Boo Nieves 5 000 $ (2)
Riley Barber 5 000 $ (1)
Garret Ross 5 000 $ (2)
Nicolas Roy 5 000 $ (3)
Zach Nastasiuk 5 000 $ (3)
Sean Day 5 000 $ (4)
Petrus Palmu 5 000 $ (4)
Ryan Lindgren 5 000 $ (4)
Otto Koivula 5 000 $ (4)
Lukas Vejdemo 5 000 $ (4)
Givani Smith 5 000 $ (4)
Ryan Donato 5 000 $ (3)
Eric Comrie 5 000 $ (1)
Nick Moutrey 3 000 $ (1)
Adam Huska 3 000 $ (4)
Victor Olofsson 3 000 $ (4)
Josh Mahura 3 000 $ (4)
Mark McNeill 3 000 $ (4)
Vili Saarijarvi 3 000 $ (3)
Brendan Gaunce 3 000 $ (1)
Miikka Salomaki 3 000 $ (1)
Thomas Schemitsch 3 000 $ (2)
Patrick Sieloff 3 000 $ (1)
Dan Renouf 3 000 $ (2)
Sam Montembeault 0 $ (1)
Total Farm Players39
Salary Commitment
Year 14 : 200 889 $
Year 15 : 154 889 $
Year 16 : 107 000 $
Year 17 : 60 000 $
Salary Average Commitment
Year 14 : 42 890 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 645 - 94,08%
Level 2: 5000 - 60 $ - 4 796 - 95,92%
Level 3: 2000 - 35 $ - 1 890 - 94,48%
Level 4: 4000 - 20 $ - 3 781 - 94,53%
Luxury : 1000 - 200 $ - 940 - 93,95%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 052 - 94,73%
Average Income per Game602 791 $
Year to Date Revenue16 275 349 $

Expense

Pro Players Total Salaries49 130 111 $
Farm Players Total Salaries87 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 283 012 $
Farm Year To Date Expenses2 990 367 $
Pro Salary Cap To Date28 641 314 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 439 070 $
Pro Remaining Season Days73
Pro Expenses Per Days268 075 $
Pro Estimated Expenses19 569 475 $
Farm Remaining Season Days80
Farm Expenses Per Days26 222 $
Farm Estimated Expenses2 097 760 $
Estimated Season Expenses21 667 235 $
Season Salary Cap49 130 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $869 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 130 111 $
Current Bank Account158 455 614 $
Projected Bank Account145 227 449 $

Pro Players Salaries

Braden Holtby 5 000 000 $ (3)
Evgenii Dadonov 4 500 000 $ (4)
Zach Hyman 3 500 000 $ (4)
Matt Dumba 3 500 000 $ (3)
David Pastrnak 3 500 000 $ (2)
Chris Kreider 3 500 000 $ (1)
Nate Schmidt 2 500 000 $ (2)
Ian Cole 2 500 000 $ (1)
Ryan Nugent-Hopkins 2 500 000 $ (1)
Mike Matheson 2 500 000 $ (4)
Jonathan Drouin 2 500 000 $ (4)
Marco Scandella 2 500 000 $ (1)
Phillip Danault 2 500 000 $ (3)
Alex Galchenyuk 2 330 000 $ (4)
Dan Hamhuis 2 000 111 $ (2)
Dylan Strome 900 000 $ (3)
Colin White 900 000 $ (3)
Matt Nieto 500 000 $ (2)
Oskar Lindblom 500 000 $ (3)
Carter Hart 500 000 $ (4)
Madison Bowey 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 130 111 $
Year 15 : 38 130 111 $
Year 16 : 29 130 000 $
Year 17 : 15 830 000 $
Salary Average Commitment
Year 14 : 4 500 000 $
Year 15 : 3 400 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 130 111 $
Year 15 : 38 130 111 $
Year 16 : 29 130 000 $
Year 17 : 15 830 000 $

Farm Players Salaries

Casey Mittelstadt 9 000 $ (4)
Brendan Leipsic 5 000 $ (4)
Jonah Gadjovich 5 000 $ (4)
Daniel Audette 5 000 $ (2)
Oscar Lindberg 5 000 $ (2)
Jeremy Roy 5 000 $ (3)
Filip Gustavsson 5 000 $ (3)
Nikita Soshnikov 3 000 $ (1)
Evan Cormier 3 000 $ (4)
Nick Cousins 3 000 $ (2)
Emil Pettersson 3 000 $ (3)
Buddy Robinson 3 000 $ (1)
Josiah Didier 3 000 $ (2)
Kyle Burroughs 3 000 $ (1)
Eamon McAdam 3 000 $ (2)
David Kase 3 000 $ (4)
Max Veronneau 3 000 $ (4)
Ryan Haggerty 3 000 $ (4)
Will O'Neill 3 000 $ (3)
Brennan Menell 3 000 $ (3)
Ryan Sproul 3 000 $ (2)
Brayden Burke 3 000 $ (4)
Marcus Hogberg 3 000 $ (3)
Total Farm Players23
Salary Commitment
Year 14 : 87 000 $
Year 15 : 78 000 $
Year 16 : 56 000 $
Year 17 : 34 000 $
Salary Average Commitment
Year 14 : 24 370 $
Year 15 : 14 000 $
Year 16 : 0 $
Year 17 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 859 - 97,65%
Level 2: 5000 - 45 $ - 4 936 - 98,71%
Level 3: 2000 - 30 $ - 1 940 - 97,02%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 180 $ - 970 - 97,04%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17 705 - 98,36%
Average Income per Game491 490 $
Year to Date Revenue11 795 770 $

Expense

Pro Players Total Salaries47 995 999 $
Farm Players Total Salaries159 880 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 273 060 $
Farm Year To Date Expenses688 959 $
Pro Salary Cap To Date28 453 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 355 337 $
Pro Remaining Season Days73
Pro Expenses Per Days271 904 $
Pro Estimated Expenses19 848 992 $
Farm Remaining Season Days80
Farm Expenses Per Days5 979 $
Farm Estimated Expenses478 320 $
Estimated Season Expenses20 327 312 $
Season Salary Cap47 995 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 004 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 995 999 $
Current Bank Account86 201 628 $
Projected Bank Account74 229 653 $

Pro Players Salaries

John Carlson 6 500 000 $ (4)
Alex Ovechkin 6 500 000 $ (1)
Patrice Bergeron 6 500 000 $ (2)
Tyler Seguin 6 300 000 $ (1)
Ryan Ellis 3 500 000 $ (2)
Jordan Oesterle 2 500 000 $ (2)
Christopher Tanev 2 500 000 $ (1)
Jason Zucker 2 500 000 $ (1)
Carey Price 2 000 000 $ (3)
Matt Calvert 1 000 000 $ (3)
Riley Nash 1 000 000 $ (2)
Brian Dumoulin 1 000 000 $ (2)
Mark Barberio 995 999 $ (1)
Josh Morrissey 900 000 $ (2)
Patrik Laine 900 000 $ (2)
Mathew Barzal 900 000 $ (3)
Clayton Keller 900 000 $ (3)
Kyle Brodziak 500 000 $ (1)
Darcy Kuemper 500 000 $ (2)
Jesper Bratt 300 000 $ (3)
Derek Ryan 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 47 995 999 $
Year 15 : 28 700 000 $
Year 16 : 11 600 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 23 699 498 $
Year 15 : 10 199 999 $
Year 16 : 4 199 999 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 995 999 $
Year 15 : 28 700 000 $
Year 16 : 11 600 000 $
Year 17 : 6 500 000 $

Farm Players Salaries

Devante Smith-Pelly 10 000 $ (1)
Matt Irwin 10 000 $ (1)
Kevin Gravel 9 730 $ (1)
Dylan McIlrath 9 638 $ (4)
Dale Weise 9 365 $ (2)
Peter Holland 9 158 $ (3)
Timothy Liljegren 9 000 $ (4)
Isac Lundestrom 9 000 $ (4)
Nicholas Merkley 9 000 $ (3)
Jonathan Dahlen 9 000 $ (4)
Cam Dineen 5 000 $ (4)
Roope Hintz 5 000 $ (3)
Spencer Martin 5 000 $ (1)
Stuart Skinner 5 000 $ (4)
Martin Ouellette 5 000 $ (1)
T.J. Hensick 4 989 $ (1)
Chris Breen 3 000 $ (1)
Aaron Luchuk 3 000 $ (4)
Nick Lappin 3 000 $ (2)
Nikita Jevpalovs 3 000 $ (1)
Nikita Popugaev 3 000 $ (4)
Linus Olund 3 000 $ (4)
Josef Korenar 3 000 $ (4)
Felix Sandstrom 3 000 $ (4)
Joe Hicketts 3 000 $ (2)
Zack MacEwen 3 000 $ (3)
Stephen Gionta 3 000 $ (1)
Philippe Myers 3 000 $ (3)
Total Farm Players28
Salary Commitment
Year 14 : 159 880 $
Year 15 : 106 161 $
Year 16 : 90 796 $
Year 17 : 61 638 $
Salary Average Commitment
Year 14 : 21 320 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 645 - 94,09%
Level 2: 5000 - 60 $ - 4 737 - 94,75%
Level 3: 2000 - 35 $ - 1 858 - 92,90%
Level 4: 4000 - 20 $ - 3 728 - 93,21%
Luxury : 1000 - 200 $ - 950 - 94,98%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %16 919 - 93,99%
Average Income per Game600 946 $
Year to Date Revenue15 624 589 $

Expense

Pro Players Total Salaries47 390 000 $
Farm Players Total Salaries29 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 321 698 $
Farm Year To Date Expenses1 138 787 $
Pro Salary Cap To Date28 679 478 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 014 186 $
Pro Remaining Season Days73
Pro Expenses Per Days276 417 $
Pro Estimated Expenses20 178 441 $
Farm Remaining Season Days80
Farm Expenses Per Days9 943 $
Farm Estimated Expenses795 440 $
Estimated Season Expenses20 973 881 $
Season Salary Cap47 390 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 610 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 390 000 $
Current Bank Account111 173 909 $
Projected Bank Account99 214 214 $

Pro Players Salaries

Patrick Kane 8 000 000 $ (1)
Ryan McDonagh 6 500 000 $ (1)
Jonathan Toews 6 500 000 $ (1)
Seth Jones 5 000 000 $ (3)
Brent Seabrook 5 000 000 $ (2)
Charlie Coyle 3 500 000 $ (2)
Jean-Gabriel Pageau 3 500 000 $ (1)
Anthony Mantha 3 490 000 $ (1)
William Nylander 900 000 $ (1)
Thomas Chabot 900 000 $ (3)
Julien Gauthier 900 000 $ (3)
Daniel Sprong (Out of Payroll) 900 000 $ (1)
Tyler Parsons 500 000 $ (3)
Brandon Davidson 500 000 $ (2)
Tristan Jarry 500 000 $ (1)
Jake Dotchin 500 000 $ (3)
Dennis Everberg (Out of Payroll) 300 000 $ (1)
Axel Jonsson-Fjallby 300 000 $ (4)
Patrick Brown 300 000 $ (1)
Chris Mueller 300 000 $ (2)
Matt Luff (Out of Payroll) 300 000 $ (4)
Trevor Moore 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 48 890 000 $
Year 15 : 18 000 000 $
Year 16 : 8 400 000 $
Year 17 : 300 000 $
Salary Average Commitment
Year 14 : 16 494 000 $
Year 15 : 5 600 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 890 000 $
Year 15 : 18 000 000 $
Year 16 : 8 400 000 $
Year 17 : 600 000 $

Farm Players Salaries

Dominic Turgeon 5 000 $ (2)
Jakub Zboril 5 000 $ (3)
Stelio Mattheos 5 000 $ (4)
Andrej Sustr 5 000 $ (4)
Stuart Percy 3 000 $ (2)
Tobias Geisser 3 000 $ (4)
William Lagesson 3 000 $ (4)
Total Farm Players7
Salary Commitment
Year 14 : 29 000 $
Year 15 : 29 000 $
Year 16 : 21 000 $
Year 17 : 16 000 $
Salary Average Commitment
Year 14 : 3 000 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 4 068 - 67,80%
Level 2: 5000 - 65 $ - 3 917 - 78,34%
Level 3: 2000 - 40 $ - 1 464 - 73,21%
Level 4: 4000 - 22 $ - 2 993 - 74,82%
Luxury : 1000 - 300 $ - 570 - 56,98%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %13 012 - 72,29%
Average Income per Game557 340 $
Year to Date Revenue12 818 819 $

Expense

Pro Players Total Salaries45 600 000 $
Farm Players Total Salaries76 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 164 149 $
Farm Year To Date Expenses1 281 561 $
Pro Salary Cap To Date26 479 691 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 032 119 $
Pro Remaining Season Days73
Pro Expenses Per Days249 198 $
Pro Estimated Expenses18 191 454 $
Farm Remaining Season Days80
Farm Expenses Per Days11 216 $
Farm Estimated Expenses897 280 $
Estimated Season Expenses19 088 734 $
Season Salary Cap44 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 400 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 600 000 $
Current Bank Account72 746 293 $
Projected Bank Account63 689 678 $

Pro Players Salaries

Victor Hedman 6 500 000 $ (2)
Joe Pavelski 5 000 000 $ (1)
Mikael Granlund 5 000 000 $ (2)
Jakub Voracek 5 000 000 $ (2)
William Karlsson 5 000 000 $ (2)
Mike Hoffman 3 500 000 $ (1)
Viktor Arvidsson 3 500 000 $ (1)
Tyson Barrie 2 500 000 $ (2)
Ryan Dzingel 1 000 000 $ (2)
Derek Forbort 1 000 000 $ (1)
Garnet Hathaway 1 000 000 $ (3)
Brett Kulak 1 000 000 $ (1)
Semyon Varlamov 1 000 000 $ (1)
Ryan Murray (Out of Payroll) 1 000 000 $ (3)
Henrik Borgstrom 900 000 $ (4)
Martin Marincin 500 000 $ (2)
Kaapo Kahkonen 500 000 $ (4)
Mitchell Vande Sompel 500 000 $ (3)
Alex Iafallo 300 000 $ (3)
Greg McKegg 300 000 $ (1)
Jan Rutta 300 000 $ (3)
Antti Suomela 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 14 : 45 600 000 $
Year 15 : 30 300 000 $
Year 16 : 4 800 000 $
Year 17 : 1 700 000 $
Salary Average Commitment
Year 14 : 11 525 999 $
Year 15 : 5 225 999 $
Year 16 : 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 45 600 000 $
Year 15 : 30 300 000 $
Year 16 : 4 800 000 $
Year 17 : 1 700 000 $

Farm Players Salaries

John Muse 7 500 $ (1)
Mike Condon 7 500 $ (1)
Parker Wotherspoon 5 000 $ (3)
Drake Rymsha 5 000 $ (4)
Mitchell Stephens 5 000 $ (3)
Ryan Gropp 5 000 $ (3)
Jake Chelios 5 000 $ (2)
Chris Bigras 5 000 $ (1)
Matthew Phillips 5 000 $ (4)
Nicholas Caamano 5 000 $ (4)
Carter Bancks 3 000 $ (2)
Matheson Iacopelli 3 000 $ (3)
Joey Daccord 3 000 $ (4)
Alexandre Alain 3 000 $ (4)
Brian Pinho 3 000 $ (4)
Hudson Elynuik 3 000 $ (4)
Trevor Carrick 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 14 : 76 000 $
Year 15 : 56 000 $
Year 16 : 48 000 $
Year 17 : 30 000 $
Salary Average Commitment
Year 14 : 11 630 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 741 - 95,68%
Level 2: 5000 - 60 $ - 4 754 - 95,09%
Level 3: 2000 - 35 $ - 1 892 - 94,60%
Level 4: 4000 - 20 $ - 3 840 - 96,00%
Luxury : 1000 - 200 $ - 961 - 96,07%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 188 - 95,49%
Average Income per Game609 185 $
Year to Date Revenue15 838 802 $

Expense

Pro Players Total Salaries45 903 185 $
Farm Players Total Salaries88 850 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 326 605 $
Farm Year To Date Expenses642 794 $
Pro Salary Cap To Date23 405 182 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 137 770 $
Pro Remaining Season Days73
Pro Expenses Per Days270 605 $
Pro Estimated Expenses19 754 165 $
Farm Remaining Season Days80
Farm Expenses Per Days5 613 $
Farm Estimated Expenses449 040 $
Estimated Season Expenses20 203 205 $
Season Salary Cap45 903 185 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 096 815 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 903 185 $
Current Bank Account46 567 833 $
Projected Bank Account35 502 398 $

Pro Players Salaries

Jeff Carter 5 000 000 $ (1)
Kyle Okposo 5 000 000 $ (2)
Ondrej Palat 3 500 000 $ (2)
Josh Bailey 3 500 000 $ (2)
Carl Soderberg 3 499 963 $ (4)
Keith Kinkaid 3 000 000 $ (2)
Nick Bonino 2 500 000 $ (3)
Kevan Miller 2 500 000 $ (2)
Robin Lehner 2 500 000 $ (1)
Artem Anisimov 2 500 000 $ (1)
Cal Clutterbuck 1 933 222 $ (1)
Jay Bouwmeester 1 920 000 $ (1)
Ryan Kesler 1 000 000 $ (4)
Ben Lovejoy 1 000 000 $ (1)
Luke Schenn 1 000 000 $ (1)
Tyler Ennis 950 000 $ (1)
Jake DeBrusk 900 000 $ (2)
Haydn Fleury 900 000 $ (2)
Troy Stecher 900 000 $ (2)
Philippe Desrosiers 500 000 $ (1)
Matt Grzelcyk 500 000 $ (2)
Evan Rodrigues 300 000 $ (1)
Taro Hirose 300 000 $ (4)
Par Lindholm 300 000 $ (4)
Total Pro Players24
Salary Commitment
Year 14 : 45 903 185 $
Year 15 : 28 299 963 $
Year 16 : 7 599 963 $
Year 17 : 5 099 963 $
Salary Average Commitment
Year 14 : 18 139 500 $
Year 15 : 3 300 000 $
Year 16 : 1 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 45 903 185 $
Year 15 : 28 299 963 $
Year 16 : 7 599 963 $
Year 17 : 5 099 963 $

Farm Players Salaries

Andrej Sekera 47 850 $ (1)
Alexander Nylander 9 000 $ (2)
Taylor Raddysh 9 000 $ (4)
Trevor Smith 5 000 $ (2)
Zane McIntyre 3 000 $ (1)
Anthony Peluso 3 000 $ (1)
Mason Appleton 3 000 $ (3)
Tyler Wotherspoon 3 000 $ (4)
David Ullstrom 3 000 $ (1)
Jens Looke 3 000 $ (3)
Total Farm Players10
Salary Commitment
Year 14 : 88 850 $
Year 15 : 32 000 $
Year 16 : 18 000 $
Year 17 : 12 000 $
Salary Average Commitment
Year 14 : 37 250 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 625 - 93,75%
Level 2: 5000 - 60 $ - 4 722 - 94,44%
Level 3: 2000 - 35 $ - 1 910 - 95,50%
Level 4: 4000 - 20 $ - 3 783 - 94,59%
Luxury : 1000 - 200 $ - 943 - 94,32%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16 984 - 94,36%
Average Income per Game600 275 $
Year to Date Revenue13 206 047 $

Expense

Pro Players Total Salaries46 200 000 $
Farm Players Total Salaries16 500 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 252 411 $
Farm Year To Date Expenses79 654 $
Pro Salary Cap To Date29 022 988 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 405 222 $
Pro Remaining Season Days73
Pro Expenses Per Days265 775 $
Pro Estimated Expenses19 401 575 $
Farm Remaining Season Days80
Farm Expenses Per Days601 $
Farm Estimated Expenses48 080 $
Estimated Season Expenses19 449 655 $
Season Salary Cap46 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 200 000 $
Current Bank Account64 469 009 $
Projected Bank Account56 424 576 $

Pro Players Salaries

Erik Johnson 6 500 000 $ (3)
Duncan Keith 6 500 000 $ (2)
Anze Kopitar 6 500 000 $ (3)
Mats Zuccarello 5 000 000 $ (1)
Max Pacioretty 3 500 000 $ (2)
Jake Allen 3 500 000 $ (1)
Jordan Eberle 2 500 000 $ (1)
Ryan Pulock 2 500 000 $ (2)
Tyler Toffoli 2 500 000 $ (2)
Erik Gudbranson 1 000 000 $ (1)
Jakob Chychrun 900 000 $ (2)
Elias Pettersson 900 000 $ (4)
Ilya Samsonov 900 000 $ (4)
Noah Juulsen 500 000 $ (3)
John Hayden 500 000 $ (2)
Dillon Dube 500 000 $ (4)
Carl Grundstrom 500 000 $ (4)
Cole Bardreau 300 000 $ (2)
Brandon Tanev 300 000 $ (2)
Travis Morin 300 000 $ (2)
Jarred Tinordi 300 000 $ (3)
Rob O'Gara 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 46 200 000 $
Year 15 : 34 200 000 $
Year 16 : 16 600 000 $
Year 17 : 2 800 000 $
Salary Average Commitment
Year 14 : 14 000 000 $
Year 15 : 11 500 000 $
Year 16 : 6 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 46 200 000 $
Year 15 : 34 200 000 $
Year 16 : 16 600 000 $
Year 17 : 2 800 000 $

Farm Players Salaries

J-F Berube 7 500 $ (2)
Darren Archibald 3 000 $ (1)
Jesse Graham 3 000 $ (2)
Dan Vladar 3 000 $ (2)
Total Farm Players4
Salary Commitment
Year 14 : 16 500 $
Year 15 : 13 500 $
Year 16 : 0 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 759 - 95,98%
Level 2: 5000 - 60 $ - 4 905 - 98,10%
Level 3: 2000 - 35 $ - 1 928 - 96,40%
Level 4: 4000 - 20 $ - 3 880 - 97,00%
Luxury : 1000 - 200 $ - 963 - 96,33%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17 435 - 96,86%
Average Income per Game616 051 $
Year to Date Revenue14 785 217 $

Expense

Pro Players Total Salaries44 540 000 $
Farm Players Total Salaries116 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 456 985 $
Farm Year To Date Expenses651 976 $
Pro Salary Cap To Date26 813 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 472 862 $
Pro Remaining Season Days73
Pro Expenses Per Days243 529 $
Pro Estimated Expenses17 777 617 $
Farm Remaining Season Days80
Farm Expenses Per Days5 753 $
Farm Estimated Expenses460 240 $
Estimated Season Expenses18 237 857 $
Season Salary Cap44 540 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 460 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 540 000 $
Current Bank Account60 481 929 $
Projected Bank Account52 716 934 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (1)
Michael Grabner 3 500 000 $ (1)
Justin Faulk 3 500 000 $ (2)
Travis Zajac 3 500 000 $ (2)
Filip Forsberg 3 500 000 $ (2)
Gabriel Landeskog 3 500 000 $ (1)
Matt Murray 3 000 000 $ (4)
Corey Crawford 3 000 000 $ (1)
Sean Couturier 2 800 000 $ (1)
Frans Nielsen 2 500 000 $ (1)
Jason Demers 2 500 000 $ (2)
Andy Greene 1 600 000 $ (1)
Brooks Orpik 1 040 000 $ (2)
Jordan Weal 1 000 000 $ (2)
Darnell Nurse 900 000 $ (1)
Sebastian Aho 900 000 $ (2)
Max Domi 900 000 $ (1)
Jack Roslovic 500 000 $ (2)
Lucas Wallmark 500 000 $ (2)
Ondrej Kase 300 000 $ (1)
Gemel Smith 300 000 $ (4)
Andreas Johnsson 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 44 540 000 $
Year 15 : 20 540 000 $
Year 16 : 3 300 000 $
Year 17 : 3 300 000 $
Salary Average Commitment
Year 14 : 21 996 000 $
Year 15 : 7 300 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 44 540 000 $
Year 15 : 20 540 000 $
Year 16 : 3 300 000 $
Year 17 : 3 300 000 $

Farm Players Salaries

Anders Nilsson 30 000 $ (3)
Phil Varone 10 000 $ (2)
Juuso Valimaki 9 000 $ (4)
Vitaly Abramov 9 000 $ (4)
Nikita Scherbak 9 000 $ (1)
Adam Brooks 5 000 $ (3)
Zach Redmond 5 000 $ (2)
Steve Bernier 5 000 $ (3)
Rinat Valiev 5 000 $ (1)
Nicholas Baptiste 5 000 $ (1)
Sebastien Aho 5 000 $ (3)
Gustav Forsling 5 000 $ (2)
Victor Mete 5 000 $ (3)
Parker Milner 3 000 $ (1)
Mackenzie MacEachern 3 000 $ (2)
Ludwig Bystrom 3 000 $ (4)
Total Farm Players16
Salary Commitment
Year 14 : 116 000 $
Year 15 : 94 000 $
Year 16 : 71 000 $
Year 17 : 21 000 $
Salary Average Commitment
Year 14 : 30 380 $
Year 15 : 5 000 $
Year 16 : 0 $
Year 17 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 649 - 94,16%
Level 2: 5000 - 60 $ - 4 798 - 95,96%
Level 3: 2000 - 35 $ - 1 913 - 95,66%
Level 4: 4000 - 20 $ - 3 768 - 94,20%
Luxury : 1000 - 200 $ - 934 - 93,37%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 062 - 94,79%
Average Income per Game602 762 $
Year to Date Revenue15 671 810 $

Expense

Pro Players Total Salaries47 700 000 $
Farm Players Total Salaries90 000 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 565 761 $
Farm Year To Date Expenses44 383 $
Pro Salary Cap To Date28 900 010 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 041 429 $
Pro Remaining Season Days73
Pro Expenses Per Days260 428 $
Pro Estimated Expenses19 011 244 $
Farm Remaining Season Days80
Farm Expenses Per Days464 $
Farm Estimated Expenses37 120 $
Estimated Season Expenses19 048 364 $
Season Salary Cap47 700 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 700 000 $
Current Bank Account113 193 725 $
Projected Bank Account103 186 790 $

Pro Players Salaries

Alec Martinez 5 000 000 $ (1)
Eric Staal 5 000 000 $ (2)
Mathieu Perreault 3 500 000 $ (3)
Alexander Edler 3 500 000 $ (2)
Alexander Radulov 3 500 000 $ (1)
Mikkel Boedker 2 500 000 $ (1)
Marcus Johansson 2 500 000 $ (1)
Jamie McGinn 2 500 000 $ (1)
Kris Russell 2 500 000 $ (1)
Lars Eller 2 500 000 $ (2)
Bryan Little 2 500 000 $ (2)
Alex Chiasson 2 450 000 $ (3)
Kevin Connauton 2 250 000 $ (2)
Jonathan Bernier 2 000 000 $ (1)
Cam Ward 1 500 000 $ (2)
Nick Jensen 1 000 000 $ (2)
Vladimir Sobotka 1 000 000 $ (2)
Will Butcher 500 000 $ (3)
Teddy Blueger 500 000 $ (2)
Jimmy Vesey 500 000 $ (2)
Markus Granlund 500 000 $ (2)
Christian Wolanin (Out of Payroll) 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 48 000 000 $
Year 15 : 27 500 000 $
Year 16 : 6 750 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 7 300 000 $
Year 15 : 5 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 000 000 $
Year 15 : 27 500 000 $
Year 16 : 6 750 000 $
Year 17 : 0 $

Farm Players Salaries

Max Comtois 9 000 $ (4)
Conor Garland 5 000 $ (2)
Zach Senyshyn 5 000 $ (3)
Morgan Klimchuk 5 000 $ (1)
Pascal Laberge 5 000 $ (4)
Ukko-Pekka Luukkonen 5 000 $ (4)
Justin Dowling 5 000 $ (1)
Nathan Noel 3 000 $ (3)
Julian Melchiori 3 000 $ (1)
Nikita Korostelev 3 000 $ (3)
Alex D'Orio 3 000 $ (4)
Bobby Farnham 3 000 $ (1)
Ben Harpur 3 000 $ (1)
Emile Poirier 3 000 $ (1)
Dan DeSalvo 3 000 $ (2)
Thomas Gregoire 3 000 $ (4)
Jake Evans 3 000 $ (4)
Nolan Vesey 3 000 $ (4)
Mikhail Vorobyev 3 000 $ (3)
Felix Girard 3 000 $ (1)
Adam Wilcox 3 000 $ (2)
Colin Blackwell 3 000 $ (2)
Egor Sharangovich 3 000 $ (3)
Matthew Spencer 3 000 $ (3)
Total Farm Players24
Salary Commitment
Year 14 : 90 000 $
Year 15 : 65 000 $
Year 16 : 51 000 $
Year 17 : 31 000 $
Salary Average Commitment
Year 14 : 29 560 $
Year 15 : 6 930 $
Year 16 : 0 $
Year 17 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 739 - 95,64%
Level 2: 5000 - 50 $ - 4 842 - 96,83%
Level 3: 2000 - 20 $ - 1 993 - 99,63%
Level 4: 4000 - 15 $ - 3 904 - 97,59%
Luxury : 1000 - 140 $ - 985 - 98,53%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17 462 - 97,01%
Average Income per Game507 405 $
Year to Date Revenue12 177 717 $

Expense

Pro Players Total Salaries43 670 333 $
Farm Players Total Salaries191 660 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 942 957 $
Farm Year To Date Expenses968 158 $
Pro Salary Cap To Date21 468 104 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 625 883 $
Pro Remaining Season Days73
Pro Expenses Per Days254 922 $
Pro Estimated Expenses18 609 306 $
Farm Remaining Season Days80
Farm Expenses Per Days8 720 $
Farm Estimated Expenses697 600 $
Estimated Season Expenses19 306 906 $
Season Salary Cap43 670 333 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 329 667 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 670 333 $
Current Bank Account126 539 163 $
Projected Bank Account115 858 140 $

Pro Players Salaries

Antti Raanta 6 500 000 $ (1)
Justin Williams 6 100 000 $ (2)
Johnny Boychuk 3 500 000 $ (1)
Andrew Cogliano 3 500 000 $ (3)
Carter Hutton 2 500 000 $ (1)
Loui Eriksson 2 500 000 $ (1)
Oscar Klefbom 2 500 000 $ (2)
Corey Perry 2 500 000 $ (2)
Shea Theodore 2 500 000 $ (2)
Dion Phaneuf 2 500 000 $ (2)
Patrik Berglund 2 080 333 $ (4)
Andre Burakovsky 1 990 000 $ (1)
Chris Wagner 1 000 000 $ (3)
Valeri Nichushkin 1 000 000 $ (1)
Tyson Jost 900 000 $ (3)
Barclay Goodrow 500 000 $ (2)
Jordan Szwarz 400 000 $ (2)
Ilya Lyubushkin 300 000 $ (4)
Patrik Rybar 300 000 $ (4)
Nick Seeler 300 000 $ (2)
Chandler Stephenson 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 43 670 333 $
Year 15 : 25 680 333 $
Year 16 : 8 380 333 $
Year 17 : 2 680 333 $
Salary Average Commitment
Year 14 : 14 300 000 $
Year 15 : 8 500 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 43 670 333 $
Year 15 : 25 680 333 $
Year 16 : 8 380 333 $
Year 17 : 2 680 333 $

Farm Players Salaries

Jason Pominville 56 660 $ (3)
Louis Domingue 25 000 $ (2)
Filip Chytil 9 000 $ (4)
Jake Oettinger 9 000 $ (4)
Dominik Masin 5 000 $ (2)
Austin Poganski 5 000 $ (4)
Brandon Hickey 5 000 $ (4)
Ethan Bear 5 000 $ (3)
Jansen Harkins 5 000 $ (3)
Yakov Trenin 5 000 $ (3)
Dysin Mayo 5 000 $ (2)
Sammy Blais 5 000 $ (2)
Garret Sparks 5 000 $ (1)
Samuel Kurker 5 000 $ (3)
Tage Thompson 3 000 $ (3)
Lukas Sedlak 3 000 $ (1)
Brandon Gignac 3 000 $ (3)
Jeremy Helvig 3 000 $ (4)
Tanner Kaspick 3 000 $ (4)
Sam Anas 3 000 $ (3)
Emil Johansson 3 000 $ (3)
Kiefer Sherwood 3 000 $ (4)
Chase Balisy 3 000 $ (3)
Joseph Gambardella 3 000 $ (4)
John Gilmour 3 000 $ (2)
Ben Thomas 3 000 $ (2)
Jacob Middleton 3 000 $ (2)
Otto Somppi 3 000 $ (4)
Total Farm Players28
Salary Commitment
Year 14 : 191 660 $
Year 15 : 183 660 $
Year 16 : 134 660 $
Year 17 : 38 000 $
Salary Average Commitment
Year 14 : 45 700 $
Year 15 : 35 000 $
Year 16 : 35 000 $
Year 17 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 927 - 98,79%
Level 2: 5000 - 40 $ - 4 926 - 98,52%
Level 3: 2000 - 20 $ - 1 998 - 99,90%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 140 $ - 991 - 99,10%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17 842 - 99,12%
Average Income per Game438 751 $
Year to Date Revenue10 091 267 $

Expense

Pro Players Total Salaries49 953 490 $
Farm Players Total Salaries168 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 535 316 $
Farm Year To Date Expenses1 860 750 $
Pro Salary Cap To Date29 896 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 897 513 $
Pro Remaining Season Days73
Pro Expenses Per Days272 479 $
Pro Estimated Expenses19 890 967 $
Farm Remaining Season Days80
Farm Expenses Per Days16 330 $
Farm Estimated Expenses1 306 400 $
Estimated Season Expenses21 197 367 $
Season Salary Cap49 953 490 $
Estimate Under Maximum Salary Cap of 50 000 000 $46 510 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 953 490 $
Current Bank Account66 616 748 $
Projected Bank Account53 316 894 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (3)
Shea Weber 5 000 000 $ (1)
Brad Marchand 5 000 000 $ (3)
Erik Karlsson 5 000 000 $ (4)
Andrei Vasilevskiy 5 000 000 $ (3)
Mark Scheifele 4 948 700 $ (1)
Tyler Myers 3 500 000 $ (2)
Casey Cizikas 2 500 000 $ (1)
Nino Niederreiter 2 500 000 $ (1)
Brian Elliott 2 000 000 $ (3)
Matt Cullen 1 004 790 $ (3)
Roman Polak 1 000 000 $ (2)
Mark Jankowski 900 000 $ (2)
Nick Schmaltz 900 000 $ (2)
Nikita Zaitsev 900 000 $ (2)
Nikolaj Ehlers 900 000 $ (1)
Brock Boeser 900 000 $ (3)
Drake Batherson 500 000 $ (4)
Mattias Janmark 500 000 $ (1)
Travis Dermott 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 49 953 490 $
Year 15 : 33 604 790 $
Year 16 : 25 904 790 $
Year 17 : 5 500 000 $
Salary Average Commitment
Year 14 : 12 093 999 $
Year 15 : 5 499 999 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 953 490 $
Year 15 : 33 604 790 $
Year 16 : 25 904 790 $
Year 17 : 5 500 000 $

Farm Players Salaries

Martin Necas 9 000 $ (4)
Hunter Shinkaruk 9 000 $ (1)
Robert Thomas 9 000 $ (4)
Michael McLeod 9 000 $ (4)
German Rubtsov 9 000 $ (4)
Klim Kostin 9 000 $ (4)
Filip Hronek 9 000 $ (3)
Christian Fischer 9 000 $ (2)
Richard Bachman 7 500 $ (2)
Tom McCollum 7 500 $ (3)
Nate Thompson 5 000 $ (3)
Connor Ingram 5 000 $ (3)
Josh Leivo 5 000 $ (4)
Roland McKeown 5 000 $ (2)
Nathan Beaulieu 5 000 $ (4)
Gabriel Gagne 5 000 $ (2)
Dmitry Sokolov 5 000 $ (4)
Dmitry Kulikov 5 000 $ (2)
Libor Hajek 5 000 $ (4)
Rasmus Andersson 5 000 $ (2)
Tyler Benson 5 000 $ (4)
Ville Husso 5 000 $ (2)
Alexandre Fortin 3 000 $ (3)
Remi Elie 3 000 $ (1)
Jakob Stukel 3 000 $ (4)
Sheldon Rempal 3 000 $ (4)
Sebastian Repo 3 000 $ (4)
Niklas Hansson 3 000 $ (3)
Reece Willcox 3 000 $ (2)
Dylan Coghlan 0 $ (1)
Ty Dellandrea 0 $ (1)
Total Farm Players31
Salary Commitment
Year 14 : 168 000 $
Year 15 : 156 000 $
Year 16 : 111 500 $
Year 17 : 79 000 $
Salary Average Commitment
Year 14 : 18 890 $
Year 15 : 9 950 $
Year 16 : 0 $
Year 17 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 5 586 - 93,11%
Level 2: 5000 - 60 $ - 4 720 - 94,39%
Level 3: 2000 - 35 $ - 1 874 - 93,69%
Level 4: 4000 - 20 $ - 3 816 - 95,41%
Luxury : 1000 - 200 $ - 935 - 93,48%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16 931 - 94,06%
Average Income per Game597 057 $
Year to Date Revenue14 926 428 $

Expense

Pro Players Total Salaries48 205 586 $
Farm Players Total Salaries116 971 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 494 355 $
Farm Year To Date Expenses117 377 $
Pro Salary Cap To Date28 269 977 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 552 914 $
Pro Remaining Season Days73
Pro Expenses Per Days285 591 $
Pro Estimated Expenses20 848 143 $
Farm Remaining Season Days80
Farm Expenses Per Days1 118 $
Farm Estimated Expenses89 440 $
Estimated Season Expenses20 937 583 $
Season Salary Cap48 205 586 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 794 414 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 205 586 $
Current Bank Account38 036 821 $
Projected Bank Account26 652 152 $

Pro Players Salaries

Ben Bishop 5 000 000 $ (3)
Jacob Trouba 5 000 000 $ (3)
James van Riemsdyk 3 500 000 $ (1)
Mark Stone 3 500 000 $ (1)
Cam Fowler 3 500 000 $ (2)
Evgeny Kuznetsov 3 500 000 $ (1)
Adam Henrique 3 500 000 $ (2)
Anders Lee 3 500 000 $ (3)
Pat Maroon 3 500 000 $ (1)
Michael Stone 2 500 000 $ (1)
Danny DeKeyser 2 500 000 $ (1)
Tyler Bozak 2 500 000 $ (1)
Karl Alzner 1 055 586 $ (3)
Samuel Girard 900 000 $ (3)
Harri Sateri 750 000 $ (2)
Austin Watson 500 000 $ (2)
Oskar Sundqvist 500 000 $ (1)
Ryan Carpenter 500 000 $ (3)
Matt Martin 500 000 $ (4)
David Rittich 300 000 $ (2)
Joonas Donskoi 300 000 $ (1)
Scott Harrington 300 000 $ (3)
Tyler Pitlick 300 000 $ (1)
Rocco Grimaldi 300 000 $ (4)
Total Pro Players24
Salary Commitment
Year 14 : 48 205 586 $
Year 15 : 25 605 586 $
Year 16 : 17 055 586 $
Year 17 : 800 000 $
Salary Average Commitment
Year 14 : 25 861 997 $
Year 15 : 14 699 998 $
Year 16 : 7 100 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 205 586 $
Year 15 : 25 605 586 $
Year 16 : 17 055 586 $
Year 17 : 800 000 $

Farm Players Salaries

Brandon Manning 18 491 $ (3)
Jake Bean 9 000 $ (4)
Dustin Tokarski 7 500 $ (3)
Daniel Ciampini 5 000 $ (2)
Aaron Ness 5 000 $ (2)
Harry Zolnierczyk 5 000 $ (2)
Eric Gryba 5 000 $ (2)
Maxim Letunov 5 000 $ (4)
Ryan Stanton 5 000 $ (2)
Eddie Lack 5 000 $ (2)
Cody McLeod 4 980 $ (3)
Radel Fazleev 3 000 $ (2)
Joel Hanley 3 000 $ (1)
Markus Hannikainen 3 000 $ (1)
Spencer Foo 3 000 $ (3)
Matthew Highmore 3 000 $ (3)
Nelson Nogier 3 000 $ (2)
Turner Elson 3 000 $ (2)
Nick DeSimone 3 000 $ (4)
Ryan Kuffner 3 000 $ (4)
Niko Mikkola 3 000 $ (4)
Evan McEneny 3 000 $ (2)
Matthew O'Connor 3 000 $ (1)
Chris Conner 3 000 $ (3)
Kevin Lankinen 3 000 $ (4)
Alex Krushelnyski 0 $ (1)
Adam Johnson 0 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 116 971 $
Year 15 : 107 971 $
Year 16 : 65 971 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 47 930 $
Year 15 : 23 000 $
Year 16 : 5 000 $
Year 17 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 740 - 95,66%
Level 2: 5000 - 60 $ - 4 770 - 95,41%
Level 3: 2000 - 35 $ - 1 921 - 96,06%
Level 4: 4000 - 20 $ - 3 808 - 95,20%
Luxury : 1000 - 200 $ - 959 - 95,92%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 198 - 95,55%
Average Income per Game609 661 $
Year to Date Revenue15 241 529 $

Expense

Pro Players Total Salaries49 963 776 $
Farm Players Total Salaries119 000 $
Coaches Total Salaries14 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 893 389 $
Farm Year To Date Expenses4 778 385 $
Pro Salary Cap To Date29 807 278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 754 579 $
Pro Remaining Season Days73
Pro Expenses Per Days302 837 $
Pro Estimated Expenses22 107 101 $
Farm Remaining Season Days80
Farm Expenses Per Days41 851 $
Farm Estimated Expenses3 348 080 $
Estimated Season Expenses25 455 181 $
Season Salary Cap49 963 776 $
Estimate Under Maximum Salary Cap of 50 000 000 $36 224 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 963 776 $
Current Bank Account91 087 195 $
Projected Bank Account75 386 593 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (1)
Joe Thornton 5 777 777 $ (4)
Tuukka Rask 5 000 000 $ (2)
T.J. Oshie 5 000 000 $ (2)
Mike Green 3 500 000 $ (2)
Bo Horvat 3 500 000 $ (2)
Olli Maatta 3 485 999 $ (2)
Evander Kane 2 500 000 $ (1)
Yanni Gourde 2 500 000 $ (2)
Andrew Shaw 2 500 000 $ (3)
Jordan Binnington 2 000 000 $ (4)
Jake McCabe 1 000 000 $ (3)
Adam Lowry 1 000 000 $ (1)
Dylan Larkin 900 000 $ (1)
Miro Heiskanen 900 000 $ (4)
Ivan Provorov 900 000 $ (2)
Brandon Pirri 500 000 $ (1)
Brock McGinn 500 000 $ (1)
Robert Hagg 500 000 $ (1)
Derrick Pouliot 500 000 $ (1)
Zemgus Girgensons 500 000 $ (1)
Brett Connolly 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 49 963 776 $
Year 15 : 36 563 776 $
Year 16 : 12 177 777 $
Year 17 : 8 677 777 $
Salary Average Commitment
Year 14 : 22 169 999 $
Year 15 : 13 750 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 963 776 $
Year 15 : 36 563 776 $
Year 16 : 12 177 777 $
Year 17 : 8 677 777 $

Farm Players Salaries

Julius Honka 9 000 $ (1)
Johan Larsson 5 000 $ (2)
Tye McGinn 5 000 $ (2)
Sonny Milano 5 000 $ (4)
Vincent LoVerde 5 000 $ (3)
Chris Terry 5 000 $ (2)
Jimmy Hayes 5 000 $ (3)
Zachary Leslie 5 000 $ (1)
TJ Tynan 5 000 $ (1)
Jayce Hawryluk 5 000 $ (2)
Luke Gazdic 5 000 $ (1)
Corey Tropp 3 000 $ (2)
Wade Megan 3 000 $ (2)
Marko Dano 3 000 $ (3)
Joseph Cramarossa 3 000 $ (4)
Michael Paliotta 3 000 $ (3)
Michael Bunting 3 000 $ (2)
Keegan Lowe 3 000 $ (3)
Colton Hargrove 3 000 $ (1)
Kole Sherwood 3 000 $ (4)
Kevin Davis 3 000 $ (4)
Tyler Gaudet 3 000 $ (1)
Alex Lyon 3 000 $ (2)
Ty Lewis 3 000 $ (4)
Ryan Culkin 3 000 $ (1)
Cody Bass 3 000 $ (1)
Ryan Bourque 3 000 $ (3)
Mitch Callahan 3 000 $ (1)
Cameron Hebig 3 000 $ (4)
Steve Oleksy 3 000 $ (2)
Austin Strand 3 000 $ (4)
Total Farm Players31
Salary Commitment
Year 14 : 119 000 $
Year 15 : 80 000 $
Year 16 : 45 000 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 37 000 $
Year 15 : 20 000 $
Year 16 : 6 000 $
Year 17 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 582 - 93,03%
Level 2: 5000 - 60 $ - 4 666 - 93,31%
Level 3: 2000 - 35 $ - 1 843 - 92,13%
Level 4: 4000 - 20 $ - 3 620 - 90,51%
Luxury : 1000 - 200 $ - 924 - 92,39%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16 634 - 92,41%
Average Income per Game591 492 $
Year to Date Revenue14 195 804 $

Expense

Pro Players Total Salaries35 879 999 $
Farm Players Total Salaries135 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 774 986 $
Farm Year To Date Expenses669 414 $
Pro Salary Cap To Date21 062 131 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 055 361 $
Pro Remaining Season Days73
Pro Expenses Per Days197 219 $
Pro Estimated Expenses14 396 987 $
Farm Remaining Season Days80
Farm Expenses Per Days5 853 $
Farm Estimated Expenses468 240 $
Estimated Season Expenses14 865 227 $
Season Salary Cap35 879 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $14 120 001 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 20 879 999 $
Current Bank Account94 250 387 $
Projected Bank Account89 440 521 $

Pro Players Salaries

Milan Lucic 5 000 000 $ (1)
Justin Schultz 3 500 000 $ (1)
Mark Letestu 3 500 000 $ (2)
Nikita Zadorov 2 500 000 $ (1)
Vladislav Namestnikov 2 500 000 $ (2)
Matt Moulson 2 500 000 $ (2)
Michael Frolik 2 500 000 $ (1)
Colton Sceviour 2 000 000 $ (2)
Aaron Dell 2 000 000 $ (1)
Jamie Oleksiak 1 979 999 $ (2)
Magnus Paajarvi 1 000 000 $ (1)
Jesper Fast (Out of Payroll) 1 000 000 $ (2)
Pheonix Copley 1 000 000 $ (3)
Zack Kassian 1 000 000 $ (3)
Mirco Mueller 1 000 000 $ (4)
Jean-Sebastien Dea 500 000 $ (1)
Edward Pasquale 500 000 $ (2)
Nikolay Goldobin 500 000 $ (1)
Taylor Fedun 500 000 $ (2)
Carl Dahlstrom 500 000 $ (2)
Xavier Ouellet 500 000 $ (1)
Lukas Radil 300 000 $ (4)
Alexander True 300 000 $ (4)
Andreas Borgman 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 14 : 36 879 999 $
Year 15 : 18 879 999 $
Year 16 : 3 900 000 $
Year 17 : 1 600 000 $
Salary Average Commitment
Year 14 : 12 300 333 $
Year 15 : 6 100 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 36 879 999 $
Year 15 : 18 879 999 $
Year 16 : 3 900 000 $
Year 17 : 1 600 000 $

Farm Players Salaries

Matt Read 21 500 $ (2)
Martin Kaut 9 000 $ (4)
Joshua Ho-Sang 9 000 $ (2)
Kole Lind 9 000 $ (4)
Tim Erixon 5 000 $ (1)
Joakim Ryan 5 000 $ (1)
Matt Taormina 5 000 $ (1)
Boris Katchouk 5 000 $ (4)
Cody Goloubef 5 000 $ (1)
A.J. Greer 5 000 $ (3)
Adam Cracknell 5 000 $ (1)
Max McCormick 5 000 $ (1)
Chris Driedger 5 000 $ (1)
Jordan Schmaltz 3 000 $ (2)
Gabriel Fontaine 3 000 $ (3)
Dakota Mermis 3 000 $ (1)
Grayson Downing 3 000 $ (1)
Justin Bailey 3 000 $ (1)
Logan O'Connor 3 000 $ (4)
Kyle Cumiskey 3 000 $ (1)
Andrew Poturalski 3 000 $ (1)
Michael Prapavessis 3 000 $ (4)
Glenn Gawdin 3 000 $ (4)
Andreas Englund 3 000 $ (2)
Vladislav Kamenev 3 000 $ (3)
Carsen Twarynski 3 000 $ (4)
Brad Morrison 3 000 $ (4)
Evan Fitzpatrick 0 $ (1)
Total Farm Players28
Salary Commitment
Year 14 : 135 500 $
Year 15 : 85 500 $
Year 16 : 49 000 $
Year 17 : 29 000 $
Salary Average Commitment
Year 14 : 68 798 $
Year 15 : 25 000 $
Year 16 : 0 $
Year 17 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 713 - 95,21%
Level 2: 5000 - 60 $ - 4 762 - 95,23%
Level 3: 2000 - 35 $ - 1 865 - 93,24%
Level 4: 4000 - 20 $ - 3 716 - 92,89%
Luxury : 1000 - 200 $ - 965 - 96,52%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 020 - 94,56%
Average Income per Game606 703 $
Year to Date Revenue15 167 574 $

Expense

Pro Players Total Salaries43 977 555 $
Farm Players Total Salaries148 700 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 516 608 $
Farm Year To Date Expenses684 754 $
Pro Salary Cap To Date26 808 094 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 707 247 $
Pro Remaining Season Days73
Pro Expenses Per Days240 522 $
Pro Estimated Expenses17 558 106 $
Farm Remaining Season Days80
Farm Expenses Per Days5 921 $
Farm Estimated Expenses473 680 $
Estimated Season Expenses18 031 786 $
Season Salary Cap43 977 555 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 022 445 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 977 555 $
Current Bank Account(11 322 613 $)
Projected Bank Account(19 647 152 $)

Pro Players Salaries

Martin Jones 5 000 000 $ (2)
Kevin Shattenkirk 5 000 000 $ (2)
David Krejci 3 500 000 $ (1)
Jaden Schwartz 3 500 000 $ (3)
Alexander Steen 3 500 000 $ (1)
Valtteri Filppula 3 222 000 $ (2)
Ron Hainsey 2 555 555 $ (3)
Marc Staal 2 500 000 $ (1)
Trevor van Riemsdyk 2 500 000 $ (3)
Calvin de Haan 2 500 000 $ (2)
Sam Reinhart 2 500 000 $ (1)
Christian Folin 1 850 000 $ (1)
Colin Wilson 1 000 000 $ (3)
Mikko Rantanen 900 000 $ (2)
Mikhail Sergachev 900 000 $ (3)
Anthony Stolarz 750 000 $ (1)
Victor Rask 500 000 $ (2)
Charles Hudon 500 000 $ (2)
Tomas Jurco 500 000 $ (2)
Sven Andrighetto 500 000 $ (2)
Jacob de la Rose 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 43 977 555 $
Year 15 : 29 377 555 $
Year 16 : 10 755 555 $
Year 17 : 300 000 $
Salary Average Commitment
Year 14 : 16 198 000 $
Year 15 : 10 198 000 $
Year 16 : 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 43 977 555 $
Year 15 : 29 377 555 $
Year 16 : 10 755 555 $
Year 17 : 300 000 $

Farm Players Salaries

Patrick Eaves 25 000 $ (3)
Alex Biega 25 000 $ (2)
Peter Budaj 19 200 $ (1)
Cameron Gaunce 10 000 $ (1)
Al Montoya 7 500 $ (1)
Colin McDonald 5 000 $ (2)
Chris Thorburn 5 000 $ (2)
Matt Tennyson 5 000 $ (4)
Adam Tambellini 5 000 $ (1)
Andrew Campbell 5 000 $ (1)
Cory Conacher 5 000 $ (1)
Mike McKenna 5 000 $ (1)
Scott Kosmachuk 3 000 $ (3)
Griffin Reinhart 3 000 $ (2)
Tomas Hyka 3 000 $ (1)
Marian Studenic 3 000 $ (4)
Chris Carlisle 3 000 $ (1)
Brian Cooper 3 000 $ (2)
Oscar Fantenberg 3 000 $ (3)
Landon Ferraro 3 000 $ (3)
Seth Griffith 3 000 $ (2)
Filip Zadina 0 $ (1)
Total Farm Players22
Salary Commitment
Year 14 : 148 700 $
Year 15 : 86 000 $
Year 16 : 42 000 $
Year 17 : 8 000 $
Salary Average Commitment
Year 14 : 47 250 $
Year 15 : 13 000 $
Year 16 : 5 000 $
Year 17 : 0 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 5 702 - 95,03%
Level 2: 5000 - 60 $ - 4 826 - 96,53%
Level 3: 2000 - 35 $ - 1 907 - 95,35%
Level 4: 4000 - 20 $ - 3 828 - 95,71%
Luxury : 1000 - 200 $ - 972 - 97,15%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17 235 - 95,75%
Average Income per Game610 667 $
Year to Date Revenue14 656 008 $

Expense

Pro Players Total Salaries49 989 994 $
Farm Players Total Salaries82 990 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 571 165 $
Farm Year To Date Expenses640 984 $
Pro Salary Cap To Date29 081 842 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 381 339 $
Pro Remaining Season Days73
Pro Expenses Per Days288 717 $
Pro Estimated Expenses21 076 341 $
Farm Remaining Season Days80
Farm Expenses Per Days5 582 $
Farm Estimated Expenses446 560 $
Estimated Season Expenses21 522 901 $
Season Salary Cap49 989 994 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 006 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 989 994 $
Current Bank Account39 952 686 $
Projected Bank Account28 811 124 $

Pro Players Salaries

Kris Letang 6 500 000 $ (1)
Ryan O'Reilly 5 000 000 $ (4)
Nathan MacKinnon 5 000 000 $ (2)
Alex Goligoski 3 500 000 $ (2)
Torey Krug 3 500 000 $ (4)
Jaroslav Halak 3 500 000 $ (1)
Paul Byron 3 500 000 $ (3)
Mika Zibanejad 2 690 000 $ (2)
Andrew Ladd 2 500 000 $ (1)
Sven Baertschi 2 500 000 $ (2)
Thomas Hickey 2 500 000 $ (3)
Nick Holden 2 500 000 $ (2)
Marcus Foligno 1 000 000 $ (1)
Marcus Kruger 1 000 000 $ (2)
Chris Tierney 1 000 000 $ (4)
Jack Eichel 900 000 $ (1)
Matthew Tkachuk 900 000 $ (2)
Brad Thiessen 500 000 $ (2)
Ryan Hartman 500 000 $ (1)
Brad Hunt 500 000 $ (2)
Chris Casto 499 994 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 49 989 994 $
Year 15 : 35 089 994 $
Year 16 : 15 999 994 $
Year 17 : 9 500 000 $
Salary Average Commitment
Year 14 : 20 475 000 $
Year 15 : 8 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 989 994 $
Year 15 : 35 089 994 $
Year 16 : 15 999 994 $
Year 17 : 9 500 000 $

Farm Players Salaries

Conor Sheary 10 000 $ (1)
Matt Bartkowski 5 000 $ (2)
Michael Leighton 5 000 $ (1)
Axel Holmstrom 5 000 $ (3)
Luke Witkowski 5 000 $ (1)
Christian Jaros 5 000 $ (3)
Cole Schneider 5 000 $ (2)
Ben Holmstrom 5 000 $ (3)
Brad Malone 5 000 $ (1)
Brendan Woods 5 000 $ (4)
Mike Sislo 5 000 $ (3)
Zach Trotman 5 000 $ (3)
Eric Tangradi 5 000 $ (3)
Jamie Devane 5 000 $ (2)
Ryan White 4 990 $ (1)
Egor Yakovlev 3 000 $ (4)
Total Farm Players16
Salary Commitment
Year 14 : 82 990 $
Year 15 : 53 000 $
Year 16 : 38 000 $
Year 17 : 8 000 $
Salary Average Commitment
Year 14 : 15 000 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 762 - 96,04%
Level 2: 5000 - 60 $ - 4 752 - 95,05%
Level 3: 2000 - 35 $ - 1 911 - 95,55%
Level 4: 4000 - 20 $ - 3 851 - 96,27%
Luxury : 1000 - 200 $ - 962 - 96,15%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 238 - 95,77%
Average Income per Game610 756 $
Year to Date Revenue15 879 649 $

Expense

Pro Players Total Salaries48 950 000 $
Farm Players Total Salaries224 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 742 235 $
Farm Year To Date Expenses837 559 $
Pro Salary Cap To Date29 642 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 161 336 $
Pro Remaining Season Days73
Pro Expenses Per Days262 299 $
Pro Estimated Expenses19 147 827 $
Farm Remaining Season Days80
Farm Expenses Per Days7 340 $
Farm Estimated Expenses587 200 $
Estimated Season Expenses19 735 027 $
Season Salary Cap48 950 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 950 000 $
Current Bank Account121 045 446 $
Projected Bank Account110 471 755 $

Pro Players Salaries

Jonathan Quick 6 500 000 $ (1)
Jared Spurgeon 5 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (2)
Ryan Suter 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (1)
Colton Parayko 3 500 000 $ (2)
Johnny Gaudreau 3 500 000 $ (4)
Ryan Johansen 3 500 000 $ (3)
Vincent Trocheck 3 500 000 $ (2)
Andreas Athanasiou 2 500 000 $ (2)
Braydon Coburn 1 000 000 $ (3)
Brad Richardson 1 000 000 $ (4)
Brenden Dillon 1 000 000 $ (2)
Alex Stalock 750 000 $ (1)
Denis Malgin 500 000 $ (2)
Vince Dunn 500 000 $ (2)
Danton Heinen (Out of Payroll) 500 000 $ (2)
Josh Archibald 300 000 $ (3)
Alexander Kerfoot 300 000 $ (3)
Warren Foegele 300 000 $ (3)
Marcus Sorensen 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 450 000 $
Year 15 : 32 200 000 $
Year 16 : 14 900 000 $
Year 17 : 4 500 000 $
Salary Average Commitment
Year 14 : 18 100 000 $
Year 15 : 10 600 000 $
Year 16 : 9 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 450 000 $
Year 15 : 32 200 000 $
Year 16 : 14 900 000 $
Year 17 : 4 500 000 $

Farm Players Salaries

Nic Petan 9 000 $ (1)
Denis Gurianov 9 000 $ (3)
Zachary Fucale 9 000 $ (1)
Kristian Vesalainen 9 000 $ (4)
Adam Mascherin 9 000 $ (4)
Brendan Guhle 5 000 $ (3)
Lucas Carlsson 5 000 $ (4)
Dylan Gambrell 5 000 $ (4)
Tommy Cross 5 000 $ (1)
Nicolas Aube-Kubel 5 000 $ (2)
Ian McCoshen 5 000 $ (2)
Jack Dougherty 5 000 $ (2)
Cliff Pu 5 000 $ (4)
Brendan Lemieux 5 000 $ (2)
Paul Bittner 5 000 $ (2)
Rourke Chartier 5 000 $ (2)
Kenny Agostino 5 000 $ (1)
Jordan Subban 5 000 $ (1)
Brandon Halverson 5 000 $ (2)
Alex Nedeljkovic 5 000 $ (2)
Aleksi Saarela 5 000 $ (3)
William Carrier 5 000 $ (1)
Andrew Mangiapane 5 000 $ (2)
Connor Carrick 5 000 $ (1)
Valentin Zykov 3 000 $ (4)
Blake Pietila 3 000 $ (1)
Matthew Peca 3 000 $ (1)
Adam Musil 3 000 $ (3)
Kurtis MacDermid 3 000 $ (1)
Robby Fabbri 3 000 $ (1)
Jonny Brodzinski 3 000 $ (1)
Shane Gersich 3 000 $ (4)
Ken Appleby 3 000 $ (1)
Riley Stillman 3 000 $ (4)
Pierre Engvall 3 000 $ (4)
Rhett Gardner 3 000 $ (4)
Merrick Madsen 3 000 $ (4)
Nick Schneider 3 000 $ (2)
Dylan Wells 3 000 $ (4)
Colton Point 3 000 $ (4)
Michael McNiven 3 000 $ (3)
Lukas Jasek 3 000 $ (4)
Jake Walman 3 000 $ (3)
Jeff Taylor 3 000 $ (3)
Darren Raddysh 3 000 $ (3)
Sergei Boikov 3 000 $ (2)
Connor Hobbs 3 000 $ (3)
Dillon Simpson 3 000 $ (3)
Karson Kuhlman 3 000 $ (4)
Ben Gleason 3 000 $ (4)
Jonas Siegenthaler 3 000 $ (3)
Anthony Angello 3 000 $ (4)
Mikhail Berdin 0 $ (1)
Total Farm Players53
Salary Commitment
Year 14 : 224 000 $
Year 15 : 163 000 $
Year 16 : 112 000 $
Year 17 : 69 000 $
Salary Average Commitment
Year 14 : 54 130 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 711 - 95,18%
Level 2: 5000 - 60 $ - 4 726 - 94,52%
Level 3: 2000 - 35 $ - 1 895 - 94,76%
Level 4: 4000 - 20 $ - 3 740 - 93,51%
Luxury : 1000 - 200 $ - 946 - 94,59%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 018 - 94,55%
Average Income per Game604 331 $
Year to Date Revenue15 108 286 $

Expense

Pro Players Total Salaries49 500 000 $
Farm Players Total Salaries86 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 266 825 $
Farm Year To Date Expenses118 272 $
Pro Salary Cap To Date29 268 975 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 669 303 $
Pro Remaining Season Days73
Pro Expenses Per Days281 818 $
Pro Estimated Expenses20 572 714 $
Farm Remaining Season Days80
Farm Expenses Per Days959 $
Farm Estimated Expenses76 720 $
Estimated Season Expenses20 649 434 $
Season Salary Cap49 500 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 500 000 $
Current Bank Account68 645 780 $
Projected Bank Account57 665 649 $

Pro Players Salaries

Blake Wheeler 6 500 000 $ (2)
John Tavares 6 500 000 $ (4)
P.K. Subban 5 000 000 $ (2)
Connor Hellebuyck 5 000 000 $ (3)
David Savard 3 500 000 $ (1)
J.T. Miller 3 500 000 $ (2)
Jordan Staal 3 500 000 $ (2)
Cody Eakin 2 500 000 $ (1)
Esa Lindell 2 500 000 $ (3)
Gustav Nyquist 2 500 000 $ (2)
Brock Nelson 1 000 000 $ (2)
Korbinian Holzer 1 000 000 $ (4)
Robert Bortuzzo 1 000 000 $ (1)
Andrei Svechnikov 900 000 $ (4)
Anthony Beauvillier 900 000 $ (2)
Lawson Crouse 900 000 $ (2)
Kevin Labanc 500 000 $ (2)
Artturi Lehkonen 500 000 $ (2)
Laurent Brossoit 500 000 $ (2)
Greg Pateryn 500 000 $ (2)
Sean Kuraly 500 000 $ (2)
Jaccob Slavin 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 49 500 000 $
Year 15 : 42 200 000 $
Year 16 : 15 900 000 $
Year 17 : 8 400 000 $
Salary Average Commitment
Year 14 : 13 949 999 $
Year 15 : 12 524 999 $
Year 16 : 925 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 500 000 $
Year 15 : 42 200 000 $
Year 16 : 15 900 000 $
Year 17 : 8 400 000 $

Farm Players Salaries

Jakob Forsbacka Karlsson 9 000 $ (3)
Kieffer Bellows 9 000 $ (4)
Logan Brown 9 000 $ (4)
Jaycob Megna 5 000 $ (3)
Jeremy Bracco 5 000 $ (3)
Joey Laleggia 5 000 $ (1)
Gabriel Dumont 5 000 $ (2)
Scott Wilson 5 000 $ (2)
Michael Dipietro 5 000 $ (4)
Jon Gillies 5 000 $ (1)
Anthony Bitetto 3 000 $ (3)
Zack Mitchell 3 000 $ (3)
Colby Cave 3 000 $ (1)
Caleb Herbert 3 000 $ (2)
Tim Heed 3 000 $ (2)
Ryan Murphy 3 000 $ (3)
Jayson Megna 3 000 $ (1)
Graham Knott 3 000 $ (3)
Adam Plant 0 $ (1)
Andrew Oglevie 0 $ (1)
Total Farm Players20
Salary Commitment
Year 14 : 86 000 $
Year 15 : 70 000 $
Year 16 : 54 000 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 31 050 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 80 $ - 5 791 - 96,52%
Level 2: 5000 - 60 $ - 4 689 - 93,77%
Level 3: 2000 - 25 $ - 1 959 - 97,96%
Level 4: 4000 - 15 $ - 3 920 - 98,00%
Luxury : 1000 - 150 $ - 982 - 98,24%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 342 - 96,34%
Average Income per Game525 963 $
Year to Date Revenue13 149 064 $

Expense

Pro Players Total Salaries49 450 001 $
Farm Players Total Salaries193 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 000 548 $
Farm Year To Date Expenses173 518 $
Pro Salary Cap To Date29 678 637 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 415 401 $
Pro Remaining Season Days73
Pro Expenses Per Days275 668 $
Pro Estimated Expenses20 123 764 $
Farm Remaining Season Days80
Farm Expenses Per Days1 510 $
Farm Estimated Expenses120 800 $
Estimated Season Expenses20 244 564 $
Season Salary Cap49 450 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $549 999 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 450 001 $
Current Bank Account334 732 358 $
Projected Bank Account322 903 195 $

Pro Players Salaries

Evgeni Malkin 6 500 000 $ (3)
Dustin Brown 5 000 000 $ (1)
Matt Niskanen 5 000 000 $ (2)
Nicklas Backstrom 5 000 000 $ (2)
Jake Muzzin 3 500 000 $ (1)
Wayne Simmonds 3 500 000 $ (2)
Craig Anderson 3 500 000 $ (1)
Justin Braun 3 500 000 $ (3)
Bobby Ryan 2 500 000 $ (2)
Blake Comeau 2 500 000 $ (3)
Cory Schneider 2 000 000 $ (3)
Brian Boyle 1 750 001 $ (1)
Gabriel Bourque 1 000 000 $ (2)
Nico Hischier 900 000 $ (3)
Travis Konecny 900 000 $ (2)
Brett Howden 900 000 $ (4)
Troy Terry 300 000 $ (4)
Matt Roy 300 000 $ (4)
Markus Nutivaara 300 000 $ (2)
Dmitry Orlov 300 000 $ (1)
Sean Walker 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 49 450 001 $
Year 15 : 35 400 000 $
Year 16 : 17 200 000 $
Year 17 : 1 800 000 $
Salary Average Commitment
Year 14 : 23 999 999 $
Year 15 : 12 499 999 $
Year 16 : 9 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 450 001 $
Year 15 : 35 400 000 $
Year 16 : 17 200 000 $
Year 17 : 1 800 000 $

Farm Players Salaries

Andrew Hammond 10 000 $ (3)
Nicolas Meloche 5 000 $ (3)
Garrett Wilson 5 000 $ (1)
Dennis Robertson 5 000 $ (1)
Adam Helewka 5 000 $ (2)
Kyle Rau 5 000 $ (1)
Dylan Sadowy 5 000 $ (2)
Jim O'Brien 5 000 $ (1)
Keegan Kolesar 5 000 $ (3)
Kyle Capobianco 5 000 $ (4)
Andrew Nielsen 5 000 $ (3)
Brian Flynn 5 000 $ (3)
Carter Verhaeghe 5 000 $ (1)
Michael Amadio 5 000 $ (2)
Andrew MacWilliam 5 000 $ (2)
Zac Dalpe 5 000 $ (3)
Jonne Tammela 3 000 $ (3)
Luke Johnson 3 000 $ (2)
Alex Broadhurst 3 000 $ (1)
Tyler Lewington 3 000 $ (1)
Kurtis Gabriel 3 000 $ (2)
Alexandre Carrier 3 000 $ (2)
Ben Street 3 000 $ (2)
Joseph Blandisi 3 000 $ (1)
Joel Lowry 3 000 $ (1)
Julien Nantel 3 000 $ (3)
Rudolfs Balcers 3 000 $ (3)
C.J. Smith 3 000 $ (3)
Adam Gaudette 3 000 $ (4)
Blaine Byron 3 000 $ (3)
Joona Koppanen 3 000 $ (4)
Kevin Stenlund 3 000 $ (4)
Justin Auger 3 000 $ (1)
Chaz Reddekopp 3 000 $ (4)
Dennis Gilbert 3 000 $ (4)
Taylor Leier 3 000 $ (3)
Andrew Shortridge 3 000 $ (4)
Cal Petersen 3 000 $ (3)
Ty Ronning 3 000 $ (4)
Matt Donovan 3 000 $ (1)
Ryan Tesink 3 000 $ (1)
Colby Williams 3 000 $ (2)
Sam Jardine 3 000 $ (2)
Pavel Francouz 3 000 $ (4)
Devon Toews 3 000 $ (2)
Jakub Jerabek 3 000 $ (3)
Joey Leach 3 000 $ (3)
Beck Malenstyn 3 000 $ (4)
Brandon Baddock 3 000 $ (4)
Josh Wesley 3 000 $ (3)
Colton White 3 000 $ (3)
Joonas Lyytinen 3 000 $ (3)
Total Farm Players52
Salary Commitment
Year 14 : 193 000 $
Year 15 : 144 000 $
Year 16 : 106 000 $
Year 17 : 35 000 $
Salary Average Commitment
Year 14 : 48 870 $
Year 15 : 3 000 $
Year 16 : 3 000 $
Year 17 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 224 - 70,40%
Level 2: 5000 - 60 $ - 4 719 - 94,37%
Level 3: 2000 - 40 $ - 1 450 - 72,48%
Level 4: 4000 - 20 $ - 3 743 - 93,57%
Luxury : 1000 - 225 $ - 729 - 72,93%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14 864 - 82,58%
Average Income per Game543 555 $
Year to Date Revenue13 045 326 $

Expense

Pro Players Total Salaries25 903 386 $
Farm Players Total Salaries119 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 585 136 $
Farm Year To Date Expenses654 573 $
Pro Salary Cap To Date21 769 606 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 240 439 $
Pro Remaining Season Days73
Pro Expenses Per Days162 585 $
Pro Estimated Expenses11 868 705 $
Farm Remaining Season Days80
Farm Expenses Per Days5 768 $
Farm Estimated Expenses461 440 $
Estimated Season Expenses12 330 145 $
Season Salary Cap25 903 386 $
Estimate Under Maximum Salary Cap of 50 000 000 $24 096 614 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 10 903 386 $
Current Bank Account222 550 949 $
Projected Bank Account219 461 243 $

Pro Players Salaries

Mikko Koivu (Out of Payroll) 5 060 000 $ (3)
Brandon Dubinsky 5 000 000 $ (2)
Cam Talbot 3 700 000 $ (2)
Curtis McElhinney 2 800 000 $ (2)
Brandon Montour 2 500 000 $ (4)
Adam McQuaid 2 100 000 $ (1)
Jay Beagle 2 000 000 $ (1)
Nicolas Deslauriers 903 386 $ (2)
Charlie McAvoy 900 000 $ (3)
Joel Eriksson Ek 900 000 $ (2)
Travis Sanheim 900 000 $ (2)
Mathieu Joseph 500 000 $ (3)
Mike Reilly 500 000 $ (3)
Pavel Buchnevich 500 000 $ (2)
Dmitrij Jaskin 500 000 $ (3)
Byron Froese 400 000 $ (2)
Lawrence Pilut 300 000 $ (4)
Maxime Lajoie 300 000 $ (3)
Tyler Graovac 300 000 $ (4)
Timo Meier 300 000 $ (2)
Drake Caggiula 300 000 $ (2)
Zach Whitecloud 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 14 : 30 963 386 $
Year 15 : 26 863 386 $
Year 16 : 11 160 000 $
Year 17 : 3 400 000 $
Salary Average Commitment
Year 14 : 5 225 000 $
Year 15 : 4 725 000 $
Year 16 : 1 225 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 30 963 386 $
Year 15 : 26 863 386 $
Year 16 : 11 160 000 $
Year 17 : 3 400 000 $

Farm Players Salaries

Ryan Callahan 25 000 $ (3)
Brendan Perlini 9 000 $ (2)
Jesse Puljujarvi 9 000 $ (2)
Nathan Bastian 5 000 $ (3)
Chase De Leo 5 000 $ (1)
Adin Hill 5 000 $ (2)
Oscar Dansk 5 000 $ (3)
Mason Shaw 5 000 $ (4)
Kevin Czuczman 3 000 $ (1)
Mario Kempe 3 000 $ (4)
Lane Pederson 3 000 $ (4)
Austin Czarnik 3 000 $ (1)
Nick Paul 3 000 $ (1)
Francis Perron 3 000 $ (2)
Spencer Watson 3 000 $ (3)
Henrik Samuelsson 3 000 $ (2)
Colin Greening 3 000 $ (2)
Joni Tuulola 3 000 $ (4)
Kaden Fulcher 3 000 $ (4)
Juuso Riikola 3 000 $ (4)
Kevin Porter 3 000 $ (3)
Matt Puempel 3 000 $ (1)
Duncan Siemens 3 000 $ (4)
Brandon Crawley 3 000 $ (3)
Reid Boucher 3 000 $ (2)
Blake Hillman 0 $ (1)
Total Farm Players26
Salary Commitment
Year 14 : 119 000 $
Year 15 : 102 000 $
Year 16 : 67 000 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 63 870 $
Year 15 : 38 000 $
Year 16 : 35 000 $
Year 17 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 637 - 93,96%
Level 2: 5000 - 60 $ - 4 748 - 94,97%
Level 3: 2000 - 35 $ - 1 888 - 94,38%
Level 4: 4000 - 20 $ - 3 748 - 93,69%
Luxury : 1000 - 200 $ - 934 - 93,36%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16 955 - 94,19%
Average Income per Game618 774 $
Year to Date Revenue15 469 343 $

Expense

Pro Players Total Salaries49 545 000 $
Farm Players Total Salaries92 973 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 642 447 $
Farm Year To Date Expenses113 232 $
Pro Salary Cap To Date29 479 919 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 900 380 $
Pro Remaining Season Days73
Pro Expenses Per Days275 107 $
Pro Estimated Expenses20 082 811 $
Farm Remaining Season Days80
Farm Expenses Per Days995 $
Farm Estimated Expenses79 600 $
Estimated Season Expenses20 162 411 $
Season Salary Cap49 545 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $455 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 545 000 $
Current Bank Account163 245 883 $
Projected Bank Account152 983 852 $

Pro Players Salaries

Roberto Luongo 10 000 000 $ (2)
Mattias Ekholm 5 000 000 $ (2)
Tomas Hertl 3 500 000 $ (2)
Ben Chiarot 3 500 000 $ (1)
Brett Pesce 3 500 000 $ (2)
Kyle Palmieri 3 500 000 $ (4)
Philipp Grubauer 3 000 000 $ (1)
John Moore 2 500 000 $ (3)
Dan Girardi 2 500 000 $ (1)
Tanner Pearson 2 500 000 $ (1)
Josh Anderson 2 245 000 $ (2)
Eric Fehr 1 000 000 $ (2)
Kyle Turris 1 000 000 $ (1)
Joel Armia 1 000 000 $ (1)
Jesperi Kotkaniemi 900 000 $ (4)
Alex Tuch 900 000 $ (2)
Brady Tkachuk 900 000 $ (4)
Jakub Vrana 900 000 $ (1)
Connor Clifton 300 000 $ (4)
David Kampf 300 000 $ (3)
Carter Rowney 300 000 $ (2)
Dean Kukan 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 49 545 000 $
Year 15 : 34 845 000 $
Year 16 : 8 400 000 $
Year 17 : 5 600 000 $
Salary Average Commitment
Year 14 : 16 621 000 $
Year 15 : 11 160 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 545 000 $
Year 15 : 34 845 000 $
Year 16 : 8 400 000 $
Year 17 : 5 600 000 $

Farm Players Salaries

Jack Campbell 13 973 $ (3)
Chad Johnson 10 000 $ (2)
Troy Grosenick 10 000 $ (4)
Scott Darling 10 000 $ (4)
Olli Juolevi 9 000 $ (4)
Matt Hendricks 5 000 $ (1)
John McCarthy 5 000 $ (3)
Cameron Schilling 5 000 $ (2)
Seth Helgeson 5 000 $ (3)
Tom Sestito 5 000 $ (2)
Dryden Hunt 3 000 $ (2)
David Pope 3 000 $ (4)
Stefan Matteau 3 000 $ (2)
Keaton Thompson 3 000 $ (2)
Sean Malone 3 000 $ (3)
Total Farm Players15
Salary Commitment
Year 14 : 92 973 $
Year 15 : 87 973 $
Year 16 : 58 973 $
Year 17 : 32 000 $
Salary Average Commitment
Year 14 : 13 000 $
Year 15 : 3 000 $
Year 16 : 3 000 $
Year 17 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 120 $ - 4 324 - 72,06%
Level 2: 5000 - 81 $ - 3 334 - 66,68%
Level 3: 2000 - 61 $ - 1 000 - 49,99%
Level 4: 4000 - 40 $ - 1 749 - 43,71%
Luxury : 1000 - 300 $ - 578 - 57,84%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %10 985 - 61,03%
Average Income per Game538 857 $
Year to Date Revenue12 932 570 $

Expense

Pro Players Total Salaries49 990 000 $
Farm Players Total Salaries79 500 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 008 536 $
Farm Year To Date Expenses1 513 510 $
Pro Salary Cap To Date29 785 554 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 160 570 $
Pro Remaining Season Days73
Pro Expenses Per Days268 930 $
Pro Estimated Expenses19 631 890 $
Farm Remaining Season Days80
Farm Expenses Per Days13 296 $
Farm Estimated Expenses1 063 680 $
Estimated Season Expenses20 695 570 $
Season Salary Cap49 990 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 990 000 $
Current Bank Account43 393 532 $
Projected Bank Account31 858 532 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (2)
Kevin Hayes 5 000 000 $ (1)
Keith Yandle 5 000 000 $ (3)
Reilly Smith 5 000 000 $ (4)
Rickard Rakell 3 500 000 $ (3)
Anton Stralman 3 500 000 $ (1)
Brayden Schenn 3 500 000 $ (1)
Derek Stepan 3 500 000 $ (2)
Radko Gudas 2 500 000 $ (1)
Brandon Sutter 2 500 000 $ (2)
Jonas Brodin 1 990 000 $ (2)
Andrew MacDonald 1 700 000 $ (1)
Devin Shore 1 000 000 $ (1)
Michael Hutchinson 1 000 000 $ (1)
Zach Sanford 500 000 $ (2)
Tom Pyatt 500 000 $ (1)
Andrew Agozzino 500 000 $ (4)
Yannick Weber 500 000 $ (2)
Alexander Petrovic 500 000 $ (3)
Matt Beleskey 500 000 $ (1)
Pierre-Edouard Bellemare 500 000 $ (2)
Saku Maenalanen 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 14 : 49 990 000 $
Year 15 : 30 790 000 $
Year 16 : 14 800 000 $
Year 17 : 5 800 000 $
Salary Average Commitment
Year 14 : 8 700 000 $
Year 15 : 5 900 000 $
Year 16 : 5 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 990 000 $
Year 15 : 30 790 000 $
Year 16 : 14 800 000 $
Year 17 : 5 800 000 $

Farm Players Salaries

Fredrik Claesson 10 000 $ (4)
Jared Coreau 7 500 $ (2)
Joey Anderson 5 000 $ (4)
Cale Fleury 5 000 $ (4)
Dennis Cholowski 5 000 $ (4)
Nolan Stevens 5 000 $ (4)
Mark Friedman 3 000 $ (3)
Philip Samuelsson 3 000 $ (3)
Alexandre Grenier 3 000 $ (4)
Tobias Lindberg 3 000 $ (1)
Justin Scott 3 000 $ (2)
Steven Fogarty 3 000 $ (2)
Austin Wagner 3 000 $ (3)
John McCarron 3 000 $ (1)
Garrett Pilon 3 000 $ (4)
Hunter Miska 3 000 $ (3)
Kasimir Kaskisuo 3 000 $ (1)
Tyler Randell 3 000 $ (1)
Dalton Smith 3 000 $ (1)
Chase Pearson 3 000 $ (4)
Erik Brannstrom 0 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 79 500 $
Year 15 : 64 500 $
Year 16 : 51 000 $
Year 17 : 39 000 $
Salary Average Commitment
Year 14 : 19 180 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 492 - 91,53%
Level 2: 5000 - 60 $ - 4 636 - 92,72%
Level 3: 2000 - 35 $ - 1 851 - 92,55%
Level 4: 4000 - 25 $ - 2 527 - 63,17%
Luxury : 1000 - 200 $ - 949 - 94,86%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %15 454 - 85,86%
Average Income per Game601 415 $
Year to Date Revenue16 238 196 $

Expense

Pro Players Total Salaries34 883 392 $
Farm Players Total Salaries164 860 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 743 924 $
Farm Year To Date Expenses3 337 017 $
Pro Salary Cap To Date21 572 655 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 419 805 $
Pro Remaining Season Days73
Pro Expenses Per Days187 077 $
Pro Estimated Expenses13 656 621 $
Farm Remaining Season Days80
Farm Expenses Per Days29 463 $
Farm Estimated Expenses2 357 040 $
Estimated Season Expenses16 013 661 $
Season Salary Cap34 883 392 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 116 608 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 19 883 392 $
Current Bank Account16 570 160 $
Projected Bank Account8 976 304 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (3)
Travis Hamonic 4 629 891 $ (2)
David Backes 3 500 000 $ (2)
Henrik Lundqvist 3 000 000 $ (2)
Trevor Daley 2 500 000 $ (1)
Jason Spezza 2 500 000 $ (3)
Colin Miller 2 245 000 $ (4)
Ryan Graves 1 000 000 $ (3)
Derek Grant 1 000 000 $ (2)
Troy Brouwer 1 000 000 $ (1)
Matt Hunwick 1 000 000 $ (3)
Ryan Reaves 1 000 000 $ (2)
Melker Karlsson 1 000 000 $ (3)
Michael Raffl 908 501 $ (3)
Ivan Barbashev 900 000 $ (1)
Nolan Patrick 900 000 $ (3)
Scott Laughton 500 000 $ (1)
Antoine Bibeau 500 000 $ (2)
Pontus Aberg 500 000 $ (2)
Jujhar Khaira 500 000 $ (2)
Chris Wideman 500 000 $ (1)
Zach Aston-Reese 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 34 883 392 $
Year 15 : 29 483 392 $
Year 16 : 14 853 501 $
Year 17 : 2 245 000 $
Salary Average Commitment
Year 14 : 14 894 000 $
Year 15 : 11 500 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 34 883 392 $
Year 15 : 29 483 392 $
Year 16 : 14 853 501 $
Year 17 : 2 245 000 $

Farm Players Salaries

Niklas Kronwall 24 960 $ (1)
Antti Niemi 20 000 $ (1)
Joonas Korpisalo 9 900 $ (3)
Tony DeAngelo 9 000 $ (1)
Alexander Volkov 5 000 $ (3)
Oliver Kylington 5 000 $ (2)
Brett Pollock 5 000 $ (3)
Danny O'Regan 5 000 $ (2)
Steven Kampfer 5 000 $ (2)
Connor Brickley 5 000 $ (2)
Morgan Geekie 5 000 $ (4)
Michael Spacek 3 000 $ (3)
Manuel Wiederer 3 000 $ (3)
Travis Boyd 3 000 $ (2)
Alex Barre-Boulet 3 000 $ (4)
Peter Cehlarik 3 000 $ (2)
Kalle Kossila 3 000 $ (2)
Brian Lashoff 3 000 $ (3)
Ashton Sautner 3 000 $ (1)
Tyrell Goulbourne 3 000 $ (1)
Kerby Rychel 3 000 $ (2)
Joel L'Esperance 3 000 $ (4)
Igor Shvyrev 3 000 $ (4)
Shane Starrett 3 000 $ (4)
Collin Delia 3 000 $ (4)
Mitch Reinke 3 000 $ (4)
Curtis Lazar 3 000 $ (1)
Radim Simek 3 000 $ (4)
Gavin Bayreuther 3 000 $ (2)
Clark Bishop 3 000 $ (2)
Dylan Sikura 3 000 $ (4)
Brett Seney 3 000 $ (4)
Sam Carrick 3 000 $ (1)
Total Farm Players33
Salary Commitment
Year 14 : 164 860 $
Year 15 : 98 900 $
Year 16 : 60 900 $
Year 17 : 32 000 $
Salary Average Commitment
Year 14 : 121 000 $
Year 15 : 21 500 $
Year 16 : 12 250 $
Year 17 : 0 $

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 Left17
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue16 279 200 $

Expense

Pro Players Total Salaries47 690 000 $
Farm Players Total Salaries77 000 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 152 739 $
Farm Year To Date Expenses101 468 $
Pro Salary Cap To Date28 974 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 531 100 $
Pro Remaining Season Days73
Pro Expenses Per Days255 561 $
Pro Estimated Expenses18 655 953 $
Farm Remaining Season Days80
Farm Expenses Per Days912 $
Farm Estimated Expenses72 960 $
Estimated Season Expenses18 728 913 $
Season Salary Cap47 690 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 310 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 690 000 $
Current Bank Account180 742 572 $
Projected Bank Account173 544 759 $

Pro Players Salaries

Taylor Hall 6 500 000 $ (3)
Pekka Rinne 6 500 000 $ (1)
John Klingberg 5 000 000 $ (1)
Jonathan Huberdeau 4 190 000 $ (3)
Aaron Ekblad 3 500 000 $ (3)
Nazem Kadri 3 500 000 $ (2)
Leo Komarov 3 500 000 $ (1)
Jon Merrill 2 500 000 $ (3)
Adam Larsson 2 500 000 $ (4)
Jeff Skinner 2 500 000 $ (3)
Carl Gunnarsson 1 000 000 $ (3)
Mitchell Marner 900 000 $ (2)
Nick Ritchie 900 000 $ (1)
Zach Werenski 900 000 $ (2)
Connor McDavid 900 000 $ (1)
Jordan Martinook 500 000 $ (2)
Josh Jooris 500 000 $ (3)
Jordan Greenway 500 000 $ (4)
Juuse Saros 500 000 $ (1)
Patrik Nemeth 300 000 $ (1)
Brian Gibbons 300 000 $ (1)
Brett Ritchie 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 47 690 000 $
Year 15 : 29 790 000 $
Year 16 : 23 990 000 $
Year 17 : 3 000 000 $
Salary Average Commitment
Year 14 : 18 427 000 $
Year 15 : 2 800 000 $
Year 16 : 2 800 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 690 000 $
Year 15 : 29 790 000 $
Year 16 : 23 990 000 $
Year 17 : 3 000 000 $

Farm Players Salaries

Jason Dickinson 9 000 $ (1)
Kyle Wood 5 000 $ (2)
Rich Clune 5 000 $ (3)
Tom Kuhnhackl 5 000 $ (4)
Dennis Yan 5 000 $ (3)
Paul Thompson 5 000 $ (4)
Vitek Vanecek 5 000 $ (2)
Christoffer Ehn 5 000 $ (4)
Brett Sutter 3 000 $ (2)
Trevor Murphy 3 000 $ (1)
Timothy Gettinger 3 000 $ (4)
Gage Quinney 3 000 $ (4)
Anton Blidh 3 000 $ (1)
Sami Niku 3 000 $ (3)
Kyle Clifford 3 000 $ (1)
Michael Kapla 3 000 $ (3)
Reid Duke 3 000 $ (3)
Jayden Halbgewachs 3 000 $ (4)
Cooper Marody 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 14 : 77 000 $
Year 15 : 59 000 $
Year 16 : 46 000 $
Year 17 : 27 000 $
Salary Average Commitment
Year 14 : 24 940 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 560 - 92,67%
Level 2: 5000 - 60 $ - 4 694 - 93,89%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 20 $ - 3 788 - 94,71%
Luxury : 1000 - 200 $ - 923 - 92,34%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16 856 - 93,65%
Average Income per Game593 788 $
Year to Date Revenue14 250 917 $

Expense

Pro Players Total Salaries42 650 000 $
Farm Players Total Salaries39 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 673 817 $
Farm Year To Date Expenses613 054 $
Pro Salary Cap To Date24 940 131 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 094 400 $
Pro Remaining Season Days73
Pro Expenses Per Days233 957 $
Pro Estimated Expenses17 078 861 $
Farm Remaining Season Days80
Farm Expenses Per Days5 356 $
Farm Estimated Expenses428 480 $
Estimated Season Expenses17 507 341 $
Season Salary Cap42 650 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 350 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 650 000 $
Current Bank Account37 807 613 $
Projected Bank Account30 394 672 $

Pro Players Salaries

Roman Josi 6 500 000 $ (1)
Claude Giroux 6 500 000 $ (4)
James Reimer 5 000 000 $ (2)
Zach Bogosian 3 500 000 $ (1)
Lee Stempniak 3 150 000 $ (2)
Darren Helm 2 500 000 $ (4)
Cody Ceci 2 500 000 $ (1)
Carl Hagelin 2 500 000 $ (1)
Michal Neuvirth 2 000 000 $ (1)
Corban Knight 1 000 000 $ (4)
Jonathan Ericsson 1 000 000 $ (3)
Daniel Carr 1 000 000 $ (2)
Riley Sheahan 1 000 000 $ (1)
Rasmus Dahlin 900 000 $ (4)
Janne Kuokkanen 500 000 $ (3)
Filip Chlapik 500 000 $ (3)
Jordan Nolan 500 000 $ (1)
Jori Lehtera 500 000 $ (1)
Michael Chaput 500 000 $ (3)
Jordan Schroeder 500 000 $ (3)
Matiss Kivlenieks 300 000 $ (3)
Vinni Lettieri 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 42 650 000 $
Year 15 : 23 650 000 $
Year 16 : 14 500 000 $
Year 17 : 10 900 000 $
Salary Average Commitment
Year 14 : 16 200 000 $
Year 15 : 8 500 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 42 650 000 $
Year 15 : 23 650 000 $
Year 16 : 14 500 000 $
Year 17 : 10 900 000 $

Farm Players Salaries

Chris Butler 5 000 $ (2)
Trent Frederic 5 000 $ (3)
Dalton Prout 5 000 $ (3)
Justin Kirkland 5 000 $ (2)
John Ramage 5 000 $ (3)
TJ Brennan 5 000 $ (1)
Patrick Bajkov 3 000 $ (4)
Troy Bourke 3 000 $ (2)
Ryan Olsen 3 000 $ (4)
Total Farm Players9
Salary Commitment
Year 14 : 39 000 $
Year 15 : 34 000 $
Year 16 : 21 000 $
Year 17 : 6 000 $
Salary Average Commitment
Year 14 : 5 000 $
Year 15 : 5 000 $
Year 16 : 0 $
Year 17 : 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 209 149 876 $ 48 662 222 $ 1 337 778 $ 33 662 222 $ 203959
Boston Bruins 100 439 896 $ 49 335 000 $ 665 000 $ 34 335 000 $ 222749
Buffalo Sabres 128 730 913 $ 48 840 773 $ 1 159 227 $ 33 840 773 $ 202343
Calgary Flames 42 597 969 $ 45 381 077 $ 4 618 923 $ 30 381 077 $ 222143
Carolina Hurricanes 68 274 436 $ 49 780 000 $ 220 000 $ 34 780 000 $ 252348
Chicago Blackhawks 86 707 185 $ 35 370 000 $ 14 630 000 $ 20 370 000 $ 23427
Colorado Avalanche 189 303 982 $ 47 490 000 $ 2 510 000 $ 32 490 000 $ 223961
Columbus Blue Jackets 158 455 614 $ 49 130 111 $ 869 889 $ 34 130 111 $ 212344
Dallas Stars 86 201 628 $ 47 995 999 $ 2 004 001 $ 32 995 999 $ 212849
Detroit Red Wings 111 173 909 $ 47 390 000 $ 2 610 000 $ 32 390 000 $ 22729
Edmonton Oilers 72 746 293 $ 44 600 000 $ 5 400 000 $ 29 600 000 $ 221739
Florida Panthers 46 567 833 $ 45 903 185 $ 4 096 815 $ 30 903 185 $ 241034
Los Angeles Kings 64 469 009 $ 46 200 000 $ 3 800 000 $ 31 200 000 $ 22426
Minnesota Wild 60 481 929 $ 44 540 000 $ 5 460 000 $ 29 540 000 $ 221638
Montreal Canadiens 113 193 725 $ 47 700 000 $ 2 300 000 $ 32 700 000 $ 222446
Nashville Predators 126 539 163 $ 43 670 333 $ 6 329 667 $ 28 670 333 $ 212849
New Jersey Devils 66 616 748 $ 49 953 490 $ 46 510 $ 34 953 490 $ 203151
New York Islanders 38 036 821 $ 48 205 586 $ 1 794 414 $ 33 205 586 $ 242751
New York Rangers 91 087 195 $ 49 963 776 $ 36 224 $ 34 963 776 $ 223153
Ottawa Senators 94 250 387 $ 35 879 999 $ 14 120 001 $ 20 879 999 $ 242852
Philadelphia Flyers (11 322 613 $) 43 977 555 $ 6 022 445 $ 28 977 555 $ 212243
Phoenix Coyotes 39 952 686 $ 49 989 994 $ 10 006 $ 34 989 994 $ 211637
Pittsburgh Penguins 121 045 446 $ 48 950 000 $ 1 050 000 $ 33 950 000 $ 215374
San Jose Sharks 68 645 780 $ 49 500 000 $ 500 000 $ 34 500 000 $ 222042
St. Louis Blues 334 732 358 $ 49 450 001 $ 549 999 $ 34 450 001 $ 215273
Tampa Bay Lightning 222 550 949 $ 25 903 386 $ 24 096 614 $ 10 903 386 $ 222648
Toronto Maple Leafs 163 245 883 $ 49 545 000 $ 455 000 $ 34 545 000 $ 221537
Vancouver Canucks 43 393 532 $ 49 990 000 $ 10 000 $ 34 990 000 $ 222143
Vegas Golden Knights 16 570 160 $ 34 883 392 $ 15 116 608 $ 19 883 392 $ 223355
Washington Capitals 180 742 572 $ 47 690 000 $ 2 310 000 $ 32 690 000 $ 221941
Winnipeg Jets 37 807 613 $ 42 650 000 $ 7 350 000 $ 27 650 000 $ 22931