Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 743 - 95,72%
Level 2: 5000 - 60 $ - 4 889 - 97,77%
Level 3: 2000 - 35 $ - 1 864 - 93,20%
Level 4: 4000 - 20 $ - 3 892 - 97,29%
Luxury : 1000 - 200 $ - 942 - 94,15%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 329 - 96,27%
Average Income per Game611 480 $
Year to Date Revenue1 222 960 $

Expense

Pro Players Total Salaries48 700 000 $
Farm Players Total Salaries150 150 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 235 292 $
Farm Year To Date Expenses177 461 $
Pro Salary Cap To Date3 131 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 847 720 $
Pro Remaining Season Days174
Pro Expenses Per Days265 775 $
Pro Estimated Expenses46 244 850 $
Farm Remaining Season Days181
Farm Expenses Per Days13 661 $
Farm Estimated Expenses2 472 641 $
Estimated Season Expenses48 717 491 $
Season Salary Cap43 700 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 300 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 700 000 $
Current Bank Account224 556 722 $
Projected Bank Account199 686 951 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (1)
Erik Johnson 6 500 000 $ (3)
Phil Kessel (Out of Payroll) 5 000 000 $ (2)
John Gibson 5 000 000 $ (2)
Nick Leddy 3 500 000 $ (2)
Bo Horvat 3 500 000 $ (2)
Craig Smith 3 500 000 $ (3)
Jake Gardiner 2 500 000 $ (2)
Tomas Tatar 2 500 000 $ (3)
Andrew MacDonald 1 700 000 $ (1)
Trevor Lewis 1 500 000 $ (1)
Bryan Rust 1 000 000 $ (1)
Calle Jarnkrok 1 000 000 $ (2)
Zack Smith 1 000 000 $ (2)
Micheal Ferland 1 000 000 $ (3)
Auston Matthews 900 000 $ (2)
Michael Dal Colle 900 000 $ (2)
Matt Benning 300 000 $ (2)
Kevin Boyle 300 000 $ (2)
Erik Cernak 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 48 700 000 $
Year 15 : 37 700 000 $
Year 16 : 13 800 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 18 725 000 $
Year 15 : 9 925 000 $
Year 16 : 825 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 700 000 $
Year 15 : 37 700 000 $
Year 16 : 13 800 000 $
Year 17 : 0 $

Farm Players Salaries

Lias Andersson 9 000 $ (4)
Anton Forsberg 7 500 $ (1)
Gabriel Carlsson 5 000 $ (3)
Frederic Allard 5 000 $ (3)
Paul Carey 5 000 $ (4)
Chad Ruhwedel 5 000 $ (1)
J.T. Brown 5 000 $ (1)
Nathan Gerbe 5 000 $ (1)
Justin Falk 5 000 $ (2)
Mark Alt 5 000 $ (2)
Jeremy Lauzon 5 000 $ (3)
Martin Frk 5 000 $ (1)
Jonas Johansson 5 000 $ (2)
Ross Colton 5 000 $ (4)
Rasmus Asplund 5 000 $ (4)
Calvin Thurkauf 5 000 $ (3)
J.C. Beaudin 5 000 $ (3)
Chris Summers 4 650 $ (1)
Laurent Dauphin 3 000 $ (3)
Joseph LaBate 3 000 $ (1)
Brady Brassart 3 000 $ (3)
Cal O'Reilly 3 000 $ (1)
Dillon Heatherington 3 000 $ (1)
Frederik Gauthier 3 000 $ (1)
Andreas Martinsen 3 000 $ (1)
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 Players37
Salary Commitment
Year 14 : 153 150 $
Year 15 : 103 000 $
Year 16 : 73 000 $
Year 17 : 33 000 $
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 $ - 5 696 - 94,93%
Level 2: 5000 - 60 $ - 4 658 - 93,16%
Level 3: 2000 - 35 $ - 1 956 - 97,80%
Level 4: 4000 - 20 $ - 3 838 - 95,95%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 148 - 95,27%
Average Income per Game609 093 $
Year to Date Revenue1 218 186 $

Expense

Pro Players Total Salaries49 900 000 $
Farm Players Total Salaries129 110 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 538 509 $
Farm Year To Date Expenses15 353 $
Pro Salary Cap To Date3 468 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 754 627 $
Pro Remaining Season Days174
Pro Expenses Per Days272 193 $
Pro Estimated Expenses47 361 582 $
Farm Remaining Season Days181
Farm Expenses Per Days1 181 $
Farm Estimated Expenses213 761 $
Estimated Season Expenses47 575 343 $
Season Salary Cap49 900 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 900 000 $
Current Bank Account111 318 316 $
Projected Bank Account87 497 600 $

Pro Players Salaries

Mark Giordano 5 000 000 $ (1)
Vladimir Tarasenko 5 000 000 $ (1)
TJ Brodie 5 000 000 $ (2)
Marc-Andre Fleury 5 000 000 $ (2)
David Perron 3 500 000 $ (3)
Alexander Edler 3 500 000 $ (2)
Jordan Staal 3 500 000 $ (2)
Nazem Kadri 3 500 000 $ (2)
Wayne Simmonds 3 500 000 $ (2)
Patric Hornqvist 2 500 000 $ (4)
Yanni Gourde 2 500 000 $ (2)
Marcus Johansson 2 500 000 $ (1)
Erik Gudbranson 1 000 000 $ (1)
Carl Gunnarsson 1 000 000 $ (3)
Anton Khudobin 1 000 000 $ (2)
Cedric Paquette 500 000 $ (2)
Andrew Copp 500 000 $ (1)
Kevin Rooney 300 000 $ (4)
Noel Acciari 300 000 $ (1)
Michal Kempny 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 49 900 000 $
Year 15 : 35 600 000 $
Year 16 : 7 300 000 $
Year 17 : 2 800 000 $
Salary Average Commitment
Year 14 : 24 016 999 $
Year 15 : 17 299 999 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 900 000 $
Year 15 : 35 600 000 $
Year 16 : 7 300 000 $
Year 17 : 2 800 000 $

Farm Players Salaries

Chris Wagner 10 000 $ (3)
Antoine Roussel 10 000 $ (2)
Tim Schaller 10 000 $ (1)
Dmytro Timashov 5 000 $ (2)
Zac Rinaldo 5 000 $ (3)
Tom Kuhnhackl 5 000 $ (4)
Nate Prosser 5 000 $ (2)
Christopher Gibson 5 000 $ (4)
Jeremy Smith 5 000 $ (2)
Brian Strait 5 000 $ (3)
Anthony Richard 5 000 $ (2)
Curtis McKenzie 5 000 $ (1)
Carter Camper 3 110 $ (3)
Steven Lorentz 3 000 $ (4)
William Borgen 3 000 $ (4)
Shawn O'Donnell 3 000 $ (1)
Spencer Smallman 3 000 $ (4)
Callum Booth 3 000 $ (4)
Yannick Veilleux 3 000 $ (2)
Zach Whitecloud 3 000 $ (4)
Giovanni Fiore 3 000 $ (3)
Sam Miletic 3 000 $ (4)
Jack Kopacka 3 000 $ (4)
Liam O'Brien 3 000 $ (4)
Frederick Gaudreau 3 000 $ (3)
Gustav Bouramman 3 000 $ (4)
Michael Carcone 3 000 $ (4)
Luke Green 3 000 $ (4)
Connor Bunnaman 3 000 $ (4)
Carson Soucy 3 000 $ (3)
Total Farm Players30
Salary Commitment
Year 14 : 129 110 $
Year 15 : 111 110 $
Year 16 : 78 110 $
Year 17 : 46 000 $
Salary Average Commitment
Year 14 : 24 000 $
Year 15 : 24 000 $
Year 16 : 11 000 $
Year 17 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 476 - 91,27%
Level 2: 5000 - 60 $ - 4 750 - 94,99%
Level 3: 2000 - 35 $ - 1 899 - 94,93%
Level 4: 4000 - 20 $ - 3 578 - 89,46%
Luxury : 1000 - 200 $ - 945 - 94,48%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 647 - 92,48%
Average Income per Game591 375 $
Year to Date Revenue2 365 498 $

Expense

Pro Players Total Salaries47 040 773 $
Farm Players Total Salaries130 460 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 303 864 $
Farm Year To Date Expenses343 540 $
Pro Salary Cap To Date3 296 911 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 880 856 $
Pro Remaining Season Days174
Pro Expenses Per Days252 090 $
Pro Estimated Expenses43 863 660 $
Farm Remaining Season Days181
Farm Expenses Per Days26 446 $
Farm Estimated Expenses4 786 726 $
Estimated Season Expenses48 650 386 $
Season Salary Cap47 040 773 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 959 227 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 040 773 $
Current Bank Account145 430 829 $
Projected Bank Account118 661 299 $

Pro Players Salaries

Dustin Byfuglien 5 000 000 $ (2)
Zach Parise 5 000 000 $ (1)
Mikael Backlund 4 250 000 $ (1)
Sean Monahan 4 095 000 $ (3)
James Neal 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (2)
Zdeno Chara 3 500 000 $ (1)
Sami Vatanen 2 690 000 $ (1)
Justin Abdelkader 2 500 000 $ (1)
Ilya Kovalchuk 2 500 000 $ (1)
Richard Panik 2 500 000 $ (3)
Niklas Hjalmarsson 2 205 773 $ (1)
Troy Brouwer 1 000 000 $ (1)
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)
Anthony Cirelli 300 000 $ (3)
Alexandar Georgiev 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 47 040 773 $
Year 15 : 18 095 000 $
Year 16 : 9 095 000 $
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 : 47 040 773 $
Year 15 : 18 095 000 $
Year 16 : 9 095 000 $
Year 17 : 900 000 $

Farm Players Salaries

Niklas Kronwall 24 960 $ (1)
Antti Niemi 20 000 $ (1)
Drew Stafford 10 000 $ (1)
Kailer Yamamoto 9 000 $ (4)
Eric Cornel 5 000 $ (2)
John Quenneville 5 000 $ (2)
Conner Bleackley 5 000 $ (2)
Erik Condra 3 500 $ (2)
Sheldon Dries 3 000 $ (4)
Deven Sideroff 3 000 $ (3)
Justin Holl 3 000 $ (1)
Justin Kloos 3 000 $ (3)
Greg Carey 3 000 $ (2)
Cameron Darcy 3 000 $ (1)
Casey Nelson 3 000 $ (2)
Steven Whitney 3 000 $ (1)
Sam Lafferty 3 000 $ (4)
Marek Mazanec 3 000 $ (1)
Charlie Lindgren 3 000 $ (1)
Mikey Eyssimont 3 000 $ (4)
Blake Siebenaler 3 000 $ (2)
Robbie Russo 3 000 $ (3)
Brooks Macek 3 000 $ (1)
Calle Rosen 3 000 $ (3)
Total Farm Players24
Salary Commitment
Year 14 : 130 460 $
Year 15 : 57 500 $
Year 16 : 30 000 $
Year 17 : 18 000 $
Salary Average Commitment
Year 14 : 135 750 $
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 $ - 4 571 - 76,18%
Level 2: 5000 - 65 $ - 3 757 - 75,14%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 838 - 95,95%
Luxury : 1000 - 200 $ - 938 - 93,80%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %15 104 - 83,91%
Average Income per Game551 502 $
Year to Date Revenue1 103 003 $

Expense

Pro Players Total Salaries36 241 077 $
Farm Players Total Salaries184 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 445 769 $
Farm Year To Date Expenses17 614 $
Pro Salary Cap To Date3 154 330 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 508 558 $
Pro Remaining Season Days174
Pro Expenses Per Days215 193 $
Pro Estimated Expenses37 443 582 $
Farm Remaining Season Days181
Farm Expenses Per Days1 464 $
Farm Estimated Expenses264 984 $
Estimated Season Expenses37 708 566 $
Season Salary Cap36 241 077 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 758 923 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 21 241 077 $
Current Bank Account56 606 321 $
Projected Bank Account40 406 313 $

Pro Players Salaries

Mikko Koivu 5 060 000 $ (3)
Cam Talbot 3 700 000 $ (2)
Derick Brassard 3 500 000 $ (1)
Derek Stepan 3 500 000 $ (2)
Jakob Silfverberg 3 500 000 $ (4)
Jack Johnson 3 500 000 $ (2)
Nick Bjugstad 2 500 000 $ (2)
Loui Eriksson 2 500 000 $ (1)
Carter Hutton 2 500 000 $ (1)
Radek Faksa 1 000 000 $ (1)
David Schlemko 1 000 000 $ (2)
Michael Rasmussen 900 000 $ (4)
Cal Foote 900 000 $ (4)
Sam Gagner 881 077 $ (4)
Mike Reilly 500 000 $ (3)
Joe Morrow 500 000 $ (2)
Frank Vatrano 300 000 $ (1)
Total Pro Players17
Salary Commitment
Year 14 : 36 241 077 $
Year 15 : 26 441 077 $
Year 16 : 11 741 077 $
Year 17 : 6 181 077 $
Salary Average Commitment
Year 14 : 6 350 000 $
Year 15 : 2 425 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 36 241 077 $
Year 15 : 26 441 077 $
Year 16 : 11 741 077 $
Year 17 : 6 181 077 $

Farm Players Salaries

Chris Kunitz 25 000 $ (1)
Petr Mrazek 25 000 $ (2)
Ryan Callahan 25 000 $ (3)
Ryan Spooner 10 000 $ (2)
Jesse Puljujarvi 9 000 $ (2)
Rasmus Sandin 9 000 $ (4)
Adam Erne 5 000 $ (1)
Andy Welinski 5 000 $ (2)
Alan Quine 5 000 $ (3)
Juho Lammikko 5 000 $ (2)
Bobby Butler 5 000 $ (3)
Barclay Goodrow 5 000 $ (2)
Urho Vaakanainen 5 000 $ (4)
Ty Rattie 5 000 $ (3)
Scott Wedgewood 5 000 $ (3)
Mike Vecchione 3 000 $ (3)
Michael McNiven 3 000 $ (3)
Andy Andreoff 3 000 $ (4)
Michael Mersch 3 000 $ (2)
Ivan Kulbakov 3 000 $ (4)
Maxime Lagace 3 000 $ (1)
Ville Meskanen 3 000 $ (4)
Jonathan Ang 3 000 $ (4)
Brett Seney 3 000 $ (4)
Dominic Toninato 3 000 $ (3)
Frank Corrado 3 000 $ (1)
Nick Paul 3 000 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 184 000 $
Year 15 : 145 000 $
Year 16 : 83 000 $
Year 17 : 29 000 $
Salary Average Commitment
Year 14 : 105 920 $
Year 15 : 38 000 $
Year 16 : 35 000 $
Year 17 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 767 - 96,11%
Level 2: 5000 - 60 $ - 4 801 - 96,03%
Level 3: 2000 - 35 $ - 1 893 - 94,66%
Level 4: 4000 - 20 $ - 3 849 - 96,23%
Luxury : 1000 - 200 $ - 959 - 95,88%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 269 - 95,94%
Average Income per Game611 869 $
Year to Date Revenue2 447 477 $

Expense

Pro Players Total Salaries47 680 000 $
Farm Players Total Salaries110 500 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 502 885 $
Farm Year To Date Expenses74 006 $
Pro Salary Cap To Date3 356 895 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 639 162 $
Pro Remaining Season Days174
Pro Expenses Per Days266 203 $
Pro Estimated Expenses46 319 322 $
Farm Remaining Season Days181
Farm Expenses Per Days5 724 $
Farm Estimated Expenses1 036 044 $
Estimated Season Expenses47 355 366 $
Season Salary Cap47 680 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 320 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 680 000 $
Current Bank Account82 612 681 $
Projected Bank Account57 896 477 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (3)
Sidney Crosby 6 500 000 $ (1)
Brent Burns 6 500 000 $ (2)
Devan Dubnyk 6 500 000 $ (2)
Morgan Rielly 4 190 000 $ (2)
Teuvo Teravainen 4 190 000 $ (2)
Dougie Hamilton 2 500 000 $ (3)
Brendan Smith 1 000 000 $ (1)
Erik Gustafsson 1 000 000 $ (1)
Brayden McNabb 1 000 000 $ (1)
Magnus Paajarvi 1 000 000 $ (1)
Erik Haula 1 000 000 $ (2)
Alex DeBrincat 900 000 $ (3)
Kyle Connor 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Connor Brown 500 000 $ (4)
Stefan Noesen 500 000 $ (3)
Casey DeSmith 300 000 $ (1)
Jake Guentzel 300 000 $ (2)
Tyler Motte 300 000 $ (2)
Christian Djoos 300 000 $ (1)
Joakim Nordstrom 300 000 $ (1)
Blake Coleman 300 000 $ (1)
Miles Wood 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 14 : 47 680 000 $
Year 15 : 35 980 000 $
Year 16 : 11 800 000 $
Year 17 : 500 000 $
Salary Average Commitment
Year 14 : 12 735 000 $
Year 15 : 1 500 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 680 000 $
Year 15 : 35 980 000 $
Year 16 : 11 800 000 $
Year 17 : 500 000 $

Farm Players Salaries

Nic Hague 9 000 $ (4)
Martin Kaut 9 000 $ (4)
Henri Jokiharju 9 000 $ (4)
Calvin Pickard 7 500 $ (4)
David Warsofsky 5 000 $ (3)
Jordan Kyrou 5 000 $ (4)
Julius Bergman 5 000 $ (1)
Kevin Roy 5 000 $ (2)
Lucas Johansen 5 000 $ (3)
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 Players24
Salary Commitment
Year 14 : 110 500 $
Year 15 : 90 500 $
Year 16 : 79 500 $
Year 17 : 58 500 $
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 $ - 5 358 - 89,31%
Level 2: 5000 - 60 $ - 4 602 - 92,04%
Level 3: 2000 - 35 $ - 1 861 - 93,05%
Level 4: 4000 - 20 $ - 3 795 - 94,88%
Luxury : 1000 - 200 $ - 973 - 97,30%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16 589 - 92,16%
Average Income per Game585 270 $
Year to Date Revenue1 755 811 $

Expense

Pro Players Total Salaries41 180 111 $
Farm Players Total Salaries36 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 635 913 $
Farm Year To Date Expenses110 058 $
Pro Salary Cap To Date2 628 966 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 240 273 $
Pro Remaining Season Days174
Pro Expenses Per Days220 749 $
Pro Estimated Expenses38 410 326 $
Farm Remaining Season Days181
Farm Expenses Per Days8 436 $
Farm Estimated Expenses1 526 916 $
Estimated Season Expenses39 937 242 $
Season Salary Cap41 180 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 819 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 180 111 $
Current Bank Account92 634 272 $
Projected Bank Account74 937 303 $

Pro Players Salaries

Antti Raanta 6 500 000 $ (1)
Thomas Greiss 5 000 000 $ (4)
Brett Pesce 3 500 000 $ (2)
Oscar Klefbom 2 500 000 $ (2)
Jordan Oesterle 2 500 000 $ (2)
Mikkel Boedker 2 500 000 $ (1)
Brandon Saad 2 245 000 $ (3)
Anthony Duclair 2 245 000 $ (1)
Dan Hamhuis 2 000 111 $ (2)
Alexander Wennberg 1 990 000 $ (2)
Colton Sissons 1 000 000 $ (3)
Brian Dumoulin 1 000 000 $ (2)
Connor Murphy 1 000 000 $ (1)
Ryan Strome 1 000 000 $ (1)
Nick Jensen 1 000 000 $ (2)
Pavel Zacha 900 000 $ (2)
Oliver Bjorkstrand 900 000 $ (1)
Luke Kunin 900 000 $ (3)
Sam Bennett 900 000 $ (1)
Pavel Buchnevich 500 000 $ (2)
Teddy Blueger 500 000 $ (2)
Ilya Lyubushkin 300 000 $ (4)
Tage Thompson 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 14 : 41 180 111 $
Year 15 : 26 135 111 $
Year 16 : 7 500 000 $
Year 17 : 5 300 000 $
Salary Average Commitment
Year 14 : 8 057 000 $
Year 15 : 3 100 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 41 180 111 $
Year 15 : 26 135 111 $
Year 16 : 9 745 000 $
Year 17 : 5 300 000 $

Farm Players Salaries

Joshua Ho-Sang 9 000 $ (2)
J-F Berube 7 500 $ (2)
Sammy Blais 5 000 $ (2)
Thomas Di Pauli 3 000 $ (2)
Connor Clifton 3 000 $ (4)
Josh Jacobs 3 000 $ (2)
Bobby Sanguinetti 3 000 $ (4)
Ryan Collins 3 000 $ (3)
Total Farm Players8
Salary Commitment
Year 14 : 36 500 $
Year 15 : 36 500 $
Year 16 : 9 000 $
Year 17 : 6 000 $
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 $ - 5 809 - 96,82%
Level 2: 5000 - 60 $ - 4 652 - 93,04%
Level 3: 2000 - 35 $ - 1 871 - 93,53%
Level 4: 4000 - 20 $ - 3 698 - 92,44%
Luxury : 1000 - 200 $ - 926 - 92,60%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 955 - 94,20%
Average Income per Game604 178 $
Year to Date Revenue2 416 712 $

Expense

Pro Players Total Salaries44 990 000 $
Farm Players Total Salaries200 889 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 349 570 $
Farm Year To Date Expenses192 972 $
Pro Salary Cap To Date3 314 808 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 354 586 $
Pro Remaining Season Days174
Pro Expenses Per Days243 262 $
Pro Estimated Expenses42 327 588 $
Farm Remaining Season Days181
Farm Expenses Per Days14 824 $
Farm Estimated Expenses2 683 144 $
Estimated Season Expenses45 010 732 $
Season Salary Cap44 990 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 010 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 990 000 $
Current Bank Account203 280 085 $
Projected Bank Account180 623 939 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (2)
Aleksander Barkov 5 000 000 $ (1)
Jeff Petry (Out of Payroll) 5 000 000 $ (3)
Leon Draisaitl 5 000 000 $ (2)
Nick Foligno 3 500 000 $ (2)
Alex Killorn 3 500 000 $ (1)
Hampus Lindholm 3 500 000 $ (2)
Luke Glendening 2 500 000 $ (1)
Brendan Gallagher 2 500 000 $ (1)
Brandon Montour 2 500 000 $ (4)
Tyler Johnson 2 500 000 $ (1)
Boone Jenner 1 990 000 $ (1)
Scott Mayfield 1 000 000 $ (2)
Christian Dvorak 900 000 $ (2)
Mackenzie Blackwood 900 000 $ (2)
Kevin Fiala 900 000 $ (1)
Brandon Carlo 500 000 $ (2)
Shayne Gostisbehere 500 000 $ (1)
Marcus Pettersson 500 000 $ (3)
J.T. Compher 500 000 $ (2)
Dominik Simon 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 49 990 000 $
Year 15 : 30 600 000 $
Year 16 : 8 300 000 $
Year 17 : 2 500 000 $
Salary Average Commitment
Year 14 : 16 971 000 $
Year 15 : 14 750 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 990 000 $
Year 15 : 30 600 000 $
Year 16 : 8 300 000 $
Year 17 : 2 500 000 $

Farm Players Salaries

MacKenzie Weegar 10 000 $ (1)
Michael McCarron 9 000 $ (1)
Max Jones 9 000 $ (4)
Jacob Larsson 9 000 $ (3)
Thatcher Demko 9 000 $ (2)
Eeli Tolvanen 9 000 $ (4)
Tomas Nosek 8 889 $ (2)
Ryan Fitzgerald 5 000 $ (3)
Caleb Jones 5 000 $ (3)
Louie Belpedio 5 000 $ (3)
Hudson Fasching 5 000 $ (2)
Riley Barber 5 000 $ (1)
Boo Nieves 5 000 $ (2)
Brett Lernout 5 000 $ (1)
Steven Santini 5 000 $ (2)
Garret Ross 5 000 $ (2)
Zach Nastasiuk 5 000 $ (3)
Nicolas Roy 5 000 $ (3)
Petrus Palmu 5 000 $ (4)
Lukas Vejdemo 5 000 $ (4)
Sean Day 5 000 $ (4)
Ryan Lindgren 5 000 $ (4)
Otto Koivula 5 000 $ (4)
Eric Comrie 5 000 $ (1)
Givani Smith 5 000 $ (4)
Ryan Donato 5 000 $ (3)
Linus Ullmark 3 000 $ (1)
Nick Moutrey 3 000 $ (1)
Adam Huska 3 000 $ (4)
Victor Olofsson 3 000 $ (4)
Tanner Kero 3 000 $ (1)
Dominik Kahun 3 000 $ (4)
Josh Mahura 3 000 $ (4)
Brendan Gaunce 3 000 $ (1)
Vili Saarijarvi 3 000 $ (3)
Mark McNeill 3 000 $ (4)
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 Players41
Salary Commitment
Year 14 : 200 889 $
Year 15 : 148 889 $
Year 16 : 105 000 $
Year 17 : 63 000 $
Salary Average Commitment
Year 14 : 58 810 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 507 - 91,78%
Level 2: 5000 - 60 $ - 4 929 - 98,59%
Level 3: 2000 - 35 $ - 1 965 - 98,25%
Level 4: 4000 - 20 $ - 3 907 - 97,68%
Luxury : 1000 - 200 $ - 943 - 94,30%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 252 - 95,84%
Average Income per Game602 810 $
Year to Date Revenue1 808 431 $

Expense

Pro Players Total Salaries47 430 000 $
Farm Players Total Salaries90 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 305 829 $
Farm Year To Date Expenses341 129 $
Pro Salary Cap To Date3 236 308 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 906 793 $
Pro Remaining Season Days174
Pro Expenses Per Days258 984 $
Pro Estimated Expenses45 063 216 $
Farm Remaining Season Days181
Farm Expenses Per Days26 237 $
Farm Estimated Expenses4 748 897 $
Estimated Season Expenses49 812 113 $
Season Salary Cap47 430 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 570 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 430 000 $
Current Bank Account172 615 117 $
Projected Bank Account145 709 797 $

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)
Colin White 900 000 $ (3)
Dylan Strome 900 000 $ (3)
Oskar Lindblom 500 000 $ (3)
Matt Nieto 500 000 $ (2)
Madison Bowey 500 000 $ (2)
Carter Hart 500 000 $ (4)
Brian Lashoff 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 47 430 000 $
Year 15 : 36 430 000 $
Year 16 : 29 430 000 $
Year 17 : 15 830 000 $
Salary Average Commitment
Year 14 : 2 300 000 $
Year 15 : 1 200 000 $
Year 16 : 600 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 430 000 $
Year 15 : 36 430 000 $
Year 16 : 29 430 000 $
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)
Nick Cousins 3 000 $ (2)
Eamon McAdam 3 000 $ (2)
Evan Cormier 3 000 $ (4)
Josiah Didier 3 000 $ (2)
Buddy Robinson 3 000 $ (1)
Emil Pettersson 3 000 $ (3)
Kyle Burroughs 3 000 $ (1)
Will O'Neill 3 000 $ (3)
David Kase 3 000 $ (4)
Ryan Haggerty 3 000 $ (4)
Jake Evans 3 000 $ (4)
Max Veronneau 3 000 $ (4)
Brennan Menell 3 000 $ (3)
Ryan Sproul 3 000 $ (2)
Brayden Burke 3 000 $ (4)
Marcus Hogberg 3 000 $ (3)
Total Farm Players24
Salary Commitment
Year 14 : 90 000 $
Year 15 : 81 000 $
Year 16 : 59 000 $
Year 17 : 37 000 $
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 $ - 6 000 - 100,00%
Level 2: 5000 - 45 $ - 4 941 - 98,82%
Level 3: 2000 - 30 $ - 1 968 - 98,38%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 909 - 99,49%
Average Income per Game500 501 $
Year to Date Revenue1 501 504 $

Expense

Pro Players Total Salaries43 808 501 $
Farm Players Total Salaries175 840 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 328 487 $
Farm Year To Date Expenses78 981 $
Pro Salary Cap To Date3 130 355 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 019 051 $
Pro Remaining Season Days174
Pro Expenses Per Days249 511 $
Pro Estimated Expenses43 414 914 $
Farm Remaining Season Days181
Farm Expenses Per Days6 061 $
Farm Estimated Expenses1 097 041 $
Estimated Season Expenses44 511 955 $
Season Salary Cap43 808 501 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 191 499 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 808 501 $
Current Bank Account103 461 913 $
Projected Bank Account77 969 009 $

Pro Players Salaries

Duncan Keith 6 500 000 $ (2)
Alex Ovechkin 6 500 000 $ (1)
Patrice Bergeron (Out of Payroll) 6 500 000 $ (2)
Tyler Seguin 6 300 000 $ (1)
Jacob Trouba 5 000 000 $ (3)
Ryan Ellis 3 500 000 $ (2)
Jason Zucker 2 500 000 $ (1)
Christopher Tanev 2 500 000 $ (1)
Carey Price 2 000 000 $ (3)
Riley Nash 1 000 000 $ (2)
Matt Calvert 1 000 000 $ (3)
Michael Raffl 908 501 $ (3)
Patrik Laine 900 000 $ (2)
Mathew Barzal 900 000 $ (3)
Clayton Keller 900 000 $ (3)
Josh Morrissey 900 000 $ (2)
Samuel Girard 900 000 $ (3)
Kyle Brodziak 500 000 $ (1)
Darcy Kuemper 500 000 $ (2)
Derek Ryan 300 000 $ (2)
Jesper Bratt 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 50 308 501 $
Year 15 : 32 008 501 $
Year 16 : 11 908 501 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 28 699 498 $
Year 15 : 15 199 999 $
Year 16 : 4 199 999 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 50 308 501 $
Year 15 : 32 008 501 $
Year 16 : 11 908 501 $
Year 17 : 0 $

Farm Players Salaries

Matt Irwin 10 000 $ (1)
Devante Smith-Pelly 10 000 $ (1)
Mark Barberio 9 960 $ (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)
Jonathan Dahlen 9 000 $ (4)
Isac Lundestrom 9 000 $ (4)
Nicholas Merkley 9 000 $ (3)
Jake Bean 9 000 $ (4)
Roope Hintz 5 000 $ (3)
Spencer Martin 5 000 $ (1)
Martin Ouellette 5 000 $ (1)
Cam Dineen 5 000 $ (4)
Stuart Skinner 5 000 $ (4)
T.J. Hensick 4 989 $ (1)
Aaron Luchuk 3 000 $ (4)
Chris Breen 3 000 $ (1)
Nikita Jevpalovs 3 000 $ (1)
Nick Lappin 3 000 $ (2)
Nikita Popugaev 3 000 $ (4)
Felix Sandstrom 3 000 $ (4)
Josef Korenar 3 000 $ (4)
Stephen Gionta 3 000 $ (1)
Zack MacEwen 3 000 $ (3)
Joe Hicketts 3 000 $ (2)
Philippe Myers 3 000 $ (3)
Total Farm Players29
Salary Commitment
Year 14 : 175 840 $
Year 15 : 112 161 $
Year 16 : 96 796 $
Year 17 : 67 638 $
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 $ - 5 943 - 99,05%
Level 2: 5000 - 60 $ - 4 691 - 93,82%
Level 3: 2000 - 35 $ - 1 974 - 98,68%
Level 4: 4000 - 20 $ - 3 828 - 95,70%
Luxury : 1000 - 200 $ - 939 - 93,93%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 375 - 96,53%
Average Income per Game616 725 $
Year to Date Revenue1 850 175 $

Expense

Pro Players Total Salaries47 690 000 $
Farm Players Total Salaries41 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 614 273 $
Farm Year To Date Expenses130 065 $
Pro Salary Cap To Date3 312 677 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 435 550 $
Pro Remaining Season Days174
Pro Expenses Per Days278 021 $
Pro Estimated Expenses48 375 654 $
Farm Remaining Season Days181
Farm Expenses Per Days10 005 $
Farm Estimated Expenses1 810 905 $
Estimated Season Expenses50 186 559 $
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 Account126 115 642 $
Projected Bank Account99 364 633 $

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)
Jean-Gabriel Pageau 3 500 000 $ (1)
Charlie Coyle 3 500 000 $ (2)
Anthony Mantha 3 490 000 $ (1)
Thomas Chabot 900 000 $ (3)
Daniel Sprong 900 000 $ (1)
William Nylander 900 000 $ (1)
Tyler Parsons 500 000 $ (3)
Brandon Davidson 500 000 $ (2)
Tristan Jarry 500 000 $ (1)
Jake Dotchin 500 000 $ (3)
Patrick Brown 300 000 $ (1)
Axel Jonsson-Fjallby 300 000 $ (4)
Chris Mueller 300 000 $ (2)
Trevor Moore 300 000 $ (2)
Matt Luff 300 000 $ (4)
Total Pro Players20
Salary Commitment
Year 14 : 47 690 000 $
Year 15 : 17 100 000 $
Year 16 : 7 500 000 $
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 : 47 690 000 $
Year 15 : 17 100 000 $
Year 16 : 7 500 000 $
Year 17 : 600 000 $

Farm Players Salaries

Julien Gauthier 9 000 $ (3)
Dominic Turgeon 5 000 $ (2)
Jakub Zboril 5 000 $ (3)
Andrej Sustr 5 000 $ (4)
Stelio Mattheos 5 000 $ (4)
Stuart Percy 3 000 $ (2)
Tobias Geisser 3 000 $ (4)
Dennis Everberg 3 000 $ (1)
William Lagesson 3 000 $ (4)
Total Farm Players9
Salary Commitment
Year 14 : 41 000 $
Year 15 : 38 000 $
Year 16 : 30 000 $
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 $ - 3 931 - 65,51%
Level 2: 5000 - 65 $ - 4 054 - 81,08%
Level 3: 2000 - 40 $ - 1 388 - 69,40%
Level 4: 4000 - 22 $ - 2 764 - 69,09%
Luxury : 1000 - 300 $ - 557 - 55,65%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %12 693 - 70,51%
Average Income per Game731 055 $
Year to Date Revenue1 462 109 $

Expense

Pro Players Total Salaries44 600 000 $
Farm Players Total Salaries86 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 143 312 $
Farm Year To Date Expenses146 484 $
Pro Salary Cap To Date3 073 801 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 511 126 $
Pro Remaining Season Days174
Pro Expenses Per Days243 850 $
Pro Estimated Expenses42 429 900 $
Farm Remaining Season Days181
Farm Expenses Per Days11 268 $
Farm Estimated Expenses2 039 508 $
Estimated Season Expenses44 469 408 $
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 Account86 545 497 $
Projected Bank Account70 587 215 $

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)
Garnet Hathaway 1 000 000 $ (3)
Derek Forbort 1 000 000 $ (1)
Ryan Dzingel 1 000 000 $ (2)
Brett Kulak 1 000 000 $ (1)
Semyon Varlamov 1 000 000 $ (1)
Ryan Murray 1 000 000 $ (3)
Henrik Borgstrom 900 000 $ (4)
Kaapo Kahkonen 500 000 $ (4)
Antti Suomela 300 000 $ (4)
Alex Iafallo 300 000 $ (3)
Jan Rutta 300 000 $ (3)
Greg McKegg 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 44 600 000 $
Year 15 : 29 300 000 $
Year 16 : 4 300 000 $
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 : 44 600 000 $
Year 15 : 29 300 000 $
Year 16 : 4 300 000 $
Year 17 : 1 700 000 $

Farm Players Salaries

John Muse 7 500 $ (1)
Mike Condon 7 500 $ (1)
Martin Marincin 5 000 $ (2)
Drake Rymsha 5 000 $ (4)
Mitchell Vande Sompel 5 000 $ (3)
Ryan Gropp 5 000 $ (3)
Parker Wotherspoon 5 000 $ (3)
Mitchell Stephens 5 000 $ (3)
Chris Bigras 5 000 $ (1)
Nicholas Caamano 5 000 $ (4)
Matthew Phillips 5 000 $ (4)
Jake Chelios 5 000 $ (2)
Carter Bancks 3 000 $ (2)
Matheson Iacopelli 3 000 $ (3)
Brian Pinho 3 000 $ (4)
Hudson Elynuik 3 000 $ (4)
Trevor Carrick 3 000 $ (4)
Alexandre Alain 3 000 $ (4)
Joey Daccord 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 14 : 86 000 $
Year 15 : 66 000 $
Year 16 : 53 000 $
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 $ - 5 655 - 94,25%
Level 2: 5000 - 60 $ - 4 992 - 99,84%
Level 3: 2000 - 35 $ - 1 858 - 92,90%
Level 4: 4000 - 20 $ - 3 681 - 92,01%
Luxury : 1000 - 200 $ - 963 - 96,30%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 149 - 95,27%
Average Income per Game610 093 $
Year to Date Revenue1 220 185 $

Expense

Pro Players Total Salaries33 483 185 $
Farm Players Total Salaries93 850 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 883 858 $
Farm Year To Date Expenses73 406 $
Pro Salary Cap To Date2 557 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 793 608 $
Pro Remaining Season Days174
Pro Expenses Per Days204 188 $
Pro Estimated Expenses35 528 712 $
Farm Remaining Season Days181
Farm Expenses Per Days5 638 $
Farm Estimated Expenses1 020 478 $
Estimated Season Expenses36 549 190 $
Season Salary Cap33 483 185 $
Estimate Under Maximum Salary Cap of 50 000 000 $16 516 815 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 18 483 185 $
Current Bank Account55 961 351 $
Projected Bank Account43 205 769 $

Pro Players Salaries

Kyle Okposo (Out of Payroll) 5 000 000 $ (2)
Josh Bailey 3 500 000 $ (2)
Ondrej Palat 3 500 000 $ (2)
Carl Soderberg 3 499 963 $ (4)
Keith Kinkaid 3 000 000 $ (2)
Kevan Miller 2 500 000 $ (2)
Robin Lehner 2 500 000 $ (1)
Nick Bonino 2 500 000 $ (3)
Artem Anisimov 2 500 000 $ (1)
Cal Clutterbuck 1 933 222 $ (1)
Ben Lovejoy 1 000 000 $ (1)
Ryan Kesler 1 000 000 $ (4)
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)
Matt Grzelcyk 500 000 $ (2)
Evan Rodrigues 300 000 $ (1)
Taro Hirose 300 000 $ (4)
Par Lindholm 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 38 483 185 $
Year 15 : 28 299 963 $
Year 16 : 7 599 963 $
Year 17 : 5 099 963 $
Salary Average Commitment
Year 14 : 12 639 500 $
Year 15 : 3 300 000 $
Year 16 : 1 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 38 483 185 $
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)
Philippe Desrosiers 5 000 $ (1)
Jens Looke 3 000 $ (3)
Anthony Peluso 3 000 $ (1)
Mason Appleton 3 000 $ (3)
Tyler Wotherspoon 3 000 $ (4)
David Ullstrom 3 000 $ (1)
Zane McIntyre 3 000 $ (1)
Total Farm Players11
Salary Commitment
Year 14 : 93 850 $
Year 15 : 32 000 $
Year 16 : 18 000 $
Year 17 : 12 000 $
Salary Average Commitment
Year 14 : 42 250 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 561 - 92,68%
Level 2: 5000 - 60 $ - 4 763 - 95,25%
Level 3: 2000 - 35 $ - 1 960 - 97,98%
Level 4: 4000 - 20 $ - 3 938 - 98,44%
Luxury : 1000 - 200 $ - 897 - 89,70%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 117 - 95,09%
Average Income per Game595 952 $
Year to Date Revenue1 191 903 $

Expense

Pro Players Total Salaries46 400 000 $
Farm Players Total Salaries47 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 468 985 $
Farm Year To Date Expenses9 854 $
Pro Salary Cap To Date3 225 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 242 108 $
Pro Remaining Season Days174
Pro Expenses Per Days266 845 $
Pro Estimated Expenses46 431 030 $
Farm Remaining Season Days181
Farm Expenses Per Days758 $
Farm Estimated Expenses137 198 $
Estimated Season Expenses46 568 228 $
Season Salary Cap46 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 400 000 $
Current Bank Account80 308 091 $
Projected Bank Account56 981 971 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (3)
Mats Zuccarello 5 000 000 $ (1)
Brandon Dubinsky 5 000 000 $ (2)
James Reimer 5 000 000 $ (2)
Max Pacioretty 3 500 000 $ (2)
Leo Komarov 3 500 000 $ (1)
Ryan Pulock 2 500 000 $ (2)
Adam Pelech 2 500 000 $ (4)
Carl Hagelin 2 500 000 $ (1)
Darren Helm 2 500 000 $ (4)
Thomas Hickey 2 500 000 $ (3)
Ryan Reaves 1 000 000 $ (2)
Jakob Chychrun 900 000 $ (2)
Elias Pettersson 900 000 $ (4)
Mathieu Joseph 500 000 $ (3)
Logan Stanley 500 000 $ (4)
Dillon Dube 500 000 $ (4)
Malcolm Subban 500 000 $ (4)
Brandon Tanev 300 000 $ (2)
Lawrence Pilut 300 000 $ (4)
Total Pro Players20
Salary Commitment
Year 14 : 46 400 000 $
Year 15 : 35 400 000 $
Year 16 : 17 200 000 $
Year 17 : 7 700 000 $
Salary Average Commitment
Year 14 : 16 000 000 $
Year 15 : 12 500 000 $
Year 16 : 6 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 46 400 000 $
Year 15 : 35 400 000 $
Year 16 : 17 200 000 $
Year 17 : 7 700 000 $

Farm Players Salaries

Ilya Samsonov 9 000 $ (4)
Carl Grundstrom 5 000 $ (4)
Jordan Schroeder 5 000 $ (3)
John Hayden 5 000 $ (2)
Sebastien Aho 5 000 $ (3)
Jesse Graham 3 000 $ (2)
Darren Archibald 3 000 $ (1)
Dan Vladar 3 000 $ (2)
Cole Bardreau 3 000 $ (2)
Tucker Poolman 3 000 $ (3)
Rob O'Gara 3 000 $ (2)
Total Farm Players11
Salary Commitment
Year 14 : 47 000 $
Year 15 : 44 000 $
Year 16 : 27 000 $
Year 17 : 14 000 $
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 $ - 5 287 - 88,12%
Level 2: 5000 - 60 $ - 4 968 - 99,36%
Level 3: 2000 - 35 $ - 1 928 - 96,40%
Level 4: 4000 - 20 $ - 3 741 - 93,53%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16 924 - 94,02%
Average Income per Game596 231 $
Year to Date Revenue596 231 $

Expense

Pro Players Total Salaries42 240 000 $
Farm Players Total Salaries106 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 010 802 $
Farm Year To Date Expenses74 173 $
Pro Salary Cap To Date2 941 282 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 849 240 $
Pro Remaining Season Days174
Pro Expenses Per Days231 230 $
Pro Estimated Expenses40 234 020 $
Farm Remaining Season Days181
Farm Expenses Per Days5 701 $
Farm Estimated Expenses1 031 881 $
Estimated Season Expenses41 265 901 $
Season Salary Cap42 240 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 760 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 27 240 000 $
Current Bank Account71 316 929 $
Projected Bank Account53 900 268 $

Pro Players Salaries

Drew Doughty 5 000 000 $ (1)
Justin Faulk 3 500 000 $ (2)
Filip Forsberg 3 500 000 $ (2)
Gabriel Landeskog 3 500 000 $ (1)
Travis Zajac 3 500 000 $ (2)
Michael Grabner 3 500 000 $ (1)
Corey Crawford 3 000 000 $ (1)
Matt Murray 3 000 000 $ (4)
Sean Couturier 2 800 000 $ (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)
Max Domi 900 000 $ (1)
Sebastian Aho 900 000 $ (2)
Gustav Forsling 500 000 $ (2)
Jack Roslovic 500 000 $ (2)
Lucas Wallmark 500 000 $ (2)
Ondrej Kase (Out of Payroll) 300 000 $ (1)
Gemel Smith 300 000 $ (4)
Andreas Johnsson 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 14 : 42 540 000 $
Year 15 : 21 040 000 $
Year 16 : 3 300 000 $
Year 17 : 3 300 000 $
Salary Average Commitment
Year 14 : 19 496 000 $
Year 15 : 7 300 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 42 540 000 $
Year 15 : 21 040 000 $
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)
Nikita Scherbak 9 000 $ (1)
Vitaly Abramov 9 000 $ (4)
Adam Brooks 5 000 $ (3)
Steve Bernier 5 000 $ (3)
Rinat Valiev 5 000 $ (1)
Victor Mete 5 000 $ (3)
Zach Redmond 5 000 $ (2)
Nicholas Baptiste 5 000 $ (1)
Parker Milner 3 000 $ (1)
Mackenzie MacEachern 3 000 $ (2)
Ludwig Bystrom 3 000 $ (4)
Total Farm Players14
Salary Commitment
Year 14 : 106 000 $
Year 15 : 84 000 $
Year 16 : 66 000 $
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 $ - 5 806 - 96,76%
Level 2: 5000 - 60 $ - 4 990 - 99,79%
Level 3: 2000 - 35 $ - 1 996 - 99,80%
Level 4: 4000 - 20 $ - 3 963 - 99,08%
Luxury : 1000 - 200 $ - 950 - 95,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 704 - 98,36%
Average Income per Game621 711 $
Year to Date Revenue1 243 421 $

Expense

Pro Players Total Salaries43 700 000 $
Farm Players Total Salaries75 000 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 374 861 $
Farm Year To Date Expenses5 031 $
Pro Salary Cap To Date3 305 350 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 246 710 $
Pro Remaining Season Days174
Pro Expenses Per Days239 037 $
Pro Estimated Expenses41 592 438 $
Farm Remaining Season Days181
Farm Expenses Per Days387 $
Farm Estimated Expenses70 047 $
Estimated Season Expenses41 662 485 $
Season Salary Cap43 700 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 300 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 700 000 $
Current Bank Account124 995 588 $
Projected Bank Account107 579 813 $

Pro Players Salaries

Alec Martinez 5 000 000 $ (1)
Eric Staal (Out of Payroll) 5 000 000 $ (2)
Jeff Carter 5 000 000 $ (1)
Rasmus Ristolainen 3 500 000 $ (3)
Mathieu Perreault 3 500 000 $ (3)
Alexander Radulov 3 500 000 $ (1)
Henrik Lundqvist 3 000 000 $ (2)
Bryan Little 2 500 000 $ (2)
Evander Kane 2 500 000 $ (1)
Kris Russell 2 500 000 $ (1)
Jamie McGinn 2 500 000 $ (1)
Alex Chiasson 2 450 000 $ (3)
Kevin Connauton 2 250 000 $ (2)
Cam Ward 1 500 000 $ (2)
Dylan DeMelo 1 000 000 $ (4)
Jimmy Vesey 500 000 $ (2)
Vinnie Hinostroza 500 000 $ (1)
Markus Granlund 500 000 $ (2)
Conor Garland 500 000 $ (2)
Will Butcher 500 000 $ (3)
Derrick Pouliot 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 48 700 000 $
Year 15 : 26 700 000 $
Year 16 : 10 950 000 $
Year 17 : 1 000 000 $
Salary Average Commitment
Year 14 : 17 794 999 $
Year 15 : 7 800 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 700 000 $
Year 15 : 26 700 000 $
Year 16 : 10 950 000 $
Year 17 : 1 000 000 $

Farm Players Salaries

Max Comtois 9 000 $ (4)
Zach Senyshyn 5 000 $ (3)
Morgan Klimchuk 5 000 $ (1)
Pascal Laberge 5 000 $ (4)
Julian Melchiori 3 000 $ (1)
Nikita Korostelev 3 000 $ (3)
Nathan Noel 3 000 $ (3)
Bobby Farnham 3 000 $ (1)
Ben Harpur 3 000 $ (1)
Emile Poirier 3 000 $ (1)
Dan DeSalvo 3 000 $ (2)
Colin Blackwell 3 000 $ (2)
Thomas Gregoire 3 000 $ (4)
Nolan Vesey 3 000 $ (4)
Alex D'Orio 3 000 $ (4)
Adam Wilcox 3 000 $ (2)
Mikhail Vorobyev 3 000 $ (3)
Matthew Spencer 3 000 $ (3)
Christian Wolanin 3 000 $ (3)
Felix Girard 3 000 $ (1)
Egor Sharangovich 3 000 $ (3)
Total Farm Players21
Salary Commitment
Year 14 : 75 000 $
Year 15 : 55 000 $
Year 16 : 46 000 $
Year 17 : 23 000 $
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 $ - 5 622 - 93,69%
Level 2: 5000 - 50 $ - 4 832 - 96,63%
Level 3: 2000 - 20 $ - 1 997 - 99,84%
Level 4: 4000 - 15 $ - 3 906 - 97,64%
Luxury : 1000 - 140 $ - 987 - 98,70%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 343 - 96,35%
Average Income per Game501 948 $
Year to Date Revenue2 007 790 $

Expense

Pro Players Total Salaries31 680 000 $
Farm Players Total Salaries160 660 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 829 179 $
Farm Year To Date Expenses107 632 $
Pro Salary Cap To Date2 551 103 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 572 058 $
Pro Remaining Season Days174
Pro Expenses Per Days190 802 $
Pro Estimated Expenses33 199 548 $
Farm Remaining Season Days181
Farm Expenses Per Days8 560 $
Farm Estimated Expenses1 549 360 $
Estimated Season Expenses34 748 908 $
Season Salary Cap31 680 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $18 320 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 16 680 000 $
Current Bank Account138 343 540 $
Projected Bank Account122 166 690 $

Pro Players Salaries

Oliver Ekman-Larsson 5 990 000 $ (1)
Mikko Koskinen 5 000 000 $ (4)
Shea Theodore 2 500 000 $ (2)
Tyler Toffoli 2 500 000 $ (2)
Esa Lindell 2 500 000 $ (3)
Elias Lindholm 2 500 000 $ (2)
Andre Burakovsky 1 990 000 $ (1)
Adam Lowry 1 000 000 $ (1)
Valeri Nichushkin 1 000 000 $ (1)
Joel Eriksson Ek 900 000 $ (2)
Travis Sanheim 900 000 $ (2)
Tyson Jost 900 000 $ (3)
Garret Sparks 500 000 $ (1)
Jake Virtanen 500 000 $ (4)
Tobias Rieder 500 000 $ (2)
Jordan Szwarz 400 000 $ (2)
Patrik Rybar 300 000 $ (4)
John Gilmour 300 000 $ (2)
Logan Shaw 300 000 $ (2)
Nick Seeler 300 000 $ (2)
Kiefer Sherwood 300 000 $ (4)
Chandler Stephenson 300 000 $ (3)
Lukas Sedlak 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 14 : 31 680 000 $
Year 15 : 20 900 000 $
Year 16 : 9 800 000 $
Year 17 : 6 100 000 $
Salary Average Commitment
Year 14 : 2 295 000 $
Year 15 : 1 225 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 31 680 000 $
Year 15 : 20 900 000 $
Year 16 : 9 800 000 $
Year 17 : 6 100 000 $

Farm Players Salaries

Jason Pominville 56 660 $ (3)
Louis Domingue 25 000 $ (2)
Jake Oettinger 9 000 $ (4)
Yakov Trenin 5 000 $ (3)
Austin Poganski 5 000 $ (4)
Dominik Masin 5 000 $ (2)
Dysin Mayo 5 000 $ (2)
Ethan Bear 5 000 $ (3)
Brandon Hickey 5 000 $ (4)
Samuel Kurker 5 000 $ (3)
Jansen Harkins 5 000 $ (3)
Emil Johansson 3 000 $ (3)
Ben Thomas 3 000 $ (2)
Sam Anas 3 000 $ (3)
Brandon Gignac 3 000 $ (3)
Joseph Gambardella 3 000 $ (4)
Otto Somppi 3 000 $ (4)
Tanner Kaspick 3 000 $ (4)
Jacob Middleton 3 000 $ (2)
Jeremy Helvig 3 000 $ (4)
Chase Balisy 3 000 $ (3)
Total Farm Players21
Salary Commitment
Year 14 : 160 660 $
Year 15 : 160 660 $
Year 16 : 119 660 $
Year 17 : 26 000 $
Salary Average Commitment
Year 14 : 35 000 $
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 $ - 5 785 - 96,42%
Level 2: 5000 - 40 $ - 5 000 - 100,00%
Level 3: 2000 - 20 $ - 1 986 - 99,32%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 140 $ - 956 - 95,60%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17 728 - 98,49%
Average Income per Game432 208 $
Year to Date Revenue1 296 624 $

Expense

Pro Players Total Salaries43 453 490 $
Farm Players Total Salaries168 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 507 467 $
Farm Year To Date Expenses212 290 $
Pro Salary Cap To Date3 437 944 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 423 904 $
Pro Remaining Season Days174
Pro Expenses Per Days237 719 $
Pro Estimated Expenses41 363 106 $
Farm Remaining Season Days181
Farm Expenses Per Days16 330 $
Farm Estimated Expenses2 955 730 $
Estimated Season Expenses44 318 836 $
Season Salary Cap43 453 490 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 546 510 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 453 490 $
Current Bank Account86 498 414 $
Projected Bank Account58 603 482 $

Pro Players Salaries

Steven Stamkos (Out of Payroll) 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 $ - 5 659 - 94,31%
Level 2: 5000 - 60 $ - 4 802 - 96,04%
Level 3: 2000 - 35 $ - 1 884 - 94,20%
Level 4: 4000 - 20 $ - 3 989 - 99,74%
Luxury : 1000 - 200 $ - 954 - 95,40%
Total Capacity :18000

Income

Home Games Left36
Average Attendance - %17 288 - 96,04%
Average Income per Game607 159 $
Year to Date Revenue3 035 795 $

Expense

Pro Players Total Salaries48 349 068 $
Farm Players Total Salaries99 980 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 722 667 $
Farm Year To Date Expenses13 403 $
Pro Salary Cap To Date3 361 163 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 857 724 $
Pro Remaining Season Days174
Pro Expenses Per Days286 359 $
Pro Estimated Expenses49 826 466 $
Farm Remaining Season Days181
Farm Expenses Per Days1 031 $
Farm Estimated Expenses186 611 $
Estimated Season Expenses50 013 077 $
Season Salary Cap48 349 068 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 650 932 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 349 068 $
Current Bank Account54 021 850 $
Projected Bank Account25 866 497 $

Pro Players Salaries

John Carlson 6 500 000 $ (4)
Ben Bishop 5 000 000 $ (3)
Mark Stone 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (1)
Evgeny Kuznetsov 3 500 000 $ (1)
Adam Henrique 3 500 000 $ (2)
Torey Krug 3 500 000 $ (4)
Pat Maroon 3 500 000 $ (1)
Anders Lee 3 500 000 $ (3)
Danny DeKeyser 2 500 000 $ (1)
Josh Manson 2 500 000 $ (1)
Tyler Bozak 2 500 000 $ (1)
Brandon Manning 1 849 068 $ (3)
Austin Watson 500 000 $ (2)
Ryan Carpenter 500 000 $ (3)
Eric Gryba 500 000 $ (2)
David Rittich 300 000 $ (2)
Rocco Grimaldi 300 000 $ (4)
Tyler Pitlick 300 000 $ (1)
Joonas Donskoi 300 000 $ (1)
Scott Harrington 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 48 349 068 $
Year 15 : 26 249 068 $
Year 16 : 21 449 068 $
Year 17 : 10 300 000 $
Salary Average Commitment
Year 14 : 21 536 998 $
Year 15 : 10 999 999 $
Year 16 : 7 100 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 349 068 $
Year 15 : 26 249 068 $
Year 16 : 21 449 068 $
Year 17 : 10 300 000 $

Farm Players Salaries

Harri Sateri 7 500 $ (2)
Dustin Tokarski 7 500 $ (3)
Maxim Letunov 5 000 $ (4)
Matt Martin 5 000 $ (4)
Harry Zolnierczyk 5 000 $ (2)
Daniel Ciampini 5 000 $ (2)
Aaron Ness 5 000 $ (2)
Ryan Stanton 5 000 $ (2)
Eddie Lack 5 000 $ (2)
Cody McLeod 4 980 $ (3)
Markus Hannikainen 3 000 $ (1)
Joel Hanley 3 000 $ (1)
Radel Fazleev 3 000 $ (2)
Matthew Highmore 3 000 $ (3)
Andrew Poturalski 3 000 $ (1)
Spencer Foo 3 000 $ (3)
Nick DeSimone 3 000 $ (4)
Niko Mikkola 3 000 $ (4)
Turner Elson 3 000 $ (2)
Matthew O'Connor 3 000 $ (1)
Ryan Kuffner 3 000 $ (4)
Evan McEneny 3 000 $ (2)
Chris Conner 3 000 $ (3)
Kevin Lankinen 3 000 $ (4)
Nelson Nogier 3 000 $ (2)
Total Farm Players25
Salary Commitment
Year 14 : 99 980 $
Year 15 : 87 980 $
Year 16 : 43 480 $
Year 17 : 19 000 $
Salary Average Commitment
Year 14 : 50 708 $
Year 15 : 18 000 $
Year 16 : 5 000 $
Year 17 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 4 846 - 96,92%
Level 3: 2000 - 35 $ - 1 883 - 94,15%
Level 4: 4000 - 20 $ - 3 563 - 89,08%
Luxury : 1000 - 200 $ - 948 - 94,75%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 240 - 95,78%
Average Income per Game620 887 $
Year to Date Revenue1 241 774 $

Expense

Pro Players Total Salaries48 575 997 $
Farm Players Total Salaries130 000 $
Coaches Total Salaries14 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 861 787 $
Farm Year To Date Expenses544 791 $
Pro Salary Cap To Date3 398 329 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 214 593 $
Pro Remaining Season Days174
Pro Expenses Per Days295 415 $
Pro Estimated Expenses51 402 210 $
Farm Remaining Season Days181
Farm Expenses Per Days41 907 $
Farm Estimated Expenses7 585 167 $
Estimated Season Expenses58 987 377 $
Season Salary Cap48 575 997 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 424 003 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 575 997 $
Current Bank Account111 352 636 $
Projected Bank Account76 579 852 $

Pro Players Salaries

Joe Thornton 5 777 777 $ (4)
T.J. Oshie 5 000 000 $ (2)
Jonathan Marchessault 5 000 000 $ (2)
Tuukka Rask 5 000 000 $ (2)
Mike Green 3 500 000 $ (2)
Olli Maatta 3 485 999 $ (2)
Thomas Vanek 3 022 222 $ (4)
Andrew Shaw 2 500 000 $ (3)
Jeff Skinner 2 500 000 $ (3)
Jordan Binnington 2 000 000 $ (4)
Jared McCann 1 990 000 $ (3)
Jamie Oleksiak 1 979 999 $ (2)
Jay Bouwmeester 1 920 000 $ (1)
Dylan Larkin 900 000 $ (1)
Ivan Provorov 900 000 $ (2)
Miro Heiskanen 900 000 $ (4)
Kasperi Kapanen 900 000 $ (1)
Brandon Pirri 500 000 $ (1)
Zemgus Girgensons 500 000 $ (1)
Timo Meier 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 48 575 997 $
Year 15 : 43 855 997 $
Year 16 : 18 689 999 $
Year 17 : 11 699 999 $
Salary Average Commitment
Year 14 : 16 369 000 $
Year 15 : 14 050 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 575 997 $
Year 15 : 43 855 997 $
Year 16 : 18 689 999 $
Year 17 : 11 699 999 $

Farm Players Salaries

Julius Honka 9 000 $ (1)
Jimmy Hayes 5 000 $ (3)
Chris Terry 5 000 $ (2)
Slater Koekkoek 5 000 $ (3)
Vincent LoVerde 5 000 $ (3)
Tye McGinn 5 000 $ (2)
Johan Larsson 5 000 $ (2)
Jayce Hawryluk 5 000 $ (2)
Zachary Leslie 5 000 $ (1)
Ukko-Pekka Luukkonen 5 000 $ (4)
TJ Tynan 5 000 $ (1)
Luke Gazdic 5 000 $ (1)
Wade Megan 3 000 $ (2)
Michael Paliotta 3 000 $ (3)
Marko Dano 3 000 $ (3)
Corey Tropp 3 000 $ (2)
Michael Bunting 3 000 $ (2)
Lane Pederson 3 000 $ (4)
Joseph Cramarossa 3 000 $ (4)
Keegan Lowe 3 000 $ (3)
Colton Hargrove 3 000 $ (1)
Ryan Culkin 3 000 $ (1)
Kole Sherwood 3 000 $ (4)
Kevin Davis 3 000 $ (4)
Alex Lyon 3 000 $ (2)
Ty Lewis 3 000 $ (4)
Sean Walker 3 000 $ (4)
Tyler Gaudet 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 Players34
Salary Commitment
Year 14 : 130 000 $
Year 15 : 91 000 $
Year 16 : 56 000 $
Year 17 : 29 000 $
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 $ - 5 883 - 98,05%
Level 2: 5000 - 60 $ - 4 608 - 92,17%
Level 3: 2000 - 35 $ - 1 838 - 91,89%
Level 4: 4000 - 20 $ - 3 711 - 92,76%
Luxury : 1000 - 200 $ - 955 - 95,45%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %16 994 - 94,41%
Average Income per Game609 068 $
Year to Date Revenue2 436 272 $

Expense

Pro Players Total Salaries33 300 000 $
Farm Players Total Salaries126 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 512 838 $
Farm Year To Date Expenses75 491 $
Pro Salary Cap To Date2 443 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 535 516 $
Pro Remaining Season Days174
Pro Expenses Per Days183 422 $
Pro Estimated Expenses31 915 428 $
Farm Remaining Season Days181
Farm Expenses Per Days5 807 $
Farm Estimated Expenses1 051 067 $
Estimated Season Expenses32 966 495 $
Season Salary Cap33 300 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $16 700 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 18 300 000 $
Current Bank Account102 346 926 $
Projected Bank Account91 915 947 $

Pro Players Salaries

Milan Lucic 5 000 000 $ (1)
Justin Schultz 3 500 000 $ (1)
Mark Letestu 3 500 000 $ (2)
Michael Frolik 2 500 000 $ (1)
Matt Moulson 2 500 000 $ (2)
Vladislav Namestnikov (Out of Payroll) 2 500 000 $ (2)
Nikita Zadorov 2 500 000 $ (1)
Tom Wilson 2 500 000 $ (4)
Colton Sceviour (Out of Payroll) 2 000 000 $ (2)
Aaron Dell 2 000 000 $ (1)
Brad Richardson 1 000 000 $ (4)
Mirco Mueller 1 000 000 $ (4)
Brenden Dillon 1 000 000 $ (2)
Jake McCabe 1 000 000 $ (3)
Jesper Fast 1 000 000 $ (2)
Zack Kassian 1 000 000 $ (3)
Sonny Milano 500 000 $ (4)
Nikolay Goldobin 500 000 $ (1)
Edward Pasquale 500 000 $ (2)
Carl Dahlstrom 500 000 $ (2)
Jean-Sebastien Dea 500 000 $ (1)
Xavier Ouellet 500 000 $ (1)
Andreas Borgman 300 000 $ (3)
Alexander True 0 $ (1)
Total Pro Players24
Salary Commitment
Year 14 : 37 800 000 $
Year 15 : 20 800 000 $
Year 16 : 7 300 000 $
Year 17 : 5 000 000 $
Salary Average Commitment
Year 14 : 13 000 333 $
Year 15 : 6 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 37 800 000 $
Year 15 : 20 800 000 $
Year 16 : 7 300 000 $
Year 17 : 5 000 000 $

Farm Players Salaries

Matt Read 21 500 $ (2)
Pheonix Copley 10 000 $ (3)
Kole Lind 9 000 $ (4)
Matt Taormina 5 000 $ (1)
Taylor Fedun 5 000 $ (2)
Boris Katchouk 5 000 $ (4)
Cody Goloubef 5 000 $ (1)
A.J. Greer 5 000 $ (3)
Joakim Ryan 5 000 $ (1)
Adam Cracknell 5 000 $ (1)
Max McCormick 5 000 $ (1)
Tim Erixon 5 000 $ (1)
Chris Driedger 5 000 $ (1)
Logan O'Connor 3 000 $ (4)
Kyle Cumiskey 3 000 $ (1)
Dakota Mermis 3 000 $ (1)
Gabriel Fontaine 3 000 $ (3)
Grayson Downing 3 000 $ (1)
Jordan Schmaltz 3 000 $ (2)
Glenn Gawdin 3 000 $ (4)
Carsen Twarynski 3 000 $ (4)
Brad Morrison 3 000 $ (4)
Justin Bailey 3 000 $ (1)
Vladislav Kamenev 3 000 $ (3)
Andreas Englund 3 000 $ (2)
Evan Fitzpatrick 0 $ (1)
Total Farm Players26
Salary Commitment
Year 14 : 126 500 $
Year 15 : 79 500 $
Year 16 : 47 000 $
Year 17 : 17 000 $
Salary Average Commitment
Year 14 : 64 020 $
Year 15 : 28 000 $
Year 16 : 0 $
Year 17 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 754 - 95,90%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 1 904 - 95,20%
Level 4: 4000 - 20 $ - 3 973 - 99,31%
Luxury : 1000 - 200 $ - 987 - 98,65%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 368 - 96,49%
Average Income per Game613 964 $
Year to Date Revenue1 227 927 $

Expense

Pro Players Total Salaries44 207 888 $
Farm Players Total Salaries172 200 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 974 345 $
Farm Year To Date Expenses78 546 $
Pro Salary Cap To Date2 904 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 944 576 $
Pro Remaining Season Days174
Pro Expenses Per Days241 753 $
Pro Estimated Expenses42 065 022 $
Farm Remaining Season Days181
Farm Expenses Per Days6 042 $
Farm Estimated Expenses1 093 602 $
Estimated Season Expenses43 158 624 $
Season Salary Cap44 207 888 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 792 112 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 207 888 $
Current Bank Account(213 789 $)
Projected Bank Account(19 427 837 $)

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)
Patrik Berglund 2 080 333 $ (4)
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)
Tom Pyatt 500 000 $ (1)
Charles Hudon 500 000 $ (2)
Sven Andrighetto 500 000 $ (2)
Jacob de la Rose 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 44 207 888 $
Year 15 : 30 957 888 $
Year 16 : 12 835 888 $
Year 17 : 2 380 333 $
Salary Average Commitment
Year 14 : 15 898 000 $
Year 15 : 9 898 000 $
Year 16 : 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 44 207 888 $
Year 15 : 30 957 888 $
Year 16 : 12 835 888 $
Year 17 : 2 380 333 $

Farm Players Salaries

Patrick Eaves 25 000 $ (3)
Alex Biega 25 000 $ (2)
Peter Budaj 19 200 $ (1)
Christian Folin 18 500 $ (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)
Tomas Jurco 5 000 $ (2)
Griffin Reinhart 3 000 $ (2)
Scott Kosmachuk 3 000 $ (3)
Tomas Hyka 3 000 $ (1)
Chris Carlisle 3 000 $ (1)
Marian Studenic 3 000 $ (4)
Oscar Fantenberg 3 000 $ (3)
Landon Ferraro 3 000 $ (3)
Seth Griffith 3 000 $ (2)
Brian Cooper 3 000 $ (2)
Filip Zadina 0 $ (1)
Total Farm Players24
Salary Commitment
Year 14 : 172 200 $
Year 15 : 91 000 $
Year 16 : 42 000 $
Year 17 : 8 000 $
Salary Average Commitment
Year 14 : 50 250 $
Year 15 : 16 000 $
Year 16 : 5 000 $
Year 17 : 0 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 100 $ - 5 408 - 90,13%
Level 2: 5000 - 60 $ - 4 992 - 99,83%
Level 3: 2000 - 35 $ - 1 934 - 96,70%
Level 4: 4000 - 20 $ - 3 956 - 98,90%
Luxury : 1000 - 200 $ - 961 - 96,05%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 250 - 95,83%
Average Income per Game601 392 $
Year to Date Revenue1 202 784 $

Expense

Pro Players Total Salaries45 045 580 $
Farm Players Total Salaries93 990 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 444 347 $
Farm Year To Date Expenses73 515 $
Pro Salary Cap To Date3 166 269 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 454 288 $
Pro Remaining Season Days174
Pro Expenses Per Days262 276 $
Pro Estimated Expenses45 636 024 $
Farm Remaining Season Days181
Farm Expenses Per Days5 639 $
Farm Estimated Expenses1 020 659 $
Estimated Season Expenses46 656 683 $
Season Salary Cap45 045 580 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 954 420 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 045 580 $
Current Bank Account55 193 749 $
Projected Bank Account31 991 354 $

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)
Cam Fowler (Out of Payroll) 3 500 000 $ (2)
Jaroslav Halak 3 500 000 $ (1)
Paul Byron 3 500 000 $ (3)
Mika Zibanejad 2 690 000 $ (2)
Sven Baertschi 2 500 000 $ (2)
Nick Holden 2 500 000 $ (2)
Andrew Ladd 2 500 000 $ (1)
Karl Alzner 1 055 586 $ (3)
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)
Ryan Hartman 500 000 $ (1)
Brad Thiessen 500 000 $ (2)
Brad Hunt 500 000 $ (2)
Chris Casto 499 994 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 48 545 580 $
Year 15 : 33 645 580 $
Year 16 : 11 055 580 $
Year 17 : 6 000 000 $
Salary Average Commitment
Year 14 : 24 674 999 $
Year 15 : 12 399 999 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 545 580 $
Year 15 : 33 645 580 $
Year 16 : 11 055 580 $
Year 17 : 6 000 000 $

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)
Ben Holmstrom 5 000 $ (3)
Eric Tangradi 5 000 $ (3)
Brendan Woods 5 000 $ (4)
Cole Schneider 5 000 $ (2)
Brad Malone 5 000 $ (1)
Mike Sislo 5 000 $ (3)
Zach Trotman 5 000 $ (3)
Justin Dowling 5 000 $ (1)
Jamie Devane 5 000 $ (2)
Ryan White 4 990 $ (1)
Linus Olund 3 000 $ (4)
Cameron Hughes 3 000 $ (3)
Dylan Sikura 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 14 : 93 990 $
Year 15 : 59 000 $
Year 16 : 44 000 $
Year 17 : 11 000 $
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 $ - 5 798 - 96,63%
Level 2: 5000 - 60 $ - 4 762 - 95,25%
Level 3: 2000 - 35 $ - 1 907 - 95,36%
Level 4: 4000 - 20 $ - 3 904 - 97,60%
Luxury : 1000 - 200 $ - 951 - 95,08%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 322 - 96,23%
Average Income per Game612 239 $
Year to Date Revenue2 448 957 $

Expense

Pro Players Total Salaries44 750 000 $
Farm Players Total Salaries224 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 187 968 $
Farm Year To Date Expenses95 593 $
Pro Salary Cap To Date3 181 019 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 652 852 $
Pro Remaining Season Days174
Pro Expenses Per Days239 840 $
Pro Estimated Expenses41 732 160 $
Farm Remaining Season Days181
Farm Expenses Per Days7 340 $
Farm Estimated Expenses1 328 540 $
Estimated Season Expenses43 060 700 $
Season Salary Cap44 750 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 750 000 $
Current Bank Account134 910 987 $
Projected Bank Account114 503 139 $

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 (Out of Payroll) 3 500 000 $ (2)
Johnny Gaudreau 3 500 000 $ (4)
Vincent Trocheck 3 500 000 $ (2)
Ryan Johansen 3 500 000 $ (3)
Andreas Athanasiou 2 500 000 $ (2)
Braydon Coburn 1 000 000 $ (3)
Alex Stalock 750 000 $ (1)
Vince Dunn 500 000 $ (2)
Denis Malgin 500 000 $ (2)
Danton Heinen 500 000 $ (2)
Oskar Sundqvist 500 000 $ (1)
Alexander Kerfoot (Out of Payroll) 300 000 $ (3)
Marcus Sorensen 300 000 $ (2)
Lukas Radil 300 000 $ (4)
Josh Archibald 300 000 $ (3)
Ben Hutton 300 000 $ (1)
Jonas Siegenthaler 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 48 550 000 $
Year 15 : 30 500 000 $
Year 16 : 14 200 000 $
Year 17 : 3 800 000 $
Salary Average Commitment
Year 14 : 18 921 000 $
Year 15 : 9 600 000 $
Year 16 : 9 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 550 000 $
Year 15 : 30 500 000 $
Year 16 : 14 200 000 $
Year 17 : 3 800 000 $

Farm Players Salaries

Adam Mascherin 9 000 $ (4)
Zachary Fucale 9 000 $ (1)
Nic Petan 9 000 $ (1)
Denis Gurianov 9 000 $ (3)
Kristian Vesalainen 9 000 $ (4)
Dylan Gambrell 5 000 $ (4)
Tommy Cross 5 000 $ (1)
Lucas Carlsson 5 000 $ (4)
Paul Bittner 5 000 $ (2)
Nicolas Aube-Kubel 5 000 $ (2)
Ian McCoshen 5 000 $ (2)
Brendan Guhle 5 000 $ (3)
Cliff Pu 5 000 $ (4)
Brendan Lemieux 5 000 $ (2)
William Carrier 5 000 $ (1)
Jordan Subban 5 000 $ (1)
Rourke Chartier 5 000 $ (2)
Connor Carrick 5 000 $ (1)
Alex Nedeljkovic 5 000 $ (2)
Brandon Halverson 5 000 $ (2)
Aleksi Saarela 5 000 $ (3)
Andrew Mangiapane 5 000 $ (2)
Jack Dougherty 5 000 $ (2)
Kenny Agostino 5 000 $ (1)
Valentin Zykov 3 000 $ (4)
Warren Foegele 3 000 $ (3)
Blake Pietila 3 000 $ (1)
Matthew Peca 3 000 $ (1)
Kurtis MacDermid 3 000 $ (1)
Jonny Brodzinski 3 000 $ (1)
Robby Fabbri 3 000 $ (1)
Adam Musil 3 000 $ (3)
Riley Stillman 3 000 $ (4)
Shane Gersich 3 000 $ (4)
Rhett Gardner 3 000 $ (4)
Michael Prapavessis 3 000 $ (4)
Pierre Engvall 3 000 $ (4)
Merrick Madsen 3 000 $ (4)
Nick Schneider 3 000 $ (2)
Dylan Wells 3 000 $ (4)
Ken Appleby 3 000 $ (1)
Colton Point 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)
Karson Kuhlman 3 000 $ (4)
Lukas Jasek 3 000 $ (4)
Dillon Simpson 3 000 $ (3)
Anthony Angello 3 000 $ (4)
Ben Gleason 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 : 72 000 $
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 $ - 5 741 - 95,68%
Level 2: 5000 - 60 $ - 4 914 - 98,28%
Level 3: 2000 - 35 $ - 1 980 - 98,98%
Level 4: 4000 - 20 $ - 3 800 - 94,99%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 434 - 96,86%
Average Income per Game619 249 $
Year to Date Revenue1 238 497 $

Expense

Pro Players Total Salaries48 600 000 $
Farm Players Total Salaries104 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 562 566 $
Farm Year To Date Expenses13 787 $
Pro Salary Cap To Date3 340 104 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 150 692 $
Pro Remaining Season Days174
Pro Expenses Per Days277 005 $
Pro Estimated Expenses48 198 870 $
Farm Remaining Season Days181
Farm Expenses Per Days1 052 $
Farm Estimated Expenses190 412 $
Estimated Season Expenses48 389 282 $
Season Salary Cap48 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 400 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 600 000 $
Current Bank Account82 584 735 $
Projected Bank Account58 346 145 $

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)
Johnny Boychuk 3 500 000 $ (1)
Cody Eakin 2 500 000 $ (1)
Gustav Nyquist 2 500 000 $ (2)
Jordan Eberle 2 500 000 $ (1)
Brock Nelson 1 000 000 $ (2)
Korbinian Holzer 1 000 000 $ (4)
Robert Bortuzzo 1 000 000 $ (1)
Lawson Crouse 900 000 $ (2)
Anthony Beauvillier 900 000 $ (2)
Artturi Lehkonen 500 000 $ (2)
Kevin Labanc 500 000 $ (2)
Greg Pateryn 500 000 $ (2)
Sean Kuraly 500 000 $ (2)
Laurent Brossoit 500 000 $ (2)
Jaccob Slavin 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 48 600 000 $
Year 15 : 35 300 000 $
Year 16 : 12 500 000 $
Year 17 : 7 500 000 $
Salary Average Commitment
Year 14 : 15 524 999 $
Year 15 : 11 599 999 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 600 000 $
Year 15 : 35 300 000 $
Year 16 : 12 500 000 $
Year 17 : 7 500 000 $

Farm Players Salaries

Kieffer Bellows 9 000 $ (4)
Jakob Forsbacka Karlsson 9 000 $ (3)
Andrei Svechnikov 9 000 $ (4)
Logan Brown 9 000 $ (4)
Filip Chytil 9 000 $ (4)
Jaycob Megna 5 000 $ (3)
Jeremy Bracco 5 000 $ (3)
Gabriel Dumont 5 000 $ (2)
Joey Laleggia 5 000 $ (1)
Scott Wilson 5 000 $ (2)
Michael Dipietro 5 000 $ (4)
Jon Gillies 5 000 $ (1)
Zack Mitchell 3 000 $ (3)
Colby Cave 3 000 $ (1)
Anthony Bitetto 3 000 $ (3)
Caleb Herbert 3 000 $ (2)
Jayson Megna 3 000 $ (1)
Ryan Murphy 3 000 $ (3)
Tim Heed 3 000 $ (2)
Graham Knott 3 000 $ (3)
Adam Plant 0 $ (1)
Total Farm Players21
Salary Commitment
Year 14 : 104 000 $
Year 15 : 88 000 $
Year 16 : 72 000 $
Year 17 : 41 000 $
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 $ - 5 749 - 95,81%
Level 2: 5000 - 60 $ - 4 749 - 94,98%
Level 3: 2000 - 25 $ - 2 000 - 100,00%
Level 4: 4000 - 15 $ - 4 000 - 100,00%
Luxury : 1000 - 150 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17 498 - 97,21%
Average Income per Game713 464 $
Year to Date Revenue1 426 928 $

Expense

Pro Players Total Salaries48 550 001 $
Farm Players Total Salaries199 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 521 128 $
Farm Year To Date Expenses20 033 $
Pro Salary Cap To Date3 375 138 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 825 096 $
Pro Remaining Season Days174
Pro Expenses Per Days270 856 $
Pro Estimated Expenses47 128 944 $
Farm Remaining Season Days181
Farm Expenses Per Days1 541 $
Farm Estimated Expenses278 921 $
Estimated Season Expenses47 407 865 $
Season Salary Cap48 550 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 449 999 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 550 001 $
Current Bank Account350 643 127 $
Projected Bank Account331 060 358 $

Pro Players Salaries

Evgeni Malkin 6 500 000 $ (3)
Matt Niskanen 5 000 000 $ (2)
Dustin Brown 5 000 000 $ (1)
Nicklas Backstrom 5 000 000 $ (2)
Justin Braun 3 500 000 $ (3)
Jake Muzzin 3 500 000 $ (1)
Craig Anderson 3 500 000 $ (1)
Bobby Ryan 2 500 000 $ (2)
Michael Stone 2 500 000 $ (1)
Blake Comeau 2 500 000 $ (3)
Cory Schneider 2 000 000 $ (3)
Brian Boyle 1 750 001 $ (1)
Gabriel Bourque 1 000 000 $ (2)
Travis Konecny 900 000 $ (2)
Nico Hischier 900 000 $ (3)
Brett Howden 900 000 $ (4)
Brock McGinn 500 000 $ (1)
Robert Hagg 500 000 $ (1)
Dmitry Orlov 300 000 $ (1)
Troy Terry 300 000 $ (4)
Total Pro Players20
Salary Commitment
Year 14 : 48 550 001 $
Year 15 : 31 000 000 $
Year 16 : 16 600 000 $
Year 17 : 1 200 000 $
Salary Average Commitment
Year 14 : 20 500 000 $
Year 15 : 9 000 000 $
Year 16 : 9 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 550 001 $
Year 15 : 31 000 000 $
Year 16 : 16 600 000 $
Year 17 : 1 200 000 $

Farm Players Salaries

Andrew Hammond 10 000 $ (3)
Garrett Wilson 5 000 $ (1)
Nicolas Meloche 5 000 $ (3)
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)
Michael Amadio 5 000 $ (2)
Carter Verhaeghe 5 000 $ (1)
Andrew MacWilliam 5 000 $ (2)
Zac Dalpe 5 000 $ (3)
Markus Nutivaara 3 000 $ (2)
Jonne Tammela 3 000 $ (3)
Alex Broadhurst 3 000 $ (1)
Kurtis Gabriel 3 000 $ (2)
Alexandre Carrier 3 000 $ (2)
Tyler Lewington 3 000 $ (1)
Ben Street 3 000 $ (2)
Joseph Blandisi 3 000 $ (1)
Joel Lowry 3 000 $ (1)
Julien Nantel 3 000 $ (3)
Adam Gaudette 3 000 $ (4)
Luke Johnson 3 000 $ (2)
C.J. Smith 3 000 $ (3)
Blaine Byron 3 000 $ (3)
Rudolfs Balcers 3 000 $ (3)
Kevin Stenlund 3 000 $ (4)
Taylor Leier 3 000 $ (3)
Joona Koppanen 3 000 $ (4)
Dennis Gilbert 3 000 $ (4)
Justin Auger 3 000 $ (1)
Matt Donovan 3 000 $ (1)
Andrew Shortridge 3 000 $ (4)
Cal Petersen 3 000 $ (3)
Ty Ronning 3 000 $ (4)
Matt Roy 3 000 $ (4)
Ryan Tesink 3 000 $ (1)
Chaz Reddekopp 3 000 $ (4)
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 Players54
Salary Commitment
Year 14 : 199 000 $
Year 15 : 150 000 $
Year 16 : 109 000 $
Year 17 : 38 000 $
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 $ - 4 440 - 74,00%
Level 2: 5000 - 60 $ - 4 839 - 96,78%
Level 3: 2000 - 40 $ - 1 505 - 75,25%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 225 $ - 708 - 70,80%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %15 492 - 86,07%
Average Income per Game561 224 $
Year to Date Revenue561 224 $

Expense

Pro Players Total Salaries47 200 000 $
Farm Players Total Salaries119 034 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 594 123 $
Farm Year To Date Expenses74 984 $
Pro Salary Cap To Date3 281 278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 448 960 $
Pro Remaining Season Days174
Pro Expenses Per Days276 471 $
Pro Estimated Expenses48 105 954 $
Farm Remaining Season Days181
Farm Expenses Per Days5 768 $
Farm Estimated Expenses1 044 008 $
Estimated Season Expenses49 149 962 $
Season Salary Cap47 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 200 000 $
Current Bank Account231 637 449 $
Projected Bank Account204 936 447 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (1)
Ryan Getzlaf 6 500 000 $ (1)
Justin Williams 6 100 000 $ (2)
Matt Duchene 5 000 000 $ (1)
Marc-Edouard Vlasic 3 500 000 $ (3)
Mike Smith 3 500 000 $ (1)
Curtis McElhinney 2 800 000 $ (2)
Lars Eller 2 500 000 $ (2)
Adam McQuaid 2 100 000 $ (1)
Jay Beagle 2 000 000 $ (1)
Jordie Benn 1 800 000 $ (2)
Charlie McAvoy 900 000 $ (3)
Brendan Perlini 900 000 $ (2)
Adrian Kempe 500 000 $ (1)
Brady Skjei 500 000 $ (1)
Tyler Bertuzzi 500 000 $ (1)
Brett Connolly 500 000 $ (2)
Nic Dowd 500 000 $ (1)
Neal Pionk 300 000 $ (3)
Drake Caggiula 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 14 : 47 200 000 $
Year 15 : 19 600 000 $
Year 16 : 4 700 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 31 044 000 $
Year 15 : 4 500 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 200 000 $
Year 15 : 19 600 000 $
Year 16 : 4 700 000 $
Year 17 : 0 $

Farm Players Salaries

Michael Del Zotto 25 000 $ (1)
Nicolas Deslauriers 9 034 $ (2)
Dmitrij Jaskin 5 000 $ (3)
Chase De Leo 5 000 $ (1)
Mason Shaw 5 000 $ (4)
Nathan Bastian 5 000 $ (3)
Adin Hill 5 000 $ (2)
Oscar Dansk 5 000 $ (3)
Byron Froese 4 000 $ (2)
Spencer Watson 3 000 $ (3)
Kevin Czuczman 3 000 $ (1)
Duncan Siemens 3 000 $ (4)
Austin Czarnik 3 000 $ (1)
Francis Perron 3 000 $ (2)
Mario Kempe 3 000 $ (4)
Matt Puempel 3 000 $ (1)
Henrik Samuelsson 3 000 $ (2)
Tyler Graovac 3 000 $ (4)
Joni Tuulola 3 000 $ (4)
Kaden Fulcher 3 000 $ (4)
Juuso Riikola 3 000 $ (4)
Maxime Lajoie 3 000 $ (3)
Kevin Porter 3 000 $ (3)
Reid Boucher 3 000 $ (2)
Colin Greening 3 000 $ (2)
Brandon Crawley 3 000 $ (3)
Total Farm Players26
Salary Commitment
Year 14 : 119 034 $
Year 15 : 80 034 $
Year 16 : 50 000 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 27 930 $
Year 15 : 6 000 $
Year 16 : 3 000 $
Year 17 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 704 - 95,06%
Level 2: 5000 - 60 $ - 4 842 - 96,85%
Level 3: 2000 - 35 $ - 1 876 - 93,79%
Level 4: 4000 - 20 $ - 3 887 - 97,17%
Luxury : 1000 - 200 $ - 942 - 94,15%
Total Capacity :18000

Income

Home Games Left37
Average Attendance - %17 250 - 95,83%
Average Income per Game725 846 $
Year to Date Revenue2 903 382 $

Expense

Pro Players Total Salaries48 445 000 $
Farm Players Total Salaries73 973 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 002 434 $
Farm Year To Date Expenses14 137 $
Pro Salary Cap To Date2 866 069 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 856 284 $
Pro Remaining Season Days174
Pro Expenses Per Days269 225 $
Pro Estimated Expenses46 845 150 $
Farm Remaining Season Days181
Farm Expenses Per Days897 $
Farm Estimated Expenses162 357 $
Estimated Season Expenses47 007 507 $
Season Salary Cap48 445 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 555 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 445 000 $
Current Bank Account178 419 030 $
Projected Bank Account158 267 807 $

Pro Players Salaries

Roberto Luongo 10 000 000 $ (2)
Mattias Ekholm 5 000 000 $ (2)
Tomas Hertl 3 500 000 $ (2)
Kyle Palmieri 3 500 000 $ (4)
Ben Chiarot 3 500 000 $ (1)
Philipp Grubauer 3 000 000 $ (1)
John Moore 2 500 000 $ (3)
Tanner Pearson 2 500 000 $ (1)
Dan Girardi 2 500 000 $ (1)
Josh Anderson 2 245 000 $ (2)
Damon Severson (Out of Payroll) 2 245 000 $ (1)
Eric Fehr 1 000 000 $ (2)
Joel Armia 1 000 000 $ (1)
Kyle Turris 1 000 000 $ (1)
Alex Tuch 900 000 $ (2)
Jakub Vrana 900 000 $ (1)
Brady Tkachuk 900 000 $ (4)
Olli Juolevi 900 000 $ (4)
Jesperi Kotkaniemi 900 000 $ (4)
Matt Hendricks 500 000 $ (1)
Noah Juulsen 500 000 $ (3)
Seth Helgeson 500 000 $ (3)
David Kampf 300 000 $ (3)
Egor Yakovlev 300 000 $ (4)
Carter Rowney 300 000 $ (2)
Dean Kukan 300 000 $ (1)
Total Pro Players26
Salary Commitment
Year 14 : 50 690 000 $
Year 15 : 33 245 000 $
Year 16 : 10 300 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 17 921 000 $
Year 15 : 11 460 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 50 690 000 $
Year 15 : 33 245 000 $
Year 16 : 10 300 000 $
Year 17 : 6 500 000 $

Farm Players Salaries

Jack Campbell 13 973 $ (3)
Troy Grosenick 10 000 $ (4)
Chad Johnson 10 000 $ (2)
Scott Darling 10 000 $ (4)
Cameron Schilling 5 000 $ (2)
John McCarthy 5 000 $ (3)
Tom Sestito 5 000 $ (2)
Dryden Hunt 3 000 $ (2)
Stefan Matteau 3 000 $ (2)
David Pope 3 000 $ (4)
Keaton Thompson 3 000 $ (2)
Sean Malone 3 000 $ (3)
Total Farm Players12
Salary Commitment
Year 14 : 73 973 $
Year 15 : 73 973 $
Year 16 : 44 973 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 400 - 89,99%
Level 2: 5000 - 60 $ - 4 833 - 96,66%
Level 3: 2000 - 40 $ - 1 431 - 71,55%
Level 4: 4000 - 30 $ - 2 109 - 52,73%
Luxury : 1000 - 250 $ - 644 - 64,40%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %14 417 - 80,09%
Average Income per Game566 835 $
Year to Date Revenue1 133 669 $

Expense

Pro Players Total Salaries49 630 000 $
Farm Players Total Salaries79 500 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 471 065 $
Farm Year To Date Expenses172 848 $
Pro Salary Cap To Date3 450 213 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 106 546 $
Pro Remaining Season Days174
Pro Expenses Per Days267 005 $
Pro Estimated Expenses46 458 870 $
Farm Remaining Season Days181
Farm Expenses Per Days13 296 $
Farm Estimated Expenses2 406 576 $
Estimated Season Expenses48 865 446 $
Season Salary Cap49 630 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $370 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 630 000 $
Current Bank Account59 472 764 $
Projected Bank Account32 713 864 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (2)
Keith Yandle 5 000 000 $ (3)
Kevin Hayes 5 000 000 $ (1)
Reilly Smith 5 000 000 $ (4)
Anton Stralman 3 500 000 $ (1)
Rickard Rakell 3 500 000 $ (3)
Paul Stastny 3 500 000 $ (1)
Brayden Schenn 3 500 000 $ (1)
Dion Phaneuf 2 500 000 $ (2)
Brandon Sutter 2 500 000 $ (2)
Jonas Brodin 1 990 000 $ (2)
Deryk Engelland 1 840 000 $ (1)
Devin Shore 1 000 000 $ (1)
Michael Hutchinson 1 000 000 $ (1)
Janne Kuokkanen 500 000 $ (3)
Andrew Agozzino 500 000 $ (4)
Joey Anderson 500 000 $ (4)
Matt Beleskey 500 000 $ (1)
Alexander Petrovic 500 000 $ (3)
Pierre-Edouard Bellemare 500 000 $ (2)
Saku Maenalanen 300 000 $ (4)
Total Pro Players21
Salary Commitment
Year 14 : 49 630 000 $
Year 15 : 29 790 000 $
Year 16 : 15 800 000 $
Year 17 : 6 300 000 $
Salary Average Commitment
Year 14 : 13 900 000 $
Year 15 : 8 100 000 $
Year 16 : 5 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 630 000 $
Year 15 : 29 790 000 $
Year 16 : 15 800 000 $
Year 17 : 6 300 000 $

Farm Players Salaries

Fredrik Claesson 10 000 $ (4)
Jared Coreau 7 500 $ (2)
Cale Fleury 5 000 $ (4)
Dennis Cholowski 5 000 $ (4)
Yannick Weber 5 000 $ (2)
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 : 46 000 $
Year 17 : 34 000 $
Salary Average Commitment
Year 14 : 22 180 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 418 - 90,30%
Level 2: 5000 - 60 $ - 4 746 - 94,91%
Level 3: 2000 - 35 $ - 1 862 - 93,12%
Level 4: 4000 - 25 $ - 2 585 - 64,63%
Luxury : 1000 - 200 $ - 962 - 96,23%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %15 573 - 86,52%
Average Income per Game743 119 $
Year to Date Revenue2 229 356 $

Expense

Pro Players Total Salaries34 174 891 $
Farm Players Total Salaries109 900 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 354 401 $
Farm Year To Date Expenses379 627 $
Pro Salary Cap To Date2 307 349 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 238 509 $
Pro Remaining Season Days174
Pro Expenses Per Days183 288 $
Pro Estimated Expenses31 892 112 $
Farm Remaining Season Days181
Farm Expenses Per Days29 180 $
Farm Estimated Expenses5 281 580 $
Estimated Season Expenses37 173 692 $
Season Salary Cap31 674 891 $
Estimate Under Maximum Salary Cap of 50 000 000 $18 325 109 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 16 674 891 $
Current Bank Account24 908 233 $
Projected Bank Account15 973 050 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (3)
Travis Hamonic 4 629 891 $ (2)
David Backes 3 500 000 $ (2)
Trevor Daley (Out of Payroll) 2 500 000 $ (1)
Jason Spezza 2 500 000 $ (3)
Frans Nielsen 2 500 000 $ (1)
Colin Miller 2 245 000 $ (4)
Jonathan Bernier 2 000 000 $ (1)
Ryan Graves 1 000 000 $ (3)
Derek Grant 1 000 000 $ (2)
Melker Karlsson 1 000 000 $ (3)
Matt Hunwick 1 000 000 $ (3)
Ivan Barbashev 900 000 $ (1)
Nolan Patrick 900 000 $ (3)
Tony DeAngelo 900 000 $ (1)
Antoine Bibeau 500 000 $ (2)
Scott Laughton 500 000 $ (1)
Jujhar Khaira 500 000 $ (2)
Pontus Aberg 500 000 $ (2)
Peter Cehlarik 300 000 $ (2)
Zach Aston-Reese 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 34 174 891 $
Year 15 : 24 874 891 $
Year 16 : 13 945 000 $
Year 17 : 2 245 000 $
Salary Average Commitment
Year 14 : 10 894 000 $
Year 15 : 5 000 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 34 174 891 $
Year 15 : 24 874 891 $
Year 16 : 13 945 000 $
Year 17 : 2 245 000 $

Farm Players Salaries

Joonas Korpisalo 9 900 $ (3)
Alexander Volkov 5 000 $ (3)
Oliver Kylington 5 000 $ (2)
Chris Wideman 5 000 $ (1)
Danny O'Regan 5 000 $ (2)
Brett Pollock 5 000 $ (3)
Will Bitten 5 000 $ (4)
Connor Brickley 5 000 $ (2)
Steven Kampfer 5 000 $ (2)
Morgan Geekie 5 000 $ (4)
Manuel Wiederer 3 000 $ (3)
Nathan Walker 3 000 $ (1)
Michael Spacek 3 000 $ (3)
Kalle Kossila 3 000 $ (2)
Phillip Di Giuseppe 3 000 $ (3)
Alex Barre-Boulet 3 000 $ (4)
Ashton Sautner 3 000 $ (1)
Travis Boyd 3 000 $ (2)
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)
Gavin Bayreuther 3 000 $ (2)
Clark Bishop 3 000 $ (2)
Tyrell Goulbourne 3 000 $ (1)
Curtis Lazar 3 000 $ (1)
Sam Carrick 3 000 $ (1)
Radim Simek 3 000 $ (4)
Total Farm Players30
Salary Commitment
Year 14 : 114 900 $
Year 15 : 94 900 $
Year 16 : 59 900 $
Year 17 : 31 000 $
Salary Average Commitment
Year 14 : 33 000 $
Year 15 : 18 500 $
Year 16 : 9 250 $
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 Left38
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue2 034 900 $

Expense

Pro Players Total Salaries49 190 000 $
Farm Players Total Salaries72 000 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses3 426 579 $
Farm Year To Date Expenses11 531 $
Pro Salary Cap To Date3 371 496 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 775 400 $
Pro Remaining Season Days174
Pro Expenses Per Days263 583 $
Pro Estimated Expenses45 863 442 $
Farm Remaining Season Days181
Farm Expenses Per Days887 $
Farm Estimated Expenses160 547 $
Estimated Season Expenses46 023 989 $
Season Salary Cap49 190 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $810 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 190 000 $
Current Bank Account192 314 369 $
Projected Bank Account172 065 780 $

Pro Players Salaries

Taylor Hall 6 500 000 $ (3)
Pekka Rinne 6 500 000 $ (1)
Logan Couture 5 000 000 $ (2)
John Klingberg 5 000 000 $ (1)
Jonathan Huberdeau 4 190 000 $ (3)
Andrew Cogliano 3 500 000 $ (3)
Aaron Ekblad 3 500 000 $ (3)
Jon Merrill 2 500 000 $ (3)
Corey Perry 2 500 000 $ (2)
Adam Larsson 2 500 000 $ (4)
Joel Edmundson 1 000 000 $ (1)
Connor McDavid 900 000 $ (1)
Zach Werenski 900 000 $ (2)
Nick Ritchie 900 000 $ (1)
Mitchell Marner 900 000 $ (2)
Jordan Greenway 500 000 $ (4)
Jordan Martinook 500 000 $ (2)
Josh Jooris 500 000 $ (3)
Juuse Saros 500 000 $ (1)
Patrik Nemeth 300 000 $ (1)
Brett Ritchie 300 000 $ (3)
Brian Gibbons 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 49 190 000 $
Year 15 : 33 790 000 $
Year 16 : 23 990 000 $
Year 17 : 3 000 000 $
Salary Average Commitment
Year 14 : 17 727 000 $
Year 15 : 2 800 000 $
Year 16 : 2 800 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 190 000 $
Year 15 : 33 790 000 $
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)
Dennis Yan 5 000 $ (3)
Paul Thompson 5 000 $ (4)
Christoffer Ehn 5 000 $ (4)
Vitek Vanecek 5 000 $ (2)
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)
Michael Kapla 3 000 $ (3)
Kyle Clifford 3 000 $ (1)
Reid Duke 3 000 $ (3)
Jayden Halbgewachs 3 000 $ (4)
Cooper Marody 3 000 $ (4)
Total Farm Players18
Salary Commitment
Year 14 : 72 000 $
Year 15 : 54 000 $
Year 16 : 41 000 $
Year 17 : 22 000 $
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 $ - 5 259 - 87,65%
Level 2: 5000 - 60 $ - 4 808 - 96,15%
Level 3: 2000 - 35 $ - 1 840 - 91,98%
Level 4: 4000 - 20 $ - 3 991 - 99,76%
Luxury : 1000 - 200 $ - 950 - 94,95%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16 846 - 93,59%
Average Income per Game585 706 $
Year to Date Revenue1 171 411 $

Expense

Pro Players Total Salaries40 150 000 $
Farm Players Total Salaries45 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 790 107 $
Farm Year To Date Expenses70 672 $
Pro Salary Cap To Date2 681 549 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 842 514 $
Pro Remaining Season Days174
Pro Expenses Per Days220 588 $
Pro Estimated Expenses38 382 312 $
Farm Remaining Season Days181
Farm Expenses Per Days5 387 $
Farm Estimated Expenses975 047 $
Estimated Season Expenses39 357 359 $
Season Salary Cap40 150 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 850 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 150 000 $
Current Bank Account48 154 199 $
Projected Bank Account31 639 354 $

Pro Players Salaries

Roman Josi 6 500 000 $ (1)
Claude Giroux 6 500 000 $ (4)
Zach Bogosian 3 500 000 $ (1)
Jake Allen 3 500 000 $ (1)
Lee Stempniak 3 150 000 $ (2)
Radko Gudas 2 500 000 $ (1)
Cody Ceci 2 500 000 $ (1)
Michal Neuvirth 2 000 000 $ (1)
Mark Borowiecki 1 000 000 $ (1)
Vladimir Sobotka 1 000 000 $ (2)
Corban Knight 1 000 000 $ (4)
Daniel Carr 1 000 000 $ (2)
Riley Sheahan 1 000 000 $ (1)
Jonathan Ericsson 1 000 000 $ (3)
Rasmus Dahlin 900 000 $ (4)
Zach Sanford 500 000 $ (2)
Filip Chlapik 500 000 $ (3)
Michael Chaput 500 000 $ (3)
Jordan Nolan 500 000 $ (1)
Jori Lehtera 500 000 $ (1)
Travis Morin 300 000 $ (2)
Vinni Lettieri 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 40 150 000 $
Year 15 : 16 650 000 $
Year 16 : 10 700 000 $
Year 17 : 8 400 000 $
Salary Average Commitment
Year 14 : 14 000 000 $
Year 15 : 6 000 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 40 150 000 $
Year 15 : 16 650 000 $
Year 16 : 10 700 000 $
Year 17 : 8 400 000 $

Farm Players Salaries

Trent Frederic 5 000 $ (3)
John Ramage 5 000 $ (3)
Justin Kirkland 5 000 $ (2)
Chris Butler 5 000 $ (2)
Dalton Prout 5 000 $ (3)
TJ Brennan 5 000 $ (1)
Jarred Tinordi 3 000 $ (3)
Matiss Kivlenieks 3 000 $ (3)
Ryan Olsen 3 000 $ (4)
Patrick Bajkov 3 000 $ (4)
Troy Bourke 3 000 $ (2)
Total Farm Players11
Salary Commitment
Year 14 : 45 000 $
Year 15 : 40 000 $
Year 16 : 27 000 $
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 224 556 722 $ 43 700 000 $ 6 300 000 $ 28 700 000 $ 203757
Boston Bruins 111 318 316 $ 49 900 000 $ 100 000 $ 34 900 000 $ 203050
Buffalo Sabres 145 430 829 $ 47 040 773 $ 2 959 227 $ 32 040 773 $ 202444
Calgary Flames 56 606 321 $ 36 241 077 $ 13 758 923 $ 21 241 077 $ 172744
Carolina Hurricanes 82 612 681 $ 47 680 000 $ 2 320 000 $ 32 680 000 $ 242448
Chicago Blackhawks 92 634 272 $ 41 180 111 $ 8 819 889 $ 26 180 111 $ 23831
Colorado Avalanche 203 280 085 $ 44 990 000 $ 5 010 000 $ 29 990 000 $ 214162
Columbus Blue Jackets 172 615 117 $ 47 430 000 $ 2 570 000 $ 32 430 000 $ 212445
Dallas Stars 103 461 913 $ 43 808 501 $ 6 191 499 $ 28 808 501 $ 212950
Detroit Red Wings 126 115 642 $ 47 690 000 $ 2 310 000 $ 32 690 000 $ 20929
Edmonton Oilers 86 545 497 $ 44 600 000 $ 5 400 000 $ 29 600 000 $ 201939
Florida Panthers 55 961 351 $ 33 483 185 $ 16 516 815 $ 18 483 185 $ 211132
Los Angeles Kings 80 308 091 $ 46 400 000 $ 3 600 000 $ 31 400 000 $ 201131
Minnesota Wild 71 316 929 $ 42 240 000 $ 7 760 000 $ 27 240 000 $ 221436
Montreal Canadiens 124 995 588 $ 43 700 000 $ 6 300 000 $ 28 700 000 $ 212142
Nashville Predators 138 343 540 $ 31 680 000 $ 18 320 000 $ 16 680 000 $ 232144
New Jersey Devils 86 498 414 $ 43 453 490 $ 6 546 510 $ 28 453 490 $ 203151
New York Islanders 54 021 850 $ 48 349 068 $ 1 650 932 $ 33 349 068 $ 212546
New York Rangers 111 352 636 $ 48 575 997 $ 1 424 003 $ 33 575 997 $ 203454
Ottawa Senators 102 346 926 $ 33 300 000 $ 16 700 000 $ 18 300 000 $ 242650
Philadelphia Flyers (213 789 $) 44 207 888 $ 5 792 112 $ 29 207 888 $ 212445
Phoenix Coyotes 55 193 749 $ 45 045 580 $ 4 954 420 $ 30 045 580 $ 211940
Pittsburgh Penguins 134 910 987 $ 44 750 000 $ 5 250 000 $ 29 750 000 $ 225375
San Jose Sharks 82 584 735 $ 48 600 000 $ 1 400 000 $ 33 600 000 $ 212142
St. Louis Blues 350 643 127 $ 48 550 001 $ 1 449 999 $ 33 550 001 $ 205474
Tampa Bay Lightning 231 637 449 $ 47 200 000 $ 2 800 000 $ 32 200 000 $ 202646
Toronto Maple Leafs 178 419 030 $ 48 445 000 $ 1 555 000 $ 33 445 000 $ 261238
Vancouver Canucks 59 472 764 $ 49 630 000 $ 370 000 $ 34 630 000 $ 212142
Vegas Golden Knights 24 908 233 $ 31 674 891 $ 18 325 109 $ 16 674 891 $ 213051
Washington Capitals 192 314 369 $ 49 190 000 $ 810 000 $ 34 190 000 $ 221840
Winnipeg Jets 48 154 199 $ 40 150 000 $ 9 850 000 $ 25 150 000 $ 221133