Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 795 - 96,59%
Level 2: 5000 - 60 $ - 4 751 - 95,01%
Level 3: 2000 - 35 $ - 1 907 - 95,35%
Level 4: 4000 - 20 $ - 3 833 - 95,84%
Luxury : 1000 - 200 $ - 949 - 94,89%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 235 - 95,75%
Average Income per Game610 849 $
Year to Date Revenue10 384 438 $

Expense

Pro Players Total Salaries48 840 000 $
Farm Players Total Salaries153 150 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 062 449 $
Farm Year To Date Expenses997 631 $
Pro Salary Cap To Date18 623 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 660 383 $
Pro Remaining Season Days114
Pro Expenses Per Days266 524 $
Pro Estimated Expenses30 383 736 $
Farm Remaining Season Days121
Farm Expenses Per Days13 676 $
Farm Estimated Expenses1 654 796 $
Estimated Season Expenses32 038 532 $
Season Salary Cap48 840 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 160 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 840 000 $
Current Bank Account217 070 873 $
Projected Bank Account199 692 724 $

Pro Players Salaries

Patrick Marleau 6 800 000 $ (1)
Erik Johnson 6 500 000 $ (3)
Phil Kessel 5 000 000 $ (2)
John Gibson 5 000 000 $ (2)
Nick Leddy 3 500 000 $ (2)
Craig Smith 3 500 000 $ (3)
Bo Horvat 3 500 000 $ (2)
Tomas Tatar 2 500 000 $ (3)
Jake Gardiner 2 500 000 $ (2)
Deryk Engelland 1 840 000 $ (1)
Trevor Lewis 1 500 000 $ (1)
Micheal Ferland 1 000 000 $ (3)
Calle Jarnkrok 1 000 000 $ (2)
Zack Smith 1 000 000 $ (2)
Bryan Rust 1 000 000 $ (1)
Michael Dal Colle 900 000 $ (2)
Auston Matthews 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 : 48 840 000 $
Year 15 : 37 700 000 $
Year 16 : 13 800 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 16 725 000 $
Year 15 : 9 925 000 $
Year 16 : 825 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 48 840 000 $
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 $ - 5 804 - 96,73%
Level 2: 5000 - 60 $ - 4 732 - 94,65%
Level 3: 2000 - 35 $ - 1 929 - 96,46%
Level 4: 4000 - 20 $ - 3 789 - 94,73%
Luxury : 1000 - 200 $ - 970 - 97,02%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 225 - 95,70%
Average Income per Game612 866 $
Year to Date Revenue11 031 587 $

Expense

Pro Players Total Salaries44 590 000 $
Farm Players Total Salaries117 110 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 436 445 $
Farm Year To Date Expenses84 116 $
Pro Salary Cap To Date19 030 009 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 095 917 $
Pro Remaining Season Days114
Pro Expenses Per Days243 797 $
Pro Estimated Expenses27 792 858 $
Farm Remaining Season Days121
Farm Expenses Per Days1 119 $
Farm Estimated Expenses135 399 $
Estimated Season Expenses27 928 257 $
Season Salary Cap44 590 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 410 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 590 000 $
Current Bank Account105 165 018 $
Projected Bank Account91 332 678 $

Pro Players Salaries

Vladimir Tarasenko 5 000 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Mark Giordano (Out of Payroll) 5 000 000 $ (1)
Marc-Andre Fleury 5 000 000 $ (2)
Alex Killorn 3 500 000 $ (1)
David Perron 3 500 000 $ (3)
Marc-Edouard Vlasic 3 500 000 $ (3)
Nazem Kadri 3 500 000 $ (2)
Jeff Skinner 2 500 000 $ (3)
Patric Hornqvist 2 500 000 $ (4)
Brandon Montour 2 500 000 $ (4)
Alexander Wennberg 1 990 000 $ (2)
Carl Gunnarsson 1 000 000 $ (3)
Anton Khudobin 1 000 000 $ (2)
Antoine Roussel 1 000 000 $ (2)
Erik Gudbranson 1 000 000 $ (1)
Nate Prosser 500 000 $ (2)
Brock McGinn 500 000 $ (1)
Cedric Paquette 500 000 $ (2)
Noel Acciari 300 000 $ (1)
Michal Kempny 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 590 000 $
Year 15 : 29 290 000 $
Year 16 : 15 500 000 $
Year 17 : 5 000 000 $
Salary Average Commitment
Year 14 : 23 392 000 $
Year 15 : 11 100 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 590 000 $
Year 15 : 29 290 000 $
Year 16 : 15 500 000 $
Year 17 : 5 000 000 $

Farm Players Salaries

Tim Schaller 10 000 $ (1)
Chris Wagner 10 000 $ (3)
Zac Rinaldo 5 000 $ (3)
Slater Koekkoek 5 000 $ (3)
Tom Kuhnhackl 5 000 $ (4)
Anthony Richard 5 000 $ (2)
Brian Strait 5 000 $ (3)
Jeremy Smith 5 000 $ (2)
Curtis McKenzie 5 000 $ (1)
Christopher Gibson 5 000 $ (4)
Carter Camper 3 110 $ (3)
Spencer Smallman 3 000 $ (4)
Cameron Hughes 3 000 $ (3)
Shawn O'Donnell 3 000 $ (1)
Kevin Rooney 3 000 $ (4)
Steven Lorentz 3 000 $ (4)
Giovanni Fiore 3 000 $ (3)
Yannick Veilleux 3 000 $ (2)
William Borgen 3 000 $ (4)
Callum Booth 3 000 $ (4)
Gustav Bouramman 3 000 $ (4)
Liam O'Brien 3 000 $ (4)
Jack Kopacka 3 000 $ (4)
Frederick Gaudreau 3 000 $ (3)
Luke Green 3 000 $ (4)
Michael Carcone 3 000 $ (4)
Sam Miletic 3 000 $ (4)
Connor Bunnaman 3 000 $ (4)
Carson Soucy 3 000 $ (3)
Total Farm Players29
Salary Commitment
Year 14 : 117 110 $
Year 15 : 99 110 $
Year 16 : 86 110 $
Year 17 : 46 000 $
Salary Average Commitment
Year 14 : 16 000 $
Year 15 : 16 000 $
Year 16 : 11 000 $
Year 17 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 632 - 93,87%
Level 2: 5000 - 60 $ - 4 573 - 91,46%
Level 3: 2000 - 35 $ - 1 894 - 94,72%
Level 4: 4000 - 20 $ - 3 654 - 91,36%
Luxury : 1000 - 200 $ - 943 - 94,28%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16 696 - 92,76%
Average Income per Game594 419 $
Year to Date Revenue9 510 700 $

Expense

Pro Players Total Salaries47 040 773 $
Farm Players Total Salaries130 460 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 316 959 $
Farm Year To Date Expenses1 929 780 $
Pro Salary Cap To Date18 277 915 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 860 469 $
Pro Remaining Season Days114
Pro Expenses Per Days252 090 $
Pro Estimated Expenses28 738 260 $
Farm Remaining Season Days121
Farm Expenses Per Days26 446 $
Farm Estimated Expenses3 199 966 $
Estimated Season Expenses31 938 226 $
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 Account135 976 696 $
Projected Bank Account118 898 939 $

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 $ - 4 473 - 74,55%
Level 2: 5000 - 65 $ - 3 899 - 77,98%
Level 3: 2000 - 35 $ - 1 938 - 96,88%
Level 4: 4000 - 20 $ - 3 804 - 95,09%
Luxury : 1000 - 200 $ - 950 - 95,01%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %15 063 - 83,69%
Average Income per Game550 488 $
Year to Date Revenue8 257 327 $

Expense

Pro Players Total Salaries44 741 077 $
Farm Players Total Salaries158 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 254 982 $
Farm Year To Date Expenses94 809 $
Pro Salary Cap To Date16 641 637 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 312 700 $
Pro Remaining Season Days114
Pro Expenses Per Days260 647 $
Pro Estimated Expenses29 713 758 $
Farm Remaining Season Days121
Farm Expenses Per Days1 330 $
Farm Estimated Expenses160 930 $
Estimated Season Expenses29 874 688 $
Season Salary Cap44 741 077 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 258 923 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 29 741 077 $
Current Bank Account48 874 237 $
Projected Bank Account33 312 249 $

Pro Players Salaries

Mikko Koivu 5 060 000 $ (3)
Jonathan Marchessault 5 000 000 $ (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)
Mike Smith 3 500 000 $ (1)
Nick Bjugstad 2 500 000 $ (2)
Loui Eriksson 2 500 000 $ (1)
Carter Hutton 2 500 000 $ (1)
Michael Del Zotto 2 500 000 $ (1)
Jordie Benn 1 800 000 $ (2)
Ryan Spooner 1 000 000 $ (2)
Radek Faksa 1 000 000 $ (1)
Cal Foote 900 000 $ (4)
Sam Gagner 881 077 $ (4)
Andy Welinski 500 000 $ (2)
Barclay Goodrow 500 000 $ (2)
Frank Vatrano 300 000 $ (1)
Ben Hutton 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 44 741 077 $
Year 15 : 28 641 077 $
Year 16 : 10 341 077 $
Year 17 : 5 281 077 $
Salary Average Commitment
Year 14 : 11 121 000 $
Year 15 : 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 44 741 077 $
Year 15 : 28 641 077 $
Year 16 : 10 341 077 $
Year 17 : 5 281 077 $

Farm Players Salaries

Chris Kunitz 25 000 $ (1)
Petr Mrazek 25 000 $ (2)
Ryan Callahan 25 000 $ (3)
David Schlemko 10 000 $ (2)
Michael Rasmussen 9 000 $ (4)
Rasmus Sandin 9 000 $ (4)
Alan Quine 5 000 $ (3)
Adam Erne 5 000 $ (1)
Bobby Butler 5 000 $ (3)
Juho Lammikko 5 000 $ (2)
Urho Vaakanainen 5 000 $ (4)
Ty Rattie 5 000 $ (3)
Scott Wedgewood 5 000 $ (3)
Mike Vecchione 3 000 $ (3)
Maxime Lagace 3 000 $ (1)
Andy Andreoff 3 000 $ (4)
Frank Corrado 3 000 $ (1)
Ivan Kulbakov 3 000 $ (4)
Nathan Walker 3 000 $ (1)
Jonathan Ang 3 000 $ (4)
Ville Meskanen 3 000 $ (4)
Dominic Toninato 3 000 $ (3)
Michael Mersch 3 000 $ (2)
Total Farm Players23
Salary Commitment
Year 14 : 168 000 $
Year 15 : 129 000 $
Year 16 : 86 000 $
Year 17 : 35 000 $
Salary Average Commitment
Year 14 : 106 980 $
Year 15 : 48 000 $
Year 16 : 35 000 $
Year 17 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 839 - 97,32%
Level 2: 5000 - 60 $ - 4 749 - 94,99%
Level 3: 2000 - 35 $ - 1 881 - 94,05%
Level 4: 4000 - 20 $ - 3 761 - 94,04%
Luxury : 1000 - 200 $ - 953 - 95,30%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 184 - 95,47%
Average Income per Game612 273 $
Year to Date Revenue9 184 093 $

Expense

Pro Players Total Salaries49 180 000 $
Farm Players Total Salaries101 500 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 512 518 $
Farm Year To Date Expenses416 710 $
Pro Salary Cap To Date18 687 381 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 919 095 $
Pro Remaining Season Days114
Pro Expenses Per Days274 225 $
Pro Estimated Expenses31 261 650 $
Farm Remaining Season Days121
Farm Expenses Per Days5 678 $
Farm Estimated Expenses687 038 $
Estimated Season Expenses31 948 688 $
Season Salary Cap49 180 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $820 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 180 000 $
Current Bank Account72 996 960 $
Projected Bank Account56 967 367 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (3)
Sidney Crosby 6 500 000 $ (1)
Devan Dubnyk 6 500 000 $ (2)
Brent Burns 6 500 000 $ (2)
Teuvo Teravainen 4 190 000 $ (2)
Morgan Rielly 4 190 000 $ (2)
Dougie Hamilton 2 500 000 $ (3)
Tom Wilson 2 500 000 $ (4)
Brayden McNabb 1 000 000 $ (1)
Erik Gustafsson 1 000 000 $ (1)
Erik Haula 1 000 000 $ (2)
Brendan Smith 1 000 000 $ (1)
Kyle Connor 900 000 $ (2)
Alex DeBrincat 900 000 $ (3)
Pierre-Luc Dubois 900 000 $ (3)
Stefan Noesen 500 000 $ (3)
Connor Brown 500 000 $ (4)
Casey DeSmith 300 000 $ (1)
Jake Guentzel 300 000 $ (2)
Christian Djoos 300 000 $ (1)
Joakim Nordstrom 300 000 $ (1)
Tyler Motte 300 000 $ (2)
Blake Coleman 300 000 $ (1)
Miles Wood 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 14 : 49 180 000 $
Year 15 : 38 480 000 $
Year 16 : 14 300 000 $
Year 17 : 3 000 000 $
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 : 49 180 000 $
Year 15 : 38 480 000 $
Year 16 : 14 300 000 $
Year 17 : 3 000 000 $

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 684 - 94,74%
Level 2: 5000 - 60 $ - 4 814 - 96,28%
Level 3: 2000 - 35 $ - 1 908 - 95,40%
Level 4: 4000 - 20 $ - 3 843 - 96,07%
Luxury : 1000 - 200 $ - 961 - 96,10%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 210 - 95,61%
Average Income per Game608 491 $
Year to Date Revenue10 344 349 $

Expense

Pro Players Total Salaries36 680 000 $
Farm Players Total Salaries19 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 397 222 $
Farm Year To Date Expenses612 587 $
Pro Salary Cap To Date14 331 450 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 603 787 $
Pro Remaining Season Days114
Pro Expenses Per Days196 684 $
Pro Estimated Expenses22 421 976 $
Farm Remaining Season Days121
Farm Expenses Per Days8 348 $
Farm Estimated Expenses1 010 108 $
Estimated Season Expenses23 432 084 $
Season Salary Cap36 680 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 320 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 21 680 000 $
Current Bank Account88 958 972 $
Projected Bank Account80 130 675 $

Pro Players Salaries

Oliver Ekman-Larsson 5 990 000 $ (1)
Mikko Koskinen 5 000 000 $ (4)
Thomas Greiss 5 000 000 $ (4)
Jordan Oesterle 2 500 000 $ (2)
Josh Manson 2 500 000 $ (1)
Damon Severson 2 245 000 $ (1)
Anthony Duclair 2 245 000 $ (1)
Dylan DeMelo 1 000 000 $ (4)
Adam Lowry 1 000 000 $ (1)
Ryan Strome 1 000 000 $ (1)
Pavel Zacha 900 000 $ (2)
Joel Eriksson Ek 900 000 $ (2)
Luke Kunin 900 000 $ (3)
Kasperi Kapanen 900 000 $ (1)
Sam Bennett 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (1)
Andrew Copp 500 000 $ (1)
Pavel Buchnevich 500 000 $ (2)
Noah Juulsen 500 000 $ (3)
Vinnie Hinostroza 500 000 $ (1)
Jake Virtanen 500 000 $ (4)
Neal Pionk 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 36 680 000 $
Year 15 : 18 000 000 $
Year 16 : 13 200 000 $
Year 17 : 11 500 000 $
Salary Average Commitment
Year 14 : 6 476 000 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 36 680 000 $
Year 15 : 18 000 000 $
Year 16 : 13 200 000 $
Year 17 : 11 500 000 $

Farm Players Salaries

J-F Berube 7 500 $ (2)
Josh Jacobs 3 000 $ (2)
Thomas Di Pauli 3 000 $ (2)
Bobby Sanguinetti 3 000 $ (4)
Ryan Collins 3 000 $ (3)
Total Farm Players5
Salary Commitment
Year 14 : 19 500 $
Year 15 : 19 500 $
Year 16 : 6 000 $
Year 17 : 3 000 $
Salary Average Commitment
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 707 - 95,12%
Level 2: 5000 - 60 $ - 4 785 - 95,70%
Level 3: 2000 - 35 $ - 1 913 - 95,66%
Level 4: 4000 - 20 $ - 3 735 - 93,37%
Luxury : 1000 - 200 $ - 966 - 96,57%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 106 - 95,03%
Average Income per Game608 243 $
Year to Date Revenue9 123 651 $

Expense

Pro Players Total Salaries42 490 000 $
Farm Players Total Salaries200 889 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 541 550 $
Farm Year To Date Expenses1 082 212 $
Pro Salary Cap To Date18 263 461 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 814 328 $
Pro Remaining Season Days114
Pro Expenses Per Days229 893 $
Pro Estimated Expenses26 207 802 $
Farm Remaining Season Days121
Farm Expenses Per Days14 824 $
Farm Estimated Expenses1 793 704 $
Estimated Season Expenses28 001 506 $
Season Salary Cap35 990 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $14 010 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 20 990 000 $
Current Bank Account193 905 804 $
Projected Bank Account181 718 626 $

Pro Players Salaries

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

Farm Players Salaries

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

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 648 - 94,14%
Level 2: 5000 - 60 $ - 4 800 - 96,00%
Level 3: 2000 - 35 $ - 1 892 - 94,59%
Level 4: 4000 - 20 $ - 3 732 - 93,31%
Luxury : 1000 - 200 $ - 927 - 92,70%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %16 999 - 94,44%
Average Income per Game601 326 $
Year to Date Revenue10 222 550 $

Expense

Pro Players Total Salaries46 630 111 $
Farm Players Total Salaries90 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 671 072 $
Farm Year To Date Expenses1 915 349 $
Pro Salary Cap To Date18 280 701 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 431 835 $
Pro Remaining Season Days114
Pro Expenses Per Days254 706 $
Pro Estimated Expenses29 036 484 $
Farm Remaining Season Days121
Farm Expenses Per Days26 237 $
Farm Estimated Expenses3 174 677 $
Estimated Season Expenses32 211 161 $
Season Salary Cap46 630 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 369 889 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 31 630 111 $
Current Bank Account164 089 773 $
Projected Bank Account146 310 447 $

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 (Out of Payroll) 2 500 000 $ (4)
Jonathan Drouin 2 500 000 $ (4)
Marco Scandella 2 500 000 $ (1)
Phillip Danault 2 500 000 $ (3)
Alex Galchenyuk 2 330 000 $ (4)
Dan Hamhuis 2 000 111 $ (2)
Dylan Strome 900 000 $ (3)
Colin White 900 000 $ (3)
Matt Nieto 500 000 $ (2)
Oskar Lindblom 500 000 $ (3)
Carter Hart 500 000 $ (4)
Madison Bowey 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 130 111 $
Year 15 : 38 130 111 $
Year 16 : 29 130 000 $
Year 17 : 15 830 000 $
Salary Average Commitment
Year 14 : 4 500 000 $
Year 15 : 3 400 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 130 111 $
Year 15 : 38 130 111 $
Year 16 : 29 130 000 $
Year 17 : 15 830 000 $

Farm Players Salaries

Casey Mittelstadt 9 000 $ (4)
Brendan Leipsic 5 000 $ (4)
Jonah Gadjovich 5 000 $ (4)
Daniel Audette 5 000 $ (2)
Oscar Lindberg 5 000 $ (2)
Jeremy Roy 5 000 $ (3)
Filip Gustavsson 5 000 $ (3)
Nikita Soshnikov 3 000 $ (1)
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 $ - 5 871 - 97,84%
Level 2: 5000 - 45 $ - 4 950 - 99,00%
Level 3: 2000 - 30 $ - 1 947 - 97,37%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 180 $ - 975 - 97,46%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 742 - 98,57%
Average Income per Game492 778 $
Year to Date Revenue8 870 010 $

Expense

Pro Players Total Salaries43 600 000 $
Farm Players Total Salaries170 840 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 262 373 $
Farm Year To Date Expenses442 090 $
Pro Salary Cap To Date18 115 022 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 333 902 $
Pro Remaining Season Days114
Pro Expenses Per Days248 396 $
Pro Estimated Expenses28 317 144 $
Farm Remaining Season Days121
Farm Expenses Per Days6 035 $
Farm Estimated Expenses730 235 $
Estimated Season Expenses29 047 379 $
Season Salary Cap43 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 400 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 600 000 $
Current Bank Account94 533 424 $
Projected Bank Account76 819 947 $

Pro Players Salaries

Duncan Keith 6 500 000 $ (2)
Alex Ovechkin 6 500 000 $ (1)
Patrice Bergeron 6 500 000 $ (2)
Tyler Seguin (Out of Payroll) 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)
Patrik Laine 900 000 $ (2)
Mathew Barzal 900 000 $ (3)
Clayton Keller 900 000 $ (3)
Samuel Girard 900 000 $ (3)
Josh Morrissey 900 000 $ (2)
Roope Hintz 500 000 $ (3)
Kyle Brodziak 500 000 $ (1)
Darcy Kuemper 500 000 $ (2)
Jesper Bratt 300 000 $ (3)
Derek Ryan 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 900 000 $
Year 15 : 31 600 000 $
Year 16 : 11 500 000 $
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 : 49 900 000 $
Year 15 : 31 600 000 $
Year 16 : 11 500 000 $
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)
Cam Dineen 5 000 $ (4)
Spencer Martin 5 000 $ (1)
Stuart Skinner 5 000 $ (4)
Martin Ouellette 5 000 $ (1)
T.J. Hensick 4 989 $ (1)
Chris Breen 3 000 $ (1)
Aaron Luchuk 3 000 $ (4)
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 Players28
Salary Commitment
Year 14 : 170 840 $
Year 15 : 107 161 $
Year 16 : 91 796 $
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 $ - 5 646 - 94,10%
Level 2: 5000 - 60 $ - 4 765 - 95,31%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 20 $ - 3 724 - 93,10%
Luxury : 1000 - 200 $ - 956 - 95,58%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %16 981 - 94,34%
Average Income per Game602 991 $
Year to Date Revenue10 250 851 $

Expense

Pro Players Total Salaries39 290 000 $
Farm Players Total Salaries36 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 269 349 $
Farm Year To Date Expenses729 979 $
Pro Salary Cap To Date18 577 389 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 471 790 $
Pro Remaining Season Days114
Pro Expenses Per Days233 102 $
Pro Estimated Expenses26 573 628 $
Farm Remaining Season Days121
Farm Expenses Per Days9 979 $
Farm Estimated Expenses1 207 459 $
Estimated Season Expenses27 781 087 $
Season Salary Cap39 290 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 710 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 24 290 000 $
Current Bank Account117 261 328 $
Projected Bank Account103 952 031 $

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 (Out of Payroll) 900 000 $ (1)
Dominic Turgeon 500 000 $ (2)
Brandon Davidson 500 000 $ (2)
Tristan Jarry 500 000 $ (1)
Tyler Parsons 500 000 $ (3)
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 Players21
Salary Commitment
Year 14 : 48 190 000 $
Year 15 : 17 600 000 $
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 : 48 190 000 $
Year 15 : 17 600 000 $
Year 16 : 7 500 000 $
Year 17 : 600 000 $

Farm Players Salaries

Julien Gauthier 9 000 $ (3)
Jakub Zboril 5 000 $ (3)
Stelio Mattheos 5 000 $ (4)
Andrej Sustr 5 000 $ (4)
Stuart Percy 3 000 $ (2)
Tobias Geisser 3 000 $ (4)
Dennis Everberg 3 000 $ (1)
William Lagesson 3 000 $ (4)
Total Farm Players8
Salary Commitment
Year 14 : 36 000 $
Year 15 : 33 000 $
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 $ - 4 080 - 68,00%
Level 2: 5000 - 65 $ - 3 904 - 78,08%
Level 3: 2000 - 40 $ - 1 468 - 73,40%
Level 4: 4000 - 22 $ - 2 951 - 73,78%
Luxury : 1000 - 300 $ - 563 - 56,33%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %12 967 - 72,04%
Average Income per Game563 959 $
Year to Date Revenue9 023 339 $

Expense

Pro Players Total Salaries45 100 000 $
Farm Players Total Salaries81 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 466 829 $
Farm Year To Date Expenses821 217 $
Pro Salary Cap To Date17 052 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 098 967 $
Pro Remaining Season Days114
Pro Expenses Per Days246 524 $
Pro Estimated Expenses28 103 736 $
Farm Remaining Season Days121
Farm Expenses Per Days11 242 $
Farm Estimated Expenses1 360 282 $
Estimated Season Expenses29 464 018 $
Season Salary Cap45 100 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 900 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 30 100 000 $
Current Bank Account79 108 477 $
Projected Bank Account63 743 426 $

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)
Martin Marincin 500 000 $ (2)
Kaapo Kahkonen 500 000 $ (4)
Alex Iafallo 300 000 $ (3)
Greg McKegg 300 000 $ (1)
Antti Suomela 300 000 $ (4)
Jan Rutta 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 14 : 45 100 000 $
Year 15 : 29 800 000 $
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 : 45 100 000 $
Year 15 : 29 800 000 $
Year 16 : 4 300 000 $
Year 17 : 1 700 000 $

Farm Players Salaries

John Muse 7 500 $ (1)
Mike Condon 7 500 $ (1)
Drake Rymsha 5 000 $ (4)
Ryan Gropp 5 000 $ (3)
Mitchell Stephens 5 000 $ (3)
Parker Wotherspoon 5 000 $ (3)
Mitchell Vande Sompel 5 000 $ (3)
Nicholas Caamano 5 000 $ (4)
Chris Bigras 5 000 $ (1)
Jake Chelios 5 000 $ (2)
Matthew Phillips 5 000 $ (4)
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 Players18
Salary Commitment
Year 14 : 81 000 $
Year 15 : 61 000 $
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 $ - 5 677 - 94,61%
Level 2: 5000 - 60 $ - 4 811 - 96,22%
Level 3: 2000 - 35 $ - 1 879 - 93,93%
Level 4: 4000 - 20 $ - 3 812 - 95,30%
Luxury : 1000 - 200 $ - 959 - 95,88%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 137 - 95,21%
Average Income per Game606 943 $
Year to Date Revenue10 318 023 $

Expense

Pro Players Total Salaries40 403 185 $
Farm Players Total Salaries93 850 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 707 712 $
Farm Year To Date Expenses411 686 $
Pro Salary Cap To Date14 843 519 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 566 621 $
Pro Remaining Season Days114
Pro Expenses Per Days241 194 $
Pro Estimated Expenses27 496 116 $
Farm Remaining Season Days121
Farm Expenses Per Days5 638 $
Farm Estimated Expenses682 198 $
Estimated Season Expenses28 178 314 $
Season Salary Cap40 403 185 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 596 815 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 25 403 185 $
Current Bank Account50 897 055 $
Projected Bank Account37 285 362 $

Pro Players Salaries

Kyle Okposo 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)
Robin Lehner 2 500 000 $ (1)
Kevan Miller 2 500 000 $ (2)
Artem Anisimov 2 500 000 $ (1)
Nick Bonino 2 500 000 $ (3)
Cal Clutterbuck 1 933 222 $ (1)
Jay Bouwmeester 1 920 000 $ (1)
Ryan Kesler 1 000 000 $ (4)
Ben Lovejoy 1 000 000 $ (1)
Luke Schenn 1 000 000 $ (1)
Tyler Ennis 950 000 $ (1)
Jake DeBrusk 900 000 $ (2)
Haydn Fleury 900 000 $ (2)
Troy Stecher 900 000 $ (2)
Matt Grzelcyk 500 000 $ (2)
Taro Hirose 300 000 $ (4)
Par Lindholm 300 000 $ (4)
Evan Rodrigues 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 14 : 40 403 185 $
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 : 40 403 185 $
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 $ - 5 670 - 94,51%
Level 2: 5000 - 60 $ - 4 739 - 94,78%
Level 3: 2000 - 35 $ - 1 922 - 96,11%
Level 4: 4000 - 20 $ - 3 795 - 94,89%
Luxury : 1000 - 200 $ - 943 - 94,34%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 070 - 94,83%
Average Income per Game603 449 $
Year to Date Revenue10 258 627 $

Expense

Pro Players Total Salaries49 500 000 $
Farm Players Total Salaries39 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 758 284 $
Farm Year To Date Expenses51 623 $
Pro Salary Cap To Date18 301 067 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 482 768 $
Pro Remaining Season Days114
Pro Expenses Per Days283 422 $
Pro Estimated Expenses32 310 108 $
Farm Remaining Season Days121
Farm Expenses Per Days716 $
Farm Estimated Expenses86 636 $
Estimated Season Expenses32 396 744 $
Season Salary Cap49 500 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $500 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 500 000 $
Current Bank Account73 043 747 $
Projected Bank Account55 129 771 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (3)
Justin Williams 6 100 000 $ (2)
Mats Zuccarello 5 000 000 $ (1)
James Reimer 5 000 000 $ (2)
TJ Brodie 5 000 000 $ (2)
Max Pacioretty 3 500 000 $ (2)
Jordan Staal 3 500 000 $ (2)
Adam Pelech 2 500 000 $ (4)
Carl Hagelin 2 500 000 $ (1)
Tyler Toffoli 2 500 000 $ (2)
Ryan Pulock 2 500 000 $ (2)
Elias Pettersson 900 000 $ (4)
Jakob Chychrun 900 000 $ (2)
Malcolm Subban 500 000 $ (4)
John Hayden 500 000 $ (2)
Logan Stanley 500 000 $ (4)
Carl Grundstrom 500 000 $ (4)
Dillon Dube 500 000 $ (4)
Brandon Tanev 300 000 $ (2)
Tucker Poolman 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 14 : 49 500 000 $
Year 15 : 42 000 000 $
Year 16 : 12 200 000 $
Year 17 : 5 400 000 $
Salary Average Commitment
Year 14 : 15 000 000 $
Year 15 : 12 500 000 $
Year 16 : 6 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 500 000 $
Year 15 : 42 000 000 $
Year 16 : 12 200 000 $
Year 17 : 5 400 000 $

Farm Players Salaries

Vladimir Sobotka 10 000 $ (2)
Ilya Samsonov 9 000 $ (4)
Jordan Schroeder 5 000 $ (3)
Darren Archibald 3 000 $ (1)
Rob O'Gara 3 000 $ (2)
Jesse Graham 3 000 $ (2)
Cole Bardreau 3 000 $ (2)
Dan Vladar 3 000 $ (2)
Total Farm Players8
Salary Commitment
Year 14 : 39 000 $
Year 15 : 36 000 $
Year 16 : 14 000 $
Year 17 : 9 000 $
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 $ - 5 718 - 95,29%
Level 2: 5000 - 60 $ - 4 897 - 97,93%
Level 3: 2000 - 35 $ - 1 921 - 96,07%
Level 4: 4000 - 20 $ - 3 854 - 96,35%
Luxury : 1000 - 200 $ - 951 - 95,06%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 340 - 96,33%
Average Income per Game611 999 $
Year to Date Revenue7 343 989 $

Expense

Pro Players Total Salaries47 040 000 $
Farm Players Total Salaries111 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 474 430 $
Farm Year To Date Expenses416 701 $
Pro Salary Cap To Date17 050 386 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 747 973 $
Pro Remaining Season Days114
Pro Expenses Per Days256 898 $
Pro Estimated Expenses29 286 372 $
Farm Remaining Season Days121
Farm Expenses Per Days5 727 $
Farm Estimated Expenses692 967 $
Estimated Season Expenses29 979 339 $
Season Salary Cap47 040 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 960 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 040 000 $
Current Bank Account63 258 531 $
Projected Bank Account51 027 165 $

Pro Players Salaries

Jeff Carter 5 000 000 $ (1)
Drew Doughty 5 000 000 $ (1)
Travis Zajac 3 500 000 $ (2)
Justin Faulk 3 500 000 $ (2)
Michael Grabner 3 500 000 $ (1)
Filip Forsberg 3 500 000 $ (2)
Gabriel Landeskog 3 500 000 $ (1)
Matt Murray 3 000 000 $ (4)
Corey Crawford 3 000 000 $ (1)
Sean Couturier 2 800 000 $ (1)
Jason Demers 2 500 000 $ (2)
Andy Greene 1 600 000 $ (1)
Brooks Orpik 1 040 000 $ (2)
Jordan Weal 1 000 000 $ (2)
Darnell Nurse 900 000 $ (1)
Sebastian Aho 900 000 $ (2)
Max Domi 900 000 $ (1)
Jack Roslovic 500 000 $ (2)
Lucas Wallmark 500 000 $ (2)
Andreas Johnsson 300 000 $ (2)
Ondrej Kase 300 000 $ (1)
Gemel Smith 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 14 : 47 040 000 $
Year 15 : 20 540 000 $
Year 16 : 3 300 000 $
Year 17 : 3 300 000 $
Salary Average Commitment
Year 14 : 24 496 000 $
Year 15 : 7 300 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 040 000 $
Year 15 : 20 540 000 $
Year 16 : 3 300 000 $
Year 17 : 3 300 000 $

Farm Players Salaries

Anders Nilsson 30 000 $ (3)
Phil Varone 10 000 $ (2)
Juuso Valimaki 9 000 $ (4)
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)
Zach Redmond 5 000 $ (2)
Gustav Forsling 5 000 $ (2)
Victor Mete 5 000 $ (3)
Nicholas Baptiste 5 000 $ (1)
Parker Milner 3 000 $ (1)
Mackenzie MacEachern 3 000 $ (2)
Ludwig Bystrom 3 000 $ (4)
Total Farm Players15
Salary Commitment
Year 14 : 111 000 $
Year 15 : 89 000 $
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 $ - 5 675 - 94,58%
Level 2: 5000 - 60 $ - 4 767 - 95,35%
Level 3: 2000 - 35 $ - 1 899 - 94,97%
Level 4: 4000 - 20 $ - 3 789 - 94,72%
Luxury : 1000 - 200 $ - 936 - 93,63%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 067 - 94,82%
Average Income per Game603 356 $
Year to Date Revenue10 860 402 $

Expense

Pro Players Total Salaries47 500 000 $
Farm Players Total Salaries77 000 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 059 351 $
Farm Year To Date Expenses27 665 $
Pro Salary Cap To Date18 612 838 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 877 180 $
Pro Remaining Season Days114
Pro Expenses Per Days259 358 $
Pro Estimated Expenses29 566 812 $
Farm Remaining Season Days121
Farm Expenses Per Days397 $
Farm Estimated Expenses48 037 $
Estimated Season Expenses29 614 849 $
Season Salary Cap47 500 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 500 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 500 000 $
Current Bank Account118 905 445 $
Projected Bank Account103 167 776 $

Pro Players Salaries

Alec Martinez 5 000 000 $ (1)
Eric Staal 5 000 000 $ (2)
Mathieu Perreault 3 500 000 $ (3)
Alexander Edler 3 500 000 $ (2)
Alexander Radulov 3 500 000 $ (1)
Mikkel Boedker 2 500 000 $ (1)
Marcus Johansson 2 500 000 $ (1)
Jamie McGinn 2 500 000 $ (1)
Kris Russell 2 500 000 $ (1)
Lars Eller 2 500 000 $ (2)
Bryan Little 2 500 000 $ (2)
Alex Chiasson 2 450 000 $ (3)
Kevin Connauton 2 250 000 $ (2)
Jonathan Bernier 2 000 000 $ (1)
Cam Ward 1 500 000 $ (2)
Nick Jensen 1 000 000 $ (2)
Jimmy Vesey 500 000 $ (2)
Will Butcher 500 000 $ (3)
Teddy Blueger 500 000 $ (2)
Markus Granlund 500 000 $ (2)
Conor Garland 500 000 $ (2)
Christian Wolanin 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 47 500 000 $
Year 15 : 27 000 000 $
Year 16 : 6 750 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 7 300 000 $
Year 15 : 5 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 47 500 000 $
Year 15 : 27 000 000 $
Year 16 : 6 750 000 $
Year 17 : 0 $

Farm Players Salaries

Max Comtois 9 000 $ (4)
Zach Senyshyn 5 000 $ (3)
Morgan Klimchuk 5 000 $ (1)
Pascal Laberge 5 000 $ (4)
Dmytro Timashov 5 000 $ (2)
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)
Julian Melchiori 3 000 $ (1)
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)
Colin Blackwell 3 000 $ (2)
Felix Girard 3 000 $ (1)
Egor Sharangovich 3 000 $ (3)
Total Farm Players21
Salary Commitment
Year 14 : 77 000 $
Year 15 : 57 000 $
Year 16 : 43 000 $
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 $ - 5 806 - 96,77%
Level 2: 5000 - 50 $ - 4 863 - 97,27%
Level 3: 2000 - 20 $ - 1 991 - 99,57%
Level 4: 4000 - 15 $ - 3 896 - 97,39%
Luxury : 1000 - 140 $ - 987 - 98,72%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 544 - 97,47%
Average Income per Game511 113 $
Year to Date Revenue9 200 029 $

Expense

Pro Players Total Salaries30 190 000 $
Farm Players Total Salaries165 660 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 445 398 $
Farm Year To Date Expenses620 271 $
Pro Salary Cap To Date12 882 313 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 755 593 $
Pro Remaining Season Days114
Pro Expenses Per Days182 834 $
Pro Estimated Expenses20 843 076 $
Farm Remaining Season Days121
Farm Expenses Per Days8 586 $
Farm Estimated Expenses1 038 906 $
Estimated Season Expenses21 881 982 $
Season Salary Cap30 190 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $19 810 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 15 190 000 $
Current Bank Account133 406 921 $
Projected Bank Account123 280 532 $

Pro Players Salaries

Antti Raanta 6 500 000 $ (1)
Andrew Cogliano 3 500 000 $ (3)
Elias Lindholm 2 500 000 $ (2)
Shea Theodore 2 500 000 $ (2)
Esa Lindell 2 500 000 $ (3)
Oscar Klefbom 2 500 000 $ (2)
Andre Burakovsky 1 990 000 $ (1)
Colton Sissons 1 000 000 $ (3)
Connor Murphy 1 000 000 $ (1)
Valeri Nichushkin 1 000 000 $ (1)
Tyson Jost 900 000 $ (3)
Jake Oettinger 900 000 $ (4)
Sammy Blais 500 000 $ (2)
Tobias Rieder 500 000 $ (2)
Ilya Lyubushkin 300 000 $ (4)
Kiefer Sherwood 300 000 $ (4)
Patrik Rybar 300 000 $ (4)
Chandler Stephenson (Out of Payroll) 300 000 $ (3)
Logan Shaw 300 000 $ (2)
Nick Seeler 300 000 $ (2)
John Gilmour 300 000 $ (2)
Tage Thompson 300 000 $ (3)
Lukas Sedlak 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 14 : 30 490 000 $
Year 15 : 19 700 000 $
Year 16 : 10 300 000 $
Year 17 : 1 800 000 $
Salary Average Commitment
Year 14 : 4 925 000 $
Year 15 : 4 025 000 $
Year 16 : 3 725 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 30 490 000 $
Year 15 : 19 700 000 $
Year 16 : 10 300 000 $
Year 17 : 1 800 000 $

Farm Players Salaries

Jason Pominville 56 660 $ (3)
Louis Domingue 25 000 $ (2)
Dominik Masin 5 000 $ (2)
Austin Poganski 5 000 $ (4)
Brandon Hickey 5 000 $ (4)
Dysin Mayo 5 000 $ (2)
Ethan Bear 5 000 $ (3)
Yakov Trenin 5 000 $ (3)
Jansen Harkins 5 000 $ (3)
Samuel Kurker 5 000 $ (3)
Sebastien Aho 5 000 $ (3)
Garret Sparks 5 000 $ (1)
Jordan Szwarz 4 000 $ (2)
Sam Anas 3 000 $ (3)
Emil Johansson 3 000 $ (3)
Brandon Gignac 3 000 $ (3)
Ben Thomas 3 000 $ (2)
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 Players23
Salary Commitment
Year 14 : 165 660 $
Year 15 : 160 660 $
Year 16 : 115 660 $
Year 17 : 17 000 $
Salary Average Commitment
Year 14 : 42 700 $
Year 15 : 35 000 $
Year 16 : 35 000 $
Year 17 : 0 $

New Jersey Devils

New Jersey Devils is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 907 - 98,46%
Level 2: 5000 - 40 $ - 4 919 - 98,38%
Level 3: 2000 - 20 $ - 1 997 - 99,86%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 140 $ - 987 - 98,71%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 810 - 98,95%
Average Income per Game437 545 $
Year to Date Revenue7 000 726 $

Expense

Pro Players Total Salaries50 453 490 $
Farm Players Total Salaries163 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 398 440 $
Farm Year To Date Expenses1 191 350 $
Pro Salary Cap To Date18 981 309 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 938 634 $
Pro Remaining Season Days114
Pro Expenses Per Days275 152 $
Pro Estimated Expenses31 367 328 $
Farm Remaining Season Days121
Farm Expenses Per Days16 304 $
Farm Estimated Expenses1 972 784 $
Estimated Season Expenses33 340 112 $
Season Salary Cap50 453 490 $
Estimate Under Maximum Salary Cap of 50 000 000 $-453 490 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 35 453 490 $
Current Bank Account75 332 483 $
Projected Bank Account52 931 005 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (3)
Erik Karlsson 5 000 000 $ (4)
Shea Weber 5 000 000 $ (1)
Brad Marchand 5 000 000 $ (3)
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)
Nick Schmaltz 900 000 $ (2)
Brock Boeser 900 000 $ (3)
Mark Jankowski 900 000 $ (2)
Nikita Zaitsev 900 000 $ (2)
Nikolaj Ehlers 900 000 $ (1)
Mattias Janmark 500 000 $ (1)
Drake Batherson 500 000 $ (4)
Rasmus Andersson 500 000 $ (2)
Travis Dermott 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 50 453 490 $
Year 15 : 34 104 790 $
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 : 50 453 490 $
Year 15 : 34 104 790 $
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)
Josh Leivo 5 000 $ (4)
Connor Ingram 5 000 $ (3)
Dmitry Sokolov 5 000 $ (4)
Nathan Beaulieu 5 000 $ (4)
Gabriel Gagne 5 000 $ (2)
Roland McKeown 5 000 $ (2)
Dmitry Kulikov 5 000 $ (2)
Libor Hajek 5 000 $ (4)
Nate Thompson 5 000 $ (3)
Ville Husso 5 000 $ (2)
Tyler Benson 5 000 $ (4)
Alexandre Fortin 3 000 $ (3)
Remi Elie 3 000 $ (1)
Sheldon Rempal 3 000 $ (4)
Jakob Stukel 3 000 $ (4)
Niklas Hansson 3 000 $ (3)
Reece Willcox 3 000 $ (2)
Sebastian Repo 3 000 $ (4)
Dylan Coghlan 0 $ (1)
Ty Dellandrea 0 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 163 000 $
Year 15 : 151 000 $
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 $ - 5 640 - 94,00%
Level 2: 5000 - 60 $ - 4 712 - 94,24%
Level 3: 2000 - 35 $ - 1 896 - 94,79%
Level 4: 4000 - 20 $ - 3 890 - 97,24%
Luxury : 1000 - 200 $ - 931 - 93,07%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 068 - 94,82%
Average Income per Game600 278 $
Year to Date Revenue9 004 168 $

Expense

Pro Players Total Salaries43 349 068 $
Farm Players Total Salaries91 980 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 392 428 $
Farm Year To Date Expenses74 887 $
Pro Salary Cap To Date18 360 866 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 607 225 $
Pro Remaining Season Days114
Pro Expenses Per Days259 621 $
Pro Estimated Expenses29 596 794 $
Farm Remaining Season Days121
Farm Expenses Per Days990 $
Farm Estimated Expenses119 790 $
Estimated Season Expenses29 716 584 $
Season Salary Cap43 349 068 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 650 932 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 28 349 068 $
Current Bank Account43 258 978 $
Projected Bank Account29 149 619 $

Pro Players Salaries

John Carlson (Out of Payroll) 6 500 000 $ (4)
Ben Bishop 5 000 000 $ (3)
James van Riemsdyk 3 500 000 $ (1)
Cam Fowler 3 500 000 $ (2)
Mark Stone 3 500 000 $ (1)
Evgeny Kuznetsov 3 500 000 $ (1)
Adam Henrique 3 500 000 $ (2)
Pat Maroon 3 500 000 $ (1)
Anders Lee 3 500 000 $ (3)
Danny DeKeyser 2 500 000 $ (1)
Tyler Bozak 2 500 000 $ (1)
Michael Stone 2 500 000 $ (1)
Brandon Manning 1 849 068 $ (3)
Karl Alzner (Out of Payroll) 1 055 586 $ (3)
Brian Dumoulin 1 000 000 $ (2)
Austin Watson 500 000 $ (2)
Ryan Carpenter 500 000 $ (3)
Matt Martin 500 000 $ (4)
Eric Gryba 500 000 $ (2)
David Rittich 300 000 $ (2)
Scott Harrington 300 000 $ (3)
Rocco Grimaldi 300 000 $ (4)
Joonas Donskoi 300 000 $ (1)
Tyler Pitlick 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 14 : 50 904 654 $
Year 15 : 28 804 654 $
Year 16 : 19 504 654 $
Year 17 : 7 300 000 $
Salary Average Commitment
Year 14 : 25 436 997 $
Year 15 : 15 199 998 $
Year 16 : 7 100 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 50 904 654 $
Year 15 : 28 804 654 $
Year 16 : 19 504 654 $
Year 17 : 7 300 000 $

Farm Players Salaries

Dustin Tokarski 7 500 $ (3)
Harri Sateri 7 500 $ (2)
Harry Zolnierczyk 5 000 $ (2)
Maxim Letunov 5 000 $ (4)
Daniel Ciampini 5 000 $ (2)
Ryan Stanton 5 000 $ (2)
Aaron Ness 5 000 $ (2)
Eddie Lack 5 000 $ (2)
Cody McLeod 4 980 $ (3)
Joel Hanley 3 000 $ (1)
Markus Hannikainen 3 000 $ (1)
Radel Fazleev 3 000 $ (2)
Turner Elson 3 000 $ (2)
Matthew Highmore 3 000 $ (3)
Spencer Foo 3 000 $ (3)
Chris Conner 3 000 $ (3)
Niko Mikkola 3 000 $ (4)
Ryan Kuffner 3 000 $ (4)
Matthew O'Connor 3 000 $ (1)
Kevin Lankinen 3 000 $ (4)
Evan McEneny 3 000 $ (2)
Nelson Nogier 3 000 $ (2)
Nick DeSimone 3 000 $ (4)
Total Farm Players23
Salary Commitment
Year 14 : 91 980 $
Year 15 : 82 980 $
Year 16 : 38 480 $
Year 17 : 14 000 $
Salary Average Commitment
Year 14 : 42 930 $
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 $ - 5 678 - 94,64%
Level 2: 5000 - 60 $ - 4 769 - 95,38%
Level 3: 2000 - 35 $ - 1 915 - 95,73%
Level 4: 4000 - 20 $ - 3 770 - 94,24%
Luxury : 1000 - 200 $ - 950 - 95,01%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 082 - 94,90%
Average Income per Game605 055 $
Year to Date Revenue9 680 886 $

Expense

Pro Players Total Salaries47 485 998 $
Farm Players Total Salaries124 000 $
Coaches Total Salaries14 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 683 640 $
Farm Year To Date Expenses3 061 997 $
Pro Salary Cap To Date19 076 313 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 126 384 $
Pro Remaining Season Days114
Pro Expenses Per Days289 586 $
Pro Estimated Expenses33 012 804 $
Farm Remaining Season Days121
Farm Expenses Per Days41 876 $
Farm Estimated Expenses5 066 996 $
Estimated Season Expenses38 079 800 $
Season Salary Cap47 485 998 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 514 002 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 32 485 998 $
Current Bank Account99 452 689 $
Projected Bank Account76 499 273 $

Pro Players Salaries

Jamie Benn 6 500 000 $ (1)
Joe Thornton 5 777 777 $ (4)
T.J. Oshie 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)
Evander Kane 2 500 000 $ (1)
Andrew Shaw 2 500 000 $ (3)
Yanni Gourde 2 500 000 $ (2)
Jordan Binnington 2 000 000 $ (4)
Jamie Oleksiak (Out of Payroll) 1 979 999 $ (2)
Dylan Larkin 900 000 $ (1)
Miro Heiskanen 900 000 $ (4)
Ivan Provorov 900 000 $ (2)
Brett Connolly 500 000 $ (2)
Brandon Pirri 500 000 $ (1)
Tyler Bertuzzi 500 000 $ (1)
Zemgus Girgensons 500 000 $ (1)
Robert Hagg 500 000 $ (1)
Derrick Pouliot 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 14 : 49 465 997 $
Year 15 : 37 065 997 $
Year 16 : 14 199 999 $
Year 17 : 11 699 999 $
Salary Average Commitment
Year 14 : 23 063 999 $
Year 15 : 13 750 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 465 997 $
Year 15 : 37 065 997 $
Year 16 : 14 199 999 $
Year 17 : 11 699 999 $

Farm Players Salaries

Julius Honka 9 000 $ (1)
Jimmy Hayes 5 000 $ (3)
Tye McGinn 5 000 $ (2)
Johan Larsson 5 000 $ (2)
Sonny Milano 5 000 $ (4)
Vincent LoVerde 5 000 $ (3)
Chris Terry 5 000 $ (2)
TJ Tynan 5 000 $ (1)
Jayce Hawryluk 5 000 $ (2)
Zachary Leslie 5 000 $ (1)
Ukko-Pekka Luukkonen 5 000 $ (4)
Luke Gazdic 5 000 $ (1)
Wade Megan 3 000 $ (2)
Joseph Cramarossa 3 000 $ (4)
Corey Tropp 3 000 $ (2)
Marko Dano 3 000 $ (3)
Michael Paliotta 3 000 $ (3)
Michael Bunting 3 000 $ (2)
Keegan Lowe 3 000 $ (3)
Colton Hargrove 3 000 $ (1)
Kole Sherwood 3 000 $ (4)
Kevin Davis 3 000 $ (4)
Tyler Gaudet 3 000 $ (1)
Alex Lyon 3 000 $ (2)
Ty Lewis 3 000 $ (4)
Ryan Culkin 3 000 $ (1)
Cody Bass 3 000 $ (1)
Ryan Bourque 3 000 $ (3)
Mitch Callahan 3 000 $ (1)
Cameron Hebig 3 000 $ (4)
Steve Oleksy 3 000 $ (2)
Austin Strand 3 000 $ (4)
Total Farm Players32
Salary Commitment
Year 14 : 124 000 $
Year 15 : 85 000 $
Year 16 : 50 000 $
Year 17 : 28 000 $
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 $ - 5 753 - 95,89%
Level 2: 5000 - 60 $ - 4 641 - 92,83%
Level 3: 2000 - 35 $ - 1 850 - 92,48%
Level 4: 4000 - 20 $ - 3 657 - 91,42%
Luxury : 1000 - 200 $ - 935 - 93,48%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16 836 - 93,53%
Average Income per Game601 105 $
Year to Date Revenue7 814 361 $

Expense

Pro Players Total Salaries34 400 000 $
Farm Players Total Salaries150 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 964 177 $
Farm Year To Date Expenses428 719 $
Pro Salary Cap To Date13 513 363 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 830 931 $
Pro Remaining Season Days114
Pro Expenses Per Days189 305 $
Pro Estimated Expenses21 580 770 $
Farm Remaining Season Days121
Farm Expenses Per Days5 930 $
Farm Estimated Expenses717 530 $
Estimated Season Expenses22 298 300 $
Season Salary Cap34 400 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 600 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 19 400 000 $
Current Bank Account95 920 448 $
Projected Bank Account90 453 079 $

Pro Players Salaries

Milan Lucic 5 000 000 $ (1)
Mark Letestu 3 500 000 $ (2)
Justin Schultz 3 500 000 $ (1)
Matt Moulson 2 500 000 $ (2)
Vladislav Namestnikov 2 500 000 $ (2)
Michael Frolik 2 500 000 $ (1)
Nikita Zadorov 2 500 000 $ (1)
Aaron Dell 2 000 000 $ (1)
Colton Sceviour 2 000 000 $ (2)
Magnus Paajarvi 1 000 000 $ (1)
Jesper Fast 1 000 000 $ (2)
Jake McCabe 1 000 000 $ (3)
Mirco Mueller 1 000 000 $ (4)
Zack Kassian 1 000 000 $ (3)
Xavier Ouellet 500 000 $ (1)
Edward Pasquale 500 000 $ (2)
Carl Dahlstrom 500 000 $ (2)
Nikolay Goldobin 500 000 $ (1)
Jean-Sebastien Dea 500 000 $ (1)
Lukas Radil 300 000 $ (4)
Alexander True 300 000 $ (4)
Andreas Borgman 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 34 400 000 $
Year 15 : 16 400 000 $
Year 16 : 3 900 000 $
Year 17 : 1 600 000 $
Salary Average Commitment
Year 14 : 12 000 333 $
Year 15 : 5 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 34 400 000 $
Year 15 : 16 400 000 $
Year 16 : 3 900 000 $
Year 17 : 1 600 000 $

Farm Players Salaries

Matt Read 21 500 $ (2)
Pheonix Copley 10 000 $ (3)
Martin Kaut 9 000 $ (4)
Kole Lind 9 000 $ (4)
Joshua Ho-Sang 9 000 $ (2)
Boris Katchouk 5 000 $ (4)
Matt Taormina 5 000 $ (1)
Taylor Fedun 5 000 $ (2)
Cody Goloubef 5 000 $ (1)
Adam Cracknell 5 000 $ (1)
A.J. Greer 5 000 $ (3)
Joakim Ryan 5 000 $ (1)
Chris Driedger 5 000 $ (1)
Tim Erixon 5 000 $ (1)
Max McCormick 5 000 $ (1)
Logan O'Connor 3 000 $ (4)
Grayson Downing 3 000 $ (1)
Gabriel Fontaine 3 000 $ (3)
Andrew Poturalski 3 000 $ (1)
Michael Prapavessis 3 000 $ (4)
Dakota Mermis 3 000 $ (1)
Kyle Cumiskey 3 000 $ (1)
Glenn Gawdin 3 000 $ (4)
Carsen Twarynski 3 000 $ (4)
Brad Morrison 3 000 $ (4)
Andreas Englund 3 000 $ (2)
Jordan Schmaltz 3 000 $ (2)
Justin Bailey 3 000 $ (1)
Vladislav Kamenev 3 000 $ (3)
Evan Fitzpatrick 0 $ (1)
Total Farm Players30
Salary Commitment
Year 14 : 150 500 $
Year 15 : 100 500 $
Year 16 : 59 000 $
Year 17 : 29 000 $
Salary Average Commitment
Year 14 : 71 798 $
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 $ - 5 717 - 95,28%
Level 2: 5000 - 60 $ - 4 716 - 94,33%
Level 3: 2000 - 35 $ - 1 898 - 94,92%
Level 4: 4000 - 20 $ - 3 723 - 93,08%
Luxury : 1000 - 200 $ - 973 - 97,25%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 027 - 94,60%
Average Income per Game606 942 $
Year to Date Revenue9 711 078 $

Expense

Pro Players Total Salaries44 207 888 $
Farm Players Total Salaries172 200 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 435 557 $
Farm Year To Date Expenses441 066 $
Pro Salary Cap To Date17 013 131 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 173 559 $
Pro Remaining Season Days114
Pro Expenses Per Days241 753 $
Pro Estimated Expenses27 559 842 $
Farm Remaining Season Days121
Farm Expenses Per Days6 042 $
Farm Estimated Expenses731 082 $
Estimated Season Expenses28 290 924 $
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(6 454 370 $)
Projected Bank Account(19 571 735 $)

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 $ - 5 624 - 93,73%
Level 2: 5000 - 60 $ - 4 837 - 96,75%
Level 3: 2000 - 35 $ - 1 881 - 94,07%
Level 4: 4000 - 20 $ - 3 810 - 95,26%
Luxury : 1000 - 200 $ - 971 - 97,12%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 124 - 95,13%
Average Income per Game606 344 $
Year to Date Revenue9 701 499 $

Expense

Pro Players Total Salaries49 989 994 $
Farm Players Total Salaries87 990 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 051 957 $
Farm Year To Date Expenses411 122 $
Pro Salary Cap To Date18 439 648 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 158 592 $
Pro Remaining Season Days114
Pro Expenses Per Days288 717 $
Pro Estimated Expenses32 913 738 $
Farm Remaining Season Days121
Farm Expenses Per Days5 608 $
Farm Estimated Expenses678 568 $
Estimated Season Expenses33 592 306 $
Season Salary Cap49 989 994 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 006 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 989 994 $
Current Bank Account46 747 247 $
Projected Bank Account28 313 533 $

Pro Players Salaries

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

Farm Players Salaries

Conor Sheary 10 000 $ (1)
Matt Bartkowski 5 000 $ (2)
Michael Leighton 5 000 $ (1)
Axel Holmstrom 5 000 $ (3)
Luke Witkowski 5 000 $ (1)
Christian Jaros 5 000 $ (3)
Cole Schneider 5 000 $ (2)
Ben Holmstrom 5 000 $ (3)
Brad Malone 5 000 $ (1)
Brendan Woods 5 000 $ (4)
Eric Tangradi 5 000 $ (3)
Mike Sislo 5 000 $ (3)
Zach Trotman 5 000 $ (3)
Jamie Devane 5 000 $ (2)
Justin Dowling 5 000 $ (1)
Ryan White 4 990 $ (1)
Linus Olund 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 14 : 87 990 $
Year 15 : 53 000 $
Year 16 : 38 000 $
Year 17 : 8 000 $
Salary Average Commitment
Year 14 : 15 000 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 738 - 95,63%
Level 2: 5000 - 60 $ - 4 745 - 94,90%
Level 3: 2000 - 35 $ - 1 897 - 94,84%
Level 4: 4000 - 20 $ - 3 865 - 96,61%
Luxury : 1000 - 200 $ - 957 - 95,68%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17 201 - 95,56%
Average Income per Game608 683 $
Year to Date Revenue11 564 980 $

Expense

Pro Players Total Salaries49 650 000 $
Farm Players Total Salaries227 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 041 972 $
Farm Year To Date Expenses536 267 $
Pro Salary Cap To Date19 001 343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 391 029 $
Pro Remaining Season Days114
Pro Expenses Per Days266 043 $
Pro Estimated Expenses30 328 902 $
Farm Remaining Season Days121
Farm Expenses Per Days7 356 $
Farm Estimated Expenses890 076 $
Estimated Season Expenses31 218 978 $
Season Salary Cap49 650 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $350 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 650 000 $
Current Bank Account127 732 332 $
Projected Bank Account109 904 383 $

Pro Players Salaries

Jonathan Quick 6 500 000 $ (1)
Jared Spurgeon 5 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (2)
Ryan Suter 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (1)
Colton Parayko 3 500 000 $ (2)
Johnny Gaudreau 3 500 000 $ (4)
Vincent Trocheck 3 500 000 $ (2)
Ryan Johansen 3 500 000 $ (3)
Andreas Athanasiou 2 500 000 $ (2)
Braydon Coburn 1 000 000 $ (3)
Brad Richardson 1 000 000 $ (4)
Brenden Dillon 1 000 000 $ (2)
Alex Stalock 750 000 $ (1)
Denis Malgin 500 000 $ (2)
Oskar Sundqvist 500 000 $ (1)
Danton Heinen 500 000 $ (2)
Vince Dunn 500 000 $ (2)
Josh Archibald 300 000 $ (3)
Alexander Kerfoot 300 000 $ (3)
Marcus Sorensen 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 14 : 49 650 000 $
Year 15 : 31 900 000 $
Year 16 : 14 600 000 $
Year 17 : 4 500 000 $
Salary Average Commitment
Year 14 : 19 025 000 $
Year 15 : 10 600 000 $
Year 16 : 9 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 650 000 $
Year 15 : 31 900 000 $
Year 16 : 14 600 000 $
Year 17 : 4 500 000 $

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)
Tommy Cross 5 000 $ (1)
Lucas Carlsson 5 000 $ (4)
Dylan Gambrell 5 000 $ (4)
Paul Bittner 5 000 $ (2)
Nicolas Aube-Kubel 5 000 $ (2)
Ian McCoshen 5 000 $ (2)
Jack Dougherty 5 000 $ (2)
Cliff Pu 5 000 $ (4)
Brendan Lemieux 5 000 $ (2)
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)
Brendan Guhle 5 000 $ (3)
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)
Shane Gersich 3 000 $ (4)
Ken Appleby 3 000 $ (1)
Riley Stillman 3 000 $ (4)
Pierre Engvall 3 000 $ (4)
Rhett Gardner 3 000 $ (4)
Merrick Madsen 3 000 $ (4)
Nick Schneider 3 000 $ (2)
Dylan Wells 3 000 $ (4)
Colton Point 3 000 $ (4)
Michael McNiven 3 000 $ (3)
Lukas Jasek 3 000 $ (4)
Jake Walman 3 000 $ (3)
Jeff Taylor 3 000 $ (3)
Darren Raddysh 3 000 $ (3)
Sergei Boikov 3 000 $ (2)
Connor Hobbs 3 000 $ (3)
Dillon Simpson 3 000 $ (3)
Karson Kuhlman 3 000 $ (4)
Ben Gleason 3 000 $ (4)
Jonas Siegenthaler 3 000 $ (3)
Anthony Angello 3 000 $ (4)
Mikhail Berdin 0 $ (1)
Total Farm Players54
Salary Commitment
Year 14 : 227 000 $
Year 15 : 166 000 $
Year 16 : 115 000 $
Year 17 : 69 000 $
Salary Average Commitment
Year 14 : 54 130 $
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 769 - 96,15%
Level 2: 5000 - 60 $ - 4 759 - 95,19%
Level 3: 2000 - 35 $ - 1 880 - 94,00%
Level 4: 4000 - 20 $ - 3 725 - 93,12%
Luxury : 1000 - 200 $ - 945 - 94,50%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17 078 - 94,88%
Average Income per Game607 799 $
Year to Date Revenue10 332 578 $

Expense

Pro Players Total Salaries48 300 000 $
Farm Players Total Salaries104 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 133 671 $
Farm Year To Date Expenses76 907 $
Pro Salary Cap To Date18 857 750 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 587 169 $
Pro Remaining Season Days114
Pro Expenses Per Days275 401 $
Pro Estimated Expenses31 395 714 $
Farm Remaining Season Days121
Farm Expenses Per Days1 052 $
Farm Estimated Expenses127 292 $
Estimated Season Expenses31 523 006 $
Season Salary Cap48 300 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 700 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 33 300 000 $
Current Bank Account75 044 591 $
Projected Bank Account58 108 754 $

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 (Out of Payroll) 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 $ - 5 800 - 96,67%
Level 2: 5000 - 60 $ - 4 684 - 93,67%
Level 3: 2000 - 25 $ - 1 958 - 97,92%
Level 4: 4000 - 15 $ - 3 915 - 97,88%
Luxury : 1000 - 150 $ - 981 - 98,12%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 338 - 96,32%
Average Income per Game535 066 $
Year to Date Revenue8 561 055 $

Expense

Pro Players Total Salaries49 150 001 $
Farm Players Total Salaries196 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 813 120 $
Farm Year To Date Expenses111 863 $
Pro Salary Cap To Date18 979 961 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 376 648 $
Pro Remaining Season Days114
Pro Expenses Per Days274 064 $
Pro Estimated Expenses31 243 296 $
Farm Remaining Season Days121
Farm Expenses Per Days1 526 $
Farm Estimated Expenses184 646 $
Estimated Season Expenses31 427 942 $
Season Salary Cap49 150 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $849 999 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 150 001 $
Current Bank Account341 393 432 $
Projected Bank Account323 342 138 $

Pro Players Salaries

Evgeni Malkin 6 500 000 $ (3)
Dustin Brown 5 000 000 $ (1)
Nicklas Backstrom 5 000 000 $ (2)
Matt Niskanen 5 000 000 $ (2)
Jake Muzzin 3 500 000 $ (1)
Justin Braun 3 500 000 $ (3)
Craig Anderson 3 500 000 $ (1)
Wayne Simmonds 3 500 000 $ (2)
Bobby Ryan 2 500 000 $ (2)
Blake Comeau 2 500 000 $ (3)
Cory Schneider 2 000 000 $ (3)
Brian Boyle 1 750 001 $ (1)
Gabriel Bourque 1 000 000 $ (2)
Travis Konecny 900 000 $ (2)
Nico Hischier 900 000 $ (3)
Brett Howden 900 000 $ (4)
Troy Terry 300 000 $ (4)
Markus Nutivaara 300 000 $ (2)
Sean Walker 300 000 $ (4)
Dmitry Orlov 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 14 : 49 150 001 $
Year 15 : 35 100 000 $
Year 16 : 16 900 000 $
Year 17 : 1 500 000 $
Salary Average Commitment
Year 14 : 23 999 999 $
Year 15 : 12 499 999 $
Year 16 : 9 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 150 001 $
Year 15 : 35 100 000 $
Year 16 : 16 900 000 $
Year 17 : 1 500 000 $

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)
Carter Verhaeghe 5 000 $ (1)
Michael Amadio 5 000 $ (2)
Zac Dalpe 5 000 $ (3)
Andrew MacWilliam 5 000 $ (2)
Jonne Tammela 3 000 $ (3)
Alex Broadhurst 3 000 $ (1)
Tyler Lewington 3 000 $ (1)
Kurtis Gabriel 3 000 $ (2)
Colby Williams 3 000 $ (2)
C.J. Smith 3 000 $ (3)
Ben Street 3 000 $ (2)
Joseph Blandisi 3 000 $ (1)
Joel Lowry 3 000 $ (1)
Julien Nantel 3 000 $ (3)
Rudolfs Balcers 3 000 $ (3)
Luke Johnson 3 000 $ (2)
Adam Gaudette 3 000 $ (4)
Blaine Byron 3 000 $ (3)
Devon Toews 3 000 $ (2)
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)
Sam Jardine 3 000 $ (2)
Joey Leach 3 000 $ (3)
Pavel Francouz 3 000 $ (4)
Jakub Jerabek 3 000 $ (3)
Alexandre Carrier 3 000 $ (2)
Colton White 3 000 $ (3)
Brandon Baddock 3 000 $ (4)
Chaz Reddekopp 3 000 $ (4)
Beck Malenstyn 3 000 $ (4)
Joonas Lyytinen 3 000 $ (3)
Josh Wesley 3 000 $ (3)
Total Farm Players53
Salary Commitment
Year 14 : 196 000 $
Year 15 : 147 000 $
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 $ - 4 242 - 70,69%
Level 2: 5000 - 60 $ - 4 705 - 94,10%
Level 3: 2000 - 40 $ - 1 443 - 72,14%
Level 4: 4000 - 20 $ - 3 759 - 93,98%
Luxury : 1000 - 225 $ - 727 - 72,73%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %14 876 - 82,64%
Average Income per Game543 982 $
Year to Date Revenue8 159 730 $

Expense

Pro Players Total Salaries31 345 000 $
Farm Players Total Salaries122 934 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 003 132 $
Farm Year To Date Expenses418 361 $
Pro Salary Cap To Date15 208 987 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 143 532 $
Pro Remaining Season Days114
Pro Expenses Per Days191 684 $
Pro Estimated Expenses21 851 976 $
Farm Remaining Season Days121
Farm Expenses Per Days5 788 $
Farm Estimated Expenses700 348 $
Estimated Season Expenses22 552 324 $
Season Salary Cap31 345 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $18 655 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 16 345 000 $
Current Bank Account225 483 569 $
Projected Bank Account217 074 777 $

Pro Players Salaries

Ryan Getzlaf 6 500 000 $ (1)
Brandon Dubinsky 5 000 000 $ (2)
Cam Talbot 3 700 000 $ (2)
Curtis McElhinney 2 800 000 $ (2)
Brandon Saad 2 245 000 $ (3)
Adam McQuaid 2 100 000 $ (1)
Jay Beagle 2 000 000 $ (1)
Charlie McAvoy 900 000 $ (3)
Travis Sanheim 900 000 $ (2)
Mathieu Joseph 500 000 $ (3)
Adrian Kempe 500 000 $ (1)
Brady Skjei 500 000 $ (1)
Dmitrij Jaskin 500 000 $ (3)
Nic Dowd 500 000 $ (1)
Mike Reilly 500 000 $ (3)
Byron Froese 400 000 $ (2)
Tyler Graovac 300 000 $ (4)
Lawrence Pilut 300 000 $ (4)
Zach Whitecloud 300 000 $ (4)
Timo Meier 300 000 $ (2)
Drake Caggiula 300 000 $ (2)
Maxime Lajoie 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 31 345 000 $
Year 15 : 19 245 000 $
Year 16 : 3 600 000 $
Year 17 : 900 000 $
Salary Average Commitment
Year 14 : 15 375 000 $
Year 15 : 4 725 000 $
Year 16 : 1 225 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 31 345 000 $
Year 15 : 19 245 000 $
Year 16 : 5 845 000 $
Year 17 : 900 000 $

Farm Players Salaries

Jared McCann 19 900 $ (3)
Nicolas Deslauriers 9 034 $ (2)
Brendan Perlini 9 000 $ (2)
Jesse Puljujarvi 9 000 $ (2)
Nathan Bastian 5 000 $ (3)
Chase De Leo 5 000 $ (1)
Mason Shaw 5 000 $ (4)
Adin Hill 5 000 $ (2)
Oscar Dansk 5 000 $ (3)
Mario Kempe 3 000 $ (4)
Kevin Czuczman 3 000 $ (1)
Nick Paul 3 000 $ (1)
Austin Czarnik 3 000 $ (1)
Lane Pederson 3 000 $ (4)
Francis Perron 3 000 $ (2)
Spencer Watson 3 000 $ (3)
Henrik Samuelsson 3 000 $ (2)
Colin Greening 3 000 $ (2)
Joni Tuulola 3 000 $ (4)
Kaden Fulcher 3 000 $ (4)
Juuso Riikola 3 000 $ (4)
Kevin Porter 3 000 $ (3)
Matt Puempel 3 000 $ (1)
Duncan Siemens 3 000 $ (4)
Brandon Crawley 3 000 $ (3)
Reid Boucher 3 000 $ (2)
Blake Hillman 0 $ (1)
Total Farm Players27
Salary Commitment
Year 14 : 122 934 $
Year 15 : 105 934 $
Year 16 : 61 900 $
Year 17 : 23 000 $
Salary Average Commitment
Year 14 : 28 870 $
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 715 - 95,26%
Level 2: 5000 - 60 $ - 4 765 - 95,30%
Level 3: 2000 - 35 $ - 1 888 - 94,41%
Level 4: 4000 - 20 $ - 3 792 - 94,80%
Luxury : 1000 - 200 $ - 931 - 93,13%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 092 - 94,95%
Average Income per Game636 029 $
Year to Date Revenue9 540 441 $

Expense

Pro Players Total Salaries49 545 000 $
Farm Players Total Salaries95 973 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 363 060 $
Farm Year To Date Expenses72 422 $
Pro Salary Cap To Date18 617 092 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 536 764 $
Pro Remaining Season Days114
Pro Expenses Per Days275 107 $
Pro Estimated Expenses31 362 198 $
Farm Remaining Season Days121
Farm Expenses Per Days1 010 $
Farm Estimated Expenses122 210 $
Estimated Season Expenses31 484 408 $
Season Salary Cap49 545 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $455 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 545 000 $
Current Bank Account168 637 178 $
Projected Bank Account153 689 534 $

Pro Players Salaries

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

Farm Players Salaries

Jack Campbell 13 973 $ (3)
Chad Johnson 10 000 $ (2)
Troy Grosenick 10 000 $ (4)
Scott Darling 10 000 $ (4)
Olli Juolevi 9 000 $ (4)
Matt Hendricks 5 000 $ (1)
John McCarthy 5 000 $ (3)
Cameron Schilling 5 000 $ (2)
Seth Helgeson 5 000 $ (3)
Tom Sestito 5 000 $ (2)
David Pope 3 000 $ (4)
Dryden Hunt 3 000 $ (2)
Egor Yakovlev 3 000 $ (4)
Stefan Matteau 3 000 $ (2)
Keaton Thompson 3 000 $ (2)
Sean Malone 3 000 $ (3)
Total Farm Players16
Salary Commitment
Year 14 : 95 973 $
Year 15 : 90 973 $
Year 16 : 61 973 $
Year 17 : 35 000 $
Salary Average Commitment
Year 14 : 13 000 $
Year 15 : 3 000 $
Year 16 : 3 000 $
Year 17 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 120 $ - 4 498 - 74,97%
Level 2: 5000 - 81 $ - 3 480 - 69,60%
Level 3: 2000 - 61 $ - 1 034 - 51,72%
Level 4: 4000 - 40 $ - 1 798 - 44,96%
Luxury : 1000 - 300 $ - 589 - 58,95%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %11 400 - 63,33%
Average Income per Game548 087 $
Year to Date Revenue8 221 307 $

Expense

Pro Players Total Salaries49 990 000 $
Farm Players Total Salaries74 500 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 324 641 $
Farm Year To Date Expenses969 379 $
Pro Salary Cap To Date19 186 144 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 250 265 $
Pro Remaining Season Days114
Pro Expenses Per Days268 930 $
Pro Estimated Expenses30 658 020 $
Farm Remaining Season Days121
Farm Expenses Per Days13 271 $
Farm Estimated Expenses1 605 791 $
Estimated Season Expenses32 263 811 $
Season Salary Cap49 990 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 34 990 000 $
Current Bank Account49 910 295 $
Projected Bank Account31 896 749 $

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)
Paul Stastny 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (1)
Brayden Schenn 3 500 000 $ (1)
Rickard Rakell 3 500 000 $ (3)
Brandon Sutter 2 500 000 $ (2)
Dion Phaneuf 2 500 000 $ (2)
Jonas Brodin 1 990 000 $ (2)
Andrew MacDonald 1 700 000 $ (1)
Devin Shore 1 000 000 $ (1)
Michael Hutchinson 1 000 000 $ (1)
Andrew Agozzino 500 000 $ (4)
Janne Kuokkanen 500 000 $ (3)
Pierre-Edouard Bellemare 500 000 $ (2)
Dennis Cholowski 500 000 $ (4)
Alexander Petrovic 500 000 $ (3)
Matt Beleskey 500 000 $ (1)
Joey Anderson 500 000 $ (4)
Saku Maenalanen 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 14 : 49 990 000 $
Year 15 : 30 290 000 $
Year 16 : 16 300 000 $
Year 17 : 6 800 000 $
Salary Average Commitment
Year 14 : 15 900 000 $
Year 15 : 8 100 000 $
Year 16 : 5 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 990 000 $
Year 15 : 30 290 000 $
Year 16 : 16 300 000 $
Year 17 : 6 800 000 $

Farm Players Salaries

Fredrik Claesson 10 000 $ (4)
Jared Coreau 7 500 $ (2)
Yannick Weber 5 000 $ (2)
Cale Fleury 5 000 $ (4)
Nolan Stevens 5 000 $ (4)
Mark Friedman 3 000 $ (3)
Philip Samuelsson 3 000 $ (3)
Alexandre Grenier 3 000 $ (4)
Tobias Lindberg 3 000 $ (1)
Justin Scott 3 000 $ (2)
Austin Wagner 3 000 $ (3)
Steven Fogarty 3 000 $ (2)
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 Players20
Salary Commitment
Year 14 : 74 500 $
Year 15 : 59 500 $
Year 16 : 41 000 $
Year 17 : 29 000 $
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 $ - 5 492 - 91,54%
Level 2: 5000 - 60 $ - 4 800 - 96,00%
Level 3: 2000 - 35 $ - 1 874 - 93,71%
Level 4: 4000 - 25 $ - 2 559 - 63,98%
Luxury : 1000 - 200 $ - 964 - 96,42%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %15 690 - 87,17%
Average Income per Game619 175 $
Year to Date Revenue10 525 977 $

Expense

Pro Players Total Salaries35 883 392 $
Farm Players Total Salaries127 900 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 873 241 $
Farm Year To Date Expenses2 134 792 $
Pro Salary Cap To Date13 750 622 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 860 203 $
Pro Remaining Season Days114
Pro Expenses Per Days192 425 $
Pro Estimated Expenses21 936 450 $
Farm Remaining Season Days121
Farm Expenses Per Days29 273 $
Farm Estimated Expenses3 542 033 $
Estimated Season Expenses25 478 483 $
Season Salary Cap35 883 392 $
Estimate Under Maximum Salary Cap of 50 000 000 $14 116 608 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 20 883 392 $
Current Bank Account19 930 849 $
Projected Bank Account9 312 569 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (3)
Travis Hamonic 4 629 891 $ (2)
David Backes 3 500 000 $ (2)
Henrik Lundqvist 3 000 000 $ (2)
Trevor Daley 2 500 000 $ (1)
Frans Nielsen 2 500 000 $ (1)
Jason Spezza 2 500 000 $ (3)
Colin Miller 2 245 000 $ (4)
Ryan Graves (Out of Payroll) 1 000 000 $ (3)
Derek Grant 1 000 000 $ (2)
Matt Hunwick 1 000 000 $ (3)
Ryan Reaves 1 000 000 $ (2)
Melker Karlsson 1 000 000 $ (3)
Michael Raffl 908 501 $ (3)
Ivan Barbashev 900 000 $ (1)
Nolan Patrick 900 000 $ (3)
Pontus Aberg 500 000 $ (2)
Antoine Bibeau 500 000 $ (2)
Scott Laughton 500 000 $ (1)
Jujhar Khaira 500 000 $ (2)
Joe Morrow 500 000 $ (2)
Chris Wideman 500 000 $ (1)
Zach Aston-Reese 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 14 : 36 883 392 $
Year 15 : 29 983 392 $
Year 16 : 14 853 501 $
Year 17 : 2 245 000 $
Salary Average Commitment
Year 14 : 17 394 000 $
Year 15 : 11 500 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 36 883 392 $
Year 15 : 29 983 392 $
Year 16 : 14 853 501 $
Year 17 : 2 245 000 $

Farm Players Salaries

Joonas Korpisalo 9 900 $ (3)
Tony DeAngelo 9 000 $ (1)
Danny O'Regan 5 000 $ (2)
Oliver Kylington 5 000 $ (2)
Connor Brickley 5 000 $ (2)
Brett Pollock 5 000 $ (3)
Morgan Geekie 5 000 $ (4)
Will Bitten 5 000 $ (4)
Alexander Volkov 5 000 $ (3)
Steven Kampfer 5 000 $ (2)
Alex Barre-Boulet 3 000 $ (4)
Michael Spacek 3 000 $ (3)
Manuel Wiederer 3 000 $ (3)
Travis Boyd 3 000 $ (2)
Kalle Kossila 3 000 $ (2)
Phillip Di Giuseppe 3 000 $ (3)
Peter Cehlarik 3 000 $ (2)
Brian Lashoff 3 000 $ (3)
Ashton Sautner 3 000 $ (1)
Tyrell Goulbourne 3 000 $ (1)
Kerby Rychel 3 000 $ (2)
Joel L'Esperance 3 000 $ (4)
Igor Shvyrev 3 000 $ (4)
Shane Starrett 3 000 $ (4)
Collin Delia 3 000 $ (4)
Mitch Reinke 3 000 $ (4)
Curtis Lazar 3 000 $ (1)
Radim Simek 3 000 $ (4)
Gavin Bayreuther 3 000 $ (2)
Clark Bishop 3 000 $ (2)
Dylan Sikura 3 000 $ (4)
Brett Seney 3 000 $ (4)
Sam Carrick 3 000 $ (1)
Total Farm Players33
Salary Commitment
Year 14 : 127 900 $
Year 15 : 106 900 $
Year 16 : 68 900 $
Year 17 : 37 000 $
Salary Average Commitment
Year 14 : 36 000 $
Year 15 : 21 500 $
Year 16 : 12 250 $
Year 17 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left25
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue10 852 800 $

Expense

Pro Players Total Salaries49 190 000 $
Farm Players Total Salaries72 000 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 188 083 $
Farm Year To Date Expenses64 751 $
Pro Salary Cap To Date19 066 141 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 957 500 $
Pro Remaining Season Days114
Pro Expenses Per Days263 583 $
Pro Estimated Expenses30 048 462 $
Farm Remaining Season Days121
Farm Expenses Per Days887 $
Farm Estimated Expenses107 327 $
Estimated Season Expenses30 155 789 $
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 Account185 317 545 $
Projected Bank Account172 119 256 $

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)
Leo Komarov 3 500 000 $ (1)
Aaron Ekblad 3 500 000 $ (3)
Jon Merrill 2 500 000 $ (3)
Adam Larsson 2 500 000 $ (4)
Corey Perry 2 500 000 $ (2)
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)
Juuse Saros 500 000 $ (1)
Josh Jooris 500 000 $ (3)
Brian Gibbons 300 000 $ (1)
Patrik Nemeth 300 000 $ (1)
Brett Ritchie 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 14 : 49 190 000 $
Year 15 : 30 290 000 $
Year 16 : 20 490 000 $
Year 17 : 3 000 000 $
Salary Average Commitment
Year 14 : 16 227 000 $
Year 15 : 300 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 49 190 000 $
Year 15 : 30 290 000 $
Year 16 : 20 490 000 $
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 $ - 5 492 - 91,54%
Level 2: 5000 - 60 $ - 4 677 - 93,54%
Level 3: 2000 - 35 $ - 1 892 - 94,62%
Level 4: 4000 - 20 $ - 3 859 - 96,49%
Luxury : 1000 - 200 $ - 924 - 92,43%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16 845 - 93,59%
Average Income per Game590 648 $
Year to Date Revenue8 859 718 $

Expense

Pro Players Total Salaries41 950 000 $
Farm Players Total Salaries42 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 392 796 $
Farm Year To Date Expenses392 948 $
Pro Salary Cap To Date15 918 994 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 356 845 $
Pro Remaining Season Days114
Pro Expenses Per Days230 214 $
Pro Estimated Expenses26 244 396 $
Farm Remaining Season Days121
Farm Expenses Per Days5 371 $
Farm Estimated Expenses649 891 $
Estimated Season Expenses26 894 287 $
Season Salary Cap41 950 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 050 000 $
Estimate Over Minimum Salary Cap of 15 000 000 $ 26 950 000 $
Current Bank Account41 917 541 $
Projected Bank Account30 380 099 $

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)
Darren Helm 2 500 000 $ (4)
Cody Ceci 2 500 000 $ (1)
Michal Neuvirth 2 000 000 $ (1)
Mark Borowiecki 1 000 000 $ (1)
Corban Knight 1 000 000 $ (4)
Riley Sheahan 1 000 000 $ (1)
Jonathan Ericsson 1 000 000 $ (3)
Daniel Carr 1 000 000 $ (2)
Rasmus Dahlin 900 000 $ (4)
Filip Chlapik 500 000 $ (3)
Zach Sanford 500 000 $ (2)
Jordan Nolan 500 000 $ (1)
Michael Chaput 500 000 $ (3)
Jori Lehtera 500 000 $ (1)
Travis Morin 300 000 $ (2)
Vinni Lettieri 300 000 $ (3)
Matiss Kivlenieks 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 14 : 41 950 000 $
Year 15 : 18 450 000 $
Year 16 : 13 500 000 $
Year 17 : 10 900 000 $
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 : 41 950 000 $
Year 15 : 18 450 000 $
Year 16 : 13 500 000 $
Year 17 : 10 900 000 $

Farm Players Salaries

Chris Butler 5 000 $ (2)
Trent Frederic 5 000 $ (3)
Dalton Prout 5 000 $ (3)
Justin Kirkland 5 000 $ (2)
John Ramage 5 000 $ (3)
TJ Brennan 5 000 $ (1)
Patrick Bajkov 3 000 $ (4)
Jarred Tinordi 3 000 $ (3)
Ryan Olsen 3 000 $ (4)
Troy Bourke 3 000 $ (2)
Total Farm Players10
Salary Commitment
Year 14 : 42 000 $
Year 15 : 37 000 $
Year 16 : 24 000 $
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 217 070 873 $ 48 840 000 $ 1 160 000 $ 33 840 000 $ 203757
Boston Bruins 105 165 018 $ 44 590 000 $ 5 410 000 $ 29 590 000 $ 212950
Buffalo Sabres 135 976 696 $ 47 040 773 $ 2 959 227 $ 32 040 773 $ 202444
Calgary Flames 48 874 237 $ 44 741 077 $ 5 258 923 $ 29 741 077 $ 202343
Carolina Hurricanes 72 996 960 $ 49 180 000 $ 820 000 $ 34 180 000 $ 242347
Chicago Blackhawks 88 958 972 $ 36 680 000 $ 13 320 000 $ 21 680 000 $ 22527
Colorado Avalanche 193 905 804 $ 35 990 000 $ 14 010 000 $ 20 990 000 $ 223961
Columbus Blue Jackets 164 089 773 $ 46 630 111 $ 3 369 889 $ 31 630 111 $ 212445
Dallas Stars 94 533 424 $ 43 600 000 $ 6 400 000 $ 28 600 000 $ 212849
Detroit Red Wings 117 261 328 $ 39 290 000 $ 10 710 000 $ 24 290 000 $ 21829
Edmonton Oilers 79 108 477 $ 45 100 000 $ 4 900 000 $ 30 100 000 $ 211839
Florida Panthers 50 897 055 $ 40 403 185 $ 9 596 815 $ 25 403 185 $ 221133
Los Angeles Kings 73 043 747 $ 49 500 000 $ 500 000 $ 34 500 000 $ 20828
Minnesota Wild 63 258 531 $ 47 040 000 $ 2 960 000 $ 32 040 000 $ 221537
Montreal Canadiens 118 905 445 $ 47 500 000 $ 2 500 000 $ 32 500 000 $ 222143
Nashville Predators 133 406 921 $ 30 190 000 $ 19 810 000 $ 15 190 000 $ 232346
New Jersey Devils 75 332 483 $ 50 453 490 $ -453 490 $ 35 453 490 $ 213051
New York Islanders 43 258 978 $ 43 349 068 $ 6 650 932 $ 28 349 068 $ 242347
New York Rangers 99 452 689 $ 47 485 998 $ 2 514 002 $ 32 485 998 $ 213253
Ottawa Senators 95 920 448 $ 34 400 000 $ 15 600 000 $ 19 400 000 $ 223052
Philadelphia Flyers (6 454 370 $) 44 207 888 $ 5 792 112 $ 29 207 888 $ 212445
Phoenix Coyotes 46 747 247 $ 49 989 994 $ 10 006 $ 34 989 994 $ 211738
Pittsburgh Penguins 127 732 332 $ 49 650 000 $ 350 000 $ 34 650 000 $ 215475
San Jose Sharks 75 044 591 $ 48 300 000 $ 1 700 000 $ 33 300 000 $ 212142
St. Louis Blues 341 393 432 $ 49 150 001 $ 849 999 $ 34 150 001 $ 205373
Tampa Bay Lightning 225 483 569 $ 31 345 000 $ 18 655 000 $ 16 345 000 $ 222749
Toronto Maple Leafs 168 637 178 $ 49 545 000 $ 455 000 $ 34 545 000 $ 221638
Vancouver Canucks 49 910 295 $ 49 990 000 $ 10 000 $ 34 990 000 $ 222042
Vegas Golden Knights 19 930 849 $ 35 883 392 $ 14 116 608 $ 20 883 392 $ 233356
Washington Capitals 185 317 545 $ 49 190 000 $ 810 000 $ 34 190 000 $ 221840
Winnipeg Jets 41 917 541 $ 41 950 000 $ 8 050 000 $ 26 950 000 $ 231033