Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 720 - 95,33%
Level 2: 5000 - 60 $ - 4 728 - 94,56%
Level 3: 2000 - 35 $ - 1 896 - 94,81%
Level 4: 4000 - 20 $ - 3 848 - 96,21%
Luxury : 1000 - 200 $ - 948 - 94,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 890 - 94,52%
Farm Level 2: 1000 - 15 $ - 934 - 93,44%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 141 - 95,23%
Average Income per Game606 195 $
Year to Date Revenue16 367 274 $
Farm
Home Games Left8
Average Attendance - %2 825 - 94,16%
Average Income per Game70 557 $
Year to Date Revenue2 328 388 $

Expense

Pro Players Total Salaries40 100 000 $
Farm Players Total Salaries134 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 932 603 $
Farm Year To Date Expenses2 062 101 $
Pro Salary Cap To Date32 088 482 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 486 735 $
Farm Estimated Season Revenue564 458 $
Pro Remaining Season Days48
Pro Expenses Per Days220 968 $
Pro Estimated Expenses10 606 464 $
Farm Remaining Season Days39
Farm Expenses Per Days14 884 $
Farm Estimated Expenses580 476 $
Estimated Season Expenses11 186 940 $
Season Salary Cap40 100 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $9 900 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 20 100 000 $
Current Bank Account186 285 934 $
Projected Bank Account184 150 187 $

Pro Players Salaries

TJ Brodie 5 000 000 $ (1)
John Gibson 5 000 000 $ (1)
Nick Leddy 3 500 000 $ (1)
Kyle Palmieri 3 500 000 $ (3)
Craig Smith 3 500 000 $ (2)
Joel Armia 2 500 000 $ (3)
Tanner Pearson 2 500 000 $ (1)
Adam Pelech 2 500 000 $ (3)
Jake Gardiner 2 500 000 $ (1)
Riley Nash 1 000 000 $ (1)
Zack Smith 1 000 000 $ (1)
Trevor Lewis 1 000 000 $ (2)
Melker Karlsson 1 000 000 $ (2)
Calle Jarnkrok 1 000 000 $ (1)
Dante Fabbro 900 000 $ (4)
Auston Matthews 900 000 $ (1)
Kurtis MacDermid 500 000 $ (2)
Paul Carey 500 000 $ (3)
Cal O'Reilly 500 000 $ (4)
Jeremy Lauzon 500 000 $ (2)
Jonas Johansson 500 000 $ (1)
Frederik Gauthier 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 15 : 40 100 000 $
Year 16 : 16 900 000 $
Year 17 : 10 400 000 $
Year 18 : 1 400 000 $
Salary Average Commitment
Year 15 : 5 100 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 40 100 000 $
Year 16 : 16 900 000 $
Year 17 : 10 400 000 $
Year 18 : 1 400 000 $

Farm Players Salaries

Lias Andersson 9 000 $ (3)
Michael Dal Colle 9 000 $ (1)
Anton Forsberg 7 500 $ (3)
Andreas Martinsen 5 000 $ (1)
Frederic Allard 5 000 $ (2)
Calvin Thurkauf 5 000 $ (2)
Keaton Middleton 5 000 $ (4)
Joseph LaBate 5 000 $ (2)
J.T. Brown 5 000 $ (4)
Gabriel Carlsson 5 000 $ (2)
Mark Alt 5 000 $ (1)
J.C. Beaudin 5 000 $ (2)
Ross Colton 5 000 $ (3)
Rasmus Asplund 5 000 $ (3)
Logan Stanley 5 000 $ (3)
Nathan Gerbe 4 000 $ (2)
Tim Schaller 3 000 $ (4)
Laurent Dauphin 3 000 $ (2)
Kevin Boyle 3 000 $ (1)
Simon Benoit 3 000 $ (3)
Dillon Heatherington 3 000 $ (1)
Chad Ruhwedel 3 000 $ (1)
Mason Geertsen 3 000 $ (1)
Guillaume Brisebois 3 000 $ (2)
Alex Dostie 3 000 $ (2)
Michael Sgarbossa 3 000 $ (1)
JC Lipon 3 000 $ (3)
Dereck Baribeau 3 000 $ (4)
Paul LaDue 3 000 $ (1)
Dennis Gilbert 3 000 $ (3)
Landon Bow 3 000 $ (3)
Simon Holmstrom 0 $ (1)
Total Farm Players32
Salary Commitment
Year 15 : 134 500 $
Year 16 : 97 500 $
Year 17 : 59 500 $
Year 18 : 16 000 $
Salary Average Commitment
Year 15 : 7 778 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 648 - 94,13%
Level 2: 5000 - 60 $ - 4 777 - 95,55%
Level 3: 2000 - 35 $ - 1 898 - 94,88%
Level 4: 4000 - 20 $ - 3 780 - 94,50%
Luxury : 1000 - 200 $ - 937 - 93,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 906 - 95,30%
Farm Level 2: 1000 - 15 $ - 953 - 95,29%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 039 - 94,66%
Average Income per Game602 194 $
Year to Date Revenue19 270 201 $
Farm
Home Games Left8
Average Attendance - %2 859 - 95,29%
Average Income per Game71 281 $
Year to Date Revenue2 352 270 $

Expense

Pro Players Total Salaries49 749 705 $
Farm Players Total Salaries127 221 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 351 981 $
Farm Year To Date Expenses173 663 $
Pro Salary Cap To Date36 567 021 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 419 744 $
Farm Estimated Season Revenue570 247 $
Pro Remaining Season Days48
Pro Expenses Per Days272 848 $
Pro Estimated Expenses13 096 704 $
Farm Remaining Season Days39
Farm Expenses Per Days1 284 $
Farm Estimated Expenses50 076 $
Estimated Season Expenses13 146 780 $
Season Salary Cap49 749 705 $
Estimate Under Maximum Salary Cap of 50 000 000 $250 295 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 749 705 $
Current Bank Account77 787 774 $
Projected Bank Account70 630 985 $

Pro Players Salaries

Robin Lehner 6 500 000 $ (4)
Brent Burns 6 500 000 $ (1)
Aleksander Barkov 5 000 000 $ (2)
Dylan Larkin 4 750 000 $ (2)
Jamie Benn 3 500 000 $ (2)
Anders Lee 3 500 000 $ (2)
Tyler Myers 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (4)
Patrik Nemeth 2 916 663 $ (3)
Boone Jenner 2 500 000 $ (2)
Alec Martinez 2 500 000 $ (2)
Casey DeSmith 992 933 $ (3)
Anthony Duclair 990 109 $ (1)
Slater Koekkoek 500 000 $ (2)
Evan Rodrigues 500 000 $ (2)
Vince Dunn 500 000 $ (1)
Ryan Carpenter 500 000 $ (2)
Matt Nieto 500 000 $ (1)
Kevin Rooney 300 000 $ (3)
Rocco Grimaldi 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 15 : 49 749 705 $
Year 16 : 37 759 596 $
Year 17 : 14 509 596 $
Year 18 : 10 000 000 $
Salary Average Commitment
Year 15 : 2 599 999 $
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 749 705 $
Year 16 : 37 759 596 $
Year 17 : 14 509 596 $
Year 18 : 10 000 000 $

Farm Players Salaries

Michael Stone 11 111 $ (1)
Artyom Zagidulin 9 000 $ (4)
Nate Prosser 5 000 $ (1)
Jani Hakanpaa 5 000 $ (1)
Zach Senyshyn 5 000 $ (2)
Joe Morrow 5 000 $ (1)
Zac Rinaldo 5 000 $ (2)
Kevin Poulin 5 000 $ (1)
Christopher Gibson 5 000 $ (3)
Carter Camper 3 110 $ (2)
Cameron Hughes 3 000 $ (2)
Alexander Yelesin 3 000 $ (4)
Phillip Di Giuseppe 3 000 $ (2)
Brogan Rafferty 3 000 $ (4)
Giovanni Fiore 3 000 $ (2)
William Borgen 3 000 $ (3)
Jimmy Schuldt 3 000 $ (4)
Joakim Nygard 3 000 $ (4)
Joel Kellman 3 000 $ (4)
Curtis McKenzie 3 000 $ (3)
Sam Miletic 3 000 $ (3)
Luke Green 3 000 $ (3)
Steven Lorentz 3 000 $ (3)
Spencer Smallman 3 000 $ (3)
Michael Carcone 3 000 $ (3)
Callum Booth 3 000 $ (3)
Jalen Chatfield 3 000 $ (4)
Connor Bunnaman 3 000 $ (3)
Yannick Veilleux 3 000 $ (1)
Frederick Gaudreau 3 000 $ (2)
Jack Kopacka 3 000 $ (3)
Liam O'Brien 3 000 $ (3)
Luke Philp 3 000 $ (4)
Total Farm Players33
Salary Commitment
Year 15 : 127 221 $
Year 16 : 93 110 $
Year 17 : 68 000 $
Year 18 : 30 000 $
Salary Average Commitment
Year 15 : 11 000 $
Year 16 : 6 000 $
Year 17 : 0 $
Year 18 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 814 - 96,90%
Level 2: 5000 - 60 $ - 4 780 - 95,60%
Level 3: 2000 - 35 $ - 1 915 - 95,75%
Level 4: 4000 - 20 $ - 3 797 - 94,92%
Luxury : 1000 - 200 $ - 940 - 93,98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 880 - 94,00%
Farm Level 2: 1000 - 15 $ - 958 - 95,78%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 246 - 95,81%
Average Income per Game611 552 $
Year to Date Revenue19 569 676 $
Farm
Home Games Left8
Average Attendance - %2 838 - 94,59%
Average Income per Game70 548 $
Year to Date Revenue2 328 071 $

Expense

Pro Players Total Salaries49 043 888 $
Farm Players Total Salaries103 781 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 744 686 $
Farm Year To Date Expenses3 978 753 $
Pro Salary Cap To Date36 369 446 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 503 971 $
Farm Estimated Season Revenue564 381 $
Pro Remaining Season Days48
Pro Expenses Per Days269 053 $
Pro Estimated Expenses12 914 544 $
Farm Remaining Season Days39
Farm Expenses Per Days28 835 $
Farm Estimated Expenses1 124 565 $
Estimated Season Expenses14 039 109 $
Season Salary Cap49 043 888 $
Estimate Under Maximum Salary Cap of 50 000 000 $956 112 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 043 888 $
Current Bank Account103 613 597 $
Projected Bank Account95 642 840 $

Pro Players Salaries

Mikko Koskinen 5 000 000 $ (3)
P.K. Subban 5 000 000 $ (1)
Phil Kessel 5 000 000 $ (1)
Artemi Panarin 5 000 000 $ (4)
Sean Monahan 4 095 000 $ (2)
Mats Zuccarello 3 500 000 $ (3)
Mikael Backlund 3 500 000 $ (1)
Drew Doughty 3 500 000 $ (2)
Niklas Hjalmarsson 2 888 888 $ (1)
James Neal 2 500 000 $ (4)
Marco Scandella 1 650 000 $ (4)
Ilya Kovalchuk 1 200 000 $ (3)
Patrick Marleau 960 000 $ (1)
Nikita Zaitsev 900 000 $ (1)
Kailer Yamamoto 900 000 $ (3)
Samuel Girard 900 000 $ (2)
Sam Steel 900 000 $ (3)
Brayden Point 500 000 $ (1)
Blake Lizotte 500 000 $ (4)
Justin Abdelkader 350 000 $ (4)
Alexandar Georgiev 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 15 : 49 043 888 $
Year 16 : 30 295 000 $
Year 17 : 21 500 000 $
Year 18 : 10 000 000 $
Salary Average Commitment
Year 15 : 8 800 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 043 888 $
Year 16 : 30 295 000 $
Year 17 : 21 500 000 $
Year 18 : 10 000 000 $

Farm Players Salaries

Brendan Smith 12 200 $ (3)
Mark Barberio 8 081 $ (3)
Will Bitten 5 000 $ (3)
Christopher Clapperton 5 000 $ (3)
John Quenneville 5 000 $ (1)
Conner Bleackley 5 000 $ (1)
Eric Cornel 5 000 $ (1)
Fabian Zetterlund 5 000 $ (4)
Reece Scarlett 5 000 $ (1)
Erik Condra 3 500 $ (1)
Griffen Outhouse 3 000 $ (4)
Deven Sideroff 3 000 $ (2)
Cameron Darcy 3 000 $ (3)
Gaetan Haas 3 000 $ (4)
Justin Kloos 3 000 $ (2)
Mikhail Maltsev 3 000 $ (4)
Casey Nelson 3 000 $ (1)
Greg Carey 3 000 $ (1)
Sheldon Dries 3 000 $ (3)
Charlie Lindgren 3 000 $ (4)
Robbie Russo 3 000 $ (2)
Calle Rosen 3 000 $ (2)
Mikey Eyssimont 3 000 $ (3)
Sam Lafferty 3 000 $ (3)
Casey Fitzgerald 3 000 $ (4)
Total Farm Players25
Salary Commitment
Year 15 : 103 781 $
Year 16 : 74 281 $
Year 17 : 62 281 $
Year 18 : 20 000 $
Salary Average Commitment
Year 15 : 17 250 $
Year 16 : 9 250 $
Year 17 : 0 $
Year 18 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 447 - 74,12%
Level 2: 5000 - 65 $ - 3 798 - 75,96%
Level 3: 2000 - 35 $ - 1 878 - 93,89%
Level 4: 4000 - 20 $ - 3 795 - 94,88%
Luxury : 1000 - 200 $ - 939 - 93,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 882 - 94,10%
Farm Level 2: 1000 - 15 $ - 962 - 96,22%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %14 857 - 82,54%
Average Income per Game543 419 $
Year to Date Revenue15 215 744 $
Farm
Home Games Left7
Average Attendance - %2 844 - 94,80%
Average Income per Game70 665 $
Year to Date Revenue2 402 607 $

Expense

Pro Players Total Salaries48 840 000 $
Farm Players Total Salaries49 811 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 639 087 $
Farm Year To Date Expenses127 261 $
Pro Salary Cap To Date34 608 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 064 453 $
Farm Estimated Season Revenue494 654 $
Pro Remaining Season Days48
Pro Expenses Per Days284 086 $
Pro Estimated Expenses13 636 128 $
Farm Remaining Season Days39
Farm Expenses Per Days846 $
Farm Estimated Expenses32 994 $
Estimated Season Expenses13 669 122 $
Season Salary Cap48 840 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 160 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 840 000 $
Current Bank Account13 745 807 $
Projected Bank Account7 635 792 $

Pro Players Salaries

Roman Josi 6 500 000 $ (4)
Tyler Seguin 4 990 000 $ (1)
Ondrej Palat 3 500 000 $ (1)
Alexander Radulov 3 500 000 $ (1)
Hampus Lindholm 3 500 000 $ (1)
Jakob Silfverberg 3 500 000 $ (3)
Alexander Edler 3 500 000 $ (1)
Vincent Trocheck 3 500 000 $ (1)
Mike Smith 2 800 000 $ (4)
Tyler Toffoli 2 500 000 $ (1)
Elias Lindholm 2 500 000 $ (1)
Alexander Steen 1 200 000 $ (2)
Nick Jensen 1 000 000 $ (1)
Oskar Sundqvist 1 000 000 $ (3)
Mattias Janmark 1 000 000 $ (1)
Josh Morrissey 900 000 $ (1)
Mackenzie Blackwood 900 000 $ (1)
Jay Beagle 750 000 $ (4)
Andy Welinski 500 000 $ (1)
Roope Hintz 500 000 $ (2)
William Carrier 500 000 $ (2)
Scott Harrington 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 15 : 48 840 000 $
Year 16 : 17 050 000 $
Year 17 : 14 550 000 $
Year 18 : 10 050 000 $
Salary Average Commitment
Year 15 : 5 150 000 $
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 48 840 000 $
Year 16 : 17 050 000 $
Year 17 : 14 550 000 $
Year 18 : 10 050 000 $

Farm Players Salaries

Sam Gagner 8 811 $ (3)
Maxime Lagace 7 000 $ (1)
Scott Wedgewood 5 000 $ (2)
Alan Quine 5 000 $ (2)
Ville Meskanen 3 000 $ (3)
Jonathan Ang 3 000 $ (3)
Michael Mersch 3 000 $ (1)
Nathan Walker 3 000 $ (4)
Dominic Toninato 3 000 $ (2)
Joseph Duszak 3 000 $ (4)
Mike Vecchione 3 000 $ (2)
Andy Andreoff 3 000 $ (3)
Total Farm Players12
Salary Commitment
Year 15 : 49 811 $
Year 16 : 39 811 $
Year 17 : 23 811 $
Year 18 : 6 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 611 - 93,51%
Level 2: 5000 - 60 $ - 4 676 - 93,52%
Level 3: 2000 - 35 $ - 1 859 - 92,97%
Level 4: 4000 - 20 $ - 3 828 - 95,69%
Luxury : 1000 - 200 $ - 928 - 92,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 863 - 93,13%
Farm Level 2: 1000 - 15 $ - 942 - 94,22%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 902 - 93,90%
Average Income per Game596 118 $
Year to Date Revenue17 883 537 $
Farm
Home Games Left8
Average Attendance - %2 805 - 93,49%
Average Income per Game69 805 $
Year to Date Revenue2 303 569 $

Expense

Pro Players Total Salaries47 890 000 $
Farm Players Total Salaries130 500 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 393 097 $
Farm Year To Date Expenses864 045 $
Pro Salary Cap To Date36 821 632 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 557 297 $
Farm Estimated Season Revenue558 441 $
Pro Remaining Season Days48
Pro Expenses Per Days268 763 $
Pro Estimated Expenses12 900 624 $
Farm Remaining Season Days39
Farm Expenses Per Days6 387 $
Farm Estimated Expenses249 093 $
Estimated Season Expenses13 149 717 $
Season Salary Cap47 890 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 110 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 890 000 $
Current Bank Account37 678 784 $
Projected Bank Account31 644 805 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (2)
Sidney Crosby 6 500 000 $ (3)
Marc-Andre Fleury 5 000 000 $ (1)
Morgan Rielly 4 190 000 $ (1)
Mark Borowiecki 3 500 000 $ (4)
Jack Johnson 3 500 000 $ (1)
Matt Dumba 3 500 000 $ (2)
Jake Allen 3 000 000 $ (4)
Tom Wilson 2 500 000 $ (3)
Micheal Ferland 1 000 000 $ (2)
Radek Faksa 1 000 000 $ (2)
Kirby Dach 900 000 $ (4)
Colin White 900 000 $ (2)
Kyle Connor 900 000 $ (1)
Henri Jokiharju 900 000 $ (3)
Dominik Kubalik 900 000 $ (4)
Alex DeBrincat 900 000 $ (2)
Stefan Noesen 500 000 $ (2)
Madison Bowey 500 000 $ (1)
Jake Virtanen 500 000 $ (3)
Connor Brown 500 000 $ (3)
Miles Wood 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 15 : 47 890 000 $
Year 16 : 33 500 000 $
Year 17 : 19 200 000 $
Year 18 : 8 300 000 $
Salary Average Commitment
Year 15 : 8 125 000 $
Year 16 : 1 125 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 47 890 000 $
Year 16 : 33 500 000 $
Year 17 : 19 200 000 $
Year 18 : 8 300 000 $

Farm Players Salaries

Sven Baertschi 25 000 $ (1)
Nicolas Hague 9 000 $ (3)
Cal Foote 9 000 $ (3)
Calvin Pickard 7 500 $ (3)
Tyler Steenbergen 5 000 $ (3)
Adam Clendening 5 000 $ (1)
Kevin Roy 5 000 $ (1)
Josh Norris 5 000 $ (4)
Blake Speers 5 000 $ (2)
Rem Pitlick 5 000 $ (4)
Sean Durzi 5 000 $ (4)
Jordan Kyrou 5 000 $ (3)
Kale Clague 5 000 $ (3)
David Warsofsky 5 000 $ (2)
Anthony Louis 3 000 $ (1)
Anton Lindholm 3 000 $ (1)
Ethan Prow 3 000 $ (4)
James de Haas 3 000 $ (2)
Oskar Steen 3 000 $ (4)
Dylan Blujus 3 000 $ (1)
Gerald Mayhew 3 000 $ (4)
Christian Djoos 3 000 $ (3)
Skyler McKenzie 3 000 $ (3)
Alex Belzile 3 000 $ (3)
Total Farm Players24
Salary Commitment
Year 15 : 130 500 $
Year 16 : 86 500 $
Year 17 : 73 500 $
Year 18 : 24 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 713 - 95,22%
Level 2: 5000 - 60 $ - 4 775 - 95,50%
Level 3: 2000 - 35 $ - 1 945 - 97,23%
Level 4: 4000 - 20 $ - 3 803 - 95,07%
Luxury : 1000 - 200 $ - 948 - 94,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 908 - 95,39%
Farm Level 2: 1000 - 15 $ - 944 - 94,41%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 183 - 95,46%
Average Income per Game607 619 $
Year to Date Revenue17 013 329 $
Farm
Home Games Left8
Average Attendance - %2 852 - 95,06%
Average Income per Game71 222 $
Year to Date Revenue2 350 337 $

Expense

Pro Players Total Salaries42 537 499 $
Farm Players Total Salaries28 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 471 400 $
Farm Year To Date Expenses1 268 021 $
Pro Salary Cap To Date34 381 082 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 899 046 $
Farm Estimated Season Revenue569 779 $
Pro Remaining Season Days48
Pro Expenses Per Days229 234 $
Pro Estimated Expenses11 003 232 $
Farm Remaining Season Days39
Farm Expenses Per Days9 201 $
Farm Estimated Expenses358 839 $
Estimated Season Expenses11 362 071 $
Season Salary Cap42 537 499 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 462 501 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 537 499 $
Current Bank Account63 985 669 $
Projected Bank Account61 092 423 $

Pro Players Salaries

Thomas Greiss 5 000 000 $ (3)
Evgeny Kuznetsov 5 000 000 $ (2)
Connor Murphy 5 000 000 $ (1)
Brett Pesce 3 500 000 $ (1)
Jakub Vrana 2 699 999 $ (1)
Andreas Athanasiou 2 500 000 $ (1)
Tyler Johnson 2 500 000 $ (4)
Vladislav Namestnikov 2 500 000 $ (1)
Nikita Zadorov 2 500 000 $ (1)
Tyler Bertuzzi 2 500 000 $ (3)
Josh Manson 2 500 000 $ (4)
Antti Raanta 1 437 500 $ (4)
Adrian Kempe 1 000 000 $ (1)
Luke Kunin 900 000 $ (2)
Brandon Carlo 500 000 $ (1)
Zemgus Girgensons 500 000 $ (2)
Sam Bennett 500 000 $ (2)
Matt Benning 300 000 $ (1)
Warren Foegele 300 000 $ (2)
Erik Cernak 300 000 $ (2)
Anders Bjork 300 000 $ (2)
Anthony Cirelli 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 15 : 42 537 499 $
Year 16 : 22 037 500 $
Year 17 : 13 937 500 $
Year 18 : 6 437 500 $
Salary Average Commitment
Year 15 : 300 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 42 537 499 $
Year 16 : 22 037 500 $
Year 17 : 13 937 500 $
Year 18 : 6 437 500 $

Farm Players Salaries

Zachary Sawchenko 7 500 $ (4)
Ryan Collins 3 000 $ (2)
Connor Hobbs 3 000 $ (2)
Thomas Di Pauli 3 000 $ (1)
Jonny Brodzinski 3 000 $ (2)
Dakota Joshua 3 000 $ (4)
Blake Pietila 3 000 $ (4)
Brayden Pachal 3 000 $ (4)
Total Farm Players8
Salary Commitment
Year 15 : 28 500 $
Year 16 : 25 500 $
Year 17 : 16 500 $
Year 18 : 16 500 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 773 - 96,22%
Level 2: 5000 - 60 $ - 4 647 - 92,94%
Level 3: 2000 - 35 $ - 1 901 - 95,03%
Level 4: 4000 - 20 $ - 3 773 - 94,32%
Luxury : 1000 - 200 $ - 952 - 95,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 906 - 95,29%
Farm Level 2: 1000 - 15 $ - 940 - 93,98%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 046 - 94,70%
Average Income per Game606 191 $
Year to Date Revenue16 973 356 $
Farm
Home Games Left7
Average Attendance - %2 846 - 94,85%
Average Income per Game71 104 $
Year to Date Revenue2 417 526 $

Expense

Pro Players Total Salaries47 115 000 $
Farm Players Total Salaries208 889 $
Coaches Total Salaries3 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 337 510 $
Farm Year To Date Expenses2 252 109 $
Pro Salary Cap To Date34 946 028 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 880 487 $
Farm Estimated Season Revenue497 726 $
Pro Remaining Season Days48
Pro Expenses Per Days255 995 $
Pro Estimated Expenses12 287 760 $
Farm Remaining Season Days39
Farm Expenses Per Days16 293 $
Farm Estimated Expenses635 427 $
Estimated Season Expenses12 923 187 $
Season Salary Cap47 115 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 885 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 115 000 $
Current Bank Account162 981 601 $
Projected Bank Account158 436 627 $

Pro Players Salaries

Jacob Markstrom 5 000 000 $ (2)
Leon Draisaitl 5 000 000 $ (1)
Logan Couture 5 000 000 $ (1)
Jeff Petry 5 000 000 $ (2)
Teuvo Teravainen 4 190 000 $ (1)
Brendan Gallagher 3 500 000 $ (2)
Rasmus Ristolainen 3 500 000 $ (2)
Chris Kreider 3 400 000 $ (3)
Linus Ullmark 2 500 000 $ (1)
Kevin Fiala 2 225 000 $ (4)
Colton Sissons 1 000 000 $ (2)
MacKenzie Weegar 1 000 000 $ (4)
Scott Mayfield 1 000 000 $ (1)
Luke Glendening 1 000 000 $ (1)
Christian Dvorak 900 000 $ (1)
J.T. Compher 500 000 $ (1)
Marcus Pettersson 500 000 $ (2)
Tanner Kero 500 000 $ (2)
Adam Fox 500 000 $ (4)
Dominik Simon 300 000 $ (2)
Dominik Kahun 300 000 $ (3)
Victor Olofsson 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 15 : 47 115 000 $
Year 16 : 27 025 000 $
Year 17 : 7 725 000 $
Year 18 : 3 725 000 $
Salary Average Commitment
Year 15 : 3 100 000 $
Year 16 : 3 100 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 47 115 000 $
Year 16 : 27 025 000 $
Year 17 : 7 725 000 $
Year 18 : 3 725 000 $

Farm Players Salaries

Shayne Gostisbehere 25 000 $ (1)
Jacob Larsson 9 000 $ (2)
Michael Rasmussen 9 000 $ (3)
Eeli Tolvanen 9 000 $ (3)
Thatcher Demko 9 000 $ (1)
Max Jones 9 000 $ (3)
Tomas Nosek 8 889 $ (1)
Josh Brook 5 000 $ (4)
Jonathan Davidsson 5 000 $ (4)
Jeremy Gregoire 5 000 $ (2)
Mario Ferraro 5 000 $ (4)
Trey Fix-Wolansky 5 000 $ (4)
Hudson Fasching 5 000 $ (1)
Boo Nieves 5 000 $ (1)
Nicolas Roy 5 000 $ (2)
Steven Santini 5 000 $ (1)
Miikka Salomaki 5 000 $ (4)
Louie Belpedio 5 000 $ (2)
Sam Montembeault 5 000 $ (4)
Caleb Jones 5 000 $ (2)
Givani Smith 5 000 $ (3)
Sean Day 5 000 $ (3)
Ryan Lindgren 5 000 $ (3)
Otto Koivula 5 000 $ (3)
Lukas Vejdemo 5 000 $ (3)
Ryan Donato 5 000 $ (2)
Ryan Fitzgerald 5 000 $ (2)
Brendan Gaunce 3 000 $ (2)
Josh Mahura 3 000 $ (3)
Patrick Sieloff 3 000 $ (2)
Nick Moutrey 3 000 $ (4)
Vili Saarijarvi 3 000 $ (2)
Thomas Schemitsch 3 000 $ (1)
Dan Renouf 3 000 $ (1)
Adam Huska 3 000 $ (3)
Eric Comrie 3 000 $ (4)
Riley Barber 3 000 $ (3)
Total Farm Players37
Salary Commitment
Year 15 : 208 889 $
Year 16 : 145 000 $
Year 17 : 97 000 $
Year 18 : 36 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Columbus Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 660 - 94,33%
Level 2: 5000 - 60 $ - 4 746 - 94,92%
Level 3: 2000 - 35 $ - 1 904 - 95,21%
Level 4: 4000 - 20 $ - 3 789 - 94,72%
Luxury : 1000 - 200 $ - 949 - 94,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 881 - 94,04%
Farm Level 2: 1000 - 15 $ - 934 - 93,45%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 048 - 94,71%
Average Income per Game603 290 $
Year to Date Revenue19 305 277 $
Farm
Home Games Left8
Average Attendance - %2 815 - 93,84%
Average Income per Game70 263 $
Year to Date Revenue2 318 663 $

Expense

Pro Players Total Salaries49 960 111 $
Farm Players Total Salaries70 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 671 740 $
Farm Year To Date Expenses3 949 971 $
Pro Salary Cap To Date34 703 111 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 429 609 $
Farm Estimated Season Revenue562 100 $
Pro Remaining Season Days48
Pro Expenses Per Days273 979 $
Pro Estimated Expenses13 150 992 $
Farm Remaining Season Days39
Farm Expenses Per Days28 644 $
Farm Estimated Expenses1 117 116 $
Estimated Season Expenses14 268 108 $
Season Salary Cap49 960 111 $
Estimate Under Maximum Salary Cap of 50 000 000 $39 889 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 960 111 $
Current Bank Account130 658 136 $
Projected Bank Account122 381 737 $

Pro Players Salaries

Tuukka Rask 5 000 000 $ (1)
Evander Kane 5 000 000 $ (2)
Ryan Nugent-Hopkins 4 900 000 $ (4)
Evgenii Dadonov 4 500 000 $ (3)
Oliver Ekman-Larsson 3 500 000 $ (2)
David Pastrnak 3 500 000 $ (1)
Christopher Tanev 3 260 000 $ (4)
Nate Schmidt 2 500 000 $ (1)
Phillip Danault 2 500 000 $ (2)
Jonathan Drouin 2 500 000 $ (3)
Dougie Hamilton 2 500 000 $ (2)
Blake Coleman 2 500 000 $ (4)
Dan Hamhuis 2 000 111 $ (1)
Frank Vatrano 1 000 000 $ (2)
Carl Gunnarsson 1 000 000 $ (2)
Dylan Strome 900 000 $ (2)
Frans Nielsen 600 000 $ (1)
Carter Hart 500 000 $ (3)
Will Butcher 500 000 $ (2)
Johan Larsson 500 000 $ (1)
Oskar Lindblom 500 000 $ (2)
Nick Cousins 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 15 : 49 960 111 $
Year 16 : 35 560 000 $
Year 17 : 18 160 000 $
Year 18 : 10 660 000 $
Salary Average Commitment
Year 15 : 13 900 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 960 111 $
Year 16 : 35 560 000 $
Year 17 : 18 160 000 $
Year 18 : 10 660 000 $

Farm Players Salaries

Casey Mittelstadt 9 000 $ (3)
Filip Gustavsson 5 000 $ (2)
Jonah Gadjovich 5 000 $ (3)
Brendan Leipsic 5 000 $ (3)
Daniel Audette 5 000 $ (1)
Jeremy Roy 5 000 $ (2)
Eric Robinson 3 000 $ (4)
Leon Gawanke 3 000 $ (4)
Logan Day 3 000 $ (4)
Josiah Didier 3 000 $ (1)
Kyle Burroughs 3 000 $ (3)
Brennan Menell 3 000 $ (2)
Marcus Hogberg 3 000 $ (2)
Brayden Burke 3 000 $ (3)
David Kase 3 000 $ (3)
Ryan Haggerty 3 000 $ (3)
Max Veronneau 3 000 $ (3)
Jake Leschyshyn 3 000 $ (4)
Total Farm Players18
Salary Commitment
Year 15 : 70 000 $
Year 16 : 62 000 $
Year 17 : 46 000 $
Year 18 : 12 000 $
Salary Average Commitment
Year 15 : 5 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 856 - 97,59%
Level 2: 5000 - 45 $ - 4 860 - 97,20%
Level 3: 2000 - 30 $ - 1 956 - 97,82%
Level 4: 4000 - 10 $ - 3 999 - 99,97%
Luxury : 1000 - 180 $ - 959 - 95,89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 905 - 95,24%
Farm Level 2: 1000 - 15 $ - 952 - 95,19%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 630 - 97,94%
Average Income per Game488 800 $
Year to Date Revenue13 686 405 $
Farm
Home Games Left8
Average Attendance - %2 857 - 95,22%
Average Income per Game71 233 $
Year to Date Revenue2 350 694 $

Expense

Pro Players Total Salaries44 636 481 $
Farm Players Total Salaries104 638 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 027 130 $
Farm Year To Date Expenses872 747 $
Pro Salary Cap To Date35 849 732 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 354 402 $
Farm Estimated Season Revenue569 865 $
Pro Remaining Season Days48
Pro Expenses Per Days255 304 $
Pro Estimated Expenses12 254 592 $
Farm Remaining Season Days39
Farm Expenses Per Days6 241 $
Farm Estimated Expenses243 399 $
Estimated Season Expenses12 497 991 $
Season Salary Cap42 636 481 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 363 519 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 636 481 $
Current Bank Account51 883 812 $
Projected Bank Account46 310 088 $

Pro Players Salaries

Patrice Bergeron 6 500 000 $ (1)
Victor Hedman 6 500 000 $ (1)
Blake Wheeler (Out of Payroll) 6 500 000 $ (1)
Taylor Hall 6 500 000 $ (2)
Mike Hoffman 5 000 000 $ (1)
Ryan Ellis 3 500 000 $ (1)
Mark Giordano 3 200 000 $ (2)
Carey Price (Out of Payroll) 2 000 000 $ (2)
Brian Dumoulin 1 000 000 $ (1)
Dylan DeMelo 1 000 000 $ (3)
Jesper Fast 1 000 000 $ (1)
Mark Pysyk 1 000 000 $ (2)
Matt Calvert 1 000 000 $ (2)
Dale Weise 936 481 $ (1)
Miro Heiskanen 900 000 $ (3)
Patrik Laine 900 000 $ (1)
Pierre-Luc Dubois 900 000 $ (2)
Mathew Barzal 900 000 $ (2)
Tobias Rieder 500 000 $ (1)
Jesper Boqvist 500 000 $ (4)
David Rittich 300 000 $ (1)
Zack MacEwen 300 000 $ (2)
Derek Ryan 300 000 $ (1)
Jesper Bratt (Out of Payroll) 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 15 : 51 436 481 $
Year 16 : 18 500 000 $
Year 17 : 2 400 000 $
Year 18 : 500 000 $
Salary Average Commitment
Year 15 : 17 825 997 $
Year 16 : 4 199 999 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 51 436 481 $
Year 16 : 18 500 000 $
Year 17 : 2 400 000 $
Year 18 : 500 000 $

Farm Players Salaries

Dylan McIlrath 9 638 $ (3)
Isac Lundestrom 9 000 $ (3)
Timothy Liljegren 9 000 $ (3)
Nicholas Merkley 9 000 $ (2)
Stuart Skinner 5 000 $ (3)
Noah Gregor 5 000 $ (4)
Chad Krys 5 000 $ (4)
Cam Dineen 5 000 $ (3)
David Quenneville 5 000 $ (4)
Nikolai Prokhorkin 5 000 $ (1)
Ryan Johnston 5 000 $ (1)
Kalle Kossila 3 000 $ (1)
Nick Lappin 3 000 $ (1)
Niclas Almari 3 000 $ (4)
Chris Breen 3 000 $ (3)
Nikita Jevpalovs 3 000 $ (1)
Josef Korenar 3 000 $ (3)
Kevin Gravel 3 000 $ (3)
Joe Hicketts 3 000 $ (1)
Philippe Myers 3 000 $ (2)
Spencer Martin 3 000 $ (4)
Felix Sandstrom 3 000 $ (3)
Ville Heinola 0 $ (1)
Total Farm Players23
Salary Commitment
Year 15 : 104 638 $
Year 16 : 82 638 $
Year 17 : 70 638 $
Year 18 : 21 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Détroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 697 - 94,95%
Level 2: 5000 - 60 $ - 4 704 - 94,07%
Level 3: 2000 - 35 $ - 1 850 - 92,51%
Level 4: 4000 - 20 $ - 3 823 - 95,58%
Luxury : 1000 - 200 $ - 934 - 93,41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,94%
Farm Level 2: 1000 - 15 $ - 939 - 93,91%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 008 - 94,49%
Average Income per Game601 766 $
Year to Date Revenue17 451 205 $
Farm
Home Games Left8
Average Attendance - %2 818 - 93,93%
Average Income per Game70 264 $
Year to Date Revenue2 318 715 $

Expense

Pro Players Total Salaries42 200 000 $
Farm Players Total Salaries72 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 356 437 $
Farm Year To Date Expenses1 538 362 $
Pro Salary Cap To Date32 100 536 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 221 188 $
Farm Estimated Season Revenue562 113 $
Pro Remaining Season Days48
Pro Expenses Per Days250 000 $
Pro Estimated Expenses12 000 000 $
Farm Remaining Season Days39
Farm Expenses Per Days11 141 $
Farm Estimated Expenses434 499 $
Estimated Season Expenses12 434 499 $
Season Salary Cap42 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 800 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 200 000 $
Current Bank Account81 968 411 $
Projected Bank Account77 317 213 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (4)
Seth Jones 5 000 000 $ (2)
Jonathan Toews 5 000 000 $ (4)
Ryan McDonagh 5 000 000 $ (3)
Charlie Coyle 3 500 000 $ (1)
Wayne Simmonds 3 500 000 $ (1)
Jean-Gabriel Pageau 3 500 000 $ (1)
William Nylander 2 500 000 $ (4)
Anthony Mantha 2 500 000 $ (1)
Tristan Jarry (Out of Payroll) 1 500 000 $ (1)
Julien Gauthier 900 000 $ (2)
Evan Bouchard 900 000 $ (4)
Thomas Chabot 900 000 $ (2)
Jason Robertson 500 000 $ (4)
Brandon Davidson 500 000 $ (1)
Chris Mueller 300 000 $ (1)
Evan Cormier 300 000 $ (3)
Trevor Moore 300 000 $ (1)
Matt Luff 300 000 $ (3)
Josh Jacobs 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 15 : 43 700 000 $
Year 16 : 27 800 000 $
Year 17 : 21 000 000 $
Year 18 : 15 400 000 $
Salary Average Commitment
Year 15 : 4 099 999 $
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 43 700 000 $
Year 16 : 27 800 000 $
Year 17 : 21 000 000 $
Year 18 : 15 400 000 $

Farm Players Salaries

Gabriel Vilardi 9 000 $ (4)
Stelio Mattheos 5 000 $ (3)
Patrick Brown 5 000 $ (2)
Jake Dotchin 5 000 $ (2)
Jakub Zboril 5 000 $ (2)
Dominic Turgeon 5 000 $ (1)
Lucas Elvenes 5 000 $ (4)
Jaret Anderson-Dolan 5 000 $ (4)
Jack Studnicka 5 000 $ (4)
Cole Cassels 5 000 $ (2)
Adam Carlson 3 000 $ (4)
William Lagesson 3 000 $ (3)
Axel Jonsson-Fjallby 3 000 $ (3)
Riley Sutter 3 000 $ (4)
Joey Keane 3 000 $ (4)
Daniel Sprong 3 000 $ (3)
Total Farm Players16
Salary Commitment
Year 15 : 72 000 $
Year 16 : 67 000 $
Year 17 : 44 000 $
Year 18 : 33 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 4 043 - 67,39%
Level 2: 5000 - 65 $ - 3 893 - 77,87%
Level 3: 2000 - 40 $ - 1 450 - 72,51%
Level 4: 4000 - 22 $ - 2 998 - 74,95%
Luxury : 1000 - 300 $ - 557 - 55,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 901 - 95,05%
Farm Level 2: 1000 - 15 $ - 941 - 94,11%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %12 942 - 71,90%
Average Income per Game535 308 $
Year to Date Revenue14 988 612 $
Farm
Home Games Left7
Average Attendance - %2 842 - 94,74%
Average Income per Game70 973 $
Year to Date Revenue2 413 075 $

Expense

Pro Players Total Salaries49 900 000 $
Farm Players Total Salaries89 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 199 545 $
Farm Year To Date Expenses1 711 296 $
Pro Salary Cap To Date35 457 646 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 958 998 $
Farm Estimated Season Revenue496 810 $
Pro Remaining Season Days48
Pro Expenses Per Days273 656 $
Pro Estimated Expenses13 135 488 $
Farm Remaining Season Days39
Farm Expenses Per Days12 367 $
Farm Estimated Expenses482 313 $
Estimated Season Expenses13 617 801 $
Season Salary Cap49 900 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 900 000 $
Current Bank Account50 174 589 $
Projected Bank Account44 012 596 $

Pro Players Salaries

John Carlson 6 500 000 $ (3)
Semyon Varlamov 5 000 000 $ (4)
Vladimir Tarasenko 5 000 000 $ (1)
Jonathan Marchessault 5 000 000 $ (1)
Mikael Granlund 5 000 000 $ (1)
William Karlsson 5 000 000 $ (1)
Sami Vatanen 3 500 000 $ (2)
Viktor Arvidsson 3 500 000 $ (2)
Tyson Barrie 2 500 000 $ (1)
Tomas Tatar 2 500 000 $ (2)
Ryan Dzingel 1 000 000 $ (1)
Derek Forbort 1 000 000 $ (1)
Garnet Hathaway 1 000 000 $ (2)
Brett Kulak 500 000 $ (1)
Kaapo Kahkonen 500 000 $ (3)
Martin Marincin 500 000 $ (1)
Greg McKegg 500 000 $ (2)
Teddy Blueger 500 000 $ (1)
Jan Rutta 300 000 $ (2)
Joachim Blichfeld 300 000 $ (4)
Alex Iafallo 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 15 : 49 900 000 $
Year 16 : 23 900 000 $
Year 17 : 12 300 000 $
Year 18 : 5 300 000 $
Salary Average Commitment
Year 15 : 600 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 900 000 $
Year 16 : 23 900 000 $
Year 17 : 12 300 000 $
Year 18 : 5 300 000 $

Farm Players Salaries

Henrik Borgstrom 9 000 $ (3)
Mike Condon 5 000 $ (3)
Cayden Primeau 5 000 $ (4)
Jacob MacDonald 5 000 $ (1)
Nick Caamano 5 000 $ (2)
Ryan McLeod 5 000 $ (4)
Mitchell Stephens 5 000 $ (2)
Ryan Gropp 5 000 $ (2)
Parker Wotherspoon 5 000 $ (2)
Drake Rymsha 5 000 $ (3)
Matthew Phillips 5 000 $ (3)
Alexandre Alain 3 000 $ (3)
Antti Suomela 3 000 $ (3)
Brian Pinho 3 000 $ (3)
Tye Felhaber 3 000 $ (4)
Hudson Elynuik 3 000 $ (3)
Jesper Lindgren 3 000 $ (4)
Trevor Carrick 3 000 $ (3)
Carter Bancks 3 000 $ (1)
Chris Bigras 3 000 $ (3)
Ben Jones 3 000 $ (4)
Total Farm Players21
Salary Commitment
Year 15 : 89 000 $
Year 16 : 81 000 $
Year 17 : 61 000 $
Year 18 : 19 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 634 - 93,90%
Level 2: 5000 - 60 $ - 4 806 - 96,13%
Level 3: 2000 - 35 $ - 1 900 - 94,99%
Level 4: 4000 - 20 $ - 3 755 - 93,87%
Luxury : 1000 - 200 $ - 944 - 94,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 883 - 94,13%
Farm Level 2: 1000 - 15 $ - 938 - 93,84%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 039 - 94,66%
Average Income per Game602 885 $
Year to Date Revenue18 086 543 $
Farm
Home Games Left7
Average Attendance - %2 821 - 94,04%
Average Income per Game70 374 $
Year to Date Revenue2 392 710 $

Expense

Pro Players Total Salaries41 162 240 $
Farm Players Total Salaries97 000 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 322 416 $
Farm Year To Date Expenses811 961 $
Pro Salary Cap To Date31 741 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 631 732 $
Farm Estimated Season Revenue492 617 $
Pro Remaining Season Days48
Pro Expenses Per Days246 571 $
Pro Estimated Expenses11 835 408 $
Farm Remaining Season Days39
Farm Expenses Per Days6 198 $
Farm Estimated Expenses241 722 $
Estimated Season Expenses12 077 130 $
Season Salary Cap41 162 240 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 837 760 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 21 162 240 $
Current Bank Account22 002 967 $
Projected Bank Account17 050 186 $

Pro Players Salaries

Braden Holtby 5 000 000 $ (2)
Kyle Okposo 5 000 000 $ (1)
Travis Hamonic 4 629 891 $ (1)
Nick Bonino 2 500 000 $ (2)
Robert Hagg 2 500 000 $ (3)
Michael Grabner 2 500 000 $ (2)
Nino Niederreiter 2 500 000 $ (1)
Jason Zucker 2 460 000 $ (2)
Artem Anisimov 2 280 000 $ (1)
Jordie Benn 1 800 000 $ (1)
Jack Campbell 1 397 349 $ (2)
Korbinian Holzer 1 000 000 $ (3)
Ryan Reaves 1 000 000 $ (1)
Erik Haula 1 000 000 $ (1)
Matt Irwin 995 000 $ (1)
Evgeny Svechnikov 900 000 $ (1)
Alex Nylander 900 000 $ (1)
Haydn Fleury 900 000 $ (1)
Josh Brown 500 000 $ (4)
Matt Grzelcyk 500 000 $ (1)
Nico Sturm 300 000 $ (4)
Par Lindholm 300 000 $ (3)
Taro Hirose 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 15 : 41 162 240 $
Year 16 : 18 757 349 $
Year 17 : 4 900 000 $
Year 18 : 800 000 $
Salary Average Commitment
Year 15 : 2 000 000 $
Year 16 : 1 000 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 41 162 240 $
Year 16 : 18 757 349 $
Year 17 : 4 900 000 $
Year 18 : 800 000 $

Farm Players Salaries

Keith Kinkaid 30 000 $ (1)
Pat Maroon 10 000 $ (4)
Taylor Raddysh 9 000 $ (3)
Steven Kampfer 5 000 $ (1)
Eric Knodel 5 000 $ (2)
John Hayden 5 000 $ (1)
Shane Starrett 3 000 $ (3)
Brian Lashoff 3 000 $ (2)
Brett Murray 3 000 $ (4)
Mason Appleton 3 000 $ (2)
Tyler Wotherspoon 3 000 $ (3)
Tucker Poolman 3 000 $ (2)
Ben Gleason 3 000 $ (3)
Joey Daccord 3 000 $ (3)
Pierre Engvall 3 000 $ (3)
Philippe Desrosiers 3 000 $ (1)
Brady Keeper 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 15 : 97 000 $
Year 16 : 54 000 $
Year 17 : 40 000 $
Year 18 : 16 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 3 000 $
Year 17 : 0 $
Year 18 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 695 - 94,92%
Level 2: 5000 - 60 $ - 4 774 - 95,48%
Level 3: 2000 - 35 $ - 1 909 - 95,44%
Level 4: 4000 - 20 $ - 3 810 - 95,26%
Luxury : 1000 - 200 $ - 954 - 95,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 886 - 94,32%
Farm Level 2: 1000 - 15 $ - 958 - 95,77%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 143 - 95,24%
Average Income per Game606 801 $
Year to Date Revenue15 170 026 $
Farm
Home Games Left7
Average Attendance - %2 844 - 94,80%
Average Income per Game70 743 $
Year to Date Revenue2 405 250 $

Expense

Pro Players Total Salaries49 758 888 $
Farm Players Total Salaries68 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 149 581 $
Farm Year To Date Expenses137 871 $
Pro Salary Cap To Date36 482 929 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 708 817 $
Farm Estimated Season Revenue495 199 $
Pro Remaining Season Days48
Pro Expenses Per Days286 338 $
Pro Estimated Expenses13 744 224 $
Farm Remaining Season Days39
Farm Expenses Per Days949 $
Farm Estimated Expenses37 011 $
Estimated Season Expenses13 781 235 $
Season Salary Cap49 758 888 $
Estimate Under Maximum Salary Cap of 50 000 000 $241 112 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 758 888 $
Current Bank Account35 030 062 $
Projected Bank Account31 452 843 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (2)
Duncan Keith 6 500 000 $ (1)
Jacob Trouba 5 000 000 $ (2)
Jared Spurgeon 5 000 000 $ (4)
Zach Parise 4 008 888 $ (4)
Nick Foligno 3 500 000 $ (1)
Brayden Schenn 3 500 000 $ (2)
Ryan Getzlaf 2 800 000 $ (1)
Ryan Pulock 2 500 000 $ (1)
Joonas Donskoi 2 500 000 $ (4)
Derek Grant 1 000 000 $ (1)
Adam Lowry 1 000 000 $ (3)
Jake McCabe 1 000 000 $ (2)
Ryan Murray 1 000 000 $ (2)
Scott Laughton 1 000 000 $ (4)
Ilya Samsonov 900 000 $ (3)
Ilya Mikheyev 750 000 $ (4)
Darcy Kuemper 500 000 $ (1)
Pavel Buchnevich 500 000 $ (1)
Timo Meier 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 15 : 49 758 888 $
Year 16 : 32 158 888 $
Year 17 : 15 158 888 $
Year 18 : 13 258 888 $
Salary Average Commitment
Year 15 : 18 500 000 $
Year 16 : 7 000 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 758 888 $
Year 16 : 32 158 888 $
Year 17 : 15 158 888 $
Year 18 : 13 258 888 $

Farm Players Salaries

Owen Tippett 9 000 $ (4)
Conor Timmins 9 000 $ (4)
Adam Boqvist 9 000 $ (4)
Jon Gillies 5 000 $ (1)
Dillon Dube 5 000 $ (3)
Yakov Trenin 5 000 $ (2)
Jeremy Bracco 5 000 $ (2)
Dan Vladar 3 000 $ (1)
Troy Terry 3 000 $ (3)
Dillon Simpson 3 000 $ (2)
Cole Bardreau 3 000 $ (1)
Jeff Taylor 3 000 $ (2)
Rob O'Gara 3 000 $ (1)
Corey Tropp 3 000 $ (1)
Total Farm Players14
Salary Commitment
Year 15 : 68 000 $
Year 16 : 51 000 $
Year 17 : 35 000 $
Year 18 : 27 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 674 - 94,56%
Level 2: 5000 - 60 $ - 4 716 - 94,32%
Level 3: 2000 - 35 $ - 1 915 - 95,76%
Level 4: 4000 - 20 $ - 3 801 - 95,02%
Luxury : 1000 - 200 $ - 948 - 94,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 910 - 95,50%
Farm Level 2: 1000 - 15 $ - 932 - 93,25%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 053 - 94,74%
Average Income per Game603 278 $
Year to Date Revenue18 701 630 $
Farm
Home Games Left8
Average Attendance - %2 842 - 94,75%
Average Income per Game71 135 $
Year to Date Revenue2 347 453 $

Expense

Pro Players Total Salaries45 900 000 $
Farm Players Total Salaries104 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 733 767 $
Farm Year To Date Expenses877 659 $
Pro Salary Cap To Date34 868 400 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 032 784 $
Farm Estimated Season Revenue569 080 $
Pro Remaining Season Days48
Pro Expenses Per Days252 151 $
Pro Estimated Expenses12 103 248 $
Farm Remaining Season Days39
Farm Expenses Per Days6 237 $
Farm Estimated Expenses243 243 $
Estimated Season Expenses12 346 491 $
Season Salary Cap45 900 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 100 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 25 900 000 $
Current Bank Account40 466 861 $
Projected Bank Account34 722 234 $

Pro Players Salaries

Gabriel Landeskog 5 000 000 $ (4)
Brent Seabrook 5 000 000 $ (1)
Travis Zajac 3 500 000 $ (1)
Darnell Nurse 3 500 000 $ (2)
Matt Murray 3 000 000 $ (3)
Corey Crawford 3 000 000 $ (4)
Trevor van Riemsdyk 2 500 000 $ (2)
Jason Demers 2 500 000 $ (1)
Max Domi 2 500 000 $ (4)
Marcus Foligno 2 500 000 $ (4)
Noah Hanifin 2 500 000 $ (1)
Richard Panik 2 500 000 $ (2)
Ondrej Kase 1 000 000 $ (2)
Braydon Coburn 1 000 000 $ (2)
Vitaly Abramov 900 000 $ (3)
Sebastian Aho 900 000 $ (1)
Victor Mete 500 000 $ (2)
Joseph Woll 500 000 $ (4)
Steve Bernier 500 000 $ (2)
Valeri Nichushkin 500 000 $ (1)
Lucas Wallmark 500 000 $ (1)
Jack Roslovic 500 000 $ (1)
Devin Shore 500 000 $ (2)
Jake Evans 300 000 $ (3)
Andreas Johnsson 300 000 $ (1)
Total Pro Players25
Salary Commitment
Year 15 : 45 900 000 $
Year 16 : 29 700 000 $
Year 17 : 17 700 000 $
Year 18 : 13 500 000 $
Salary Average Commitment
Year 15 : 11 000 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 45 900 000 $
Year 16 : 29 700 000 $
Year 17 : 17 700 000 $
Year 18 : 13 500 000 $

Farm Players Salaries

Phil Varone 10 000 $ (1)
Aleksi Heponiemi 9 000 $ (4)
Tyson Jost 9 000 $ (2)
Joe Veleno 9 000 $ (4)
Rasmus Kupari 9 000 $ (4)
Zach Redmond 5 000 $ (1)
Adam Brooks 5 000 $ (2)
Parker Milner 5 000 $ (3)
Nick Baptiste 5 000 $ (3)
Egor Korshkov 5 000 $ (3)
Sebastien Aho 5 000 $ (2)
Alexander Chmelevski 5 000 $ (4)
Jakub Skarek 5 000 $ (4)
Mackenzie MacEachern 3 000 $ (1)
Rinat Valiev 3 000 $ (2)
Johan Sodergran 3 000 $ (4)
Gemel Smith 3 000 $ (3)
Jeremy Davies 3 000 $ (4)
Chase Priskie 3 000 $ (4)
Total Farm Players19
Salary Commitment
Year 15 : 104 000 $
Year 16 : 86 000 $
Year 17 : 64 000 $
Year 18 : 46 000 $
Salary Average Commitment
Year 15 : 5 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 745 - 95,75%
Level 2: 5000 - 60 $ - 4 708 - 94,16%
Level 3: 2000 - 35 $ - 1 912 - 95,60%
Level 4: 4000 - 20 $ - 3 819 - 95,49%
Luxury : 1000 - 200 $ - 958 - 95,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 859 - 92,94%
Farm Level 2: 1000 - 15 $ - 953 - 95,28%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17 143 - 95,24%
Average Income per Game607 874 $
Year to Date Revenue20 059 838 $
Farm
Home Games Left8
Average Attendance - %2 812 - 93,72%
Average Income per Game69 829 $
Year to Date Revenue2 304 368 $

Expense

Pro Players Total Salaries36 502 000 $
Farm Players Total Salaries162 547 $
Coaches Total Salaries1 000 008 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 778 739 $
Farm Year To Date Expenses113 001 $
Pro Salary Cap To Date29 968 276 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 862 991 $
Farm Estimated Season Revenue558 635 $
Pro Remaining Season Days48
Pro Expenses Per Days201 624 $
Pro Estimated Expenses9 677 952 $
Farm Remaining Season Days39
Farm Expenses Per Days918 $
Farm Estimated Expenses35 802 $
Estimated Season Expenses9 713 754 $
Season Salary Cap36 502 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 498 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 16 502 000 $
Current Bank Account94 786 443 $
Projected Bank Account90 494 315 $

Pro Players Salaries

David Backes 3 500 000 $ (1)
Brayden McNabb 3 500 000 $ (4)
Mathieu Perreault 3 500 000 $ (2)
Mike Green (Out of Payroll) 3 500 000 $ (1)
Valtteri Filppula 3 222 000 $ (1)
Craig Anderson 3 000 000 $ (3)
Mikkel Boedker 2 500 000 $ (4)
Kris Russell 2 500 000 $ (4)
Carl Hagelin 2 500 000 $ (2)
Jon Merrill 2 500 000 $ (2)
Alex Chiasson 2 450 000 $ (2)
Alex Galchenyuk 2 330 000 $ (3)
Jake DeBrusk 900 000 $ (1)
Max Comtois 900 000 $ (3)
Conor Garland 500 000 $ (1)
Mike Reilly 500 000 $ (2)
Matthew Peca 500 000 $ (1)
Sam Carrick 500 000 $ (3)
Markus Nutivaara 300 000 $ (1)
Christian Wolanin 300 000 $ (2)
Mikhail Vorobyev 300 000 $ (2)
Igor Shesterkin 300 000 $ (4)
Total Pro Players22
Salary Commitment
Year 15 : 40 002 000 $
Year 16 : 27 580 000 $
Year 17 : 15 530 000 $
Year 18 : 8 800 000 $
Salary Average Commitment
Year 15 : 8 425 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 40 002 000 $
Year 16 : 27 580 000 $
Year 17 : 15 530 000 $
Year 18 : 8 800 000 $

Farm Players Salaries

Thomas Hickey 25 000 $ (2)
Kevin Connauton 22 500 $ (1)
Brandon Manning 18 491 $ (2)
Karl Alzner 10 556 $ (2)
Ukko-Pekka Luukkonen 5 000 $ (3)
Ben Harpur 5 000 $ (1)
Ivan Chekhovich 5 000 $ (4)
Justin Dowling 5 000 $ (2)
Noah Juulsen 5 000 $ (2)
Antoine Morand 5 000 $ (4)
Pascal Laberge 5 000 $ (3)
Egor Sharangovich 3 000 $ (2)
Thomas Gregoire 3 000 $ (3)
Adam Werner 3 000 $ (4)
Brandon Duhaime 3 000 $ (4)
Brett Leason 3 000 $ (4)
Daniel Walcott 3 000 $ (4)
Adam Wilcox 3 000 $ (1)
Evan Weinger 3 000 $ (4)
Jon Lizotte 3 000 $ (4)
Kristians Rubins 3 000 $ (4)
Josh Currie 3 000 $ (4)
Emile Poirier 3 000 $ (3)
Peter Abbandonato 3 000 $ (4)
Morgan Klimchuk 3 000 $ (1)
Alex Dubeau 3 000 $ (4)
Colin Blackwell 3 000 $ (1)
Jarred Tinordi 3 000 $ (2)
Total Farm Players28
Salary Commitment
Year 15 : 162 547 $
Year 16 : 126 047 $
Year 17 : 56 000 $
Year 18 : 40 000 $
Salary Average Commitment
Year 15 : 16 930 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 798 - 96,64%
Level 2: 5000 - 50 $ - 4 873 - 97,45%
Level 3: 2000 - 20 $ - 1 995 - 99,75%
Level 4: 4000 - 15 $ - 3 940 - 98,50%
Luxury : 1000 - 140 $ - 978 - 97,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 892 - 94,59%
Farm Level 2: 1000 - 15 $ - 948 - 94,76%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 584 - 97,69%
Average Income per Game510 722 $
Year to Date Revenue14 300 229 $
Farm
Home Games Left7
Average Attendance - %2 839 - 94,64%
Average Income per Game70 773 $
Year to Date Revenue2 406 285 $

Expense

Pro Players Total Salaries48 219 039 $
Farm Players Total Salaries98 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 289 795 $
Farm Year To Date Expenses1 249 958 $
Pro Salary Cap To Date34 458 110 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 639 392 $
Farm Estimated Season Revenue495 412 $
Pro Remaining Season Days48
Pro Expenses Per Days264 618 $
Pro Estimated Expenses12 701 664 $
Farm Remaining Season Days39
Farm Expenses Per Days9 028 $
Farm Estimated Expenses352 092 $
Estimated Season Expenses13 053 756 $
Season Salary Cap48 219 039 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 780 961 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 219 039 $
Current Bank Account98 338 447 $
Projected Bank Account92 419 495 $

Pro Players Salaries

Joe Pavelski 6 058 000 $ (4)
Sean Couturier 5 000 000 $ (4)
Justin Faulk 3 500 000 $ (1)
Anton Stralman 3 500 000 $ (2)
Filip Forsberg 3 500 000 $ (1)
Carl Soderberg 3 499 963 $ (3)
Jonathan Bernier 3 000 000 $ (4)
Oscar Klefbom 2 500 000 $ (1)
Petr Mrazek 2 500 000 $ (1)
Shea Theodore 2 500 000 $ (1)
Jared McCann 1 990 000 $ (2)
Tony DeAngelo 1 990 000 $ (2)
Cody Eakin 1 725 130 $ (1)
Andre Burakovsky 1 000 000 $ (4)
Robby Fabbri 1 000 000 $ (3)
Jay Bouwmeester 1 000 000 $ (3)
Jeff Carter 960 000 $ (1)
Nick Schmaltz 900 000 $ (1)
Joakim Nordstrom 795 946 $ (1)
Ethan Bear 500 000 $ (2)
Barclay Goodrow 500 000 $ (1)
Ilya Lyubushkin 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 15 : 48 219 039 $
Year 16 : 28 837 963 $
Year 17 : 20 857 963 $
Year 18 : 15 058 000 $
Salary Average Commitment
Year 15 : 300 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 48 219 039 $
Year 16 : 28 837 963 $
Year 17 : 20 857 963 $
Year 18 : 15 058 000 $

Farm Players Salaries

Kaapo Kakko 9 000 $ (4)
Jake Oettinger 9 000 $ (3)
Dysin Mayo 5 000 $ (1)
David Gustafsson 5 000 $ (4)
Samuel Kurker 5 000 $ (2)
Eetu Luostarinen 5 000 $ (4)
Brandon Hickey 5 000 $ (3)
Austin Poganski 5 000 $ (3)
Dominik Masin 5 000 $ (1)
Jansen Harkins 5 000 $ (2)
Jordan Szwarz 4 000 $ (1)
Gustav Olofsson 3 000 $ (4)
Brandon Gignac 3 000 $ (2)
Sam Anas 3 000 $ (2)
Jeremy Helvig 3 000 $ (3)
Ben Thomas 3 000 $ (1)
John Gilmour 3 000 $ (1)
Jacob Middleton 3 000 $ (1)
Nick Seeler 3 000 $ (1)
Joseph Gambardella 3 000 $ (3)
Otto Somppi 3 000 $ (3)
Tanner Kaspick 3 000 $ (3)
Brandon Hagel 3 000 $ (4)
Total Farm Players23
Salary Commitment
Year 15 : 98 000 $
Year 16 : 72 000 $
Year 17 : 51 000 $
Year 18 : 25 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 865 - 97,75%
Level 2: 5000 - 40 $ - 4 916 - 98,32%
Level 3: 2000 - 20 $ - 1 994 - 99,69%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 140 $ - 984 - 98,41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 896 - 94,78%
Farm Level 2: 1000 - 15 $ - 944 - 94,45%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 759 - 98,66%
Average Income per Game435 619 $
Year to Date Revenue13 068 575 $
Farm
Home Games Left8
Average Attendance - %2 840 - 94,67%
Average Income per Game70 854 $
Year to Date Revenue2 338 188 $

Expense

Pro Players Total Salaries49 600 000 $
Farm Players Total Salaries183 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 309 802 $
Farm Year To Date Expenses2 478 775 $
Pro Salary Cap To Date35 504 400 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 791 811 $
Farm Estimated Season Revenue566 833 $
Pro Remaining Season Days48
Pro Expenses Per Days272 043 $
Pro Estimated Expenses13 058 064 $
Farm Remaining Season Days39
Farm Expenses Per Days17 983 $
Farm Estimated Expenses701 337 $
Estimated Season Expenses13 759 401 $
Season Salary Cap49 600 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $400 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 600 000 $
Current Bank Account32 167 504 $
Projected Bank Account23 766 747 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (2)
Mark Scheifele 6 500 000 $ (4)
Andrei Vasilevskiy 5 000 000 $ (2)
Ryan O'Reilly 5 000 000 $ (3)
Brad Marchand 5 000 000 $ (2)
Erik Karlsson 5 000 000 $ (3)
Shea Weber 5 000 000 $ (2)
Casey Cizikas 2 500 000 $ (3)
Zdeno Chara 1 200 000 $ (1)
Nic Dowd 1 000 000 $ (2)
Quinn Hughes 900 000 $ (4)
Brock Boeser 900 000 $ (2)
Ryan Miller 900 000 $ (4)
Filip Hronek 900 000 $ (2)
Robert Thomas 900 000 $ (3)
Rasmus Andersson 500 000 $ (1)
Pierre-Edouard Bellemare 500 000 $ (1)
Austin Watson 500 000 $ (1)
Brandon Tanev 300 000 $ (1)
Jake Guentzel 300 000 $ (1)
Michal Kempny 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 15 : 49 600 000 $
Year 16 : 46 000 000 $
Year 17 : 21 700 000 $
Year 18 : 8 300 000 $
Salary Average Commitment
Year 15 : 2 800 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 600 000 $
Year 16 : 46 000 000 $
Year 17 : 21 700 000 $
Year 18 : 8 300 000 $

Farm Players Salaries

Chris Wagner 10 000 $ (2)
Roman Polak 10 000 $ (1)
Cody Glass 9 000 $ (4)
Christian Fischer 9 000 $ (1)
Klim Kostin 9 000 $ (3)
Michael McLeod 9 000 $ (3)
Martin Necas 9 000 $ (3)
German Rubtsov 9 000 $ (3)
Richard Bachman 7 500 $ (1)
Tom McCollum 7 500 $ (2)
Dmitry Sokolov 5 000 $ (3)
Lance Bouma 5 000 $ (1)
Josh Leivo 5 000 $ (3)
Gabriel Gagne 5 000 $ (1)
Roland McKeown 5 000 $ (1)
Nate Thompson 5 000 $ (2)
Drake Batherson 5 000 $ (3)
Veini Vehvilainen 5 000 $ (4)
Libor Hajek 5 000 $ (3)
Tyler Benson 5 000 $ (3)
Ville Husso 5 000 $ (1)
Connor Ingram 5 000 $ (2)
Matt Tomkins 5 000 $ (2)
Alex Formenton 5 000 $ (4)
Dylan Coghlan 3 000 $ (3)
Hunter Shinkaruk 3 000 $ (4)
Reece Willcox 3 000 $ (1)
Jakob Stukel 3 000 $ (3)
Sebastian Repo 3 000 $ (3)
Remi Elie 3 000 $ (3)
Sheldon Rempal 3 000 $ (3)
Alexandre Fortin 3 000 $ (2)
Total Farm Players32
Salary Commitment
Year 15 : 183 000 $
Year 16 : 133 500 $
Year 17 : 98 000 $
Year 18 : 22 000 $
Salary Average Commitment
Year 15 : 10 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 5 722 - 95,36%
Level 2: 5000 - 60 $ - 4 748 - 94,96%
Level 3: 2000 - 35 $ - 1 900 - 95,00%
Level 4: 4000 - 20 $ - 3 805 - 95,12%
Luxury : 1000 - 200 $ - 933 - 93,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 884 - 94,18%
Farm Level 2: 1000 - 15 $ - 927 - 92,68%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 108 - 95,04%
Average Income per Game605 012 $
Year to Date Revenue17 545 353 $
Farm
Home Games Left8
Average Attendance - %2 811 - 93,68%
Average Income per Game70 251 $
Year to Date Revenue2 318 296 $

Expense

Pro Players Total Salaries49 593 905 $
Farm Players Total Salaries141 377 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 249 325 $
Farm Year To Date Expenses187 946 $
Pro Salary Cap To Date36 328 894 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 260 146 $
Farm Estimated Season Revenue562 011 $
Pro Remaining Season Days48
Pro Expenses Per Days294 591 $
Pro Estimated Expenses14 140 368 $
Farm Remaining Season Days39
Farm Expenses Per Days1 364 $
Farm Estimated Expenses53 196 $
Estimated Season Expenses14 193 564 $
Season Salary Cap49 593 905 $
Estimate Under Maximum Salary Cap of 50 000 000 $406 095 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 593 905 $
Current Bank Account6 000 153 $
Projected Bank Account(371 254 $)

Pro Players Salaries

Mark Stone 6 500 000 $ (2)
Matt Duchene 5 000 000 $ (2)
Cam Talbot 3 700 000 $ (1)
Adam Henrique 3 500 000 $ (1)
Joel Edmundson 3 500 000 $ (3)
Cam Fowler 3 500 000 $ (1)
Olli Maatta 3 485 999 $ (1)
Yanni Gourde 2 500 000 $ (1)
Kasperi Kapanen 2 500 000 $ (1)
Jordan Eberle 2 500 000 $ (1)
Josh Anderson 2 245 000 $ (1)
Alex Stalock 2 100 000 $ (2)
Noel Acciari 1 882 000 $ (2)
Justin Holl 1 880 906 $ (2)
Brenden Dillon 1 000 000 $ (1)
Gabriel Bourque 1 000 000 $ (1)
Clayton Keller 900 000 $ (2)
Dmitry Kulikov 500 000 $ (1)
Brett Connolly 500 000 $ (1)
Carson Soucy 300 000 $ (2)
Niko Mikkola 300 000 $ (3)
Alexander Kerfoot 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 15 : 49 593 905 $
Year 16 : 22 662 906 $
Year 17 : 3 800 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 10 344 998 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 593 905 $
Year 16 : 22 662 906 $
Year 17 : 3 800 000 $
Year 18 : 0 $

Farm Players Salaries

Luke Schenn 10 000 $ (4)
Jake Bean 9 000 $ (3)
Dustin Tokarski 7 500 $ (2)
Garret Sparks 6 897 $ (1)
Antoine Bibeau 5 000 $ (1)
Branden Troock 5 000 $ (1)
Danick Martel 5 000 $ (3)
Joey Laleggia 5 000 $ (2)
Markus Hannikainen 5 000 $ (4)
Joel Hanley 5 000 $ (4)
Luke Witkowski 5 000 $ (1)
Aaron Ness 5 000 $ (1)
Maxim Letunov 5 000 $ (3)
Ryan Stanton 5 000 $ (1)
Pontus Aberg 5 000 $ (1)
Cody McLeod 4 980 $ (2)
Arnaud Durandeau 3 000 $ (4)
Matthew Highmore 3 000 $ (2)
Ryan Kuffner 3 000 $ (3)
Joel Kiviranta 3 000 $ (4)
Joona Luoto 3 000 $ (4)
Jordy Bellerive 3 000 $ (4)
Turner Elson 3 000 $ (1)
Adam Johnson 3 000 $ (2)
Nick DeSimone 3 000 $ (3)
Philippe Maillet 3 000 $ (4)
Igor Shvyrev 3 000 $ (3)
Chris Conner 3 000 $ (2)
Kevin Lankinen 3 000 $ (3)
Evan McEneny 3 000 $ (1)
Nelson Nogier 3 000 $ (1)
Mathieu Olivier 3 000 $ (4)
Total Farm Players32
Salary Commitment
Year 15 : 141 377 $
Year 16 : 95 480 $
Year 17 : 66 000 $
Year 18 : 38 000 $
Salary Average Commitment
Year 15 : 13 000 $
Year 16 : 5 000 $
Year 17 : 0 $
Year 18 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 745 - 95,76%
Level 2: 5000 - 60 $ - 4 700 - 94,01%
Level 3: 2000 - 35 $ - 1 900 - 94,98%
Level 4: 4000 - 20 $ - 3 786 - 94,65%
Luxury : 1000 - 200 $ - 967 - 96,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 861 - 93,05%
Farm Level 2: 1000 - 15 $ - 948 - 94,85%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 098 - 94,99%
Average Income per Game607 983 $
Year to Date Revenue18 847 459 $
Farm
Home Games Left8
Average Attendance - %2 809 - 93,65%
Average Income per Game69 838 $
Year to Date Revenue2 304 665 $

Expense

Pro Players Total Salaries48 352 354 $
Farm Players Total Salaries104 000 $
Coaches Total Salaries7 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 932 599 $
Farm Year To Date Expenses864 965 $
Pro Salary Cap To Date35 872 117 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 079 825 $
Farm Estimated Season Revenue558 707 $
Pro Remaining Season Days48
Pro Expenses Per Days295 801 $
Pro Estimated Expenses14 198 448 $
Farm Remaining Season Days39
Farm Expenses Per Days6 237 $
Farm Estimated Expenses243 243 $
Estimated Season Expenses14 441 691 $
Season Salary Cap48 352 354 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 647 646 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 352 354 $
Current Bank Account62 698 945 $
Projected Bank Account54 895 786 $

Pro Players Salaries

Joe Thornton 5 777 777 $ (3)
Martin Jones 5 000 000 $ (1)
T.J. Oshie 5 000 000 $ (1)
Bryan Rust 5 000 000 $ (2)
Bo Horvat 3 500 000 $ (1)
David Perron 3 500 000 $ (2)
Zach Hyman 3 500 000 $ (3)
Brandon Montour 2 500 000 $ (3)
Andrew Shaw 2 500 000 $ (2)
Jordan Binnington 2 000 000 $ (3)
Luca Sbisa 1 574 577 $ (1)
Brian Boyle 1 000 000 $ (2)
Ryan Graves (Out of Payroll) 1 000 000 $ (2)
Oliver Bjorkstrand 1 000 000 $ (3)
John Marino 900 000 $ (4)
Mark Jankowski 900 000 $ (1)
Pavel Zacha 900 000 $ (1)
Nick Suzuki 900 000 $ (4)
Ivan Provorov 900 000 $ (1)
Troy Stecher 900 000 $ (1)
Sonny Milano 500 000 $ (3)
Drake Caggiula 300 000 $ (1)
Radim Simek 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 15 : 49 352 354 $
Year 16 : 30 377 777 $
Year 17 : 17 377 777 $
Year 18 : 1 800 000 $
Salary Average Commitment
Year 15 : 6 000 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 352 354 $
Year 16 : 30 377 777 $
Year 17 : 17 377 777 $
Year 18 : 1 800 000 $

Farm Players Salaries

Brandon Pirri 10 000 $ (1)
Beau Bennett 5 000 $ (1)
Tyler Gaudet 5 000 $ (4)
Jayce Hawryluk 5 000 $ (1)
Chris Terry 5 000 $ (1)
Dmytro Timashov 5 000 $ (1)
T.J. Tynan 5 000 $ (1)
Trevor Daley 5 000 $ (1)
Gustav Forsling 5 000 $ (1)
Derrick Pouliot 3 000 $ (1)
Jordan Gross 3 000 $ (4)
Zachary Leslie 3 000 $ (4)
Colby Cave 3 000 $ (4)
Hunter Drew 3 000 $ (4)
Ty Lewis 3 000 $ (3)
Maxime Fortier 3 000 $ (4)
Kevin Hancock 3 000 $ (4)
Kristian Reichel 3 000 $ (4)
Michael Bunting 3 000 $ (1)
Kole Sherwood 3 000 $ (3)
Kiefer Sherwood 3 000 $ (3)
Kevin Davis 3 000 $ (3)
Marko Dano 3 000 $ (2)
Alex Lyon 3 000 $ (1)
Austin Strand 3 000 $ (3)
Cameron Hebig 3 000 $ (3)
Kyle Keyser 3 000 $ (4)
Total Farm Players27
Salary Commitment
Year 15 : 104 000 $
Year 16 : 50 000 $
Year 17 : 47 000 $
Year 18 : 29 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 702 - 95,03%
Level 2: 5000 - 60 $ - 4 726 - 94,52%
Level 3: 2000 - 35 $ - 1 898 - 94,92%
Level 4: 4000 - 20 $ - 3 824 - 95,61%
Luxury : 1000 - 200 $ - 962 - 96,22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 903 - 95,14%
Farm Level 2: 1000 - 15 $ - 949 - 94,90%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 113 - 95,07%
Average Income per Game606 459 $
Year to Date Revenue18 800 237 $
Farm
Home Games Left8
Average Attendance - %2 852 - 95,06%
Average Income per Game71 134 $
Year to Date Revenue2 347 407 $

Expense

Pro Players Total Salaries30 483 385 $
Farm Players Total Salaries176 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 173 332 $
Farm Year To Date Expenses918 265 $
Pro Salary Cap To Date22 364 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 064 593 $
Farm Estimated Season Revenue569 068 $
Pro Remaining Season Days48
Pro Expenses Per Days169 266 $
Pro Estimated Expenses8 124 768 $
Farm Remaining Season Days39
Farm Expenses Per Days6 647 $
Farm Estimated Expenses259 233 $
Estimated Season Expenses8 384 001 $
Season Salary Cap30 483 385 $
Estimate Under Maximum Salary Cap of 50 000 000 $19 516 615 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 10 483 385 $
Current Bank Account86 828 687 $
Projected Bank Account85 078 347 $

Pro Players Salaries

Tyler Ennis 2 500 000 $ (1)
Matt Moulson 2 500 000 $ (1)
Nick Bjugstad 2 500 000 $ (1)
John Moore 2 500 000 $ (2)
Jordan Oesterle 2 500 000 $ (1)
Alex Biega 2 500 000 $ (1)
Colton Sceviour 2 000 000 $ (1)
Aaron Dell 2 000 000 $ (2)
Jamie Oleksiak 1 979 999 $ (1)
Pheonix Copley 1 000 000 $ (2)
Vinnie Hinostroza 1 000 000 $ (2)
Mirco Mueller 1 000 000 $ (3)
Milan Lucic 1 000 000 $ (3)
Justin Schultz 1 000 000 $ (2)
Nicolas Deslauriers 903 386 $ (1)
A.J. Greer 500 000 $ (2)
Markus Granlund 500 000 $ (1)
Nikolay Goldobin 500 000 $ (3)
Carl Dahlstrom 500 000 $ (1)
Travis Dermott 500 000 $ (1)
Alexandre Texier 500 000 $ (4)
Justin Bailey 300 000 $ (3)
Alexander True 300 000 $ (3)
Total Pro Players23
Salary Commitment
Year 15 : 30 483 385 $
Year 16 : 11 600 000 $
Year 17 : 3 600 000 $
Year 18 : 500 000 $
Salary Average Commitment
Year 15 : 3 500 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 30 483 385 $
Year 16 : 11 600 000 $
Year 17 : 3 600 000 $
Year 18 : 500 000 $

Farm Players Salaries

Matt Read 21 500 $ (1)
Joakim Ryan 10 000 $ (1)
Joshua Ho-Sang 9 000 $ (1)
Martin Kaut 9 000 $ (3)
Noah Dobson 9 000 $ (4)
Kole Lind 9 000 $ (3)
Jakub Lauko 5 000 $ (4)
Cody Goloubef 5 000 $ (3)
Taylor Fedun 5 000 $ (1)
Boris Katchouk 5 000 $ (3)
Mikey Anderson 5 000 $ (4)
Xavier Ouellet 5 000 $ (3)
Chris Driedger 5 000 $ (1)
Kyle Cumiskey 5 000 $ (2)
Anthony Richard 5 000 $ (1)
Urho Vaakanainen 5 000 $ (3)
Max McCormick 5 000 $ (1)
Jordan Schmaltz 3 000 $ (1)
Kirill Ustimenko 3 000 $ (4)
Jonathan Aspirot 3 000 $ (4)
Gabriel Fontaine 3 000 $ (2)
Dakota Mermis 3 000 $ (2)
Christopher Brown 3 000 $ (4)
MacKenzie Entwistle 3 000 $ (4)
Vladislav Kamenev 3 000 $ (2)
Nate Schnarr 3 000 $ (4)
Andreas Borgman 3 000 $ (2)
Andreas Englund 3 000 $ (1)
Carsen Twarynski 3 000 $ (3)
Glenn Gawdin 3 000 $ (3)
Jean-Sebastien Dea 3 000 $ (4)
Logan O'Connor 3 000 $ (3)
Lukas Radil 3 000 $ (3)
Michael Prapavessis 3 000 $ (3)
Andrew Poturalski 3 000 $ (4)
Tobias Bjornfot 0 $ (1)
Total Farm Players36
Salary Commitment
Year 15 : 176 500 $
Year 16 : 110 000 $
Year 17 : 84 000 $
Year 18 : 40 000 $
Salary Average Commitment
Year 15 : 28 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 734 - 95,56%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 35 $ - 1 903 - 95,16%
Level 4: 4000 - 20 $ - 3 808 - 95,20%
Luxury : 1000 - 200 $ - 962 - 96,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 878 - 93,88%
Farm Level 2: 1000 - 15 $ - 918 - 91,76%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 196 - 95,53%
Average Income per Game609 928 $
Year to Date Revenue17 077 984 $
Farm
Home Games Left8
Average Attendance - %2 795 - 93,17%
Average Income per Game69 943 $
Year to Date Revenue2 308 108 $

Expense

Pro Players Total Salaries48 767 698 $
Farm Players Total Salaries53 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 518 836 $
Farm Year To Date Expenses844 327 $
Pro Salary Cap To Date32 762 371 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 929 064 $
Farm Estimated Season Revenue559 541 $
Pro Remaining Season Days48
Pro Expenses Per Days267 568 $
Pro Estimated Expenses12 843 264 $
Farm Remaining Season Days39
Farm Expenses Per Days5 949 $
Farm Estimated Expenses232 011 $
Estimated Season Expenses13 075 275 $
Season Salary Cap48 767 698 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 232 302 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 767 698 $
Current Bank Account466 537 778 $
Projected Bank Account461 951 108 $

Pro Players Salaries

Erik Johnson 6 500 000 $ (2)
Kevin Shattenkirk 5 000 000 $ (1)
Philipp Grubauer 5 000 000 $ (2)
Ian Cole 3 575 000 $ (3)
Alex Killorn 3 500 000 $ (2)
Paul Stastny 3 500 000 $ (3)
Jaden Schwartz 3 500 000 $ (2)
Ron Hainsey 2 555 555 $ (2)
Derick Brassard 2 500 000 $ (3)
Sam Reinhart 2 500 000 $ (4)
Marcus Johansson 2 500 000 $ (2)
Ryan Strome (Out of Payroll) 2 500 000 $ (3)
Michael Frolik 1 000 000 $ (2)
Anton Khudobin 1 000 000 $ (1)
Mikhail Sergachev 900 000 $ (2)
Filip Zadina 900 000 $ (4)
Mikko Rantanen 900 000 $ (1)
Leo Komarov 837 143 $ (2)
Tomas Jurco 500 000 $ (1)
Charles Hudon 500 000 $ (1)
Victor Rask 500 000 $ (1)
Anthony Stolarz 500 000 $ (3)
Oscar Fantenberg 300 000 $ (2)
Jacob de la Rose 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 15 : 51 267 698 $
Year 16 : 42 867 698 $
Year 17 : 16 275 000 $
Year 18 : 3 400 000 $
Salary Average Commitment
Year 15 : 6 448 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 51 267 698 $
Year 16 : 42 867 698 $
Year 17 : 16 275 000 $
Year 18 : 3 400 000 $

Farm Players Salaries

Christian Folin 10 000 $ (1)
Cameron Gaunce 5 000 $ (4)
Colin McDonald 5 000 $ (1)
Matt Tennyson 5 000 $ (3)
Matthew Strome 5 000 $ (4)
Cory Conacher 5 000 $ (4)
Marian Studenic 3 000 $ (3)
Seth Griffith 3 000 $ (1)
Logan Shaw 3 000 $ (1)
Nikolai Knyzhov 3 000 $ (4)
Nick Henry 3 000 $ (4)
Mason Marchment 3 000 $ (4)
Total Farm Players12
Salary Commitment
Year 15 : 53 000 $
Year 16 : 32 000 $
Year 17 : 32 000 $
Year 18 : 24 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 88 $ - 5 799 - 96,65%
Level 2: 5000 - 56 $ - 4 745 - 94,89%
Level 3: 2000 - 33 $ - 1 918 - 95,90%
Level 4: 4000 - 18 $ - 3 848 - 96,20%
Luxury : 1000 - 177 $ - 973 - 97,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 885 - 94,23%
Farm Level 2: 1000 - 15 $ - 942 - 94,19%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 283 - 96,02%
Average Income per Game551 225 $
Year to Date Revenue15 985 515 $
Farm
Home Games Left7
Average Attendance - %2 827 - 94,22%
Average Income per Game70 480 $
Year to Date Revenue2 396 329 $

Expense

Pro Players Total Salaries42 209 988 $
Farm Players Total Salaries90 178 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 721 037 $
Farm Year To Date Expenses860 020 $
Pro Salary Cap To Date34 682 350 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 614 696 $
Farm Estimated Season Revenue493 362 $
Pro Remaining Season Days48
Pro Expenses Per Days248 441 $
Pro Estimated Expenses11 925 168 $
Farm Remaining Season Days39
Farm Expenses Per Days6 159 $
Farm Estimated Expenses240 201 $
Estimated Season Expenses12 165 369 $
Season Salary Cap42 209 988 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 790 012 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 209 988 $
Current Bank Account14 072 823 $
Projected Bank Account9 015 512 $

Pro Players Salaries

Kris Letang 6 500 000 $ (3)
Mikko Koivu 5 060 000 $ (2)
Nathan MacKinnon (Out of Payroll) 5 000 000 $ (1)
Jack Eichel 5 000 000 $ (2)
Paul Byron 3 500 000 $ (2)
Torey Krug 3 500 000 $ (3)
Alex Goligoski (Out of Payroll) 3 500 000 $ (1)
Nikolaj Ehlers 3 460 000 $ (3)
Jaroslav Halak 2 800 000 $ (2)
Mika Zibanejad 2 690 000 $ (1)
Nick Holden 2 500 000 $ (1)
Chris Tierney 1 000 000 $ (3)
Loui Eriksson 1 000 000 $ (2)
Matthew Tkachuk 900 000 $ (1)
Matt Bartkowski 500 000 $ (1)
Johnny Boychuk 500 000 $ (3)
Ryan Hartman 500 000 $ (4)
Brad Malone 500 000 $ (2)
Brad Hunt 500 000 $ (1)
Andrew Ladd 500 000 $ (1)
Zach Trotman 499 994 $ (2)
Cole Schneider 499 994 $ (1)
Dylan Ferguson 300 000 $ (4)
Total Pro Players23
Salary Commitment
Year 15 : 50 709 988 $
Year 16 : 33 619 994 $
Year 17 : 15 760 000 $
Year 18 : 800 000 $
Salary Average Commitment
Year 15 : 7 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 50 709 988 $
Year 16 : 34 119 994 $
Year 17 : 15 760 000 $
Year 18 : 800 000 $

Farm Players Salaries

Andrej Sekera 10 519 $ (2)
Zane McIntyre 7 493 $ (1)
Chris Wideman 5 000 $ (3)
Brad Thiessen 5 000 $ (1)
Ryan White 5 000 $ (3)
Brendan Woods 5 000 $ (3)
Jamie Devane 5 000 $ (1)
Eric Tangradi 5 000 $ (2)
Buddy Robinson 4 995 $ (4)
Steven Whitney 4 945 $ (2)
Frank Corrado 4 945 $ (4)
Darren Archibald 4 913 $ (1)
Jayson Megna 4 913 $ (1)
Julian Melchiori 4 913 $ (4)
Anthony Peluso 4 913 $ (4)
Martin Ouellette 4 629 $ (1)
Jan Drozg 3 000 $ (4)
Total Farm Players17
Salary Commitment
Year 15 : 90 178 $
Year 16 : 58 230 $
Year 17 : 37 766 $
Year 18 : 22 766 $
Salary Average Commitment
Year 15 : 5 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 848 - 97,47%
Level 2: 5000 - 60 $ - 4 748 - 94,95%
Level 3: 2000 - 35 $ - 1 899 - 94,95%
Level 4: 4000 - 20 $ - 3 837 - 95,93%
Luxury : 1000 - 200 $ - 949 - 94,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 884 - 94,19%
Farm Level 2: 1000 - 15 $ - 931 - 93,12%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 281 - 96,01%
Average Income per Game613 381 $
Year to Date Revenue18 401 429 $
Farm
Home Games Left7
Average Attendance - %2 815 - 93,84%
Average Income per Game70 315 $
Year to Date Revenue2 390 713 $

Expense

Pro Players Total Salaries47 300 000 $
Farm Players Total Salaries243 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 407 029 $
Farm Year To Date Expenses513 714 $
Pro Salary Cap To Date32 512 453 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 747 191 $
Farm Estimated Season Revenue492 206 $
Pro Remaining Season Days48
Pro Expenses Per Days260 753 $
Pro Estimated Expenses12 516 144 $
Farm Remaining Season Days39
Farm Expenses Per Days1 938 $
Farm Estimated Expenses75 582 $
Estimated Season Expenses12 591 726 $
Season Salary Cap47 300 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 700 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 300 000 $
Current Bank Account98 970 412 $
Projected Bank Account93 618 083 $

Pro Players Salaries

Matt Niskanen 5 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (1)
Jakub Voracek 5 000 000 $ (1)
Ben Bishop 5 000 000 $ (2)
Ryan Suter 5 000 000 $ (2)
Colton Parayko 3 500 000 $ (1)
Brady Skjei 3 500 000 $ (2)
Ryan Johansen 3 500 000 $ (2)
Johnny Gaudreau 3 500 000 $ (3)
David Krejci (Out of Payroll) 3 500 000 $ (2)
Andy Greene 2 500 000 $ (2)
Antoine Roussel 1 000 000 $ (1)
Brad Richardson 1 000 000 $ (3)
Denis Gurianov 900 000 $ (2)
Andrew Mangiapane 500 000 $ (1)
Danton Heinen 500 000 $ (1)
Elvis Merzlikins 500 000 $ (4)
Nikita Gusev 500 000 $ (4)
Vladislav Gavrikov 300 000 $ (4)
Chandler Stephenson 300 000 $ (2)
Josh Archibald 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 15 : 50 800 000 $
Year 16 : 30 300 000 $
Year 17 : 5 800 000 $
Year 18 : 1 300 000 $
Salary Average Commitment
Year 15 : 13 900 000 $
Year 16 : 13 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 50 800 000 $
Year 16 : 30 300 000 $
Year 17 : 5 800 000 $
Year 18 : 1 300 000 $

Farm Players Salaries

Adam Mascherin 9 000 $ (3)
Joel Farabee 9 000 $ (4)
Bode Wilde 9 000 $ (4)
Kristian Vesalainen 9 000 $ (3)
Adam Ruzicka 5 000 $ (4)
Nicolas Aube-Kubel 5 000 $ (1)
Martin Fehervary 5 000 $ (4)
Aleksi Saarela 5 000 $ (2)
Brendan Guhle 5 000 $ (2)
Jack Dougherty 5 000 $ (1)
Ian McCoshen 5 000 $ (1)
Nicolas Beaudin 5 000 $ (4)
Kirill Maksimov 5 000 $ (4)
Yegor Rykov 5 000 $ (4)
Tommy Novak 5 000 $ (4)
Tim Soderlund 5 000 $ (4)
Paul Bittner 5 000 $ (1)
Ryan MacInnis 5 000 $ (4)
Nic Petan 5 000 $ (4)
Mac Hollowell 5 000 $ (4)
Tommy Cross 5 000 $ (3)
Cliff Pu 5 000 $ (3)
Dylan Gambrell 5 000 $ (3)
Lucas Carlsson 5 000 $ (3)
Sammy Blais 5 000 $ (1)
Denis Malgin 5 000 $ (1)
Connor Dewar 5 000 $ (4)
Andrew Peeke 5 000 $ (4)
Brandon Halverson 5 000 $ (1)
Alex Nedeljkovic 5 000 $ (1)
Riley Tufte 5 000 $ (4)
Pavel Shen 3 000 $ (4)
Jeffrey Truchon-Viel 3 000 $ (4)
Connor Carrick 3 000 $ (4)
Eetu Tuulola 3 000 $ (4)
Dmitri Samorukov 3 000 $ (4)
Bobby Nardella 3 000 $ (4)
Nick Schneider 3 000 $ (1)
Teemu Kivihalme 3 000 $ (4)
Mikhail Berdin 3 000 $ (4)
Gilles Senn 3 000 $ (4)
Dylan Wells 3 000 $ (3)
Michael McNiven 3 000 $ (2)
Colton Point 3 000 $ (3)
Zachary Fucale 3 000 $ (4)
Shane Gersich 3 000 $ (3)
Riley Stillman 3 000 $ (3)
Rhett Gardner 3 000 $ (3)
Lukas Jasek 3 000 $ (3)
Karson Kuhlman 3 000 $ (3)
Anthony Angello 3 000 $ (3)
Jonas Siegenthaler 3 000 $ (2)
Jake Walman 3 000 $ (2)
Darren Raddysh 3 000 $ (2)
Valentin Zykov 3 000 $ (3)
Moritz Seider 0 $ (1)
Total Farm Players56
Salary Commitment
Year 15 : 243 000 $
Year 16 : 200 000 $
Year 17 : 178 000 $
Year 18 : 113 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 683 - 94,72%
Level 2: 5000 - 60 $ - 4 790 - 95,81%
Level 3: 2000 - 35 $ - 1 892 - 94,61%
Level 4: 4000 - 20 $ - 3 884 - 97,11%
Luxury : 1000 - 200 $ - 954 - 95,36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 856 - 92,81%
Farm Level 2: 1000 - 15 $ - 948 - 94,76%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 204 - 95,58%
Average Income per Game607 103 $
Year to Date Revenue17 605 988 $
Farm
Home Games Left8
Average Attendance - %2 804 - 93,46%
Average Income per Game69 680 $
Year to Date Revenue2 299 442 $

Expense

Pro Players Total Salaries44 930 005 $
Farm Players Total Salaries81 500 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 414 100 $
Farm Year To Date Expenses140 342 $
Pro Salary Cap To Date34 932 984 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 285 236 $
Farm Estimated Season Revenue557 440 $
Pro Remaining Season Days48
Pro Expenses Per Days258 763 $
Pro Estimated Expenses12 420 624 $
Farm Remaining Season Days39
Farm Expenses Per Days1 025 $
Farm Estimated Expenses39 975 $
Estimated Season Expenses12 460 599 $
Season Salary Cap44 930 005 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 069 995 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 24 930 005 $
Current Bank Account40 088 701 $
Projected Bank Account35 470 778 $

Pro Players Salaries

John Tavares 6 500 000 $ (3)
Alex Ovechkin 6 480 000 $ (3)
Connor Hellebuyck 5 000 000 $ (2)
J.T. Miller 3 500 000 $ (1)
Jaccob Slavin 3 500 000 $ (1)
Jordan Staal (Out of Payroll) 3 500 000 $ (1)
David Savard 3 400 000 $ (2)
Gustav Nyquist 2 500 000 $ (1)
Esa Lindell 2 500 000 $ (2)
Calvin de Haan 2 500 000 $ (1)
Robert Bortuzzo 2 150 005 $ (2)
Brock Nelson 1 000 000 $ (1)
Jakob Chychrun 900 000 $ (1)
Andrei Svechnikov 900 000 $ (3)
Lawson Crouse 900 000 $ (1)
Anthony Beauvillier 900 000 $ (1)
Sean Kuraly 500 000 $ (1)
Laurent Brossoit 500 000 $ (1)
Artturi Lehkonen 500 000 $ (1)
Kevin Labanc 500 000 $ (1)
Adam Erne 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 15 : 48 430 005 $
Year 16 : 26 930 005 $
Year 17 : 13 880 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 5 575 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 48 430 005 $
Year 16 : 26 930 005 $
Year 17 : 13 880 000 $
Year 18 : 0 $

Farm Players Salaries

Logan Brown 9 000 $ (3)
Kieffer Bellows 9 000 $ (3)
Alex Alexeyev 9 000 $ (4)
J-F Berube 7 500 $ (1)
Michael Dipietro 5 000 $ (3)
Scott Wilson 5 000 $ (1)
Doyle Somerby 5 000 $ (4)
Shane Bowers 5 000 $ (4)
Greg Pateryn 5 000 $ (1)
Jaycob Megna 5 000 $ (2)
Gabriel Dumont 5 000 $ (1)
Andrew Oglevie 3 000 $ (3)
Tim Heed 3 000 $ (1)
Graham Knott 3 000 $ (2)
Anthony Bitetto 3 000 $ (2)
Total Farm Players15
Salary Commitment
Year 15 : 81 500 $
Year 16 : 56 000 $
Year 17 : 45 000 $
Year 18 : 19 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 80 $ - 5 826 - 97,10%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 25 $ - 1 967 - 98,35%
Level 4: 4000 - 15 $ - 3 897 - 97,42%
Luxury : 1000 - 150 $ - 979 - 97,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 895 - 94,76%
Farm Level 2: 1000 - 15 $ - 953 - 95,29%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17 420 - 96,78%
Average Income per Game512 848 $
Year to Date Revenue14 872 594 $
Farm
Home Games Left8
Average Attendance - %2 848 - 94,94%
Average Income per Game70 952 $
Year to Date Revenue2 341 413 $

Expense

Pro Players Total Salaries43 647 867 $
Farm Players Total Salaries158 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 416 607 $
Farm Year To Date Expenses211 023 $
Pro Salary Cap To Date34 823 092 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 154 177 $
Farm Estimated Season Revenue567 615 $
Pro Remaining Season Days48
Pro Expenses Per Days245 956 $
Pro Estimated Expenses11 805 888 $
Farm Remaining Season Days39
Farm Expenses Per Days1 458 $
Farm Estimated Expenses56 862 $
Estimated Season Expenses11 862 750 $
Season Salary Cap43 647 867 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 352 133 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 23 647 867 $
Current Bank Account304 298 815 $
Projected Bank Account299 157 857 $

Pro Players Salaries

Evgeni Malkin 6 500 000 $ (2)
Devan Dubnyk 6 500 000 $ (1)
Nicklas Backstrom 5 000 000 $ (1)
Jake Muzzin (Out of Payroll) 5 000 000 $ (1)
Dustin Brown 3 733 066 $ (3)
Max Pacioretty 3 500 000 $ (1)
Dmitry Orlov 3 500 000 $ (2)
Marc Staal 2 500 001 $ (3)
Deryk Engelland 2 500 000 $ (2)
Tyler Bozak 2 500 000 $ (2)
Brandon Saad 2 245 000 $ (2)
Travis Konecny 900 000 $ (1)
Brett Howden 900 000 $ (3)
Cal Clutterbuck 869 800 $ (4)
Michael Amadio 500 000 $ (1)
Emil Bemstrom 500 000 $ (4)
Devon Toews 300 000 $ (1)
Adam Gaudette 300 000 $ (3)
Matt Roy 300 000 $ (3)
Sean Walker 300 000 $ (3)
Pavel Francouz 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 15 : 48 647 867 $
Year 16 : 24 702 867 $
Year 17 : 9 702 867 $
Year 18 : 1 369 800 $
Salary Average Commitment
Year 15 : 7 500 000 $
Year 16 : 6 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 48 647 867 $
Year 16 : 26 947 867 $
Year 17 : 9 702 867 $
Year 18 : 1 369 800 $

Farm Players Salaries

Andrew Hammond 10 000 $ (2)
Kyle Capobianco 5 000 $ (3)
Andrew MacWilliam 5 000 $ (1)
Garrett Wilson 5 000 $ (2)
Zac Dalpe 5 000 $ (2)
Alex Broadhurst 5 000 $ (4)
Matt Donovan 5 000 $ (3)
Kyle Rau 5 000 $ (3)
Keegan Kolesar 5 000 $ (2)
Joel Lowry 5 000 $ (1)
Andrew Nielsen 5 000 $ (2)
Nicolas Meloche 5 000 $ (2)
Ryan Bednard 3 000 $ (4)
Blaine Byron 3 000 $ (2)
Maksim Sushko 3 000 $ (4)
Joseph Blandisi 3 000 $ (3)
Joseph Cecconi 3 000 $ (4)
Julien Nantel 3 000 $ (2)
Ben Street 3 000 $ (1)
Jacob Bryson 3 000 $ (4)
Rudolfs Balcers 3 000 $ (2)
C.J. Smith 3 000 $ (2)
Carter Verhaeghe 3 000 $ (4)
CJ Suess 3 000 $ (1)
Luke Johnson 3 000 $ (1)
Alexandre Carrier 3 000 $ (1)
Tyler Lewington 3 000 $ (2)
Chaz Reddekopp 3 000 $ (3)
Filip Larsson 3 000 $ (4)
Calvin Petersen 3 000 $ (2)
Ty Ronning 3 000 $ (3)
Taylor Leier 3 000 $ (2)
Kevin Stenlund 3 000 $ (3)
Joona Koppanen 3 000 $ (3)
Brandon Baddock 3 000 $ (3)
Kurtis Gabriel 3 000 $ (1)
Beck Malenstyn 3 000 $ (3)
Josh Wesley 3 000 $ (2)
Colton White 3 000 $ (2)
Kevin Porter 3 000 $ (2)
Colby Williams 3 000 $ (1)
Ivan Prosvetov 3 000 $ (4)
Brent Gates Jr. 3 000 $ (4)
Total Farm Players43
Salary Commitment
Year 15 : 158 000 $
Year 16 : 130 000 $
Year 17 : 65 000 $
Year 18 : 29 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 3 000 $
Year 17 : 0 $
Year 18 : 0 $

Tampa Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 282 - 71,36%
Level 2: 5000 - 60 $ - 4 721 - 94,42%
Level 3: 2000 - 40 $ - 1 461 - 73,07%
Level 4: 4000 - 20 $ - 3 808 - 95,19%
Luxury : 1000 - 225 $ - 753 - 75,35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 901 - 95,06%
Farm Level 2: 1000 - 15 $ - 930 - 92,96%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 025 - 83,47%
Average Income per Game550 693 $
Year to Date Revenue15 970 106 $
Farm
Home Games Left8
Average Attendance - %2 831 - 94,36%
Average Income per Game70 827 $
Year to Date Revenue2 337 286 $

Expense

Pro Players Total Salaries30 200 000 $
Farm Players Total Salaries64 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 091 801 $
Farm Year To Date Expenses853 274 $
Pro Salary Cap To Date18 552 020 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 608 320 $
Farm Estimated Season Revenue566 615 $
Pro Remaining Season Days48
Pro Expenses Per Days186 559 $
Pro Estimated Expenses8 954 832 $
Farm Remaining Season Days39
Farm Expenses Per Days6 011 $
Farm Estimated Expenses234 429 $
Estimated Season Expenses9 189 261 $
Season Salary Cap30 200 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $19 800 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 10 200 000 $
Current Bank Account213 220 063 $
Projected Bank Account211 205 737 $

Pro Players Salaries

Jonathan Quick 5 000 000 $ (1)
Rickard Rakell 3 500 000 $ (2)
Andrew Cogliano 3 500 000 $ (2)
Curtis McElhinney 2 800 000 $ (1)
Louis Domingue 2 500 000 $ (1)
Blake Comeau 2 500 000 $ (2)
Joel Eriksson Ek 900 000 $ (1)
Brendan Perlini 900 000 $ (1)
Morgan Frost 900 000 $ (4)
Oliver Wahlstrom 900 000 $ (4)
Charlie McAvoy 900 000 $ (2)
Travis Sanheim 900 000 $ (1)
Elias Pettersson 900 000 $ (3)
Nico Hischier (Out of Payroll) 900 000 $ (2)
Martin Frk 500 000 $ (2)
Christian Jaros 500 000 $ (2)
Brendan Lemieux 500 000 $ (1)
Carl Grundstrom 500 000 $ (3)
Mathieu Joseph 500 000 $ (2)
Byron Froese 400 000 $ (1)
Maxime Lajoie 300 000 $ (2)
Tyler Graovac 300 000 $ (3)
Juuso Riikola 300 000 $ (3)
Zach Whitecloud 300 000 $ (3)
Total Pro Players24
Salary Commitment
Year 15 : 31 100 000 $
Year 16 : 17 200 000 $
Year 17 : 4 100 000 $
Year 18 : 1 800 000 $
Salary Average Commitment
Year 15 : 2 800 000 $
Year 16 : 2 800 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 31 100 000 $
Year 16 : 17 200 000 $
Year 17 : 4 100 000 $
Year 18 : 1 800 000 $

Farm Players Salaries

Adin Hill 5 000 $ (1)
Oscar Dansk 5 000 $ (2)
Mason Shaw 5 000 $ (3)
Matt Puempel 5 000 $ (2)
Nathan Bastian 5 000 $ (2)
Nick Paul 5 000 $ (3)
Nick Ebert 5 000 $ (1)
Austin Czarnik 5 000 $ (1)
Lawrence Pilut 3 000 $ (3)
Joni Tuulola 3 000 $ (3)
Blake Hillman 3 000 $ (3)
Reid Boucher 3 000 $ (1)
Mario Kempe 3 000 $ (3)
Francis Perron 3 000 $ (1)
Lane Pederson 3 000 $ (3)
Chase De Leo 3 000 $ (3)
Total Farm Players16
Salary Commitment
Year 15 : 64 000 $
Year 16 : 43 000 $
Year 17 : 28 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Toronto Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 672 - 94,54%
Level 2: 5000 - 60 $ - 4 768 - 95,36%
Level 3: 2000 - 35 $ - 1 897 - 94,84%
Level 4: 4000 - 20 $ - 3 734 - 93,35%
Luxury : 1000 - 200 $ - 945 - 94,48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 851 - 92,54%
Farm Level 2: 1000 - 15 $ - 944 - 94,38%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 016 - 94,53%
Average Income per Game603 504 $
Year to Date Revenue18 105 110 $
Farm
Home Games Left8
Average Attendance - %2 795 - 93,15%
Average Income per Game69 460 $
Year to Date Revenue2 292 193 $

Expense

Pro Players Total Salaries50 000 000 $
Farm Players Total Salaries93 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 760 176 $
Farm Year To Date Expenses151 242 $
Pro Salary Cap To Date36 291 124 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 638 540 $
Farm Estimated Season Revenue555 683 $
Pro Remaining Season Days48
Pro Expenses Per Days279 032 $
Pro Estimated Expenses13 393 536 $
Farm Remaining Season Days39
Farm Expenses Per Days1 090 $
Farm Estimated Expenses42 510 $
Estimated Season Expenses13 436 046 $
Season Salary Cap50 000 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $0 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 30 000 000 $
Current Bank Account135 401 053 $
Projected Bank Account129 159 230 $

Pro Players Salaries

Sergei Bobrovsky 6 500 000 $ (1)
Claude Giroux 6 500 000 $ (3)
Justin Williams 6 100 000 $ (1)
Mattias Ekholm 5 000 000 $ (1)
Cam Atkinson 5 000 000 $ (1)
Tomas Hertl 3 500 000 $ (1)
Josh Bailey 3 500 000 $ (1)
Ben Chiarot 3 500 000 $ (1)
Damon Severson 2 500 000 $ (2)
Lars Eller 2 500 000 $ (1)
Brady Tkachuk 900 000 $ (3)
Alex Tuch 900 000 $ (1)
Cale Makar 900 000 $ (4)
Brock McGinn (Out of Payroll) 500 000 $ (4)
Malcolm Subban 500 000 $ (3)
Ryan Poehling 500 000 $ (4)
Nathan Beaulieu 500 000 $ (3)
Connor Clifton 300 000 $ (3)
Carter Rowney 300 000 $ (1)
Marcus Sorensen 300 000 $ (1)
David Kampf 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 15 : 50 500 000 $
Year 16 : 13 400 000 $
Year 17 : 10 600 000 $
Year 18 : 1 900 000 $
Salary Average Commitment
Year 15 : 11 250 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 50 500 000 $
Year 16 : 13 400 000 $
Year 17 : 10 600 000 $
Year 18 : 1 900 000 $

Farm Players Salaries

Troy Grosenick 10 000 $ (3)
Jesperi Kotkaniemi 9 000 $ (3)
Seth Helgeson 5 000 $ (2)
Cameron Schilling 5 000 $ (1)
Zach Nastasiuk 5 000 $ (2)
John McCarthy 5 000 $ (2)
Vincent LoVerde 5 000 $ (2)
Tye McGinn 5 000 $ (1)
Andy Miele 5 000 $ (1)
Stefan Matteau 3 000 $ (1)
Ryan Bourque 3 000 $ (2)
Keaton Thompson 3 000 $ (1)
Sean Malone 3 000 $ (2)
Emil Larmi 3 000 $ (4)
Keegan Lowe 3 000 $ (2)
Tyrell Goulbourne 3 000 $ (3)
Joseph Cramarossa 3 000 $ (3)
Michael Paliotta 3 000 $ (2)
Michael McCarron 3 000 $ (1)
David Pope 3 000 $ (3)
Brett Lernout 3 000 $ (2)
Ashton Sautner 3 000 $ (3)
Total Farm Players22
Salary Commitment
Year 15 : 93 000 $
Year 16 : 69 000 $
Year 17 : 34 000 $
Year 18 : 3 000 $
Salary Average Commitment
Year 15 : 9 000 $
Year 16 : 9 000 $
Year 17 : 0 $
Year 18 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 120 $ - 4 123 - 68,71%
Level 2: 5000 - 81 $ - 3 084 - 61,67%
Level 3: 2000 - 61 $ - 964 - 48,22%
Level 4: 4000 - 40 $ - 1 666 - 41,64%
Luxury : 1000 - 300 $ - 557 - 55,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 911 - 95,56%
Farm Level 2: 1000 - 15 $ - 943 - 94,26%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %10 393 - 57,74%
Average Income per Game528 916 $
Year to Date Revenue15 338 554 $
Farm
Home Games Left7
Average Attendance - %2 854 - 95,13%
Average Income per Game71 306 $
Year to Date Revenue2 424 412 $

Expense

Pro Players Total Salaries49 030 000 $
Farm Players Total Salaries113 500 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 731 057 $
Farm Year To Date Expenses2 038 869 $
Pro Salary Cap To Date35 454 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 346 988 $
Farm Estimated Season Revenue499 144 $
Pro Remaining Season Days48
Pro Expenses Per Days265 215 $
Pro Estimated Expenses12 730 320 $
Farm Remaining Season Days39
Farm Expenses Per Days14 766 $
Farm Estimated Expenses575 874 $
Estimated Season Expenses13 306 194 $
Season Salary Cap49 030 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $970 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 030 000 $
Current Bank Account12 554 215 $
Projected Bank Account6 094 153 $

Pro Players Salaries

Frederik Andersen 6 500 000 $ (1)
Kevin Hayes 5 000 000 $ (3)
Keith Yandle 5 000 000 $ (2)
Reilly Smith 5 000 000 $ (3)
Derek Stepan 3 500 000 $ (1)
Justin Braun 3 500 000 $ (2)
Radko Gudas 3 500 000 $ (4)
Ben Hutton 2 500 000 $ (2)
Brandon Sutter 2 500 000 $ (1)
Alexander Wennberg 1 990 000 $ (1)
Jonas Brodin 1 990 000 $ (1)
Jordan Weal 1 000 000 $ (1)
Kenny Agostino 1 000 000 $ (4)
Andrew Copp 1 000 000 $ (2)
Fredrik Claesson 1 000 000 $ (3)
Troy Brouwer 1 000 000 $ (4)
Riley Sheahan 1 000 000 $ (2)
Tyler Pitlick 1 000 000 $ (1)
Michael Hutchinson 750 000 $ (1)
Zach Sanford (Out of Payroll) 500 000 $ (1)
Tyler Motte 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 15 : 49 530 000 $
Year 16 : 29 500 000 $
Year 17 : 16 500 000 $
Year 18 : 5 500 000 $
Salary Average Commitment
Year 15 : 7 500 000 $
Year 16 : 7 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 49 530 000 $
Year 16 : 29 500 000 $
Year 17 : 16 500 000 $
Year 18 : 5 500 000 $

Farm Players Salaries

Erik Brannstrom 9 000 $ (4)
Jared Coreau 7 500 $ (1)
Andrew Agozzino 5 000 $ (3)
Tyler Randell 5 000 $ (4)
Kevin Lynch 5 000 $ (1)
Martin Pospisil 5 000 $ (4)
Nicholas Shore 5 000 $ (1)
Alexander Petrovic 5 000 $ (2)
Matt Beleskey 5 000 $ (3)
Kasimir Kaskisuo 5 000 $ (1)
Cale Fleury 5 000 $ (3)
Dalton Smith 5 000 $ (1)
Dennis Cholowski 5 000 $ (3)
Joey Anderson 5 000 $ (3)
Yannick Weber 5 000 $ (1)
Nolan Stevens 5 000 $ (3)
Chase Pearson 3 000 $ (3)
Mark Friedman 3 000 $ (2)
Tage Thompson 3 000 $ (2)
Steven Fogarty 3 000 $ (1)
Garrett Pilon 3 000 $ (3)
Justin Scott 3 000 $ (1)
Otto Leskinen 3 000 $ (4)
Austin Wagner 3 000 $ (2)
Hunter Miska 3 000 $ (2)
Total Farm Players25
Salary Commitment
Year 15 : 113 500 $
Year 16 : 75 000 $
Year 17 : 58 000 $
Year 18 : 22 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Vegas Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 665 - 94,42%
Level 2: 5000 - 60 $ - 4 811 - 96,23%
Level 3: 2000 - 35 $ - 1 899 - 94,95%
Level 4: 4000 - 25 $ - 2 636 - 65,90%
Luxury : 1000 - 200 $ - 962 - 96,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 878 - 93,90%
Farm Level 2: 1000 - 15 $ - 951 - 95,10%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15 974 - 88,74%
Average Income per Game601 792 $
Year to Date Revenue18 053 755 $
Farm
Home Games Left7
Average Attendance - %2 829 - 94,30%
Average Income per Game70 393 $
Year to Date Revenue2 393 356 $

Expense

Pro Players Total Salaries36 963 501 $
Farm Players Total Salaries200 900 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 384 303 $
Farm Year To Date Expenses4 483 567 $
Pro Salary Cap To Date26 215 726 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 619 710 $
Farm Estimated Season Revenue492 750 $
Pro Remaining Season Days48
Pro Expenses Per Days199 266 $
Pro Estimated Expenses9 564 768 $
Farm Remaining Season Days39
Farm Expenses Per Days32 497 $
Farm Estimated Expenses1 267 383 $
Estimated Season Expenses10 832 151 $
Season Salary Cap36 963 501 $
Estimate Under Maximum Salary Cap of 50 000 000 $13 036 499 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 16 963 501 $
Current Bank Account9 075 361 $
Projected Bank Account5 355 670 $

Pro Players Salaries

Carter Hutton 5 000 000 $ (1)
Henrik Lundqvist 3 000 000 $ (1)
Mike Matheson 2 500 000 $ (3)
Corey Perry 2 500 000 $ (1)
Kyle Turris 2 500 000 $ (3)
Bobby Ryan 2 500 000 $ (1)
Jason Spezza 2 500 000 $ (2)
Erik Gustafsson 2 500 000 $ (1)
Erik Gudbranson 2 500 000 $ (1)
Colin Miller 2 245 000 $ (3)
Stephen Johns 1 510 000 $ (4)
Ivan Barbashev 1 000 000 $ (1)
Conor Sheary 1 000 000 $ (1)
Zack Kassian 1 000 000 $ (2)
Michael Raffl 908 501 $ (2)
Filip Chytil 900 000 $ (3)
Jujhar Khaira 500 000 $ (1)
Matt Martin 500 000 $ (3)
Dean Kukan 500 000 $ (3)
Cedric Paquette 500 000 $ (1)
Neal Pionk 300 000 $ (2)
Dryden Hunt 300 000 $ (1)
Zach Aston-Reese 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 15 : 36 963 501 $
Year 16 : 15 663 501 $
Year 17 : 10 655 000 $
Year 18 : 1 510 000 $
Salary Average Commitment
Year 15 : 6 800 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 36 963 501 $
Year 16 : 15 663 501 $
Year 17 : 10 655 000 $
Year 18 : 1 510 000 $

Farm Players Salaries

Anders Nilsson 30 000 $ (2)
Brian Elliott 20 000 $ (2)
Cory Schneider 20 000 $ (2)
Joonas Korpisalo 9 900 $ (2)
Jack Hughes 9 000 $ (4)
Mat Robson 9 000 $ (4)
Vitali Kravtsov 9 000 $ (4)
Matt Villalta 5 000 $ (4)
Philipp Kurashev 5 000 $ (4)
Johnathan Kovacevic 5 000 $ (4)
Danny O'Regan 5 000 $ (1)
Gustav Lindstrom 5 000 $ (4)
Alexander Volkov 5 000 $ (2)
Morgan Geekie 5 000 $ (3)
Oliver Kylington 5 000 $ (1)
Rodrigo Abols 3 000 $ (4)
Lean Bergmann 3 000 $ (4)
Peter Cehlarik 3 000 $ (1)
Robert Carpenter 3 000 $ (4)
Alex Barre-Boulet 3 000 $ (3)
Danil Yurtaykin 3 000 $ (4)
Travis Boyd 3 000 $ (1)
Manuel Wiederer 3 000 $ (2)
Michael Spacek 3 000 $ (2)
Clark Bishop 3 000 $ (1)
Gavin Bayreuther 3 000 $ (1)
Brett Seney 3 000 $ (3)
Dylan Sikura 3 000 $ (3)
Curtis Lazar 3 000 $ (3)
Joel L'Esperance 3 000 $ (3)
Mitch Reinke 3 000 $ (3)
Collin Delia 3 000 $ (3)
Alexei Toropchenko 3 000 $ (4)
Total Farm Players33
Salary Commitment
Year 15 : 200 900 $
Year 16 : 178 900 $
Year 17 : 88 000 $
Year 18 : 62 000 $
Salary Average Commitment
Year 15 : 18 500 $
Year 16 : 9 250 $
Year 17 : 0 $
Year 18 : 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
Farm
Farm Level 1: 2000 - 35 $ - 1 894 - 94,70%
Farm Level 2: 1000 - 15 $ - 938 - 93,84%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue19 670 700 $
Farm
Home Games Left8
Average Attendance - %2 832 - 94,41%
Average Income per Game70 723 $
Year to Date Revenue2 333 845 $

Expense

Pro Players Total Salaries45 790 000 $
Farm Players Total Salaries66 000 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 617 913 $
Farm Year To Date Expenses133 235 $
Pro Salary Cap To Date33 386 763 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 139 600 $
Farm Estimated Season Revenue565 781 $
Pro Remaining Season Days48
Pro Expenses Per Days246 720 $
Pro Estimated Expenses11 842 560 $
Farm Remaining Season Days39
Farm Expenses Per Days938 $
Farm Estimated Expenses36 582 $
Estimated Season Expenses11 879 142 $
Season Salary Cap45 790 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 210 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 25 790 000 $
Current Bank Account163 459 473 $
Projected Bank Account160 285 712 $

Pro Players Salaries

Connor McDavid 6 500 000 $ (4)
Eric Staal 5 000 000 $ (1)
Jonathan Huberdeau 4 190 000 $ (2)
Nazem Kadri 3 500 000 $ (1)
Aaron Ekblad 3 500 000 $ (2)
Adam Larsson 2 500 000 $ (3)
John Klingberg 2 500 000 $ (3)
Michael Del Zotto 2 500 000 $ (1)
Patric Hornqvist 2 500 000 $ (3)
Jeff Skinner 2 500 000 $ (2)
Juuse Saros 2 500 000 $ (2)
Vladimir Sobotka 1 000 000 $ (1)
Jason Dickinson 1 000 000 $ (1)
Nick Ritchie 1 000 000 $ (1)
Mitchell Marner 900 000 $ (1)
Zach Werenski 900 000 $ (1)
Vitek Vanecek 500 000 $ (1)
Tom Kuhnhackl 500 000 $ (3)
Jordan Martinook 500 000 $ (1)
Christoffer Ehn 500 000 $ (3)
Jordan Greenway 500 000 $ (3)
Kyle Wood 500 000 $ (1)
Sami Niku 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 15 : 45 790 000 $
Year 16 : 28 490 000 $
Year 17 : 15 500 000 $
Year 18 : 6 500 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 45 790 000 $
Year 16 : 28 490 000 $
Year 17 : 15 500 000 $
Year 18 : 6 500 000 $

Farm Players Salaries

Rasmus Sandin 9 000 $ (3)
Rich Clune 5 000 $ (2)
Paul Thompson 5 000 $ (3)
Dennis Yan 5 000 $ (2)
Andrew Shortridge 3 000 $ (3)
Brett Sutter 3 000 $ (1)
Brett Ritchie 3 000 $ (2)
Brian Gibbons 3 000 $ (1)
Joe Snively 3 000 $ (4)
Gage Quinney 3 000 $ (3)
Tim Gettinger 3 000 $ (2)
Robert Lantosi 3 000 $ (4)
Reid Duke 3 000 $ (2)
Michael Kapla 3 000 $ (2)
Kyle Clifford 3 000 $ (3)
Cooper Marody 3 000 $ (3)
Jayden Halbgewachs 3 000 $ (3)
Anton Blidh 3 000 $ (3)
Total Farm Players18
Salary Commitment
Year 15 : 66 000 $
Year 16 : 60 000 $
Year 17 : 38 000 $
Year 18 : 6 000 $
Salary Average Commitment
Year 15 : 3 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 645 - 94,08%
Level 2: 5000 - 60 $ - 4 758 - 95,16%
Level 3: 2000 - 35 $ - 1 906 - 95,31%
Level 4: 4000 - 20 $ - 3 826 - 95,65%
Luxury : 1000 - 200 $ - 950 - 95,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,93%
Farm Level 2: 1000 - 15 $ - 943 - 94,29%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 085 - 94,92%
Average Income per Game603 474 $
Year to Date Revenue19 311 165 $
Farm
Home Games Left8
Average Attendance - %2 822 - 94,05%
Average Income per Game70 308 $
Year to Date Revenue2 320 176 $

Expense

Pro Players Total Salaries27 450 000 $
Farm Players Total Salaries52 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 481 976 $
Farm Year To Date Expenses813 684 $
Pro Salary Cap To Date21 597 087 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 431 265 $
Farm Estimated Season Revenue562 467 $
Pro Remaining Season Days48
Pro Expenses Per Days153 495 $
Pro Estimated Expenses7 367 760 $
Farm Remaining Season Days39
Farm Expenses Per Days5 944 $
Farm Estimated Expenses231 816 $
Estimated Season Expenses7 599 576 $
Season Salary Cap27 450 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $22 550 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 7 450 000 $
Current Bank Account28 768 841 $
Projected Bank Account27 162 997 $

Pro Players Salaries

James Reimer 5 000 000 $ (1)
Marc-Edouard Vlasic 3 500 000 $ (2)
Zach Bogosian 3 500 000 $ (1)
Cody Ceci 2 500 000 $ (1)
Darren Helm 2 500 000 $ (3)
Daniel Carr 1 000 000 $ (1)
Jonathan Ericsson 1 000 000 $ (2)
Barrett Hayton 900 000 $ (4)
Rasmus Dahlin 900 000 $ (3)
Jake Kielly 750 000 $ (4)
Michael Chaput 500 000 $ (2)
Jordan Nolan 500 000 $ (2)
Pierre-Olivier Joseph 500 000 $ (4)
TJ Brennan 500 000 $ (1)
Janne Kuokkanen 500 000 $ (2)
Isaac Ratcliffe 500 000 $ (4)
Filip Chlapik 500 000 $ (2)
Jimmy Vesey 500 000 $ (1)
Chris Stewart 500 000 $ (1)
Justin Kirkland 500 000 $ (1)
Kody Clark 300 000 $ (4)
Matiss Kivlenieks 300 000 $ (2)
Vinni Lettieri 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 15 : 27 450 000 $
Year 16 : 13 450 000 $
Year 17 : 6 350 000 $
Year 18 : 2 950 000 $
Salary Average Commitment
Year 15 : 5 000 000 $
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 27 450 000 $
Year 16 : 13 450 000 $
Year 17 : 6 350 000 $
Year 18 : 2 950 000 $

Farm Players Salaries

Jimmy Howard 35 000 $ (1)
Olli Juolevi 9 000 $ (3)
Trent Frederic 5 000 $ (2)
Ryan Olsen 3 000 $ (3)
Total Farm Players4
Salary Commitment
Year 15 : 52 000 $
Year 16 : 17 000 $
Year 17 : 12 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 50 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 50 000 000 $
Available Cap Space

Over Minimum of
20 000 000 $

Farm Salary Cap

Under Maximum of
75 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 186 285 934 $ 40 100 000 $ 9 900 000 $ 20 100 000 $ 134 500 $ 74 865 500 $ 223254
Boston Bruins 77 787 774 $ 49 749 705 $ 250 295 $ 29 749 705 $ 127 221 $ 74 872 779 $ 203353
Buffalo Sabres 103 613 597 $ 49 043 888 $ 956 112 $ 29 043 888 $ 103 781 $ 74 896 219 $ 212546
Calgary Flames 13 745 807 $ 48 840 000 $ 1 160 000 $ 28 840 000 $ 49 811 $ 74 950 189 $ 221234
Carolina Hurricanes 37 678 784 $ 47 890 000 $ 2 110 000 $ 27 890 000 $ 130 500 $ 74 869 500 $ 222446
Chicago Blackhawks 63 985 669 $ 42 537 499 $ 7 462 501 $ 22 537 499 $ 28 500 $ 74 971 500 $ 22830
Colorado Avalanche 162 981 601 $ 47 115 000 $ 2 885 000 $ 27 115 000 $ 208 889 $ 74 791 111 $ 223759
Columbus Jackets 130 658 136 $ 49 960 111 $ 39 889 $ 29 960 111 $ 70 000 $ 74 930 000 $ 221840
Dallas Stars 51 883 812 $ 42 636 481 $ 7 363 519 $ 22 636 481 $ 104 638 $ 74 895 362 $ 242347
Détroit Red Wings 81 968 411 $ 42 200 000 $ 7 800 000 $ 22 200 000 $ 72 000 $ 74 928 000 $ 201636
Edmonton Oilers 50 174 589 $ 49 900 000 $ 100 000 $ 29 900 000 $ 89 000 $ 74 911 000 $ 212142
Florida Panthers 22 002 967 $ 41 162 240 $ 8 837 760 $ 21 162 240 $ 97 000 $ 74 903 000 $ 231740
Los Angeles Kings 35 030 062 $ 49 758 888 $ 241 112 $ 29 758 888 $ 68 000 $ 74 932 000 $ 201434
Minnesota Wild 40 466 861 $ 45 900 000 $ 4 100 000 $ 25 900 000 $ 104 000 $ 74 896 000 $ 251944
Montreal Canadiens 94 786 443 $ 36 502 000 $ 13 498 000 $ 16 502 000 $ 162 547 $ 74 837 453 $ 222850
Nashville Predators 98 338 447 $ 48 219 039 $ 1 780 961 $ 28 219 039 $ 98 000 $ 74 902 000 $ 222345
New Jersey Devils 32 167 504 $ 49 600 000 $ 400 000 $ 29 600 000 $ 183 000 $ 74 817 000 $ 213253
New York Islanders 6 000 153 $ 49 593 905 $ 406 095 $ 29 593 905 $ 141 377 $ 74 858 623 $ 223254
New York Rangers 62 698 945 $ 48 352 354 $ 1 647 646 $ 28 352 354 $ 104 000 $ 74 896 000 $ 232750
Ottawa Senators 86 828 687 $ 30 483 385 $ 19 516 615 $ 10 483 385 $ 176 500 $ 74 823 500 $ 233659
Philadelphia Flyers 466 537 778 $ 48 767 698 $ 1 232 302 $ 28 767 698 $ 53 000 $ 74 947 000 $ 241236
Phoenix Coyotes 14 072 823 $ 42 209 988 $ 7 790 012 $ 22 209 988 $ 90 178 $ 74 909 822 $ 231740
Pittsburgh Penguins 98 970 412 $ 47 300 000 $ 2 700 000 $ 27 300 000 $ 243 000 $ 74 757 000 $ 215677
San Jose Sharks 40 088 701 $ 44 930 005 $ 5 069 995 $ 24 930 005 $ 81 500 $ 74 918 500 $ 211536
St-Louis Blues 304 298 815 $ 43 647 867 $ 6 352 133 $ 23 647 867 $ 158 000 $ 74 842 000 $ 214364
Tampa Lightning 213 220 063 $ 30 200 000 $ 19 800 000 $ 10 200 000 $ 64 000 $ 74 936 000 $ 241640
Toronto Leafs 135 401 053 $ 50 000 000 $ 0 $ 30 000 000 $ 93 000 $ 74 907 000 $ 212243
Vancouver Canucks 12 554 215 $ 49 030 000 $ 970 000 $ 29 030 000 $ 113 500 $ 74 886 500 $ 212546
Vegas Knights 9 075 361 $ 36 963 501 $ 13 036 499 $ 16 963 501 $ 200 900 $ 74 799 100 $ 233356
Washington Capitals 163 459 473 $ 45 790 000 $ 4 210 000 $ 25 790 000 $ 66 000 $ 74 934 000 $ 231841
Winnipeg Jets 28 768 841 $ 27 450 000 $ 22 550 000 $ 7 450 000 $ 52 000 $ 74 948 000 $ 23427