Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 100 $ - 5 779 - 96,31%
Level 2: 5000 - 60 $ - 4 756 - 95,12%
Level 3: 2000 - 35 $ - 1 890 - 94,52%
Level 4: 4000 - 20 $ - 3 792 - 94,81%
Luxury : 1000 - 200 $ - 954 - 95,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 851 - 92,57%
Farm Level 2: 1000 - 15 $ - 947 - 94,66%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 171 - 95,39%
Average Income per Game609 960 $
Year to Date Revenue15 249 012 $
Farm
Home Games Left14
Average Attendance - %2 798 - 93,27%
Average Income per Game69 521 $
Year to Date Revenue1 877 061 $

Expense

Pro Players Total Salaries42 700 001 $
Farm Players Total Salaries226 970 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 188 765 $
Farm Year To Date Expenses1 738 607 $
Pro Salary Cap To Date24 479 987 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 759 368 $
Farm Estimated Season Revenue973 291 $
Pro Remaining Season Days71
Pro Expenses Per Days248 295 $
Pro Estimated Expenses17 628 945 $
Farm Remaining Season Days60
Farm Expenses Per Days16 527 $
Farm Estimated Expenses991 620 $
Estimated Season Expenses18 620 565 $
Season Salary Cap42 700 001 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 299 999 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 700 001 $
Current Bank Account174 516 592 $
Projected Bank Account166 628 686 $

Pro Players Salaries

Tuukka Rask 6 500 000 $ (2)
Mikko Koskinen 5 000 000 $ (2)
Paul Byron 3 500 000 $ (1)
Craig Smith 3 500 000 $ (1)
Marc Staal 2 500 001 $ (2)
Jon Merrill 2 500 000 $ (1)
Jake Gardiner 2 500 000 $ (4)
Marcus Johansson 2 500 000 $ (1)
Nick Leddy 2 500 000 $ (2)
Erik Haula 2 500 000 $ (1)
Erik Gustafsson 1 300 000 $ (2)
Jani Hakanpaa 1 000 000 $ (1)
Riley Nash 1 000 000 $ (3)
Marcus Sorensen 1 000 000 $ (3)
Melker Karlsson 1 000 000 $ (1)
Trevor Lewis 1 000 000 $ (1)
Zack Smith 800 000 $ (4)
Sonny Milano 500 000 $ (2)
Ross Colton 500 000 $ (2)
Martin Frk 500 000 $ (1)
Dennis Gilbert 300 000 $ (2)
Frederik Gauthier 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 42 700 001 $
Year 17 : 24 400 001 $
Year 18 : 5 300 000 $
Year 19 : 3 300 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 42 700 001 $
Year 17 : 24 400 001 $
Year 18 : 5 300 000 $
Year 19 : 3 300 000 $

Farm Players Salaries

Curtis McElhinney 10 000 $ (3)
Michael Sgarbossa 10 000 $ (1)
Paul LaDue 10 000 $ (3)
Dante Fabbro 9 000 $ (3)
Lias Andersson 9 000 $ (2)
Cam York 9 000 $ (4)
Jacob Ingham 7 500 $ (2)
Maxime Lagace 7 470 $ (3)
Cal O'Reilly 5 000 $ (3)
Calvin Thurkauf 5 000 $ (1)
Gabriel Carlsson 5 000 $ (1)
Keaton Middleton 5 000 $ (3)
Joseph LaBate 5 000 $ (1)
J.T. Brown 5 000 $ (3)
Simon Holmstrom 5 000 $ (4)
Jesse Ylonen 5 000 $ (4)
Mark Alt 5 000 $ (3)
Andreas Martinsen 5 000 $ (4)
J.C. Beaudin 5 000 $ (1)
Kevin Boyle 5 000 $ (2)
Logan Stanley 5 000 $ (2)
Rasmus Asplund 5 000 $ (2)
Frederic Allard 5 000 $ (1)
Paul Carey 5 000 $ (2)
Arsen Khisamutdinov 3 000 $ (4)
Simon Benoit 3 000 $ (2)
Blade Jenkins 3 000 $ (4)
Mason Geertsen 3 000 $ (3)
Dereck Baribeau 3 000 $ (3)
Michael Dal Colle 3 000 $ (1)
Brendan Warren 3 000 $ (2)
Landon Bow 3 000 $ (2)
Aidan Dudas 3 000 $ (4)
JC Lipon 3 000 $ (2)
Laurent Dauphin 3 000 $ (1)
Dillon Heatherington 3 000 $ (1)
JT Brown 3 000 $ (2)
Alex Dostie 3 000 $ (1)
Tim Schaller 3 000 $ (3)
Guillaume Brisebois 3 000 $ (1)
Hunter Skinner 3 000 $ (4)
Jack Badini 3 000 $ (4)
Jonathan Gruden 3 000 $ (4)
Joel Hofer 3 000 $ (4)
Layton Ahac 3 000 $ (4)
Mason Primeau 3 000 $ (2)
Maxim Golod 3 000 $ (2)
Michael Vukojevic 3 000 $ (4)
Miles Gendron 3 000 $ (2)
Jacob Perreault 0 $ (1)
Jamie Drysdale 0 $ (1)
Luke Evangelista 0 $ (1)
Tyson Foerster 0 $ (1)
Total Farm Players53
Salary Commitment
Year 16 : 226 970 $
Year 17 : 176 970 $
Year 18 : 116 470 $
Year 19 : 51 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank North Center
Level 1: 6000 - 100 $ - 5 723 - 95,38%
Level 2: 5000 - 60 $ - 4 746 - 94,93%
Level 3: 2000 - 35 $ - 1 929 - 96,47%
Level 4: 4000 - 20 $ - 3 816 - 95,40%
Luxury : 1000 - 200 $ - 946 - 94,58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 850 - 92,50%
Farm Level 2: 1000 - 15 $ - 951 - 95,08%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 160 - 95,33%
Average Income per Game606 924 $
Year to Date Revenue15 173 108 $
Farm
Home Games Left14
Average Attendance - %2 801 - 93,36%
Average Income per Game69 533 $
Year to Date Revenue1 877 392 $

Expense

Pro Players Total Salaries49 655 435 $
Farm Players Total Salaries154 610 $
Coaches Total Salaries7 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 931 075 $
Farm Year To Date Expenses4 113 082 $
Pro Salary Cap To Date29 314 578 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 710 789 $
Farm Estimated Season Revenue973 463 $
Pro Remaining Season Days71
Pro Expenses Per Days287 815 $
Pro Estimated Expenses20 434 865 $
Farm Remaining Season Days60
Farm Expenses Per Days39 119 $
Farm Estimated Expenses2 347 140 $
Estimated Season Expenses22 782 005 $
Season Salary Cap49 655 435 $
Estimate Under Maximum Salary Cap of 50 000 000 $344 565 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 655 435 $
Current Bank Account55 686 811 $
Projected Bank Account43 589 058 $

Pro Players Salaries

Marc-Andre Fleury 6 400 000 $ (3)
Auston Matthews 5 000 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Ian Cole 3 575 000 $ (2)
Rickard Rakell 3 500 000 $ (1)
Brent Burns 3 500 000 $ (4)
Christopher Tanev 3 260 000 $ (3)
Mark Giordano 3 200 000 $ (1)
Matt Murray 3 000 000 $ (2)
Anthony Mantha 2 500 000 $ (2)
Yanni Gourde 2 500 000 $ (4)
Alec Martinez 2 500 000 $ (1)
Barclay Goodrow 1 970 435 $ (4)
Milan Lucic 1 000 000 $ (2)
Jay Beagle 750 000 $ (3)
Roope Hintz 500 000 $ (1)
Kevin Rooney 300 000 $ (2)
Mason Marchment 300 000 $ (3)
Carter Verhaeghe 300 000 $ (3)
Zach Aston-Reese 300 000 $ (1)
Matt Roy 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 16 : 49 655 435 $
Year 17 : 29 655 435 $
Year 18 : 18 980 435 $
Year 19 : 7 970 435 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 655 435 $
Year 17 : 29 655 435 $
Year 18 : 18 980 435 $
Year 19 : 7 970 435 $

Farm Players Salaries

Artyom Zagidulin 9 000 $ (3)
Anton Forsberg 7 500 $ (2)
Patrick Marleau 7 000 $ (3)
Joe Morrow 5 000 $ (2)
Justin Richards 5 000 $ (2)
Alexei Melnichuk 5 000 $ (2)
Alex Limoges 5 000 $ (2)
Zach Senyshyn 5 000 $ (1)
Nate Prosser 5 000 $ (2)
Parker Kelly 5 000 $ (2)
Christopher Gibson 5 000 $ (2)
Yannick Veilleux 5 000 $ (2)
Dylan Gambrell 5 000 $ (2)
Zac Rinaldo 5 000 $ (1)
Nathan Gerbe 4 000 $ (1)
Carter Camper 3 110 $ (1)
Michael Carcone 3 000 $ (2)
Cameron Hughes 3 000 $ (1)
Alexander Yelesin 3 000 $ (3)
Phillip Di Giuseppe 3 000 $ (1)
William Borgen 3 000 $ (2)
Giovanni Fiore 3 000 $ (1)
Spencer Smallman 3 000 $ (2)
Jimmy Schuldt 3 000 $ (3)
Joakim Nygard 3 000 $ (3)
Joel Kellman 3 000 $ (3)
Curtis McKenzie 3 000 $ (2)
Luke Philp 3 000 $ (3)
Patrick Khodorenko 3 000 $ (2)
Sam Miletic 3 000 $ (2)
Luke Green 3 000 $ (2)
Cole Reinhardt 3 000 $ (4)
Liam O'Brien 3 000 $ (2)
Jarred Tinordi 3 000 $ (1)
Felix Robert 3 000 $ (2)
Giorgio Estephan 3 000 $ (4)
Jack Kopacka 3 000 $ (2)
Jalen Chatfield 3 000 $ (3)
Callum Booth 3 000 $ (2)
Total Farm Players39
Salary Commitment
Year 16 : 154 610 $
Year 17 : 125 500 $
Year 18 : 40 000 $
Year 19 : 6 000 $
Salary Average Commitment
Year 16 : 6 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarine Midland Arena
Level 1: 6000 - 100 $ - 5 725 - 95,41%
Level 2: 5000 - 60 $ - 4 795 - 95,90%
Level 3: 2000 - 35 $ - 1 904 - 95,20%
Level 4: 4000 - 20 $ - 3 758 - 93,96%
Luxury : 1000 - 200 $ - 949 - 94,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 917 - 95,86%
Farm Level 2: 1000 - 15 $ - 944 - 94,42%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 131 - 95,17%
Average Income per Game607 767 $
Year to Date Revenue15 194 181 $
Farm
Home Games Left14
Average Attendance - %2 861 - 95,38%
Average Income per Game71 512 $
Year to Date Revenue1 930 822 $

Expense

Pro Players Total Salaries49 558 754 $
Farm Players Total Salaries135 581 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 680 805 $
Farm Year To Date Expenses721 036 $
Pro Salary Cap To Date29 021 743 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 724 276 $
Farm Estimated Season Revenue1 001 167 $
Pro Remaining Season Days71
Pro Expenses Per Days287 266 $
Pro Estimated Expenses20 395 886 $
Farm Remaining Season Days60
Farm Expenses Per Days6 882 $
Farm Estimated Expenses412 920 $
Estimated Season Expenses20 808 806 $
Season Salary Cap49 558 754 $
Estimate Under Maximum Salary Cap of 50 000 000 $441 246 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 558 754 $
Current Bank Account86 863 111 $
Projected Bank Account76 779 748 $

Pro Players Salaries

Sergei Bobrovsky 5 000 000 $ (1)
Artemi Panarin 5 000 000 $ (3)
Brayden Point 4 950 000 $ (4)
Oscar Klefbom 4 555 754 $ (1)
Sean Monahan 4 095 000 $ (1)
Drew Doughty 3 500 000 $ (1)
Mats Zuccarello 3 500 000 $ (2)
Phil Kessel 3 360 000 $ (4)
James Neal 2 500 000 $ (3)
Ben Chiarot 2 500 000 $ (2)
P.K. Subban 2 500 000 $ (3)
Calle Jarnkrok 2 500 000 $ (1)
Arthur Kaliyev 900 000 $ (4)
Sam Steel 900 000 $ (2)
Samuel Girard 900 000 $ (1)
Max Comtois 900 000 $ (2)
Victor Rask 898 000 $ (4)
Nathan Beaulieu 500 000 $ (2)
Adam Gaudette 300 000 $ (2)
Alexandar Georgiev 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 49 558 754 $
Year 17 : 28 708 000 $
Year 18 : 20 108 000 $
Year 19 : 10 108 000 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 558 754 $
Year 17 : 28 708 000 $
Year 18 : 20 108 000 $
Year 19 : 10 108 000 $

Farm Players Salaries

Fredrik Claesson 10 000 $ (2)
Vince Dunn 10 000 $ (4)
Mark Barberio 8 081 $ (2)
Mikko Lehtonen 7 500 $ (2)
Will Bitten 5 000 $ (2)
Fabian Zetterlund 5 000 $ (3)
Mikko Kokkonen 5 000 $ (4)
Christopher Clapperton 5 000 $ (2)
Reece Scarlett 5 000 $ (3)
John Quenneville 3 000 $ (4)
Gaetan Haas 3 000 $ (3)
Cameron Darcy 3 000 $ (2)
Justin Kloos 3 000 $ (1)
Erik Condra 3 000 $ (4)
Brandon Biro 3 000 $ (2)
Deven Sideroff 3 000 $ (1)
Greg Carey 3 000 $ (2)
Sheldon Dries 3 000 $ (2)
Casey Nelson 3 000 $ (1)
Kai Edmonds 3 000 $ (2)
Hugh McGing 3 000 $ (2)
Robbie Russo 3 000 $ (1)
Griffen Outhouse 3 000 $ (3)
Eric Cornel 3 000 $ (3)
Joel Teasdale 3 000 $ (2)
Conner Bleackley 3 000 $ (2)
Linus Sandin 3 000 $ (2)
Ryan Lohin 3 000 $ (4)
Calle Rosen 3 000 $ (1)
Mikey Eyssimont 3 000 $ (2)
Sam Lafferty 3 000 $ (2)
Charlie Lindgren 3 000 $ (3)
Arturs Silovs 3 000 $ (4)
Casey Fitzgerald 3 000 $ (3)
Total Farm Players34
Salary Commitment
Year 16 : 135 581 $
Year 17 : 120 581 $
Year 18 : 52 000 $
Year 19 : 27 000 $
Salary Average Commitment
Year 16 : 9 250 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Airlines Saddledome
Level 1: 6000 - 110 $ - 4 522 - 75,37%
Level 2: 5000 - 65 $ - 3 894 - 77,88%
Level 3: 2000 - 35 $ - 1 925 - 96,23%
Level 4: 4000 - 20 $ - 3 758 - 93,94%
Luxury : 1000 - 200 $ - 952 - 95,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 889 - 94,47%
Farm Level 2: 1000 - 15 $ - 941 - 94,05%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %15 050 - 83,61%
Average Income per Game552 563 $
Year to Date Revenue12 156 391 $
Farm
Home Games Left14
Average Attendance - %2 830 - 94,33%
Average Income per Game70 610 $
Year to Date Revenue1 906 462 $

Expense

Pro Players Total Salaries49 312 500 $
Farm Players Total Salaries61 500 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 703 516 $
Farm Year To Date Expenses98 144 $
Pro Salary Cap To Date29 294 416 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 498 701 $
Farm Estimated Season Revenue988 536 $
Pro Remaining Season Days71
Pro Expenses Per Days302 912 $
Pro Estimated Expenses21 506 752 $
Farm Remaining Season Days60
Farm Expenses Per Days979 $
Farm Estimated Expenses58 740 $
Estimated Season Expenses21 565 492 $
Season Salary Cap49 312 500 $
Estimate Under Maximum Salary Cap of 50 000 000 $687 500 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 312 500 $
Current Bank Account2 437 044 $
Projected Bank Account(7 641 211 $)

Pro Players Salaries

Roman Josi 6 500 000 $ (3)
Alex Ovechkin 6 480 000 $ (2)
Aleksander Barkov 5 000 000 $ (1)
Elias Lindholm 3 500 000 $ (2)
Jamie Benn 3 500 000 $ (1)
Mackenzie Blackwood 3 500 000 $ (3)
Alex Goligoski 3 000 000 $ (1)
Mikael Backlund 2 500 000 $ (4)
Tom Wilson 2 500 000 $ (2)
John Klingberg 2 500 000 $ (2)
Gustav Nyquist 1 820 000 $ (2)
Jacob MacDonald 1 300 000 $ (3)
Alexander Steen 1 200 000 $ (1)
Justin Schultz 1 000 000 $ (1)
Ryan Dzingel 1 000 000 $ (2)
Henrik Lundqvist 1 000 000 $ (4)
Ivan Barbashev 1 000 000 $ (3)
Cody Eakin 812 500 $ (2)
Radim Simek 300 000 $ (2)
Scott Harrington 300 000 $ (1)
Dominic Toninato 300 000 $ (1)
Alex Iafallo 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 49 312 500 $
Year 17 : 34 712 500 $
Year 18 : 15 800 000 $
Year 19 : 3 500 000 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 312 500 $
Year 17 : 34 712 500 $
Year 18 : 15 800 000 $
Year 19 : 3 500 000 $

Farm Players Salaries

Mikhail Grigorenko 9 000 $ (1)
Valtteri Filppula 7 500 $ (2)
Scott Wedgewood 5 000 $ (1)
Slater Koekkoek 5 000 $ (1)
Alan Quine 5 000 $ (1)
Mitchell Stephens 5 000 $ (1)
Andy Welinski 4 000 $ (2)
Mareks Mitens 3 000 $ (2)
Ville Meskanen 3 000 $ (2)
Jonathan Ang 3 000 $ (2)
Nathan Walker 3 000 $ (3)
Joseph Duszak 3 000 $ (3)
Mike Vecchione 3 000 $ (1)
Andy Andreoff 3 000 $ (2)
Thomas Harley 0 $ (1)
Total Farm Players15
Salary Commitment
Year 16 : 61 500 $
Year 17 : 29 500 $
Year 18 : 6 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRaleigh Sports Arena
Level 1: 6000 - 100 $ - 5 719 - 95,32%
Level 2: 5000 - 60 $ - 4 801 - 96,02%
Level 3: 2000 - 35 $ - 1 894 - 94,69%
Level 4: 4000 - 20 $ - 3 769 - 94,22%
Luxury : 1000 - 200 $ - 950 - 94,97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 902 - 95,08%
Farm Level 2: 1000 - 15 $ - 955 - 95,50%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17 132 - 95,18%
Average Income per Game607 694 $
Year to Date Revenue12 761 581 $
Farm
Home Games Left14
Average Attendance - %2 857 - 95,22%
Average Income per Game71 173 $
Year to Date Revenue1 921 665 $

Expense

Pro Players Total Salaries48 834 590 $
Farm Players Total Salaries181 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 949 870 $
Farm Year To Date Expenses752 864 $
Pro Salary Cap To Date28 697 016 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 153 887 $
Farm Estimated Season Revenue996 419 $
Pro Remaining Season Days71
Pro Expenses Per Days289 401 $
Pro Estimated Expenses20 547 471 $
Farm Remaining Season Days60
Farm Expenses Per Days7 158 $
Farm Estimated Expenses429 480 $
Estimated Season Expenses20 976 951 $
Season Salary Cap48 834 590 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 165 410 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 834 590 $
Current Bank Account16 286 060 $
Projected Bank Account8 459 415 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (1)
Sidney Crosby 6 500 000 $ (2)
John Gibson 5 000 000 $ (2)
Morgan Rielly 5 000 000 $ (4)
Kyle Connor 3 500 000 $ (3)
Matt Dumba 3 500 000 $ (1)
Blake Wheeler 3 500 000 $ (4)
Jordan Staal 2 500 000 $ (1)
Brandon Tanev 2 052 590 $ (3)
Noel Acciari 1 882 000 $ (1)
Jack Johnson 1 200 000 $ (4)
Jake McCabe 1 000 000 $ (1)
Radek Faksa 1 000 000 $ (1)
Alex DeBrincat 900 000 $ (1)
Devan Dubnyk 900 000 $ (2)
Josh Norris 500 000 $ (3)
Jake Virtanen 500 000 $ (2)
Jeremy Lauzon 500 000 $ (1)
Connor Brown 500 000 $ (2)
Jordan Kyrou 500 000 $ (2)
David Backes 500 000 $ (2)
Josh Archibald 300 000 $ (1)
Christian Djoos 300 000 $ (2)
Pavel Francouz 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 16 : 48 834 590 $
Year 17 : 30 752 590 $
Year 18 : 15 752 590 $
Year 19 : 9 700 000 $
Salary Average Commitment
Year 16 : 600 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 48 834 590 $
Year 17 : 30 752 590 $
Year 18 : 15 752 590 $
Year 19 : 9 700 000 $

Farm Players Salaries

Madison Bowey 10 000 $ (4)
Micheal Ferland 10 000 $ (1)
Akil Thomas 9 000 $ (4)
Colin White 9 000 $ (1)
Kirby Dach 9 000 $ (3)
Cole Caufield 9 000 $ (4)
Cal Foote 9 000 $ (2)
Nils Hoglander 9 000 $ (4)
J-F Berube 7 500 $ (2)
Calvin Pickard 7 500 $ (2)
Sean Durzi 5 000 $ (3)
Adam Clendening 5 000 $ (2)
Kevin Roy 5 000 $ (2)
Blake Speers 5 000 $ (1)
Rem Pitlick 5 000 $ (3)
David Warsofsky 5 000 $ (1)
Sven Baertschi 5 000 $ (3)
Tyler Steenbergen 5 000 $ (2)
Stefan Noesen 5 000 $ (1)
Kale Clague 5 000 $ (2)
Tyler Graovac 3 000 $ (2)
Alex Belzile 3 000 $ (2)
Thomas Gregoire 3 000 $ (2)
Gerald Mayhew 3 000 $ (3)
Skyler McKenzie 3 000 $ (2)
Dylan Blujus 3 000 $ (3)
Anthony Louis 3 000 $ (3)
Hunter Jones 3 000 $ (4)
Oskar Steen 3 000 $ (3)
James de Haas 3 000 $ (1)
Ethan Prow 3 000 $ (3)
Anton Lindholm 3 000 $ (2)
Linus Hogberg 3 000 $ (2)
Matt Filipe 3 000 $ (4)
Jack Quinn 0 $ (1)
Total Farm Players35
Salary Commitment
Year 16 : 181 000 $
Year 17 : 144 000 $
Year 18 : 82 000 $
Year 19 : 43 000 $
Salary Average Commitment
Year 16 : 8 250 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 715 - 95,25%
Level 2: 5000 - 60 $ - 4 775 - 95,50%
Level 3: 2000 - 35 $ - 1 859 - 92,97%
Level 4: 4000 - 20 $ - 3 841 - 96,04%
Luxury : 1000 - 200 $ - 948 - 94,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 883 - 94,15%
Farm Level 2: 1000 - 15 $ - 952 - 95,20%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 139 - 95,22%
Average Income per Game606 684 $
Year to Date Revenue14 560 423 $
Farm
Home Games Left14
Average Attendance - %2 835 - 94,50%
Average Income per Game70 565 $
Year to Date Revenue1 905 243 $

Expense

Pro Players Total Salaries39 099 000 $
Farm Players Total Salaries30 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 771 605 $
Farm Year To Date Expenses1 043 760 $
Pro Salary Cap To Date24 706 265 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 313 633 $
Farm Estimated Season Revenue987 904 $
Pro Remaining Season Days71
Pro Expenses Per Days222 722 $
Pro Estimated Expenses15 813 262 $
Farm Remaining Season Days60
Farm Expenses Per Days9 882 $
Farm Estimated Expenses592 920 $
Estimated Season Expenses16 406 182 $
Season Salary Cap39 099 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $10 901 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 19 099 000 $
Current Bank Account55 782 977 $
Projected Bank Account50 678 332 $

Pro Players Salaries

Robin Lehner 6 500 000 $ (3)
David Savard 3 400 000 $ (1)
Jonathan Bernier 3 000 000 $ (3)
Patrik Laine 2 699 000 $ (2)
Adam Pelech 2 500 000 $ (2)
Pavel Zacha 2 500 000 $ (3)
Nikita Zaitsev 2 500 000 $ (4)
Mattias Janmark 2 500 000 $ (2)
Casey Cizikas 2 500 000 $ (2)
Travis Sanheim 1 000 000 $ (1)
Haydn Fleury 1 000 000 $ (2)
Robby Fabbri 1 000 000 $ (2)
Andreas Athanasiou 1 000 000 $ (3)
Alex Tuch 1 000 000 $ (2)
Joel Eriksson Ek 1 000 000 $ (2)
Kailer Yamamoto 900 000 $ (2)
Denis Gurianov 900 000 $ (1)
Luke Kunin 900 000 $ (1)
Conor Timmins 900 000 $ (3)
Kurtis MacDermid 500 000 $ (1)
Erik Cernak 300 000 $ (1)
Steven Lorentz 300 000 $ (2)
Mason Appleton 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 16 : 39 099 000 $
Year 17 : 31 799 000 $
Year 18 : 16 400 000 $
Year 19 : 2 500 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 39 099 000 $
Year 17 : 31 799 000 $
Year 18 : 16 400 000 $
Year 19 : 2 500 000 $

Farm Players Salaries

Zachary Sawchenko 7 500 $ (3)
Thomas Di Pauli 5 000 $ (2)
Ryan Collins 3 000 $ (1)
Connor Hobbs 3 000 $ (1)
Zack Hayes 3 000 $ (2)
Jonny Brodzinski 3 000 $ (1)
Blake Pietila 3 000 $ (3)
Brayden Pachal 3 000 $ (3)
Total Farm Players8
Salary Commitment
Year 16 : 30 500 $
Year 17 : 21 500 $
Year 18 : 13 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 652 - 94,20%
Level 2: 5000 - 60 $ - 4 730 - 94,59%
Level 3: 2000 - 35 $ - 1 884 - 94,20%
Level 4: 4000 - 20 $ - 3 735 - 93,37%
Luxury : 1000 - 200 $ - 947 - 94,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 897 - 94,84%
Farm Level 2: 1000 - 15 $ - 942 - 94,18%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 947 - 94,15%
Average Income per Game601 281 $
Year to Date Revenue14 430 745 $
Farm
Home Games Left14
Average Attendance - %2 839 - 94,62%
Average Income per Game70 856 $
Year to Date Revenue1 913 102 $

Expense

Pro Players Total Salaries46 924 998 $
Farm Players Total Salaries249 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 053 530 $
Farm Year To Date Expenses788 840 $
Pro Salary Cap To Date27 720 016 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 221 778 $
Farm Estimated Season Revenue991 979 $
Pro Remaining Season Days71
Pro Expenses Per Days269 460 $
Pro Estimated Expenses19 131 660 $
Farm Remaining Season Days60
Farm Expenses Per Days7 570 $
Farm Estimated Expenses454 200 $
Estimated Season Expenses19 585 860 $
Season Salary Cap46 924 998 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 075 002 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 924 998 $
Current Bank Account147 468 647 $
Projected Bank Account139 096 544 $

Pro Players Salaries

Leon Draisaitl 6 500 000 $ (3)
Jacob Markstrom 5 000 000 $ (1)
Jeff Petry 5 000 000 $ (1)
Teuvo Teravainen 4 199 999 $ (2)
Logan Couture 3 500 000 $ (1)
Rasmus Ristolainen 3 500 000 $ (1)
Chris Kreider 3 400 000 $ (2)
Scott Mayfield 2 500 000 $ (3)
Kevin Fiala 2 225 000 $ (3)
Linus Ullmark 2 000 000 $ (4)
Christian Dvorak 1 999 999 $ (2)
MacKenzie Weegar 1 000 000 $ (3)
Tomas Nosek 1 000 000 $ (4)
Luke Glendening 1 000 000 $ (1)
Colton Sissons 1 000 000 $ (1)
J.T. Compher 1 000 000 $ (3)
Kirill Kaprizov 500 000 $ (4)
Mario Ferraro 500 000 $ (3)
Adam Fox 500 000 $ (3)
Victor Olofsson 300 000 $ (2)
Eric Comrie 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 16 : 46 924 998 $
Year 17 : 27 924 998 $
Year 18 : 18 025 000 $
Year 19 : 3 500 000 $
Salary Average Commitment
Year 16 : 3 100 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 46 924 998 $
Year 17 : 27 924 998 $
Year 18 : 18 025 000 $
Year 19 : 3 500 000 $

Farm Players Salaries

Thatcher Demko 28 000 $ (3)
Grigori Denisenko 9 000 $ (4)
Bowen Byram 9 000 $ (4)
Jacob Larsson 9 000 $ (1)
Michael Rasmussen 9 000 $ (2)
Max Jones 9 000 $ (2)
Shane Pinto 9 000 $ (4)
Nolan Foote 9 000 $ (4)
Eeli Tolvanen 9 000 $ (2)
Sam Montembeault 5 000 $ (3)
Miikka Salomaki 5 000 $ (3)
Marcus Pettersson 5 000 $ (1)
Nicolas Roy 5 000 $ (1)
Trey Fix-Wolansky 5 000 $ (3)
Tanner Kero 5 000 $ (1)
Tyler Madden 5 000 $ (4)
Josh Brook 5 000 $ (3)
Jonathan Davidsson 5 000 $ (3)
Jeremy Gregoire 5 000 $ (1)
Boo Nieves 5 000 $ (1)
Ilya Sorokin 5 000 $ (4)
Dan Renouf 5 000 $ (3)
Ryan Donato 5 000 $ (1)
Caleb Jones 5 000 $ (1)
Ryan Fitzgerald 5 000 $ (1)
Sean Day 5 000 $ (2)
Ryan Lindgren 5 000 $ (2)
Otto Koivula 5 000 $ (2)
Givani Smith 5 000 $ (2)
Louie Belpedio 5 000 $ (1)
Lukas Vejdemo 5 000 $ (2)
Nick Moutrey 3 000 $ (3)
Adam Huska 3 000 $ (2)
Hudson Fasching 3 000 $ (1)
Dominik Simon 3 000 $ (1)
Patrick Sieloff 3 000 $ (1)
Riley Barber 3 000 $ (2)
Dominik Kahun 3 000 $ (2)
Brendan Gaunce 3 000 $ (1)
Jake Christiansen 3 000 $ (2)
Steven Santini 3 000 $ (3)
Thomas Schemitsch 3 000 $ (1)
Vili Saarijarvi 3 000 $ (1)
Josh Mahura 3 000 $ (2)
Total Farm Players44
Salary Commitment
Year 16 : 249 000 $
Year 17 : 177 000 $
Year 18 : 110 000 $
Year 19 : 46 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Columbus Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 671 - 94,52%
Level 2: 5000 - 60 $ - 4 707 - 94,14%
Level 3: 2000 - 35 $ - 1 938 - 96,89%
Level 4: 4000 - 20 $ - 3 804 - 95,09%
Luxury : 1000 - 200 $ - 963 - 96,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 874 - 93,68%
Farm Level 2: 1000 - 15 $ - 932 - 93,24%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 082 - 94,90%
Average Income per Game604 852 $
Year to Date Revenue14 516 444 $
Farm
Home Games Left14
Average Attendance - %2 806 - 93,53%
Average Income per Game70 015 $
Year to Date Revenue1 890 404 $

Expense

Pro Players Total Salaries48 100 000 $
Farm Players Total Salaries97 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 188 399 $
Farm Year To Date Expenses3 238 312 $
Pro Salary Cap To Date28 566 222 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 282 481 $
Farm Estimated Season Revenue980 209 $
Pro Remaining Season Days71
Pro Expenses Per Days278 977 $
Pro Estimated Expenses19 807 367 $
Farm Remaining Season Days60
Farm Expenses Per Days30 891 $
Farm Estimated Expenses1 853 460 $
Estimated Season Expenses21 660 827 $
Season Salary Cap48 100 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 900 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 100 000 $
Current Bank Account109 638 283 $
Projected Bank Account99 240 146 $

Pro Players Salaries

David Pastrnak 5 000 000 $ (4)
Evander Kane 5 000 000 $ (1)
Ryan Nugent-Hopkins 4 900 000 $ (3)
Evgenii Dadonov 4 500 000 $ (2)
Cam Fowler 3 500 000 $ (2)
Nate Schmidt 3 500 000 $ (3)
Oliver Ekman-Larsson 3 500 000 $ (1)
Tyler Bozak 2 500 000 $ (1)
Jonathan Drouin 2 500 000 $ (2)
Phillip Danault 2 500 000 $ (1)
Blake Coleman 2 500 000 $ (3)
Dougie Hamilton 2 500 000 $ (1)
Carl Gunnarsson 1 000 000 $ (1)
Brad Richardson 1 000 000 $ (2)
Frank Vatrano 1 000 000 $ (1)
Dylan Strome 900 000 $ (1)
Dan Hamhuis 500 000 $ (2)
Carter Hart 500 000 $ (2)
Oskar Lindblom 500 000 $ (1)
Marcus Hogberg 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 48 100 000 $
Year 17 : 28 400 000 $
Year 18 : 15 900 000 $
Year 19 : 5 000 000 $
Salary Average Commitment
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 48 100 000 $
Year 17 : 28 400 000 $
Year 18 : 15 900 000 $
Year 19 : 5 000 000 $

Farm Players Salaries

Ryan Suzuki 9 000 $ (4)
Ty Smith 9 000 $ (4)
Casey Mittelstadt 9 000 $ (2)
Brendan Leipsic 5 000 $ (2)
Will Butcher 5 000 $ (1)
Jeremy Roy 5 000 $ (1)
Filip Gustavsson 5 000 $ (1)
Jonah Gadjovich 5 000 $ (2)
Brayden Burke 3 000 $ (2)
Brennan Menell 3 000 $ (1)
David Kase 3 000 $ (2)
Max Veronneau 3 000 $ (2)
Ryan Haggerty 3 000 $ (2)
Eric Robinson 3 000 $ (3)
Oliwer Kaski 3 000 $ (2)
Cole Hults 3 000 $ (4)
Daniel Audette 3 000 $ (4)
Kyle Burroughs 3 000 $ (2)
Josiah Didier 3 000 $ (4)
Carson Focht 3 000 $ (4)
Logan Day 3 000 $ (3)
Leon Gawanke 3 000 $ (3)
Jake Leschyshyn 3 000 $ (3)
Total Farm Players23
Salary Commitment
Year 16 : 97 000 $
Year 17 : 79 000 $
Year 18 : 42 000 $
Year 19 : 30 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameReunion Arena
Level 1: 6000 - 80 $ - 5 843 - 97,38%
Level 2: 5000 - 45 $ - 4 933 - 98,65%
Level 3: 2000 - 30 $ - 1 935 - 96,74%
Level 4: 4000 - 10 $ - 3 999 - 99,96%
Luxury : 1000 - 180 $ - 969 - 96,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 883 - 94,17%
Farm Level 2: 1000 - 15 $ - 961 - 96,07%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 678 - 98,21%
Average Income per Game490 512 $
Year to Date Revenue11 281 770 $
Farm
Home Games Left14
Average Attendance - %2 844 - 94,80%
Average Income per Game70 691 $
Year to Date Revenue1 908 665 $

Expense

Pro Players Total Salaries47 310 000 $
Farm Players Total Salaries122 638 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 102 046 $
Farm Year To Date Expenses716 964 $
Pro Salary Cap To Date27 011 362 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 829 211 $
Farm Estimated Season Revenue989 678 $
Pro Remaining Season Days71
Pro Expenses Per Days274 489 $
Pro Estimated Expenses19 488 719 $
Farm Remaining Season Days60
Farm Expenses Per Days6 804 $
Farm Estimated Expenses408 240 $
Estimated Season Expenses19 896 959 $
Season Salary Cap47 310 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 690 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 310 000 $
Current Bank Account33 713 674 $
Projected Bank Account23 635 604 $

Pro Players Salaries

Victor Hedman 6 500 000 $ (4)
Taylor Hall 6 500 000 $ (1)
Patrice Bergeron 6 400 000 $ (1)
Mike Hoffman 3 500 000 $ (2)
Marc-Edouard Vlasic 3 500 000 $ (1)
Brian Dumoulin 3 000 000 $ (1)
Timo Meier 2 500 000 $ (4)
Carey Price 2 000 000 $ (1)
Derek Ryan 1 760 000 $ (1)
Jesper Fast 1 750 000 $ (4)
Mark Pysyk 1 000 000 $ (1)
Loui Eriksson 1 000 000 $ (1)
Matt Calvert 1 000 000 $ (1)
Dylan DeMelo 1 000 000 $ (2)
Pierre-Luc Dubois 900 000 $ (1)
Mathew Barzal 900 000 $ (1)
Ty Dellandrea 900 000 $ (4)
Isac Lundestrom 900 000 $ (2)
Miro Heiskanen 900 000 $ (2)
Stuart Skinner 500 000 $ (2)
Michael Houser 300 000 $ (2)
Philippe Myers 300 000 $ (1)
Jesper Bratt 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 16 : 47 310 000 $
Year 17 : 18 750 000 $
Year 18 : 11 650 000 $
Year 19 : 11 650 000 $
Salary Average Commitment
Year 16 : 4 199 999 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 47 310 000 $
Year 17 : 18 750 000 $
Year 18 : 11 650 000 $
Year 19 : 11 650 000 $

Farm Players Salaries

Dylan McIlrath 9 638 $ (2)
Ville Heinola 9 000 $ (4)
Timothy Liljegren 9 000 $ (2)
Nicholas Merkley 9 000 $ (1)
Chad Krys 5 000 $ (3)
Lucas Carlsson 5 000 $ (2)
Cam Dineen 5 000 $ (2)
Joe Hicketts 5 000 $ (4)
David Quenneville 5 000 $ (3)
Jesper Boqvist 5 000 $ (3)
Noah Gregor 5 000 $ (3)
Josef Korenar 3 000 $ (2)
Nick Lappin 3 000 $ (4)
Niclas Almari 3 000 $ (3)
Paul Cotter 3 000 $ (2)
Nikita Jevpalovs 3 000 $ (1)
Emilio Pettersen 3 000 $ (2)
Devante Smith-Pelly 3 000 $ (2)
Drew Shore 3 000 $ (2)
Felix Sandstrom 3 000 $ (2)
Kevin Gravel 3 000 $ (2)
Mark Kastelic 3 000 $ (4)
Markus Niemelainen 3 000 $ (2)
Zack MacEwen 3 000 $ (1)
Matthew Struthers 3 000 $ (2)
Scott Reedy 3 000 $ (4)
Spencer Martin 3 000 $ (3)
Chris Breen 3 000 $ (2)
Total Farm Players28
Salary Commitment
Year 16 : 122 638 $
Year 17 : 107 638 $
Year 18 : 49 000 $
Year 19 : 23 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 759 - 95,99%
Level 2: 5000 - 60 $ - 4 792 - 95,85%
Level 3: 2000 - 35 $ - 1 913 - 95,64%
Level 4: 4000 - 20 $ - 3 793 - 94,83%
Luxury : 1000 - 200 $ - 954 - 95,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 886 - 94,32%
Farm Level 2: 1000 - 15 $ - 948 - 94,79%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 212 - 95,62%
Average Income per Game610 497 $
Year to Date Revenue14 651 934 $
Farm
Home Games Left14
Average Attendance - %2 834 - 94,48%
Average Income per Game70 612 $
Year to Date Revenue1 906 533 $

Expense

Pro Players Total Salaries49 237 142 $
Farm Players Total Salaries138 000 $
Coaches Total Salaries4 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 082 810 $
Farm Year To Date Expenses158 359 $
Pro Salary Cap To Date29 477 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 378 453 $
Farm Estimated Season Revenue988 573 $
Pro Remaining Season Days71
Pro Expenses Per Days304 188 $
Pro Estimated Expenses21 597 348 $
Farm Remaining Season Days60
Farm Expenses Per Days1 442 $
Farm Estimated Expenses86 520 $
Estimated Season Expenses21 683 868 $
Season Salary Cap49 237 142 $
Estimate Under Maximum Salary Cap of 50 000 000 $762 858 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 237 142 $
Current Bank Account61 391 831 $
Projected Bank Account51 074 989 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (3)
Seth Jones 5 000 000 $ (1)
Jonathan Toews 5 000 000 $ (3)
Ryan McDonagh 5 000 000 $ (2)
Max Pacioretty 5 000 000 $ (1)
David Krejci 3 500 000 $ (1)
Jean-Gabriel Pageau 3 500 000 $ (2)
Tristan Jarry 3 000 000 $ (2)
William Nylander 2 500 000 $ (3)
Charlie Coyle 2 500 000 $ (2)
Rasmus Andersson 1 999 999 $ (2)
Korbinian Holzer 1 000 000 $ (2)
John Marino 900 000 $ (3)
Thomas Chabot 900 000 $ (1)
Gabriel Vilardi (Out of Payroll) 900 000 $ (3)
Leo Komarov 837 143 $ (1)
Trevor Moore 500 000 $ (1)
Jason Robertson 500 000 $ (3)
Jack Studnicka 500 000 $ (3)
Jeremy Swayman 300 000 $ (4)
Daniel Sprong 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 16 : 50 137 142 $
Year 17 : 34 399 999 $
Year 18 : 17 100 000 $
Year 19 : 300 000 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 50 137 142 $
Year 17 : 34 399 999 $
Year 18 : 17 100 000 $
Year 19 : 300 000 $

Farm Players Salaries

Samuel Morin 9 000 $ (1)
Evan Bouchard 9 000 $ (3)
Dylan Cozens 9 000 $ (4)
Julien Gauthier 9 000 $ (1)
Wayne Simmonds 6 000 $ (3)
Cole Cassels 5 000 $ (1)
Aliaksei Protas 5 000 $ (4)
Brandon Davidson 5 000 $ (3)
Jaret Anderson-Dolan 5 000 $ (3)
Jett Woo 5 000 $ (4)
Lukas Dostal 5 000 $ (4)
Raphael Lavoie 5 000 $ (4)
Michal Teply 5 000 $ (4)
Jake Dotchin 5 000 $ (1)
Patrick Brown 5 000 $ (1)
Stelio Mattheos 5 000 $ (2)
Tanner Jeannot 5 000 $ (2)
Axel Jonsson-Fjallby 3 000 $ (2)
Joey Keane 3 000 $ (3)
Evan Cormier 3 000 $ (2)
Adam Carlson 3 000 $ (3)
William Lagesson 3 000 $ (2)
Riley Sutter 3 000 $ (3)
Carson Meyer 3 000 $ (2)
Josh Jacobs 3 000 $ (2)
Dominic Turgeon 3 000 $ (3)
Matt Luff 3 000 $ (2)
Chris Mueller 3 000 $ (2)
Tyler Parsons 3 000 $ (1)
Brandon Coe 0 $ (1)
Total Farm Players30
Salary Commitment
Year 16 : 138 000 $
Year 17 : 99 000 $
Year 18 : 71 000 $
Year 19 : 34 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 6000 - 125 $ - 3 975 - 66,25%
Level 2: 5000 - 65 $ - 3 886 - 77,72%
Level 3: 2000 - 40 $ - 1 433 - 71,63%
Level 4: 4000 - 22 $ - 3 013 - 75,33%
Luxury : 1000 - 300 $ - 554 - 55,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 881 - 94,03%
Farm Level 2: 1000 - 15 $ - 936 - 93,58%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %12 861 - 71,45%
Average Income per Game530 053 $
Year to Date Revenue13 251 327 $
Farm
Home Games Left14
Average Attendance - %2 816 - 93,88%
Average Income per Game70 275 $
Year to Date Revenue1 897 412 $

Expense

Pro Players Total Salaries50 000 000 $
Farm Players Total Salaries107 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 986 943 $
Farm Year To Date Expenses1 319 622 $
Pro Salary Cap To Date29 337 500 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 480 849 $
Farm Estimated Season Revenue983 843 $
Pro Remaining Season Days71
Pro Expenses Per Days289 773 $
Pro Estimated Expenses20 573 883 $
Farm Remaining Season Days60
Farm Expenses Per Days6 709 $
Farm Estimated Expenses402 540 $
Estimated Season Expenses20 976 423 $
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 Account37 143 798 $
Projected Bank Account25 632 067 $

Pro Players Salaries

John Carlson 6 500 000 $ (2)
Mark Stone 6 500 000 $ (1)
Semyon Varlamov 5 000 000 $ (3)
William Karlsson 5 000 000 $ (4)
Viktor Arvidsson 3 500 000 $ (1)
Tyson Barrie 3 500 000 $ (2)
Vladimir Tarasenko 3 500 000 $ (4)
Mikael Granlund 2 500 000 $ (4)
Jakub Voracek 2 500 000 $ (2)
Derek Forbort 2 500 000 $ (2)
Jeff Skinner 2 500 000 $ (1)
Roman Polak 1 500 000 $ (1)
Garnet Hathaway 1 000 000 $ (1)
Teddy Blueger 1 000 000 $ (2)
Henrik Borgstrom 900 000 $ (2)
Kaapo Kahkonen 500 000 $ (2)
Ryan Carpenter 500 000 $ (1)
Johnny Boychuk 500 000 $ (2)
Jan Rutta 300 000 $ (1)
Joachim Blichfeld 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 16 : 50 000 000 $
Year 17 : 34 200 000 $
Year 18 : 16 300 000 $
Year 19 : 11 000 000 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 50 000 000 $
Year 17 : 34 200 000 $
Year 18 : 16 300 000 $
Year 19 : 11 000 000 $

Farm Players Salaries

Martin Marincin 10 000 $ (3)
Brett Kulak 10 000 $ (2)
Justin Kapelmaster 5 000 $ (2)
Matthew Phillips 5 000 $ (2)
Carter Bancks 5 000 $ (2)
Drake Rymsha 5 000 $ (2)
Nick Caamano 5 000 $ (1)
Parker Wotherspoon 5 000 $ (1)
Ryan McLeod 5 000 $ (3)
Mike Condon 5 000 $ (2)
Ryan Gropp 5 000 $ (1)
Chris Bigras 3 000 $ (2)
Jesper Lindgren 3 000 $ (3)
Cody Franson 3 000 $ (2)
Tye Felhaber 3 000 $ (3)
Tarmo Reunanen 3 000 $ (4)
Jack Ahcan 3 000 $ (2)
Mitchell Vande Sompel 3 000 $ (1)
Wyatt Kalynuk 3 000 $ (4)
Alexandre Alain 3 000 $ (2)
Antti Suomela 3 000 $ (2)
Brian Pinho 3 000 $ (2)
Hudson Elynuik 3 000 $ (2)
Trevor Carrick 3 000 $ (2)
Ben Jones 3 000 $ (3)
Total Farm Players25
Salary Commitment
Year 16 : 107 000 $
Year 17 : 89 000 $
Year 18 : 30 000 $
Year 19 : 6 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNational Car Rental Center
Level 1: 6000 - 100 $ - 5 609 - 93,49%
Level 2: 5000 - 60 $ - 4 729 - 94,58%
Level 3: 2000 - 35 $ - 1 927 - 96,35%
Level 4: 4000 - 20 $ - 3 772 - 94,30%
Luxury : 1000 - 200 $ - 969 - 96,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 893 - 94,66%
Farm Level 2: 1000 - 15 $ - 948 - 94,83%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17 006 - 94,48%
Average Income per Game602 466 $
Year to Date Revenue15 664 115 $
Farm
Home Games Left14
Average Attendance - %2 841 - 94,71%
Average Income per Game70 826 $
Year to Date Revenue1 912 298 $

Expense

Pro Players Total Salaries37 960 000 $
Farm Players Total Salaries233 593 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 989 167 $
Farm Year To Date Expenses782 631 $
Pro Salary Cap To Date22 114 182 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 036 989 $
Farm Estimated Season Revenue991 562 $
Pro Remaining Season Days71
Pro Expenses Per Days242 386 $
Pro Estimated Expenses17 209 406 $
Farm Remaining Season Days60
Farm Expenses Per Days7 476 $
Farm Estimated Expenses448 560 $
Estimated Season Expenses17 657 966 $
Season Salary Cap37 960 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $12 040 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 17 960 000 $
Current Bank Account8 985 077 $
Projected Bank Account1 355 662 $

Pro Players Salaries

Braden Holtby 5 000 000 $ (1)
Torey Krug 3 500 000 $ (2)
Alex Stalock 2 810 000 $ (1)
Michael Grabner 2 500 000 $ (1)
Jason Demers 2 500 000 $ (4)
Nino Niederreiter 2 500 000 $ (1)
Matt Grzelcyk 2 500 000 $ (3)
Tyler Johnson 2 500 000 $ (3)
Mike Matheson (Out of Payroll) 2 500 000 $ (2)
Jason Zucker 2 460 000 $ (1)
Luca Sbisa 2 340 000 $ (3)
Nick Holden 2 200 000 $ (4)
Kyle Okposo 1 000 000 $ (2)
Andreas Johnsson 1 000 000 $ (3)
Artem Anisimov 1 000 000 $ (1)
Jesse Puljujarvi 900 000 $ (1)
Nick Cousins 850 000 $ (2)
Mike Reilly 500 000 $ (1)
Evgeny Svechnikov 500 000 $ (3)
Alex Nylander 500 000 $ (1)
Ben Gleason 300 000 $ (2)
Rocco Grimaldi 300 000 $ (2)
Warren Foegele 300 000 $ (1)
Total Pro Players23
Salary Commitment
Year 16 : 40 460 000 $
Year 17 : 21 990 000 $
Year 18 : 13 540 000 $
Year 19 : 4 700 000 $
Salary Average Commitment
Year 16 : 925 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 40 460 000 $
Year 17 : 21 990 000 $
Year 18 : 13 540 000 $
Year 19 : 4 700 000 $

Farm Players Salaries

Robert Hagg 25 000 $ (2)
Jordie Benn 25 000 $ (2)
Kevan Miller 25 000 $ (3)
Troy Stecher 20 300 $ (3)
Matt Irwin 10 000 $ (3)
Pat Maroon 10 000 $ (3)
Anders Nilsson 9 293 $ (3)
Taylor Raddysh 9 000 $ (2)
Hunter Shepard 7 500 $ (2)
Keith Kinkaid 7 500 $ (1)
Josh Brown 5 000 $ (3)
Ryan Reaves 5 000 $ (1)
Evan Rodrigues 5 000 $ (1)
Eric Knodel 5 000 $ (1)
William Carrier 5 000 $ (1)
Philippe Desrosiers 5 000 $ (3)
Chris Wideman 5 000 $ (2)
Mads Sogaard 5 000 $ (4)
Shane Starrett 3 000 $ (2)
Josh Currie 3 000 $ (3)
Dakota Joshua 3 000 $ (3)
Brett Murray 3 000 $ (3)
John Hayden 3 000 $ (1)
Tucker Poolman 3 000 $ (1)
Brian Lashoff 3 000 $ (1)
Curtis Hall 3 000 $ (1)
Tyler Wotherspoon 3 000 $ (2)
Dillon Simpson 3 000 $ (1)
Par Lindholm 3 000 $ (2)
Taro Hirose 3 000 $ (2)
Brett Brochu 3 000 $ (2)
Joey Daccord 3 000 $ (2)
Brady Keeper 3 000 $ (3)
Donovan Sebrango 0 $ (1)
Total Farm Players34
Salary Commitment
Year 16 : 233 593 $
Year 17 : 191 093 $
Year 18 : 101 593 $
Year 19 : 5 000 $
Salary Average Commitment
Year 16 : 3 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - 100 $ - 5 766 - 96,10%
Level 2: 5000 - 60 $ - 4 795 - 95,90%
Level 3: 2000 - 35 $ - 1 890 - 94,48%
Level 4: 4000 - 20 $ - 3 816 - 95,41%
Luxury : 1000 - 200 $ - 939 - 93,90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 897 - 94,83%
Farm Level 2: 1000 - 15 $ - 929 - 92,88%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17 206 - 95,59%
Average Income per Game609 230 $
Year to Date Revenue15 839 987 $
Farm
Home Games Left14
Average Attendance - %2 825 - 94,18%
Average Income per Game70 674 $
Year to Date Revenue1 908 204 $

Expense

Pro Players Total Salaries48 862 000 $
Farm Players Total Salaries89 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 692 110 $
Farm Year To Date Expenses694 913 $
Pro Salary Cap To Date26 507 471 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 138 454 $
Farm Estimated Season Revenue989 439 $
Pro Remaining Season Days71
Pro Expenses Per Days297 511 $
Pro Estimated Expenses21 123 281 $
Farm Remaining Season Days60
Farm Expenses Per Days6 603 $
Farm Estimated Expenses396 180 $
Estimated Season Expenses21 519 461 $
Season Salary Cap48 862 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 138 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 862 000 $
Current Bank Account20 097 682 $
Projected Bank Account8 706 114 $

Pro Players Salaries

Anze Kopitar 6 500 000 $ (1)
Jacob Trouba 5 000 000 $ (1)
Jared Spurgeon 5 000 000 $ (3)
Brayden Schenn 3 500 000 $ (1)
Kyle Palmieri 3 500 000 $ (2)
Duncan Keith 3 312 000 $ (3)
Jake Allen 3 000 000 $ (3)
Kasperi Kapanen 2 500 000 $ (2)
Boone Jenner 2 500 000 $ (1)
Nick Jensen 2 500 000 $ (1)
Josh Manson 2 500 000 $ (3)
Ryan Getzlaf 1 500 000 $ (4)
Adam Lowry 1 000 000 $ (2)
Dmitry Kulikov 1 000 000 $ (3)
Scott Laughton 1 000 000 $ (3)
Elias Pettersson 900 000 $ (2)
Clayton Keller 900 000 $ (1)
Ilya Samsonov 900 000 $ (2)
Ilya Mikheyev 750 000 $ (3)
Nick Paul 500 000 $ (2)
David Kampf 300 000 $ (1)
Niko Mikkola 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 16 : 48 862 000 $
Year 17 : 27 662 000 $
Year 18 : 18 062 000 $
Year 19 : 1 500 000 $
Salary Average Commitment
Year 16 : 6 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 48 862 000 $
Year 17 : 27 662 000 $
Year 18 : 18 062 000 $
Year 19 : 1 500 000 $

Farm Players Salaries

Dan Vladar 10 000 $ (3)
Victor Soderstrom 9 000 $ (4)
Cole Perfetti 9 000 $ (4)
Adam Boqvist 9 000 $ (3)
Jon Gillies 7 500 $ (3)
Cole Bardreau 5 000 $ (4)
Dillon Dube 5 000 $ (2)
Vladislav Kolyachonok 5 000 $ (4)
Rob O'Gara 5 000 $ (2)
Yakov Trenin 5 000 $ (1)
Jeremy Bracco 5 000 $ (1)
Ken Appleby 3 000 $ (2)
Troy Terry 3 000 $ (2)
Jeff Taylor 3 000 $ (1)
Jan Jenik 3 000 $ (4)
Brinson Pasichnuk 3 000 $ (2)
Total Farm Players16
Salary Commitment
Year 16 : 89 500 $
Year 17 : 76 500 $
Year 18 : 57 500 $
Year 19 : 31 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 752 - 95,86%
Level 2: 5000 - 60 $ - 4 726 - 94,51%
Level 3: 2000 - 35 $ - 1 902 - 95,10%
Level 4: 4000 - 20 $ - 3 839 - 95,99%
Luxury : 1000 - 200 $ - 952 - 95,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 865 - 93,23%
Farm Level 2: 1000 - 15 $ - 938 - 93,79%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17 171 - 95,40%
Average Income per Game608 192 $
Year to Date Revenue12 772 025 $
Farm
Home Games Left14
Average Attendance - %2 803 - 93,42%
Average Income per Game69 810 $
Year to Date Revenue1 884 870 $

Expense

Pro Players Total Salaries49 993 888 $
Farm Players Total Salaries147 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 999 613 $
Farm Year To Date Expenses746 293 $
Pro Salary Cap To Date29 363 240 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 163 833 $
Farm Estimated Season Revenue977 340 $
Pro Remaining Season Days71
Pro Expenses Per Days289 738 $
Pro Estimated Expenses20 571 398 $
Farm Remaining Season Days60
Farm Expenses Per Days6 952 $
Farm Estimated Expenses417 120 $
Estimated Season Expenses20 988 518 $
Season Salary Cap49 993 888 $
Estimate Under Maximum Salary Cap of 50 000 000 $6 112 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 993 888 $
Current Bank Account18 814 546 $
Projected Bank Account10 967 201 $

Pro Players Salaries

Gabriel Landeskog 5 000 000 $ (3)
Ryan Suter 5 000 000 $ (1)
Sebastian Aho 4 950 000 $ (4)
Zach Parise 4 008 888 $ (3)
James van Riemsdyk 3 500 000 $ (3)
Darnell Nurse 3 500 000 $ (1)
Anton Khudobin 3 500 000 $ (4)
Zdeno Chara 3 000 000 $ (4)
Petr Mrazek 2 595 000 $ (1)
Jack Roslovic 2 500 000 $ (3)
Max Domi 2 500 000 $ (3)
Alexander Radulov 2 500 000 $ (2)
Corey Perry 1 440 000 $ (2)
Valeri Nichushkin 1 000 000 $ (4)
Noah Hanifin 1 000 000 $ (3)
Juuso Valimaki 900 000 $ (3)
Alexander Romanov 900 000 $ (4)
Tyson Jost 900 000 $ (1)
Adam Brooks 500 000 $ (1)
Lucas Wallmark 500 000 $ (2)
Jake Evans 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 16 : 49 993 888 $
Year 17 : 37 498 888 $
Year 18 : 32 758 888 $
Year 19 : 13 350 000 $
Salary Average Commitment
Year 16 : 6 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 993 888 $
Year 17 : 37 498 888 $
Year 18 : 32 758 888 $
Year 19 : 13 350 000 $

Farm Players Salaries

Braydon Coburn 10 000 $ (1)
Ondrej Kase 10 000 $ (1)
Aleksi Heponiemi 9 000 $ (3)
Vitaly Abramov 9 000 $ (2)
Joe Veleno 9 000 $ (3)
Rasmus Kupari 9 000 $ (3)
Zach Redmond 5 000 $ (1)
Alexander Chmelevski 5 000 $ (3)
Egor Korshkov 5 000 $ (2)
Nick Baptiste 5 000 $ (2)
Steve Bernier 5 000 $ (1)
Lassi Thomson 5 000 $ (4)
Jakub Skarek 5 000 $ (3)
Victor Mete 5 000 $ (1)
Tanner Laczynski 5 000 $ (4)
Phil Varone 5 000 $ (2)
Devin Shore 5 000 $ (1)
Sebastien Aho 5 000 $ (1)
Parker Milner 5 000 $ (2)
Mackenzie MacEachern 5 000 $ (4)
Nikita Scherbak 3 000 $ (2)
Rinat Valiev 3 000 $ (1)
William Lockwood 3 000 $ (4)
Johan Sodergran 3 000 $ (3)
Jeremy Davies 3 000 $ (3)
Gemel Smith 3 000 $ (2)
Chase Priskie 3 000 $ (3)
Dylan Garand 0 $ (1)
Alexander Holtz 0 $ (1)
Total Farm Players29
Salary Commitment
Year 16 : 147 000 $
Year 17 : 99 000 $
Year 18 : 64 000 $
Year 19 : 18 000 $
Salary Average Commitment
Year 16 : 25 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 684 - 94,74%
Level 2: 5000 - 60 $ - 4 699 - 93,97%
Level 3: 2000 - 35 $ - 1 882 - 94,08%
Level 4: 4000 - 20 $ - 3 834 - 95,84%
Luxury : 1000 - 200 $ - 956 - 95,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 898 - 94,88%
Farm Level 2: 1000 - 15 $ - 945 - 94,51%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 054 - 94,74%
Average Income per Game603 860 $
Year to Date Revenue14 492 649 $
Farm
Home Games Left14
Average Attendance - %2 843 - 94,76%
Average Income per Game70 922 $
Year to Date Revenue1 914 893 $

Expense

Pro Players Total Salaries47 383 335 $
Farm Players Total Salaries129 556 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 040 302 $
Farm Year To Date Expenses733 222 $
Pro Salary Cap To Date26 403 937 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 265 626 $
Farm Estimated Season Revenue992 907 $
Pro Remaining Season Days71
Pro Expenses Per Days274 905 $
Pro Estimated Expenses19 518 255 $
Farm Remaining Season Days60
Farm Expenses Per Days6 846 $
Farm Estimated Expenses410 760 $
Estimated Season Expenses19 929 015 $
Season Salary Cap47 383 335 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 616 665 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 383 335 $
Current Bank Account78 267 490 $
Projected Bank Account69 597 008 $

Pro Players Salaries

Mikko Koivu 5 060 000 $ (1)
Sami Vatanen 3 500 000 $ (1)
Mathieu Perreault 3 500 000 $ (1)
Mark Borowiecki 3 500 000 $ (3)
Martin Jones 3 000 000 $ (3)
Patrik Nemeth 2 916 663 $ (2)
Kyle Turris 2 500 000 $ (2)
Michael Stone 2 500 000 $ (4)
Conor Garland 2 500 000 $ (4)
Carl Hagelin 2 500 000 $ (1)
Shayne Gostisbehere 2 500 000 $ (1)
Alex Chiasson 2 450 000 $ (1)
Alex Galchenyuk 2 330 000 $ (2)
Robert Bortuzzo 2 150 005 $ (1)
Miles Wood 1 000 000 $ (3)
Jake DeBrusk 1 000 000 $ (3)
Markus Nutivaara 1 000 000 $ (1)
Colin Blackwell 1 000 000 $ (3)
Mirco Mueller 1 000 000 $ (2)
Tobias Rieder 876 667 $ (1)
Yegor Sharangovich 300 000 $ (2)
Igor Shesterkin 300 000 $ (3)
Total Pro Players22
Salary Commitment
Year 16 : 47 383 335 $
Year 17 : 23 846 663 $
Year 18 : 14 800 000 $
Year 19 : 5 000 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 47 383 335 $
Year 17 : 23 846 663 $
Year 18 : 14 800 000 $
Year 19 : 5 000 000 $

Farm Players Salaries

Karl Alzner 10 556 $ (1)
Antoine Morand 5 000 $ (3)
Ivan Chekhovich 5 000 $ (3)
Matthew Peca 5 000 $ (4)
Mike Green 5 000 $ (1)
Adam Wilcox 5 000 $ (4)
Pascal Laberge 5 000 $ (2)
Justin Dowling 5 000 $ (1)
Sam Carrick 5 000 $ (2)
Brayden Tracey 5 000 $ (4)
Noah Juulsen 5 000 $ (1)
Jon Lizotte 3 000 $ (3)
Evan Weinger 3 000 $ (3)
Peter Abbandonato 3 000 $ (3)
Alex-Olivier Voyer 3 000 $ (2)
Danil Yurtaykin 3 000 $ (3)
Daniel Walcott 3 000 $ (3)
Brett Leason 3 000 $ (3)
Brandon Duhaime 3 000 $ (3)
Cole Moberg 3 000 $ (2)
Jiri Patera 3 000 $ (4)
Morgan Klimchuk 3 000 $ (1)
Dawson Barteaux 3 000 $ (4)
Jack Rathbone 3 000 $ (4)
Alex Dubeau 3 000 $ (3)
Noel Hoefenmayer 3 000 $ (4)
Rafael Harvey-Pinard 3 000 $ (4)
Tyler Angle 3 000 $ (4)
Christian Wolanin 3 000 $ (1)
Kristians Rubins 3 000 $ (3)
Mikhail Vorobyev 3 000 $ (1)
Adam Werner 3 000 $ (3)
Alex D'Orio 3 000 $ (4)
Josiah Slavin 3 000 $ (4)
Zayde Wisdom 0 $ (1)
Total Farm Players35
Salary Commitment
Year 16 : 129 556 $
Year 17 : 95 000 $
Year 18 : 79 000 $
Year 19 : 39 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - 90 $ - 5 742 - 95,69%
Level 2: 5000 - 50 $ - 4 846 - 96,92%
Level 3: 2000 - 20 $ - 1 995 - 99,74%
Level 4: 4000 - 15 $ - 3 927 - 98,18%
Luxury : 1000 - 140 $ - 989 - 98,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 896 - 94,81%
Farm Level 2: 1000 - 15 $ - 948 - 94,81%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %17 499 - 97,22%
Average Income per Game508 147 $
Year to Date Revenue11 179 230 $
Farm
Home Games Left14
Average Attendance - %2 844 - 94,81%
Average Income per Game70 918 $
Year to Date Revenue1 914 787 $

Expense

Pro Players Total Salaries45 349 961 $
Farm Players Total Salaries117 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 627 629 $
Farm Year To Date Expenses1 024 192 $
Pro Salary Cap To Date28 932 517 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 654 790 $
Farm Estimated Season Revenue992 853 $
Pro Remaining Season Days71
Pro Expenses Per Days263 352 $
Pro Estimated Expenses18 697 992 $
Farm Remaining Season Days60
Farm Expenses Per Days9 800 $
Farm Estimated Expenses588 000 $
Estimated Season Expenses19 285 992 $
Season Salary Cap45 349 961 $
Estimate Under Maximum Salary Cap of 50 000 000 $4 650 039 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 25 349 961 $
Current Bank Account79 239 934 $
Projected Bank Account70 601 585 $

Pro Players Salaries

Joe Pavelski (Out of Payroll) 6 058 000 $ (3)
Pekka Rinne 5 750 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Filip Forsberg 3 500 000 $ (3)
Anton Stralman 3 500 000 $ (1)
Shea Theodore 3 499 999 $ (2)
Carl Soderberg 3 499 963 $ (2)
Brandon Carlo 2 500 000 $ (4)
Jeff Carter 2 400 000 $ (3)
Nick Schmaltz 1 999 999 $ (2)
Jared McCann 1 990 000 $ (1)
Tony DeAngelo 1 990 000 $ (1)
Marco Scandella 1 650 000 $ (3)
Travis Zajac 1 440 000 $ (1)
Antti Raanta 1 437 500 $ (3)
Jay Bouwmeester 1 100 000 $ (4)
Andre Burakovsky 1 000 000 $ (3)
Kaapo Kakko 900 000 $ (3)
Sean Kuraly 892 500 $ (2)
Ethan Bear 500 000 $ (1)
Eetu Luostarinen 500 000 $ (3)
Ilya Lyubushkin 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 16 : 51 407 961 $
Year 17 : 36 237 961 $
Year 18 : 26 045 500 $
Year 19 : 3 600 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 51 407 961 $
Year 17 : 36 237 961 $
Year 18 : 26 045 500 $
Year 19 : 3 600 000 $

Farm Players Salaries

Jake Oettinger 9 000 $ (2)
Albin Grewe 5 000 $ (4)
Brandon Hickey 5 000 $ (2)
Wade Allison 5 000 $ (4)
Ian Mitchell 5 000 $ (4)
Jansen Harkins 5 000 $ (1)
Austin Poganski 5 000 $ (2)
Connor Mackey 5 000 $ (2)
Samuel Kurker 5 000 $ (1)
David Gustafsson 5 000 $ (3)
Sam Anas 3 000 $ (1)
Ben Thomas 3 000 $ (3)
Brandon Gignac 3 000 $ (1)
Jordan Szwarz 3 000 $ (4)
Gustav Olofsson 3 000 $ (3)
Luke Stevens 3 000 $ (4)
Markus Phillips 3 000 $ (4)
Oskari Laaksonen 3 000 $ (4)
Jeremy Helvig 3 000 $ (2)
John Gilmour 3 000 $ (4)
Samuel Asselin 3 000 $ (2)
Vincent Desharnais 3 000 $ (2)
Dominik Masin 3 000 $ (4)
Nick Seeler 3 000 $ (4)
Zachary Gallant 3 000 $ (2)
Joseph Gambardella 3 000 $ (2)
Otto Somppi 3 000 $ (2)
Tanner Kaspick 3 000 $ (2)
Daniil Tarasov 3 000 $ (4)
Ian Scott 3 000 $ (4)
Jacob Middleton 3 000 $ (2)
Total Farm Players31
Salary Commitment
Year 16 : 117 000 $
Year 17 : 96 000 $
Year 18 : 53 000 $
Year 19 : 42 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines
Level 1: 6000 - 75 $ - 5 898 - 98,30%
Level 2: 5000 - 40 $ - 4 940 - 98,79%
Level 3: 2000 - 20 $ - 1 992 - 99,62%
Level 4: 4000 - 10 $ - 4 000 - 99,99%
Luxury : 1000 - 140 $ - 981 - 98,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 882 - 94,10%
Farm Level 2: 1000 - 15 $ - 935 - 93,54%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 810 - 98,95%
Average Income per Game437 102 $
Year to Date Revenue10 927 556 $
Farm
Home Games Left14
Average Attendance - %2 817 - 93,91%
Average Income per Game70 314 $
Year to Date Revenue1 898 481 $

Expense

Pro Players Total Salaries48 699 999 $
Farm Players Total Salaries155 500 $
Coaches Total Salaries8 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 288 190 $
Farm Year To Date Expenses2 015 404 $
Pro Salary Cap To Date28 755 776 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 993 636 $
Farm Estimated Season Revenue984 398 $
Pro Remaining Season Days71
Pro Expenses Per Days306 250 $
Pro Estimated Expenses21 743 750 $
Farm Remaining Season Days60
Farm Expenses Per Days19 124 $
Farm Estimated Expenses1 147 440 $
Estimated Season Expenses22 891 190 $
Season Salary Cap48 699 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 300 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 699 999 $
Current Bank Account5 024 262 $
Projected Bank Account(9 888 894 $)

Pro Players Salaries

Mark Scheifele 6 500 000 $ (3)
Andrei Vasilevskiy 5 000 000 $ (1)
Brad Marchand 5 000 000 $ (1)
Shea Weber 5 000 000 $ (1)
Erik Karlsson 5 000 000 $ (2)
Ryan O'Reilly 5 000 000 $ (2)
Jake Guentzel 4 199 999 $ (3)
Adam Henrique 2 500 000 $ (1)
Andrej Sekera (Out of Payroll) 1 051 865 $ (1)
Chris Wagner 1 000 000 $ (1)
Nic Dowd 1 000 000 $ (1)
Artturi Lehkonen 1 000 000 $ (1)
Olli Maatta 1 000 000 $ (1)
Brock Boeser 900 000 $ (1)
Filip Hronek 900 000 $ (1)
Quinn Hughes 900 000 $ (3)
Ryan Miller 900 000 $ (3)
Martin Necas 900 000 $ (2)
Andrew Peeke 500 000 $ (3)
Drake Batherson 500 000 $ (2)
Nate Thompson 500 000 $ (1)
Alex Formenton 500 000 $ (3)
Total Pro Players22
Salary Commitment
Year 16 : 49 751 864 $
Year 17 : 24 899 999 $
Year 18 : 13 499 999 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 751 864 $
Year 17 : 24 899 999 $
Year 18 : 13 499 999 $
Year 19 : 0 $

Farm Players Salaries

Alex Turcotte 9 000 $ (4)
German Rubtsov 9 000 $ (2)
Cody Glass 9 000 $ (3)
Klim Kostin 9 000 $ (2)
Michael McLeod 9 000 $ (2)
Tom McCollum 7 500 $ (1)
Christian Fischer 5 000 $ (2)
Evan Barratt 5 000 $ (4)
Josh Leivo 5 000 $ (2)
Dmitry Sokolov 5 000 $ (2)
Veini Vehvilainen 5 000 $ (3)
Libor Hajek 5 000 $ (2)
Matt Tomkins 5 000 $ (1)
Connor Ingram 5 000 $ (1)
Ville Husso 5 000 $ (1)
Beck Warm 5 000 $ (2)
Tyler Benson 5 000 $ (2)
Juuso Riikola 3 000 $ (2)
Jakob Stukel 3 000 $ (2)
Brogan Rafferty 3 000 $ (3)
Alexandre Fortin 3 000 $ (1)
Emile Poirier 3 000 $ (2)
Remi Elie 3 000 $ (2)
Jacob Moverare 3 000 $ (2)
Gabriel Gagne 3 000 $ (1)
Max Gildon 3 000 $ (3)
Roland McKeown 3 000 $ (3)
Ryan Shea 3 000 $ (4)
Sheldon Rempal 3 000 $ (2)
Sebastian Repo 3 000 $ (2)
Dylan Coghlan 3 000 $ (2)
Hunter Shinkaruk 3 000 $ (3)
Reece Willcox 3 000 $ (3)
Jean-Luc Foudy 0 $ (1)
Philip Tomasino 0 $ (1)
Ryan O'Rourke 0 $ (1)
Will Cuylle 0 $ (1)
Total Farm Players37
Salary Commitment
Year 16 : 155 500 $
Year 17 : 127 000 $
Year 18 : 46 000 $
Year 19 : 17 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - 100 $ - 5 683 - 94,72%
Level 2: 5000 - 60 $ - 4 858 - 97,16%
Level 3: 2000 - 35 $ - 1 941 - 97,06%
Level 4: 4000 - 20 $ - 3 835 - 95,87%
Luxury : 1000 - 200 $ - 955 - 95,52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 883 - 94,17%
Farm Level 2: 1000 - 15 $ - 944 - 94,44%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %17 272 - 95,96%
Average Income per Game609 680 $
Year to Date Revenue13 412 968 $
Farm
Home Games Left14
Average Attendance - %2 828 - 94,26%
Average Income per Game70 477 $
Year to Date Revenue1 902 872 $

Expense

Pro Players Total Salaries46 922 922 $
Farm Players Total Salaries155 680 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 583 846 $
Farm Year To Date Expenses740 284 $
Pro Salary Cap To Date28 969 933 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 583 927 $
Farm Estimated Season Revenue986 674 $
Pro Remaining Season Days71
Pro Expenses Per Days282 801 $
Pro Estimated Expenses20 078 871 $
Farm Remaining Season Days60
Farm Expenses Per Days7 004 $
Farm Estimated Expenses420 240 $
Estimated Season Expenses20 499 111 $
Season Salary Cap46 922 922 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 077 078 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 922 922 $
Current Bank Account4 221 700 $
Projected Bank Account(3 706 810 $)

Pro Players Salaries

Mika Zibanejad 6 500 000 $ (4)
John Tavares 6 500 000 $ (2)
Cam Talbot 5 000 000 $ (4)
Tyler Toffoli 3 500 000 $ (2)
Joel Edmundson 3 500 000 $ (2)
Hampus Lindholm 3 500 000 $ (2)
Tomas Tatar 2 500 000 $ (1)
Josh Anderson 2 500 000 $ (1)
Brenden Dillon 2 500 000 $ (2)
Josh Bailey 2 500 000 $ (2)
Brandon Saad 2 245 000 $ (1)
Michal Kempny 1 679 922 $ (2)
Michael Bunting 1 000 000 $ (4)
Luke Schenn 1 000 000 $ (3)
Johan Larsson 998 000 $ (3)
Joel Kiviranta 300 000 $ (3)
Kevin Lankinen 300 000 $ (2)
Carson Soucy 300 000 $ (1)
Frederick Gaudreau 300 000 $ (1)
Alexander Kerfoot 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 46 922 922 $
Year 17 : 38 477 922 $
Year 18 : 14 798 000 $
Year 19 : 12 500 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 46 922 922 $
Year 17 : 38 777 922 $
Year 18 : 14 798 000 $
Year 19 : 12 500 000 $

Farm Players Salaries

Jake Bean 9 000 $ (2)
Dustin Tokarski 7 500 $ (1)
Garret Sparks 7 500 $ (1)
Antoine Bibeau 5 000 $ (3)
Evan McEneny 5 000 $ (3)
Branden Troock 5 000 $ (4)
Danick Martel 5 000 $ (2)
Joey Laleggia 5 000 $ (1)
Markus Hannikainen 5 000 $ (3)
Joel Hanley 5 000 $ (3)
Kevin Poulin 5 000 $ (4)
Aaron Ness 5 000 $ (4)
Ryan Stanton 5 000 $ (4)
Turner Elson 5 000 $ (4)
Gabriel Bourque 5 000 $ (4)
Maxim Letunov 5 000 $ (2)
Cody McLeod 4 980 $ (1)
Luke Witkowski 4 700 $ (1)
Nick DeSimone 3 000 $ (2)
Mathieu Olivier 3 000 $ (3)
Arnaud Durandeau 3 000 $ (3)
Matthew Highmore 3 000 $ (1)
Ryan Kuffner 3 000 $ (2)
Joona Luoto 3 000 $ (3)
Jordy Bellerive 3 000 $ (3)
Adam Johnson 3 000 $ (1)
Philippe Maillet 3 000 $ (3)
Igor Shvyrev 3 000 $ (2)
Parker MacKay 3 000 $ (2)
Nelson Nogier 3 000 $ (3)
Damien Giroux 3 000 $ (2)
Jake McGrew 3 000 $ (4)
Josh Dunne 3 000 $ (2)
Chris Conner 3 000 $ (1)
Olivier Leblanc 3 000 $ (2)
Dysin Mayo 3 000 $ (2)
Marc Michaelis 3 000 $ (2)
Total Farm Players37
Salary Commitment
Year 16 : 155 680 $
Year 17 : 117 000 $
Year 18 : 71 000 $
Year 19 : 33 000 $
Salary Average Commitment
Year 16 : 5 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 714 - 95,23%
Level 2: 5000 - 60 $ - 4 732 - 94,64%
Level 3: 2000 - 35 $ - 1 902 - 95,12%
Level 4: 4000 - 20 $ - 3 885 - 97,13%
Luxury : 1000 - 200 $ - 940 - 93,99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 900 - 95,00%
Farm Level 2: 1000 - 15 $ - 944 - 94,42%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %17 173 - 95,41%
Average Income per Game605 649 $
Year to Date Revenue13 324 267 $
Farm
Home Games Left14
Average Attendance - %2 844 - 94,81%
Average Income per Game70 984 $
Year to Date Revenue1 916 579 $

Expense

Pro Players Total Salaries44 871 572 $
Farm Players Total Salaries249 157 $
Coaches Total Salaries7 666 666 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 302 151 $
Farm Year To Date Expenses782 573 $
Pro Salary Cap To Date26 236 793 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 507 322 $
Farm Estimated Season Revenue993 782 $
Pro Remaining Season Days71
Pro Expenses Per Days292 831 $
Pro Estimated Expenses20 791 001 $
Farm Remaining Season Days60
Farm Expenses Per Days7 571 $
Farm Estimated Expenses454 260 $
Estimated Season Expenses21 245 261 $
Season Salary Cap44 871 572 $
Estimate Under Maximum Salary Cap of 50 000 000 $5 128 428 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 24 871 572 $
Current Bank Account39 789 356 $
Projected Bank Account31 045 199 $

Pro Players Salaries

Ivan Provorov 3 500 000 $ (3)
Vincent Trocheck 3 500 000 $ (3)
Brock Nelson 3 500 000 $ (4)
Zach Hyman 3 500 000 $ (2)
Bo Horvat 2 699 000 $ (4)
Travis Konecny 2 500 000 $ (3)
Pavel Buchnevich 2 500 000 $ (4)
Deryk Engelland 2 500 000 $ (1)
Josh Morrissey 2 500 000 $ (1)
Gustav Forsling 2 500 000 $ (4)
Anthony Duclair 2 500 000 $ (1)
Brandon Montour 2 500 000 $ (2)
Brian Elliott 2 000 000 $ (1)
Derek Stepan 1 750 000 $ (3)
Jack Campbell 1 397 349 $ (1)
Pierre-Edouard Bellemare 1 325 223 $ (2)
Matt Nieto 1 000 000 $ (1)
Ryan Graves 1 000 000 $ (1)
Oskar Sundqvist 1 000 000 $ (2)
Nick Suzuki 900 000 $ (3)
Dakota Mermis 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 16 : 44 871 572 $
Year 17 : 31 674 223 $
Year 18 : 23 349 000 $
Year 19 : 11 199 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 44 871 572 $
Year 17 : 31 674 223 $
Year 18 : 23 349 000 $
Year 19 : 11 199 000 $

Farm Players Salaries

Joe Thornton 57 778 $ (2)
Chad Ruhwedel 10 000 $ (1)
Jonas Johansson 10 000 $ (3)
Nikolai Prokhorkin 9 960 $ (2)
Casey DeSmith 9 929 $ (2)
Alex Lyon 7 500 $ (1)
Beau Bennett 5 000 $ (1)
Derrick Pouliot 5 000 $ (4)
Brandon Pirri 5 000 $ (4)
Mark Jankowski 5 000 $ (4)
Chris Terry 5 000 $ (4)
T.J. Tynan 5 000 $ (1)
Radim Zohorna 5 000 $ (2)
Riley Damiani 5 000 $ (4)
Tyler Gaudet 5 000 $ (3)
Kaedan Korczak 5 000 $ (4)
Kyle Cumiskey 5 000 $ (1)
Kalle Kossila 4 990 $ (4)
Jordan Gross 3 000 $ (3)
Charles-Edouard D'Astous 3 000 $ (2)
Kyle Keyser 3 000 $ (3)
Colby Cave 3 000 $ (3)
Cale Morris 3 000 $ (2)
Hunter Drew 3 000 $ (3)
C.J. Motte 3 000 $ (2)
Jayce Hawryluk 3 000 $ (1)
Zachary Leslie 3 000 $ (3)
Ty Lewis 3 000 $ (2)
Cam Lee 3 000 $ (2)
Kevin Hancock 3 000 $ (3)
Kristian Reichel 3 000 $ (3)
Maxime Fortier 3 000 $ (3)
Cameron Hebig 3 000 $ (2)
Dmytro Timashov 3 000 $ (3)
Graeme Clarke 3 000 $ (4)
Trevor Daley 3 000 $ (2)
Tage Thompson 3 000 $ (1)
Jeremy McKenna 3 000 $ (2)
Julius Honka 3 000 $ (1)
Kole Sherwood 3 000 $ (2)
Marko Dano 3 000 $ (1)
Kiefer Sherwood 3 000 $ (2)
Kevin Davis 3 000 $ (2)
Wyatte Wylie 3 000 $ (4)
Austin Strand 3 000 $ (2)
Samuel Harvey 3 000 $ (2)
Total Farm Players46
Salary Commitment
Year 16 : 249 157 $
Year 17 : 204 657 $
Year 18 : 82 990 $
Year 19 : 40 990 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - 100 $ - 5 639 - 93,98%
Level 2: 5000 - 60 $ - 4 697 - 93,94%
Level 3: 2000 - 35 $ - 1 935 - 96,76%
Level 4: 4000 - 20 $ - 3 770 - 94,24%
Luxury : 1000 - 200 $ - 952 - 95,15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 950 - 97,51%
Farm Level 2: 1000 - 15 $ - 935 - 93,52%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16 992 - 94,40%
Average Income per Game601 349 $
Year to Date Revenue15 033 717 $
Farm
Home Games Left14
Average Attendance - %2 885 - 96,18%
Average Income per Game72 411 $
Year to Date Revenue1 955 107 $

Expense

Pro Players Total Salaries26 760 000 $
Farm Players Total Salaries250 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 378 960 $
Farm Year To Date Expenses795 810 $
Pro Salary Cap To Date15 684 978 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 621 579 $
Farm Estimated Season Revenue1 013 759 $
Pro Remaining Season Days71
Pro Expenses Per Days157 727 $
Pro Estimated Expenses11 198 617 $
Farm Remaining Season Days60
Farm Expenses Per Days7 576 $
Farm Estimated Expenses454 560 $
Estimated Season Expenses11 653 177 $
Season Salary Cap26 760 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $23 240 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 6 760 000 $
Current Bank Account85 146 133 $
Projected Bank Account84 128 294 $

Pro Players Salaries

Craig Anderson 3 000 000 $ (2)
David Rittich 2 960 000 $ (4)
Tyler Ennis 2 500 000 $ (3)
John Moore 2 500 000 $ (1)
Jamie Oleksiak 2 500 000 $ (2)
Chris Driedger 2 000 000 $ (3)
Vinnie Hinostroza 1 000 000 $ (1)
Cedric Paquette 1 000 000 $ (2)
Nick Bjugstad 1 000 000 $ (2)
Noah Dobson 900 000 $ (3)
K'Andre Miller 900 000 $ (4)
Dominik Bokk 900 000 $ (4)
Tobias Bjornfot 900 000 $ (4)
Danton Heinen 500 000 $ (2)
Benoit-Olivier Groulx 500 000 $ (4)
Mikey Anderson 500 000 $ (3)
Alexandre Texier 500 000 $ (3)
Markus Granlund 500 000 $ (1)
Travis Dermott 500 000 $ (1)
Nicolas Deslauriers 500 000 $ (1)
Alexander True 300 000 $ (2)
Matt Moulson 300 000 $ (2)
Logan O'Connor 300 000 $ (2)
Vladislav Kamenev 300 000 $ (1)
Total Pro Players24
Salary Commitment
Year 16 : 26 760 000 $
Year 17 : 21 460 000 $
Year 18 : 12 560 000 $
Year 19 : 6 160 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 26 760 000 $
Year 17 : 21 460 000 $
Year 18 : 12 560 000 $
Year 19 : 6 160 000 $

Farm Players Salaries

Aaron Dell 20 000 $ (1)
Alex Biega 10 000 $ (2)
Jordan Oesterle 10 000 $ (4)
Pheonix Copley 10 000 $ (1)
Joakim Ryan 10 000 $ (2)
Martin Kaut 9 000 $ (2)
Kole Lind 9 000 $ (2)
Taylor Fedun 8 000 $ (1)
Nikolay Goldobin 5 000 $ (2)
Tim Soderlund 5 000 $ (3)
Cody Goloubef 5 000 $ (2)
Cole Schwindt 5 000 $ (4)
Gabriel Fortier 5 000 $ (4)
Nicolas Aube-Kubel 5 000 $ (1)
John Ludvig 5 000 $ (4)
Jordan Schmaltz 5 000 $ (2)
Jamieson Rees 5 000 $ (4)
Max McCormick 5 000 $ (2)
Axel Andersson 5 000 $ (4)
Olivier Rodrigue 5 000 $ (4)
Jakub Lauko 5 000 $ (3)
Urho Vaakanainen 5 000 $ (2)
A.J. Greer 5 000 $ (1)
Xavier Ouellet 5 000 $ (2)
Andrew Poturalski 3 000 $ (3)
Joshua Ho-Sang 3 000 $ (3)
Christopher Brown 3 000 $ (3)
Bryce Kindopp 3 000 $ (2)
Anthony Richard 3 000 $ (1)
Nate Schnarr 3 000 $ (3)
Justin Bailey 3 000 $ (2)
MacKenzie Entwistle 3 000 $ (3)
Gabriel Fontaine 3 000 $ (1)
Jonathan Aspirot 3 000 $ (3)
Matt Read 3 000 $ (3)
Adam Cracknell 3 000 $ (2)
Felix Bibeau 3 000 $ (4)
Luka Burzan 3 000 $ (4)
Kirill Ustimenko 3 000 $ (3)
Evan Fitzpatrick 3 000 $ (4)
Shane Gersich 3 000 $ (2)
Michael Prapavessis 3 000 $ (2)
Lukas Radil 3 000 $ (2)
Jean-Sebastien Dea 3 000 $ (3)
Glenn Gawdin 3 000 $ (2)
Connor Bunnaman 3 000 $ (2)
Carsen Twarynski 3 000 $ (2)
Andreas Englund 3 000 $ (2)
Samuel Bolduc 3 000 $ (4)
Andreas Borgman 3 000 $ (1)
Carl Dahlstrom 3 000 $ (1)
Mitchell Chaffee 3 000 $ (2)
Quinton Byfield 0 $ (1)
Will Cranley 0 $ (1)
Total Farm Players54
Salary Commitment
Year 16 : 250 000 $
Year 17 : 181 000 $
Year 18 : 89 000 $
Year 19 : 52 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - 100 $ - 5 665 - 94,42%
Level 2: 5000 - 60 $ - 4 802 - 96,03%
Level 3: 2000 - 35 $ - 1 883 - 94,15%
Level 4: 4000 - 20 $ - 3 753 - 93,83%
Luxury : 1000 - 200 $ - 961 - 96,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 907 - 95,34%
Farm Level 2: 1000 - 15 $ - 929 - 92,87%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 064 - 94,80%
Average Income per Game605 736 $
Year to Date Revenue13 931 918 $
Farm
Home Games Left14
Average Attendance - %2 835 - 94,51%
Average Income per Game70 985 $
Year to Date Revenue1 916 591 $

Expense

Pro Players Total Salaries47 970 000 $
Farm Players Total Salaries102 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 724 549 $
Farm Year To Date Expenses700 552 $
Pro Salary Cap To Date29 109 196 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 903 240 $
Farm Estimated Season Revenue993 788 $
Pro Remaining Season Days71
Pro Expenses Per Days278 239 $
Pro Estimated Expenses19 754 969 $
Farm Remaining Season Days60
Farm Expenses Per Days6 679 $
Farm Estimated Expenses400 740 $
Estimated Season Expenses20 155 709 $
Season Salary Cap47 970 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 030 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 970 000 $
Current Bank Account451 741 274 $
Projected Bank Account443 482 593 $

Pro Players Salaries

Erik Johnson 6 500 000 $ (1)
Philipp Grubauer 5 000 000 $ (1)
Mikko Rantanen 5 000 000 $ (1)
Alex Killorn 3 500 000 $ (1)
Paul Stastny 3 500 000 $ (2)
T.J. Oshie 3 500 000 $ (2)
David Perron 3 500 000 $ (1)
Sam Reinhart 2 500 000 $ (3)
Joel Armia 2 500 000 $ (2)
Travis Hamonic 2 500 000 $ (4)
Ryan Strome 2 500 000 $ (2)
Alexander Edler (Out of Payroll) 2 000 000 $ (4)
Kevin Shattenkirk 1 920 000 $ (3)
Colton Sceviour 1 000 000 $ (4)
Trevor Zegras 900 000 $ (4)
Mikhail Sergachev 900 000 $ (1)
Filip Zadina 900 000 $ (3)
Steven Kampfer 750 000 $ (2)
Corey Crawford 500 000 $ (2)
Oscar Fantenberg 300 000 $ (1)
Jacob de la Rose 300 000 $ (2)
Total Pro Players21
Salary Commitment
Year 16 : 49 970 000 $
Year 17 : 25 270 000 $
Year 18 : 11 720 000 $
Year 19 : 6 400 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 970 000 $
Year 17 : 25 270 000 $
Year 18 : 11 720 000 $
Year 19 : 6 400 000 $

Farm Players Salaries

Charles Hudon 10 000 $ (1)
Michael Frolik 10 000 $ (1)
Ryan Merkley 9 000 $ (4)
Liam Foudy 9 000 $ (4)
Anthony Stolarz 5 000 $ (2)
Matthew Strome 5 000 $ (3)
Tomas Jurco 5 000 $ (3)
Seth Griffith 5 000 $ (4)
Logan Shaw 5 000 $ (3)
Cameron Gaunce 5 000 $ (3)
Cory Conacher 5 000 $ (3)
Matt Tennyson 5 000 $ (2)
Cameron Crotty 3 000 $ (4)
Cameron Hillis 3 000 $ (4)
Colin McDonald 3 000 $ (2)
Nick Henry 3 000 $ (3)
Nikolai Knyzhov 3 000 $ (3)
Jake Slaker 3 000 $ (2)
Marian Studenic 3 000 $ (2)
Christian Folin 3 000 $ (3)
Total Farm Players20
Salary Commitment
Year 16 : 102 000 $
Year 17 : 82 000 $
Year 18 : 63 000 $
Year 19 : 29 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Phoenix Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica West Arena
Level 1: 6000 - 88 $ - 5 776 - 96,26%
Level 2: 5000 - 56 $ - 4 855 - 97,11%
Level 3: 2000 - 33 $ - 1 920 - 96,00%
Level 4: 4000 - 18 $ - 3 875 - 96,89%
Luxury : 1000 - 177 $ - 970 - 96,98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 899 - 94,94%
Farm Level 2: 1000 - 15 $ - 958 - 95,80%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17 396 - 96,65%
Average Income per Game553 313 $
Year to Date Revenue12 726 194 $
Farm
Home Games Left14
Average Attendance - %2 857 - 95,23%
Average Income per Game71 128 $
Year to Date Revenue1 920 467 $

Expense

Pro Players Total Salaries47 850 913 $
Farm Players Total Salaries102 202 $
Coaches Total Salaries7 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 561 169 $
Farm Year To Date Expenses689 381 $
Pro Salary Cap To Date28 986 741 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 959 630 $
Farm Estimated Season Revenue995 798 $
Pro Remaining Season Days71
Pro Expenses Per Days308 244 $
Pro Estimated Expenses21 885 324 $
Farm Remaining Season Days60
Farm Expenses Per Days6 680 $
Farm Estimated Expenses400 800 $
Estimated Season Expenses22 286 124 $
Season Salary Cap47 850 913 $
Estimate Under Maximum Salary Cap of 50 000 000 $2 149 087 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 27 850 913 $
Current Bank Account1 152 176 $
Projected Bank Account(10 178 520 $)

Pro Players Salaries

Kris Letang 6 500 000 $ (2)
Nathan MacKinnon 6 500 000 $ (2)
Jack Eichel 5 000 000 $ (1)
Ryan Ellis 4 777 057 $ (4)
Jonathan Marchessault 3 500 000 $ (1)
Matthew Tkachuk 3 499 999 $ (2)
Nikolaj Ehlers 3 460 000 $ (2)
Justin Faulk 3 267 857 $ (4)
Jaroslav Halak 2 800 000 $ (1)
Thomas Hickey 2 500 000 $ (1)
Chris Tierney 1 000 000 $ (2)
Joakim Nordstrom 990 000 $ (4)
Greg Pateryn 900 000 $ (2)
Brent Seabrook 506 000 $ (2)
Cayden Primeau 500 000 $ (3)
Ryan Hartman 500 000 $ (3)
Zac Dalpe 500 000 $ (1)
Brad Malone 500 000 $ (1)
Justin Abdelkader 350 000 $ (3)
Andrew Ladd 300 000 $ (3)
Total Pro Players20
Salary Commitment
Year 16 : 47 850 913 $
Year 17 : 33 050 913 $
Year 18 : 10 684 914 $
Year 19 : 9 034 914 $
Salary Average Commitment
Year 16 : 300 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 47 850 913 $
Year 17 : 33 050 913 $
Year 18 : 10 684 914 $
Year 19 : 9 034 914 $

Farm Players Salaries

Brandon Manning 18 491 $ (1)
Martin Ouellette 5 000 $ (2)
Brad Thiessen 5 000 $ (1)
Ryan White 5 000 $ (2)
Matt Bartkowski 5 000 $ (1)
Zane McIntyre 5 000 $ (3)
Jamie Devane 5 000 $ (1)
Darren Archibald 5 000 $ (1)
Brendan Woods 5 000 $ (2)
Zach Trotman 5 000 $ (1)
Eric Tangradi 5 000 $ (1)
Buddy Robinson 4 995 $ (3)
Steven Whitney 4 945 $ (1)
Frank Corrado 4 945 $ (3)
Julian Melchiori 4 913 $ (3)
Anthony Peluso 4 913 $ (3)
Jan Drozg 3 000 $ (3)
Nikita Nesterov 3 000 $ (2)
Dylan Ferguson 3 000 $ (3)
Total Farm Players19
Salary Commitment
Year 16 : 102 202 $
Year 17 : 48 766 $
Year 18 : 30 766 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 614 - 93,57%
Level 2: 5000 - 60 $ - 4 837 - 96,75%
Level 3: 2000 - 35 $ - 1 905 - 95,23%
Level 4: 4000 - 20 $ - 3 907 - 97,66%
Luxury : 1000 - 200 $ - 953 - 95,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 924 - 96,20%
Farm Level 2: 1000 - 15 $ - 947 - 94,69%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 216 - 95,64%
Average Income per Game605 404 $
Year to Date Revenue14 529 707 $
Farm
Home Games Left14
Average Attendance - %2 871 - 95,69%
Average Income per Game71 756 $
Year to Date Revenue1 937 424 $

Expense

Pro Players Total Salaries49 399 999 $
Farm Players Total Salaries277 000 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 903 710 $
Farm Year To Date Expenses819 650 $
Pro Salary Cap To Date28 153 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 291 876 $
Farm Estimated Season Revenue1 004 590 $
Pro Remaining Season Days71
Pro Expenses Per Days287 500 $
Pro Estimated Expenses20 412 500 $
Farm Remaining Season Days60
Farm Expenses Per Days7 739 $
Farm Estimated Expenses464 340 $
Estimated Season Expenses20 876 840 $
Season Salary Cap49 399 999 $
Estimate Under Maximum Salary Cap of 50 000 000 $600 001 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 399 999 $
Current Bank Account81 434 697 $
Projected Bank Account71 854 323 $

Pro Players Salaries

Nikita Kucherov 6 500 000 $ (3)
Ben Bishop 5 000 000 $ (1)
Evgeny Kuznetsov 5 000 000 $ (1)
Colton Parayko 5 000 000 $ (4)
Matt Niskanen 4 299 999 $ (1)
Brady Skjei 3 500 000 $ (1)
Johnny Gaudreau 3 500 000 $ (2)
Tyler Seguin 3 500 000 $ (4)
Anders Lee 3 500 000 $ (1)
Nick Bonino 2 500 000 $ (1)
Andrew Mangiapane 2 500 000 $ (2)
Ryan Murray 1 000 000 $ (1)
Joel Farabee 900 000 $ (3)
Nikita Gusev 500 000 $ (3)
Sammy Blais 500 000 $ (3)
Elvis Merzlikins 500 000 $ (3)
Jake Walman 300 000 $ (1)
Jonas Siegenthaler 300 000 $ (1)
Chandler Stephenson 300 000 $ (1)
Anders Bjork 300 000 $ (1)
Total Pro Players20
Salary Commitment
Year 16 : 49 399 999 $
Year 17 : 23 400 000 $
Year 18 : 17 400 000 $
Year 19 : 8 500 000 $
Salary Average Commitment
Year 16 : 8 000 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 399 999 $
Year 17 : 23 400 000 $
Year 18 : 17 400 000 $
Year 19 : 8 500 000 $

Farm Players Salaries

Alex Nedeljkovic 15 000 $ (4)
Bode Wilde 9 000 $ (3)
Moritz Seider 9 000 $ (4)
Kristian Vesalainen 9 000 $ (2)
Spencer Knight 9 000 $ (4)
Adam Mascherin 9 000 $ (2)
Adam Ruzicka 5 000 $ (3)
Nicolas Beaudin 5 000 $ (3)
Martin Fehervary 5 000 $ (3)
Aleksi Saarela 5 000 $ (1)
Reilly Walsh 5 000 $ (4)
Patrick Harper 5 000 $ (4)
Mattias Samuelsson 5 000 $ (4)
Brendan Guhle 5 000 $ (1)
Riley Tufte 5 000 $ (3)
Egor Zamula 5 000 $ (2)
Yegor Rykov 5 000 $ (3)
Nic Petan 5 000 $ (3)
Tommy Novak 5 000 $ (3)
Sampo Ranta 5 000 $ (4)
Zac Jones 5 000 $ (4)
Ryan MacInnis 5 000 $ (3)
Dustin Wolf 5 000 $ (4)
Kirill Maksimov 5 000 $ (3)
Cliff Pu 5 000 $ (2)
Tommy Cross 5 000 $ (2)
Calen Addison 5 000 $ (4)
Connor Dewar 5 000 $ (3)
Mac Hollowell 5 000 $ (3)
Aarne Talvitie 3 000 $ (4)
Bobby Nardella 3 000 $ (3)
Denis Malgin 3 000 $ (1)
Teemu Kivihalme 3 000 $ (3)
Pavel Shen 3 000 $ (3)
Dmitri Samorukov 3 000 $ (3)
Brady Lyle 3 000 $ (2)
Connor Carrick 3 000 $ (3)
Mikhail Maltsev 3 000 $ (3)
Eetu Tuulola 3 000 $ (3)
Tyler Wall 3 000 $ (4)
Paul Bittner 3 000 $ (1)
Lukas Jasek 3 000 $ (2)
Nick Schneider 3 000 $ (1)
Mikhail Berdin 3 000 $ (3)
Brandon Halverson 3 000 $ (3)
Gilles Senn 3 000 $ (3)
Dylan Wells 3 000 $ (2)
Michael McNiven 3 000 $ (1)
Colton Point 3 000 $ (2)
Zachary Fucale 3 000 $ (3)
Rhett Gardner 3 000 $ (2)
Anthony Angello 3 000 $ (2)
David Cotton 3 000 $ (4)
Darren Raddysh 3 000 $ (1)
Jack Dougherty 3 000 $ (3)
Rourke Chartier 3 000 $ (1)
Philip Kemp 3 000 $ (4)
Peter DiLiberatore 3 000 $ (4)
Ian McCoshen 3 000 $ (1)
Michael Kesselring 3 000 $ (4)
Jeffrey Viel 3 000 $ (2)
Valentin Zykov 3 000 $ (2)
John Leonard 3 000 $ (4)
Total Farm Players63
Salary Commitment
Year 16 : 277 000 $
Year 17 : 246 000 $
Year 18 : 189 000 $
Year 19 : 89 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Sports Arena
Level 1: 6000 - 100 $ - 5 615 - 93,59%
Level 2: 5000 - 60 $ - 4 757 - 95,14%
Level 3: 2000 - 35 $ - 1 905 - 95,27%
Level 4: 4000 - 20 $ - 3 822 - 95,56%
Luxury : 1000 - 200 $ - 959 - 95,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 914 - 95,71%
Farm Level 2: 1000 - 15 $ - 952 - 95,16%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 059 - 94,77%
Average Income per Game602 730 $
Year to Date Revenue14 465 511 $
Farm
Home Games Left14
Average Attendance - %2 866 - 95,52%
Average Income per Game71 515 $
Year to Date Revenue1 930 909 $

Expense

Pro Players Total Salaries46 949 998 $
Farm Players Total Salaries71 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 629 535 $
Farm Year To Date Expenses108 089 $
Pro Salary Cap To Date27 601 963 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 246 404 $
Farm Estimated Season Revenue1 001 212 $
Pro Remaining Season Days71
Pro Expenses Per Days284 943 $
Pro Estimated Expenses20 230 953 $
Farm Remaining Season Days60
Farm Expenses Per Days1 036 $
Farm Estimated Expenses62 160 $
Estimated Season Expenses20 293 113 $
Season Salary Cap46 949 998 $
Estimate Under Maximum Salary Cap of 50 000 000 $3 050 002 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 26 949 998 $
Current Bank Account21 668 043 $
Projected Bank Account12 622 546 $

Pro Players Salaries

Steven Stamkos 6 500 000 $ (1)
Connor Hellebuyck 5 000 000 $ (1)
Jaccob Slavin 5 000 000 $ (3)
J.T. Miller 5 000 000 $ (4)
Dylan Larkin 4 750 000 $ (1)
Jakob Chychrun 3 499 999 $ (4)
Esa Lindell 2 500 000 $ (1)
Jakub Vrana 2 500 000 $ (2)
Calvin de Haan 2 300 000 $ (2)
Anthony Beauvillier 1 999 999 $ (3)
Laurent Brossoit 1 400 000 $ (1)
Kevin Labanc 1 000 000 $ (4)
Andrei Svechnikov 900 000 $ (2)
Kieffer Bellows 900 000 $ (2)
Logan Brown 900 000 $ (2)
Artem Zub 900 000 $ (2)
Lawson Crouse 500 000 $ (1)
Adam Erne 500 000 $ (2)
Ryan Murphy 300 000 $ (1)
Andrew Oglevie 300 000 $ (2)
Anthony Bitetto 300 000 $ (1)
Total Pro Players21
Salary Commitment
Year 16 : 46 949 998 $
Year 17 : 25 699 998 $
Year 18 : 16 499 998 $
Year 19 : 9 499 999 $
Salary Average Commitment
Year 16 : 925 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 46 949 998 $
Year 17 : 25 699 998 $
Year 18 : 16 499 998 $
Year 19 : 9 499 999 $

Farm Players Salaries

Alex Alexeyev 9 000 $ (3)
Doyle Somerby 5 000 $ (3)
Pavel Gogolev 5 000 $ (2)
Ostap Safin 5 000 $ (4)
Michael Dipietro 5 000 $ (2)
Jaycob Megna 5 000 $ (1)
Shane Bowers 5 000 $ (3)
Dylan Samberg 5 000 $ (4)
Gabriel Dumont 4 000 $ (4)
Scott Wilson 4 000 $ (1)
Tim Heed 4 000 $ (4)
Graham Knott 3 000 $ (1)
Trent Miner 3 000 $ (4)
Jonas Rondbjerg 3 000 $ (4)
Adam Scheel 3 000 $ (2)
Matej Pekar 3 000 $ (4)
Jan Mysak 0 $ (1)
Total Farm Players17
Salary Commitment
Year 16 : 71 000 $
Year 17 : 59 000 $
Year 18 : 46 000 $
Year 19 : 27 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 710 - 95,16%
Level 2: 5000 - 60 $ - 4 752 - 95,04%
Level 3: 2000 - 35 $ - 1 906 - 95,29%
Level 4: 4000 - 25 $ - 2 584 - 64,59%
Luxury : 1000 - 200 $ - 947 - 94,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 914 - 95,71%
Farm Level 2: 1000 - 15 $ - 935 - 93,50%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15 898 - 88,32%
Average Income per Game600 165 $
Year to Date Revenue17 404 775 $
Farm
Home Games Left14
Average Attendance - %2 849 - 94,97%
Average Income per Game71 300 $
Year to Date Revenue1 925 103 $

Expense

Pro Players Total Salaries34 129 656 $
Farm Players Total Salaries53 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 773 471 $
Farm Year To Date Expenses671 179 $
Pro Salary Cap To Date20 249 526 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 201 976 $
Farm Estimated Season Revenue998 202 $
Pro Remaining Season Days71
Pro Expenses Per Days216 646 $
Pro Estimated Expenses15 381 866 $
Farm Remaining Season Days60
Farm Expenses Per Days6 382 $
Farm Estimated Expenses382 920 $
Estimated Season Expenses15 764 786 $
Season Salary Cap34 129 656 $
Estimate Under Maximum Salary Cap of 50 000 000 $15 870 344 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 14 129 656 $
Current Bank Account6 885 228 $
Projected Bank Account(679 380 $)

Pro Players Salaries

Darcy Kuemper 3 882 500 $ (2)
Jakob Silfverberg 3 500 000 $ (2)
Tyler Myers 3 500 000 $ (4)
Ryan Johansen 3 500 000 $ (1)
TJ Brodie 2 500 000 $ (3)
Joonas Donskoi 2 500 000 $ (3)
Marcus Foligno 2 500 000 $ (3)
Justin Holl 1 880 906 $ (1)
Derek Grant 1 145 000 $ (4)
Vitek Vanecek 1 000 000 $ (4)
Brad Hunt 1 000 000 $ (4)
Austin Watson 921 250 $ (4)
Pius Suter 900 000 $ (2)
Nicolas Hague 900 000 $ (2)
Jesperi Kotkaniemi 900 000 $ (2)
Robert Thomas 900 000 $ (2)
Alexis Lafreniere 900 000 $ (4)
Ryan Poehling 500 000 $ (3)
Jakub Zboril 500 000 $ (1)
Sam Bennett 500 000 $ (1)
Vladislav Gavrikov 300 000 $ (3)
Total Pro Players21
Salary Commitment
Year 16 : 34 129 656 $
Year 17 : 27 748 750 $
Year 18 : 16 766 250 $
Year 19 : 8 466 250 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 34 129 656 $
Year 17 : 27 748 750 $
Year 18 : 16 766 250 $
Year 19 : 8 466 250 $

Farm Players Salaries

Henri Jokiharju 9 000 $ (2)
Brett Howden 9 000 $ (2)
Samuel Fagemo 9 000 $ (4)
Ukko-Pekka Luukkonen 5 000 $ (2)
Boris Katchouk 5 000 $ (2)
Nathan Bastian 5 000 $ (1)
Greg McKegg 5 000 $ (1)
Matiss Kivlenieks 3 000 $ (1)
Brandon Hagel 3 000 $ (3)
Total Farm Players9
Salary Commitment
Year 16 : 53 000 $
Year 17 : 40 000 $
Year 18 : 12 000 $
Year 19 : 9 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameKiel Center
Level 1: 6000 - 80 $ - 5 862 - 97,70%
Level 2: 5000 - 60 $ - 4 837 - 96,73%
Level 3: 2000 - 25 $ - 1 972 - 98,59%
Level 4: 4000 - 15 $ - 3 934 - 98,35%
Luxury : 1000 - 150 $ - 964 - 96,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 886 - 94,30%
Farm Level 2: 1000 - 15 $ - 950 - 95,03%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 568 - 97,60%
Average Income per Game516 137 $
Year to Date Revenue12 387 289 $
Farm
Home Games Left14
Average Attendance - %2 836 - 94,55%
Average Income per Game70 636 $
Year to Date Revenue1 907 159 $

Expense

Pro Players Total Salaries48 114 800 $
Farm Players Total Salaries192 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 959 408 $
Farm Year To Date Expenses182 088 $
Pro Salary Cap To Date28 672 497 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 774 330 $
Farm Estimated Season Revenue988 897 $
Pro Remaining Season Days71
Pro Expenses Per Days285 311 $
Pro Estimated Expenses20 257 081 $
Farm Remaining Season Days60
Farm Expenses Per Days1 770 $
Farm Estimated Expenses106 200 $
Estimated Season Expenses20 363 281 $
Season Salary Cap48 114 800 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 885 200 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 114 800 $
Current Bank Account282 478 149 $
Projected Bank Account271 878 095 $

Pro Players Salaries

Evgeni Malkin 6 500 000 $ (1)
Jake Muzzin 5 000 000 $ (1)
Bryan Rust 5 000 000 $ (1)
Devon Toews 5 000 000 $ (2)
Dmitry Orlov 3 500 000 $ (1)
Nicklas Backstrom 3 500 000 $ (3)
Ondrej Palat 3 500 000 $ (4)
Brendan Gallagher 3 500 000 $ (1)
Brett Pesce 2 500 000 $ (1)
Nick Foligno 2 500 000 $ (1)
Jordan Binnington 2 000 000 $ (2)
Oliver Bjorkstrand 1 000 000 $ (2)
Adrian Kempe 1 000 000 $ (3)
Cal Clutterbuck 869 800 $ (3)
Eric Staal 750 000 $ (2)
Ron Hainsey 595 000 $ (3)
Frans Nielsen 500 000 $ (2)
Calvin Petersen 300 000 $ (1)
Rudolfs Balcers 300 000 $ (1)
Sean Walker 300 000 $ (2)
Total Pro Players20
Salary Commitment
Year 16 : 48 114 800 $
Year 17 : 19 014 800 $
Year 18 : 8 464 800 $
Year 19 : 3 500 000 $
Salary Average Commitment
Year 16 : 6 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 48 114 800 $
Year 17 : 19 014 800 $
Year 18 : 9 464 800 $
Year 19 : 3 500 000 $

Farm Players Salaries

Andrew Hammond 10 000 $ (1)
Kenny Agostino 10 000 $ (3)
Garrett Wilson 5 000 $ (1)
Kyle Capobianco 5 000 $ (2)
Kyle Rau 5 000 $ (2)
Keegan Kolesar 5 000 $ (1)
Kurtis Gabriel 5 000 $ (1)
Alex Broadhurst 5 000 $ (3)
Alexandre Carrier 5 000 $ (1)
Tyce Thompson 5 000 $ (4)
Joel Lowry 5 000 $ (3)
Andrew Nielsen 5 000 $ (1)
Nicolas Meloche 5 000 $ (1)
Ben Street 5 000 $ (4)
Emil Bemstrom 5 000 $ (3)
CJ Suess 5 000 $ (4)
Matt Donovan 5 000 $ (2)
Andrew MacWilliam 5 000 $ (2)
Alec Regula 5 000 $ (4)
Joseph Cecconi 3 000 $ (3)
Cole Coskey 3 000 $ (4)
Jacob Bryson 3 000 $ (3)
Julien Nantel 3 000 $ (1)
Angus Crookshank 3 000 $ (4)
Joseph Blandisi 3 000 $ (2)
C.J. Smith 3 000 $ (1)
Maksim Sushko 3 000 $ (3)
Brent Gates Jr. 3 000 $ (3)
Ryan Bednard 3 000 $ (3)
Tyler Lewington 3 000 $ (1)
Blaine Byron 3 000 $ (1)
Damien Riat 3 000 $ (2)
Filip Larsson 3 000 $ (3)
Ty Ronning 3 000 $ (2)
Michael Amadio 3 000 $ (2)
Taylor Leier 3 000 $ (1)
Kevin Stenlund 3 000 $ (2)
Joona Koppanen 3 000 $ (2)
Chaz Reddekopp 3 000 $ (2)
Brandon Baddock 3 000 $ (2)
Beck Malenstyn 3 000 $ (2)
Josh Wesley 3 000 $ (1)
Colton White 3 000 $ (1)
Kevin Porter 3 000 $ (1)
Colby Williams 3 000 $ (4)
Ivan Prosvetov 3 000 $ (3)
Luke Johnson 3 000 $ (1)
Adam Helewka 3 000 $ (1)
Total Farm Players48
Salary Commitment
Year 16 : 192 000 $
Year 17 : 122 000 $
Year 18 : 75 000 $
Year 19 : 29 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Tampa Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - 115 $ - 4 258 - 70,96%
Level 2: 5000 - 60 $ - 4 783 - 95,66%
Level 3: 2000 - 40 $ - 1 433 - 71,65%
Level 4: 4000 - 20 $ - 3 818 - 95,46%
Luxury : 1000 - 225 $ - 731 - 73,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 893 - 94,66%
Farm Level 2: 1000 - 15 $ - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %15 023 - 83,46%
Average Income per Game548 123 $
Year to Date Revenue12 058 707 $
Farm
Home Games Left14
Average Attendance - %2 832 - 94,40%
Average Income per Game70 704 $
Year to Date Revenue1 909 002 $

Expense

Pro Players Total Salaries41 865 000 $
Farm Players Total Salaries115 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 850 724 $
Farm Year To Date Expenses707 959 $
Pro Salary Cap To Date25 124 031 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 414 338 $
Farm Estimated Season Revenue989 853 $
Pro Remaining Season Days71
Pro Expenses Per Days263 438 $
Pro Estimated Expenses18 704 098 $
Farm Remaining Season Days60
Farm Expenses Per Days6 761 $
Farm Estimated Expenses405 660 $
Estimated Season Expenses19 109 758 $
Season Salary Cap41 865 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $8 135 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 21 865 000 $
Current Bank Account197 674 000 $
Projected Bank Account189 968 433 $

Pro Players Salaries

Jonathan Quick 3 500 000 $ (3)
Brayden McNabb 3 500 000 $ (3)
Connor Murphy 3 500 000 $ (1)
Andrew Cogliano 3 500 000 $ (1)
Andy Greene 2 500 000 $ (1)
Blake Comeau 2 500 000 $ (1)
Andrew Shaw 2 500 000 $ (1)
Kris Russell 2 500 000 $ (3)
Derick Brassard 2 500 000 $ (2)
Tyler Bertuzzi 2 500 000 $ (2)
Danny DeKeyser 2 030 000 $ (1)
Adin Hill 1 000 000 $ (1)
Bobby Ryan 1 000 000 $ (3)
Antoine Roussel 1 000 000 $ (1)
Drake Caggiula 935 000 $ (2)
Charlie McAvoy 900 000 $ (1)
Owen Tippett 900 000 $ (3)
Oliver Wahlstrom 900 000 $ (3)
Morgan Frost 900 000 $ (3)
Nico Hischier 900 000 $ (1)
Brendan Lemieux 500 000 $ (4)
Mathieu Joseph 500 000 $ (1)
Carl Grundstrom 500 000 $ (2)
Riley Stillman 300 000 $ (2)
Anthony Cirelli 300 000 $ (1)
Zach Whitecloud 300 000 $ (2)
Total Pro Players26
Salary Commitment
Year 16 : 41 865 000 $
Year 17 : 20 735 000 $
Year 18 : 13 700 000 $
Year 19 : 500 000 $
Salary Average Commitment
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 41 865 000 $
Year 17 : 20 735 000 $
Year 18 : 13 700 000 $
Year 19 : 500 000 $

Farm Players Salaries

Austin Czarnik 10 000 $ (1)
Reid Boucher 10 000 $ (4)
Matt Boldy 9 000 $ (4)
Logan Thompson 9 000 $ (2)
Louis Domingue 7 500 $ (2)
Oscar Dansk 5 000 $ (1)
Byron Froese 5 000 $ (3)
Nick Ebert 5 000 $ (1)
Matt Puempel 5 000 $ (1)
Mason Shaw 5 000 $ (2)
Maxime Lajoie 3 000 $ (1)
Wyatt Newpower 3 000 $ (2)
Blake Hillman 3 000 $ (2)
Kaden Fulcher 3 000 $ (1)
Lawrence Pilut 3 000 $ (2)
Mario Kempe 3 000 $ (2)
Joni Tuulola 3 000 $ (2)
Christopher Wilkie 3 000 $ (4)
Chad Yetman 3 000 $ (4)
Francis Perron 3 000 $ (3)
Lane Pederson 3 000 $ (2)
Brandon Crawley 3 000 $ (1)
Karson Kuhlman 3 000 $ (2)
Brendan Perlini 3 000 $ (3)
Ole Bjorgvik-Holm 3 000 $ (4)
Michael Krutil 0 $ (1)
Total Farm Players26
Salary Commitment
Year 16 : 115 500 $
Year 17 : 81 500 $
Year 18 : 39 000 $
Year 19 : 28 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Toronto Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100 $ - 5 669 - 94,48%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 1 920 - 96,02%
Level 4: 4000 - 20 $ - 3 841 - 96,02%
Luxury : 1000 - 200 $ - 942 - 94,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 879 - 93,96%
Farm Level 2: 1000 - 15 $ - 931 - 93,08%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 122 - 95,12%
Average Income per Game603 974 $
Year to Date Revenue15 099 343 $
Farm
Home Games Left14
Average Attendance - %2 810 - 93,67%
Average Income per Game70 169 $
Year to Date Revenue1 894 551 $

Expense

Pro Players Total Salaries49 823 061 $
Farm Players Total Salaries100 561 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 125 130 $
Farm Year To Date Expenses130 062 $
Pro Salary Cap To Date28 934 794 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 663 580 $
Farm Estimated Season Revenue982 360 $
Pro Remaining Season Days71
Pro Expenses Per Days293 881 $
Pro Estimated Expenses20 865 551 $
Farm Remaining Season Days60
Farm Expenses Per Days1 216 $
Farm Estimated Expenses72 960 $
Estimated Season Expenses20 938 511 $
Season Salary Cap49 823 061 $
Estimate Under Maximum Salary Cap of 50 000 000 $176 939 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 29 823 061 $
Current Bank Account124 419 630 $
Projected Bank Account114 127 059 $

Pro Players Salaries

Claude Giroux 6 500 000 $ (2)
Tomas Hertl 5 000 000 $ (4)
Mattias Ekholm 5 000 000 $ (4)
Dustin Brown 3 733 066 $ (2)
Cam Atkinson 3 500 000 $ (1)
Jaden Schwartz 3 500 000 $ (1)
Mike Smith 2 800 000 $ (3)
Damon Severson 2 500 000 $ (1)
Nikita Zadorov 2 500 000 $ (4)
Jordan Eberle 2 500 000 $ (1)
Lars Eller 2 500 000 $ (3)
Michael Del Zotto 1 374 977 $ (4)
Ilya Kovalchuk 1 200 000 $ (2)
Brian Boyle 1 000 000 $ (1)
Carter Rowney 1 000 000 $ (3)
Brady Tkachuk 900 000 $ (2)
Dominik Kubalik 900 000 $ (3)
Cale Makar 900 000 $ (3)
Stephen Johns 715 018 $ (2)
Brock McGinn 500 000 $ (3)
Malcolm Subban 500 000 $ (2)
Justin Williams 500 000 $ (4)
Connor Clifton 300 000 $ (2)
Total Pro Players23
Salary Commitment
Year 16 : 49 823 061 $
Year 17 : 36 823 061 $
Year 18 : 22 974 977 $
Year 19 : 14 374 977 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 49 823 061 $
Year 17 : 36 823 061 $
Year 18 : 22 974 977 $
Year 19 : 14 374 977 $

Farm Players Salaries

Troy Grosenick 10 000 $ (2)
Mikkel Boedker 6 561 $ (3)
Andy Miele 5 000 $ (3)
Joseph Woll 5 000 $ (3)
Tye McGinn 5 000 $ (4)
Vincent LoVerde 5 000 $ (1)
Seth Helgeson 5 000 $ (1)
Stefan Matteau 5 000 $ (1)
Cameron Schilling 5 000 $ (1)
John McCarthy 5 000 $ (1)
Zach Nastasiuk 5 000 $ (1)
Joseph Cramarossa 3 000 $ (2)
Ashton Sautner 3 000 $ (2)
Brett Lernout 3 000 $ (1)
Michael McCarron 3 000 $ (2)
Michael Paliotta 3 000 $ (1)
Scott Darling 3 000 $ (2)
Tyrell Goulbourne 3 000 $ (2)
Keegan Lowe 3 000 $ (1)
Keaton Thompson 3 000 $ (4)
Ryan Bourque 3 000 $ (1)
David Pope 3 000 $ (2)
Emil Larmi 3 000 $ (3)
Sean Malone 3 000 $ (1)
Total Farm Players24
Salary Commitment
Year 16 : 100 561 $
Year 17 : 55 561 $
Year 18 : 27 561 $
Year 19 : 8 000 $
Salary Average Commitment
Year 16 : 9 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 120 $ - 4 038 - 67,31%
Level 2: 5000 - 81 $ - 3 033 - 60,66%
Level 3: 2000 - 61 $ - 954 - 47,69%
Level 4: 4000 - 40 $ - 1 684 - 42,11%
Luxury : 1000 - 300 $ - 557 - 55,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 858 - 92,92%
Farm Level 2: 1000 - 15 $ - 942 - 94,19%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %10 267 - 57,04%
Average Income per Game521 745 $
Year to Date Revenue13 043 622 $
Farm
Home Games Left14
Average Attendance - %2 800 - 93,35%
Average Income per Game69 675 $
Year to Date Revenue1 881 214 $

Expense

Pro Players Total Salaries48 800 000 $
Farm Players Total Salaries124 500 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 923 291 $
Farm Year To Date Expenses1 669 890 $
Pro Salary Cap To Date28 721 609 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 347 918 $
Farm Estimated Season Revenue975 444 $
Pro Remaining Season Days71
Pro Expenses Per Days278 977 $
Pro Estimated Expenses19 807 367 $
Farm Remaining Season Days60
Farm Expenses Per Days15 906 $
Farm Estimated Expenses954 360 $
Estimated Season Expenses20 761 727 $
Season Salary Cap48 800 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $1 200 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 28 800 000 $
Current Bank Account3 032 258 $
Projected Bank Account(8 406 107 $)

Pro Players Salaries

Kevin Hayes 5 000 000 $ (2)
Keith Yandle 5 000 000 $ (1)
Frederik Andersen 5 000 000 $ (3)
Reilly Smith 5 000 000 $ (2)
Jonas Brodin 3 500 000 $ (1)
Radko Gudas 3 500 000 $ (3)
Justin Braun 3 500 000 $ (1)
Ben Hutton 2 500 000 $ (1)
Brandon Sutter 2 500 000 $ (1)
Tanner Pearson 2 500 000 $ (3)
Michael Hutchinson 1 500 000 $ (2)
Riley Sheahan 1 000 000 $ (1)
Niklas Hjalmarsson 1 000 000 $ (3)
Tyler Pitlick 1 000 000 $ (1)
Tyler Motte 1 000 000 $ (2)
Zach Sanford 1 000 000 $ (2)
Brett Connolly 1 000 000 $ (4)
Alex Wennberg 1 000 000 $ (1)
Andrew Copp 1 000 000 $ (1)
Alexander Petrovic 500 000 $ (1)
Zemgus Girgensons 500 000 $ (1)
Austin Wagner 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 48 800 000 $
Year 17 : 26 500 000 $
Year 18 : 13 000 000 $
Year 19 : 1 000 000 $
Salary Average Commitment
Year 16 : 7 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 48 800 000 $
Year 17 : 26 500 000 $
Year 18 : 13 000 000 $
Year 19 : 1 000 000 $

Farm Players Salaries

Kasimir Kaskisuo 10 000 $ (4)
Erik Brannstrom 9 000 $ (3)
Jared Coreau 7 500 $ (3)
Andrew Agozzino 5 000 $ (2)
Cale Fleury 5 000 $ (2)
Kevin Lynch 5 000 $ (3)
Martin Pospisil 5 000 $ (3)
Nicholas Shore 5 000 $ (3)
Jordan Weal 5 000 $ (1)
Steven Fogarty 5 000 $ (2)
Drew O'Connor 5 000 $ (2)
Kevin Bahl 5 000 $ (3)
Matt Beleskey 5 000 $ (2)
Tyler Randell 5 000 $ (3)
Dalton Smith 5 000 $ (3)
Dennis Cholowski 5 000 $ (2)
Joey Anderson 5 000 $ (2)
Yannick Weber 5 000 $ (2)
Nolan Stevens 5 000 $ (2)
Chase Pearson 3 000 $ (2)
Mark Friedman 3 000 $ (1)
Justin Scott 3 000 $ (3)
Garrett Pilon 3 000 $ (2)
Otto Leskinen 3 000 $ (3)
Hunter Miska 3 000 $ (1)
Nicholas Robertson 0 $ (1)
Total Farm Players26
Salary Commitment
Year 16 : 124 500 $
Year 17 : 113 500 $
Year 18 : 62 500 $
Year 19 : 10 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Vegas Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 724 - 95,40%
Level 2: 5000 - 60 $ - 4 752 - 95,05%
Level 3: 2000 - 35 $ - 1 905 - 95,24%
Level 4: 4000 - 25 $ - 2 663 - 66,59%
Luxury : 1000 - 200 $ - 936 - 93,61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 894 - 94,69%
Farm Level 2: 1000 - 15 $ - 939 - 93,90%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15 981 - 88,78%
Average Income per Game600 808 $
Year to Date Revenue16 221 823 $
Farm
Home Games Left14
Average Attendance - %2 833 - 94,42%
Average Income per Game70 723 $
Year to Date Revenue1 909 511 $

Expense

Pro Players Total Salaries27 913 501 $
Farm Players Total Salaries225 000 $
Coaches Total Salaries5 651 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 525 914 $
Farm Year To Date Expenses3 681 601 $
Pro Salary Cap To Date16 381 033 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 411 316 $
Farm Estimated Season Revenue990 117 $
Pro Remaining Season Days71
Pro Expenses Per Days159 168 $
Pro Estimated Expenses11 300 928 $
Farm Remaining Season Days60
Farm Expenses Per Days35 006 $
Farm Estimated Expenses2 100 360 $
Estimated Season Expenses13 401 288 $
Season Salary Cap27 913 501 $
Estimate Under Maximum Salary Cap of 50 000 000 $22 086 499 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 7 913 501 $
Current Bank Account4 147 641 $
Projected Bank Account147 786 $

Pro Players Salaries

Thomas Greiss 5 000 000 $ (2)
Trevor van Riemsdyk 2 500 000 $ (1)
Erik Gudbranson 2 500 000 $ (1)
Jason Spezza 2 500 000 $ (1)
Colin Miller 2 245 000 $ (2)
Cory Schneider 2 000 000 $ (1)
Brendan Smith 1 220 000 $ (2)
Zack Kassian 1 000 000 $ (1)
Joonas Korpisalo 990 000 $ (1)
Michael Raffl 908 501 $ (1)
Filip Chytil 900 000 $ (2)
Tim Stutzle 900 000 $ (4)
Jack Hughes 900 000 $ (3)
Arttu Ruotsalainen 750 000 $ (2)
Dean Kukan 500 000 $ (2)
Alexander Volkov 500 000 $ (1)
Blake Lizotte 500 000 $ (3)
Philipp Kurashev 500 000 $ (3)
Jujhar Khaira 500 000 $ (3)
Christian Jaros 500 000 $ (1)
Curtis Lazar 300 000 $ (2)
Neal Pionk 300 000 $ (1)
Total Pro Players22
Salary Commitment
Year 16 : 27 913 501 $
Year 17 : 14 215 000 $
Year 18 : 3 300 000 $
Year 19 : 900 000 $
Salary Average Commitment
Year 16 : 925 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 27 913 501 $
Year 17 : 14 215 000 $
Year 18 : 3 300 000 $
Year 19 : 900 000 $

Farm Players Salaries

Richard Panik 25 000 $ (1)
Conor Sheary 10 000 $ (3)
Travis Boyd 10 000 $ (3)
Carter Hutton 10 000 $ (4)
Pontus Aberg 10 000 $ (4)
Vitali Kravtsov 9 000 $ (3)
Mat Robson 9 000 $ (3)
Nolan Patrick 9 000 $ (1)
Jared McIsaac 9 000 $ (4)
Jayson Megna 5 000 $ (1)
Dryden Hunt 5 000 $ (4)
Gavin Bayreuther 5 000 $ (4)
Matt Martin 5 000 $ (2)
Egor Sokolov 5 000 $ (4)
Danny O'Regan 5 000 $ (3)
Johnathan Kovacevic 5 000 $ (3)
Gustav Lindstrom 5 000 $ (3)
Morgan Geekie 5 000 $ (2)
Andrei Altybarmakian 5 000 $ (4)
Matt Villalta 5 000 $ (3)
Oliver Kylington 3 000 $ (4)
Rodrigo Abols 3 000 $ (3)
Olle Eriksson Ek 3 000 $ (4)
Alex Barre-Boulet 3 000 $ (2)
Robert Carpenter 3 000 $ (3)
Peter Cehlarik 3 000 $ (3)
Chase De Leo 3 000 $ (2)
Lean Bergmann 3 000 $ (3)
Juho Lammikko 3 000 $ (4)
Manuel Wiederer 3 000 $ (1)
Michael Spacek 3 000 $ (1)
Jack Dugan 3 000 $ (4)
Kevin Mandolese 3 000 $ (4)
Clark Bishop 3 000 $ (3)
Nikita Okhotiuk 3 000 $ (4)
Brett Seney 3 000 $ (2)
Dylan Sikura 3 000 $ (2)
Joel L'Esperance 3 000 $ (2)
Mitch Reinke 3 000 $ (2)
Collin Delia 3 000 $ (2)
Ivan Nalimov 3 000 $ (1)
Justus Annunen 3 000 $ (4)
Alexei Toropchenko 3 000 $ (3)
Total Farm Players43
Salary Commitment
Year 16 : 225 000 $
Year 17 : 177 000 $
Year 18 : 146 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 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 $ - 1 871 - 93,56%
Farm Level 2: 1000 - 15 $ - 948 - 94,79%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %7 200 - 40,00%
Average Income per Game678 300 $
Year to Date Revenue16 957 500 $
Farm
Home Games Left14
Average Attendance - %2 819 - 93,97%
Average Income per Game70 142 $
Year to Date Revenue1 893 845 $

Expense

Pro Players Total Salaries42 540 000 $
Farm Players Total Salaries68 000 $
Coaches Total Salaries200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 429 532 $
Farm Year To Date Expenses112 552 $
Pro Salary Cap To Date25 367 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 852 800 $
Farm Estimated Season Revenue981 994 $
Pro Remaining Season Days71
Pro Expenses Per Days242 273 $
Pro Estimated Expenses17 201 383 $
Farm Remaining Season Days60
Farm Expenses Per Days1 018 $
Farm Estimated Expenses61 080 $
Estimated Season Expenses17 262 463 $
Season Salary Cap42 540 000 $
Estimate Under Maximum Salary Cap of 50 000 000 $7 460 000 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 22 540 000 $
Current Bank Account155 744 441 $
Projected Bank Account150 316 772 $

Pro Players Salaries

Connor McDavid 6 500 000 $ (3)
Mitchell Marner 5 000 000 $ (1)
Jonathan Huberdeau 4 190 000 $ (1)
Zach Werenski 3 500 000 $ (1)
Aaron Ekblad 3 500 000 $ (1)
Juuse Saros 2 500 000 $ (1)
Ryan Pulock 2 500 000 $ (1)
Adam Larsson 2 500 000 $ (2)
Patric Hornqvist 2 500 000 $ (2)
Nazem Kadri 2 500 000 $ (3)
Jason Dickinson 1 000 000 $ (3)
Jordan Martinook 1 000 000 $ (2)
Rasmus Sandin 900 000 $ (2)
Alex Newhook 900 000 $ (4)
Nick Ritchie 850 000 $ (4)
Jordan Greenway 500 000 $ (2)
Tom Kuhnhackl 500 000 $ (2)
Ben Harpur 500 000 $ (4)
Sami Niku 300 000 $ (1)
Andrew Shortridge 300 000 $ (2)
Brett Ritchie 300 000 $ (1)
Vladimir Sobotka 300 000 $ (2)
Total Pro Players22
Salary Commitment
Year 16 : 42 540 000 $
Year 17 : 20 750 000 $
Year 18 : 12 250 000 $
Year 19 : 2 250 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 42 540 000 $
Year 17 : 20 750 000 $
Year 18 : 12 250 000 $
Year 19 : 2 250 000 $

Farm Players Salaries

Christoffer Ehn 5 000 $ (2)
Rich Clune 5 000 $ (1)
Paul Thompson 5 000 $ (2)
Dennis Yan 5 000 $ (1)
Erik Kallgren 3 000 $ (2)
Curtis Douglas 3 000 $ (4)
Brian Gibbons 3 000 $ (4)
Jimmy Huntington 3 000 $ (2)
Joe Snively 3 000 $ (3)
Gage Quinney 3 000 $ (2)
Brett Sutter 3 000 $ (3)
Robert Lantosi 3 000 $ (3)
Anton Blidh 3 000 $ (2)
Tim Gettinger 3 000 $ (1)
Jayden Halbgewachs 3 000 $ (2)
Reid Duke 3 000 $ (1)
Kyle Wood 3 000 $ (2)
Michael Kapla 3 000 $ (1)
Kyle Clifford 3 000 $ (2)
Cooper Marody 3 000 $ (2)
Declan McDonnell 0 $ (1)
Total Farm Players21
Salary Commitment
Year 16 : 68 000 $
Year 17 : 49 000 $
Year 18 : 15 000 $
Year 19 : 6 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - 100 $ - 5 666 - 94,43%
Level 2: 5000 - 60 $ - 4 759 - 95,18%
Level 3: 2000 - 35 $ - 1 895 - 94,76%
Level 4: 4000 - 20 $ - 3 751 - 93,78%
Luxury : 1000 - 200 $ - 943 - 94,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 876 - 93,82%
Farm Level 2: 1000 - 15 $ - 933 - 93,33%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 014 - 94,52%
Average Income per Game602 857 $
Year to Date Revenue15 071 420 $
Farm
Home Games Left14
Average Attendance - %2 810 - 93,66%
Average Income per Game70 112 $
Year to Date Revenue1 893 034 $

Expense

Pro Players Total Salaries25 571 645 $
Farm Players Total Salaries71 811 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 713 125 $
Farm Year To Date Expenses684 340 $
Pro Salary Cap To Date14 985 851 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 645 709 $
Farm Estimated Season Revenue981 573 $
Pro Remaining Season Days71
Pro Expenses Per Days151 543 $
Pro Estimated Expenses10 759 553 $
Farm Remaining Season Days60
Farm Expenses Per Days6 496 $
Farm Estimated Expenses389 760 $
Estimated Season Expenses11 149 313 $
Season Salary Cap25 571 645 $
Estimate Under Maximum Salary Cap of 50 000 000 $24 428 355 $
Estimate Over Minimum Salary Cap of 20 000 000 $ 5 571 645 $
Current Bank Account28 052 642 $
Projected Bank Account27 530 611 $

Pro Players Salaries

Cody Ceci 3 500 000 $ (2)
James Reimer 3 000 000 $ (4)
Zach Bogosian 2 500 000 $ (1)
Darren Helm 2 500 000 $ (2)
Vladislav Namestnikov 2 117 500 $ (3)
Jimmy Vesey 1 000 000 $ (2)
Jonathan Ericsson 1 000 000 $ (1)
Barrett Hayton 900 000 $ (3)
Rasmus Dahlin 900 000 $ (2)
Olli Juolevi 900 000 $ (2)
Matt Benning 854 145 $ (3)
Alexander Barabanov 750 000 $ (2)
Jake Kielly 750 000 $ (3)
Jordan Nolan 500 000 $ (1)
Ryan Lomberg 500 000 $ (2)
Pierre-Olivier Joseph 500 000 $ (3)
Daniel Carr 500 000 $ (4)
Janne Kuokkanen 500 000 $ (1)
Filip Chlapik 500 000 $ (1)
Jimmy Howard 500 000 $ (2)
Michael Chaput 500 000 $ (1)
Morgan Barron 300 000 $ (4)
Nico Sturm 300 000 $ (3)
Pierre Engvall 300 000 $ (2)
Total Pro Players24
Salary Commitment
Year 16 : 25 571 645 $
Year 17 : 20 071 645 $
Year 18 : 9 221 645 $
Year 19 : 3 800 000 $
Salary Average Commitment
Year 16 : 2 500 000 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 25 571 645 $
Year 17 : 20 071 645 $
Year 18 : 9 221 645 $
Year 19 : 3 800 000 $

Farm Players Salaries

Connor McMichael 9 000 $ (4)
Sam Gagner 8 811 $ (2)
TJ Brennan 5 000 $ (4)
Pavel Dorofeyev 5 000 $ (4)
Isaac Ratcliffe 5 000 $ (3)
Trent Frederic 5 000 $ (1)
Justin Almeida 5 000 $ (4)
Lucas Elvenes 5 000 $ (3)
Justin Kirkland 3 000 $ (2)
Vinni Lettieri 3 000 $ (1)
Kody Clark 3 000 $ (3)
Dmitry Zavgorodniy 3 000 $ (4)
Declan Chisholm 3 000 $ (4)
Ryan Olsen 3 000 $ (2)
Tyler Tucker 3 000 $ (4)
Chris Stewart 3 000 $ (4)
Isaak Phillips 0 $ (1)
Mason Millman 0 $ (1)
Total Farm Players18
Salary Commitment
Year 16 : 71 811 $
Year 17 : 63 811 $
Year 18 : 49 000 $
Year 19 : 36 000 $
Salary Average Commitment
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 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 174 516 592 $ 42 700 001 $ 7 299 999 $ 22 700 001 $ 226 970 $ 74 773 030 $ 225375
Boston Bruins 55 686 811 $ 49 655 435 $ 344 565 $ 29 655 435 $ 154 610 $ 74 845 390 $ 213960
Buffalo Sabres 86 863 111 $ 49 558 754 $ 441 246 $ 29 558 754 $ 135 581 $ 74 864 419 $ 203454
Calgary Flames 2 437 044 $ 49 312 500 $ 687 500 $ 29 312 500 $ 61 500 $ 74 938 500 $ 221537
Carolina Hurricanes 16 286 060 $ 48 834 590 $ 1 165 410 $ 28 834 590 $ 181 000 $ 74 819 000 $ 243559
Chicago Blackhawks 55 782 977 $ 39 099 000 $ 10 901 000 $ 19 099 000 $ 30 500 $ 74 969 500 $ 23831
Colorado Avalanche 147 468 647 $ 46 924 998 $ 3 075 002 $ 26 924 998 $ 249 000 $ 74 751 000 $ 214465
Columbus Jackets 109 638 283 $ 48 100 000 $ 1 900 000 $ 28 100 000 $ 97 000 $ 74 903 000 $ 202343
Dallas Stars 33 713 674 $ 47 310 000 $ 2 690 000 $ 27 310 000 $ 122 638 $ 74 877 362 $ 232851
Detroit Red Wings 61 391 831 $ 49 237 142 $ 762 858 $ 29 237 142 $ 138 000 $ 74 862 000 $ 213051
Edmonton Oilers 37 143 798 $ 50 000 000 $ 0 $ 30 000 000 $ 107 000 $ 74 893 000 $ 202545
Florida Panthers 8 985 077 $ 37 960 000 $ 12 040 000 $ 17 960 000 $ 233 593 $ 74 766 407 $ 233457
Los Angeles Kings 20 097 682 $ 48 862 000 $ 1 138 000 $ 28 862 000 $ 89 500 $ 74 910 500 $ 221638
Minnesota Wild 18 814 546 $ 49 993 888 $ 6 112 $ 29 993 888 $ 147 000 $ 74 853 000 $ 212950
Montreal Canadiens 78 267 490 $ 47 383 335 $ 2 616 665 $ 27 383 335 $ 129 556 $ 74 870 444 $ 223557
Nashville Predators 79 239 934 $ 45 349 961 $ 4 650 039 $ 25 349 961 $ 117 000 $ 74 883 000 $ 223153
New Jersey Devils 5 024 262 $ 48 699 999 $ 1 300 001 $ 28 699 999 $ 155 500 $ 74 844 500 $ 223759
New York Islanders 4 221 700 $ 46 922 922 $ 3 077 078 $ 26 922 922 $ 155 680 $ 74 844 320 $ 203757
New York Rangers 39 789 356 $ 44 871 572 $ 5 128 428 $ 24 871 572 $ 249 157 $ 74 750 843 $ 214667
Ottawa Senators 85 146 133 $ 26 760 000 $ 23 240 000 $ 6 760 000 $ 250 000 $ 74 750 000 $ 245478
Philadelphia Flyers 451 741 274 $ 47 970 000 $ 2 030 000 $ 27 970 000 $ 102 000 $ 74 898 000 $ 212041
Phoenix Coyotes 1 152 176 $ 47 850 913 $ 2 149 087 $ 27 850 913 $ 102 202 $ 74 897 798 $ 201939
Pittsburgh Penguins 81 434 697 $ 49 399 999 $ 600 001 $ 29 399 999 $ 277 000 $ 74 723 000 $ 206383
San Jose Sharks 21 668 043 $ 46 949 998 $ 3 050 002 $ 26 949 998 $ 71 000 $ 74 929 000 $ 211738
Seattle Kraken 6 885 228 $ 34 129 656 $ 15 870 344 $ 14 129 656 $ 53 000 $ 74 947 000 $ 21930
St-Louis Blues 282 478 149 $ 48 114 800 $ 1 885 200 $ 28 114 800 $ 192 000 $ 74 808 000 $ 204868
Tampa Lightning 197 674 000 $ 41 865 000 $ 8 135 000 $ 21 865 000 $ 115 500 $ 74 884 500 $ 262652
Toronto Leafs 124 419 630 $ 49 823 061 $ 176 939 $ 29 823 061 $ 100 561 $ 74 899 439 $ 232447
Vancouver Canucks 3 032 258 $ 48 800 000 $ 1 200 000 $ 28 800 000 $ 124 500 $ 74 875 500 $ 222648
Vegas Knights 4 147 641 $ 27 913 501 $ 22 086 499 $ 7 913 501 $ 225 000 $ 74 775 000 $ 224365
Washington Capitals 155 744 441 $ 42 540 000 $ 7 460 000 $ 22 540 000 $ 68 000 $ 74 932 000 $ 222143
Winnipeg Jets 28 052 642 $ 25 571 645 $ 24 428 355 $ 5 571 645 $ 71 811 $ 74 928 189 $ 241842